Go Pro

Watsco (WSO) Financials

Watsco logo
$309.74 -1.87 (-0.60%)
As of 02:18 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Watsco

Annual Income Statements for Watsco

This table shows Watsco's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
173 183 208 243 246 270 419 601 536 536 497
Consolidated Net Income / (Loss)
227 236 257 297 296 323 499 704 634 636 588
Net Income / (Loss) Continuing Operations
227 236 257 297 296 323 499 704 634 636 588
Total Pre-Tax Income
331 342 348 369 363 400 628 829 790 803 738
Total Operating Income
337 346 350 372 367 390 629 832 795 782 720
Total Gross Profit
1,007 1,035 1,066 1,120 1,157 1,223 1,668 2,030 1,992 2,045 2,030
Total Revenue
4,113 4,221 4,342 4,547 4,770 5,055 6,280 7,274 7,284 7,618 7,239
Operating Revenue
4,113 4,221 4,342 4,547 4,770 5,055 6,280 7,274 7,284 7,618 7,239
Total Cost of Revenue
3,106 3,186 3,276 3,426 3,613 3,832 4,613 5,244 5,292 5,574 5,209
Operating Cost of Revenue
3,106 3,186 3,276 3,426 3,613 3,832 4,613 5,244 5,292 5,574 5,209
Total Operating Expenses
671 689 716 757 790 833 1,058 1,221 1,197 1,263 1,310
Selling, General & Admin Expense
671 689 716 757 800 833 1,058 1,221 1,224 1,293 1,338
Other Operating Expenses / (Income)
- - - - -10 - - - -26 -31 -28
Total Other Income / (Expense), net
-5.55 -3.71 -2.48 6.54 -4.03 10 18 21 -4.92 21 17
Interest Expense
5.55 3.71 6.36 2.74 4.03 1.24 1.00 2.17 4.92 -21 -17
Income Tax Expense
105 106 90 73 67 77 129 126 156 167 150
Net Income / (Loss) Attributable to Noncontrolling Interest
54 53 49 54 50 54 80 103 98 99 91
Basic Earnings per Share
$4.91 $5.16 $5.81 $6.50 $6.51 $7.03 $10.83 $15.46 $13.72 $13.34 $12.27
Weighted Average Basic Shares Outstanding
35.20M 35.40M 35.80M 37.40M 38.28M 38.61M 38.87M 38.83M 39.50M 40.41M 40.60M
Diluted Earnings per Share
$4.90 $5.15 $5.81 $6.49 $6.50 $7.01 $10.78 $15.41 $13.67 $13.30 $12.25
Weighted Average Diluted Shares Outstanding
35.20M 35.40M 35.80M 37.40M 38.28M 38.61M 38.87M 38.83M 39.50M 40.41M 40.60M
Weighted Average Basic & Diluted Shares Outstanding
35.20M 35.40M 35.80M 37.40M 38.28M 38.61M 38.87M 38.83M 39.50M 40.41M 40.60M
Cash Dividends to Common per Share
$2.80 $3.60 $4.60 $5.60 $6.40 $6.93 $7.63 $8.55 $9.80 $10.55 $11.70

Quarterly Income Statements for Watsco

This table shows Watsco's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
83 87 181 171 97 80 184 162 72 79 163
Consolidated Net Income / (Loss)
98 104 215 202 115 95 217 189 87 93 191
Net Income / (Loss) Continuing Operations
98 104 215 202 115 95 217 189 87 93 191
Total Pre-Tax Income
109 129 274 257 143 118 274 238 107 117 242
Total Operating Income
108 127 269 250 136 112 272 235 102 110 238
Total Gross Profit
414 431 580 566 468 430 603 569 428 428 579
Total Revenue
1,603 1,565 2,139 2,160 1,754 1,531 2,062 2,067 1,579 1,533 2,105
Operating Revenue
1,603 1,565 2,139 2,160 1,754 1,531 2,062 2,067 1,579 1,533 2,105
Total Cost of Revenue
1,189 1,134 1,560 1,594 1,286 1,101 1,459 1,498 1,150 1,105 1,526
Operating Cost of Revenue
1,189 1,134 1,560 1,594 1,286 1,101 1,459 1,498 1,150 1,105 1,526
Total Operating Expenses
312 304 311 316 338 317 332 334 327 317 341
Selling, General & Admin Expense
312 310 319 326 338 323 339 344 333 323 349
Other Operating Expenses / (Income)
- -5.46 -8.07 -10 - -5.15 -7.38 -9.50 -5.74 -5.48 -8.43
Total Other Income / (Expense), net
6.79 2.47 4.91 6.77 13 5.42 2.33 3.73 5.85 6.46 3.50
Interest Expense
-1.00 -2.47 -4.91 -6.77 -6.71 -5.42 -2.33 -3.73 -5.85 -6.46 -3.50
Income Tax Expense
11 25 59 55 28 23 57 49 20 24 51
Net Income / (Loss) Attributable to Noncontrolling Interest
15 17 33 31 18 14 33 28 15 14 28
Basic Earnings per Share
$2.09 $2.17 $4.50 $4.24 $2.43 $1.93 $4.53 $3.98 $1.83 $1.87 $4.00
Weighted Average Basic Shares Outstanding
39.50M 40.30M 40.34M 40.38M 40.41M 40.51M 40.55M 40.56M 40.60M 40.66M 41.25M
Diluted Earnings per Share
$2.07 $2.17 $4.49 $4.22 $2.42 $1.93 $4.52 $3.98 $1.82 $1.87 $4.00
Weighted Average Diluted Shares Outstanding
39.50M 40.30M 40.34M 40.38M 40.41M 40.51M 40.55M 40.56M 40.60M 40.66M 41.25M
Weighted Average Basic & Diluted Shares Outstanding
39.50M 40.30M 40.34M 40.38M 40.41M 40.51M 40.55M 40.56M 40.60M 40.66M 41.25M

