Press Release: Zurn Elkay Water Solutions Reports First Quarter 2025 Financial Results

Dow Jones
04-23

Zurn Elkay Water Solutions Reports First Quarter 2025 Financial Results

Investor call scheduled for Wednesday, April 23, 2025 at 8:30 a.m. Eastern Time

MILWAUKEE--(BUSINESS WIRE)--April 22, 2025-- 

$(USA)$ - Zurn Elkay Water Solutions Corporation $(ZWS)$

First Quarter Highlights

   -- Net sales in the quarter were $389 million compared with $374 million in 
      last year's March quarter (+5% core sales(1), exchange rates reduced net 
      sales by 1%). 
 
   -- Net income from continuing operations was $41 million (diluted EPS from 
      continuing operations of $0.24) compared with net income from continuing 
      operations of $34 million (diluted EPS from continuing operations of 
      $0.19) in the year-ago quarter. 
 
   -- Adjusted EPS(1) was $0.31 compared with $0.29 in the year-ago quarter. 
 
   -- Adjusted EBITDA(1) was $98 million (25.2% of net sales) compared with $90 
      million (24.1% of net sales) in last year's first quarter. 
 
   -- Net debt leverage(1) of 0.9x as of March 31, 2025. 
 
   -- Deployed $77 million to repurchase 2.3 million shares of common stock in 
      the quarter. 

Todd A. Adams, Chairman and Chief Executive Officer, commented, "We had a solid start to 2025, delivering first quarter core sales(1) growth of 5% along with 25.2% adjusted EBITDA margins(1) , an increase of 110 basis points year over year. We also returned significant capital to shareholders in the form of $77 million in share repurchases and $15 million in dividends while maintaining leverage(1) at 0.9x."

"Despite the unprecedented and volatile nature of the current trade environment, we are well equipped to manage through this uncertainty by leveraging the Zurn Elkay Business System, with a relentless focus towards optimizing our supply chain while capturing increases in selling price to stay price-cost positive. It's notable that amidst everything unfolding with tariffs and uncertainty, we are celebrating Zurn Elkay's 125(th) anniversary, a testament to our durable competitive advantages, adaptability and winning culture we continue to build-on each year. We plan to honor our rich history and celebrate the dedication of our associates throughout 2025."

Adams concluded, "In February we issued our 2024 Sustainability Report. Through the advancement of our sustainability strategy, we envision a more sustainable future as we deliver customer-focused solutions that make clean water more accessible and sustainable, minimize our environmental footprint and foster a workplace environment that empowers our associates. The report highlights Zurn Elkay's progress in addressing critical water challenges and improving sustainability, including advancements toward our timebound goals. We remain committed as ever not only to our sustainability efforts but also supporting the sustainability efforts of our customers."

Second Quarter Outlook

"Our outlook for the second quarter is based on the assumption that the current tariff structure in place as of today (April 22, 2025) remains in place throughout the second quarter. For the second quarter, we expect core sales(1) growth to be in the low to mid-single digit range and adjusted EBITDA margin(1) in the range of 25.5% to 26.0%. We are affirming our full year guidance as our first quarter actual results and second quarter outlook put the first half of 2025 well on-track to the original full year guidance we provided in February."

First Quarter 2025 Overview

Net sales were $388.8 million and $373.8 million during the three months ended March 31, 2025 and March 31, 2024, respectively, an increase of 4% year over year. Core sales(1) improved 5% year over year, including growth in all product categories. Year-over-year growth was volume driven as the first quarter has no impact from tariff related price increases. The impact from foreign currency exchange rates reduced net sales by 1% in the quarter compared to the prior year quarter.

During the three months ended March 31, 2025, income from operations was $63.4 million compared to $53.2 million during the three months ended March 31, 2024. Income from operations as a percentage of net sales increased by 210 basis points year over year due to the benefits from our productivity initiatives and continuous improvement activities across the organization, as well as lower restructuring charges and carryover benefits of synergy actions taken in the prior year.

Adjusted EBITDA(1) was $98.0 million, or 25.2% of net sales, during the three months ended March 31, 2025 compared to $90.0 million, or 24.1% of net sales, during the three months ended March 31, 2024.

(1) Refer to "Non-GAAP Financial Measures" for a definition of this non-GAAP metric, as well as the accompanying reconciliations to GAAP.

