VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
AOSA. O. Smith Corporation
$61.72$8.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksAOSCash Flow

A. O. Smith Corporation (AOS) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains volatile, with FCF margins dropping to 12.6% in 2026Q1, even as the company deployed $470 million toward acquisitions during the same period.

AOS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations707.5M616.8M581.8M670.3M391.4M641.1M562.1M456.2M448.9M326.4M446.6M344.4M263.9M279.6M143.8M55M124.8M267.6M106.6M190.5M141.4M186.7M66.6M25.2M115.17M49.83M86.76M48.01M74.66M-25.88M194.08M
Operating CF Margin %-16.1%15.24%17.4%10.43%18.12%19.41%15.24%14.08%10.89%16.63%13.58%11.2%12.98%7.41%3.22%8.38%19.46%4.62%8.24%6.54%11.05%4.03%1.65%7.84%4.33%6.95%4.49%9.32%-3.82%24.84%
Operating CF Growth %390.46%6.02%-13.2%71.26%-38.95%14.05%23.21%1.63%37.53%-26.91%29.67%30.5%-5.62%94.44%161.45%-55.93%-53.36%151.03%-44.04%34.72%-24.26%180.33%164.29%-78.12%131.13%-42.57%80.72%-35.69%388.43%-113.34%68.01%
Net Income527.6M546.2M533.6M556.6M235.7M487.1M344.9M370M444.2M296.5M326.5M282.9M207.8M169.7M162.6M111.2M57.1M89.6M81.9M88.2M76.2M46.5M35.4M52.2M51.34M14.5M41.66M50.27M44.49M9.74M65.42M
Depreciation & Amortization88.3M85.1M78.8M78.3M76.9M77.9M80M78.3M71.9M70.1M65.1M63M59.8M59.7M54.6M47M40.8M67.5M66.3M67.5M60.9M52.8M53.9M52.1M50.69M47.08M45.06M37.31M31.17M21.63M23.6M
Stock-Based Compensation14.3M13.8M14.9M11.5M11.1M11.9M12.7M13.3M10.1M9.9M9.4M8.8M10.8M10.5M00000000000000000
Deferred Taxes32.2M8.9M-4.6M-3.6M-167.7M-159.8M-79.7M-136.6M081.8M6.9M-8.8M00000000000000000-2.26M-3.35M
Other Non-Cash Items-37.4M04.7M14.7M417.3M159.8M79.7M136.6M0-81.8M-8.1M-500K16.1M15M-53.5M-21.1M73.2M-3.3M0015.7M1.9M2.2M600K2.63M-258K11.83M1.08M839K-69.43M81.34M
Working Capital Changes82.5M-37.2M-45.6M12.8M-181.9M64.2M124.5M-5.4M-77.3M-50.1M46.8M-1M-30.6M24.7M-19.9M-82.1M-46.3M113.8M-41.6M34.8M-11.4M85.5M-24.9M-79.7M10.5M-11.49M-11.78M-40.66M-1.84M14.43M27.06M
Change in Receivables0-36.4M49M-16.4M42.5M-25.5M4.5M29.1M-54.6M-75.8M-15.1M-25.9M-16.8M-32.3M-57M0000000000000000
Change in Inventory056.9M-40.5M18.1M-82.8M-109.5M2.9M6.3M-7.7M-37.5M-23.4M-14.7M-14.9M-28.5M5M000032.1M-28.6M12.1M12.9M0-619K0-6.19M-20.16M-8.9M7.54M-5.49M
Change in Payables0-97.9M-5.9M-21.4M-89.4M142.9M85.6M-35.4M8.8M-5.1M101.5M31M6.9M58M26.4M0000000000000000
Cash from Investing-522.7M-53M-267.1M-24.1M8.1M-349.9M11.8M33.9M-12.7M-158.1M-300.2M-186.1M-206M-8.2M-86.8M129.3M-66.5M-117M-54.1M-71.4M-396.7M-69.9M-50.7M-49.7M-65.85M-153.31M-41.95M-284.96M-163.43M493.78M-233.75M
Capital Expenditures-60M-70.8M-108M-72.6M-70.3M-75.1M-56.8M-64.4M-85.2M-94.2M-80.7M-72.7M-86.1M-97.7M-69.9M-53.5M-53.5M-57M-66.1M-71.4M-68.2M-50.6M-48.4M-44.9M-42.47M-35.32M-40.52M-32.81M-27.85M-44.89M-37.8M
CapEx % of Revenue1.57%1.85%2.83%1.88%1.87%2.12%1.96%2.15%2.67%3.14%3%2.87%3.65%4.54%3.6%3.13%3.59%4.15%2.87%3.09%3.16%3%2.93%2.93%2.89%3.07%3.25%3.07%3.48%6.62%4.84%
