Financial News

Xylem Reports Solid Earnings Growth on Five Percent Organic Revenue Increase

Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported second quarter 2019 net income of $139 million, or $0.77 per share. Excluding the impact of restructuring and realignment, the Company delivered adjusted net income of $143 million or $0.79 per share in the quarter. Excluding the impact of foreign exchange translation, adjusted earnings per share was up 10 percent. Second quarter revenue was $1.3 billion, up 5 percent organically with revenue growth across all end markets, led by double-digit growth in the U.S. and continued solid momentum in China and India. Reported operating margin in the quarter was 12.7 percent and adjusted operating margin was 14.3 percent, up 50 basis points compared to the prior year.

Patrick Decker, President and Chief Executive of Xylem, said “We have delivered another quarter of strong revenue growth and margin expansion. That consistent, organic orders and sales momentum – especially in the utilities market – reflects strong customer demand, and an equally strong focus on disciplined execution."

Decker continued, “We are confident that our Xylem team will continue to deliver mid-single-digit growth and strong margin expansion in the second half of the year, despite seeing some slowing in Europe. As digitization of the water sector drives new demand, we’re seeing accelerating interest in our offerings. We continue to invest in technology and capabilities that deliver step-changes in performance and economics alongside water and energy savings.”

Full-year 2019 Outlook

Xylem is updating its forecasted full-year 2019 revenue outlook to be in the range of $5.29 to $5.38 billion. On an organic basis, Xylem’s revenue growth is narrowed to a range of 5 to 6 percent (2 to 3 percent on a reported basis) from previous guidance of 4 to 6 percent.

Xylem is revising its full-year 2019 adjusted operating margin outlook from 14.5 to 14.9 percent to 14.3 to 14.5 percent. The full-year adjusted earnings per share is now expected to be $3.12 to $3.22 from previous guidance of $3.12 to $3.32, an increase of 8 percent to 12 percent versus prior year. The Company’s adjusted earnings outlook excludes projected restructuring and realignment costs. Excluding revenue, Xylem provides guidance only on a non-GAAP basis due to the inherent difficulty in forecasting certain amounts that would be included in GAAP earnings, such as discrete tax items, without unreasonable effort.

Second Quarter Segment Results

Water Infrastructure

Xylem’s Water Infrastructure segment consists of its portfolio of businesses primarily serving wastewater operations for utility and industrial customers through transport, dewatering and treatment applications.

  • Second quarter 2019 revenue was $561 million, up 6 percent organically compared with second quarter 2018. Double-digit growth in the U.S. from strength in the utilities and industrial end-markets led the performance in the quarter, partially offset by a slight decline in Western Europe.
  • Second quarter reported operating income for the segment was $98 million and adjusted operating income, which excludes $9 million of restructuring and realignment costs, was $107 million. The segment’s reported operating margin was 17.5 percent and adjusted operating margin was 19.1 percent, up 130 basis points versus the prior year as productivity, price realization and volume leverage offset inflation, unfavorable mix and growth investments.

Applied Water

Xylem’s Applied Water segment consists of its portfolio of businesses primarily serving the end users of water through industrial water management, commercial building services and residential applications.

  • Second quarter 2019 Applied Water revenue was $394 million, a 4 percent increase organically year-over-year, driven by healthy commercial and industrial end markets in the U.S. and Emerging Markets. Commercial was strong across most geographies from project activity.
  • Second quarter reported operating income for the segment was $62 million and adjusted operating income, which excludes $4 million of restructuring and realignment costs, was $66 million. The segment’s reported operating margin was 15.7 percent and adjusted operating margin was 16.8 percent, a 60 basis point increase over prior year period. Productivity and price realization more than offset inflation and unfavorable mix.

Measurement & Control Solutions

Xylem’s Measurement & Control Solutions segment consists of its portfolio of businesses primarily serving the clean water and energy operations for utility and industrial customers through smart metering, network technologies, advanced infrastructure analytics and analytic instrumentation applications.

  • Second quarter 2019 Measurement & Control Solutions revenue was $390 million, up 6 percent organically versus the prior year. Revenue growth was driven by strength in the North American water business.
  • Second quarter reported operating income for the segment was $26 million, and adjusted operating income, which excludes $8 million of restructuring and realignment costs, was $34 million. The segment’s reported operating margin was 6.7 percent. Adjusted operating margin was 8.7 percent, down 40 basis points versus the prior year as higher volume, price realization and productivity were more than offset by unfavorable mix and investments for growth in our new AIA platform and the pursuit of large AMI deployments.

