Zurn Elkay Water Solutions Cash Flow Statement (2011-2025) | ZWS

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jul2011 Oct2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income 0.30M0.30M0.10M-6.30M-1.50M-1.10M-2.20M2.00M1.10M1.20M0.30M0.40M-0.70M-4.50M-3.20M-1.40M18.90M24.60M3.20M45.00M-2.90M-3.50M-4.30M-119.90M-42.80M-83.70M-27.80M-0.40M-1.80M25.00M26.60M31.60M40.00M52.60M48.00M-69.40M0.80M3.90M0.20M1.70M6.20M0.40M0.30M0.70M0.30M2.60M0.40M2.20M0.40M
Depreciation and Depletion 14.70M14.00M17.20M17.20M15.10M15.60M14.50M14.60M15.00M13.80M14.00M13.30M14.70M14.10M13.90M14.40M13.90M14.20M14.90M15.00M14.40M13.80M17.20M17.90M14.30M13.10M13.10M15.60M15.80M15.40M13.50M12.30M12.80M13.20M12.70M39.20M40.00M14.10M14.00M13.70M2.30M2.30M2.40M7.10M8.70M8.10M7.20M7.00M6.90M6.90M6.90M7.10M8.30M8.00M7.50M7.10M7.40M
Share-based Compensation 1.20M0.90M0.60M1.00M1.60M1.90M1.90M1.70M1.50M2.00M1.80M1.70M1.60M1.10M2.10M1.60M1.90M1.90M2.00M1.70M2.30M3.70M3.80M3.60M5.40M5.40M5.10M4.60M6.00M5.80M5.50M6.90M5.90M8.20M13.30M28.90M36.60M14.80M12.20M11.30M13.10M3.90M3.80M7.80M9.50M10.30M10.20M10.00M9.50M10.00M9.40M9.80M8.70M10.50M9.00M9.60M11.50M
Deferred Taxes 1.90M-3.80M3.80M20.30M16.90M-2.00M-2.00M8.00M-0.80M38.50M-7.50M-2.60M-14.40M-9.40M16.90M43.80M1.70M-0.50M-8.30M21.00M10.30M3.20M2.40M2.50M2.20M9.00M65.00M1.30M8.20M8.40M2.50M-3.60M-2.70M7.70M-2.40M9.20M7.00M1.30M2.70M2.60M5.50M-4.60M-2.20M2.70M3.60M-0.90M2.50M5.50M-2.90M0.80M12.20M3.60M-1.80M1.30M9.30M1.10M-7.10M
Gains from Investment Securities -1.50M-16.60M-2.60M5.90M-13.20M7.50M-2.30M0.70M-1.40M3.00M-2.90M-1.00M0.10M-2.60M-5.80M18.10M1.60M-5.00M-1.80M-4.40M-1.70M1.30M3.70M-2.30M-3.50M0.80M-0.30M0.70M-3.60M-2.60M-0.40M5.70M1.90M-2.50M9.40M9.40M9.40M-0.70M9.90M0.90M22.20M-0.50M-1.20M-3.60M0.50M-0.30M2.20M1.20M-1.30M-1.00M0.20M10.70M0.50M-1.60M-0.60M-2.30M
Asset Writedowns and Impairment 14.60M-0.10M0.80M44.00M82.00M-125.70M2.50M5.20M1.60M
Cash from Restructuring 28.00M12.90M
Non-cash Items 32.60M52.90M31.30M22.30M43.90M26.40M37.10M28.30M36.60M
Cash from Operations -37.60M73.70M24.60M78.60M-37.90M46.40M40.60M95.40M-27.30M36.40M84.30M97.40M6.40M72.10M88.50M78.90M7.90M59.10M83.20M68.80M19.60M39.40M63.10M73.00M37.00M23.50M61.40M106.60M16.20M58.90M70.20M19.00M88.40M123.90M47.60M237.70M196.30M71.30M73.70M100.80M-22.20M-53.90M41.90M24.60M84.40M5.00M87.20M103.50M58.20M53.90M85.10M90.90M63.60M42.90M110.60M101.30M91.70M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 12.50M12.40M12.70M13.30M13.00M13.30M12.40M12.40M12.50M12.60M12.70M13.00M13.50M13.70M13.60M14.30M14.30M14.20M14.60M14.30M14.60M10.50M8.60M8.40M8.20M7.70M8.20M8.80M8.80M8.50M8.40M8.70M8.80M8.80M9.10M9.00M9.00M27.00M9.40M5.80M5.80M5.80M3.00M1.60M14.50M14.90M14.70M14.60M14.70M14.70M14.70M14.80M14.80M14.80M14.70M14.60M14.70M14.70M
Amortization of Deferred Charges 1.90M1.90M2.00M2.00M1.00M1.00M1.00M0.90M1.00M0.60M0.50M0.50M0.40M0.70M0.50M0.50M0.50M0.50M0.60M0.40M0.70M0.50M0.70M0.50M0.60M0.40M0.40M0.50M0.40M0.40M0.40M0.30M
