ZWS
Zurn Elkay Water Solutions Corporation
Price Chart
Latest Quote
$46.93
Current Price| Previous Close | $46.11 |
| Open | $46.17 |
| Day High | $46.97 |
| Day Low | $46.04 |
| Volume | 806,370 |
Stock Information
| Quarterly Dividend / Yield | $0.44 / 0.95% |
| Shares Outstanding | 167.35M |
| Total Debt | $554.60M |
| Cash Equivalents | $260.10M |
| Revenue | $1.66B |
| Net Income | $186.80M |
| Sector | Industrials |
| Industry | Pollution & Treatment Controls |
| Market Cap | $7.86B |
| P/E Ratio | 43.06 |
| EPS (TTM) | $1.09 |
| Exchange | NYQ |
đ Custom Metrics & Score
Score: 18/42| Debt to Equity | 0.35 |
| Debt to Earnings | 0.78 |
| Current Ratio | 2.91 |
| Quick Ratio | 1.69 |
| Avg Revenue Growth | 17.99% |
| Profit Margin | 10.23% |
| Return on Equity | 10.10% |
| Avg FCF Growth | 8.91% |
| FCF Yield | 3.46% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $46.93 | 610,300 |
| 2026-01-30 | $46.11 | 1,548,800 |
| 2026-01-29 | $46.52 | 1,467,700 |
| 2026-01-28 | $46.15 | 1,537,900 |
| 2026-01-27 | $46.85 | 558,800 |
| 2026-01-26 | $47.07 | 673,500 |
| 2026-01-23 | $46.80 | 726,200 |
| 2026-01-22 | $47.56 | 821,500 |
| 2026-01-21 | $46.79 | 953,500 |
| 2026-01-20 | $46.25 | 1,158,100 |
| 2026-01-16 | $47.27 | 1,376,500 |
| 2026-01-15 | $47.27 | 945,000 |
| 2026-01-14 | $46.55 | 1,332,200 |
| 2026-01-13 | $46.16 | 829,300 |
| 2026-01-12 | $46.15 | 883,400 |
| 2026-01-09 | $46.00 | 943,600 |
| 2026-01-08 | $45.88 | 1,479,300 |
| 2026-01-07 | $46.18 | 632,400 |
| 2026-01-06 | $46.34 | 1,137,600 |
| 2026-01-05 | $46.73 | 828,800 |
About Zurn Elkay Water Solutions Corporation
Zurn Elkay Water Solutions Corporation engages in design, procurement, manufacture, and marketing of water management solutions in the United States, Canada, and internationally. It offers water dispensing and filtration products, such as filtered bottle filling stations, water fountains and water dispensers, and filtered faucets under the Elkay and Halsey Taylor brand names; filtered units including water filters; and water safety and control products, such as backflow preventers, fire system valves, pressure reducing valves, thermostatic mixing valves, PEX pipings, fittings, and installation tools under the Zurn and Wilkins brand names. It also provides flow systems products comprising point drains, hydrants, fixture carrier systems, and chemical drainage systems; and oil and grease interceptors and separators, acid neutralization systems, and remote monitoring systems under the Zurn, Green Turtle, and Wade brands. In addition, it offers sensor-operated flush valves under the AquaSense, Aquaflush, and AquaVantage brands; heavy-duty commercial faucets under the AquaSpec brand; flush valves and faucets under the Hydro X Power brands; water conserving fixtures under the EcoVantage and Zurn One brands; stainless steel, quartz, fireclay-ceramic, and cast iron sinks under the Elkay brand name; stainless steel sinks and plumbing fixtures under the Just brand; restroom partition systems and lockers under the Hadrian brand name; and hand dryers. The company offers its products to institutional, commercial, waterworks, and residential end markets through independent sales representatives, plumbing wholesalers, and industry-specific distributors in the waterworks, foodservice, industrial, janitorial, sanitation, and sitework industries. The company was formerly known as Zurn Water Solutions Corporation and changed its name to Zurn Elkay Water Solutions Corporation in July 2022. Zurn Elkay Water Solutions Corporation was founded in 1891 and is based in Milwaukee, Wisconsin.
