| • | general economic conditions, both in the United States and in the international markets we serve; |
| • | competitive factors within the HVAC/R industry; |
| • | effects of supplier concentration, including conditions that impact the supply chain; |
| • | fluctuations in certain commodity costs; |
| • | consumer spending; |
| • | consumer debt levels; |
| • | the resurgence of the COVID-19 pandemic; |
| • | new housing starts and completions; |
| • | capital spending in the commercial construction market; |
| • | access to liquidity needed for operations; |
| • | seasonal nature of product sales; |
| • | weather patterns and conditions; |
| • | insurance coverage risks; |
| • | federal, state, and local regulations impacting our industry and products; |
| • | prevailing interest rates; |
| • | the effect of inflation; |
| • | foreign currency exchange rate fluctuations; |
| • | international risk; |
| • | cybersecurity risk; and |
| • | the continued viability of our business strategy. |
2022 |
2021 |
2020 |
||||||||||
Revenues |
100.0 |
% |
100.0 | % | 100.0 | % | ||||||
Cost of sales |
72.1 |
73.4 | 75.8 | |||||||||
Gross profit |
27.9 |
26.6 | 24.2 | |||||||||
Selling, general and administrative expenses |
16.8 |
16.9 | 16.5 | |||||||||
Other income |
0.3 |
0.3 | 0.2 | |||||||||
Operating income |
11.4 |
10.0 | 7.9 | |||||||||
Interest expense, net |
0.0 |
0.0 | 0.0 | |||||||||
Income before income taxes |
11.4 |
10.0 | 7.9 | |||||||||
Income taxes |
1.7 |
2.1 | 1.5 | |||||||||
Net income |
9.7 |
7.9 | 6.4 | |||||||||
Less: net income attributable to non-controlling interest |
1.4 |
1.3 | 1.1 | |||||||||
Net income attributable to Watsco, Inc. |
8.3 |
% |
6.7 | % | 5.3 | % | ||||||
Number of Locations |
||||
December 31, 2020 |
600 | |||
Opened |
24 | |||
Acquired |
56 | |||
Closed |
(9 | ) | ||
December 31, 2021 |
671 | |||
Opened |
11 | |||
Closed |
(9 | ) | ||
December 31, 2022 |
673 |
|||
| Year Ended December 31, | ||||||||||||||||
| (in millions) | 2022 | 2021 | Change | |||||||||||||
Revenues |
$ | 7,274.3 | $ | 6,280.2 | $ | 994.1 | 16 | % | ||||||||
| % of Sales | % Change | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
HVAC equipment |
68 | % | 69 | % | 14 | % | 23 | % | ||||||||
Other HVAC products |
28 | % | 28 | % | 16 | % | 22 | % | ||||||||
Commercial refrigeration products |
4 | % | 3 | % | 24 | % | 29 | % | ||||||||
| Year Ended December 31, | ||||||||||||||||
| (in millions) | 2022 | 2021 | Change | |||||||||||||
Same-store sales |
$ | 7,137.4 | $ | 6,267.2 | $ | 870.2 | 14 | % | ||||||||
% of Same-Store Sales |
% Change | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
HVAC equipment |
68 | % | 69 | % | 13 | % | 18 | % | ||||||||
Other HVAC products |
28 | % | 27 | % | 15 | % | 17 | % | ||||||||
Commercial refrigeration products |
4 | % | 4 | % | 24 | % | 29 | % | ||||||||
| Year Ended December 31, | ||||||||||||||||
| (in millions) | 2022 | 2021 | Change | |||||||||||||
Gross profit |
$ | 2,030.3 | $ | 1,667.5 | $ | 362.8 | 22 | % | ||||||||
Gross margin |
27.9 | % | 26.6 | % | ||||||||||||
| Year Ended December 31, | ||||||||||||||||
| (in millions) | 2022 | 2021 | Change | |||||||||||||
Selling, general and administrative expenses |
$ | 1,221.4 | $ | 1,058.3 | $ | 163.1 | 15 | % | ||||||||
Selling, general and administrative expenses as a percentage of revenues |
16.8 | % | 16.9 | % | ||||||||||||
| Year Ended December 31, | ||||||||||||||||
| (in millions) | 2022 | 2021 | Change | |||||||||||||
Operating income |
$ | 831.6 | $ | 628.5 | $ | 203.1 | 32 | % | ||||||||
Operating margin |
11.4 | % | 10.0 | % | ||||||||||||
| Year Ended December 31, | ||||||||||||||||
| (in millions) | 2022 | 2021 | Change | |||||||||||||
Income taxes |
$ | 125.7 | $ | 128.8 | $ | (3.1 | ) | (2 | %) | |||||||
Effective income tax rate |
17.2 | % | 23.4 | % | ||||||||||||
| Year Ended December 31, | ||||||||
| 2022 | 2021 | |||||||
Operating income |
$ | 831,578 | $ | 628,528 | ||||