Annual Cash Flow Statements for Watsco

This table details how cash moves in and out of Watsco's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
11 21 24 2.40 -8.44 72 -28 29 63 316 -93
Net Cash From Operating Activities
223 282 307 171 336 534 350 572 562 773 570
Net Cash From Continuing Operating Activities
223 282 307 171 336 530 350 572 562 764 570
Net Income / (Loss) Continuing Operations
227 236 257 297 296 323 499 704 634 636 588
Consolidated Net Income / (Loss)
227 236 257 297 296 323 499 704 634 636 588
Depreciation Expense
19 20 22 22 25 26 28 32 35 41 44
Non-Cash Adjustments To Reconcile Net Income
14 18 14 12 14 14 18 20 20 9.57 22
Changes in Operating Assets and Liabilities, net
-37 7.72 13 -160 1.07 167 -196 -183 -127 78 -84
Net Cash From Investing Activities
-23 -43 -81 -26 -81 -16 -149 -34 -41 -291 -98
Net Cash From Continuing Investing Activities
-23 -43 -81 -26 -81 -16 -149 -34 -41 -291 -98
Purchase of Property, Plant & Equipment
-24 -44 -18 -17 -18 -16 -25 -36 -35 -30 -35
Acquisitions
- - -64 -9.39 -65 0.00 -129 -0.05 -6.67 -5.17 -19
Purchase of Investments
- - - - - - - 0.00 0.00 -256 -300
Sale of Property, Plant & Equipment
0.76 0.74 0.17 0.23 1.38 0.09 1.36 1.86 1.31 0.26 0.46
Sale and/or Maturity of Investments
- - - - 0.00 0.00 5.99 - 0.00 0.00 256
Other Investing Activities, net
- - - - 0.00 - -1.00 0.00 -0.50 - -0.50
Net Cash From Financing Activities
-188 -218 -202 -140 -264 -448 -229 -504 -460 -159 -568
Net Cash From Continuing Financing Activities
-188 -218 -202 -140 -264 -291 -229 -501 -460 -150 -568
Repayment of Debt
-56 -10 -214 -0.52 19 -0.20 87 -33 -61 0.00 -5.97
Payment of Dividends
-138 -167 -207 -256 -281 -308 -357 -402 -456 -424 -606
Issuance of Debt
- - - 113 - - - - 15 - 0.00
Issuance of Common Equity
5.96 5.65 18 7.34 14 19 21 20 45 313 47
Other Financing Activities, net
0.96 -47 200 -3.78 -17 -2.30 20 -87 -2.83 -40 -3.66
Effect of Exchange Rate Changes
-1.34 -0.23 1.42 -2.25 0.85 2.07 - - 2.07 -7.74 3.64

Quarterly Cash Flow Statements for Watsco

This table details how cash moves in and out of Watsco's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
33 69 -54 72 230 -94 -139 31 109 -41 -28
Net Cash From Operating Activities
299 104 58 233 379 -178 -7.45 355 400 -19 -2.54
Net Cash From Continuing Operating Activities
299 103 58 233 370 -178 -11 359 400 -19 -2.54
Net Income / (Loss) Continuing Operations
98 104 215 202 115 95 217 189 87 93 191
Consolidated Net Income / (Loss)
98 104 215 202 115 95 217 189 87 93 191
Depreciation Expense
9.68 9.88 10 10 10 11 11 11 11 11 11
Non-Cash Adjustments To Reconcile Net Income
7.59 13 0.07 -2.51 -1.50 14 -3.47 5.42 5.93 15 2.74
Changes in Operating Assets and Liabilities, net
184 -24 -167 23 246 -297 -236 153 296 -137 -208
Net Cash From Investing Activities
-13 -211 -6.35 -65 -7.95 245 -22 -209 -112 93 99
Net Cash From Continuing Investing Activities
-13 -211 -6.35 -65 -7.95 245 -8.19 -223 -112 93 99
Purchase of Property, Plant & Equipment
-9.98 -5.85 -6.42 -9.80 -8.03 -7.54 -6.84 -8.88 -11 -6.96 -8.99
Acquisitions
-2.84 -5.18 0.01 - - -3.67 -16 0.08 0.11 0.00 7.66
Sale of Property, Plant & Equipment
0.03 0.06 0.06 0.06 0.08 0.10 0.25 0.03 0.09 0.10 -0.05
Sale and/or Maturity of Investments
- -200 - - - 256 - - - 200 100
Net Cash From Financing Activities
-252 178 -105 -99 -133 -162 -113 -114 -180 -114 -123
Net Cash From Continuing Financing Activities
-252 180 -106 -99 -125 -162 -124 -103 -180 -114 -123
Repayment of Debt
-103 -15 -2.90 2.90 - -1.57 1.57 -4.55 -1.42 -1.22 -1.18
Payment of Dividends
-170 -97 -109 -109 -109 -179 -121 -122 -184 -122 -134
Issuance of Common Equity
9.32 292 6.48 6.68 7.30 19 -3.66 27 5.15 9.61 13
Other Financing Activities, net
-4.23 -0.44 -0.77 0.47 -39 0.00 - -3.66 - -0.59 -0.81
Effect of Exchange Rate Changes
- - - - - - - - 1.08 -0.87 -1.19

