Zurn Water Solutions Corp
NYSE:ZWS
Income Statement
Earnings Waterfall
Zurn Water Solutions Corp
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-862.8m
USD
|
Gross Profit
|
669.4m
USD
|
Operating Expenses
|
-437.4m
USD
|
Operating Income
|
232m
USD
|
Other Expenses
|
-107.8m
USD
|
Net Income
|
124.2m
USD
|
Income Statement
Zurn Water Solutions Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 034
N/A
|
2 029
0%
|
2 046
+1%
|
2 064
+1%
|
2 050
-1%
|
2 019
-2%
|
1 974
-2%
|
1 927
-2%
|
1 924
0%
|
1 911
-1%
|
1 916
+0%
|
1 907
0%
|
1 713
-10%
|
1 890
+10%
|
1 852
-2%
|
1 837
-1%
|
1 852
+1%
|
1 912
+3%
|
1 983
+4%
|
2 031
+2%
|
2 051
+1%
|
2 056
+0%
|
2 052
0%
|
2 059
+0%
|
2 068
+0%
|
2 009
-3%
|
1 981
-1%
|
563
-72%
|
768
+36%
|
563
-27%
|
299
-47%
|
911
+205%
|
945
+4%
|
986
+4%
|
1 174
+19%
|
1 282
+9%
|
1 414
+10%
|
1 533
+8%
|
1 514
-1%
|
1 531
+1%
|
1 532
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 281)
|
(1 280)
|
(1 291)
|
(1 308)
|
(1 304)
|
(1 281)
|
(1 264)
|
(1 240)
|
(1 259)
|
(1 250)
|
(1 250)
|
(1 247)
|
(1 086)
|
(1 223)
|
(1 186)
|
(1 154)
|
(1 145)
|
(1 174)
|
(1 216)
|
(1 250)
|
(1 266)
|
(1 265)
|
(1 256)
|
(1 256)
|
(1 250)
|
(1 216)
|
(1 203)
|
(309)
|
(426)
|
(294)
|
(127)
|
(538)
|
(559)
|
(589)
|
(733)
|
(816)
|
(902)
|
(961)
|
(912)
|
(882)
|
(863)
|
|
Gross Profit |
753
N/A
|
750
0%
|
755
+1%
|
756
+0%
|
746
-1%
|
737
-1%
|
710
-4%
|
686
-3%
|
665
-3%
|
661
-1%
|
666
+1%
|
660
-1%
|
626
-5%
|
667
+6%
|
666
0%
|
683
+3%
|
707
+3%
|
738
+4%
|
768
+4%
|
782
+2%
|
785
+0%
|
791
+1%
|
796
+1%
|
803
+1%
|
818
+2%
|
793
-3%
|
778
-2%
|
253
-67%
|
342
+35%
|
269
-21%
|
171
-36%
|
373
+118%
|
387
+4%
|
397
+3%
|
441
+11%
|
466
+5%
|
512
+10%
|
572
+12%
|
602
+5%
|
648
+8%
|
669
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(473)
|
(471)
|
(470)
|
(502)
|
(530)
|
(526)
|
(520)
|
(480)
|
(456)
|
(463)
|
(469)
|
(473)
|
(397)
|
(436)
|
(422)
|
(416)
|
(426)
|
(442)
|
(457)
|
(465)
|
(467)
|
(465)
|
(465)
|
(464)
|
(468)
|
(459)
|
(456)
|
(171)
|
(234)
|
(191)
|
(140)
|
(263)
|
(256)
|
(249)
|
(326)
|
(343)
|
(389)
|
(440)
|
(409)
|
(430)
|
(437)
|
|
Selling, General & Administrative |
(419)
|
(417)
|
(415)
|
(446)
|
(376)
|
(410)
|
(404)
|
(363)
|
(349)
|
(392)
|
(402)
|
(412)
|
(321)
|
(403)
|
(392)
|
(386)
|
(358)
|
(409)
|
(424)
|
(432)
|
(391)
|
(431)
|
(430)
|
(429)
|
(392)
|
(424)
|
(420)
|
(144)
|
(211)
|
(172)
|
(123)
|
(225)
|
(235)
|
(233)
|
(301)
|
(291)
|
(344)
|
(382)
|
(350)
|
(346)
|
(379)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(24)
|
0
|
|
Depreciation & Amortization |
(51)
|
(52)
|
(53)
|
(54)
|
(55)
|
(56)
|
(56)
|
(57)
|
(57)
|
(58)
|
(54)
|
(48)
|
(41)
|
(35)
|
(33)
|
(32)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(17)
|
(23)
|
(20)
|
(17)
|
(24)
|
(20)
|
(16)
|
(25)
|
(34)
|
(46)
|
(59)
|
(59)
|
(60)
|
(59)
|
|
Other Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(59)
|
(59)
|
(59)
|
(59)
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
281
N/A
|
278
-1%
|
285
+2%
|
253
-11%
|
217
-14%
|
212
-2%
|
190
-10%
|
207
+9%
|
209
+1%
|
198
-5%
|
197
-1%
|
187
-5%
|
229
+23%
|
231
+1%
|
245
+6%
|
268
+9%
|
281
+5%
|
296
+6%
|
310
+5%
|
316
+2%
|
318
+0%
|
326
+3%
|
331
+2%
|
339
+2%
|
350
+3%