Depreciation & Amortization (CF) 14.70M14.00M17.20M17.20M15.10M15.60M14.50M14.60M15.00M13.80M14.00M13.30M14.70M14.10M13.90M14.40M13.90M14.20M14.90M15.00M14.40M13.80M17.20M17.90M14.30M13.10M13.10M15.60M15.80M15.40M13.50M12.30M12.80M13.20M12.70M39.20M40.00M14.10M14.00M13.70M2.30M2.30M2.40M7.10M8.70M8.10M7.20M7.00M6.90M6.90M6.90M7.10M8.30M8.00M7.50M7.10M7.40M
Change in Working Capital
Change in Receivables 33.20M-32.90M-9.50M43.00M-10.40M7.00M-32.80M56.50M2.80M-2.80M-36.40M47.70M-19.80M13.00M-27.20M27.90M-4.30M-7.60M-27.00M37.40M-13.60M1.20M-20.70M38.90M-8.10M21.10M-24.30M42.30M-3.20M17.70M-31.20M-12.50M-19.00M54.30M-52.90M16.30M-65.10M36.90M24.80M5.80M-0.90M27.70M17.30M-10.60M-49.90M3.20M19.00M-8.20M-24.10M13.10M17.50M2.10M-39.00M40.50M-3.70M-7.40M-47.80M
Change in Inventory 3.20M9.20M-1.80M-7.20M18.70M14.70M8.20M-28.80M12.80M7.90M13.20M-22.60M19.30M-1.10M7.60M-10.60M3.80M0.10M-9.10M-32.50M17.40M-1.10M-11.20M-27.60M28.00M1.30M-3.30M-37.50M40.70M-1.00M13.70M33.50M4.40M-34.50M29.50M-0.50M-0.50M19.90M10.80M28.00M20.80M39.60M19.30M-8.00M-33.30M4.20M-33.00M-28.90M-7.30M9.30M-9.70M2.50M-4.80M7.90M-6.20M-2.20M0.60M
Change in Account Payables -17.50M5.70M-4.80M38.90M-24.40M-6.70M-2.40M29.20M-5.80M-2.00M-10.20M44.00M-43.20M-2.40M7.70M41.60M-42.80M-1.30M-2.80M14.50M-16.40M0.30M-5.30M16.10M8.20M-8.80M-5.20M18.80M-2.10M-14.00M-4.90M-12.10M19.00M8.70M-26.40M-22.70M-65.10M50.70M11.40M20.30M16.70M8.40M12.70M-11.40M-28.00M-33.00M-17.60M-5.80M-4.40M13.90M7.90M16.80M-22.80M23.30M-6.50M-6.50M-17.10M
Change in Accured Expenses -25.70M-6.20M-11.00M38.80M-42.50M23.40M-25.60M34.80M-53.40M-19.80M4.50M6.30M-8.90M6.90M10.90M12.40M0.80M-10.40M-15.30M9.00M-1.90M0.40M-3.70M15.30M-6.30M4.90M-9.50M28.10M-14.00M23.40M-12.30M-26.70M-19.60M23.90M-19.20M20.70M-22.10M-13.40M15.10M15.00M13.60M-38.40M9.00M-20.80M-13.80M-24.10M23.00M-0.40M5.30M-26.20M33.70M5.70M-29.80M-32.30M37.50M13.60M-10.90M
Other Working Capital Changes -81.40M16.30M-12.30M88.10M-79.60M78.20M2.30M-8.40M2.70M1.60M0.90M1.60M-1.50M7.60M-6.20M-1.00M-4.70M4.40M-6.20M0.60M9.80M-3.20M2.00M1.30M-2.90M7.90M10.30M-0.40M2.20M-4.80M0.20M5.30M-21.40M2.80M-22.10M-2.40M-3.10M12.00M-1.80M0.60M1.10M-8.90M-27.00M-1.70M-12.40M-1.20M-3.50M14.60M-16.80M14.80M0.60M-25.00M3.70M-1.60M16.00M
Investing Activities
Capital Expenditures 8.10M13.80M17.10M19.50M14.40M18.10M9.00M18.60M7.80M11.40M12.30M20.60M8.70M12.50M10.90M16.70M7.70M9.00M9.70M25.70M12.00M16.90M15.10M10.50M6.90M9.00M9.20M15.60M11.10M6.50M8.90M5.90M7.40M12.30M15.90M8.50M6.80M28.30M9.20M4.80M7.60M1.70M0.80M1.20M2.30M3.30M5.20M5.90M4.80M5.40M3.70M4.90M4.10M9.10M4.30M9.00M7.40M9.20M
Sales of Property, Plant and Equipment 5.60M4.60M0.90M0.60M0.60M0.40M5.70M-5.20M0.50M3.50M0.80M1.00M0.90M1.00M2.30M0.20M1.60M3.70M3.50M1.30M0.90M1.20M0.90M9.00M7.80M0.70M12.30M1.30M1.30M8.20M9.00M1.60M