Annual Balance Sheets for Watsco

This table presents Watsco's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,788 1,875 2,047 2,161 2,556 2,484 3,086 3,488 3,729 4,480 4,415
Total Current Assets
1,181 1,240 1,337 1,442 1,547 1,484 1,961 2,299 2,392 3,080 2,955
Cash & Equivalents
35 56 80 83 74 146 118 148 210 526 433
Short-Term Investments
- - - - - - - - 0.00 256 300
Accounts Receivable
451 476 478 502 534 535 698 747 798 878 796
Inventories, net
674 685 761 837 921 781 1,115 1,370 1,347 1,385 1,386
Other Current Assets
21 23 17 20 18 22 29 34 37 35 39
Plant, Property, & Equipment, net
63 91 91 91 99 98 111 125 136 141 136
Total Noncurrent Assets
544 544 618 628 911 902 1,013 1,064 1,201 1,259 1,324
Long-Term Investments
- - - 80 95 98 115 133 146 169 185
Goodwill
378 380 383 392 411 412 434 431 457 452 463
Intangible Assets
160 159 161 148 172 170 187 175 218 208 210
Other Noncurrent Operating Assets
5.67 5.69 74 8.18 233 221 278 325 379 430 466
Total Liabilities & Shareholders' Equity
1,788 1,875 2,047 2,161 2,556 2,484 3,086 3,488 3,729 4,480 4,415
Total Liabilities
585 623 496 559 841 705 1,088 1,240 1,113 1,415 1,193
Total Current Liabilities
270 315 416 358 462 487 727 907 712 984 718
Short-Term Debt
0.18 0.20 0.24 0.25 69 72 85 147 100 110 117
Accounts Payable
145 185 230 200 240 252 364 456 369 491 350
Accrued Expenses
125 129 186 157 153 164 278 303 242 383 250
Total Noncurrent Liabilities
314 308 79 202 380 217 362 333 401 431 475
Capital Lease Obligations
- - - - 156 144 196 244 289 337 11
Noncurrent Deferred & Payable Income Tax Liabilities
69 72 57 66 68 73 77 90 96 94 113
Other Noncurrent Operating Liabilities
- - - - - - - - - - 351
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,204 1,252 1,551 1,602 1,715 1,780 1,997 2,248 2,616 3,064 3,222
Total Preferred & Common Equity
957 1,006 1,298 1,348 1,435 1,487 1,665 1,889 2,230 2,657 2,781
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
957 1,006 1,298 1,348 1,435 1,487 1,665 1,889 2,230 2,657 2,781
Common Stock
623 613 825 853 929 973 1,026 995 1,176 1,494 1,586
Retained Earnings
495 550 595 628 633 636 761 1,030 1,183 1,296 1,319
Treasury Stock
-114 -114 -87 -87 -87 -87 -87 -87 -87 -73 -73
Accumulated Other Comprehensive Income / (Loss)
-47 -44 -34 -46 -39 -35 -34 -48 -42 -60 -50
Noncontrolling Interest
246 246 253 254 279 293 332 359 386 407 441

Quarterly Balance Sheets for Watsco

This table presents Watsco's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
3,801 4,103 4,039 4,357 4,395 4,517 4,454 4,730 4,555 4,649 5,085
Total Current Assets
2,598 2,883 2,731 2,998 3,034 3,133 3,035 3,300 3,116 3,181 3,454
Cash & Equivalents
141 163 175 279 225 294 432 293 324 393 364
Short-Term Investments
- - - 200 200 256 0.00 0.00 200 200 100
Accounts Receivable
811 991 949 832 1,001 945 794 1,016 942 839 1,061
Inventories, net
1,614 1,689 1,550 1,656 1,573 1,597 1,776 1,953 1,602 1,715 1,890
Other Current Assets
31 40 56 32 35 42 33 38 48 34 39
Plant, Property, & Equipment, net
127 128 134 138 138 140 138 137 135 133 147
Total Noncurrent Assets
1,076 1,092 1,174 1,220 1,223 1,244 1,281 1,293 1,303 1,335 1,484
Long-Term Investments
136 141 138 152 157 162 174 178 187 191 194
Goodwill
431 432 492 459 458 459 455 466 465 461 560
Intangible Assets
174 176 172 214 212 212 207 210 207 208 205
Other Noncurrent Operating Assets
335 344 373 395 396 412 445 439 444 475 525
Total Liabilities & Shareholders' Equity
3,801 4,103 4,039 4,357 4,395 4,517 4,454 4,730 4,555 4,649 5,085
Total Liabilities
1,492 1,651 1,373 1,430 1,351 1,356 1,380 1,522 1,266 1,445 1,612
Total Current Liabilities
953 956 888 1,026 945 933 925 1,071 812 952 1,080
Short-Term Debt
93 93 99 103 104 107 113 115 117 118 120
Accounts Payable
593 602 509 688 564 549 546 678 411 587 660
Accrued Expenses
267 260 280 236 277 276 266 277 284 247 300
Total Noncurrent Liabilities
539 695 486 403 406 422 455 451 454 493 532
Capital Lease Obligations
251 259 285 306 307 321 - - - - 9.07
Noncurrent Deferred & Payable Income Tax Liabilities
91 93 95 97 99 101 95 98 100 114 116
Other Noncurrent Operating Liabilities
- - - - - - 14 14 13 10 406
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,308 2,452 2,666 2,928 3,044 3,162 3,088 3,222 3,302 3,215 3,473
Total Preferred & Common Equity
1,929 2,038 2,224 2,526 2,611 2,696 2,665 2,760 2,815 2,762 2,994
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,929 2,038 2,224 2,526 2,611 2,696 2,665 2,760 2,815 2,762 2,994
Common Stock
1,019 1,045 1,161 1,475 1,489 1,509 1,531 1,554 1,572 1,612 1,819
Retained Earnings
1,045 1,122 1,197 1,173 1,246 1,308 1,267 1,329 1,369 1,277 1,306
Treasury Stock
-87 -87 -87 -74 -74 -74 -73 -73 -73 -73 -73
Accumulated Other Comprehensive Income / (Loss)
-48 -43 -47 -48 -50 -47 -60 -49 -54 -53 -57
Noncontrolling Interest
379 414 442 401 433 465 423 461 487 453 479

