ZWS
Zurn Elkay Water Solutions Corporation
Price Chart
Latest Quote
$47.55
+0.10 (+0.21%)
Current Price
| Previous Close | $47.45 |
| Open | $47.15 |
| Day High | $47.61 |
| Day Low | $47.01 |
| Volume | 70,868 |
Stock Information
| Quarterly Dividend / Yield | $0.44 / 0.93% |
| Shares Outstanding | 166.87M |
| Quarterly Dividend Yield | 0.93% |
| Quarterly Dividend | $0.44 |
| Total Debt | $552.20M |
| Cash Equivalents | $273.50M |
| Revenue | $1.74B |
| Net Income | $210.30M |
| Sector | Industrials |
| Industry | Pollution & Treatment Controls |
| Market Cap | $7.94B |
| P/E Ratio | 38.51 |
| EPS (TTM) | $1.23 |
| Exchange | NYQ |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $8.20B |
| Sales | $1.74B |
| Income | $210.30M |
| Book/sh | $9.62 |
| Cash/sh | $1.64 |
| Employees | 3K |
Financial Ratios
| Quick Ratio | 2.00 |
| Current Ratio | 3.24 |
| Debt/Eq | 34.37 |
| EPS Growth TTM | 35.10% |
Returns & Margins
| ROA | 7.20% |
| ROE | 13.33% |
| Gross Margin | 45.38% |
| Operating Margin | 19.12% |
| Profit Margin | 12.26% |
Ownership
| Insider Ownership | 11.81% |
| Institutional Ownership | 92.42% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 24.65 |
| PEG | 1.66 |
| P/S | 4.56 |
| P/B | 4.92 |
Analyst Data
| Recommendation | buy |
| Target Price | $56.22 |
Technical Indicators
| SMA20 | $48.17 |
| SMA50 | $48.36 |
| SMA200 | $47.32 |
| RSI | 46.26 |
| ATR | 1.2056 |
| Shares Float | 148.03M |
| Short Float | 3.79% |
| Short Ratio | 3.61 |
| Volatility | 0.82 |
| Rel Volume | 0.65 |
Performance History
| Week | +0.79% |
| Month | -7.17% |
| Quarter | +0.20% |
| 6 Months | +0.29% |
| YTD | +1.57% |
| Year | +32.18% |
| 3 Years | +116.60% |
| 5 Years | +105.74% |
| 10 Years | +397.69% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-05 | $47.37 | 559,826 |
| 2026-06-04 | $47.45 | 727,300 |
| 2026-06-03 | $47.43 | 938,100 |
| 2026-06-02 | $47.45 | 733,200 |
| 2026-06-01 | $46.72 | 939,400 |
| 2026-05-29 | $47.00 | 1,209,800 |
| 2026-05-28 | $47.01 | 1,649,000 |
| 2026-05-27 | $48.80 | 622,400 |
| 2026-05-26 | $48.83 | 715,000 |
| 2026-05-22 | $48.00 | 872,300 |
| 2026-05-21 | $47.58 | 740,400 |
| 2026-05-20 | $47.82 | 1,282,100 |
| 2026-05-19 | $46.26 | 724,100 |
| 2026-05-18 | $47.91 | 717,200 |
| 2026-05-15 | $47.95 | 830,600 |
| 2026-05-14 | $49.55 | 588,900 |
| 2026-05-13 | $48.71 | 669,600 |
| 2026-05-12 | $49.65 | 742,300 |
| 2026-05-11 | $50.90 | 943,200 |
| 2026-05-08 | $51.07 | 966,200 |
| 2026-05-07 | $50.93 | 868,900 |
| 2026-05-06 | $51.03 | 765,100 |
About Zurn Elkay Water Solutions Corporation
Zurn Elkay Water Solutions Corporation engages in design, procurement, manufacture, and marketing of water management solutions in the United States, Canada, and internationally. It offers water dispensing and filtration products, such as filtered bottle filling stations, water fountains and water dispensers, and filtered faucets under the Elkay and Halsey Taylor brand names; filtered units including water filters; and water safety and control products, such as backflow preventers, fire system valves, pressure reducing valves, and thermostatic mixing valves under the Zurn and Wilkins brand names. The company also provides flow systems products comprising point drains, hydrants, fixture carrier systems, and chemical drainage systems; and oil and grease interceptors and separators, acid neutralization systems, and remote monitoring systems under the Zurn, Green Turtle, and Wade brands. In addition, it offers sensor operated flush valves under the Aquaflush, AquaSense, and AquaVantage brands; heavy-duty commercial faucets under the AquaSpec brand; flush valves and faucets under the Hydro X Power brands; water conserving fixtures under the EcoVantage and Zurn One brands; stainless steel, quartz, fireclay-ceramic, and cast iron sinks under the Elkay brand name; stainless steel sinks and plumbing fixtures under the Just brand; restroom partition systems and lockers under the Hadrian brand name; and hand dryers. Further, the company offers its products to institutional, commercial, waterworks, and residential end markets through independent sales representatives, plumbing wholesalers, and industry-specific distributors in the waterworks, foodservice, industrial, janitorial, sanitation, and sitework industries. The company was formerly known as Zurn Water Solutions Corporation and changed its name to Zurn Elkay Water Solutions Corporation in July 2022. Zurn Elkay Water Solutions Corporation was founded in 1900 and is headquartered in Milwaukee, Wisconsin.
