2024 Highlights
(Comparisons are year-over-year
("YoY"), unless otherwise noted)
- Sales of $3.8 billion, a decrease
of 1% primarily driven by lower sales in China
- Net earnings of $533.6 million
and diluted earnings per share (EPS) of $3.63, a 2% decrease, primarily due to lower
sales as well as a $0.10 reduction to
EPS for restructuring and impairment expenses to right size the
businesses in China and
North America water treatment
- Adjusted earnings of $548.0
million resulted in adjusted EPS of $3.73, a decrease of 2%
- Returned $496 million of capital
to shareholders through dividend and share repurchases
- Pureit acquisition, which closed in the fourth quarter, had a
minimal impact on 2024 results
MILWAUKEE, Jan. 30,
2025 /PRNewswire/ -- Global water technology
company A. O. Smith Corporation ("the Company") (NYSE: AOS) today
announced its full year and fourth quarter 2024 results.
A. O. Smith announces its full year and
fourth quarter 2024 results.
Key Financial Metrics
Full Year
(in millions, except per share amounts)
|
2024
|
2023
|
% Change YoY
|
Net sales
|
$ 3,818
|
$ 3,853
|
-1 %
|
Net earnings
|
$ 533.6
|
$ 556.6
|
-4 %
|
Adjusted
earnings
|
$
548.01
|
$
574.82
|
-5 %
|
Diluted earnings per
share
|
$
3.63
|
$
3.69
|
-2 %
|
Adjusted earnings per
share
|
$
3.731
|
$
3.812
|
-2 %
|
|
|
|
|
1
|
Excludes restructuring
and impairment expenses. See accompanying GAAP to Non-GAAP
reconciliations
|
2
|
Excludes restructuring
and impairment expenses and pension settlement income. See
accompanying GAAP to Non-GAAP reconciliations
|
Fourth Quarter
(in millions, except per share amounts)
|
Q4 2024
|
Q4 2023
|
% Change YoY
|
Net sales
|
$ 912.4
|
$ 988.1
|
-8 %
|
Net earnings
|
$ 109.7
|
$ 137.3
|
-20 %
|
Adjusted
earnings
|
$
124.13
|
$
144.44
|
-14 %
|
Diluted earnings per
share
|
$ 0.75
|
$
0.92
|
-18 %
|
Adjusted earnings per
share
|
$ 0.85
3
|
$
0.974
|
-12 %
|
|
|
3
|
Excludes restructuring
and impairment expenses. See accompanying GAAP to Non-GAAP
reconciliations
|
4
|
Excludes restructuring
and impairment expenses and pension settlement expense. See
accompanying GAAP to Non-GAAP reconciliations
|
"After three years of record sales, A. O. Smith's 2024 sales
declined due to a weak economy in China continuing to negatively impact consumer
demand and soft North America
water heater demand in the second half of the year. Boiler sales
increased 8% in North America led
by our high-efficiency commercial products," noted Kevin J. Wheeler, chairman and chief executive
officer. "Despite facing further weakening of the Chinese economy
and inventory fluctuations in the North
America water heater channel, I am proud of the actions our
teams took to optimize our businesses while also continuing to make
investments for the future. I am also pleased to
welcome Pureit to the A. O. Smith family. We remain focused on
taking care of our customers and offering innovative,
market-leading water heating and water treatment products."
Full year and fourth quarter 2024 adjusted earnings exclude
pre-tax restructuring and impairment expenses of $17.6 million. In China, severance expenses of $11.3 million were related to the right sizing of
that business for current market conditions. In North
America, $6.3 million of
restructuring and impairment expenses were recognized in the water
treatment business as part of a profitability improvement strategy
that prioritizes improving the Company's cost structure and
emphasizes more profitable channels.
Segment-level Performance
North America
Full Year 2024
2024 sales of $3.0 billion
increased slightly compared to 2023 as water heater pricing
benefits and higher boiler and water treatment sales were offset by
lower water heater volumes.