đ° Latest News
Zurn Elkay Earnings: What To Look For From ZWS
StockStory âĸ 2026-02-02T03:12:57Z
How Investors Are Reacting To Zurn Elkay Water Solutions (ZWS) Strong Quarter, Higher Outlook, And Capital Returns
Simply Wall St. âĸ 2026-01-22T13:09:09Z
3 Small-Cap Stocks We Keep Off Our Radar
StockStory âĸ 2026-01-21T04:33:08Z
HVAC and Water Systems Stocks Q3 Recap: Benchmarking Zurn Elkay (NYSE:ZWS)
StockStory âĸ 2026-01-20T03:31:30Z
Reasons Why You Should Retain WM Stock in Your Portfolio
Zacks âĸ 2026-01-15T16:26:00Z
Bet on These 5 Low-Leverage Stocks to Avoid Industrial Volatilities
Zacks âĸ 2026-01-15T14:22:00Z
Is Zurn Elkay (ZWS) Pricing Fair After Strong Three Year Run And Softer Recent Returns
Simply Wall St. âĸ 2026-01-14T10:09:27Z
How Recent Developments Are Shaping The Zurn Elkay Water Solutions (ZWS) Investment Story
Simply Wall St. âĸ 2026-01-14T08:08:52Z
VEOEY vs. ZWS: Which Stock Is the Better Value Option?
Zacks âĸ 2026-01-13T16:40:05Z
MEG or ZWS: Which Is the Better Value Stock Right Now?
Zacks âĸ 2026-01-06T16:40:05Z
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $830,300,000 | $853,200,000 | $795,800,000 | $483,700,000 |
| Cost Of Revenue | $859,500,000 | $882,400,000 | $816,300,000 | $537,700,000 |
| Total Revenue | $1,566,500,000 | $1,530,500,000 | $1,281,800,000 | $910,900,000 |
| Operating Revenue | $1,566,500,000 | $1,530,500,000 | $1,281,800,000 | $910,900,000 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Interest Expense | $33,100,000 | $38,500,000 | $26,900,000 | $34,700,000 |
| Total Expenses | $1,308,400,000 | $1,312,400,000 | $1,159,300,000 | $800,200,000 |
| Other Income Expense | $-18,000,000 | $-32,800,000 | $-11,800,000 | $-23,600,000 |
| Other Non Operating Income Expenses | $-4,500,000 | $-5,200,000 | $3,600,000 | $500,000 |
| Net Non Operating Interest Income Expense | $-33,100,000 | $-38,500,000 | $-26,900,000 | $-34,700,000 |
| Interest Expense Non Operating | $33,100,000 | $38,500,000 | $26,900,000 | $34,700,000 |
| Operating Expense | $448,900,000 | $430,000,000 | $343,000,000 | $262,500,000 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $158,900,000 | $104,200,000 | $57,000,000 | $49,700,000 |
| Net Interest Income | $-33,100,000 | $-38,500,000 | $-26,900,000 | $-34,700,000 |
| Normalized Income | $169,268,000 | $123,796,000 | $67,472,000 | $72,558,206 |
| Net Income From Continuing And Discontinued Operation | $160,200,000 | $112,700,000 | $61,700,000 | $120,900,000 |
| Total Operating Income As Reported | $244,600,000 | $191,400,000 | $107,100,000 | $107,000,000 |
| Net Income Common Stockholders | $160,200,000 | $112,700,000 | $61,700,000 | $120,900,000 |
| Net Income | $160,200,000 | $112,700,000 | $61,700,000 | $120,900,000 |
| Net Income Including Noncontrolling Interests | $160,200,000 | $112,700,000 | $61,700,000 | $120,900,000 |
| Net Income Discontinuous Operations | $1,300,000 | $8,500,000 | $4,700,000 | $71,200,000 |
| Net Income Continuous Operations | $158,900,000 | $104,200,000 | $57,000,000 | $49,700,000 |
| Pretax Income | $207,000,000 | $146,800,000 | $83,800,000 | $52,400,000 |
| Special Income Charges | $-13,500,000 | $-27,600,000 | $-15,400,000 | $-24,100,000 |
| Operating Income | $258,100,000 | $218,100,000 | $122,500,000 | $110,700,000 |