Non-GAAP Financial Measures

The following non-GAAP financial measures are utilized by management in comparing our operating performance on a consistent basis. We believe that these financial measures are appropriate to enhance an overall understanding of our underlying operating performance trends compared to historical and prospective periods and our peers. Management also believes that these measures are useful to investors in their analysis of our results of operations and provide improved comparability between fiscal periods as well as insight into the compliance with our debt covenants. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information calculated in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of non-GAAP financial measures presented above to our GAAP results has been provided in the financial tables included in this press release.

Core Sales

Core sales excludes the impact of mergers, acquisitions, divestitures and foreign currency translation. Management believes that core sales facilitates easier and more meaningful comparison of our net sales performance with prior and future periods and to our peers. We exclude the effect of mergers, acquisitions and divestitures because the nature, size and number of mergers, acquisitions and divestitures can vary dramatically from period to period and between us and our peers, and can also obscure underlying business trends and make comparisons of long-term performance difficult. We exclude the effect of foreign currency translation from this measure because the volatility of currency translation is not under management's control.

Adjusted Net Income and Adjusted Earnings Per Share

Adjusted net income and adjusted earnings per share (calculated on a diluted basis) exclude actuarial gains and losses on pension and postretirement benefit obligations, restructuring and other similar charges, gains or losses on divestitures, discontinued operations, gains or losses on extinguishment of debt, the impact of acquisition-related fair value adjustments in connection with purchase accounting, amortization of intangible assets, the adjustment to state inventories at last-in first-out costs, and other non-operational, non-cash or non-recurring gains and losses, net of their income tax impact. The tax rates used to calculate adjusted net income and adjusted earnings per share are based on a transaction specific basis. We believe that adjusted net income and adjusted earnings per share are useful in assessing our financial performance by excluding items that are not indicative of our core operating performance or that may obscure trends useful in evaluating our continuing results of operations.

EBITDA

EBITDA represents earnings from continuing operations before interest and other debt related activities, taxes, depreciation and amortization. EBITDA is presented because it is an important supplemental measure of performance and it is frequently used by analysts, investors and other interested parties in the evaluation of companies in our industry. EBITDA is also presented and compared by analysts and investors in evaluating our ability to meet debt service obligations. Other companies in our industry may calculate EBITDA differently. EBITDA is not a measurement of financial performance under GAAP and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of operating performance or any other measures of performance derived in accordance with GAAP. Because EBITDA is calculated before recurring cash charges, including interest expense and taxes, and is not adjusted for capital expenditures or other recurring cash requirements of the business, it should not be considered as a measure of discretionary cash available to invest in the growth of the business.

Adjusted EBITDA

"Adjusted EBITDA" is the term we use to describe EBITDA as defined and adjusted in our credit agreement, which is net income, adjusted for the items summarized in the Reconciliation of GAAP to Non-GAAP Financial Measures table below. Adjusted EBITDA is intended to show our unleveraged, pre-tax operating results and therefore reflects our financial performance based on operational factors, excluding non-operational, non-cash or non-recurring gains or losses. It is also provided to aid investors in understanding our compliance with our debt covenants. Adjusted EBITDA is not a presentation made in accordance with GAAP, and our use of the term Adjusted EBITDA varies from others in our industry. Adjusted EBITDA should not be considered as an alternative to net income, income from operations or any other performance measures derived in accordance with GAAP. Adjusted EBITDA has important limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for, analysis of our results as reported under GAAP. For example, Adjusted EBITDA does not reflect: (a) our capital expenditures, future requirements for capital expenditures or contractual commitments; (b) changes in, or cash

requirements for, our working capital needs; (c) the significant interest expenses, or the cash requirements necessary to service interest or principal payments, on our debt; (d) tax payments that represent a reduction in cash available to us; (e) any cash requirements for the assets being depreciated and amortized that may have to be replaced in the future; or (f) the impact of earnings or charges resulting from matters that we and the lenders under our credit agreement may not consider indicative of our ongoing operations. In particular, our definition of Adjusted EBITDA allows us to add back certain non-cash, non-operating or non-recurring charges that are deducted in calculating net income, even though these are expenses that may recur, vary greatly and are difficult to predict and can represent the effect of long-term strategies as opposed to short-term results. "Adjusted EBITDA Margin" is the term we use to describe Adjusted EBITDA divided by net sales.