Segment earnings were $707.5
million and segment margin was 24.0% in 2024 compared to
segment earnings of $726.7 million
and segment margin of 24.9% in 2023. 2024 adjusted segment earnings
and adjusted segment margin were $713.8
million and 24.2%, respectively. 2023 adjusted segment
earnings were $726.0 million and
adjusted segment margin was 24.8%. The lower segment earnings and
segment margin in 2024 compared to 2023 were primarily driven by
pricing benefits and higher boiler and water treatment sales that
were more than offset by lower and more volatile water heater
volumes and continued strategic investments.
Fourth Quarter 2024
Fourth quarter sales of $689.8
million decreased 7% compared to fourth quarter sales in the
prior year period as lower water heater volumes were partially
offset by pricing benefits and higher boiler sales and water
treatment sales.
Segment earnings were $147.9
million, and segment margin was 21.4% in 2024 compared to
segment earnings of $169.0 million
and segment margin of 22.9% in 2023. Fourth quarter 2024 adjusted
segment earnings were $154.2 million
and adjusted segment margin was 22.4%, compared to adjusted segment
earnings of $173.3 million and
adjusted segment margin of 23.5% in 2023. The year-over-year
decrease in segment earnings and segment margin was primarily due
to lower water heater volumes partially offset by pricing benefits
and lower material costs.
Rest of World
Full Year 2024
Rest of World sales of $918.6
million decreased 4% year-over-year, including an
unfavorable currency translation impact of $13 million primarily related to sales in
China. In local currency, third
party segment sales decreased by approximately 4% year-over-year.
The decrease in local currency sales in 2024 was primarily driven
by lower volumes of water heater and water treatment products,
partially offset by higher sales of kitchen products in
China. Sales in India increased 13% in local currency in 2024
due to continued strong demand for water heater and water treatment
products.
Segment earnings were $64.5
million and segment margin was 7.0% in 2024 compared to
segment earnings of $83.4 million and
segment margin of 8.7% in the prior year. 2024 adjusted segment
earnings and adjusted segment margin were $75.8 million and 8.3%, respectively, compared to
adjusted segment earnings of $99.1
million and adjusted segment margin of 10.4% in 2023. The
lower segment earnings and segment margin in 2024 compared to 2023
were primarily driven by lower sales in China, partially offset by lower material
costs.
Fourth Quarter 2024
Rest of World sales of $236.6
million decreased 9% year-over-year. The decrease in sales
in the fourth quarter of 2024 was primarily driven by lower sales
in China. Sales in India increased 11% in local currency.
Segment earnings were $7.8
million, and segment margin was 3.3% in the fourth quarter
of 2024, compared to segment earnings of $26.6 million and segment margin of 10.2% in the
same period of 2023. Adjusted segment earnings were $19.1 million and adjusted segment margin was
8.1% in the fourth quarter of 2024. Adjusted segment earnings and
adjusted segment margin were $29.8
million and 11.5%, respectively, in the fourth quarter of
2023. The lower segment earnings and segment margin compared to the
prior year were primarily due to lower sales volumes in
China.
Balance Sheet, Liquidity and Capital Allocation
As of December 31, 2024, cash and
marketable securities balances totaled $276.1 million and debt totaled $193.2 million, resulting in a leverage ratio of
9.3% as measured by total debt-to-total capitalization.
Cash provided by operations was $581.8
million and free cash flow was $473.8
million in 2024, a decrease compared to 2023, primarily
driven by lower earnings and higher inventory balances that more
than offset lower accounts receivable balances.
As part of its commitment to return capital to shareholders, the
Company repurchased 3.8 million shares at a cost of $305.8 million in 2024. As of December 31, 2024, authority remained to
repurchase approximately 1.7 million additional shares. In
January 2025, the Company's board of
directors increased the number of shares authorized for repurchase
by an additional 5 million shares. The Company expects to increase
its spending to repurchase shares in 2025 to approximately
$400 million.
On January 16, 2025, the Company's
board of directors approved a $0.34
per share dividend for shareholders of record on January 31, payable on February 18, marking 85 consecutive years of
dividend payments. For the full release, click here.