| Depreciation Amortization Depletion Income Statement | $59,100,000 | $58,700,000 | $34,000,000 | $23,500,000 |
| Depreciation And Amortization In Income Statement | $59,100,000 | $58,700,000 | $34,000,000 | $23,500,000 |
| Amortization Of Intangibles Income Statement | $59,100,000 | $58,700,000 | $34,000,000 | $23,500,000 |
| Gross Profit | $707,000,000 | $648,100,000 | $465,500,000 | $373,200,000 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $0.92 | $0.64 | $0.40 | $0.97 |
| Basic EPS | $0.93 | $0.65 | $0.41 | $1.00 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $-3,132,000 | $-8,004,000 | $-4,928,000 | $-1,241,794 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $341,900,000 | $300,800,000 | $180,600,000 | $188,700,000 |
| Total Unusual Items | $-13,500,000 | $-27,600,000 | $-15,400,000 | $-24,100,000 |
| Total Unusual Items Excluding Goodwill | $-13,500,000 | $-27,600,000 | $-15,400,000 | $-24,100,000 |
| Reconciled Depreciation | $88,300,000 | $87,900,000 | $54,500,000 | $77,500,000 |
| EBITDA (Bullshit earnings) | $328,400,000 | $273,200,000 | $165,200,000 | $164,600,000 |
| EBIT | $240,100,000 | $185,300,000 | $110,700,000 | $87,100,000 |
| Diluted Average Shares | $174,659,000 | $177,259,000 | $153,837,000 | $125,114,000 |
| Basic Average Shares | $171,686,000 | $174,251,000 | $151,581,000 | $121,493,000 |
| Diluted NI Availto Com Stockholders | $160,200,000 | $112,700,000 | $61,700,000 | $120,900,000 |
| Tax Provision | $48,100,000 | $42,600,000 | $26,800,000 | $2,700,000 |
| Gain On Sale Of Business | $0 | $-11,400,000 | $0 | $0 |
| Restructuring And Mergern Acquisition | $13,500,000 | $15,300,000 | $15,400,000 | $3,700,000 |
| Amortization | $59,100,000 | $58,700,000 | $34,000,000 | $23,500,000 |
| Selling General And Administration | $389,800,000 | $371,300,000 | $309,000,000 | $239,000,000 |
| Other Special Charges | - | $900,000 | - | $20,400,000 |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $-99,000,000 | $-145,600,000 | $-171,700,000 | $-306,800,000 |
| Total Assets | $2,648,500,000 | $2,667,000,000 | $2,864,000,000 | $1,077,700,000 |
| Total Non Current Assets | $1,926,400,000 | $1,999,200,000 | $2,106,500,000 | $602,900,000 |
| Other Non Current Assets | $76,600,000 | $70,500,000 | $136,000,000 | $105,300,000 |
| Goodwill And Other Intangible Assets | $1,685,800,000 | $1,748,400,000 | $1,786,700,000 | $433,200,000 |
| Other Intangible Assets | $891,600,000 | $952,400,000 | $1,009,700,000 | $179,100,000 |
| Current Assets | $722,100,000 | $667,800,000 | $757,500,000 | $474,800,000 |
| Other Current Assets | $29,700,000 | $26,300,000 | $28,000,000 | $16,500,000 |
| Inventory | $272,600,000 | $277,600,000 | $366,700,000 | $184,500,000 |
| Receivables | $221,800,000 | $227,200,000 | $238,000,000 | $177,200,000 |
| Taxes Receivable | $19,600,000 | $17,000,000 | $18,300,000 | $33,100,000 |
| Accounts Receivable | $202,200,000 | $210,200,000 | $219,700,000 | $144,100,000 |
| Allowance For Doubtful Accounts Receivable | $-1,800,000 | $-3,100,000 | $-1,400,000 | $-1,200,000 |
| Gross Accounts Receivable | $204,000,000 | $213,300,000 | $221,100,000 | $145,300,000 |
| Cash Cash Equivalents And Short Term Investments | $198,000,000 | $136,700,000 | $124,800,000 | $96,600,000 |
| Cash And Cash Equivalents | $198,000,000 | $136,700,000 | $124,800,000 | $96,600,000 |