đ° Latest News
2 Stocks Under $50 to Target This Week and 1 We Ignore
StockStory âĸ 2026-06-05T18:24:14Z
Zacks Industry Outlook Highlights Clean Harbors Veolia Environnement SA and Zurn Elkay Water Solutions
Zacks âĸ 2026-05-18T12:52:00Z
3 Stocks to Buy From the Growing Waste Removal Services Market
Zacks âĸ 2026-05-15T14:23:00Z
Assessing Zurn Elkay Water Solutions (ZWS) Valuation After A Strong MultiâYear Shareholder Return
Simply Wall St. âĸ 2026-05-15T01:31:33Z
How The Zurn Elkay Water Solutions (ZWS) Investment Story Is Shifting With Mixed Analyst Targets
Simply Wall St. âĸ 2026-05-14T20:13:27Z
1 Cash-Producing Stock to Keep an Eye On and 2 We Brush Off
StockStory âĸ 2026-05-11T21:40:55Z
Crescent Grove Trims Its Ultrashort Bond Position -- Selling $5.4 Million Stake in UYLD
Motley Fool âĸ 2026-05-08T20:43:30Z
The 5 Most Interesting Analyst Questions From Zurn Elkayâs Q1 Earnings Call
StockStory âĸ 2026-04-28T18:52:55Z
Are You Looking for a Top Momentum Pick? Why Zurn Water (ZWS) is a Great Choice
Zacks âĸ 2026-04-27T16:00:05Z
Zurn Elkay Water Solutions Cor Q1 Earnings Call Highlights
MarketBeat âĸ 2026-04-24T11:49:16Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $901,100,000 | $830,300,000 | $853,200,000 | $795,800,000 |
| Cost Of Revenue | $931,100,000 | $859,500,000 | $882,400,000 | $816,300,000 |
| Total Revenue | $1,695,900,000 | $1,566,500,000 | $1,530,500,000 | $1,281,800,000 |
| Operating Revenue | $1,695,900,000 | $1,566,500,000 | $1,530,500,000 | $1,281,800,000 |
| Expenses | ||||
| Interest Expense | $28,600,000 | $33,100,000 | $38,500,000 | $26,900,000 |
| Total Expenses | $1,407,400,000 | $1,308,400,000 | $1,312,400,000 | $1,159,300,000 |
| Other Income Expense | $-3,600,000 | $-18,000,000 | $-32,800,000 | $-11,800,000 |
| Other Non Operating Income Expenses | $6,000,000 | $-4,500,000 | $-5,200,000 | $3,600,000 |
| Net Non Operating Interest Income Expense | $-28,600,000 | $-33,100,000 | $-38,500,000 | $-26,900,000 |
| Interest Expense Non Operating | $28,600,000 | $33,100,000 | $38,500,000 | $26,900,000 |
| Operating Expense | $476,300,000 | $448,900,000 | $430,000,000 | $343,000,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $192,400,000 | $158,900,000 | $104,200,000 | $57,000,000 |
| Net Interest Income | $-28,600,000 | $-33,100,000 | $-38,500,000 | $-26,900,000 |
| Normalized Income | $199,609,600 | $169,268,000 | $123,790,736 | $67,472,000 |
| Net Income From Continuing And Discontinued Operation | $198,000,000 | $160,200,000 | $112,700,000 | $61,700,000 |
| Total Operating Income As Reported | $278,900,000 | $244,600,000 | $191,400,000 | $107,100,000 |
| Net Income Common Stockholders | $198,000,000 | $160,200,000 | $112,700,000 | $61,700,000 |
| Net Income | $198,000,000 | $160,200,000 | $112,700,000 | $61,700,000 |
| Net Income Including Noncontrolling Interests | $198,000,000 | $160,200,000 | $112,700,000 | $61,700,000 |
| Net Income Discontinuous Operations | $5,600,000 | $1,300,000 | $8,500,000 | $4,700,000 |
| Net Income Continuous Operations | $192,400,000 | $158,900,000 | $104,200,000 | $57,000,000 |
| Pretax Income | $256,300,000 | $207,000,000 | $146,800,000 | $83,800,000 |
| Special Income Charges | $-9,600,000 | $-13,500,000 | $-27,600,000 | $-15,400,000 |