Annual Metrics And Ratios for Watsco

This table displays calculated financial ratios and metrics derived from Watsco's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 40,558,420.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 40,558,420.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 12.25
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
230 239 259 299 299 315 500 706 638 619 574
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 26.74% 21.12% 17.63% 15.50%
Earnings before Interest and Taxes (EBIT)
337 346 350 372 367 390 629 832 795 782 720
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
356 366 372 394 391 416 657 863 830 823 764
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
227 221 198 217 -53 490 117 481 332 723 353
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,414 1,432 1,493 1,575 1,927 1,752 2,134 2,359 2,665 2,561 2,782
Increase / (Decrease) in Invested Capital
2.84 17 61 82 352 -175 382 224 306 -103 221
Book Value per Share
$27.13 $28.31 $36.31 $36.01 $37.67 $38.63 $42.94 $48.77 $56.60 $65.80 $68.58
Tangible Book Value per Share
$11.86 $13.16 $21.10 $21.59 $22.37 $23.50 $26.93 $33.13 $39.46 $49.44 $51.99
Total Capital
1,450 1,488 1,573 1,738 2,096 1,996 2,367 2,639 3,021 3,512 3,701
Total Debt
246 236 22 136 381 216 370 391 405 447 479
Total Long-Term Debt
246 236 22 136 312 144 285 244 305 337 362
Net Debt
211 180 -58 -27 212 -28 137 110 48 -503 -440
Capital Expenditures (CapEx)
23 43 18 17 16 16 24 34 34 30 34
Debt-free, Cash-free Net Working Capital (DFCFNWC)
876 869 841 1,002 1,080 923 1,201 1,392 1,570 1,424 1,621
Debt-free Net Working Capital (DFNWC)
911 925 921 1,084 1,154 1,069 1,319 1,539 1,780 2,206 2,354
Net Working Capital (NWC)
911 925 921 1,084 1,085 997 1,235 1,392 1,680 2,096 2,237
Net Nonoperating Expense (NNE)
3.79 2.56 1.83 2.20 3.29 -8.10 0.79 1.84 3.95 -17 -14
Net Nonoperating Obligations (NNO)
211 180 -58 -27 212 -28 137 110 48 -503 -440
Total Depreciation and Amortization (D&A)
19 20 22 22 25 26 28 32 35 41 44
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.91 $5.16 $5.81 $6.50 $6.51 $7.03 $10.83 $15.46 $13.72 $13.34 $12.27
Adjusted Weighted Average Basic Shares Outstanding
35.33M 35.61M 37.31M 37.53M 38.28M 38.61M 38.87M 38.83M 39.50M 40.41M 40.60M
Adjusted Diluted Earnings per Share
$4.90 $5.15 $5.81 $6.49 $6.50 $7.01 $10.78 $15.41 $13.67 $13.30 $12.25
Adjusted Weighted Average Diluted Shares Outstanding
35.33M 35.61M 37.31M 37.53M 38.28M 38.61M 38.87M 38.83M 39.50M 40.41M 40.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
35.33M 35.61M 37.31M 37.53M 38.28M 38.61M 38.87M 38.83M 39.50M 40.41M 40.60M
Normalized Net Operating Profit after Tax (NOPAT)
230 239 259 299 299 315 500 706 638 619 574
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Watsco