In addition, certain of these expenses can represent the reduction of cash that could be used for other corporate purposes. Further, although not included in the calculation of Adjusted EBITDA below, the measure may at times allow us to add estimated cost savings and operating synergies related to operational changes ranging from acquisitions to dispositions to restructurings and/or exclude one-time transition expenditures that we anticipate we will need to incur to realize cost savings before such savings have occurred. Further, management and various investors use the ratio of total debt less cash to Adjusted EBITDA (which includes a full pro forma last-twelve-month impact of acquisitions), or "net debt leverage", as a measure of our financial strength and ability to incur incremental indebtedness when making key investment decisions and evaluating us against peers. Lastly, management and various investors use the ratio of the change in Adjusted EBITDA divided by the change in net sales (referred to as "incremental margin" in the case of an increase in net sales or "decremental margin" in the case of a decrease in net sales) as an additional measure of our financial performance and when making key investment decisions and evaluating us against peers.

Free Cash Flow

We define Free Cash Flow as cash flow from operations less capital expenditures, and we use this metric in analyzing our ability to service and repay our debt and to forecast future periods. However, this measure does not represent funds available for investment or other discretionary uses since it does not deduct cash used to service our debt. We define Free Cash Flow Conversion as Free Cash Flow divided by net income.

Return on Invested Capital ("ROIC")

ROIC is used because we believe it is an important supplemental measure of financial performance and it is also currently a performance measure under our long-term incentive plan. ROIC is frequently used by analysts, investors and other interested parties in the evaluation of companies in our industry. ROIC is also used by investors and analysts to evaluate management's deployment of capital to create shareholder value. We define ROIC as tax-effected net operating income for the last 12 months divided by average total invested capital over a rolling four-quarter period. Total invested capital is defined as shareholders equity plus debt, less cash and cash equivalents. Other companies may not define or calculate ROIC in the same way.

About Zurn Elkay Water Solutions

Named one of America's Most Responsible Companies and one of America's Greenest Companies by Newsweek and one of the World's Best Companies for Sustainable Growth by TIME, Zurn Elkay Water Solutions is headquartered in Milwaukee, WI, and is a growth-oriented, pure-play water management business that designs, procures, manufactures and markets what we believe to be the broadest sustainable product portfolio of specification-driven water management solutions to improve health, hydration, human safety and the environment. The Zurn Elkay product portfolio includes professional grade water safety and control products, flow systems products, hygienic and environmental products and filtered drinking water products for public and private spaces. Learn more at www.zurnelkay.com.

Conference Call Details

Zurn Elkay Water Solutions will hold a conference call and webcast presentation on Wednesday, April 23, 2025, at 8:30 a.m. Eastern Time to discuss its first quarter 2025 results, provide a general business update and respond to investor questions. Zurn Elkay Water Solutions Chairman and CEO, Todd Adams, and CFO, Dave Pauli, will co-host the call and webcast. The conference call can be accessed via telephone as follows:

Domestic toll-free: 800-715-9871

International toll: 646-307-1963

Access Code: 6071902

A live webcast of the call will also be available on the Company's investor relations website. Please go to the website (investors.zurnelkay.com) at least 15 minutes prior to the start of the call to register, download and install any necessary audio software.

If you are unable to participate during the live teleconference, a replay of the conference call will be available as a webcast on the Company's investor relations website.

Cautionary Statement on Forward-Looking Statements

Information in this release may involve outlook, expectations, beliefs, plans, intentions, strategies or other statements regarding the future, which are forward-looking statements. These forward-looking statements involve risks and uncertainties. All forward-looking statements included in this release are based on information available to Zurn Elkay Water Solutions as of the date of this release, and Zurn Elkay Water Solutions assumes no obligation to update any such forward-looking statements. The statements in this release are not guarantees of future performance, and actual results could differ materially from current expectations. Numerous factors could cause or contribute to such differences. Please refer to "Risk Factors" and "Cautionary Notice Regarding Forward-Looking Statements" in our report on Form 10-K for the period ended December 31, 2024, as well as the Company's subsequent annual, quarterly and current reports filed on Forms 10-K, 10-Q and 8-K from time to time with the Securities and Exchange Commission for a further discussion of the factors and risks associated with the business.