| Operating Income | $288,500,000 | $258,100,000 | $218,100,000 | $122,500,000 |
| Depreciation Amortization Depletion Income Statement | $58,700,000 | $59,100,000 | $58,700,000 | $34,000,000 |
| Depreciation And Amortization In Income Statement | $58,700,000 | $59,100,000 | $58,700,000 | $34,000,000 |
| Amortization Of Intangibles Income Statement | $58,700,000 | $59,100,000 | $58,700,000 | $34,000,000 |
| Gross Profit | $764,800,000 | $707,000,000 | $648,100,000 | $465,500,000 |
| Per Share | ||||
| Diluted EPS | $1.15 | $0.92 | $0.64 | $0.40 |
| Basic EPS | $1.17 | $0.93 | $0.65 | $0.41 |
| Other | ||||
| Tax Effect Of Unusual Items | $-2,390,400 | $-3,132,000 | $-8,009,264 | $-4,928,000 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $383,200,000 | $341,900,000 | $300,800,000 | $180,600,000 |
| Total Unusual Items | $-9,600,000 | $-13,500,000 | $-27,600,000 | $-15,400,000 |
| Total Unusual Items Excluding Goodwill | $-9,600,000 | $-13,500,000 | $-27,600,000 | $-15,400,000 |
| Reconciled Depreciation | $88,700,000 | $88,300,000 | $87,900,000 | $54,500,000 |
| EBITDA (Bullshit earnings) | $373,600,000 | $328,400,000 | $273,200,000 | $165,200,000 |
| EBIT | $284,900,000 | $240,100,000 | $185,300,000 | $110,700,000 |
| Diluted Average Shares | $171,258,000 | $174,659,000 | $177,259,000 | $153,837,000 |
| Basic Average Shares | $168,659,000 | $171,686,000 | $174,251,000 | $151,581,000 |
| Diluted NI Availto Com Stockholders | $198,000,000 | $160,200,000 | $112,700,000 | $61,700,000 |
| Tax Provision | $63,900,000 | $48,100,000 | $42,600,000 | $26,800,000 |
| Gain On Sale Of Business | $0 | $0 | $-11,400,000 | $0 |
| Restructuring And Mergern Acquisition | $9,600,000 | $13,500,000 | $15,300,000 | $15,400,000 |
| Amortization | $58,700,000 | $59,100,000 | $58,700,000 | $34,000,000 |
| Selling General And Administration | $417,600,000 | $389,800,000 | $371,300,000 | $309,000,000 |
| Other Special Charges | - | - | $900,000 | - |
Fetched: 2026-06-02
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-26,700,000 | $-99,000,000 | $-145,600,000 | $-171,700,000 |
| Total Assets | $2,679,400,000 | $2,648,500,000 | $2,667,000,000 | $2,864,000,000 |
| Total Non Current Assets | $1,867,700,000 | $1,926,400,000 | $1,999,200,000 | $2,106,500,000 |
| Other Non Current Assets | $80,100,000 | $76,600,000 | $70,500,000 | $136,000,000 |
| Goodwill And Other Intangible Assets | $1,630,000,000 | $1,685,800,000 | $1,748,400,000 | $1,786,700,000 |
| Other Intangible Assets | $835,000,000 | $891,600,000 | $952,400,000 | $1,009,700,000 |
| Current Assets | $811,700,000 | $722,100,000 | $667,800,000 | $757,500,000 |
| Other Current Assets | $38,700,000 | $29,700,000 | $26,300,000 | $28,000,000 |
| Inventory | $274,400,000 | $272,600,000 | $277,600,000 | $366,700,000 |
| Receivables | $198,100,000 | $221,800,000 | $227,200,000 | $238,000,000 |
| Taxes Receivable | $13,300,000 | $19,600,000 | $17,000,000 | $18,300,000 |
| Accounts Receivable | $184,800,000 | $202,200,000 | $210,200,000 | $219,700,000 |
| Allowance For Doubtful Accounts Receivable | $-1,200,000 | $-1,800,000 | $-3,100,000 | $-1,400,000 |
| Gross Accounts Receivable | $186,000,000 | $204,000,000 | $213,300,000 | $221,100,000 |
| Cash Cash Equivalents And Short Term Investments | $300,500,000 | $198,000,000 | $136,700,000 | $124,800,000 |
