image
Zurn Elkay Water Solutions Corporation ZWS
Industrials - Industrial - Pollution & Treatment Controls - NYSE - US
Watchlist
$ 29.67
0.0675 %
$ 5.01 B
Market Cap
32.6
P/E
INCOME STATEMENT
1.57 B REVENUE
2.35%
Growth Rates
1Year 2.35%
3Years 19.81%
5Years -5.25%
7Years -3.88%
10Years -2.66%
245 M OPERATING INCOME
12.15%
Growth Rates
1Year 12.15%
3Years 31.73%
5Years -4.36%
7Years 7.53%
10Years 1.85%
160 M NET INCOME
53.74%
Growth Rates
1Year 53.74%
3Years 9.84%
5Years 36.10%
7Years 11.24%
10Years 5.53%
EFFICIENCY
Earnings Waterfall Zurn Elkay Water Solutions Corporation
image
Revenue 1.57 B
Cost Of Revenue 860 M
Gross Profit 707 M
Operating Expenses 462 M
Operating Income 245 M
Other Expenses 84.4 M
Net Income 160 M
2b2b1b1b1b1b1b1b800m800m600m600m400m400m200m200m002b(859m)707m(462m)245m(84m)160mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016 Mar-2015 Mar-2014 Mar-2013 Mar-2012 Mar-2011 Mar-2010 Mar-2009 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986 Dec-1985
REVENUE
Revenue 1 566.5 1 530.5 1 281.8 910.9 562.7 2 050.9 2 050.9 2 066.0 1 918.2 1 923.8 2 050.2 2 082.0 2 005.1 1 969.6 1 699.6 1 510.0 1 882.0 15.9 13.7 2.3 0.3 0.2 84.2 83.9 86.4 91.2 118.2 117.8 115.8 119.7 102.1 100.4
GROSS PROFIT
Cost Of Revenue 859.5 941.1 816.3 537.7 309.4 1 266.1 1 266.1 1 309.1 1 250.2 1 258.6 1 304.0 1 318.4 1 273.7 1 276.1 1 102.8 994.4 1 362.4 12.4 10.0 1.1 0 0.3 66.6 65.4 67.0 66.9 92.3 89.4 86.3 114.6 73.8 78.9
Gross Profit 707.0 589.4 465.5 373.2 253.3 784.8 784.8 756.9 668.0 665.2 746.2 763.6 731.4 693.5 596.8 515.6 519.6 3.5 3.7 1.2 0.3 100 K 17.6 18.5 19.4 24.3 25.9 28.4 29.5 5.1 28.3 21.5
OPERATING INCOME
Operating Expenses 462.4 371.3 343.0 262.5 170.6 467.1 467.1 483.1 455.3 443.1 470.2 475.3 457.3 440.3 377.7 347.4 444.4 3.9 4.3 1.4 0.5 0.5 15.4 16.8 20.0 22.3 29.5 26.0 24.1 0.6 20.9 19.2
Selling, General and Administrative Expenses 389.8 347.6 309.0 239.0 153.7 433.1 433.1 449.5 413.2 385.7 415.1 424.5 406.2 389.4 329.1 297.7 436.0 3.4 3.9 1.2 0.5 0.2 14.9 16.2 19.4 21.7 28.9 25.4 23.5 0 20.4 18.6
Research and Development Expenses 0 23.7 0 0 0 0 41.7 0 0 0 0 0 0 0 0 0 8.4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 244.6 218.1 107.1 107.0 81.0 305.6 305.6 147.1 183.7 174.3 203.7 279.6 255.4 241.8 219.1 161.4 75.2 0.6 0.2 100 K (0.2) 0 3.2 2.9 (1.8) 3.2 (2.4) 3.6 5.4 4.5 7.4 2.3
PRE-TAX INCOME
Interest Income Expense 33.1 38.5 26.9 34.7 33.3 69.9 69.9 75.6 88.7 91.4 87.9 109.1 153.3 176.2 380.2 194.2 230.4 1.3 0 0 0 0 0 0 0 2.4 3.6 3.4 0.9 0.8 0.3 1.1
Total Other Income (37.6) (71.3) (23.3) (54.6) (35.5) (9.0) (9.0) (141.7) (42.0) (44.7) (79.5) (157.0) (45.6) (35.6) (99.7) 144.6 (576.2) 62 K 0 100 K 0 0 0 0 0 (2.4) (3.6) (3.4) (0.9) (0.8) (0.3) (1.1)
Pre-Tax Income 207.0 146.8 83.8 52.4 45.5 238.8 238.8 56.5 82.0 86.0 108.6 22.2 75.2 41.4 (61.4) 118.6 (501.0) (0.7) 0 0.2 0 0 0 0 (1.8) 0.8 (6.0) 0.2 4.5 3.7 7.1 1.2
NET INCOME
Tax Provision 48.1 42.6 26.8 2.7 10.5 53.4 53.4 (19.5) 7.9 17.1 16.8 (7.4) 20.3 11.5 (10.1) 30.5 (72.0) 9 K 0.7 0.3 1.1 6.9 3.0 2.7 (0.5) 0.3 (2.4) 100 K 1.8 1.6 3.4 0.6
Net Income 160.2 112.7 61.7 49.7 35.0 34.3 34.3 75.9 74.1 67.9 83.8 30.2 50.1 29.9 (51.3) 88.1 (429.0) (0.7) (0.5) (0.2) (1.3) (6.9) 0.2 0.2 (1.3) 0.5 (3.6) 100 K 2.7 2.1 3.7 0.6
EPS 0.93 0.65 0.41 0.41 0.29 0.33 0.1 0.73 0.65 0.67 0.82 0.31 0.52 0.45 0.77 1.32 19.8 0.3 0.2 0.08 0.64 3.32 0.11 0.08 0.65 0.22 1.74 0.06 0.89 0.57 0.95 0.16