Acquisitions-470M0-145.9M-16.8M-8M-207.6M56.8M-107M85.2M-43.1M-90.8M72.7M86.1M-4M-13.5M-417.4M-11.8M-78.5M00-340.7M-14.8M-2.3M-4.8M-23.38M-117.99M0-244.59M-126.27M-60.92M-1.11M
Investments-------------------------------
Other Investing000000-56.8M0-85.2M00-72.7M-86.1M00600.2M42.2M-47.4M000-4.5M0000-1.44M-7.57M-9.31M599.58M-194.83M
Cash from Financing-176.7M-633.1M-408.4M-684.7M-430.8M-421M-374.8M-375.8M-523.1M-152.1M-139.6M-154.1M-119.2M-157.6M-253.5M160.2M-15.7M-109.6M-60.3M-107.7M257.1M-117.9M-9.5M10.4M-37.23M68.52M-44.28M214.05M-19.46M-328.4M41.27M
Debt Issued (Net)-114.1M-37.6M69.7M-218.1M150.6M83.5M-170.8M62.6M-189M86.5M74.1M28.1M34.2M-51.5M-218.8M200.2M5M-91.1M-40.1M-61M268.9M-111.8M5.7M24.6M-156.18M79.44M-33.38M225.05M24.44M-143.82M54.51M
Equity Issued (Net)-279.2M-399.8M-305.8M-306.5M-403.5M-366.5M-56.7M-287.7M-202.6M-139.1M-135.2M-128.1M-103.8M-73.7M-22M-23.5M07.7M0-36.6M8.3M12.9M3M2.6M133.23M1.41M816K-1.62M-33.02M-172.79M539K
Dividends Paid-196.7M-195.7M-190.4M-183.5M-177.2M-170.1M-158.7M-149.2M-130.1M-96.9M-84.2M-67.8M-54.4M-42.6M-33.2M-27.7M-24.7M-21.4M-22.3M-21.5M-20.1M-19M-18.2M-16.8M-14.28M-12.32M-11.72M-11.17M-11.05M-12.68M-13.81M
Share Repurchases-331.5M-400.8M-305.8M-306.5M-403.5M-366.5M-56.7M-287.7M-202.6M-139.1M-135.2M-128.1M-103.8M-73.7M-22M-23.5M000-36.6M0000000-2.77M-33.24M-176.55M0
Other Financing413.3M018.1M23.4M-700K32.1M11.4M-1.5M-1.4M-2.6M5.7M13.7M4.8M10.2M20.5M11.2M4M-4.8M2.1M11.4M00000001.8M168K884K28K
Net Change in Cash12.2M-65.1M-100.3M-51.3M-52.1M-129.8M199.1M114.3M-86.9M16.2M6.8M4.2M-61.3M113.8M-196.5M344.5M42.6M41M-7.8M11.4M1.8M-1.1M6.4M-14.1M12.09M-34.95M526K-22.91M-108.23M139.49M1.6M
Free Cash Flow647.5M546M473.8M597.7M321.1M566M505.3M391.8M363.7M232.2M365.9M271.7M177.8M181.9M73.9M1.5M71.3M210.6M40.5M119.1M73.2M136.1M18.2M-19.7M72.69M14.51M46.25M15.2M46.81M-70.77M156.27M
FCF Margin %16.99%14.26%12.41%15.51%8.55%15.99%17.45%13.09%11.41%7.75%13.62%10.71%7.55%8.45%3.81%0.09%4.79%15.32%1.76%5.15%3.39%8.06%1.1%-1.29%4.95%1.26%3.71%1.42%5.85%-10.43%20%
FCF Growth %59.25%15.24%-20.73%86.14%-43.27%12.01%28.97%7.73%56.63%-36.54%34.67%52.81%-2.25%146.14%4826.67%-97.9%-66.14%420%-66%62.7%-46.22%647.8%192.39%-127.1%401%-68.63%204.18%-67.52%166.15%-145.29%537.45%
FCF per Share4.653.903.223.962.063.513.112.352.111.332.071.520.980.980.400.010.391.470.220.640.390.750.10-0.110.440.100.330.110.32-0.420.93
FCF Conversion (FCF/Net Income)1.23x1.13x1.09x1.20x1.66x1.32x1.63x1.23x1.01x1.10x1.37x1.22x1.27x1.65x0.88x0.18x1.12x3.29x1.30x2.16x1.85x4.02x1.88x0.48x2.24x3.44x2.92x1.13x1.68x-0.17x2.97x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to reported financial statements, A. O. Smith's OCF/NI ratio has fluctuated significantly, ranging from a low of 0.28 in 2025Q1 to a high of 2.02 in 2024Q4, suggesting that net income is frequently decoupled from actual cash generation due to substantial working capital swings.