| Cash And Cash Equivalents | $300,500,000 | $198,000,000 | $136,700,000 | $124,800,000 |
| Assets Held For Sale Current | - | - | - | - |
| Debt | ||||
| Net Debt | $175,900,000 | $277,000,000 | $336,900,000 | $410,500,000 |
| Total Debt | $553,200,000 | $551,600,000 | $543,200,000 | $579,500,000 |
| Long Term Debt And Capital Lease Obligation | $537,600,000 | $538,100,000 | $531,700,000 | $564,400,000 |
| Long Term Debt | $476,400,000 | $475,000,000 | $473,600,000 | $529,800,000 |
| Current Debt And Capital Lease Obligation | $15,600,000 | $13,500,000 | $11,500,000 | $15,100,000 |
| Current Debt | - | - | - | $5,500,000 |
| Other Current Borrowings | - | - | - | $5,500,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $1,076,100,000 | $1,061,700,000 | $1,064,200,000 | $1,249,000,000 |
| Total Non Current Liabilities Net Minority Interest | $816,700,000 | $813,900,000 | $843,300,000 | $959,700,000 |
| Other Non Current Liabilities | $79,800,000 | $65,200,000 | $65,000,000 | $44,400,000 |
| Non Current Deferred Liabilities | $189,700,000 | $196,500,000 | $210,000,000 | $221,400,000 |
| Non Current Deferred Taxes Liabilities | $189,700,000 | $196,500,000 | $210,000,000 | $221,400,000 |
| Current Liabilities | $259,400,000 | $247,800,000 | $220,900,000 | $289,300,000 |
| Other Current Liabilities | $118,100,000 | $101,200,000 | $95,500,000 | $108,500,000 |
| Payables And Accrued Expenses | $80,600,000 | $89,100,000 | $77,400,000 | $140,700,000 |
| Payables | $80,600,000 | $89,100,000 | $77,400,000 | $140,700,000 |
| Total Tax Payable | $15,400,000 | $17,400,000 | $21,000,000 | $23,800,000 |
| Income Tax Payable | $3,100,000 | $2,300,000 | $3,500,000 | $2,300,000 |
| Accounts Payable | $65,200,000 | $71,700,000 | $56,400,000 | $116,900,000 |
| Liabilities Heldfor Sale Non Current | - | - | - | - |
| Interest Payable | - | - | - | - |
| Equity | ||||
| Common Stock Equity | $1,603,300,000 | $1,586,800,000 | $1,602,800,000 | $1,615,000,000 |
| Total Equity Gross Minority Interest | $1,603,300,000 | $1,586,800,000 | $1,602,800,000 | $1,615,000,000 |
| Stockholders Equity | $1,603,300,000 | $1,586,800,000 | $1,602,800,000 | $1,615,000,000 |
| Gains Losses Not Affecting Retained Earnings | $-76,700,000 | $-74,400,000 | $-67,700,000 | $-75,000,000 |
| Other Equity Adjustments | $-76,700,000 | $-74,400,000 | $-67,700,000 | $-75,000,000 |
| Retained Earnings | $-1,131,700,000 | $-1,168,700,000 | $-1,178,200,000 | $-1,164,900,000 |
| Other | ||||
| Ordinary Shares Number | $166,981,602 | $170,308,023 | $172,262,163 | $176,876,406 |
| Share Issued | $166,981,602 | $170,308,023 | $172,262,163 | $176,876,406 |
| Tangible Book Value | $-26,700,000 | $-99,000,000 | $-145,600,000 | $-171,700,000 |
| Invested Capital | $2,079,700,000 | $2,061,800,000 | $2,076,400,000 | $2,150,300,000 |
| Working Capital | $552,300,000 | $474,300,000 | $446,900,000 | $468,200,000 |
| Capital Lease Obligations | $76,800,000 | $76,600,000 | $69,600,000 | $44,200,000 |
| Total Capitalization | $2,079,700,000 | $2,061,800,000 | $2,076,400,000 | $2,144,800,000 |
| Additional Paid In Capital | $2,810,000,000 | $2,828,200,000 | $2,847,000,000 | $2,853,100,000 |
| Capital Stock | $1,700,000 | $1,700,000 | $1,700,000 | $1,800,000 |