 
        Zurn Elkay Water Solutions Corporation and Subsidiaries 
            Condensed Consolidated Statements of Operations 
           (in Millions, except share and per share amounts) 
                              (Unaudited) 
                                             Three Months Ended 
                                    ------------------------------------ 
                                     March 31, 2025     March 31, 2024 
                                    ----------------  ------------------ 
Net sales                            $        388.8    $        373.8 
Cost of sales                                 207.8             203.7 
                                        -----------       ----------- 
Gross profit                                  181.0             170.1 
Selling, general and 
 administrative expenses                      101.2              95.9 
Restructuring and other similar 
 charges                                        1.7               6.3 
Amortization of intangible assets              14.7              14.7 
                                        -----------       ----------- 
Income from operations                         63.4              53.2 
Non-operating expense: 
     Interest expense, net                     (7.3)             (8.8) 
     Other expense, net                          --              (1.4) 
                                        -----------       ----------- 
Income before income taxes                     56.1              43.0 
Provision for income taxes                    (15.1)             (9.0) 
                                        -----------       ----------- 
Net income from continuing 
 operations                                    41.0              34.0 
Income from discontinued 
 operations, net of tax                         2.6               0.3 
                                        -----------       ----------- 
Net income                           $         43.6    $         34.3 
                                        ===========       =========== 
 
Basic net income per share: 
     Continuing operations           $         0.24    $         0.20 
     Discontinued operations         $         0.02    $           -- 
     Net income                      $         0.26    $         0.20 
Diluted net income per share: 
     Continuing operations           $         0.24    $         0.19 
     Discontinued operations         $         0.02    $           -- 
     Net income                      $         0.26    $         0.19 
Weighted-average number of shares 
outstanding (in thousands): 
     Basic                                  170,346           173,009 
     Effect of dilutive equity 
      awards                                  1,843             2,670 
                                        -----------       ----------- 
     Diluted                                172,189           175,679 
                                        ===========       =========== 
 
 
                         Zurn Elkay Water Solutions Corporation and Subsidiaries 
                          Reconciliation of GAAP to Non-GAAP Financial Measures 
                                    Three Months Ended March 31, 2025 
                                        (in Millions) (Unaudited) 
                                                 Three Months Ended March 31, 2025 
                         --------------------------------------------------------------------------------- 
                            Reported                                                 Non-GAAP 
                             Results                 Adjustments                     Results 
                         ---------------            -------------                 -------------- 
 
Net Sales                 $   388.8                 $  --                         $388.8 
 
EBITDA                         86.1                  11.9          (a)              98.0 
Depreciation and 
 amortization                 (22.7)                  1.1          (d)             (21.6) 
                             ------                  ----  ------                  -----   ----- 
Income from operations         63.4                  13.0          (b)              76.4 
 
Income before income 
 taxes                         56.1                  17.2          (c)              73.3 
Provision for income 
 taxes and indicated 
 rate                         (15.1)      26.9%      (4.1)              23.8%      (19.2)         26.2% 
                             ------                  ----   -----                  -----   ----- 
Net income from 
 continuing operations         41.0                  13.1                           54.1 
 
Income from 
 discontinued 
 operations, net of 
 tax                            2.6                  (2.6)                            -- 
                             ------  ---             ----   -----                  -----  ------ 
Net income                $    43.6                 $10.5                         $ 54.1 
 
                                                     Income from                  Income before 
                             EBITDA                  Operations                    Income Taxes 
                           Adjustments               Adjustments                   Adjustments 
                               (a)                       (b)                           (c) 
                         ---------------            -------------                 -------------- 
    Restructuring and 
     other similar 
     charges              $     1.7                 $ 1.7                         $  1.7 
    Last-in-first-out 
     inventory 
     adjustments               (0.3)                 (0.3)                          (0.3) 
    Stock-based 
     compensation 
     expense                   10.5                  10.5                             -- 
    Amortization of 
     intangible assets           --                    --                           14.7 
    Supply chain 
     optimization and 
     footprint 
     repositioning 
     initiatives (d)             --                   1.1                            1.1 
                             ------  ---             ----  ------                  -----  ------ 
       Total 
        Adjustments            11.9                  13.0                           17.2 
 