This table displays calculated financial ratios and metrics derived from Watsco's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - 40,558,420.00 40,602,886.00 40,657,534.00
DEI Adjusted Shares Outstanding
- - - - - - - - 40,558,420.00 40,602,886.00 40,657,534.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 1.77 1.95 4.02
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.39% 0.93% 6.80% 1.56% 9.40% -2.17% -3.59% -4.31% - 0.13% 2.06%
EBITDA Growth
-21.43% -21.11% 1.71% -1.78% 24.91% -9.86% 1.42% -5.73% - -1.43% -11.84%
EBIT Growth
-23.70% -23.19% 1.17% -2.48% 26.39% -11.34% 1.14% -6.19% - -1.79% -12.32%
NOPAT Growth
-40.14% -21.85% 1.31% -2.86% 13.35% -11.81% 1.96% -5.13% - -2.65% -12.28%
Net Income Growth
-37.80% -20.03% 4.50% 0.51% 17.84% -9.32% 0.99% -6.16% - -1.69% -11.75%
EPS Growth
-41.69% -23.32% 1.58% -2.99% 16.91% -11.06% 0.67% -5.69% - -3.11% -11.50%
Operating Cash Flow Growth
40.14% 318.69% 238.26% -33.97% 26.89% -271.30% -112.90% 52.49% - 89.36% 65.95%
Free Cash Flow Firm Growth
-233.97% -32.96% 218.82% 165.36% 201.89% -306.79% -156.67% -81.48% - 182.14% 526.69%
Invested Capital Growth
12.98% 5.24% 1.08% 1.27% -3.88% 8.20% 11.03% 5.44% - -0.70% -7.74%
Revenue Q/Q Growth
-24.62% -2.38% 36.70% 0.97% -18.80% -12.71% 34.70% 0.22% - -2.90% 37.30%
EBITDA Q/Q Growth
-55.75% 16.17% 104.38% -6.50% -43.73% -16.17% 129.97% -13.09% - 7.64% 105.68%
EBIT Q/Q Growth
-58.01% 17.44% 112.43% -6.90% -45.58% -17.62% 142.33% -13.65% - 8.53% 116.34%
NOPAT Q/Q Growth
-52.09% 5.60% 106.13% -6.86% -44.09% -17.84% 138.32% -13.33% - 6.67% 114.75%
Net Income Q/Q Growth
-51.28% 6.67% 105.88% -6.06% -42.88% -17.92% 129.29% -12.70% - 6.77% 105.83%
EPS Q/Q Growth
-52.41% 4.83% 106.91% -6.01% -42.65% -20.25% 134.20% -11.95% - 2.75% 113.90%
Operating Cash Flow Q/Q Growth
-15.29% -65.27% -44.33% 303.16% 62.78% -146.88% 95.81% 4,866.81% - -104.73% 86.59%
Free Cash Flow Firm Q/Q Growth
14.58% 84.53% 656.40% -11.12% 33.17% -161.77% 22.49% 129.05% - 184.62% 302.65%
Invested Capital Q/Q Growth
-6.24% 1.56% 6.20% 0.15% -11.02% 14.33% 8.98% -4.89% - 4.92% 1.24%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.85% 27.52% 27.10% 26.21% 26.69% 28.06% 29.26% 27.52% - 27.89% 27.50%
EBITDA Margin
7.32% 8.72% 13.03% 12.07% 8.36% 8.03% 13.71% 11.89% - 7.91% 11.84%
Operating Margin
6.72% 8.09% 12.56% 11.59% 7.76% 7.33% 13.18% 11.36% - 7.19% 11.32%
EBIT Margin
6.72% 8.09% 12.56% 11.59% 7.76% 7.33% 13.18% 11.36% - 7.19% 11.32%
Profit (Net Income) Margin
6.10% 6.66% 10.03% 9.34% 6.57% 6.17% 10.51% 9.15% - 6.06% 9.09%
Tax Burden Percent
89.88% 80.82% 78.42% 78.46% 80.60% 80.39% 79.06% 79.34% - 79.68% 79.09%
Interest Burden Percent
100.93% 101.95% 101.83% 102.71% 104.93% 104.83% 100.86% 101.59% - 105.86% 101.47%
Effective Tax Rate
10.12% 19.18% 21.58% 21.54% 19.40% 19.61% 20.94% 20.66% - 20.32% 20.91%
Return on Invested Capital (ROIC)
17.52% 18.07% 25.63% 23.73% 18.25% 15.86% 25.80% 22.60% - 14.21% 21.27%
ROIC Less NNEP Spread (ROIC-NNEP)
18.65% 27.59% 29.11% 13.84% 15.87% 13.57% 23.97% 21.52% - 12.01% 20.28%
Return on Net Nonoperating Assets (RNNOA)
0.61% 0.22% 1.17% -0.26% -1.27% -0.86% -0.77% -1.83% - -0.89% -1.70%
Return on Equity (ROE)
18.13% 18.29% 26.80% 23.48% 16.98% 15.00% 25.03% 20.77% - 13.32% 19.57%
Cash Return on Invested Capital (CROIC)
13.22% 17.99% 20.34% 19.93% 27.66% 13.68% 9.70% 15.04% - 20.28% 25.82%
Operating Return on Assets (OROA)
13.57% 14.47% 21.98% 20.22% 14.41% 12.61% 21.69% 18.56% - 11.43% 16.81%
Return on Assets (ROA)
12.31% 11.92% 17.55% 16.29% 12.19% 10.63% 17.29% 14.96% - 9.64% 13.49%
Return on Common Equity (ROCE)
15.35% 15.57% 22.66% 19.82% 14.61% 12.94% 21.46% 17.71% - 11.47% 16.82%
Return on Equity Simple (ROE_SIMPLE)
0.00% 24.07% 23.64% 22.93% 0.00% 23.49% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
97 102 211 196 110 90 215 186 82 88 189
NOPAT Margin