Outlook
2025 Outlook
(in millions, except per share amounts)
|
2024
|
|
2025 Outlook
|
|
Actual
|
|
Low End
|
High End
|
Net sales
|
$ 3,818
|
|
$
3,800
|
$
3,900
|
Diluted earnings per
share
|
$ 3.63
|
|
$ 3.60
|
$ 3.90
|
Adjusted earnings per
share
|
$ 3.73
5
|
|
$ 3.60
|
$ 3.90
|
|
|
5
|
Excludes restructuring
and impairment expenses. See accompanying GAAP to Non-GAAP
reconciliations
|
"Our outlook for 2025 projects our consolidated sales to be flat
to up 2% compared to 2024. We expect our full-year EPS to be
between $3.60 and $3.90, slightly higher than 2024 at the
mid-point. In North America, we
anticipate water heater industry unit volumes to be flat
year-over-year with less first half versus second half volatility
compared to 2024. In our Rest of World segment, we expect a
single-digit sales decline in China as consumer demand remains low. We
project continued double-digits sales growth in India," stated Wheeler.
"We believe our strong balance sheet and free cash flow continue
to provide us the liquidity to focus on our capital allocation
priorities of organic growth, acquisitions, dividends and share
repurchases, which we believe will enable us to execute our
strategy to invest and grow profitably."
The Company's guidance excludes the potential impacts from
future acquisitions.
A. O. Smith will host a webcasted conference call at
10:00 a.m. (Eastern Daylight Time)
today. The call can be heard live on the Company's website click
here. An audio replay of the call will be available on the
Company's website after the live event. To access the archived
audio replay, go to the "Investors" page and select the Fourth
Quarter 2024 Earnings Call link.
To provide improved transparency into the operating results of
its business, the Company is providing non-GAAP measures. Free cash
flow is defined as cash provided by operations less capital
expenditures. Adjusted earnings, adjusted EPS, adjusted segment
earnings and adjusted corporate expenses exclude the impact of
restructuring and impairment charges and pension settlement income
and expenses. Reconciliations from GAAP measures to non-GAAP
measures are provided in the financial information included in this
news release.
Forward-looking Statements
This release contains statements that the Company believes
are "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements generally can be identified by the use of words such as
"may," "will," "expect," "intend," "estimate," "anticipate,"
"believe," "forecast," "continue," "guidance," "outlook" or words
of similar meaning. All forward-looking statements are subject to
risks and uncertainties that could cause actual results to differ
materially from those anticipated as of the date of this release.
Important factors that could cause actual results to differ
materially from these expectations include, among other things, the
following: further softening in U.S. residential and commercial
water heater demand; negative impacts to the Company, particularly
the demand for its products, resulting from global inflationary
pressures or a potential recession in one or more of the markets in
which the Company participates; the Company's ability to continue
to obtain commodities, components, parts and accessories on a
timely basis through its supply chain and at expected costs;
negative impacts to demand for the Company's products, particularly
commercial products, as a result of changes in commercial property
usage that followed the COVID-19 pandemic; further weakening in
North American residential or commercial construction or
instability in the Company's replacement markets; inability of the
Company to implement or maintain pricing actions; inconsistent
recovery of the Chinese economy or a further decline in the growth
rate of consumer spending or housing sales in China; the availability, timing or effects of
China stimulus programs; negative
impact to the Company's businesses from international tariffs,
trade disputes and geopolitical differences, including the
conflicts in Ukraine and the
Middle East; potential weakening
in the high-efficiency gas boiler segment in the U.S.; substantial
defaults in payment by, material reduction in purchases by or the
loss, bankruptcy or insolvency of a major customer; foreign
currency fluctuations; the Company's inability to successfully
integrate or achieve its strategic objectives resulting from
acquisitions; failure to realize the expected benefits of
acquisitions or expected synergies; failure to realize the expected
benefits, timing and extent of regulatory changes; competitive
pressures on the Company's businesses, including new technologies
and new competitors; the impact of potential information technology
or data security breaches; negative impact of changes in government
regulations or regulatory requirements; the inability to respond to
secular trends toward decarbonization and energy efficiency; and
adverse developments in general economic, political and business
conditions in key regions of the world. Additional factors are
discussed in the Company's filings with Securities and Exchange
Commission, including the Company's Annual Report on Form 10-K for
the year ended December 31, 2023,
quarterly reports on Form 10-Q and current reports on Form 8-K.