|
334
-4%
|
323
-3%
|
83
-74%
|
107
+30%
|
77
-28%
|
31
-59%
|
111
+253%
|
131
+18%
|
147
+12%
|
116
-21%
|
123
+6%
|
123
+0%
|
132
+7%
|
193
+46%
|
218
+13%
|
232
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(109)
|
(97)
|
(89)
|
(92)
|
(86)
|
(84)
|
(82)
|
(81)
|
(88)
|
(90)
|
(94)
|
(93)
|
(91)
|
(80)
|
(77)
|
(72)
|
(75)
|
(74)
|
(72)
|
(71)
|
(72)
|
(69)
|
(65)
|
(63)
|
(63)
|
(57)
|
(53)
|
(33)
|
(43)
|
(40)
|
(38)
|
(35)
|
(30)
|
(25)
|
(23)
|
(27)
|
(32)
|
(37)
|
(39)
|
(39)
|
(38)
|
|
Non-Reccuring Items |
(142)
|
(139)
|
(10)
|
(13)
|
(13)
|
(11)
|
(13)
|
(15)
|
(35)
|
(39)
|
(40)
|
(54)
|
(34)
|
(36)
|
(35)
|
(30)
|
(26)
|
(27)
|
(28)
|
(10)
|
(8)
|
(8)
|
(3)
|
(11)
|
(15)
|
(13)
|
(21)
|
(2)
|
(2)
|
(1)
|
5
|
(24)
|
(25)
|
(25)
|
(36)
|
(15)
|
(16)
|
(24)
|
(14)
|
(28)
|
(32)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(5)
|
1
|
2
|
2
|
7
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(16)
|
(10)
|
(13)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(1)
|
(3)
|
1
|
2
|
3
|
(7)
|
(6)
|
(5)
|
8
|
9
|
7
|
8
|
1
|
(2)
|
(3)
|
(3)
|
(37)
|
(39)
|
(38)
|
(2)
|
(2)
|
(3)
|
(4)
|
1
|
1
|
0
|
2
|
4
|
1
|
3
|
0
|
(5)
|
(4)
|
|
Pre-Tax Income |
15
N/A
|
32
+115%
|
172
+434%
|
133
-23%
|
109
-18%
|
107
-1%
|
85
-20%
|
107
+25%
|
86
-20%
|
68
-21%
|
64
-5%
|
43
-33%
|
107
+151%
|
107
N/A
|
127
+19%
|
161
+26%
|
187
+16%
|
204
+9%
|
218
+7%
|
244
+12%
|
239
-2%
|
247
+3%
|
260
+5%
|
261
+0%
|
236
-10%
|
226
-4%
|
212
-6%
|
46
-78%
|
60
+32%
|
34
-44%
|
(6)
N/A
|
52
N/A
|
77
+47%
|
98
+27%
|
59
-40%
|
84
+43%
|
76
-9%
|
75
-2%
|
140
+88%
|
147
+5%
|
158
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
10
|
(9)
|
(59)
|
(46)
|
(17)
|
(5)
|
1
|
2
|
(17)
|
(1)
|
4
|
5
|
(16)
|
(23)
|
(34)
|
15
|
(47)
|
(53)
|
(55)
|
(115)
|
(53)
|
(53)
|
(55)
|
(60)
|
(54)
|
(57)
|
(53)
|
(11)
|
(15)
|
(4)
|
6
|
(3)
|
(8)
|
(13)
|
(9)
|
(27)
|
(26)
|
(28)
|
(39)
|
(43)
|
(43)
|
|
Income from Continuing Operations |
25
|
23
|
113
|
87
|
92
|
102
|
87
|
109
|
69
|
67
|
69
|
48
|
92
|
85
|
93
|
176
|
140
|
151
|
163
|
129
|
186
|
194
|
205
|
202
|
182
|
170
|
158
|
35
|
45
|
30
|
1
|
50
|
69
|
85
|
50
|
57
|
50
|
47
|
101
|
104
|
116
|
|
Income to Minority Interest |
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
4
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
30
N/A
|
29
-6%
|
118
+314%
|
92
-22%
|
84
-8%
|
93
+11%
|
78
-16%
|
101
+28%
|
68
-33%
|
66
-4%
|
68
+3%
|
45
-34%
|
67
+49%
|
69
+3%
|
68
-1%
|
142
+109%
|
53
-63%
|
26
-52%
|
(42)
N/A
|
(98)
-134%
|
11
N/A
|
58
+425%
|
153
+162%
|
179
+17%
|
166
-7%
|
161
-3%
|
155
-3%
|
118
-24%
|
168
+42%
|
206
+22%
|
225
+9%
|
121
-46%
|
101
-16%
|
64
-36%
|
(19)
N/A
|
62
N/A
|
54
-12%
|
53
-3%
|
113
+115%
|
113
0%
|
124
+10%
|
|
EPS (Diluted) |
0.26
N/A
|
0.27
+4%
|
1.12
+315%
|
0.87
-22%
|
0.8
-8%
|
0.89
+11%
|
0.76
-15%
|
0.97
+28%
|
0.67
-31%
|
0.62
-7%
|
0.64
+3%
|
0.42
-34%
|
0.63
+50%
|
0.65
+3%
|
0.64
-2%
|
1.16
+81%
|
0.43
-63%
|
0.24
-44%
|
-0.4
N/A
|
-0.79
-98%
|
0.09
N/A
|
0.47
+422%
|
1.23
+162%
|
1.44
+17%
|
1.35
-6%
|
1.3
-4%
|
1.26
-3%
|
0.95
-25%
|
1.36
+43%
|
1.65
+21%
|
1.79
+8%
|
0.96
-46%
|
0.78
-19%
|
0.5
-36%
|
-0.1
N/A
|
0.4
N/A
|
0.3
-25%
|
0.29
-3%
|
0.64
+121%
|
0.63
-2%
|
0.7
+11%
|