A. O. Smith

Industrials Building Products Milwaukee, Wisconsin Last filing Feb 10, 2026 · FY2025

                    Revenue
                    FY2025
                
$3.8B
                    3y CAGR +0.7%
                    
                    P26
                    
                    n/a
                    
                    Net income
                    FY2025
                
$546.2M
                    Net margin +14.3%
                    
                    P65
                    
                    n/a
                    
                    Total assets
                    FY2025
                
$3.1B
                    ROA +17.4%
                    
                    P92
                    
                    n/a
                    
                    Operating cash flow
                    FY2025
                
$616.8M
                    FCF margin +14.3%
                    
                    P56
                    
                    n/a

19 yrs · FY2007–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Balance Sheet

Assets, liabilities, and equity

30 accounts · 1 year

Total assets $3.1B

Total liabilities $1.3B

Shareholders equity $1.9B

Account	2025	Trend
Assets
Cash and Cash Equivalents	$174.5M
Accounts Receivable	$582.3M
Inventory	$479.3M
Prepaid Expenses	$36.7M
Other Current Assets	$36.7M
Total Current Assets	$1.3B
Property,Plant and Equipment	$635.1M
Operating Lease Assets	$46.3M
Goodwill	$710.6M
Intangible Assets	$362.3M
Other Noncurrent Assets	$97.0M
Total Assets	$3.1B
Liabilities
Accounts Payable	$504.1M
Accrued Liabilities	$147.5M
Deferred Revenue	$34.2M
Current Portion of Long Term Debt	$42.3M
Other Current Liabilities	$130.4M
Total Current Liabilities	$862.5M
Long Term Debt	$112.7M
Operating Lease Liabilities Noncurrent	$37.1M
Deferred Tax Liabilities	$0
Other Noncurrent Liabilities	$130.4M
Total Liabilities	$1.3B
Equity
Common Stock	$614.4M
Additional Paid In Capital	$614.4M
Retained Earnings	$4.0B
Treasury Stock	$2.9B
Accumulated Other Comprehensive Income	$-98.6M
Total Stockholders Equity	$1.9B
Total Liabilitiesand Equity	$3.1B

Income Statement

Revenue, expense, and profitability

19 accounts · 1 year

Revenue $3.8B

Operating income $728.6M

Net income $546.2M

Account	2025	Trend
IncomeStatement
Revenues Total Revenue	$3.8B
Expenses Cost of Revenue	$2.3B
Expenses Research and Development	$95.0M
Expenses Selling,General and Administrative	$759.4M
Expenses Depreciation and Amortization	$85.1M
Expenses Share Based Compensation	$13.8M
Expenses Restructuring and Asset Impairment	$0
Other Income Expense Gross Profit	$1.5B
Other Income Expense Operating Income	$728.6M
Other Income Expense Interest Expense	$13.5M
Other Income Expense Other Income/expense	$600.0K
Other Income Expense Income Before Tax	$715.1M
Income Tax Income Tax Expense	$168.9M
net Income net Income	$546.2M
net Income Comprehensive Income	$559.5M
Earnings Per Share Basic Eps	$4
Earnings Per Share Diluted Eps	$4
Earnings Per Share Weighted Average Shares Basic	$141.0M
Earnings Per Share Weighted Average Shares Diluted	$141.9M

Cash Flow Statement

Operating, investing, and financing flows

21 accounts · 1 year

Operating cash flow $616.8M

Investing cash flow $-53.0M

Financing cash flow $-633.1M

Account	2025	Trend
CashFlow
Operating Activities net Income	$546.2M
Operating Activities Depreciation and Amortization	$85.1M
Operating Activities Stock Based Compensation	$13.8M
Operating Activities Deferred Income Taxes	$-5.1M
Operating Activities Changes In Operating Assets and Liabilities	$-118.4M
Operating Activities net Cash From Operating Activities	$616.8M
Investing Activities Capital Expenditures	$70.8M
Investing Activities Business Acquisitions	$0
Investing Activities Purchases of Investments	$42.7M
Investing Activities Proceeds From Sale of Investments	$60.5M
Investing Activities net Cash From Investing Activities	$-53.0M
Financing Activities Proceeds From Debt	$1.1B
Financing Activities Repayment of Debt	$1.1B
Financing Activities Repurchase of Common Stock	$400.8M
Financing Activities Dividends Paid	$195.7M
Financing Activities Proceeds From Stock Issuance	$83.7K
Financing Activities net Cash From Financing Activities	$-633.1M
Cash Reconciliation Effect of Exchange Rate On Cash	$4.2M
Cash Reconciliation net Change In Cash	$-65.1M
Cash Reconciliation Cash At Beginning of Period	$174.5M
Cash Reconciliation Cash At End of Period	$174.5M

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 1 year

Ratio	2025
Profitability
Gross margin	+38.8%
Operating margin	+19.0%
Net margin	+14.3%
FCF margin	+14.3%
Growth
Revenue CAGR (3y)	+0.7%
Returns
ROE	+29.4%
ROA	+17.4%
ROIC	+30.3%
Liquidity
Current ratio	1.50x
Quick ratio	0.88x
Leverage
D/E	0.69x
Interest coverage	53.97x
Efficiency
Asset turnover	1.22x
Cash conversion cycle	+52d

Valuation

Price against fundamentals

AOS $73 · 2025-09-29 · 351d old · FY2025

Market cap $10.3B

P/E 18.90x

P/S 2.70x

P/B 5.56x

EV $10.3B

EV/EBITDA 12.66x

FCF yield +5.3%

Dividend yield +1.9%

Notes

Your annotations

Not watched