Forward-looking statements included in this news release are made
only as of the date of this release, and the Company is under no
obligation to update these statements to reflect subsequent events
or circumstances. All subsequent written and oral forward-looking
statements attributed to the Company, or persons acting on its
behalf, are qualified entirely by these cautionary
statements.
About A. O. Smith
A. O. Smith Corporation, with headquarters in Milwaukee, Wisconsin, is a global leader
applying innovative technology and energy-efficient solutions to
products manufactured and marketed worldwide. Listed on the New
York Stock Exchange (NYSE: AOS), the Company is one of the world's
leading manufacturers of residential and commercial water heating
equipment and boilers, as well as a manufacturer of water treatment
products. For more information, visit www.aosmith.com.
A. O. SMITH
CORPORATION Statement of Earnings (condensed
consolidated financial statements -
dollars in millions, except share data)
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
|
912.4
|
|
$
|
988.1
|
|
$
|
3,818.1
|
|
$
|
3,852.8
|
Cost of products
sold
|
|
574.3
|
|
|
618.3
|
|
|
2,362.0
|
|
|
2,368.0
|
Gross profit
|
|
338.1
|
|
|
369.8
|
|
|
1,456.1
|
|
|
1,484.8
|
Selling, general and
administrative expenses
|
|
182.0
|
|
|
185.0
|
|
|
739.3
|
|
|
727.4
|
Restructuring and
impairment expenses
|
|
17.6
|
|
|
3.2
|
|
|
17.6
|
|
|
18.8
|
Interest
expense
|
|
2.4
|
|
|
1.1
|
|
|
6.7
|
|
|
12.0
|
Other (income)
expense
|
|
(9.0)
|
|
|
3.6
|
|
|
(8.5)
|
|
|
(6.9)
|
Earnings before
provision for income taxes
|
|
145.1
|
|
|
176.9
|
|
|
701.0
|
|
|
733.5
|
Provision for income
taxes
|
|
35.4
|
|
|
39.6
|
|
|
167.4
|
|
|
176.9
|
Net earnings
|
$
|
109.7
|
|
$
|
137.3
|
|
$
|
533.6
|
|
$
|
556.6
|
Diluted earnings per share of common
stock(1)
|
$
|
0.75
|
|
$
|
0.92
|
|
$
|
3.63
|
|
$
|
3.69
|
Average common shares
outstanding (000's omitted)
|
|
145,758
|
|
|
149,436
|
|
|
147,084
|
|
|
151,016
|
|
(1) Earnings
per share amounts are calculated discretely and, therefore, may not
add up to the total due to rounding.
|
A. O. SMITH
CORPORATION Balance Sheet (dollars in
millions)
|
|
|
(Unaudited)
December 31,
2024
|
|
December 31,
2023
|
ASSETS:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
239.6
|
|
$
|
339.9
|
Marketable
securities
|
|
36.5
|
|
|
23.5
|
Receivables
|
|
541.4
|
|
|
596.0
|
Inventories
|
|
532.1
|
|
|
497.4
|
Other current
assets
|
|
43.3
|
|
|
43.5
|
Total Current Assets
|
|
1,392.9
|
|
|
1,500.3
|
Net property, plant
and equipment
|
|
628.7
|
|
|
597.5
|
Goodwill and other
intangibles
|
|
1,082.8
|
|
|
970.1
|
Operating lease
assets
|
|
32.8
|
|
|
37.3
|
Other
assets
|
|
102.8
|
|
|
108.7
|
Total Assets
|
$
|
3,240.0
|
|
$
|
3,213.9