| Assets Held For Sale Current | - | - | - | $0 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Debt | $277,000,000 | $336,900,000 | $410,500,000 | $442,900,000 |
| Total Debt | $551,600,000 | $543,200,000 | $579,500,000 | $554,500,000 |
| Long Term Debt And Capital Lease Obligation | $538,100,000 | $531,700,000 | $564,400,000 | $542,800,000 |
| Long Term Debt | $475,000,000 | $473,600,000 | $529,800,000 | $533,900,000 |
| Current Debt And Capital Lease Obligation | $13,500,000 | $11,500,000 | $15,100,000 | $11,700,000 |
| Current Debt | - | - | $5,500,000 | $5,600,000 |
| Other Current Borrowings | - | - | $5,500,000 | $5,600,000 |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $1,061,700,000 | $1,064,200,000 | $1,249,000,000 | $951,300,000 |
| Total Non Current Liabilities Net Minority Interest | $813,900,000 | $843,300,000 | $959,700,000 | $710,900,000 |
| Other Non Current Liabilities | $65,200,000 | $65,000,000 | $44,400,000 | $41,700,000 |
| Non Current Deferred Liabilities | $196,500,000 | $210,000,000 | $221,400,000 | $3,100,000 |
| Non Current Deferred Taxes Liabilities | $196,500,000 | $210,000,000 | $221,400,000 | $3,100,000 |
| Current Liabilities | $247,800,000 | $220,900,000 | $289,300,000 | $240,400,000 |
| Other Current Liabilities | $101,200,000 | $95,500,000 | $108,500,000 | $73,200,000 |
| Payables And Accrued Expenses | $89,100,000 | $77,400,000 | $140,700,000 | $130,900,000 |
| Payables | $89,100,000 | $77,400,000 | $140,700,000 | $130,900,000 |
| Total Tax Payable | $17,400,000 | $21,000,000 | $23,800,000 | $25,800,000 |
| Income Tax Payable | $2,300,000 | $3,500,000 | $2,300,000 | $2,100,000 |
| Accounts Payable | $71,700,000 | $56,400,000 | $116,900,000 | $105,100,000 |
| Liabilities Heldfor Sale Non Current | - | - | - | $0 |
| Interest Payable | - | - | - | $0 |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $1,586,800,000 | $1,602,800,000 | $1,615,000,000 | $126,400,000 |
| Total Equity Gross Minority Interest | $1,586,800,000 | $1,602,800,000 | $1,615,000,000 | $126,400,000 |
| Stockholders Equity | $1,586,800,000 | $1,602,800,000 | $1,615,000,000 | $126,400,000 |
| Gains Losses Not Affecting Retained Earnings | $-74,400,000 | $-67,700,000 | $-75,000,000 | $-74,900,000 |
| Other Equity Adjustments | $-74,400,000 | $-67,700,000 | $-75,000,000 | $-74,900,000 |
| Retained Earnings | $-1,168,700,000 | $-1,178,200,000 | $-1,164,900,000 | $-1,236,900,000 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Ordinary Shares Number | $170,308,023 | $172,262,163 | $176,876,406 | $125,720,068 |
| Share Issued | $170,308,023 | $172,262,163 | $176,876,406 | $125,720,068 |
| Tangible Book Value | $-99,000,000 | $-145,600,000 | $-171,700,000 | $-306,800,000 |
| Invested Capital | $2,061,800,000 | $2,076,400,000 | $2,150,300,000 | $665,900,000 |
| Working Capital | $474,300,000 | $446,900,000 | $468,200,000 | $234,400,000 |
| Capital Lease Obligations | $76,600,000 | $69,600,000 | $44,200,000 | $15,000,000 |
| Total Capitalization | $2,061,800,000 | $2,076,400,000 | $2,144,800,000 | $660,300,000 |
| Additional Paid In Capital | $2,828,200,000 | $2,847,000,000 | $2,853,100,000 | $1,436,900,000 |
| Capital Stock | $1,700,000 | $1,700,000 | $1,800,000 | $1,300,000 |
| Common Stock | $1,700,000 | $1,700,000 | $1,800,000 | $1,300,000 |