Supplemental information on Xylem’s second quarter 2019 earnings and reconciliations for certain non-GAAP items is posted at www.xylem.com/investors.

About Xylem

Xylem (XYL) is a leading global water technology company committed to developing innovative technology solutions to the world’s water challenges. The Company’s products and services move, treat, analyze, monitor and return water to the environment in public utility, industrial, residential and commercial building services settings. Xylem also provides a leading portfolio of smart metering, network technologies and advanced infrastructure analytics solutions for water, electric and gas utilities. The Company’s approximately 17,000 employees bring broad applications expertise with a strong focus on identifying comprehensive, sustainable solutions. Headquartered in Rye Brook, New York, with 2018 revenue of $5.2 billion, Xylem does business in more than 150 countries through a number of market-leading product brands.

The name Xylem is derived from classical Greek and is the tissue that transports water in plants, highlighting the engineering efficiency of our water-centric business by linking it with the best water transportation of all – that which occurs in nature. For more information, please visit us at www.xylem.com.

Forward-Looking Statements

This press release contains information that may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Act of 1995. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Generally, the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “forecast,” “believe,” “target,” “will,” “could,” “would,” “should” and similar expressions identify forward-looking statements. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking. These forward-looking statements include any statements that are not historical in nature, including any statements about the capitalization of Xylem Inc. (the “Company”), the Company’s restructuring and realignment, future strategic plans and other statements that describe the Company’s business strategy, outlook, objectives, plans, intentions or goals. All statements that address operating or financial performance, events or developments that we expect or anticipate will occur in the future — including statements relating to orders, revenues, operating margins and earnings per share growth, and statements expressing general views about future operating results — are forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such forward-looking statements.

Factors that could cause results to differ materially from those anticipated include: overall economic and business conditions, political and other risks associated with our international operations, including military actions, economic sanctions or trade barriers including tariffs and embargoes that could affect customer markets and our business, and non-compliance with laws, including foreign corrupt practice laws, export and import laws and competition laws; potential for unexpected cancellations or delays of customer orders in our reported backlog; our exposure to fluctuations in foreign currency exchange rates; competition and pricing pressures in the markets we serve; the strength of housing and related markets; weather conditions; ability to retain and attract talent and key members of management; our relationship with and the performance of our channel partners; our ability to successfully identify, complete and integrate acquisitions; our ability to borrow or to refinance our existing indebtedness and availability of liquidity sufficient to meet our needs; uncertainty from the expected discontinuance of LIBOR and transition to any other interest rate benchmark; changes in the value of goodwill or intangible assets; risks relating to product defects, product liability and recalls; claims or investigations by governmental or regulatory bodies; security breaches or other disruptions of our information technology systems; litigation and contingent liabilities; and other factors set forth under “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018 ("2018 Annual Report") and with subsequent filings we make with the Securities and Exchange Commission ("SEC").

All forward-looking statements made herein are based on information currently available to the Company. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited)

(in millions, except per share data)

 

Three Months

Six Months

For the period ended June 30,

2019

2018

2019

2018

Revenue

$

1,345

$

1,317

$

2,582

$

2,534

Cost of revenue

819

798

1,582

1,555

Gross profit

526

519

1,000

979

Selling, general and administrative expenses

294

293

597

589

Research and development expenses

47

50

98

91

Restructuring and asset impairment charges

14

5

25

15

Operating income

171

171

280

284

Interest expense

18

21

36

42

Other non-operating income, net

3

2

5

5

Gain (loss) from sale of business

(2

)

1

(2

)

Income before taxes

156

150

250

245

Income tax expense

17

35

32

51

Net income

$

139

$

115

218

194

Earnings per share:

Basic

$

0.77

$

0.64

$

1.21

$

1.08

Diluted

$

0.77

$

0.64

$

1.20

$

1.07

Weighted average number of shares:

Basic

180.0

179.8

179.9

179.8

Diluted

181.2

181.0

181.1

181.2

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(in millions, except per share amounts)

 

June 30,
2019

December 31,
2018

ASSETS

Current assets:

Cash and cash equivalents

$

383

$

296

Receivables, less allowances for discounts and doubtful accounts of $31 and $35 in 2019 and 2018, respectively