 
                         Zurn Elkay Water Solutions Corporation and Subsidiaries 
                          Reconciliation of GAAP to Non-GAAP Financial Measures 
                                    Three Months Ended March 31, 2024 
                                        (in Millions) (Unaudited) 
                                                 Three Months Ended March 31, 2024 
                         --------------------------------------------------------------------------------- 
                            Reported                                                 Non-GAAP 
                             Results                 Adjustments                     Results 
                         ---------------            -------------                 -------------- 
 
Net Sales                 $   373.8                 $  --                         $373.8 
 
EBITDA                         74.8                  15.2          (a)              90.0 
Depreciation and 
 amortization                 (21.6)                   --                          (21.6) 
                             ------                  ----  ------                  -----   ----- 
Income from operations         53.2                  15.2          (b)              68.4 
 
Income before income 
 taxes                         43.0                  21.3          (c)              64.3 
Provision for income 
 taxes and indicated 
 rate                          (9.0)      20.9%      (5.1)              23.9%      (14.1)         21.9% 
                             ------                  ----   -----                  -----   ----- 
Net income from 
 continuing operations         34.0                  16.2                           50.2 
 
Income from 
 discontinued 
 operations, net of 
 tax                            0.3                  (0.3)                            -- 
                             ------  ---             ----   -----                  -----  ------ 
Net income                $    34.3                 $15.9                         $ 50.2 
 
                                                     Income from                  Income before 
                             EBITDA                  Operations                    Income Taxes 
                           Adjustments               Adjustments                   Adjustments 
                               (a)                       (b)                           (c) 
                         ---------------            -------------                 -------------- 
    Restructuring and 
     other similar 
     charges              $     6.3                 $ 6.3                         $  6.3 
    Other, net (1)              0.2                   0.2                            0.2 
    Last-in-first-out 
     inventory 
     adjustments               (1.3)                 (1.3)                          (1.3) 
    Stock-based 
     compensation 
     expense                   10.0                  10.0                             -- 
    Amortization of 
     intangible assets           --                    --                           14.7 
    Other expense, net 
     (2)                         --                    --                            1.4 
                             ------  ---             ----  ------                  -----  ------ 
       Total 
        Adjustments            15.2                  15.2                           21.3 
 
 
(1)    Other, net includes the gains and losses from the disposition of 
       long-lived assets. 
(2)    Other expense, net for the periods indicated, consists primarily of 
       gains and losses from foreign currency transactions, the non-service 
       cost components of net periodic benefit costs associated with our 
       defined benefit plans and other non-operational gains and losses. 
 
 
         Zurn Elkay Water Solutions Corporation and Subsidiaries 
          Reconciliation of GAAP to Non-GAAP Financial Measures 
           Three Months Ended March 31, 2025 and March 31, 2024 
      (in Millions, except share and per share amounts) (Unaudited) 
                                              Three Months Ended 
                                    -------------------------------------- 
Adjusted EBITDA                       March 31, 2025      March 31, 2024 
                                    ------------------  ------------------ 
Net income                            $       43.6        $       34.3 
Income from discontinued 
 operations, net of tax                       (2.6)               (0.3) 
Provision for income taxes                    15.1                 9.0 
Other expense, net (1)                          --                 1.4 
Interest expense, net                          7.3                 8.8 
                                    ---  ---------      ---  --------- 
Income from operations                $       63.4        $       53.2 
                                    ===  =========      ===  ========= 
 
Adjustments 
Depreciation and amortization         $       22.7        $       21.6 
Restructuring and other similar 
 charges                                       1.7                 6.3 
Stock-based compensation expense              10.5                10.0 
Last-in first-out inventory 
 adjustment                                   (0.3)               (1.3) 
 
Other, net (2)                                  --                 0.2 
                                    ---  ---------      ---  --------- 
Subtotal of adjustments                       34.6                36.8 
                                    ---  ---------      ---  --------- 
Adjusted EBITDA                       $       98.0        $       90.0 
                                    ===  =========      ===  ========= 
 
 
(1)    Other expense, net for the periods indicated, consists primarily of 
       gains and losses from foreign currency transactions, the non-service 
       cost components of net periodic benefit costs associated with our 
       defined benefit plans and other non-operational gains and losses. 
(2)    Other, net includes the gains and losses from disposition of long-lived 
       assets. 
 