Primarily employment taxes related to the vesting of restricted stock |
3,636 | — | ||||||
Operating income on an adjusted basis |
$ | 835,214 | $ | 628,528 | ||||
Operating margin on an adjusted basis |
11.5 | % | 10.0 | % | ||||
| Year Ended December 31, | ||||||||
| 2022 | 2021 | |||||||
Diluted earnings per share for Common and Class B common stock |
$ | 15.41 | $ | 10.78 | ||||
Primarily employment taxes related to the vesting of restricted stock |
0.08 | |||||||
Tax related benefit from the vesting of restricted stock |
(1.29 | ) | — | |||||
Diluted earnings per share for Common and Class B common stock on an adjusted basis |
$ | 14.20 | $ | 10.78 | ||||
| • | cash needed to fund our business (primarily working capital requirements); |
| • | borrowing capacity under our revolving credit facility; |
| • | the ability to attract long-term capital with satisfactory terms; |
| • | acquisitions, including joint ventures and investments in unconsolidated entities; |
| • | dividend payments; |
| • | capital expenditures; and |
| • | the timing and extent of common stock repurchases. |
2022 |
2021 |
Change |
||||||||||
Cash flows provided by operating activities |
$ |
572.0 |
$ | 349.6 | $ | 222.4 | ||||||
Cash flows used in investing activities |
$ |
(33.8 |
) |
$ | (148.6 | ) | $ | 114.8 | ||||
Cash flows used in financing activities |
$ |
(504.0 |
) |
$ | (228.6 | ) | $ | (275.4 | ) | |||
| /s/ KPMG LLP |
| /s/ KPMG LLP |
Years Ended December 31, |
||||||||||||
| (In thousands, except per share data) |
2022 |
2021 |
2020 |
|||||||||
| Revenues |
$ | $ | $ | |||||||||
| Cost of sales |
||||||||||||
| |
|
|
|
|
|
|||||||
| Gross profit |
||||||||||||
| Selling, general and administrative expenses |
||||||||||||
| Other income |
||||||||||||
| |
|
|
|
|
|
|||||||
| Operating income |
||||||||||||
| Interest expense, net |
||||||||||||
| |
|
|
|
|
|
|||||||
| Income before income taxes |
||||||||||||
| Income taxes |
||||||||||||
| |
|
|
|
|
|
|||||||
| Net income |
||||||||||||
| Less: net income attributable to non-controlling interest |
||||||||||||
| |
|
|
|
|
|
|||||||
| Net income attributable to Watsco, Inc. |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Earnings per share for Common and Class B common stock: |
||||||||||||
| Basic |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Diluted |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
Years Ended December 31, |
||||||||||||
| (In thousands) |
2022 |
2021 |
2020 |
|||||||||
| Net income |
$ | $ | $ | |||||||||
| Other comprehensive (loss) income, net of tax |
||||||||||||
| Foreign currency translation adjustment |
( |
) | ||||||||||
| Unrealized gain on cash flow hedging instruments |
||||||||||||
| Reclassification of loss (gain) on cash flow hedging instruments into earnings |
( |
) | ||||||||||
| |
|
|
|
|
|
|||||||
| Other comprehensive (loss) income |
( |
) | ||||||||||
| Comprehensive income |
||||||||||||
| Less: comprehensive income attributable to non-controlling interest |
||||||||||||
| |
|
|
|
|
|
|||||||
| Comprehensive income attributable to Watsco, Inc. |
$ | $ | $ | |||||||||
| |
|
|
|
|
|
|||||||
December 31, |
||||||||
| (In thousands, except share and per share data) |
2022 |
2021 |
||||||
| ASSETS |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | $ | ||||||
| Accounts receivable, net |
||||||||
| Inventories, net |
||||||||
| Other current assets |
||||||||
| |
|
|
|
|||||
| Total current assets |
||||||||
| |
|
|
|
|||||
| Property and equipment, net |
||||||||
| Operating lease right-of-use |
||||||||
| Goodwill |
||||||||
| Intangible assets, net |
||||||||
| Investment in unconsolidated entity |
||||||||
| Other assets |
||||||||
| |
|
|
|
|||||
| $ | $ | |||||||
| |
|
|
|
|||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
| Current liabilities: |
||||||||
| Current portion of long-term obligations |
$ | $ | ||||||
| Borrowings under revolving credit agreement (Note 8) |
|
|
|
|
|
|
|
|
| Accounts payable |
||||||||
| Accrued expenses and other current liabilities |