1,096

1,031

Inventories

604

595

Prepaid and other current assets

175

172

Total current assets

2,258

2,094

Property, plant and equipment, net

661

656

Goodwill

2,999

2,976

Other intangible assets, net

1,211

1,232

Other non-current assets

545

264

Total assets

$

7,674

$

7,222

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$

539

$

586

Accrued and other current liabilities

596

546

Short-term borrowings and current maturities of long-term debt

402

257

Total current liabilities

1,537

1,389

Long-term debt

2,051

2,051

Accrued postretirement benefits

396

400

Deferred income tax liabilities

305

303

Other non-current accrued liabilities

479

297

Total liabilities

4,768

4,440

Stockholders’ equity:

Common Stock – par value $0.01 per share:

Authorized 750.0 shares, issued 193.8 shares and 192.9 shares in 2019 and 2018, respectively

2

2

Capital in excess of par value

1,975

1,950

Retained earnings

1,770

1,639

Treasury stock – at cost 13.7 shares and 13.2 shares in 2019 and 2018, respectively

(526

)

(487

)

Accumulated other comprehensive loss

(327

)

(336

)

Total stockholders’ equity

2,894

2,768

Non-controlling interests

12

14

Total equity

2,906

2,782

Total liabilities and stockholders’ equity

$

7,674

$

7,222

 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in millions)

 

For the six months ended June 30,

2019

2018

Operating Activities

Net income

$

 

218

$

 

194

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

58

58

Amortization

69

74

Share-based compensation

16

16

Restructuring and asset impairment charges

25

15

(Gain) loss from sale of businesses

(1

)

2

Other, net

4

(7

)

Payments for restructuring

(12

)

(12

)

Changes in assets and liabilities (net of acquisitions):

Changes in receivables

(68

)

(68

)

Changes in inventories

(10

)

(87

)

Changes in accounts payable

(23

)

54

Other, net

(70

)

(38

)

Net Cash – Operating activities

206

201

Investing Activities

Capital expenditures

(129

)

(111

)

Acquisitions of businesses, net of cash acquired

(18

)

(430

)

Proceeds from sale of business

(2

)

Other, net

3

4

Net Cash – Investing activities

(146

)

(537

)

Financing Activities

Short-term debt issued, net

257

437

Short-term debt repaid

(113)

(54

)

Repurchase of common stock

(39

)

(58

)

Proceeds from exercise of employee stock options

8

4

Dividends paid

(87

)

(76

)

Other, net

(1

)

(1

)

Net Cash – Financing activities

25

252

Effect of exchange rate changes on cash

2

(9

)

Net change in cash and cash equivalents

87

(93

)

Cash and cash equivalents at beginning of year

296

414

Cash and cash equivalents at end of period

$

 

383

$

 

321

Supplemental disclosure of cash flow information:

Cash paid during the period for:

Interest

$

 

45

$

 

46

Income taxes (net of refunds received)

$

 

74

$

 

51

 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited)

(in millions, except per share data)

 

Three Months

Six Months

For the period ended June 30,

2019

2018

2019

2018

Revenue

$

1,345

$

1,317

$

2,582

$

2,534

Cost of revenue

819

798

1,582

1,555

Gross profit

526

519

1,000

979

Selling, general and administrative expenses

294

293

597

589

Research and development expenses

47

50

98

91

Restructuring and asset impairment charges

14

5

25

15

Operating income

171

171

280

284

Interest expense

18

21

36

42

Other non-operating income, net

3

2

5

5

Gain (loss) from sale of business

(2

)

1

(2

)

Income before taxes

156

150

250

245

Income tax expense

17

35

32

51

Net income

$

139

$

115

218

194

Earnings per share:

Basic

$

0.77

$

0.64

$

1.21

$

1.08

Diluted

$

0.77

$

0.64

$

1.20

$

1.07

Weighted average number of shares:

Basic

180.0

179.8

179.9

179.8

Diluted

181.2

181.0

181.1

181.2

 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(in millions, except per share amounts)

 

June 30,
2019

December 31,
2018

ASSETS

Current assets:

Cash and cash equivalents

$

383

$

296

Receivables, less allowances for discounts and doubtful accounts of $31 and $35 in 2019 and 2018, respectively

1,096

1,031

Inventories

604

595

Prepaid and other current assets

175

172

Total current assets

2,258

2,094

Property, plant and equipment, net

661

656

Goodwill

2,999

2,976

Other intangible assets, net

1,211

1,232

Other non-current assets

545

264

Total assets

$

7,674

$

7,222

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$

539

$

586

Accrued and other current liabilities

596

546

Short-term borrowings and current maturities of long-term debt

402

257

Total current liabilities

1,537

1,389

Long-term debt

2,051

2,051

Accrued postretirement benefits

396

400

Deferred income tax liabilities

305

303

Other non-current accrued liabilities

479

297

Total liabilities

4,768

4,440

Stockholders’ equity:

Common Stock – par value $0.01 per share:

Authorized 750.0 shares, issued 193.8 shares and 192.9 shares in 2019 and 2018, respectively

2

2

Capital in excess of par value

1,975

1,950

Retained earnings

1,770

1,639

Treasury stock – at cost 13.7 shares and 13.2 shares in 2019 and 2018, respectively

(526

)

(487

)

Accumulated other comprehensive loss

(327

)

(336

)

Total stockholders’ equity

2,894

2,768

Non-controlling interests

12

14

Total equity

2,906

2,782

Total liabilities and stockholders’ equity

$

7,674

$

7,222

 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in millions)

 

For the six months ended June 30,

2019

2018

Operating Activities

Net income

$

 

218

$

 

194

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

58

58

Amortization

69

74

Share-based compensation

16

16

Restructuring and asset impairment charges

25

15

(Gain) loss from sale of businesses

(1

)

2

Other, net

4

(7

)

Payments for restructuring

(12

)

(12

)

Changes in assets and liabilities (net of acquisitions):

Changes in receivables

(68

)

(68

)

Changes in inventories

(10

)

(87

)

Changes in accounts payable

(23

)

54

Other, net

(70

)

(38

)

Net Cash – Operating activities

206

201

Investing Activities

Capital expenditures

(129

)

(111

)

Acquisitions of businesses, net of cash acquired

(18

)

(430

)

Proceeds from sale of business

(2

)

Other, net

3

4

Net Cash – Investing activities

(146

)

(537

)

Financing Activities

Short-term debt issued, net

257

437

Short-term debt repaid

(113)

(54

)

Repurchase of common stock

(39

)

(58

)

Proceeds from exercise of employee stock options

8

4

Dividends paid

(87

)

(76

)

Other, net

(1

)

(1

)

Net Cash – Financing activities

25

252

Effect of exchange rate changes on cash

2

(9

)

Net change in cash and cash equivalents

87

(93

)

Cash and cash equivalents at beginning of year

296

414

Cash and cash equivalents at end of period

$

 

383

$

 

321

Supplemental disclosure of cash flow information:

Cash paid during the period for:

Interest

$

 

45

$

 

46

Income taxes (net of refunds received)

$

 

74

$

 

51

 

Xylem Inc. Non-GAAP Measures

Management reviews key performance indicators including revenue, gross margins, segment operating income and margins, orders growth, working capital and backlog, among others. In addition, we consider certain non-GAAP (or "adjusted") measures to be useful to management and investors evaluating our operating performance for the periods presented, and to provide a tool for evaluating our ongoing operations, liquidity and management of assets. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives, including but not limited to, dividends, acquisitions, share repurchases and debt repayment. Excluding revenue, Xylem provides guidance only on a non-GAAP basis due to the inherent difficulty in forecasting certain amounts that would be included in GAAP earnings, such as discrete tax items, without unreasonable effort. These adjusted metrics are consistent with how management views our business and are used to make financial, operating and planning decisions. These metrics, however, are not measures of financial performance under GAAP and should not be considered a substitute for revenue, operating income, net income, earnings per share (basic and diluted) or net cash from operating activities as determined in accordance with GAAP. We consider the following non-GAAP measures, which may not be comparable to similarly titled measures reported by other companies, to be key performance indicators:

“Organic revenue" and "Organic orders” defined as revenue and orders, respectively, excluding the impact of fluctuations in foreign currency translation and contributions from acquisitions and divestitures. Divestitures include sales of insignificant portions of our business that did not meet the criteria for classification as a discontinued operation. The period-over-period change resulting from foreign currency translation impacts is determined by translating current period and prior period activity using the same currency conversion rate.

“Constant currency” defined as financial results adjusted for foreign currency translation impacts by translating current period and prior period activity using the same currency conversion rate. This approach is used for countries whose functional currency is not the U.S. dollar.

“EBITDA” defined as earnings before interest, taxes, depreciation and amortization expense. “Adjusted EBITDA” reflects the adjustment to EBITDA to exclude share-based compensation charges, restructuring and realignment costs, gain or loss from sale of businesses and special charges.

"Adjusted Operating Income", "Adjusted Segment Operating Income", "Adjusted Net Income" and “Adjusted EPS” defined as operating income, segment operating income, net income and earnings per share, adjusted to exclude restructuring and realignment costs, gain or loss from sale of businesses, special charges and tax-related special items, as applicable.