| Common Stock | $1,700,000 | $1,700,000 | $1,700,000 | $1,800,000 |
| Employee Benefits | $9,600,000 | $14,100,000 | $36,600,000 | $50,500,000 |
| Non Current Pension And Other Postretirement Benefit Plans | $9,600,000 | $14,100,000 | $36,600,000 | $50,500,000 |
| Long Term Capital Lease Obligation | $61,200,000 | $63,100,000 | $58,100,000 | $34,600,000 |
| Current Capital Lease Obligation | $15,600,000 | $13,500,000 | $11,500,000 | $9,600,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $42,000,000 | $39,100,000 | $31,800,000 | $20,800,000 |
| Current Provisions | $3,100,000 | $4,900,000 | $4,700,000 | $4,200,000 |
| Goodwill | $795,000,000 | $794,200,000 | $796,000,000 | $777,000,000 |
| Net PPE | $157,600,000 | $164,000,000 | $180,300,000 | $183,800,000 |
| Accumulated Depreciation | $-140,900,000 | $-122,600,000 | $-102,900,000 | $-79,700,000 |
| Gross PPE | $298,500,000 | $286,600,000 | $283,200,000 | $263,500,000 |
| Construction In Progress | $19,300,000 | $15,400,000 | $18,000,000 | $9,700,000 |
| Machinery Furniture Equipment | $166,100,000 | $154,200,000 | $142,600,000 | $146,600,000 |
| Buildings And Improvements | $100,400,000 | $103,500,000 | $108,500,000 | $92,900,000 |
| Land And Improvements | $12,700,000 | $13,500,000 | $14,100,000 | $14,300,000 |
| Properties | $0 | $0 | $0 | $0 |
| Inventories Adjustments Allowances | $-33,400,000 | $-13,000,000 | $-7,500,000 | $-14,000,000 |
| Finished Goods | $241,300,000 | $228,700,000 | $224,800,000 | $285,900,000 |
| Work In Process | $17,300,000 | $12,100,000 | $11,500,000 | $19,100,000 |
| Raw Materials | $49,200,000 | $44,800,000 | $48,800,000 | $75,700,000 |
| Treasury Shares Number | - | - | $0 | - |
| Minority Interest | - | - | $0 | $0 |
| Long Term Provisions | - | - | - | $79,000,000 |
| Current Accrued Expenses | - | - | - | - |
Fetched: 2026-06-02
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $316,600,000 | $271,700,000 | $232,600,000 | $89,400,000 |
| Operating Activities | ||||
| Operating Cash Flow | $346,500,000 | $293,500,000 | $253,900,000 | $97,000,000 |
| Cash Flow From Continuing Operating Activities | $346,500,000 | $293,500,000 | $253,900,000 | $97,000,000 |
| Operating Gains Losses | $-7,200,000 | $-800,000 | $5,500,000 | $-1,600,000 |
| Investing Activities | ||||
| Capital Expenditure | $-29,900,000 | $-21,800,000 | $-21,300,000 | $-7,600,000 |
| Investing Cash Flow | $-29,900,000 | $-20,200,000 | $-4,600,000 | $-6,600,000 |
| Cash Flow From Continuing Investing Activities | $-29,900,000 | $-20,200,000 | $-4,600,000 | $-41,600,000 |
| Capital Expenditure Reported | $-29,900,000 | $-21,800,000 | $-21,300,000 | $-7,600,000 |
| Cash From Discontinued Investing Activities | - | $0 | $0 | $35,000,000 |
| Net Other Investing Changes | - | - | $9,000,000 | $9,500,000 |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-159,900,000 | $-150,200,000 | $-125,100,000 | $-24,700,000 |
| Financing Cash Flow | $-217,300,000 | $-207,500,000 | $-239,200,000 | $-61,100,000 |
| Cash Flow From Continuing Financing Activities | $-217,300,000 | $-207,500,000 | $-239,200,000 | $-61,100,000 |
| Net Other Financing Charges | $-600,000 | $-8,600,000 | $-3,100,000 | $-700,000 |
| Cash Dividends Paid | $-63,900,000 | $-56,600,000 | $-50,400,000 | $-32,500,000 |
