Upgrade to SI Premium - Free Trial

Xylem Reports Fourth-Quarter and Full-Year 2023 Results

February 6, 2024 6:55 AM

Fourth-Quarter Highlights

Full-Year Highlights

WASHINGTON--(BUSINESS WIRE)-- Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported fourth-quarter and full-year 2023 results. The Company’s total revenue of $2.1 billion surpassed prior guidance, on continued strong execution and demand. Fourth-quarter earnings exceeded Xylem’s previous guidance.

“The team delivered an outstanding fourth quarter, fueling momentum as we enter 2024,” said Matthew Pine, Xylem president and CEO. “Revenue, margin and earnings per share all exceeded expectations, driven by strong execution on healthy demand across our business. In a transformational year for Xylem, the team stayed focused on serving our customers and delivered strong results on both the top and bottom lines.”

“That discipline and focus, paired with continuing resilient underlying demand, gives us confidence in further growth and margin expansion in the year ahead. Our integration of Evoqua is ahead of schedule, and our team is taking full advantage of the breadth of our combined offering to solve even more of our customers’ water challenges.”

Net income was $266 million, or $1.10 per share. Net income margin increased 270 basis points to 12.6 percent. These results are driven by strong operational performance and non-recurring tax benefits, partially offset by higher acquisition and integration costs related to the Evoqua transaction, purchase accounting intangible amortization, special charges, and restructuring and realignment costs. Adjusted net income was $239 million, or $0.99 per share, which excludes the impacts of special charges, purchase accounting intangible amortization, and restructuring and realignment costs.

Fourth-quarter adjusted earnings before interest, tax, depreciation, and amortization (EBITDA) margin was 19.6 percent, reflecting a year-over-year increase of 90 basis points. Productivity savings, strong price realization and higher volume drove the margin expansion, exceeding the impact of inflation and strategic investments.

The Board of Directors of Xylem has declared a first-quarter dividend of $0.36 per share, an increase of 9 percent. The dividend is payable on March 20, 2024, to shareholders of record as of February 21, 2024.

Outlook

Xylem forecasts full-year 2024 revenue of approximately $8.4 to $8.5 billion, up approximately 14 to 15 percent on a reported basis and up approximately 3 to 5 percent on an organic basis.

Full-year 2024 adjusted EBITDA margin is expected to be approximately 19.4 to 19.9 percent, an increase of 50 to 100 basis points from Xylem’s 2023 adjusted results. Full-year free cash flow conversion to net income is expected to be approximately 115 percent.

Further 2024 planning assumptions are included in Xylem’s fourth-quarter 2023 earnings materials posted at www.xylem.com/investors. 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.

Supplemental information on Xylem’s fourth-quarter 2023 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 solving the world’s critical water challenges with innovation and expertise. Our 23,000 diverse employees delivered combined pro forma revenue of $8.1 billion in 2023. We are creating a more sustainable world by enabling our customers to optimize water and resource management and helping communities in more than 150 countries become water-secure. Join us at www.xylem.com and Let’s Solve Water.

Forward-Looking Statements

This press release contains “forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Generally, the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” "contemplate," "predict," “forecast,” “likely,” “believe,” “target,” “will,” “could,” “would,” “should,” "potential," "may" and similar expressions or their negative, may, but are not necessary to, identify forward-looking statements. By their nature, forward-looking statements address uncertain matters and include any statements that: are not historical, such as statements about our strategy, financial plans, outlook, objectives, plans, intentions or goals (including those related to our social, environmental and other sustainability goals); or address possible or future results of operations or financial performance, including statements relating to orders, revenues, operating margins and earnings per share growth.

Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to inherent risks and uncertainties, many of which are beyond our control. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in or implied by our forward-looking statements include, among others, the following: the impact of overall industry and general economic conditions, including industrial, governmental, and public and private sector spending, interest rates, inflation and related monetary policy by governments in response to inflation, and the strength of the residential and commercial real estate markets, on economic activity and our operations; geopolitical events, including the ongoing and possible escalation of the conflicts involving between Russia and Ukraine, and the Middle East, as well as regulatory, economic and other risks associated with our global sales and operations, including those related to domestic content requirements applicable to projects receiving governmental funding; manufacturing and operating cost increases due to macroeconomic conditions, including inflation, energy supply, supply chain shortages, logistics challenges, tight labor markets, prevailing price changes, tariffs and other factors; demand for our products, disruption, competition or pricing pressures in the markets we serve; cybersecurity incidents or other disruptions of information technology systems on which we rely, or involving our connected products and services; lack of availability or delays in receiving parts and raw materials from our supply chain, including electronic components (in particular, semiconductors); disruptions in operations at our facilities or that of third parties upon which we rely; uncertainty related to the realization of the benefits and synergies from our acquisition of Evoqua; safe and compliant treatment and handling of water, wastewater and hazardous materials; failure to successfully execute large projects, including with respect to meeting performance guarantees and customers’ budgets, timelines and safety requirements; our ability to retain and attract leadership and other diverse and key talent, as well as competition for overall talent and labor; defects, security, warranty and liability claims, and recalls with respect to our products; uncertainty related to restructuring and realignment actions and related costs and savings; our ability to execute strategic investments for growth, including related to acquisitions and divestitures; availability, regulation or interference with radio spectrum used by certain of our products; volatility in served markets or impacts on our business and operations due to weather conditions, including the effects of climate change; risks related to our sustainability commitments and related disclosures; fluctuations in foreign currency exchange rates; difficulty predicting our financial results; risk of future impairments to goodwill and other intangible assets; changes in our effective tax rates or tax expenses; financial market risks related to our pension and other defined benefit plans; failure to comply with, or changes in, laws or regulations, including those pertaining to our business conduct, operations, products and services, including anti-corruption, data privacy and security, trade, competition, the environment, climate change and health and safety; legal, governmental or regulatory claims, investigations or proceedings and associated contingent liabilities; matters related to intellectual property infringement or expiration of rights; and other factors set forth under “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022 and in subsequent filings we make with the Securities and Exchange Commission (“SEC”).

Forward-looking and other statements in this press release regarding our environmental and other sustainability plans and goals are not an indication that these statements are necessarily material to investors or are required to be disclosed in our filings with the SEC. In addition, historical, current, and forward-looking social, environmental and sustainability-related statements may be based on standards for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions that are subject to change in the future. All forward-looking statements made herein are based on information currently available to us as of the date of this press release. We undertake 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

CONSOLIDATED INCOME STATEMENTS (Unaudited)

(In Millions, except per share data)

Year Ended December 31,

2023

2022

2021

Revenue from products

$

6,291

$

4,978

$

4,684

Revenue from services

1,073

544

511

Revenue

7,364

5,522

5,195

Cost of revenue from products

3,817

3,002

2,831

Cost of revenue from services

830

436

389

Cost of revenue

4,647

3,438

3,220

Gross profit

2,717

2,084

1,975

Selling, general and administrative expenses

1,757

1,227

1,179

Research and development expenses

232

206

204

Restructuring and asset impairment charges

76

29

7

Operating income

652

622

585

Interest expense

49

50

76

U.K. pension settlement expense

140

Other non-operating income, net

33

7

(Loss) Gain on sale of businesses

(1

)

1

2

Income before taxes

635

440

511

Income tax expense

26

85

84

Net income

$

609

$

355

$

427

Earnings per share:

Basic

$

2.81

$

1.97

$

2.37

Diluted

$

2.79

$

1.96

$

2.35

Weighted average number of shares:

Basic

217.0

180.2

180.2

Diluted

218.2

181.0

181.5

XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Unaudited)

(In Millions, except per share amounts)

December 31,

2023

2022

ASSETS

Current assets:

Cash and cash equivalents

$

1,019

$

944

Receivables, less allowances for discounts, returns and credit losses of $56 and $50 in 2023 and 2022, respectively

1,617

1,096

Inventories

1,018

799

Prepaid and other current assets

230

173

Total current assets

3,884

3,012

Property, plant and equipment, net

1,169

630

Goodwill

7,587

2,719

Other intangible assets, net

2,529

930

Other non-current assets

943

661

Total assets

$

16,112

$

7,952

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$

968

$

723

Accrued and other current liabilities

1,221

867

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

16

Total current liabilities

2,205

1,590

Long-term debt, net

2,268

1,880

Accrued post-retirement benefit obligations

344

286

Deferred income tax liabilities

557

222

Other non-current accrued liabilities

562

471

Total liabilities

5,936

4,449

Stockholders’ equity:

Common stock — par value $0.01 per share:

Authorized 750.0 shares, issued 257.6 and 196.0 shares in 2023 and 2022, respectively

3

2

Capital in excess of par value

8,564

2,134

Retained earnings

2,601

2,292

Treasury stock – at cost 16.0 shares and 15.8 shares in 2023 and 2022, respectively

(733

)

(708

)

Accumulated other comprehensive loss

(269

)

(226

)

Total stockholders’ equity

10,166

3,494

Non-controlling interest

10

9

Total equity

10,176

3,503

Total liabilities and stockholders’ equity

$

16,112

$

7,952

XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (In Millions) (Unaudited)

Year Ended December 31,

2023

2022

2021

Operating Activities

Net income

$

609

$

355

$

427

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

Depreciation

193

111

118

Amortization

243

125

127

Deferred income taxes

(79

)

(64

)

10

Share-based compensation

60

37

33

Restructuring and asset impairment charges

76

29

7

U.K. pension settlement expense

140

Loss (gain) from sale of businesses

1

(1

)

(2

)

Other, net

(4

)

8

Payments for restructuring

(30

)

(11

)

(25

)

Contributions to post-retirement benefit plans

(25

)

(19

)

(29

)

Changes in assets and liabilities (net of acquisitions):

Changes in receivables

(87

)

(192

)

(70

)

Changes in inventories

41

(147

)

(167

)

Changes in accounts payable

22

117

81

Changes in accrued liabilities

(4

)

57

7

Changes in accrued and deferred taxes

(109

)

57

(9

)

Net changes in other assets and liabilities

(74

)

6

22

Net Cash — Operating activities

837

596

538

Investing Activities

Capital expenditures

(271

)

(208

)

(208

)

Proceeds from the sale of property, plant and equipment

1

4

3

Acquisitions of businesses, net of cash acquired

(476

)

Proceeds from sale of businesses

105

1

10

Cash received from investments

1

5

Cash paid for investments

(1

)

(11

)

Cash paid for equity investments

(57

)

(3

)

(5

)

Cash received from interest rate swaps

38

Cash received from cross-currency swaps

28

28

14

Settlement of currency forward agreement

(10

)

Other, net

4

3

3

Net Cash — Investing activities

(628

)

(191

)

(183

)

Financing Activities

Long-term debt issued, net

278

Long-term debt repaid, net

(160

)

(527

)

(600

)

Repurchase of common stock

(25

)

(52

)

(68

)

Proceeds from exercise of employee stock options

62

8

19

Dividends paid

(299

)

(217

)

(203

)

Other, net

(13

)

(2

)

(3

)

Net Cash — Financing activities

(157

)

(790

)

(855

)

Effect of exchange rate changes on cash

23

(20

)

(26

)

Net change in cash and cash equivalents

75

(405

)

(526

)

Cash and cash equivalents at beginning of year

944

1,349

1,875

Cash and cash equivalents at end of year

$

1,019

$

944

$

1,349

Supplemental disclosure of cash flow information:

Cash paid during the year for:

Interest

$

69

$

76

$

99

Income taxes (net of refunds received)