“Free Cash Flow” defined as net cash from operating activities, as reported in the Statement of Cash Flow, less capital expenditures as well as adjustments for other significant items that impact current results which management believes are not related to our ongoing operations and performance. Our definition of "free cash flow" does not consider certain non-discretionary cash payments, such as debt.

“Realignment costs” defined as costs not included in restructuring costs that are incurred as part of actions taken to reposition our business, including items such as professional fees, severance, relocation, travel, facility set-up and other costs.

“Sensus Acquisition Related Costs" defined as costs incurred by the Company associated with the acquisition of Sensus that are being reported within operating income. These costs include integration costs, acquisition costs, costs related to the recognition of the backlog intangible asset amortization recorded in purchase accounting.

“Special charges" defined as costs incurred by the Company, such as acquisition and integration related costs not included in "Sensus Acquisition Related Costs", non-cash impairment charges and other special non-operating items.

“Tax-related special items" defined as tax items, such as tax return versus tax provision adjustments, tax exam impacts, tax law change impacts, significant reserves for cash repatriation, excess tax benefits/losses and other discrete tax adjustments.

 
Reported vs. Organic & Constant Currency Orders
($ Millions)
 
(As Reported - GAAP)(As Adjusted - Organic)Constant Currency
(A)(B)(C)(D)(E) = B+C+D(F) = E/A(G) = (E - C) / A
 
Change% ChangeAcquisitions /
Divestitures
Change% Change
OrdersOrders2019 v. 20182019 v. 2018FX ImpactAdj. 2019 v. 2018Adj. 2019 v. 2018

2019

2018

Six Months Ended June 30
 
Xylem Inc.

2,707

2,698

9

0%

9

89

107

4%

4%

 
Water Infrastructure

1,118

1,134

(16

)

-1%

-

51

35

3%

3%

Applied Water

793

785

8

1%

-

20

28

4%

4%

Measurement & Control Solutions

796

779

17

2%

9

18

44

6%

4%

 
Quarter Ended June 30
 
Xylem Inc.

1,392

1,378

14

1%

7

33

54

4%

3%

 
Water Infrastructure

586

580

6

1%

-

16

22

4%

4%

Applied Water

399

401

(2

)

0%

-

8

6

1%

1%

Measurement & Control Solutions

407

397

10

3%

7

9

26

7%

5%

 
Quarter Ended March 31
 
Xylem Inc.

1,315

1,320

(5

)

0%

2

56

53

4%

4%

 
Water Infrastructure

532

554

(22

)

-4%

-

35

13

2%

2%

Applied Water

394

384

10

3%

-

12

22

6%

6%

Measurement & Control Solutions

389

382

7

2%

2

9

18

5%

4%

 
Xylem Inc. Non-GAAP Reconciliation
Reported vs. Organic & Constant Currency Revenue
($ Millions)
 
(As Reported - GAAP)(As Adjusted - Organic)Constant Currency
(A)(B)(C)(D)(E) = B+C+D(F) = E/A(G) = (E - C) / A
 
Change% ChangeAcquisitions /
Divestitures
Change% Change
RevenueRevenue2019 v. 20182019 v. 2018FX ImpactAdj. 2019 v. 2018Adj. 2019 v. 2018

2019

2018

Six Months Ended June 30
 
Xylem Inc.

2,582

2,534

48

2%

14

83

145

6%

5%

 
Water Infrastructure

1,043

1,026

17

2%

-

46

63

6%

6%

Applied Water

773

754

19

3%

-

20

39

5%

5%

Measurement & Control Solutions

766

754

12

2%

14

17

43

6%

4%

 
Quarter Ended June 30
 
Xylem Inc.

1,345

1,317

28

2%

9

32

69

5%

5%

 
Water Infrastructure

561

546

15

3%

-

16

31

6%

6%

Applied Water

394

388

6

2%

-

8

14

4%

4%

Measurement & Control Solutions

390

383

7

2%

9

8

24

6%

4%

 
Quarter Ended March 31
 
Xylem Inc.

