US-listed companies
Zurn Elkay Water Solutions Corp

Zurn Elkay Water Solutions CorpZWS

Market cap

$6B

P/E ratio

53.2x

Income statement Balance sheet Cash flow

	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
Net sales	1,970	2,005	2,082	2,050	1,924	1,918	2,066	2,051	2,068	911	1,282	1,531
Cost of sales	1,276	1,274	1,318	1,304	1,259	1,250	1,309	1,266	1,250	538	816	882
Gross profit	694	731	764	746	665	668	757	785	818	373	466	648
Selling, General and Administrative Expense	389	406	425	415	386	413	450	433	433	239	309	371
Restructuring Charges	11	9	9	13	35	32	19	12	16	4	40	55
Amortization of intangible assets	51	51	51	55	57	42	34	34	35	24	34	59
Loss on divestiture of asbestos liabilities and certain assets	-	-	-	-	-	-	-	-	-	-	-	-11
Income from operations	242	255	280	204	174	184	147	306	334	107	107	191
Amortization of intangible assets	51	51	51	55	57	42	34	34	35	24	34	59
Interest expense, net	176	153	109	88	91	89	76	70	59	35	27	39
Loss on the extinguishment of debt	-	-	-	-	-	-	-	-	-	-20	-	-
Loss on the extinguishment of debt	-11	-24	-133	-	-	-8	-12	4	1	-20	-	-1
Actuarial gain on pension and other postretirement benefit obligations	-	-	-	-	-	-	-	-	-	1	2	2
Other income (expense), net	-7	-3	-15	-7	3	-5	-3	-1	-4	-1	2	-7
Income from operations	242	255	280	204	174	184	147	306	334	107	107	191
Income before income taxes	41	75	22	109	86	82	57	239	236	52	84	147
Interest expense, net	176	153	109	88	91	89	76	70	59	35	27	39
Loss on the extinguishment of debt	-	-	-	-	-	-	-	-	-	-20	-	-
Loss on the extinguishment of debt	-11	-24	-133	-	-	-8	-12	4	1	-20	-	-1
Actuarial gain on pension and other postretirement benefit obligations	-	-	-	-	-	-	-	-	-	1	2	2
Other income (expense), net	-7	-3	-15	-7	3	-5	-3	-1	-4	-1	2	-7
Benefit (provision) for income taxes	12	20	-7	17	17	8	-19	53	54	3	27	43
Income before income taxes	41	75	22	109	86	82	57	239	236	52	84	147
Net income from continuing operations	-	55	30	92	69	74	76	189	182	50	57	104
Benefit (provision) for income taxes	12	20	-7	17	17	8	-19	53	54	3	27	43
Income from discontinued operations, net of tax	-	-5	-	-8	-1	-	-	-155	-2	71	5	9
Net income from continuing operations	-	55	30	92	69	74	76	189	182	50	57	104
Net income (loss)	30	50	30	84	68	74	76	34	180	121	62	113
Income from discontinued operations, net of tax	-	-5	-	-8	-1	-	-	-155	-2	71	5	9
Continuing operations (in dollars per share)	-	0.57	0.3	0.9	0.68	0.65	0.51	1.58	1.5	0.41	0.38	0.6
Discontinued operations (in dollars per share)	-	-0.05	-	-0.08	-0.01	-	-	-1.48	-0.02	0.59	0.03	0.05
Net income (loss) (in dollars per share)	0.45	0.52	0.31	0.82	0.67	0.65	0.51	0.11	1.48	1	0.41	0.65
Net income (loss)	30	50	30	84	68	74	76	34	180	121	62	113
Continuing operations (in dollars per share)	-	0.55	0.29	0.88	0.67	0.64	0.5	1.53	1.46	0.4	0.37	0.59
Discontinued operations (in dollars per share)	-	-0.05	-	-0.08	-0.01	-	-	-1.25	-0.01	0.57	0.03	0.05
Net income (loss) (in dollars per share)	0.42	0.5	0.3	0.8	0.66	0.64	0.5	0.28	1.45	0.97	0.4	0.64
Continuing operations (in dollars per share)	-	0.57	0.3	0.9	0.68	0.65	0.51	1.58	1.5	0.41	0.38	0.6
Discontinued operations (in dollars per share)	-	-0.05	-	-0.08	-0.01	-	-	-1.48	-0.02	0.59	0.03	0.05
Net income (loss) (in dollars per share)	0.45	0.52	0.31	0.82	0.67	0.65	0.51	0.11	1.48	1	0.41	0.65
Continuing operations (in dollars per share)	-	0.55	0.29	0.88	0.67	0.64	0.5	1.53	1.46	0.4	0.37	0.59
Discontinued operations (in dollars per share)	-	-0.05	-	-0.08	-0.01	-	-	-1.25	-0.01	0.57	0.03	0.05
Net income (loss) (in dollars per share)	0.42	0.5	0.3	0.8	0.66	0.64	0.5	0.28	1.45	0.97	0.4	0.64