$

211

$

91

$

83

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 items to represent the non-GAAP measures we consider to be key performance indicators, as well as the related reconciling items to the most directly comparable measure calculated and presented in accordance with GAAP. The non-GAAP measures may not be comparable to similarly titled measures reported by other companies.
“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 or discontinuance 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” and "Adjusted Segment EBITDA" reflect the adjustments to EBITDA and segment EBITDA, respectively, to exclude share-based compensation charges, restructuring and realignment costs, gain or loss from sale of businesses and special charges.
"Adjusted EBITDA Margin" and "Adjusted Segment EBITDA Margin" defined as adjusted EBITDA and adjusted segment EBITDA divided by total revenue and segment revenue, respectively.
"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, amortization of acquired intangible assets, gain or loss from sale of businesses, special charges and tax-related special items, as applicable.
"Adjusted Operating Margin" and "Adjusted Segment Operating Margin" defined as adjusted operating income and adjusted segment operating income divided by total revenue and segment revenue, respectively.
“Free Cash Flow” defined as net cash from operating activities, as reported in the Statement of Cash Flows, less capital expenditures, and "Free Cash Flow Conversion" defined as Free Cash Flows divided by net income, excluding the gain on sale of businesses and other non-recurring, significant non-cash impacts, such as non-cash impairment charges and significant deferred tax items. Our definitions of "free cash flow" and "free cash flow conversion" do not consider certain non-discretionary cash payments, such as debt.
"Adjusted Free Cash Flow" defined as free cash flow adjusted for significant cash items for which the corresponding income statement impact does not occur within
the same fiscal year.
“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.
“Special charges" defined as costs incurred by the Company, such as acquisition and integration related costs, non-cash impairment charges and both operating and non-operating adjustments for costs related to the UK pension plan buyout.
“Tax-related special items" defined as tax items, such as tax return versus tax provision adjustments, tax exam impacts, tax law change impacts, excess tax benefits/losses and other discrete tax adjustments.
Xylem Inc. Non-GAAP Reconciliation
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

% Change

Acquisitions /
Divestitures

Change

% Change

Orders

Orders

2023 v. 2022

2023 v. 2022

FX Impact

Adj. 2023 v. 2022

Adj. 2023 v. 2022

2023

2022

Year Ended December 31
Xylem Inc.

7,501

6,257

1,244

20

%

(1,220

)

41

65

1

%

21

%

Water Infrastructure

3,060

2,607

453

17

%

(352

)

23

124

5

%

18

%

Applied Water

1,770

1,794

(24

)

(1

%)

-

18

(6

)

(0

%)

(0

%)

Measurement and Control Solutions

1,803

1,856

(53

)

(3

%)

-

-

(53

)

(3

%)

(3

%)

Integrated Solutions and Services

868

-

868

N/A

(868

)

-

-

N/A

N/A

Quarter Ended December 31
Xylem Inc.

2,044

1,439

605

42

%

(451

)

(17

)

137

10

%

41

%

Water Infrastructure

820

622

198

32

%

(130

)

(9

)

59

9

%

30

%

Applied Water

420

400

20

5

%

-

(2

)

18

5

%

5

%

Measurement and Control Solutions

483

417

66

16

%

-

(6

)

60

14

%

14

%

Integrated Solutions and Services

321

-

321

N/A

(321

)

-

-

N/A

N/A

Quarter Ended September 30
Xylem Inc.

2,031

1,419

612

43

%

(547

)

(18

)

47

3

%

42

%

Water Infrastructure

850

594

256

43

%

(163

)

(10

)

83

14

%

41

%

Applied Water

422

409

13

3

%

-

(4

)

9

2

%

2

%

Measurement and Control Solutions

375

416

(41

)

(10

%)

-

(4

)

(45

)

(11

%)

(11

%)

Integrated Solutions and Services

384

-

384

N/A

(384

)

-

-

N/A

N/A

Quarter Ended June 30
Xylem Inc.

1,856

1,684

172

10

%

(222

)

23

(27

)

(2

%)

12

%

Water Infrastructure

751

731

20

3

%

(59

)

13

(26

)

(4

%)

5

%

Applied Water

445

480

(35

)

(7

%)

-

6

(29

)

(6

%)

(6

%)

Measurement and Control Solutions

497

473

24

5

%

-

4

28

6

%

6

%

Integrated Solutions and Services

163

-

163

N/A

(163

)

-

-

N/A

N/A

Quarter Ended March 31
Xylem Inc.

1,570

1,715

(145

)

(8

%)

-

53

(92

)

(5

%)

(5

%)

Water Infrastructure

639

660

(21

)

(3

%)

-

29

8

1

%

1

%

Applied Water

483

505

(22

)

(4

%)

-

18

(4

)

(1

%)

(1

%)

Measurement and Control Solutions

448

550

(102

)

(19

%)

-

6

(96

)

(17

%)

(17

%)

Integrated Solutions and Services

-

-

-

N/A

-

-

-

N/A

N/A

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

% Change

Acquisitions /
Divestitures

Change

% Change

Revenue

Revenue

2023 v. 2022

2023 v. 2022

FX Impact

Adj. 2023 v. 2022

Adj. 2023 v. 2022

2023

2022

Year Ended December 31
Xylem Inc.