 
                                               Three Months Ended 
                                      ------------------------------------ 
Adjusted Net Income and Earnings Per 
Share                                  March 31, 2025     March 31, 2024 
                                      ----------------  ------------------ 
Net income                             $         43.6    $         34.3 
Income from discontinued operations, 
 net of tax                                      (2.6)             (0.3) 
Amortization of intangible assets                14.7              14.7 
Restructuring and other similar 
 charges                                          1.7               6.3 
Supply chain optimization and 
footprint repositioning initiatives 
(1)                                               1.1                -- 
Last-in first-out inventory 
 adjustment                                      (0.3)             (1.3) 
Other expense, net (2)                             --               1.4 
Other, net (3)                                     --               0.2 
Tax effect on above items                        (4.1)             (5.1) 
                                          -----------       ----------- 
Adjusted net income                    $         54.1    $         50.2 
                                          ===========       =========== 
 
GAAP diluted net income per share 
 from continuing operations            $         0.24    $         0.19 
Adjusted earnings per share - 
 diluted                               $         0.31    $         0.29 
 
Weighted-average number of shares 
outstanding (in thousands): 
      GAAP basic weighted-average 
       shares                                 170,346           173,009 
      Effect of dilutive equity 
       awards                                   1,843             2,670 
                                          -----------       ----------- 
      Adjusted diluted 
       weighted-average shares                172,189           175,679 
                                          ===========       =========== 
 
 
(1)    Represents accelerated depreciation associated with our strategic 
       supply chain optimization and footprint repositioning initiatives. 
(2)    Other expense, net for the periods indicated, consists primarily of 
       gains and losses from foreign currency transactions, the non-service 
       cost components of net periodic benefit costs associated with our 
       defined benefit plans and other non-operational gains and losses. 
(3)    Other, net includes the gains and losses from the disposition of 
       long-lived assets. 
 
 
                                              Three Months Ended 
                                    -------------------------------------- 
                                      March 31, 2025      March 31, 2024 
                                    ------------------  ------------------ 
Cash provided by operating 
 activities                           $       42.9        $       53.9 
Expenditures for property, plant 
 and equipment                                (4.3)               (3.7) 
                                    ---  ---------      ---  --------- 
Free cash flow                        $       38.6        $       50.2 
                                    ===  =========      ===  ========= 
 
 
         Zurn Elkay Water Solutions Corporation and Subsidiaries 
        Condensed Consolidated Statements of Comprehensive Income 
                              (in Millions) 
                               (Unaudited) 
 
                                              Three Months Ended 
                                    -------------------------------------- 
                                      March 31, 2025      March 31, 2024 
                                    ------------------  ------------------ 
Net income                            $       43.6        $       34.3 
Other comprehensive loss: 
      Foreign currency translation 
       adjustments                            (0.2)               (2.5) 
                                    ---  ---------      ---  --------- 
Other comprehensive loss, net of 
 tax                                          (0.2)               (2.5) 
                                    ---  ---------      ---  --------- 
Total comprehensive income            $       43.4        $       31.8 
                                    ===  =========      ===  ========= 
 
 
        Zurn Elkay Water Solutions Corporation and Subsidiaries 
                 Condensed Consolidated Balance Sheets 
                  (in Millions, except share amounts) 
                                   (Unaudited) 
                                  March 31, 2025     December 31, 2024 
                                 ----------------  --------------------- 
Assets 
Current assets: 
      Cash and cash equivalents   $        144.7    $           198.0 
      Receivables, net                     242.8                202.2 
      Inventories, net                     280.6                272.6 
      Income taxes receivable                4.9                 19.6 
      Other current assets                  24.4                 29.7 
                                     -----------       -------------- 
Total current assets                       697.4                722.1 
Property, plant and equipment, 
 net                                       160.6                164.0 
Intangible assets, net                     877.2                891.6 
Goodwill                                   794.4                794.2 
Other assets                                78.7                 76.6 
                                     -----------       -------------- 
Total assets                      $      2,608.3    $         2,648.5 
                                     ===========       ============== 
Liabilities and stockholders' 
equity 
Current liabilities: 
      Current maturities of 
       debt                       $          0.8    $             0.8 
      Trade payables                        95.0                 71.7 
      Compensation and benefits             21.3                 37.9 
      Current portion of 
       pension and 
       postretirement benefit 
       obligations                           1.2                  1.2 
      Other current liabilities            124.3                136.2 
                                     -----------       -------------- 
Total current liabilities                  242.6                247.8 
 
