Zurn Elkay Water Solutions Corp balance sheet
At the end of fiscal 2025, Zurn Elkay Water Solutions Corp had total assets of $2.68bn, total liabilities of $1.08bn and shareholders' equity of $1.60bn. It held $301m in cash against $501m of debt: net debt of $200m.
Balance sheet
| Fiscal year | 2010Mar 2010 | 2011Mar 2011 | 2012Mar 2012 | 2013Mar 2013 | 2014Mar 2014 | 2015Mar 2015 | 2016Mar 2016 | 2017Mar 2017 | 2018Mar 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | — | — | — | — | — | — | — | 277 | 62 | 97 | 125 | 137 | 198 | 301 | 307 |
| Receivables | — | 270 | 338 | 350 | 368 | 336 | 318 | 323 | 315 | 283 | 104 | 144 | 220 | 210 | 202 | 185 | 265 |
| Inventory | — | 284 | 320 | 326 | 360 | 368 | 327 | 315 | 304 | 349 | 136 | 185 | 367 | 278 | 273 | 274 | 281 |
| Total current assets | — | 981 | 1,018 | 1,247 | 1,139 | 1,128 | 1,176 | 1,178 | 998 | 969 | 908 | 475 | 758 | 668 | 722 | 812 | 884 |
| Goodwill | — | 1,016 | 1,115 | 1,118 | 1,151 | 1,202 | 1,194 | 1,217 | 1,276 | 1,311 | 245 | 254 | 777 | 796 | 794 | 795 | 849 |
| Total assets | — | 3,100 | 3,291 | 3,474 | 3,371 | 3,409 | 3,355 | 3,539 | 3,424 | 3,262 | 3,401 | 1,078 | 2,864 | 2,667 | 2,649 | 2,679 | 2,807 |
| Accounts payable | — | 182 | 216 | 208 | 241 | 234 | 201 | 198 | 190 | 178 | 41 | 105 | 117 | 56 | 72 | 65 | 90 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | 4 | — | — | — | — | — | — |
| Total current liabilities | — | 498 | 469 | 608 | 450 | 433 | 404 | 400 | 454 | 347 | 318 | 240 | 289 | 221 | 248 | 259 | 310 |
| Short-term debt | — | 104 | 10 | 169 | 29 | 24 | 20 | 17 | 4 | 1 | 0 | 6 | 6 | 1 | 1 | 1 | 2 |
| Long-term debt | — | 2,210 | 2,413 | 1,962 | 1,943 | 1,916 | 1,900 | 1,606 | 1,352 | 1,147 | 1,118 | 534 | 530 | 494 | 495 | 496 | 499 |
| Total debt | 0 | 2,314 | 2,424 | 2,132 | 1,972 | 1,940 | 1,920 | 1,641 | 1,371 | 1,149 | 1,199 | 550 | 545 | 502 | 501 | 501 | 500 |
| Total liabilities | — | 3,188 | 3,372 | 3,045 | 2,821 | 2,857 | 2,767 | 2,469 | 2,211 | 1,893 | 1,962 | 951 | 1,249 | 1,064 | 1,062 | 1,076 | 1,113 |
| Shareholders' equity | −58 | −88 | −80 | 429 | 562 | 553 | 589 | 1,071 | 1,213 | 1,366 | 1,439 | 126 | 1,615 | 1,603 | 1,587 | 1,603 | 1,694 |
| Net debt (negative = net cash) | — | — | — | — | — | — | — | — | — | 872 | 1,137 | 454 | 420 | 365 | 303 | 200 | 193 |
| Shares outstanding | — | — | 68m | — | — | 103m | 101m | 104m | 104m | 122m | 120m | 126m | 177m | 172m | 170m | 167m | 165m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 202 | 243 | 240 | 232 | 185 | 243 | 271 | 265 |
| Inventory | 273 | 281 | 276 | 273 | 274 | 292 | 287 | 281 |
| Total current assets | 722 | 697 | 754 | 801 | 812 | 837 | 953 | 884 |
| Goodwill | 794 | 794 | 796 | 794 | 795 | 794 | 793 | 849 |
| Total assets | 2,649 | 2,608 | 2,654 | 2,684 | 2,679 | 2,684 | 2,781 | 2,807 |
| Accounts payable | 72 | 95 | 89 | 82 | 65 | 99 | 96 | 90 |
| Total current liabilities | 248 | 243 | 278 | 288 | 259 | 259 | 312 | 310 |
| Short-term debt | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Long-term debt | 495 | 495 | 495 | 496 | 496 | 498 | 498 | 499 |
| Total debt | 496 | 496 | 496 | 496 | 497 | 499 | 499 | 500 |
| Total liabilities | 1,062 | 1,060 | 1,090 | 1,093 | 1,076 | 1,078 | 1,122 | 1,113 |
| Shareholders' equity | 1,587 | 1,548 | 1,564 | 1,592 | 1,603 | 1,607 | 1,659 | 1,694 |
| Shares outstanding | 170m | 169m | 168m | 167m | 167m | 167m | 166m | 165m |
Compare with peers
- Quanex Building Products Corp balance sheet
- Armstrong World Industries Inc balance sheet
- AAON, Inc. balance sheet
- Hillman Solutions Corp. balance sheet
- Interface Inc balance sheet
Head to head: NX vs ZWSAWI vs ZWSAAON vs ZWSHLMN vs ZWS
More: Building Products stocks compared, Industrials sector, rankings of US companies