1,237

1,217

20

2%

5

51

76

6%

6%

 
Water Infrastructure

482

480

2

0%

-

30

32

7%

7%

Applied Water

379

366

13

4%

-

12

25

7%

7%

Measurement & Control Solutions

376

371

5

1%

5

9

19

5%

4%

 
Xylem Inc. Non-GAAP Reconciliation
Adjusted Operating Income
($ Millions)
 

Q1

Q2

YTD

2019

2018

2019

2018

2019

2018

Total Revenue
• Total Xylem

1,237

1,217

1,345

1,317

2,582

2,534

• Water Infrastructure

482

480

561

546

1,043

1,026

• Applied Water

379

366

394

388

773

754

• Measurement & Control Solutions

376

371

390

383

766

754

 
Operating Income
• Total Xylem

109

113

171

171

280

284

• Water Infrastructure

51

49

98

92

149

141

• Applied Water

56

50

62

61

118

111

• Measurement & Control Solutions

16

33

26

31

42

64

• Total Segments

123

132

186

184

309

316

 
Operating Margin
• Total Xylem

8.8%

9.3%

12.7%

13.0%

10.8%

11.2%

• Water Infrastructure

10.6%

10.2%

17.5%

16.8%

14.3%

13.7%

• Applied Water

14.8%

13.7%

15.7%

15.7%

15.3%

14.7%

• Measurement & Control Solutions

4.3%

8.9%

6.7%

8.1%

5.5%

8.5%

• Total Segments

9.9%

10.8%

13.8%

14.0%

12.0%

12.5%

 
Special Charges
• Total Xylem

4

6

-

1

4

7

• Water Infrastructure

-

-

-

-

-

-

• Applied Water

-

-

-

-

-

-

• Measurement & Control Solutions

4

2

-

1

4

3

• Total Segments

4

2

-

1

4

3

 
Restructuring & Realignment Costs
• Total Xylem

20

16

21

10

41

26

• Water Infrastructure

9

5

9

5

18

10

• Applied Water

3

3

4

2

7

5

• Measurement & Control Solutions

8

8

8

3

16

11

• Total Segments

20

16

21

10

41

26

 
Adjusted Operating Income
• Total Xylem

133

135

192

182

325

317

• Water Infrastructure

60

54

107

97

167

151

• Applied Water

59

53

66

63

125

116

• Measurement & Control Solutions

28

43

34

35

62

78

• Total Segments

147

150

207

195

354

345

 
Adjusted Operating Margin
• Total Xylem

10.8%

11.1%

14.3%

13.8%

12.6%

12.5%

• Water Infrastructure

12.4%

11.3%

19.1%

17.8%

16.0%

14.7%

• Applied Water

15.6%

14.5%

16.8%

16.2%

16.2%

15.4%

• Measurement & Control Solutions

7.4%

11.6%

8.7%

9.1%

8.1%

10.3%

• Total Segments

11.9%

12.3%

15.4%

14.8%

13.7%

13.6%

 
Xylem Inc. Non-GAAP Reconciliation
Adjusted Diluted EPS
($ Millions, except per share amounts)
 
 

Q2 2019

Q2 2018

As Reported

Adjustments

Adjusted

As Reported

Adjustments

Adjusted

Total Revenue

1,345

-

1,345

1,317

-

1,317

Operating Income

171

21

a

192

171

11

a

182

Operating Margin

12.7

%

14.3

%

13.0

%

13.8

%

Interest Expense

(18

)

-

(18

)

(21

)

-

(21

)

Other Non-Operating Income (Expense)

3

-

3

2

-

2

Gain/(Loss) From Sale of Businesses

-

-

-

(2

)

2

-

Income before Taxes

156

21

177

150

13

163

Provision for Income Taxes

(17

)

(17

)

b

(34

)

(35

)

3

b

(32

)

Net Income Attributable to Xylem

139

4

143

115

16

131

Diluted Shares

181.2

181.2

181.0

181.0

Diluted EPS

$

0.77

$

0.02

$

0.79

$

0.64

$

0.09

$

0.73

 
Year-over-year currency translation impact on current year diluted EPS

$

-

$

(0.01

)

$

(0.01

)

Diluted EPS at Constant Currency

$

0.77

$

0.03

$

0.80

 
 
Q2 YTD 2019Q2 YTD 2018
As ReportedAdjustmentsAdjustedAs ReportedAdjustmentsAdjusted
Total Revenue

2,582

-

2,582

2,534

2,534

Operating Income

280

45

a

325

284

33

a

317

Operating Margin

10.8

%

12.6

%

11.2

%

12.5

%

Interest Expense

(36

)

-

(36

)

(42

)

-

(42

)

Other Non-Operating Income (Expense)

5

-

5

5

-

5

Gain/(Loss) From Sale of Businesses

1

(1

)