| Common Stock Dividend Paid | $-63,900,000 | $-56,600,000 | $-50,400,000 | $-32,500,000 |
| Net Common Stock Issuance | $-159,900,000 | $-150,200,000 | $-125,100,000 | $-24,700,000 |
| Preferred Stock Dividend Paid | - | - | - | - |
| Other | ||||
| Repayment Of Debt | $-800,000 | $-800,000 | $-77,900,000 | $-107,700,000 |
| Issuance Of Debt | $0 | $0 | $13,000,000 | $102,000,000 |
| End Cash Position | $300,500,000 | $198,000,000 | $136,700,000 | $124,800,000 |
| Beginning Cash Position | $198,000,000 | $136,700,000 | $124,800,000 | $96,600,000 |
| Effect Of Exchange Rate Changes | $3,200,000 | $-4,500,000 | $1,800,000 | $-1,100,000 |
| Changes In Cash | $99,300,000 | $65,800,000 | $10,100,000 | $29,300,000 |
| Proceeds From Stock Option Exercised | $7,900,000 | $8,700,000 | $4,300,000 | $2,500,000 |
| Common Stock Payments | $-159,900,000 | $-150,200,000 | $-125,100,000 | $-24,700,000 |
| Net Issuance Payments Of Debt | $-800,000 | $-800,000 | $-64,900,000 | $-5,700,000 |
| Net Long Term Debt Issuance | $-800,000 | $-800,000 | $-64,900,000 | $-5,700,000 |
| Long Term Debt Payments | $-800,000 | $-800,000 | $-77,900,000 | $-107,700,000 |
| Long Term Debt Issuance | $0 | $0 | $13,000,000 | $102,000,000 |
| Net PPE Purchase And Sale | $0 | $1,600,000 | $7,700,000 | $1,300,000 |
| Sale Of PPE | $0 | $1,600,000 | $7,700,000 | $1,300,000 |
| Change In Working Capital | $26,300,000 | $9,600,000 | $20,600,000 | $-47,900,000 |
| Change In Other Current Assets | $6,900,000 | $1,400,000 | $2,500,000 | $36,500,000 |
| Change In Payables And Accrued Expense | $1,100,000 | $-800,000 | $-57,000,000 | $-82,300,000 |
| Change In Accrued Expense | $7,900,000 | $-16,600,000 | $3,800,000 | $-64,000,000 |
| Change In Payable | $-6,800,000 | $15,800,000 | $-60,800,000 | $-18,300,000 |
| Change In Account Payable | $-6,800,000 | $15,800,000 | $-60,800,000 | $-18,300,000 |
| Change In Inventory | $-100,000 | $2,700,000 | $65,000,000 | $-17,600,000 |
| Change In Receivables | $18,400,000 | $6,300,000 | $10,100,000 | $15,500,000 |
| Other Non Cash Items | $4,700,000 | $13,100,000 | $-8,600,000 | $4,800,000 |
| Stock Based Compensation | $40,600,000 | $37,900,000 | $40,000,000 | $25,000,000 |
| Deferred Tax | $-4,600,000 | $-14,800,000 | $-4,200,000 | $500,000 |
| Deferred Income Tax | $-4,600,000 | $-14,800,000 | $-4,200,000 | $500,000 |
| Depreciation Amortization Depletion | $88,700,000 | $88,300,000 | $87,900,000 | $54,500,000 |
| Depreciation And Amortization | $88,700,000 | $88,300,000 | $87,900,000 | $54,500,000 |
| Amortization Cash Flow | $58,700,000 | $59,100,000 | $58,700,000 | $34,000,000 |
| Amortization Of Intangibles | $58,700,000 | $59,100,000 | $58,700,000 | $34,000,000 |
| Depreciation | $30,000,000 | $29,200,000 | $29,200,000 | $20,500,000 |
| Pension And Employee Benefit Expense | $-500,000 | $-1,400,000 | $-2,000,000 | $-1,900,000 |
| Gain Loss On Sale Of PPE | $4,000,000 | $600,000 | $-2,700,000 | $300,000 |
| Gain Loss On Sale Of Business | $0 | $0 | $9,300,000 | $0 |
| Net Income From Continuing Operations | $198,000,000 | $160,200,000 | $112,700,000 | $61,700,000 |
| Net Business Purchase And Sale | - | $0 | $0 | $-44,800,000 |
| Purchase Of Business | - | $0 | $0 | $-44,800,000 |
| Asset Impairment Charge | - | - | $2,500,000 | $0 |
Fetched: 2026-06-02