Zurn Elkay Water Solutions Corporation (ZWS)
NYSE: ZWS · Real-Time Price · USD
36.88
-0.58 (-1.55%)
At close: May 14, 2025, 4:00 PM
36.88
0.00 (0.00%)
After-hours: May 14, 2025, 4:20 PM EDT
ZWS Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 169.5 | 160.2 | 112.7 | 61.7 | 120.9 | 146.7 | Upgrade
|
| Depreciation & Amortization | 89.4 | 88.3 | 87.9 | 54.5 | 67.6 | 88.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.4 | 0.6 | -2.7 | 0.3 | -10.1 | -1.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.3 | 8 | 2.5 | - | - | 0.6 | Upgrade
|
| Stock-Based Compensation | 38.4 | 37.9 | 40 | 25 | 51.4 | 44.8 | Upgrade
|
| Other Operating Activities | -13.6 | -11.1 | -7.1 | 3.4 | 8.3 | 25.5 | Upgrade
|
| Change in Accounts Receivable | -21.1 | 6.3 | 10.1 | 15.5 | -66.6 | 10.8 | Upgrade
|
| Change in Inventory | 4.1 | 2.7 | 65 | -17.6 | -79.5 | 35 | Upgrade
|
| Change in Accounts Payable | 25.2 | 15.8 | -60.8 | -18.3 | 99.1 | -56.4 | Upgrade
|
| Change in Other Net Operating Assets | -13.1 | -15.2 | 6.3 | -27.5 | 22.6 | 25.6 | Upgrade
|
| Operating Cash Flow | 282.5 | 293.5 | 253.9 | 97 | 223.6 | 320.2 | Upgrade
|
| Operating Cash Flow Growth | -6.70% | 15.60% | 161.75% | -56.62% | -30.17% | 7.23% | Upgrade
|
| Capital Expenditures | -22.4 | -21.8 | -21.3 | -7.6 | -23.3 | -44.2 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1.6 | 7.7 | 1.3 | 14.3 | 9 | Upgrade
|
| Cash Acquisitions | - | - | - | -44.8 | -17.1 | -161.4 | Upgrade
|
| Other Investing Activities | - | - | 9 | 44.5 | 4.2 | - | Upgrade
|
| Investing Cash Flow | -22.4 | -20.2 | -4.6 | -6.6 | -21.9 | -196.6 | Upgrade
|
| Long-Term Debt Issued | - | - | 13 | 102 | 550 | - | Upgrade
|
| Total Debt Issued | - | - | 13 | 102 | 550 | 331 | Upgrade
|
| Long-Term Debt Repaid | - | -0.8 | -77.9 | -107.7 | -1,127 | - | Upgrade
|
| Total Debt Repaid | -0.8 | -0.8 | -77.9 | -107.7 | -1,127 | -336.7 | Upgrade
|
| Net Debt Issued (Repaid) | -0.8 | -0.8 | -64.9 | -5.7 | -576.7 | -5.7 | Upgrade
|
| Issuance of Common Stock | 7.8 | 8.7 | 4.3 | 2.5 | 24.9 | 37.5 | Upgrade
|
| Repurchase of Common Stock | -217.8 | -158.8 | -128.2 | -25.4 | -33.2 | -149.4 | Upgrade
|
| Common Dividends Paid | -57.9 | -56.6 | -50.4 | -32.5 | -36.4 | -38.6 | Upgrade
|
| Dividends Paid | -57.9 | -56.6 | -50.4 | -32.5 | -36.4 | -38.6 | Upgrade
|
| Other Financing Activities | - | - | - | - | 265.2 | - | Upgrade
|
| Financing Cash Flow | -268.7 | -207.5 | -239.2 | -61.1 | -356.2 | -156.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.8 | -4.5 | 1.8 | -1.1 | -4.5 | 11.2 | Upgrade
|
| Net Cash Flow | -12.4 | 61.3 | 11.9 | 28.2 | -159 | -21.4 | Upgrade
|
| Free Cash Flow | 260.1 | 271.7 | 232.6 | 89.4 | 200.3 | 276 | Upgrade
|
| Free Cash Flow Growth | -8.09% | 16.81% | 160.18% | -55.37% | -27.43% | 7.31% | Upgrade
|
| Free Cash Flow Margin | 16.45% | 17.34% | 15.20% | 6.98% | 21.99% | 24.87% | Upgrade
|
| Free Cash Flow Per Share | 1.50 | 1.56 | 1.31 | 0.58 | 1.60 | 2.23 | Upgrade
|
| Cash Interest Paid | 30.9 | 30.9 | 36.1 | 24.3 | 34.7 | 39.8 | Upgrade
|
| Cash Income Tax Paid | 68.1 | 68.1 | 45.7 | 3.1 | 57.8 | 44.9 | Upgrade
|
| Levered Free Cash Flow | 264.63 | 275.24 | 253.65 | -54.73 | 530.79 | - | Upgrade
|
| Unlevered Free Cash Flow | 284.38 | 295.93 | 277.71 | -37.91 | 552.48 | - | Upgrade
|
| Change in Net Working Capital | -15.6 | -31.9 | -36.8 | 209 | -384.4 | - | Upgrade
|
Updated Apr 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.