Long-term debt                             495.0                494.8 
Pension and postretirement 
 benefit obligations                        13.7                 14.1 
Deferred income taxes                      195.2                196.5 
Operating lease liability                   47.7                 43.3 
Other liabilities                           66.1                 65.2 
                                     -----------       -------------- 
Total liabilities                        1,060.3              1,061.7 
 
Stockholders' equity: 
      Common stock, $0.01 par 
       value; 200,000,000 
       shares authorized; 
       shares issued and 
       outstanding: 168,524,138 
       at March 31, 2025 and 
       170,308,023 at December 
       31, 2024                              1.7                  1.7 
      Additional paid-in 
       capital                           2,824.0              2,828.2 
      Retained deficit                  (1,203.1)            (1,168.7) 
      Accumulated other 
       comprehensive loss                  (74.6)               (74.4) 
                                     -----------       -------------- 
Total stockholders' equity               1,548.0              1,586.8 
                                     -----------       -------------- 
Total liabilities and 
 stockholders' equity             $      2,608.3    $         2,648.5 
                                     ===========       ============== 
 
 
         Zurn Elkay Water Solutions Corporation and Subsidiaries 
             Condensed Consolidated Statements of Cash Flows 
                              (in Millions) 
                               (Unaudited) 
                                              Three Months Ended 
                                    -------------------------------------- 
                                      March 31, 2025      March 31, 2024 
                                    ------------------  ------------------ 
Operating activities 
Net income                           $        43.6       $        34.3 
Adjustments to reconcile net 
income to cash provided by 
operating activities: 
     Depreciation                              8.0                 6.9 
     Amortization of intangible 
      assets                                  14.7                14.7 
     Non-cash restructuring 
      charges                                  0.5                 5.2 
     Loss on dispositions of 
      long-lived assets                         --                 0.2 
     Deferred income taxes                    (1.3)               (0.8) 
     Other non-cash expenses                    --                 1.3 
     Pension curtailment                      (0.7)                 -- 
     Stock-based compensation 
      expense                                 10.5                10.0 
     Changes in operating assets 
     and liabilities: 
          Receivables, net                   (40.5)              (13.1) 
          Inventories, net                    (7.9)               (9.3) 
          Other assets                        25.0                16.8 
          Accounts payable                    23.3                13.9 
          Accruals and other                 (32.3)              (26.2) 
                                        ----------          ---------- 
Cash provided by operating 
 activities                                   42.9                53.9 
 
Investing activities 
Expenditures for property, plant 
 and equipment                                (4.3)               (3.7) 
Proceeds from dispositions of 
 long-lived assets                              --                 1.6 
                                        ----------          ---------- 
Cash used for investing activities            (4.3)               (2.1) 
 
Financing activities 
Repayments of debt                            (0.2)               (0.2) 
Proceeds from exercise of stock 
 options and ESPP contributions                1.2                 2.1 
Taxes withheld and paid on 
 employees' share-based payment 
 awards                                       (0.5)                 -- 
Repurchase of common stock                   (77.4)              (18.9) 
Payment of common stock dividends            (15.2)              (13.9) 
                                        ----------          ---------- 
Cash used for financing activities           (92.1)              (30.9) 
Effect of exchange rate changes on 
 cash, cash equivalents and 
 restricted cash                               0.2                (0.5) 
                                        ----------          ---------- 
(Decrease) increase in cash, cash 
 equivalents and restricted cash             (53.3)               20.4 
Cash, cash equivalents and 
 restricted cash at beginning of 
 period                                      198.0               136.7 
                                        ----------          ---------- 
Cash, cash equivalents and 
 restricted cash at end of period    $       144.7       $       157.1 
                                        ==========          ========== 
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250422141657/en/

 
    CONTACT:    Dave Pauli 

Chief Financial Officer

414.223.7770

 
 

(END) Dow Jones Newswires

April 22, 2025 16:10 ET (20:10 GMT)

免責聲明:投資有風險,本文並非投資建議,以上內容不應被視為任何金融產品的購買或出售要約、建議或邀請,作者或其他用戶的任何相關討論、評論或帖子也不應被視為此類內容。本文僅供一般參考,不考慮您的個人投資目標、財務狀況或需求。TTM對信息的準確性和完整性不承擔任何責任或保證,投資者應自行研究並在投資前尋求專業建議。

熱議股票

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10