||||||||
| |
|
|
|
|||||
| Total current liabilities |
||||||||
| |
|
|
|
|||||
| Long-term obligations: |
||||||||
| Borrowings under revolving credit agreement (Note 8) |
||||||||
| Operating lease liabilities, net of current portion |
||||||||
| Finance lease liabilities, net of current portion |
||||||||
| |
|
|
|
|||||
| Total long-term obligations |
||||||||
| |
|
|
|
|||||
| Deferred income taxes and other liabilities |
||||||||
| |
|
|
|
|||||
| Commitments and contingencies |
||||||||
| Watsco, Inc. shareholders’ equity: |
||||||||
| Common stock, $ |
||||||||
| Class B common stock, $ |
||||||||
| Preferred stock, $ |
||||||||
| Paid-in capital |
||||||||
| Accumulated other comprehensive loss, net of tax |
( |
) | ( |
) | ||||
| Retained earnings |
||||||||
| Treasury stock, at cost, |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Total Watsco, Inc. shareholders’ equity |
||||||||
| Non-controlling interest |
||||||||
| |
|
|
|
|||||
| Total shareholders’ equity |
||||||||
| |
|
|
|
|||||
| $ | $ | |||||||
| |
|
|
|
|||||
(In thousands, except share and per share data) |
Common Stock, Class B Common Stock and Preferred Stock Shares |
Common Stock, Class B Common Stock and Preferred Stock Amount |
Paid-In Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Treasury Stock |
Non- controlling Interest |
Total |
||||||||||||||||||||||||
| Balance at December 31, 2019 |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
$ |
|||||||||||||||||||||
| Net income |
||||||||||||||||||||||||||||||||
| Other comprehensive gain |
||||||||||||||||||||||||||||||||
| Issuances of restricted shares of common stock |
( |
) | — | |||||||||||||||||||||||||||||
| Forfeitures of restricted shares of common stock |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
| Common stock contribution to 401(k) plan |
||||||||||||||||||||||||||||||||
| Stock issuances from exercise of stock options and employee stock purchase plan |
||||||||||||||||||||||||||||||||
| Retirement of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
| Share-based compensation |
||||||||||||||||||||||||||||||||
| Cash dividends declared and paid on Common and Class B common stock, |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| Adjustment to fair value of Common stock issued for N&S Supply of Fishkill, Inc. |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| Distributions to non-controlling interest |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Balance at December 31, 2020 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(In thousands, except share and per share data) |
Common Stock, Class B Common Stock and Preferred Stock Shares |
Common Stock, Class B Common Stock and Preferred Stock Amount |
Paid-In Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Treasury Stock |
Non- controlling Interest |
Total |
||||||||||||||||||||||||
| Balance at December 31, 2020 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
| Net income |
||||||||||||||||||||||||||||||||
| Other comprehensive gain |
||||||||||||||||||||||||||||||||
| Issuances of restricted shares of common stock |
( |
) | — | |||||||||||||||||||||||||||||
| Forfeitures of restricted shares of common stock |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
| Common stock contribution to 401(k) plan |
||||||||||||||||||||||||||||||||
| Stock issuances from exercise of stock options and employee stock purchase plan |
||||||||||||||||||||||||||||||||
| Retirement of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
| Common stock released from escrow |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| Share-based compensation |
||||||||||||||||||||||||||||||||
| Cash dividends declared and paid on Common and Class B common stock, $ |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| Common stock issued for Acme Refrigeration of Baton Rouge LLC |
||||||||||||||||||||||||||||||||
| Common stock issued for Makdad Industrial Supply Co., Inc. |
||||||||||||||||||||||||||||||||
