| • | 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; |
| • | 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. |
2023 |
2022 |
2021 |
||||||||||
Revenues |
100.0 |
% |
100.0 | % | 100.0 | % | ||||||
Cost of sales |
72.6 |
72.1 | 73.4 | |||||||||
Gross profit |
27.4 |
27.9 | 26.6 | |||||||||
Selling, general and administrative expenses |
16.8 |
16.8 | 16.9 | |||||||||
Other income |
0.4 |
0.3 | 0.3 | |||||||||
Operating income |
10.9 |
11.4 | 10.0 | |||||||||
Interest expense, net |
0.1 |
0.0 | 0.0 | |||||||||
Income before income taxes |
10.8 |
11.4 | 10.0 | |||||||||
Income taxes |
2.1 |
1.7 | 2.1 | |||||||||
Net income |
8.7 |
9.7 | 7.9 | |||||||||
Less: net income attributable to non-controlling interest |
1.3 |
1.4 | 1.3 | |||||||||
Net income attributable to Watsco, Inc. |
7.4 |
% |
8.3 | % | 6.7 | % | ||||||
Number of Locations |
||||
December 31, 2021 |
671 | |||
Opened |
11 | |||
Closed |
(9 | ) | ||
December 31, 2022 |
673 | |||
Opened |
6 | |||
Acquired |
19 | |||
Closed |
(8 | ) | ||
December 31, 2023 |
690 |
|||
| Years Ended December 31, | ||||||||||||||||
(in millions) |
2023 | 2022 | Change | |||||||||||||
Revenues |
$ | 7,283.8 | $ | 7,274.3 | $ | 9.5 | 0 | % | ||||||||
| Years Ended December 31, | ||||||||||||||||
(in millions) |
2023 | 2022 | Change | |||||||||||||
Same-store sales |
$ | 7,204.2 | $ | 7,266.9 | $ | (62.7 | ) | (1 | )% | |||||||
| % of Sales | % Change | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
HVAC equipment |
69 | % | 68 | % | 0 | % | 14 | % | ||||||||
Other HVAC products |
27 | % | 28 | % | (5 | )% | 16 | % | ||||||||
Commercial refrigeration products |
4 | % | 4 | % | 5 | % | 24 | % | ||||||||
| Years Ended December 31, | ||||||||||||||||
(in millions) |
2023 | 2022 | Change | |||||||||||||
Gross profit |
$ | 1,992.1 | $ | 2,030.3 | $ | (38.2 | ) | (2 | )% | |||||||
Gross margin |
27.4 | % | 27.9 | % | ||||||||||||
| Years Ended December 31, | ||||||||||||||||
(in millions) |
2023 | 2022 | Change | |||||||||||||
Selling, general and administrative expenses |
$ | 1,223.5 | $ | 1,221.4 | $ | 2.1 | 0 | % | ||||||||
Selling, general and administrative expenses as a percentage of revenues |
16.8 | % | 16.8 | % | ||||||||||||
| Years Ended December 31, | ||||||||||||||||
(in millions) |
2023 | 2022 | Change | |||||||||||||
Operating income |
$ | 794.8 | $ | 831.6 | $ | (36.8 | ) | (4 | )% | |||||||
Operating margin |
10.9 | % | 11.4 | % | ||||||||||||
| Years Ended December 31, | ||||||||||||||||
(in millions) |
2023 | 2022 | Change | |||||||||||||
Income taxes |
$ | 155.8 | $ | 125.7 | $ | 30.1 | 24 | % | ||||||||
Effective income tax rate |
22.3 | % | 17.2 | % | ||||||||||||
| Years Ended December 31, | ||||||||
(in millions) |
2023 | 2022 | ||||||
Operating income |
$ | 794.8 | $ | 831.6 | ||||
Primarily employment taxes related to the vesting of restricted stock |
— | 3.6 | ||||||
Operating income on an adjusted basis |
$ | 794.8 | $ | 835.2 | ||||
Operating margin |
10.9 | % | 11.4 | % | ||||
Operating margin on an adjusted basis |
10.9 | % | 11.5 | % | ||||
| Years Ended December 31, | ||||||||
| 2023 | 2022 | |||||||
Diluted earnings per share for Common and Class B common stock |
$ | 13.67 | $ | 15.41 | ||||
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 |
$ | 13.67 | $ | 14.20 | ||||
| • | 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. |
2023 |
2022 |
Change |
||||||||||
Cash flows provided by operating activities |
$ |
562.0 |
$ | 572.0 | $ | (10.0 | ) | |||||
Cash flows used in investing activities |
$ |
(41.3 |
) |
$ | (33.8 | ) | $ | (7.5 | ) | |||
Cash flows used in financing activities |
$ |
(460.1 |
) |
$ | (504.0 | ) | $ | 43.9 | ||||
| • | We evaluated the design and tested the operating effectiveness of internal controls, including those related to the Company’s process to estimate net realizable values related to excess and slow-moving inventory. This included controls related to the future salability of inventories, assumptions used for excess and slow-moving inventory, and the Company’s review of inventory net realizable value adjustments. |