|
LIABILITIES AND STOCKHOLDERS'
EQUITY:
|
|
|
|
|
|
Trade
payables
|
$
|
588.7
|
|
$
|
600.4
|
Accrued payroll and
benefits
|
|
78.5
|
|
|
92.2
|
Accrued
liabilities
|
|
153.0
|
|
|
177.4
|
Product
warranties
|
|
67.0
|
|
|
65.3
|
Debt due within one
year
|
|
10.0
|
|
|
10.0
|
Total Current Liabilities
|
|
897.2
|
|
|
945.3
|
Long-term
debt
|
|
183.2
|
|
|
117.3
|
Pension
liabilities
|
|
11.0
|
|
|
10.5
|
Operating lease
liabilities
|
|
23.5
|
|
|
27.9
|
Other
liabilities
|
|
241.6
|
|
|
268.5
|
Stockholders'
equity
|
|
1,883.5
|
|
|
1,844.4
|
Total Liabilities and Stockholders'
Equity
|
$
|
3,240.0
|
|
$
|
3,213.9
|
A. O. SMITH
CORPORATION Statement of Cash Flows (dollars in
millions)
|
|
|
Twelve Months
Ended
December 31,
|
|
(unaudited)
|
|
|
|
|
2024
|
|
2023
|
Operating Activities
|
|
|
|
|
|
Net
earnings
|
$
|
533.6
|
|
$
|
556.6
|
Adjustments to
reconcile net earnings to net cash provided by (used in)
operating
activities:
|
|
|
|
|
|
Depreciation & amortization
|
|
78.8
|
|
|
78.3
|
Stock based
compensation expense
|
|
14.9
|
|
|
11.5
|
Deferred income
taxes
|
|
(4.6)
|
|
|
(3.8)
|
Non-cash
impairments
|
|
4.7
|
|
|
15.6
|
Pension settlement
(income) expense
|
|
—
|
|
|
(0.9)
|
Pension settlement
non-cash taxes
|
|
—
|
|
|
0.2
|
Net changes in
operating assets and liabilities:
|
|
|
|
|
|
Current assets and
liabilities
|
|
(22.6)
|
|
|
20.0
|
Noncurrent assets and
liabilities
|
|
(23.0)
|
|
|
(7.2)
|
Cash Provided by Operating
Activities
|
|
581.8
|
|
|
670.3
|
Investing Activities
|
|
|
|
|
|
Capital
expenditures
|
|
(108.0)
|
|
|
(72.6)
|
Acquisitions
|
|
(145.9)
|
|
|
(16.8)
|
Investment in
marketable securities
|
|
(73.7)
|
|
|
(63.1)
|
Net proceeds from sale
of marketable securities
|
|
60.5
|
|
|
128.4
|
Cash Used in Investing
Activities
|
|
(267.1)
|
|
|
(24.1)
|
Financing Activities
|
|
|
|
|
|
Long-term debt
incurred (repaid)
|
|
69.7
|
|
|
(218.1)
|
Common stock
repurchases
|
|
(305.8)
|
|
|
(306.5)
|
Net proceeds from
stock option activity
|
|
18.1
|
|
|
23.4
|
Dividends
paid
|
|
(190.4)
|
|
|
(183.5)
|
Cash Used In Financing
Activities
|
|
(408.4)
|
|
|
(684.7)
|
Effect of exchange
rate changes on cash and cash equivalents
|
|
(6.6)
|
|
|
(12.8)
|
Net decrease in cash
and cash equivalents
|
|
(100.3)
|
|
|
(51.3)
|
Cash and cash
equivalents - beginning of period
|
|
339.9
|
|
|
391.2
|
Cash and Cash Equivalents - End of
Period
|
$
|
239.6
|
|
$
|
339.9
|
A. O. SMITH
CORPORATION Business Segments (dollars in
millions)
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
North
America
|
$
|
689.8
|
|
$
|
738.0
|
|
$
|
2,950.1
|
|
$
|
2,922.9
|
Rest of
World
|
|
236.6
|
|
|
260.2
|
|
|
918.6
|
|
|
956.9
|
Inter-segment
sales
|
|
(14.0)
|
|
|
(10.1)
|
|
|
(50.6)
|
|
|
(27.0)
|
|
$
|
912.4
|
|
$
|
988.1