7,364

5,522

1,842

33

%

(1,177

)

25

690

12

%

34

%

Water Infrastructure

2,967

2,364

603

26

%

(362

)

14

255

11

%

26

%

Applied Water

1,853

1,767

86

5

%

-

10

96

5

%

5

%

Measurement and Control Solutions

1,729

1,391

338

24

%

-

1

339

24

%

24

%

Integrated Solutions and Services

815

-

815

N/A

(815

)

-

-

N/A

N/A

Quarter Ended December 31
Xylem Inc.

2,118

1,506

612

41

%

(459

)

(17

)

136

9

%

40

%

Water Infrastructure

871

668

203

30

%

(137

)

(9

)

57

9

%

29

%

Applied Water

457

455

2

0

%

-

(4

)

(2

)

(0

%)

(0

%)

Measurement and Control Solutions

468

383

85

22

%

-

(4

)

81

21

%

21

%

Integrated Solutions and Services

322

-

322

N/A

(322

)

-

-

N/A

N/A

Quarter Ended September 30
Xylem Inc.

2,076

1,380

696

50

%

(540

)

(22

)

134

10

%

49

%

Water Infrastructure

803

574

229

40

%

(172

)

(14

)

43

7

%

37

%

Applied Water

465

458

7

2

%

-

(3

)

4

1

%

1

%

Measurement and Control Solutions

440

348

92

26

%

-

(5

)

87

25

%

25

%

Integrated Solutions and Services

368

-

368

N/A

(368

)

-

-

N/A

N/A

Quarter Ended June 30
Xylem Inc.

1,722

1,364

358

26

%

(178

)

19

199

15

%

28

%

Water Infrastructure

704

589

115

20

%

(53

)

12

74

13

%

22

%

Applied Water

478

429

49

11

%

-

4

53

12

%

12

%

Measurement and Control Solutions

415

346

69

20

%

-

3

72

21

%

21

%

Integrated Solutions and Services

125

-

125

N/A

(125

)

-

-

N/A

N/A

Quarter Ended March 31
Xylem Inc.

1,448

1,272

176

14

%

-

45

221

17

%

17

%

Water Infrastructure

589

533

56

11

%

-

25

81

15

%

15

%

Applied Water

453

425

28

7

%

-

13

41

10

%

10

%

Measurement and Control Solutions

406

314

92

29

%

-

7

99

32

%

32

%

Integrated Solutions and Services

-

-

-

N/A

-

-

-

N/A

N/A

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

Q1

Q2

Q3

Q4

YTD

2023

2022 (1)

2023

2022 (1)

2023

2022 (1)

2023

2022 (1)

2023

2022 (1)

Total Revenue
• Total Xylem

1,448

1,272

1,722

1,364

2,076

1,380

2,118

1,506

7,364

5,522

• Water Infrastructure

589

533

704

589

803

574

871

668

2,967

2,364

• Applied Water

453

425

478

429

465

458

457

455

1,853

1,767

• Measurement and Control Solutions

406

314

415

346

440

348

468

383

1,729

1,391

• Integrated Solutions and Services

-

-

125

-

368

-

322

-

815

-

• Corporate/ Other

-

-

-

-

-

-

-

-

-

-

Operating Income (Loss)
• Total Xylem

131

111

119

146

191

168

211

197

652

622

• Water Infrastructure

70

74

106

108

128

104

115

132

419

418

• Applied Water

83

59

84

61

73

77

70

61

310

258

• Measurement and Control Solutions

20

(10

)

26

(5

)

27

(2

)

40

19

113

2

• Integrated Solutions and Services

-

-

(7

)

-

(3

)

-

18

-

8

-

• Corporate/ Other

(42

)

(12

)

(90

)

(18

)

(34

)

(11

)

(32

)

(15

)

(198

)

(56

)