-

(2

)

2

-

Income before Taxes

250

44

294

245

35

280

Provision for Income Taxes

(32

)

(25

)

b

(57

)

(51

)

(5

)

b

(56

)

Net Income Attributable to Xylem

218

19

237

194

30

224

Diluted Shares

181.1

181.1

181.2

181.2

Diluted EPS

$

1.20

$

0.11

$

1.31

$

1.07

$

0.17

$

1.24

 
Year-over-year currency translation impact on current year diluted EPS

$

(0.05

)

$

(0.01

)

$

(0.06

)

Diluted EPS at Constant Currency

$

1.25

$

0.12

$

1.37

 
aQuarter: Restructuring & realignment costs of $21 million and $10 million in 2019 and 2018, respectively; special charges of $1 million of acquisition related costs in 2018.
Year-to-date: Restructuring & realignment costs of $41 million and $26 million in 2019 and 2018, respectively; special charges of $4 million of acquisition related costs in 2019 ($1 million of acquisition related costs and $3 million of intangible asset impairment) and $7 million of acquisition related costs in 2018.
bQuarter: Net tax impact on restructuring & realignment costs of $4 million and $3 million in 2019 and 2018, respectively and tax-related special items of $13 million of expense in 2019 and $6 million of benefit in 2018.
Year-to-date: Net tax impact on restructuring & realignment costs of $8 million and $7 million in 2019 and 2018, respectively; net tax impact on special charges of $0 million and $1 million in 2019 and 2018, respectively; and tax-related special items of $17 million of expense and $3 million of benefit in 2019 and 2018, respectively.
 
Xylem Inc. Non-GAAP Reconciliation
Net Cash - Operating Activities vs. Free Cash Flow
($ Millions)

Q1

Q2

Year-to-Date

2019

2018

2019

2018

2019

2018

Net Cash - Operating Activities

$

83

$

63

$

123

$

138

$

206

$

201

 
Capital Expenditures

(69

)

(61

)

(60

)

(50

)

$

(129

)

$

(111

)

 
Free Cash Flow

$

14

$

2

$

63

$

88

$

77

$

90

 
Cash paid for Sensus acquisition related costs

-

(1

)

-

-

-

(1

)

 
Free Cash Flow, excluding Sensus Acquisition Related Costs 

$

14

$

3

$

63

$

88

$

77

$

91

 
Net Income

79

79

139

115

218

194

 
Gain/(Loss) from sale of businesses

1

-

-

(2

)

1

(2

)

 
Special Charges - non-cash impairment

(3

)

-

-

-

(3

)

-

-

-

-

Net Income, excluding gain on sale of businesses and non-cash impairment charges

$

81

$

79

$

139

$

117

$

220

$

196

 
Free Cash Flow Conversion

17

%

4

%

45

%

75

%

35

%

46

%

Xylem Inc. Non-GAAP Reconciliation
EBITDA and Adjusted EBITDA by Quarter
 
($ Millions)
 

2019

Q1Q2Q3Q4Total
Net Income

79

139

218

 
Income Tax Expense

15

17

32

 
Interest Expense (Income), net

17

18

35

Depreciation

29

29

58

Amortization

35

34

69

EBITDA

175

237

-

-

412

 
Share-based Compensation

9

7

16

 
Restructuring & Realignment

20

21

41

 
Loss/(Gain) from sale of business

(1

)

-

(1

)

 
Special Charges

4

-

4

 
Adjusted EBITDA

207

265

-

-

472

 
Revenue

1,237

1,345

2,582

 
Adjusted EBITDA Margin

16.7

%

19.7

%

18.3

%

 

2018

Q1Q2Q3Q4Total
Net Income

79

115

130

225

549

 
Income Tax Expense

16

35

31

(46

)

36

 
Interest Expense (Income), net

20

20

20

18

78

Depreciation

29

29

29

30

117

Amortization

38

36

34

36

144

EBITDA

182

235

244

263

924

 
Share-based Compensation

9

7

7

7

30

 
Restructuring & Realignment

16

9

11

11

47

 
Loss/(Gain) from sale of business

-

2

(2

)

-

-

 
Special Charges

6

1

1

4

12

 
Adjusted EBITDA

213

254

261

285

1,013

 
Revenue

1,217

1,317

1,287

1,386

5,207

 
Adjusted EBITDA Margin

17.5

%

19.3

%

20.3

%

20.6

%

19.5

%

 
Xylem Inc. Non-GAAP Reconciliation
EBITDA and Adjusted EBITDA by Quarter
Water Infrastructure
($ Millions)
 