|
|
$
|
3,818.1
|
|
$
|
3,852.8
|
Earnings
|
|
|
|
|
|
|
|
|
|
|
|
North America
(1)
|
$
|
147.9
|
|
$
|
169.0
|
|
$
|
707.5
|
|
$
|
726.7
|
Rest of World
(2)
|
|
7.8
|
|
|
26.6
|
|
|
64.5
|
|
|
83.4
|
Inter-segment earnings
elimination
|
|
—
|
|
|
(0.5)
|
|
|
(0.4)
|
|
|
(0.5)
|
|
|
155.7
|
|
|
195.1
|
|
|
771.6
|
|
|
809.6
|
Corporate expense
(3)
|
|
(8.2)
|
|
|
(17.1)
|
|
|
(63.9)
|
|
|
(64.1)
|
Interest
expense
|
|
(2.4)
|
|
|
(1.1)
|
|
|
(6.7)
|
|
|
(12.0)
|
Earnings before income
taxes
|
|
145.1
|
|
|
176.9
|
|
|
701.0
|
|
|
733.5
|
Provision for income
taxes
|
|
35.4
|
|
|
39.6
|
|
|
167.4
|
|
|
176.9
|
Net earnings
|
$
|
109.7
|
|
$
|
137.3
|
|
$
|
533.6
|
|
$
|
556.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
Information
|
|
|
|
|
|
|
|
|
|
|
|
(1) North
America
|
|
|
|
|
|
|
|
|
|
|
|
includes restructuring
and impairment expense of:
|
|
6.3
|
|
|
—
|
|
|
6.3
|
|
|
—
|
includes pension
settlement expense (income) of:
|
$
|
—
|
|
$
|
4.3
|
|
$
|
—
|
|
$
|
(0.7)
|
(2) Rest of
World
|
|
|
|
|
|
|
|
|
|
|
|
includes restructuring
and impairment expense of:
|
|
11.3
|
|
|
3.2
|
|
|
11.3
|
|
|
15.7
|
(3)
Corporate expense
|
|
|
|
|
|
|
|
|
|
|
|
includes pension
settlement expense (income) of:
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
(0.2)
|
includes impairment
expense of:
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.1
|
A. O. SMITH
CORPORATION Adjusted Earnings and Adjusted Earnings Per
Share (dollars in millions, except per share data)
(unaudited)
|
|
The following is a
reconciliation of net earnings and diluted earnings per share to
adjusted earnings (non-GAAP)
and adjusted earnings per share (non-GAAP):
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net Earnings (GAAP)
|
$
|
109.7
|
|
$
|
137.3
|
|
$
|
533.6
|
|
$
|
556.6
|
Restructuring and
impairment expenses, before tax
|
|
17.6
|
|
|
3.2
|
|
|
17.6
|
|
|
18.8
|
Pension settlement
expense (income), before tax
|
|
—
|
|
|
5.1
|
|
|
—
|
|
|
(0.9)
|
Tax effect on above
items
|
|
(3.2)
|
|
|
(1.2)
|
|
|
(3.2)
|
|
|
0.3
|
Adjusted Earnings (non-GAAP)
|
$
|
124.1
|
|
$
|
144.4
|
|
$
|
548.0
|
|
$
|
574.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share
(GAAP)(1)
|
$
|
0.75
|
|
$
|
0.92
|
|
$
|
3.63
|
|
$
|
3.69
|
Restructuring and
impairment expenses, per diluted share, before tax
|
|
0.12
|
|
|
0.02
|
|
|
0.12
|
|
|
0.12
|
Pension settlement
expense (income) per diluted share, before tax
|
|
—
|
|
|
0.04
|
|
|
—
|
|
|
—
|
Tax effect on above
items per diluted share
|
|
(0.02)
|
|
|
(0.01)
|
|
|
(0.02)
|
|
|
—
|
Adjusted Earnings Per Share
(non-GAAP)(1)
|
$
|
0.85
|
|
$
|
0.97
|
|
$
|
3.73
|
|
$
|
3.81
|
|
(1) Earnings per share amounts are
calculated discretely and, therefore, may not add up to the total
due to rounding.
