- US-listed companies
- Zurn Elkay Water Solutions Corp
Zurn Elkay Water Solutions CorpZWS
Market cap
$6B
P/E ratio
53.2x
Mar 31, 2012 | Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | |
Cash and cash equivalents | 298 | 524 | 339 | 370 | 485 | 490 | - | 293 | 573 | 97 | 125 | 137 |
Receivables, net | - | 350 | 368 | 336 | 318 | 323 | 373 | 334 | 335 | 144 | 220 | 210 |
Inventory, Net | - | 326 | 360 | 368 | 327 | 315 | 345 | 317 | 318 | 185 | 367 | 278 |
Income taxes receivable | - | - | - | - | - | - | 19 | 3 | - | 33 | 18 | 17 |
Other current assets | - | 46 | 54 | 50 | 47 | 50 | 43 | 36 | 39 | 17 | 28 | 26 |
Total current assets | - | 1,247 | 1,121 | 1,126 | 1,176 | 1,178 | 998 | 983 | 1,264 | 475 | 758 | 668 |
Property, plant and equipment, net | - | - | - | - | - | - | - | - | - | 64 | 184 | 180 |
Intangible assets, net | - | 614 | 593 | 588 | 521 | 559 | 578 | 512 | 514 | 179 | 1,010 | 952 |
Goodwill | - | 1,118 | 1,151 | 1,202 | 1,194 | 1,318 | 1,276 | 1,300 | 1,322 | 254 | 777 | 796 |
Insurance for asbestos claims | - | 35 | 36 | 35 | 32 | - | - | - | - | 66 | 72 | - |
Other assets | - | 49 | 43 | 44 | 35 | 84 | 116 | 83 | 148 | 39 | 64 | 71 |
Total assets | - | 3,474 | 3,384 | 3,413 | 3,355 | 3,539 | 3,424 | 3,260 | 3,627 | 1,078 | 2,864 | 2,667 |
Current maturities of debt | - | 169 | 29 | 24 | 20 | 17 | 4 | 1 | 76 | 6 | 6 | 1 |
Trade payables | - | 208 | 241 | 234 | 201 | 198 | 226 | 192 | 186 | 105 | 117 | 56 |
Compensation and benefits | - | - | - | - | - | - | - | - | 62 | 22 | 19 | 31 |
Liability, Defined Benefit Plan, Current | - | 6 | 6 | 5 | 5 | 4 | 5 | 3 | 3 | 1 | 2 | 1 |
Other current liabilities | - | 121 | 112 | 127 | 124 | 127 | 150 | 137 | 129 | 106 | 146 | 132 |
Total current liabilities | - | 608 | 450 | 445 | 404 | 400 | 454 | 397 | 456 | 240 | 289 | 221 |
Long-term debt | - | 1,962 | 1,943 | 1,926 | 1,900 | 1,606 | 1,352 | 1,237 | 1,397 | 534 | 530 | 494 |
Liability, Defined Benefit Plan, Noncurrent | - | 171 | 148 | 203 | 196 | 174 | 169 | 158 | 190 | 57 | 51 | 37 |
Deferred income taxes | - | - | - | - | - | - | - | 126 | 121 | 3 | 221 | 210 |
Operating lease liability | - | - | - | - | - | - | - | - | - | 9 | 34 | 37 |
Reserve for asbestos claims | - | - | - | - | - | - | - | - | - | 66 | 79 | - |
Other liabilities | - | 44 | 38 | 67 | 49 | 79 | 79 | 111 | 150 | 42 | 44 | 65 |
Total liabilities | - | 3,045 | 2,821 | 2,860 | 2,767 | 2,469 | 2,211 | 2,029 | 2,313 | 951 | 1,249 | 1,064 |
Common Stock, Value, Issued | - | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Additional paid-in capital | - | 784 | 873 | 886 | 856 | 1,262 | 1,278 | 1,294 | 1,348 | 1,437 | 2,853 | 2,847 |
Retained deficit | - | -311 | -281 | -197 | -130 | -55 | 8 | 31 | 86 | -1,237 | -1,165 | -1,178 |
Accumulated other comprehensive loss | - | -39 | -24 | -130 | -139 | -137 | -74 | -97 | -124 | -75 | -75 | -68 |
Total stockholders' equity | - | 429 | 562 | 553 | 589 | 1,071 | 1,213 | 1,231 | 1,314 | 126 | 1,615 | 1,603 |
Total liabilities and stockholders' equity | - | 3,474 | 3,384 | 3,413 | 3,355 | 3,539 | 3,424 | 3,260 | 3,627 | 1,078 | 2,864 | 2,667 |