The wide variance in the OCF/NI ratio indicates that reported earnings are heavily influenced by non-cash accruals and timing differences in inventory and receivables. Investors should monitor whether this volatility reflects genuine operational friction or merely the seasonal nature of the wholesale distribution channel.

Free Cash Flow Margin Volatility

As indicated by the latest quarterly data, FCF margins have experienced sharp contractions, falling from 25.5% in 2025Q3 to 12.6% in 2026Q1, which highlights the sensitivity of cash flow generation to the company's current revenue stagnation and ongoing capital allocation requirements.

The inconsistent FCF trajectory suggests that the company's ability to self-fund operations is currently hampered by the lack of top-line momentum. This trend warrants further investigation into whether the recent decline in FCF margins is a temporary byproduct of inventory management or a structural shift in profitability.

Working Capital Efficiency and Cycles

Based on the provided cash flow data, working capital changes have been highly erratic, swinging from a $119.7 million outflow in 2025Q1 to an $89.7 million inflow in 2024Q4, which suggests that inventory and receivables management remains a primary driver of short-term cash flow variability.

These dramatic swings in working capital suggest that the company may be struggling to align its production schedules with the unpredictable demand patterns in its international and domestic markets. Such instability in cash conversion cycles may indicate potential inefficiencies in how the company manages its wholesale channel inventory.

Capital Allocation and Shareholder Returns

As reported in recent filings, A. O. Smith continues to prioritize shareholder returns, with combined dividends and buybacks totaling $101.5 million in 2026Q1, even as the company simultaneously deployed $470 million toward acquisitions, signaling an aggressive approach to capital deployment despite slowing organic growth.

The company's willingness to utilize its fortress balance sheet for significant acquisitions while maintaining consistent dividend payouts suggests a management team confident in long-term stability. However, investors should monitor whether these large-scale acquisitions can generate sufficient returns to offset the current deceleration in organic revenue growth.

AOS — Frequently Asked Questions

Quick answers to the most common questions about buying AOS stock.

How much cash does A. O. Smith Corporation (AOS) generate from operations?

A. O. Smith Corporation (AOS) generated $616.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is A. O. Smith Corporation's free cash flow?

A. O. Smith Corporation (AOS) generated $546.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is A. O. Smith Corporation's capital expenditure (CapEx)?

A. O. Smith Corporation (AOS) spent $70.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does A. O. Smith Corporation distribute cash to shareholders?

In 2025, A. O. Smith Corporation (AOS) returned $195.7M to shareholders via cash dividends and spent $400.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.