6.04% 6.53% 9.85% 9.09% 6.26% 5.89% 10.42% 9.01% - 5.73% 8.96%
Net Nonoperating Expense Percent (NNEP)
-1.13% -9.52% -3.49% 9.89% 2.38% 2.29% 1.83% 1.08% - 2.20% 0.99%
Return On Investment Capital (ROIC_SIMPLE)
3.21% - - - 3.13% 2.54% 5.85% 4.96% 2.22% 2.37% 5.23%
Cost of Revenue to Revenue
74.15% 72.48% 72.90% 73.79% 73.31% 71.94% 70.74% 72.48% - 72.11% 72.50%
SG&A Expenses to Revenue
19.49% 19.78% 14.91% 15.11% 19.30% 21.07% 16.44% 16.63% - 21.06% 16.58%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
19.49% 19.78% 14.91% 15.11% 19.30% 20.73% 16.08% 16.17% - 20.70% 16.18%
Earnings before Interest and Taxes (EBIT)
108 127 269 250 136 112 272 235 102 110 238
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
117 136 279 261 147 123 283 246 113 121 249
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.35 6.66 7.11 7.32 7.16 7.66 6.44 5.78 - 5.31 5.61
Price to Tangible Book Value (P/TBV)
10.55 9.08 9.57 9.74 9.53 10.19 8.53 7.59 - 7.00 7.53
Price to Revenue (P/Rev)
2.25 2.30 2.50 2.64 2.50 2.69 2.37 2.19 - 2.02 2.31
Price to Earnings (P/E)
30.57 32.76 35.58 37.80 35.49 38.57 33.44 31.14 - 29.54 35.31
Dividend Yield
2.35% 2.30% 2.18% 2.11% 2.24% 2.14% 2.53% 2.84% - 3.33% 2.98%
Earnings Yield
3.27% 3.05% 2.81% 2.65% 2.82% 2.59% 2.99% 3.21% - 3.38% 2.83%
Enterprise Value to Invested Capital (EV/IC)
6.32 6.28 6.55 6.92 7.39 7.07 5.71 5.43 - 5.09 5.69
Enterprise Value to Revenue (EV/Rev)
2.31 2.33 2.53 2.67 2.49 2.73 2.43 2.22 - 2.05 2.30
Enterprise Value to EBITDA (EV/EBITDA)
20.28 21.42 23.60 25.10 23.02 25.58 22.41 20.66 - 19.43 22.98
Enterprise Value to EBIT (EV/EBIT)
21.18 22.46 24.79 26.44 24.22 26.97 23.65 21.84 - 20.62 24.46
Enterprise Value to NOPAT (EV/NOPAT)
26.38 27.88 30.77 32.86 30.58 34.08 29.81 27.43 - 25.92 30.73
Enterprise Value to Operating Cash Flow (EV/OCF)
29.95 23.83 23.17 28.75 24.49 42.08 42.72 30.05 - 20.33 22.84
Enterprise Value to Free Cash Flow (EV/FCFF)
50.71 35.79 32.39 34.94 26.20 53.72 61.92 37.09 - 25.03 21.15
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.15 0.14 0.14 0.14 0.15 0.15 0.14 0.14 - 0.15 0.04
Long-Term Debt to Equity
0.12 0.10 0.10 0.10 0.11 0.11 0.11 0.10 - 0.11 0.00
Financial Leverage
0.03 0.01 0.04 -0.02 -0.08 -0.06 -0.03 -0.09 - -0.07 -0.08
Leverage Ratio
1.48 1.56 1.55 1.47 1.45 1.46 1.46 1.40 - 1.44 1.47
Compound Leverage Factor
1.50 1.59 1.57 1.51 1.52 1.54 1.47 1.43 - 1.53 1.49
Debt to Total Capital
13.40% 12.26% 11.91% 11.93% 12.74% 12.96% 12.35% 12.17% - 13.14% 3.58%
Short-Term Debt to Total Capital
3.32% 3.08% 3.02% 2.99% 3.14% 3.19% 3.14% 3.10% - 3.18% 3.32%
Long-Term Debt to Total Capital
10.08% 9.18% 8.89% 8.94% 9.60% 9.76% 9.21% 9.07% - 9.96% 0.25%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
12.79% 12.02% 12.54% 12.97% 11.60% 11.92% 12.55% 12.95% - 12.23% 13.29%
Common Equity to Total Capital
73.81% 75.71% 75.55% 75.10% 75.66% 75.12% 75.10% 74.88% - 74.63% 83.13%
Debt to EBITDA
0.49 0.52 0.52 0.54 0.54 0.57 0.56 0.57 - 0.64 0.18
Net Debt to EBITDA
0.06 -0.28 -0.21 -0.36 -0.61 -0.18 -0.02 -0.32 - -0.39 -0.73
Long-Term Debt to EBITDA
0.37 0.39 0.38 0.40 0.41 0.43 0.42 0.43 - 0.48 0.01
Debt to NOPAT
0.63 0.67 0.67 0.71 0.72 0.76 0.74 0.76 - 0.85 0.24
Net Debt to NOPAT
0.08 -0.36 -0.28 -0.47 -0.81 -0.24 -0.03 -0.42 - -0.52 -0.97
Long-Term Debt to NOPAT
0.48 0.50 0.50 0.53 0.54 0.57 0.55 0.57 - 0.65 0.02
Altman Z-Score
11.87 9.75 11.11 11.56 10.84 11.63 9.75 10.53 - 8.68 8.76
Noncontrolling Interest Sharing Ratio
15.32% 14.91% 15.42% 15.57% 13.97% 13.70% 14.28% 14.73% - 13.89% 14.04%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.36 2.92 3.21 3.36 3.13 3.28 3.08 3.84 - 3.34 3.20
Quick Ratio
1.42 1.28 1.51 1.60 1.69 1.33 1.22 1.81 - 1.50 1.41
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-209 -32 180 160 213 -132 -102 30 -139 108 436
Operating Cash Flow to CapEx