| • | We evaluated the sales performance of excess and slow-moving inventories by analyzing historical inventory and sales data to evaluate the reasonableness of management’s assumptions used in developing the inventory lower of cost or market adjustments. |
| • | We compared a selection of inventory units to recent selling performance and sales margins to assess possible write-down indications and future salability. |
Years Ended December 31, |
||||||||||||
| (In thousands, except per share data) |
2023 |
2022 |
2021 |
|||||||||
| 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) |
2023 |
2022 |
2021 |
|||||||||
| Net income |
$ | $ | $ | |||||||||
| Other comprehensive income (loss), net of tax |
||||||||||||
| Foreign currency translation adjustment |
( |
) | ||||||||||
| Unrealized gain on cash flow hedging instruments |
||||||||||||
| Reclassification of loss on cash flow hedging instruments into earnings |
||||||||||||
| |
|
|
|
|
|
|||||||
| Other comprehensive income (loss) |
( |
) | ||||||||||
| 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) |
2023 |
2022 |
||||||
| 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, 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, $ share |
( |
) | ( |
) | ||||||||||||||||||||||||||||
| 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 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(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, 2022 |
( |
) |
( |
) |
||||||||||||||||||||||||||||
Net income |
||||||||||||||||||||||||||||||||
Other comprehensive income |
||||||||||||||||||||||||||||||||
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 |
||||||||||||||||||||||||||||||||
Issuance of Class B common stock |
||||||||||||||||||||||||||||||||
Common stock issued for Gateway Supply Company, Inc. |
||||||||||||||||||||||||||||||||
Retirement of common stock |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
Net proceeds from the sale of Common stock |
||||||||||||||||||||||||||||||||
Share-based compensation |
||||||||||||||||||||||||||||||||
Cash dividends declared and paid on Common and Class B common stock, $ |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Investment in unconsolidated entity |
||||||||||||||||||||||||||||||||
Distributions to non-controlling interest |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Balance at December 31, 2023 |
$ |
$ |
$ |
( |
) |
$ |
$ |
( |
) |
$ |
$ |
|||||||||||||||||||||
Years Ended December 31, |
||||||||||||
| (In thousands) |
2023 |
2022 |
2021 |
|||||||||
| 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 (benefit) 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 |
( |
) | ( |
) | ( |
) | ||||||
| Investment in unconsolidated entity |
( |
) | ||||||||||
| Other investment |
( |
) | ( |
) | ||||||||
| Proceeds from sale of equity securities |
||||||||||||
| 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 |
( |
) | ( |
) | ( |
) | ||||||
| Distributions to non-controlling interest |
( |
) | ( |
) | ( |
) | ||||||
| Net (repayments) proceeds under prior revolving credit agreement |
( |
) | ( |
) | ||||||||
| Net repayments of finance lease liabilities |
( |
) | ( |
) | ( |
) | ||||||
| Repurchases of common stock to satisfy employee withholding tax obligations |
( |
) | ( |
) | ( |
) | ||||||
| Payment of fees related to revolving credit agreement |
( |
) | ( |
) | ||||||||
| Proceeds from non-controlling interest for investment in TEC Distribution LLC |
||||||||||||
| Proceeds from non-controlling interest for investment in unconsolidated entity |
||||||||||||
| Net proceeds from the sale of Common stock |
||||||||||||
| Net proceeds under current revolving credit agreement |
||||||||||||
| Net proceeds from issuances of Common stock under employee related plans |
||||||||||||
| |
|
|
|
|
|
|||||||
| 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 21) |