| Investment in TEC Distribution LLC |
||||||||||||||||||||||||||||||||
| Distributions to non-controlling interest |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Balance at December 31, 2021 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(In thousands, except share and per share data) |
Common Stock, Class B Common Stock and Preferred Stock Shares |
Common Stock, Class B Common Stock and Preferred Stock Amount |
Paid-In Capital |
Accumulated Other Comprehensive Loss |
Retained Earnings |
Treasury Stock |
Non- controlling Interest |
Total |
||||||||||||||||||||||||
| Balance at December 31, 2021 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
| Net income |
||||||||||||||||||||||||||||||||
| Other comprehensive loss |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||
| Issuances of restricted shares of common stock |
( |
) | — | |||||||||||||||||||||||||||||
| Forfeitures of restricted shares of common stock |
( |
) | ( |
) | — | |||||||||||||||||||||||||||
| Common stock contribution to 401(k) plan |
||||||||||||||||||||||||||||||||
| Stock issuances from exercise of stock options and employee stock purchase plan |
||||||||||||||||||||||||||||||||
| Retirement of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
| Share-based compensation |
||||||||||||||||||||||||||||||||
| Cash dividends declared and paid on Common and Class B common stock, $ |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| Distributions to non-controlling interest |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Balance at December 31, 2022 |
$ |
$ |
$ |
( |
) | $ |
$ |
( |
) | $ |
$ |
|||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Years Ended December 31, |
||||||||||||
(In thousands) |
2022 |
2021 |
2020 |
|||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ | $ | $ | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
||||||||||||
Share-based compensation |
||||||||||||
Deferred income tax provision |
||||||||||||
Provision for doubtful accounts |
||||||||||||
Non-cash contribution to 401(k) plan |
||||||||||||
(Gain) loss on sale of property and equipment |
( |
) | ||||||||||
Other income from investment in unconsolidated entity |
( |
) | ( |
) | ( |
) | ||||||
Changes in operating assets and liabilities, net of effects of acquisitions: |
||||||||||||
Accounts receivable, net |
( |
) | ( |
) | ( |
) | ||||||
Inventories, net |
( |
) | ( |
) | ||||||||
Accounts payable and other liabilities |
||||||||||||
Other, net |
( |
) | ( |
) | ||||||||
Net cash provided by operating activities |
||||||||||||
Cash flows from investing activities: |
||||||||||||
Capital expenditures |
( |
) | ( |
) | ( |
) | ||||||
Business acquisitions, net of cash acquired |
( |
) | ( |
) | ||||||||
Proceeds from sale of equity securities |
||||||||||||
Other investment |
( |
) | ||||||||||
Proceeds from sale of property and equipment |
||||||||||||
Net cash used in investing activities |
( |
) | ( |
) | ( |
) | ||||||
Cash flows from financing activities: |
||||||||||||
Dividends on Common and Class B common stock |
( |
) | ( |
) | ( |
) | ||||||
Repurchases of common stock to satisfy employee withholding tax obligations |
( |
) | ( |
) | ( |
) | ||||||
Distributions to non-controlling interest |
( |
) | ( |
) | ( |
) | ||||||
Net (repayments) proceeds under revolving credit agreement |
( |
) | ( |
) | ||||||||
Net repayments of finance lease liabilities |
( |
) | ( |
) | ( |
) | ||||||
Payment of fees related to revolving credit agreement |
( |
) | ( |
) | ||||||||
Proceeds from non-controlling interest for investment in TEC Distribution LLC |
||||||||||||
Net proceeds from issuances of common stock |
||||||||||||
Net cash used in financing activities |
( |
) | ( |
) | ( |
) | ||||||
Effect of foreign exchange rate changes on cash and cash equivalents |
( |
) | ( |
) | ||||||||
Net increase (decrease) in cash and cash equivalents |
( |
) | ||||||||||
Cash and cash equivalents at beginning of year |
||||||||||||