3,001.45% 1,792.05% 908.50% 2,391.00% 4,765.40% -2,386.73% -112.97% 4,009.23% - -275.50% -28.05%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.02 1.79 1.75 1.75 1.86 1.72 1.65 1.63 - 1.59 1.48
Accounts Receivable Turnover
9.43 8.88 7.46 7.89 9.09 9.33 7.44 7.86 - 8.87 7.02
Inventory Turnover
3.89 3.26 3.34 3.48 4.08 3.23 3.09 3.34 - 2.99 2.75
Fixed Asset Turnover
55.67 55.07 55.82 54.43 55.05 54.84 54.49 53.77 - 53.36 51.27
Accounts Payable Turnover
12.82 8.31 9.33 10.35 12.96 8.99 8.76 11.12 - 9.20 7.89
Days Sales Outstanding (DSO)
38.71 41.10 48.90 46.28 40.14 39.14 49.03 46.43 - 41.17 52.03
Days Inventory Outstanding (DIO)
93.72 112.10 109.41 104.86 89.48 113.03 118.30 109.23 - 122.23 132.85
Days Payable Outstanding (DPO)
28.47 43.91 39.12 35.28 28.17 40.62 41.67 32.81 - 39.67 46.26
Cash Conversion Cycle (CCC)
103.96 109.29 119.19 115.86 101.45 111.55 125.66 122.85 - 123.73 138.61
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,665 2,706 2,874 2,878 2,561 2,928 3,191 3,035 2,782 2,908 2,944
Invested Capital Turnover
2.90 2.77 2.60 2.61 2.92 2.69 2.48 2.51 - 2.48 2.37
Increase / (Decrease) in Invested Capital
306 135 31 36 -103 222 317 157 221 -20 -247
Enterprise Value (EV)
16,832 16,995 18,831 19,915 18,935 20,695 18,222 16,489 - 14,809 16,748
Market Capitalization
16,397 16,815 18,568 19,733 19,031 20,418 17,777 16,256 - 14,654 16,799
Book Value per Share
$56.60 $62.69 $64.79 $66.84 $65.80 $65.96 $68.14 $69.42 $68.58 $68.03 $73.65
Tangible Book Value per Share
$39.46 $45.98 $48.16 $50.22 $49.44 $49.57 $51.45 $52.85 $51.99 $51.54 $54.84
Total Capital
3,021 3,337 3,456 3,590 3,512 3,548 3,676 3,759 3,701 3,701 3,602
Total Debt
405 409 412 428 447 460 454 458 479 486 129
Total Long-Term Debt
305 306 307 321 337 346 339 341 362 369 9.07
Net Debt
48 -221 -170 -284 -503 -146 -17 -254 -440 -297 -529
Capital Expenditures (CapEx)
9.95 5.79 6.36 9.74 7.95 7.44 6.59 8.85 11 6.86 9.04
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,570 1,596 1,769 1,757 1,424 1,792 2,051 1,896 1,621 1,754 2,030
Debt-free Net Working Capital (DFNWC)
1,780 2,075 2,194 2,307 2,206 2,224 2,344 2,421 2,354 2,347 2,494
Net Working Capital (NWC)
1,680 1,972 2,089 2,200 2,096 2,110 2,229 2,304 2,237 2,229 2,374
Net Nonoperating Expense (NNE)
-0.90 -2.00 -3.85 -5.31 -5.41 -4.35 -1.84 -2.96 -4.74 -5.15 -2.77
Net Nonoperating Obligations (NNO)
48 -221 -170 -284 -503 -160 -31 -267 -440 -307 -529
Total Depreciation and Amortization (D&A)
9.68 9.88 10 10 10 11 11 11 11 11 11
Debt-free, Cash-free Net Working Capital to Revenue
21.56% 21.87% 23.79% 23.53% 18.70% 23.62% 27.32% 25.57% - 24.23% 27.87%
Debt-free Net Working Capital to Revenue
24.44% 28.43% 29.51% 30.90% 28.96% 29.32% 31.22% 32.65% - 32.41% 34.24%
Net Working Capital to Revenue
23.06% 27.02% 28.10% 29.46% 27.51% 27.82% 29.69% 31.07% - 30.79% 32.60%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.09 $2.17 $4.50 $4.24 $2.43 $1.93 $4.53 $3.98 $1.83 $1.87 $4.00
Adjusted Weighted Average Basic Shares Outstanding
39.50M 40.30M 40.34M 40.38M 40.41M 40.51M 40.55M 40.56M 40.60M 40.66M 41.25M
Adjusted Diluted Earnings per Share
$2.07 $2.17 $4.49 $4.22 $2.42 $1.93 $4.52 $3.98 $1.82 $1.87 $4.00
Adjusted Weighted Average Diluted Shares Outstanding
39.50M 40.30M 40.34M 40.38M 40.41M 40.51M 40.55M 40.56M 40.60M 40.66M 41.25M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
39.50M 40.30M 40.34M 40.38M 40.41M 40.51M 40.55M 40.56M 40.60M 40.66M 41.25M
Normalized Net Operating Profit after Tax (NOPAT)
97 102 211 196 110 90 215 186 82 88 189
Normalized NOPAT Margin
6.04% 6.53% 9.85% 9.09% 6.26% 5.89% 10.42% 9.01% - 5.73% 8.96%
Pre Tax Income Margin
6.78% 8.24% 12.79% 11.90% 8.15% 7.68% 13.29% 11.54% - 7.61% 11.49%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
71.95% 75.33% 76.37% 78.38% 66.62% 80.77% 82.51% 86.23% - 93.67% 100.18%
Augmented Payout Ratio
71.95% 75.33% 76.37% 78.38% 66.62% 80.77% 82.51% 86.23% - 93.67% 100.18%