||||||||||||
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, |
2023 |
2022 |
2021 |
|||||||||
Lease cost |
$ |
$ | $ | |||||||||
Short-term lease cost |
||||||||||||
Variable lease cost |
||||||||||||
Sublease income |
( |
) |
( |
) | ( |
) | ||||||
$ |
$ | $ | ||||||||||
December 31, |
2023 |
2022 |
||||||
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, |
2023 |
2022 |
2021 |
|||||||||
Operating cash flows for the measurement of operating lease liabilities |
$ |
$ | $ | |||||||||
Operating lease ROU assets obtained in exchange for operating lease obligations |
$ |
$ | $ | |||||||||
2024 |
$ | |||
2025 |
||||
2026 |
||||
2027 |
||||
2028 |
||||
Thereafter |
||||
Total lease payments |
||||
Less imputed interest |
||||
Total lease liability |
$ |
|||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Primary Geographical Regions: |
||||||||||||
United States |
$ |
$ | $ | |||||||||
Canada |
||||||||||||
Latin America and the Caribbean |
||||||||||||
$ |
$ | $ | ||||||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Major Product Lines: |
||||||||||||
HVAC equipment |
% |
% | % | |||||||||
Other HVAC products |
% |
% | % | |||||||||
Commercial refrigeration products |
% |
% | % | |||||||||
% |
% | % | ||||||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
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, |
2023 |
2022 |
2021 |
|||||||||
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 on cash flow hedging instruments into earnings |
||||||||||||
Income tax benefit |
( |
) | ||||||||||
Reclassification of loss on cash flow hedging instruments into earnings, net of tax |
||||||||||||
Other comprehensive income (loss) |
$ |
$ | ( |
) | $ | |||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Foreign currency translation adjustment: |
||||||||||||
Beginning balance |
$ |
( |
) |
$ | ( |
) | $ | ( |
) | |||
Current period other comprehensive income (loss) |
( |
) | ||||||||||
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, |
2023 |
2022 |
||||||
Land |
$ |
$ | ||||||
Buildings and improvements |
||||||||
Machinery, vehicles, and equipment |
||||||||
Computer hardware and software |
||||||||
Furniture and fixtures |
||||||||
Accumulated depreciation and amortization |
( |
) |
( |
) | ||||
$ |
$ | |||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Current: |
||||||||||||
U.S. Federal |
$ |
$ | $ | |||||||||
State |
||||||||||||
Foreign |
||||||||||||
Deferred: |
||||||||||||
U.S. Federal |
( |
) |
||||||||||
State |
( |
) |
||||||||||
Foreign |
( |
) |
( |
) | ( |
) | ||||||
( |
) |
|||||||||||
Income tax expense |
$ |
$ | $ | |||||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
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, |
2023 |
2022 |
||||||
Deferred tax assets: |
||||||||
Share-based compensation |
$ |
$ | ||||||
Capitalized inventory costs and adjustments |
||||||||
Allowance for doubtful accounts |
||||||||
Self-insurance reserves |
||||||||
Capitalized research and development costs |
||||||||
Other |
||||||||
Net operating loss carryforwards |
||||||||
Valuation allowance |
( |
) |
( |
) | ||||
Total deferred tax assets |
||||||||
Deferred tax liabilities: |
||||||||
Deductible goodwill |
( |
) |
( |
) | ||||
Depreciation |
( |
) |
( |
) | ||||
Unremitted earnings of domestic affiliates |
( |
) |
( |
) | ||||
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, 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 |
||||
Additions based on tax positions related to the current year |
||||
Reductions due to lapse of applicable statute of limitations |
( |
) | ||
Balance at December 31, 2023 |
$ |
|||
Options |
Weighted- Average Exercise Price |
Weighted- Average Remaining Contractual Term (in years) |
Aggregate Intrinsic Value |
|||||||||||||
Options outstanding at December 31, 2022 |
$ | |||||||||||||||
Granted |
||||||||||||||||
Exercised |
( |
) | ||||||||||||||
Forfeited |
( |
) | ||||||||||||||
Expired |
||||||||||||||||