Acquisitions 18.20M238.60M21.10M-0.10M4.40M30.00M77.60M27.70M34.30M76.20M-1.10M2.20M214.40M-0.70M50.00M123.60M2.00M24.80M59.40M59.40M102.00M0.40M3.00M13.70M-1.10M45.90M
Divestments 2.30M
Cash from Investing Activities -26.30M-4.80M-273.60M-19.50M-9.80M-26.90M-27.20M-17.90M-12.20M-41.40M-90.00M-20.20M-36.40M-12.50M-39.50M-88.90M-6.10M-5.50M-8.90M-24.70M-225.50M-15.20M-15.10M-8.20M-6.70M-7.40M-55.50M-139.20M-7.60M-8.50M1.40M-29.40M-11.40M-74.10M-7.60M-81.60M-122.50M-8.10M3.70M-2.10M-15.40M35.50M-0.10M-48.20M6.20M-5.20M3.40M-4.80M2.00M-2.10M-4.90M-4.10M-9.10M-4.30M-9.00M-7.40M-9.20M
Financing Activities
Other financing activities 1.30M2.20M9.70M7.60M7.00M2.60M0.90M1.10M15.20M0.80M1.60M3.30M0.20M0.70M1.00M-0.10M3.10M10.60M1.20M2.00M
Cash from Financing Activities -96.70M71.70M106.00M12.20M146.30M25.60M-1.30M-4.90M-147.10M-125.90M-6.50M69.20M1.60M-5.00M-8.80M-5.20M-44.60M-4.00M-9.80M2.10M-94.10M0.30M182.40M-8.70M-9.00M-8.00M-303.20M11.40M-19.70M-8.00M-9.20M-10.60M-122.70M253.40M-263.00M-108.80M-409.60M-9.40M3.80M-7.50M-343.10M-5.20M-4.10M-13.80M-38.00M-50.30M-63.20M-28.00M-97.70M-30.90M-73.30M-61.60M-41.70M-92.10M-46.60M-35.40M-43.20M
Dividend Payments
Dividends Paid - Common 4.40M5.80M5.80M5.80M5.80M5.80M5.80M5.80M5.80M5.80M9.80M9.60M9.60M28.80M10.80M10.80M11.00M3.80M3.80M3.80M12.50M12.40M12.30M9.00M12.10M13.80M13.90M13.80M13.60M15.30M15.20M15.10M15.10M18.50M
Additional items
Exchange Rate Effect 1.40M-10.60M6.80M1.10M-3.70M2.20M0.20M-1.00M-2.60M2.40M-1.50M-0.10M0.70M-4.60M-6.60M-9.40M2.20M-4.60M-2.80M2.00M-1.40M0.80M-9.60M4.70M4.80M7.00M0.80M4.00M-9.20M-1.00M-4.00M0.30M2.90M-6.80M3.00M2.30M18.00M-2.10M2.20M-4.30M-0.30M0.20M-0.50M-1.10M0.30M0.50M0.80M-0.60M1.10M-0.50M-1.30M-2.70M0.20M2.20M-0.30M1.10M
Change in Cash -159.20M130.00M-136.20M72.40M94.90M47.30M12.30M71.60M-189.20M-128.50M-13.70M146.30M-27.70M50.00M33.60M-24.60M-40.60M45.00M61.70M48.20M-301.40M25.30M220.80M60.80M26.10M15.10M-296.50M-17.20M-20.30M41.40M58.40M-20.70M-42.80M296.40M-220.00M49.60M-317.80M51.70M83.40M86.90M-381.00M-23.40M37.20M-38.50M52.90M-50.00M28.20M70.10M-36.40M20.40M5.60M25.20M10.10M-53.30M57.20M58.20M40.40M
Free Cash Flow -45.70M59.90M7.50M59.10M-52.30M28.30M31.60M76.80M-35.10M25.00M72.00M76.80M-2.30M59.60M77.60M62.20M0.20M50.10M73.50M43.10M7.60M22.50M48.00M62.50M30.10M14.50M52.20M91.00M5.10M52.40M61.30M13.10M-7.40M76.10M108.00M39.10M230.90M168.00M62.10M68.90M93.20M-23.90M-54.70M40.70M22.30M81.10M-0.20M81.30M98.70M52.80M50.20M80.20M86.80M54.50M38.60M101.60M93.90M82.50M
Net Cash Flow -160.60M140.60M-143.00M71.30M98.60M45.10M12.10M72.60M-186.60M-130.90M-12.20M146.40M-28.40M54.60M40.20M-15.20M-42.80M49.60M64.50M46.20M-300.00M24.50M230.40M56.10M21.30M8.10M-297.30M-21.20M-11.10M42.40M62.40M-21.00M-45.70M303.20M-223.00M47.30M-335.80M53.80M81.20M91.20M-380.70M-23.60M37.70M-37.40M52.60M-50.50M27.40M70.70M-37.50M20.90M6.90M25.20M12.80M-53.50M55.00M58.50M39.30M