|
A. O. SMITH
CORPORATION Adjusted Segment Earnings (dollars in
millions)
(unaudited)
|
|
The following is a
reconciliation of reported earnings before provision for income
taxes to total segment earnings (non-GAAP)
and adjusted segment earnings (non-GAAP):
|
|
|
Three Months
Ended
December 31,
|
|
Twelve Months
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Earnings Before
Provision for Income Taxes (GAAP)
|
$
|
145.1
|
|
$
|
176.9
|
|
$
|
701.0
|
|
$
|
733.5
|
Add: Corporate
expense(1)
|
|
8.2
|
|
|
17.1
|
|
|
63.9
|
|
|
64.1
|
Add: Interest
expense
|
|
2.4
|
|
|
1.1
|
|
|
6.7
|
|
|
12.0
|
Total Segment Earnings
(non-GAAP)
|
$
|
155.7
|
|
$
|
195.1
|
|
$
|
771.6
|
|
$
|
809.6
|
|
|
|
|
|
|
|
|
|
|
|
|
North
America(2)
|
$
|
147.9
|
|
$
|
169.0
|
|
$
|
707.5
|
|
$
|
726.7
|
Rest of
World(3)
|
|
7.8
|
|
|
26.6
|
|
|
64.5
|
|
|
83.4
|
Inter-segment earnings
elimination
|
|
—
|
|
|
(0.5)
|
|
|
(0.4)
|
|
|
(0.5)
|
Total Segment Earnings
(non-GAAP)
|
$
|
155.7
|
|
$
|
195.1
|
|
$
|
771.6
|
|
$
|
809.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Information
|
|
|
|
|
|
|
|
|
|
|
|
(1)Corporate
expense
|
$
|
(8.2)
|
|
$
|
(17.1)
|
|
$
|
(63.9)
|
|
$
|
(64.1)
|
Pension settlement
expense (income), before tax
|
|
—
|
|
|
0.8
|
|
|
—
|
|
|
(0.2)
|
Impairment expense,
before tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.1
|
Adjusted Corporate
expense (non-GAAP)
|
$
|
(8.2)
|
|
$
|
(16.3)
|
|
$
|
(63.9)
|
|
$
|
(61.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)North
America
|
$
|
147.9
|
|
$
|
169.0
|
|
$
|
707.5
|
|
$
|
726.7
|
Restructuring and
impairment expenses, before tax
|
|
6.3
|
|
|
—
|
|
|
6.3
|
|
|
—
|
Pension settlement
expense (income), before tax
|
|
—
|
|
|
4.3
|
|
|
—
|
|
|
(0.7)
|
Adjusted North America
(non-GAAP)
|
$
|
154.2
|
|
$
|
173.3
|
|
$
|
713.8
|
|
$
|
726.0
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)Rest of
World
|
$
|
7.8
|
|
$
|
26.6
|
|
$
|
64.5
|
|
$
|
83.4
|
Restructuring and
impairment expenses, before tax
|
|
11.3
|
|
|
3.2
|
|
|
11.3
|
|
|
15.7
|
Adjusted Rest of World
(non-GAAP)
|
$
|
19.1
|
|
$
|
29.8
|
|
$
|
75.8
|
|
$
|
99.1
|
A. O. SMITH
CORPORATION Free Cash Flow (dollars in
millions)
(unaudited)
|
|
The following is a
reconciliation of reported cash flow from operating activities to
free cash flow (non-GAAP):
|
|
|
Twelve Months
Ended
December 31,
|
|
2024
|
|
2023
|
Cash provided by operating activities
(GAAP)
|
$
|
581.8
|
|
$
|
670.3
|
Less: Capital
expenditures
|
|
(108.0)
|
|
|
(72.6)
|
Free cash flow (non-GAAP)
|
$
|
473.8
|
|
$
|
597.7
|
A. O. SMITH
CORPORATION 2025 EPS Guidance and 2024 Adjusted
EPS (unaudited)
|
|
The following is a
reconciliation of diluted EPS to adjusted EPS (non-GAAP) (all items
are net of tax):
|
|
|
2025
Guidance
|
|
2024
|
|
Diluted EPS (GAAP)
|
$
|
3.60 -
3.90
|
|
$
|
3.63
|
|
Restructuring and
impairment expenses
|
|
—
|
|
|
0.10
|
(1)
|
Adjusted EPS (non-GAAP)
|
$
|
3.60 -
3.90
|
|
$
|
3.73
|
|
|
(1) Includes pre-tax restructuring
and impairment expenses of $11.3 million and $6.3 million, within
the Rest of World segment
and North America segment, respectively.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/a-o-smith-reports-2024-results-and-introduces-2025-guidance-302363952.html
SOURCE A. O. Smith Corporation