| Employee Benefits | $14,100,000 | $36,600,000 | $50,500,000 | $57,300,000 |
| Non Current Pension And Other Postretirement Benefit Plans | $14,100,000 | $36,600,000 | $50,500,000 | $57,300,000 |
| Long Term Capital Lease Obligation | $63,100,000 | $58,100,000 | $34,600,000 | $8,900,000 |
| Current Capital Lease Obligation | $13,500,000 | $11,500,000 | $9,600,000 | $6,100,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $39,100,000 | $31,800,000 | $20,800,000 | $23,300,000 |
| Current Provisions | $4,900,000 | $4,700,000 | $4,200,000 | $1,300,000 |
| Goodwill | $794,200,000 | $796,000,000 | $777,000,000 | $254,100,000 |
| Net PPE | $164,000,000 | $180,300,000 | $183,800,000 | $64,400,000 |
| Accumulated Depreciation | $-122,600,000 | $-102,900,000 | $-79,700,000 | $-59,500,000 |
| Gross PPE | $286,600,000 | $283,200,000 | $263,500,000 | $123,900,000 |
| Construction In Progress | $15,400,000 | $18,000,000 | $9,700,000 | $5,800,000 |
| Machinery Furniture Equipment | $154,200,000 | $142,600,000 | $146,600,000 | $63,100,000 |
| Buildings And Improvements | $103,500,000 | $108,500,000 | $92,900,000 | $47,600,000 |
| Land And Improvements | $13,500,000 | $14,100,000 | $14,300,000 | $7,400,000 |
| Properties | $0 | $0 | $0 | $0 |
| Inventories Adjustments Allowances | $-13,000,000 | $-7,500,000 | $-14,000,000 | $-4,300,000 |
| Finished Goods | $228,700,000 | $224,800,000 | $285,900,000 | $169,100,000 |
| Work In Process | $12,100,000 | $11,500,000 | $19,100,000 | $5,100,000 |
| Raw Materials | $44,800,000 | $48,800,000 | $75,700,000 | $14,600,000 |
| Treasury Shares Number | - | $0 | - | - |
| Minority Interest | - | $0 | $0 | $0 |
| Long Term Provisions | - | - | $79,000,000 | $66,000,000 |
| Current Accrued Expenses | - | - | - | $0 |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $271,700,000 | $232,600,000 | $89,400,000 | $200,300,000 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $293,500,000 | $253,900,000 | $97,000,000 | $223,600,000 |
| Cash Flow From Continuing Operating Activities | $293,500,000 | $253,900,000 | $97,000,000 | $223,600,000 |
| Operating Gains Losses | $-800,000 | $5,500,000 | $-1,600,000 | $13,900,000 |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Capital Expenditure | $-21,800,000 | $-21,300,000 | $-7,600,000 | $-23,300,000 |
| Investing Cash Flow | $-20,200,000 | $-4,600,000 | $-6,600,000 | $-21,900,000 |
| Cash From Discontinued Investing Activities | $0 | $0 | $35,000,000 | $4,200,000 |
| Cash Flow From Continuing Investing Activities | $-20,200,000 | $-4,600,000 | $-41,600,000 | $-26,100,000 |
| Capital Expenditure Reported | $-21,800,000 | $-21,300,000 | $-7,600,000 | $-23,300,000 |
| Net Other Investing Changes | - | $9,000,000 | $9,500,000 | - |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repurchase Of Capital Stock | $-150,200,000 | $-125,100,000 | $-24,700,000 | $-900,000 |
| Financing Cash Flow | $-207,500,000 | $-239,200,000 | $-61,100,000 | $-356,200,000 |
| Cash Flow From Continuing Financing Activities | $-207,500,000 | $-239,200,000 | $-61,100,000 | $-356,200,000 |
| Net Other Financing Charges | $-8,600,000 | $-3,100,000 | $-700,000 | $232,900,000 |
| Cash Dividends Paid | $-56,600,000 | $-50,400,000 | $-32,500,000 | $-36,400,000 |
| Common Stock Dividend Paid | $-56,600,000 | $-50,400,000 | $-32,500,000 | $-36,400,000 |