2019

Q1Q2Q3Q4Total
 
Pre-Tax Income

50

96

146

 
Interest Expense (Income), net

(1

)

1

-

Depreciation

11

12

23

Amortization

4

4

8

EBITDA

64

113

-

-

177

 
Share-based Compensation

1

-

1

 
Restructuring & Realignment

9

9

18

 
Adjusted EBITDA

74

122

-

-

196

 
Revenue

482

561

1,043

 
Adjusted EBITDA Margin

15.4

%

21.7

%

18.8

%

 

2018

Q1Q2Q3Q4Total
 
Pre-Tax Income

47

90

98

117

352

 
Interest Expense (Income), net

-

(1

)

(1

)

-

(2

)

Depreciation

12

11

12

11

46

Amortization

5

5

5

5

20

EBITDA

64

105

114

133

416

 
Share-based Compensation

1

-

1

-

2

 
Restructuring & Realignment

5

5

5

5

20

 
Adjusted EBITDA

70

110

120

140

440

 
Revenue

480

546

541

609

2,176

 
Adjusted EBITDA Margin

14.6

%

20.1

%

22.2

%

23.0

%

20.2

%

 
Xylem Inc. Non-GAAP Reconciliation
EBITDA and Adjusted EBITDA by Quarter
Applied Water
($ Millions)
 

2019

Q1Q2Q3Q4Total
 
Pre-Tax Income

57

62

119

 
Interest Expense (Income), net

-

-

-

Depreciation

5

5

10

Amortization

1

1

2

EBITDA

63

68

-

-

131

 
Share-based Compensation

1

-

1

 
Restructuring & Realignment

3

4

7

 
 
Adjusted EBITDA

67

72

-

-

139

 
Revenue

379

394

773

 
Adjusted EBITDA Margin

17.7

%

18.3

%

18.0

%

 

2018

Q1Q2Q3Q4Total
 
Pre-Tax Income

50

61

60

66

237

 
Interest Expense (Income), net

-

-

-

-

-

Depreciation

5

5

5

5

20

Amortization

-

1

1

-

2

EBITDA

55

67

66

71

259

 
Share-based Compensation

1

1

-

1

3

 
Restructuring & Realignment

3

2

2

3

10

 
Adjusted EBITDA

59

70

68

75

272

 
Revenue

366

388

378

402

1,534

 
Adjusted EBITDA Margin

16.1

%

18.0

%

18.0

%

18.7

%

17.7

%

 
Xylem Inc. Non-GAAP Reconciliation
EBITDA and Adjusted EBITDA by Quarter
Measurement & Control Solutions
($ Millions)
 

2019

Q1Q2Q3Q4Total
 
Pre-Tax Income

16

26

42

 
Interest Expense (Income), net

-

-

-

Depreciation

9

9

18

Amortization

27

26

53

EBITDA

52

61

-

-

113

 
Share-based Compensation

1

2

3

 
Restructuring & Realignment

8

8

16

 
Loss/(Gain) from sale of business

(1

)

-

(1

)

 
Special Charges

4

-

4

 
Adjusted EBITDA

64

71

-

-

135

 
Revenue

376

390

766

 
Adjusted EBITDA Margin

17.0

%

18.2

%

17.6

%

 

2018

Q1Q2Q3Q4Total
 
Pre-Tax Income

33

28

33

23

117

 
Interest Expense (Income), net

-

-

-

(1

)

(1

)

Depreciation

8

9

8

10

35

Amortization

29

27

26

27

109

EBITDA

70

64

67

59

260

 
Share-based Compensation

1

1

1

1

4

 
Restructuring & Realignment

8

3

4

3

18

 
Loss/(Gain) from sale of business

-

2

(2

)

-

-

 
Special Charges

2

1

-

2

5

 
Adjusted EBITDA

81

71

70

65

287

 
Revenue

371

383

368

375

1,497

 
Adjusted EBITDA Margin

21.8

%

18.5

%

19.0

%

17.3

%

19.2

%

 

Contacts:

Media
Houston Spencer +1 (914) 323-5723
Houston.Spencer@xyleminc.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.

Use the myMotherLode.com Keyword Search to go straight to a specific page

Popular Pages

  • Local News
  • US News
  • Weather
  • State News
  • Events
  • Traffic
  • Sports
  • Dining Guide
  • Real Estate
  • Classifieds
  • Financial News
  • Fire Info
Feedback