Options outstanding at December 31, 2023 |
$ |
$ |
||||||||||||||
Options exercisable at December 31, 2023 |
$ |
$ |
||||||||||||||
Shares |
Weighted- Average Grant Date Fair Value |
|||||||
Restricted stock outstanding at December 31, 2022 |
$ | |||||||
Granted |
||||||||
Vested |
( |
) | ||||||
Forfeited |
( |
) | ||||||
Restricted stock outstanding at December 31, 2023 |
$ |
|||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Expected term in years |
||||||||||||
Risk-free interest rate |
% |
% | % | |||||||||
Expected volatility |
% |
% | % | |||||||||
Expected dividend yield |
% |
% | % | |||||||||
Grant date fair value |
$ |
$ | $ | |||||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Stock options |
$ |
$ | $ | |||||||||
Restricted stock |
||||||||||||
Share-based compensation expense |
$ |
$ | $ | |||||||||
Accounts receivable |
$ | |||
Inventories |
||||
Other current assets |
||||
Property and equipment |
||||
Operating lease ROU assets |
||||
Goodwill |
||||
Intangibles |
||||
Other assets |
||||
Current portion of long-term liabilities |
( |
) | ||
Accounts payable |
( |
) | ||
Accrued expenses and other current liabilities |
( |
) | ||
Operating lease liabilities, net of current portion |
( |
) | ||
Finance lease liabilities, net of current portion |
( |
) | ||
Other liabilities |
( |
) | ||
Total |
$ | |||
Accounts receivable |
$ | |||
Inventories |
||||
Other current assets |
||||
Property and equipment |
||||
Operating lease ROU assets |
||||
Goodwill |
||||
Intangibles |
||||
Current portion of long-term liabilities |
( |
) | ||
Accounts payable |
( |
) | ||
Accrued expenses and other current liabilities |
( |
) | ||
Operating lease liabilities, net of current portion |
( |
) | ||
Total |
$ | |||
Balance at December 31, 2021 |
$ | |||
Acquired goodwill |
||||
Allocation to intangible assets related to 2021 acquisition |
( |
) | ||
Foreign currency translation adjustment |
( |
) | ||
Balance at December 31, 2022 |
||||
Acquired goodwill |
||||
Foreign currency translation adjustment |
||||
Balance at December 31, 2023 |
$ |
|||
December 31, |
Estimated Useful Lives |
2023 |
2022 |
|||||||||
Indefinite lived intangible assets - Trade |
$ |
$ | ||||||||||
Finite lived intangible assets: |
||||||||||||
Customer relationships |
||||||||||||
Patented and unpatented technology |
||||||||||||
Trade name |
||||||||||||
Accumulated amortization |
( |
) |
( |
) | ||||||||
Finite lived intangible assets, net |
||||||||||||
$ |
$ | |||||||||||
2024 |
$ | |||
2025 |
$ | |||
2026 |
$ | |||
2027 |
$ | |||
2028 |
$ |
Total |
Fair Value Measurements at December 31, 2023 Using |
|||||||||||||||||
Balance Sheet Location |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||
Assets: |
||||||||||||||||||
Derivative financial instruments |
Other current assets | $ |
— |
$ |
— |
|||||||||||||
Equity securities |
Other assets | $ |
$ |
— | — |
|||||||||||||
Private equities |
Other assets | $ |
— |
— |
$ |
|||||||||||||
Total |
Fair Value Measurements at December 31, 2022 Using |
|||||||||||||||||
Balance Sheet Location |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||||
Assets: |
||||||||||||||||||
Equity securities |
Other assets |
$ |
$ |
— |
— |
|||||||||||||
Private equities |
Other assets |
$ |
— |
— |
$ |
|||||||||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Revenues: |
||||||||||||
United States |
$ |
$ | $ | |||||||||
Canada |
||||||||||||
Latin America and the Caribbean |
||||||||||||
Total revenues |
$ |
$ | $ | |||||||||
December 31, |
2023 |
2022 |
||||||
Long-Lived Assets: |
||||||||
United States |
$ |
$ | ||||||
Canada |
||||||||
Latin America and the Caribbean |
||||||||
Total long-lived assets |
$ |
$ | ||||||
Years Ended December 31, |
2023 |
2022 |
2021 |
|||||||||
Interest paid |
$ |
$ | $ | |||||||||
Income taxes net of refunds |
$ |
$ | |
$ | ||||||||
Common stock issued for MIS |
$ | |||||||||||
Common stock issued for ACME |
$ | |||||||||||
Common stock issued for GWS |
$ |
|||||||||||