Operating Margin
• Total Xylem

9.0

%

8.7

%

6.9

%

10.7

%

9.2

%

12.2

%

10.0

%

13.1

%

8.9

%

11.3

%

• Water Infrastructure

11.9

%

13.9

%

15.1

%

18.3

%

15.9

%

18.1

%

13.2

%

19.8

%

14.1

%

17.7

%

• Applied Water

18.3

%

13.9

%

17.6

%

14.2

%

15.7

%

16.8

%

15.3

%

13.4

%

16.7

%

14.6

%

• Measurement and Control Solutions

4.9

%

(3.2

%)

6.3

%

(1.4

%)

6.1

%

(0.6

%)

8.5

%

5.0

%

6.5

%

0.1

%

• Integrated Solutions and Services

N/A

N/A

(5.6

%)

N/A

(0.8

%)

N/A

5.6

%

N/A

1.0

%

N/A

• Corporate/ Other

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

Special Charges
• Total Xylem

25

1

67

1

24

13

22

1

138

16

• Water Infrastructure

-

-

12

-

6

-

11

-

29

-

• Applied Water

-

-

-

-

-

-

-

-

-

-

• Measurement and Control Solutions

2

-

-

1

1

12

1

1

4

14

• Integrated Solutions and Services

-

-

7

-

9

-

5

-

21

-

• Corporate/ Other

23

1

48

-

8

1

5

-

84

2

Restructuring & Realignment Costs
• Total Xylem

11

4

37

8

34

6

24

16

106

34

• Water Infrastructure

3

1

3

3

3

3

13

4

22

11

• Applied Water

3

1

2

2

6

1

3

9

14

13

• Measurement and Control Solutions

5

2

3

3

6

2

6

3

20

10

• Integrated Solutions and Services

-

-

7

-

8

-

-

-

15

-

• Corporate/ Other

-

-

22

-

11

-

2

-

35

-

Purchase Accounting Intangible Amortization Adjustment
• Total Xylem

18

18

36

18

66

18

56

18

176

72

• Water Infrastructure

1

1

8

1

15

1

25

1

49

4

• Applied Water

-

-

-

-

-

-

-

-

-

-

• Measurement and Control Solutions

17

17

17

17

16

17

16

17

66

68

• Integrated Solutions and Services

-

-

11

-

35

-

15

-

61

-

• Corporate/ Other

-

-

-

-

-

-

-

-

-

-

Adjusted Operating Income (Loss)
• Total Xylem

185

134

259

173

315

205

313

232

1,072

744

• Water Infrastructure

74

76

129

112

152

108

164

137

519

433

• Applied Water

86

60

86

63

79

78

73

70

324

271

• Measurement and Control Solutions

44

9

46

16

50

29

63

40

203

94

• Integrated Solutions and Services

-

-

18

-

49

-

38

-

105

-

• Corporate/ Other

(19

)

(11

)

(20

)

(18

)

(15

)

(10

)

(25

)

(15

)

(79

)

(54

)

Adjusted Operating Margin
• Total Xylem

12.8

%

10.5

%

15.0

%

12.7

%

15.2

%

14.9

%

14.8

%

15.4

%

14.6

%

13.5

%

• Water Infrastructure

12.6

%

14.3

%

18.3

%

19.0

%

18.9

%

18.8

%

18.8

%

20.5

%

17.5

%

18.3

%

• Applied Water

19.0

%

14.1

%

18.0

%

14.7

%

17.0

%

17.0

%

16.0

%

15.4

%

17.5

%

15.3

%

• Measurement and Control Solutions

10.8

%

2.9

%

11.1

%

4.6

%

11.4

%

8.3

%

13.5

%

10.4

%

11.7

%

6.8

%

• Integrated Solutions and Services

N/A

N/A

14.4

%

N/A

13.3

%

N/A

11.8

%

N/A

12.9

%

N/A

• Corporate/ Other

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

(1) 2022 amounts have been recast to adjust for historical purchase accounting intangible amortization.
Xylem Inc. Non-GAAP Reconciliation
Adjusted Diluted EPS
($ Millions, except per share amounts)
Q4 2023 Q4 2022 (1)
As Reported Adjustments Adjusted As Reported Adjustments Adjusted
Total Revenue