| Net Common Stock Issuance | $-150,200,000 | $-125,100,000 | $-24,700,000 | $-900,000 |
| Preferred Stock Dividend Paid | - | - | - | $0 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repayment Of Debt | $-800,000 | $-77,900,000 | $-107,700,000 | $-1,126,700,000 |
| Issuance Of Debt | $0 | $13,000,000 | $102,000,000 | $550,000,000 |
| End Cash Position | $198,000,000 | $136,700,000 | $124,800,000 | $96,600,000 |
| Beginning Cash Position | $136,700,000 | $124,800,000 | $96,600,000 | $255,600,000 |
| Effect Of Exchange Rate Changes | $-4,500,000 | $1,800,000 | $-1,100,000 | $-4,500,000 |
| Changes In Cash | $65,800,000 | $10,100,000 | $29,300,000 | $-154,500,000 |
| Proceeds From Stock Option Exercised | $8,700,000 | $4,300,000 | $2,500,000 | $24,900,000 |
| Common Stock Payments | $-150,200,000 | $-125,100,000 | $-24,700,000 | $-900,000 |
| Net Issuance Payments Of Debt | $-800,000 | $-64,900,000 | $-5,700,000 | $-576,700,000 |
| Net Long Term Debt Issuance | $-800,000 | $-64,900,000 | $-5,700,000 | $-576,700,000 |
| Long Term Debt Payments | $-800,000 | $-77,900,000 | $-107,700,000 | $-1,126,700,000 |
| Long Term Debt Issuance | $0 | $13,000,000 | $102,000,000 | $550,000,000 |
| Net Business Purchase And Sale | $0 | $0 | $-44,800,000 | $-17,100,000 |
| Purchase Of Business | $0 | $0 | $-44,800,000 | $-17,100,000 |
| Net PPE Purchase And Sale | $1,600,000 | $7,700,000 | $1,300,000 | $14,300,000 |
| Sale Of PPE | $1,600,000 | $7,700,000 | $1,300,000 | $14,300,000 |
| Change In Working Capital | $9,600,000 | $20,600,000 | $-47,900,000 | $-24,400,000 |
| Change In Other Current Assets | $1,400,000 | $2,500,000 | $36,500,000 | $-7,700,000 |
| Change In Payables And Accrued Expense | $-800,000 | $-57,000,000 | $-82,300,000 | $129,400,000 |
| Change In Accrued Expense | $-16,600,000 | $3,800,000 | $-64,000,000 | $30,300,000 |
| Change In Payable | $15,800,000 | $-60,800,000 | $-18,300,000 | $99,100,000 |
| Change In Account Payable | $15,800,000 | $-60,800,000 | $-18,300,000 | $99,100,000 |
| Change In Inventory | $2,700,000 | $65,000,000 | $-17,600,000 | $-79,500,000 |
| Change In Receivables | $6,300,000 | $10,100,000 | $15,500,000 | $-66,600,000 |
| Other Non Cash Items | $13,100,000 | $-8,600,000 | $4,800,000 | $-3,600,000 |
| Stock Based Compensation | $37,900,000 | $40,000,000 | $25,000,000 | $51,400,000 |
| Deferred Tax | $-14,800,000 | $-4,200,000 | $500,000 | $-12,100,000 |
| Deferred Income Tax | $-14,800,000 | $-4,200,000 | $500,000 | $-12,100,000 |
| Depreciation Amortization Depletion | $88,300,000 | $87,900,000 | $54,500,000 | $77,500,000 |
| Depreciation And Amortization | $88,300,000 | $87,900,000 | $54,500,000 | $77,500,000 |
| Amortization Cash Flow | $59,100,000 | $58,700,000 | $34,000,000 | $33,400,000 |
| Amortization Of Intangibles | $59,100,000 | $58,700,000 | $34,000,000 | $33,400,000 |
| Depreciation | $29,200,000 | $29,200,000 | $20,500,000 | $44,100,000 |
| Pension And Employee Benefit Expense | $-1,400,000 | $-2,000,000 | $-1,900,000 | $3,600,000 |
| Gain Loss On Sale Of PPE | $600,000 | $-2,700,000 | $300,000 | $-10,100,000 |
| Gain Loss On Sale Of Business | $0 | $9,300,000 | $0 | $0 |
| Net Income From Continuing Operations | $160,200,000 | $112,700,000 | $61,700,000 | $120,900,000 |
| Asset Impairment Charge | - | $2,500,000 | $0 | $0 |