Cash and cash equivalents at end of year |
$ | $ | $ | |||||||||
Supplemental cash flow information (Note 2 1 ) |
||||||||||||
| Level 1 | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
| Level 2 | Observable inputs other than Level 1 prices such as quoted prices in active markets for similar assets or liabilities; quoted prices in markets that are not active; or model-driven valuations or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. | |
| Level 3 | Unobservable inputs for the asset or liability. These inputs reflect our own assumptions about the assumptions a market participant would use in pricing the asset or liability. | |
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Lease cost |
$ |
$ | $ | |||||||||
| Short-term lease cost |
||||||||||||
| Variable lease cost |
||||||||||||
| Sublease income |
( |
) |
( |
) | ( |
) | ||||||
| |
|
|
|
|
|
|||||||
$ |
$ | $ | ||||||||||
| |
|
|
|
|
|
|||||||
| December 31, |
2022 |
2021 |
||||||
| ROU assets |
$ |
$ | ||||||
| of operating lease liabilities |
$ |
$ | ||||||
| Operating lease liabilities |
||||||||
| |
|
|
|
|||||
| lease liabilities |
$ |
$ | ||||||
| |
|
|
|
|
|
|
|
|
| Weighted Average Remaining Lease Term (in years) |
||||||||
| Weighted Average Discount Rate |
% |
% | ||||||
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Operating cash flows for the measurement of operating lease liabilities |
$ |
$ | $ | |||||||||
| Operating lease ROU assets obtained in exchange for operating lease obligations |
$ |
$ | $ | |||||||||
| 2023 |
$ | |||
| 2024 |
||||
| 2025 |
||||
| 2026 |
||||
| 2027 |
||||
| Thereafter |
||||
| |
|
|||
| Total lease payments |
||||
| Less imputed interest |
||||
| |
|
|||
| Total lease liability |
$ |
|||
| |
|
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Primary Geographical Regions: |
||||||||||||
| United States |
$ |
$ | $ | |||||||||
| Canada |
||||||||||||
| Latin America and the Caribbean |
||||||||||||
| |
|
|
|
|
|
|||||||
$ |
$ | $ | ||||||||||
| |
|
|
|
|
|
|||||||
| Major Product Lines: |
||||||||||||
| HVAC equipment |
% |
% | % | |||||||||
| Other HVAC products |
% |
% | % | |||||||||
| Commercial refrigeration products |
% |
% | % | |||||||||
| |
|
|
|
|
|
|||||||
% |
% | % | ||||||||||
| |
|
|
|
|
|
|||||||
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Basic Earnings per Share: |
||||||||||||
| Net income attributable to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
| Less: distributed and undistributed earnings allocated to restricted common stock |
||||||||||||
| |
|
|
|
|
|
|||||||
| Earnings allocated to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Weighted-average common shares outstanding - Basic |
||||||||||||
| |
|
|
|
|
|
|||||||
| Basic earnings per share for Common and Class B common stock |
$ |
$ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Allocation of earnings for Basic: |
||||||||||||
| Common stock |
$ |
$ | $ | |||||||||
| Class B common stock |
||||||||||||
| |
|
|
|
|
|
|||||||
$ |
$ | $ | ||||||||||
| |
|
|
|
|
|
|||||||
| Diluted Earnings per Share: |
||||||||||||
| Net income attributable to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
| Less: distributed and undistributed earnings allocated to restricted common stock |
||||||||||||
| |
|
|
|
|
|
|||||||
| Earnings allocated to Watsco, Inc. shareholders |
$ |
$ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Weighted-average common shares outstanding - Basic |
||||||||||||
| Effect of dilutive stock options |
||||||||||||
| |
|
|
|
|
|
|||||||
| Weighted-average common shares outstanding - Diluted |
||||||||||||
| |
|
|
|
|
|
|||||||
| Diluted earnings per share for Common and Class B common stock |
$ |
$ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Foreign currency translation adjustment |
$ |
( |
) |
$ | $ | |||||||
| Unrealized gain on cash flow hedging instruments |
||||||||||||
| Income tax expense |
( |
) | ( |
) | ||||||||
| Unrealized gain on cash flow hedging instruments, net of tax |