Financials Breakdown Chart

Key Financial Trends

Watsco’s latest quarter showed a mixed picture: solid profitability on the income statement, but a notable cash flow setback driven by working-capital swings. For Q1 2026, revenue declined year over year while net income remained healthy. At the same time, operating cash flow turned negative, mainly because changes in operating assets and liabilities consumed a large amount of cash.

What stands out most: Watsco continues to generate strong earnings, maintain a sizable cash and investment position, and support its dividend. However, the business is also carrying a large inventory and receivables base, and that can create quarter-to-quarter volatility in cash flow.

  • Gross profit remained strong in Q1 2026 at $427.6 million, with gross margin roughly 27.9%, showing the business still converts sales into healthy gross profit.
  • Net income for Q1 2026 was $92.9 million, and diluted EPS was $1.87, indicating the company stayed profitable despite lower revenue.
  • Watsco ended Q1 2026 with $392.7 million in cash and equivalents plus $200.0 million in short-term investments, giving it substantial liquidity.
  • The balance sheet remains solid, with total equity of $2.76 billion and total liabilities of $1.44 billion.
  • Long-term investments and a large cash position suggest management has flexibility for capital allocation, dividends, and strategic moves.
  • Revenue in Q1 2026 was $1.53 billion, down from $1.58 billion in Q4 2025 and below the $1.56 billion level in Q1 2025, showing some softness in the top line.
  • Operating income in Q1 2026 was $110.2 million, down from $101.5 million in Q4 2025 and well below stronger 2025 quarters, reflecting less operating leverage than prior periods.
  • Inventory remained very large at $1.72 billion, while accounts receivable were $839.2 million, so working capital remains a major driver of quarterly cash swings.
  • Net cash from operating activities was negative $18.9 million in Q1 2026, a sharp deterioration from the strong cash generation seen in prior quarters.
  • The main drag on operating cash flow was a $137.5 million change in operating assets and liabilities, which overwhelmed reported earnings.
  • Free cash was also pressured by $122.0 million in dividend payments, which is meaningful relative to the quarter’s earnings and cash flow.
  • Revenue and earnings were both below the unusually strong levels seen in mid-2025, suggesting some normalization after a very strong period.

Longer-term trend: Over the last several years, Watsco has generally produced consistent profitability and strong cash generation, but its quarterly cash flow can swing sharply depending on inventory and receivables changes. In 2025, several quarters showed robust operating cash flow, yet Q1 2026 reversed that pattern. That tells investors the underlying business is still profitable, but working-capital management is critical to interpreting results.

Bottom line: Watsco still looks financially durable, with strong margins, a healthy balance sheet, and ample liquidity. The main caution is that cash flow in the latest quarter was weak, and investors should watch whether inventory and receivables normalize in coming periods.

08/14/26 02:18 PM ETAI Generated. May Contain Errors.

Watsco Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Watsco's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Watsco's net income appears to be on an upward trend, with a most recent value of $587.59 million in 2025, rising from $226.52 million in 2015. The previous period was $635.74 million in 2024. See where experts think Watsco is headed by visiting Watsco's forecast page.

Watsco's total operating income in 2025 was $720.35 million, based on the following breakdown:
  • Total Gross Profit: $2.03 billion
  • Total Operating Expenses: $1.31 billion

Over the last 10 years, Watsco's total revenue changed from $4.11 billion in 2015 to $7.24 billion in 2025, a change of 76.0%.

Watsco's total liabilities were at $1.19 billion at the end of 2025, a 15.7% decrease from 2024, and a 104.0% increase since 2015.

In the past 10 years, Watsco's cash and equivalents has ranged from $35.23 million in 2015 to $526.27 million in 2024, and is currently $433.28 million as of their latest financial filing in 2025.

Over the last 10 years, Watsco's book value per share changed from 27.13 in 2015 to 68.58 in 2025, a change of 152.8%.



Financial statements for NYSE:WSO last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners