Zurn Elkay Water Solutions Corporation (FRA:4RX0)
Germany · Delayed Price · Currency is EUR 38.60
+0.20 (0.52%)
At close: Jan 30, 2026
FRA:4RX0 Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,659 | 1,567 | 1,531 | 1,282 | 910.9 | 1,110 | |
Revenue Growth (YoY) | 6.88% | 2.35% | 19.40% | 40.72% | -17.91% | 56.27% |
Cost of Revenue | 914.2 | 859.5 | 882.4 | 816.3 | 537.7 | 639.3 |
Gross Profit | 745.2 | 707 | 648.1 | 465.5 | 373.2 | 470.4 |
Selling, General & Admin | 385.3 | 366.6 | 350.8 | 254.4 | 219.9 | 302.8 |
Research & Development | 25.9 | 25.9 | 23.7 | 18.4 | 14 | - |
Amortization of Goodwill & Intangibles | 58.8 | 59.1 | 58.7 | 34 | 23.5 | 26 |
Operating Expenses | 470 | 451.6 | 433.2 | 306.8 | 257.4 | 328.8 |
Operating Income | 275.2 | 255.4 | 214.9 | 158.7 | 115.8 | 141.6 |
Interest Expense | -29.6 | -33.1 | -38.5 | -26.9 | -34.7 | -46.7 |
Earnings From Equity Investments | - | - | - | - | - | -0.2 |
Currency Exchange Gain (Loss) | 0.4 | 0.8 | -0.9 | -1 | -0.4 | -3.2 |
Other Non Operating Income (Expenses) | -2.6 | -2.6 | -1.1 | 2.1 | -4.2 | -2.1 |
EBT Excluding Unusual Items | 243.4 | 220.5 | 174.4 | 132.9 | 76.5 | 89.4 |
Merger & Restructuring Charges | -9.2 | -13.5 | -15.3 | -49.1 | -3.7 | -8.9 |
Other Unusual Items | 10.7 | - | -12.3 | - | -20.4 | - |
Pretax Income | 244.9 | 207 | 146.8 | 83.8 | 52.4 | 80.5 |
Income Tax Expense | 58.1 | 48.1 | 42.6 | 26.8 | 2.7 | 16.9 |
Earnings From Continuing Operations | 186.8 | 158.9 | 104.2 | 57 | 49.7 | 63.6 |
Earnings From Discontinued Operations | 5.5 | 1.3 | 8.5 | 4.7 | 71.2 | 83.2 |
Net Income to Company | 192.3 | 160.2 | 112.7 | 61.7 | 120.9 | 146.8 |
Minority Interest in Earnings | - | - | - | - | - | -0.1 |
Net Income | 192.3 | 160.2 | 112.7 | 61.7 | 120.9 | 146.7 |
Net Income to Common | 192.3 | 160.2 | 112.7 | 61.7 | 120.9 | 146.7 |
Net Income Growth | 39.65% | 42.15% | 82.66% | -48.97% | -17.59% | -18.55% |
Shares Outstanding (Basic) | 169 | 172 | 174 | 152 | 121 | 121 |
Shares Outstanding (Diluted) | 172 | 175 | 177 | 154 | 125 | 123 |
Shares Change (YoY) | -2.03% | -1.47% | 15.22% | 22.96% | 1.32% | 8.07% |
EPS (Basic) | 1.14 | 0.93 | 0.65 | 0.41 | 1.00 | 1.21 |
EPS (Diluted) | 1.12 | 0.92 | 0.64 | 0.40 | 0.97 | 1.18 |
EPS Growth | 42.52% | 43.81% | 59.27% | -58.67% | -18.20% | -18.29% |
Free Cash Flow | 288.6 | 271.7 | 232.6 | 89.4 | 200.3 | 276 |
Free Cash Flow Per Share | 1.68 | 1.56 | 1.31 | 0.58 | 1.60 | 2.23 |
Dividend Per Share | 0.360 | 0.330 | 0.290 | 0.200 | 0.300 | 0.320 |
Dividend Growth | 12.50% | 13.79% | 45.00% | -33.33% | -6.25% | 300.00% |
Gross Margin | 44.91% | 45.13% | 42.35% | 36.32% | 40.97% | 42.39% |
Operating Margin | 16.58% | 16.30% | 14.04% | 12.38% | 12.71% | 12.76% |
Profit Margin | 11.59% | 10.23% | 7.36% | 4.81% | 13.27% | 13.22% |
Free Cash Flow Margin | 17.39% | 17.34% | 15.20% | 6.98% | 21.99% | 24.87% |
EBITDA | 364.9 | 343.7 | 302.8 | 213.2 | 183.4 | 230.3 |
EBITDA Margin | 21.99% | 21.94% | 19.78% | 16.63% | 20.13% | 20.75% |
D&A For EBITDA | 89.7 | 88.3 | 87.9 | 54.5 | 67.6 | 88.7 |
EBIT | 275.2 | 255.4 | 214.9 | 158.7 | 115.8 | 141.6 |
EBIT Margin | 16.58% | 16.30% | 14.04% | 12.38% | 12.71% | 12.76% |
Effective Tax Rate | 23.72% | 23.24% | 29.02% | 31.98% | 5.15% | 20.99% |
Advertising Expenses | - | 18.1 | 18.4 | 12.5 | 8.2 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.