||||||||||||
| Reclassification of loss (gain) on cash flow hedging instruments into earnings |
( |
) | ||||||||||
| Income tax (benefit) expense |
( |
) | ||||||||||
| Reclassification of loss (gain) on cash flow hedging instruments into earnings, net of tax |
( |
) | ||||||||||
| |
|
|
|
|
|
|||||||
| Other comprehensive (loss) income |
$ |
( |
) |
$ | $ | |||||||
| |
|
|
|
|
|
|||||||
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Foreign currency translation adjustment: |
||||||||||||
| Beginning balance |
$ |
( |
) |
$ | ( |
) | $ | ( |
) | |||
| Current period other comprehensive (loss) income |
( |
) |
||||||||||
| |
|
|
|
|
|
|||||||
| Ending balance |
( |
) |
( |
) | ( |
) | ||||||
| |
|
|
|
|
|
|||||||
| Cash flow hedging instruments: |
||||||||||||
| Beginning balance |
( |
) | ( |
) | ||||||||
| Current period other comprehensive income |
||||||||||||
| Reclassification adjustment |
( |
) | ||||||||||
| Ending balance |
( |
) | ||||||||||
| |
|
|
|
|
|
|||||||
| Accumulated other comprehensive loss, net of tax |
$ |
( |
) |
$ | ( |
) | $ | ( |
) | |||
| |
|
|
|
|
|
|||||||
| December 31, |
2022 |
2021 |
||||||
| Land |
$ |
$ | ||||||
| Buildings and improvements |
||||||||
| Machinery, vehicles, and equipment |
||||||||
| Computer hardware and software |
||||||||
| Furniture and fixtures |
||||||||
| |
|
|
|
|||||
| Accumulated depreciation and amortization |
( |
) |
( |
) | ||||
| |
|
|
|
|||||
$ |
$ | |||||||
| |
|
|
|
|||||
Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
Current: |
||||||||||||
U.S. Federal |
$ |
$ | $ | |||||||||
State |
||||||||||||
Foreign |
||||||||||||
Deferred: |
||||||||||||
U.S. Federal |
||||||||||||
State |
||||||||||||
Foreign |
( |
) |
( |
) | ( |
) | ||||||
Income tax expense |
$ |
$ | $ | |||||||||
Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
U.S. federal statutory rate |
% |
% | % | |||||||||
State income taxes, net of federal benefit and other |
||||||||||||
Excess tax benefits from share-based compensation |
( |
) |
( |
) | ( |
) | ||||||
Tax effects on foreign income |
||||||||||||
FDII |
( |
) |
( |
) | ||||||||
Change in valuation allowance |
||||||||||||
Tax credits and other |
( |
) |
( |
) | ( |
) | ||||||
Effective income tax rate attributable to Watsco, Inc. |
||||||||||||
Taxes attributable to non-controlling interest |
( |
) |
( |
) | ( |
) | ||||||
Effective income tax rate |
% |
% | % | |||||||||
December 31, |
2022 |
2021 |
||||||
Deferred tax assets: |
||||||||
Share-based compensation |
$ |
$ | ||||||
Capitalized inventory costs and adjustments |
||||||||
Allowance for doubtful accounts |
||||||||
Self-insurance reserves |
||||||||
Other |
||||||||
Net operating loss carryforwards |
||||||||
Valuation allowance |
( |
) |
( |
) | ||||
Total deferred tax assets |
||||||||
Deferred tax liabilities: |
||||||||
Deductible goodwil l |
( |
) |
( |
) | ||||
Depreciation |
( |
) |
( |
) | ||||
Unremitted earnings of domestic affiliate s |
( |
) |
( |
) | ||||
Other |
( |
) |
( |
) | ||||
Total deferred tax liabilities |
( |
) |
( |
) | ||||
Net deferred tax liabilities (1) |
$ |
( |
) |
$ | ( |
) | ||
(1) |
Net deferred tax liabilities have been included in the consolidated balance sheets in deferred income taxes and other liabilities. |
Balance at December 31, 2019 |
$ | |||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2020 |
||||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2021 |
||||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2022 |
$ |
|||
Options |
Weighted- Average Exercise Price |
Weighted- Average Remaining Contractual Term (in years) |
Aggregate Intrinsic Value |
|||||||||||||
Options outstanding at December 31, 2021 |
$ | |||||||||||||||
Granted |
||||||||||||||||
Exercised |
( |
) | ||||||||||||||
Forfeited |
( |
) | ||||||||||||||
Expired |
( |
) | ||||||||||||||
Options outstanding at December 31, 2022 |
$ |
$ |
||||||||||||||
Options exercisable at December 31, 2022 |
$ |
$ |
||||||||||||||
Shares |
Weighted- Average Grant Date Fair Value |
|||||||
Restricted stock outstanding at December 31, 2021 |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited |
( |
) | ||||||
Restricted stock outstanding at December 31, 2022 |
$ |
|||||||
Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
Expected term in years |
||||||||||||
Risk-free interest rate |
% |
% | % | |||||||||
Expected volatility |
% |
% | % | |||||||||
Expected dividend yield |
% |
% | % | |||||||||
Grant date fair value |
$ |
$ | $ | |||||||||
Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
Stock options |
$ |
$ | $ | |||||||||
Restricted stock |
||||||||||||
Share-based compensation expense |
$ |
$ | $ | |||||||||
Accounts receivable |
$ | |||
Inventories |
||||
Other current assets |
||||
Property and equipment |
||||
Operating lease ROU assets |
||||
Goodwill |
||||
Intangibles |
||||
Accounts payable |
( |
) | ||
Accrued expenses and other current liabilities |
( |
) | ||
Operating lease liabilities, net of current portion |
( |
) | ||
Total |
$ | |||
Balance at December 31, 2020 |
$ | |||
Acquired goodwill |
||||
Foreign currency translation adjustment |
||||
Balance at December 31, 2021 |
||||
Acquired goodwill |
||||
Allocation to intangible assets related to 2021 acquisition |
( |
) | ||
Foreign currency translation adjustment |
( |
) | ||
Balance at December 31, 2022 |
$ |
|||
December 31, |
Estimated Useful Lives |
2022 |
2021 |
||||||||||
Indefinite lived intangible assets—Trade names, trademarks, and distribution rights |
$ |
$ | |||||||||||
Finite lived intangible assets: |
|||||||||||||
Customer relationships |
|||||||||||||
Patented and unpatented technology |
|||||||||||||
Trade name |
|||||||||||||
Accumulated amortization |
( |
) |
( |
) | |||||||||
Finite lived intangible assets, net |
|||||||||||||
$ |
$ | ||||||||||||
2023 |
$ | |||
2024 |
$ | |||
2025 |
$ | |||
2026 |
$ | |||
2027 |
$ |
Years Ended December 31, |
2022 |
2021 |
||||||
Gain recorded in accumulated other comprehensive loss |
$ |
$ | ||||||
Loss reclassified from accumulated other comprehensive loss into earnings |
$ |
$ | ||||||
Asset Derivatives |
Liability Derivatives |
|||||||||||||||
December 31, |
2022 |
2021 |
2022 |
2021 |
||||||||||||
Derivatives designated as hedging instruments |
$ | $ | $ | $ | ||||||||||||
Derivatives not designated as hedging instruments |
||||||||||||||||
Total derivative instruments |
$ | $ | $ | $ | ||||||||||||
Balance Sheet Location |
Total |
Fair Value Measurements at December 31, 2022 Using |
||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
Assets: |
||||||||||||||||||
Equity securities |
Other assets |
$ |
$ |
— |
— |
|||||||||||||
Private equities |
Other assets |
$ |
— |
— |
$ |
|||||||||||||
Balance Sheet Location |
Total |
Fair Value Measurements at December 31, 2021 Using |
||||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||||
Assets: |
||||||||||||||||||||
Equity securities |
Other assets |
$ |
$ |
— | — | |||||||||||||||
Private equities |
Other assets |
$ |
— |
— |
$ |
|||||||||||||||
Liabilities: |
||||||||||||||||||||
Derivative financial instruments |
Accrued expenses and other current liabilities | $ |
— |
$ |
— | |||||||||||||||
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Revenues: |
||||||||||||
| United States |
$ |
$ | $ | |||||||||
| Canada |
||||||||||||
| Latin America and the Caribbean |
||||||||||||
| |
|
|
|
|
|
|||||||
| Total revenues |
$ |
$ | $ | |||||||||
| |
|
|
|
|
|
|||||||
| December 31, |
2022 |
2021 |
||||||
| Long-Lived Assets: |
||||||||
| United States |
$ |
$ | ||||||
| Canada |
||||||||
| Latin America and the Caribbean |
||||||||
| |
|
|
|
|||||
| Total long-lived assets |
$ |
$ | ||||||
| |
|
|
|
|||||
| Years Ended December 31, |
2022 |
2021 |
2020 |
|||||||||
| Interest paid |
$ |
$ | $ | |||||||||
| Income taxes net of refunds |
$ |
$ | $ | |||||||||
| Common stock issued for MIS |
$ | |||||||||||
| Common stock issued for ACME |
$ | |||||||||||
| Common stock issued for N&S |
$ | ( |
) | |||||||||