2,118

-

2,118

1,506

-

1,506

Operating Income

211

102

a

313

197

35

a

232

Operating Margin

10.0

%

14.8

%

13.1

%

15.4

%

Interest Expense

(14

)

-

(14

)

(13

)

-

(13

)

Other Non-Operating Income (Expense)

14

-

14

5

-

b

5

Gain/(Loss) From Sale of Business

(1

)

1

-

-

-

-

Income before Taxes

210

103

313

189

35

224

Provision for Income Taxes

56

(130

)

c

(74

)

(40

)

(2

)

c

(42

)

Net Income

266

(27

)

239

149

33

182

Diluted Shares

242.5

242.5

181.3

181.3

Diluted EPS

$

1.10

($

0.11

)

$

0.99

$

0.82

$

0.18

$

1.00

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

$

0.02

$

0.00

$

0.02

Diluted EPS at Constant Currency

$

1.08

($

0.11

)

$

0.97

Q4 YTD 2023 Q4 YTD 2022 (1)
As Reported Adjustments Adjusted As Reported Adjustments Adjusted
Total Revenue

7,364

-

7,364

5,522

-

5,522

Operating Income

652

420

a

1,072

622

122

a

744

Operating Margin

8.9

%

14.6

%

11.3

%

13.5

%

Interest Expense

(49

)

-

(49

)

(50

)

-

(50

)

Other Non-Operating Income (Expense)

33

-

33

7

4

b

11

UK Pension Buyout Settlement

-

-

-

(140

)

140

-

Gain/(Loss) From Sale of Business

(1

)

1

-

1

(1

)

-

Income before Taxes

635

421

1,056

440

265

705

Provision for Income Taxes

(26

)

(205

)

c

(231

)

(85

)

(50

)

c

(135

)

Net Income

609

216

825

355

215

570

Diluted Shares

218.2

218.2

181.0

181.0

Diluted EPS

$

2.79

$

0.99

$

3.78

$

1.96

$

1.19

$

3.15

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

$

0.02

$

0.00

$

0.02

Diluted EPS at Constant Currency

$

2.77

$

0.99

$

3.76

(1) 2022 amounts have been recast to adjust for historical purchase accounting intangible amortization.
a Quarter-to-date:
Restructuring & realignment costs: 2023 - $24 million and 2022 - $16 million
Special charges: 2023 - $19 million of acquisition & integration cost, $1 million of asset impairment and $2 million of other special charges; 2022 - $1 million of asset impairment charges
Purchase accounting intangible amortization: 2023 - $56 million and 2022 - $18 million
Year-to-date:
Restructuring & realignment costs: 2023 - $106 million and 2022 - $34 million
Special charges: 2023 - $126 million of acquisition & integration related costs, $8 million of other special charges and $4 million of asset impairment charges; 2022 - $14 million of asset impairment charges and $2 million UK pension plan charges
Purchase accounting intangible amortization: 2023 - $176 million and 2022 - $72 million
b Quarter-to-date and Year-to-date: 2022 - Special non-operating charges consist of charges related to the UK pension plan exited as part of a buy-out of $0 million and $4 million, respectively
c Quarter-to-date: 2023 - Net tax impact on pre-tax adjustments (note a) of $23 million and other tax special items of $107 million; 2022 - Net tax impact on pre-tax adjustments (notes a and b) of $7 million and other tax related special items of $(5) million
Year-to-date: 2023 - Net tax impact on pre-tax adjustments (note a) of $90 million and other tax special items of $115 million; 2022 - Net tax impact on pre-tax adjustments (notes a and b) of $51 million and other tax related special items of $(1) million
Xylem Inc. Non-GAAP Reconciliation
Net Cash - Operating Activities vs. Free Cash Flow ($ Millions)

Q1

Q2

Q3

Q4

Year-to-Date

2023

2022

2023

2022

2023

2022

2023

2022

2023

2022

Net Cash - Operating Activities

($19

)

($81

)

$28

$113

$373

$202

$455

$362

$837

$596

Capital Expenditures - PP&E

(33

)

(31

)

(42

)

(30

)

(57

)

(37

)

(76

)

(41

)

(208

)

(139

)

Capital Expenditures - Software

(16

)

(18

)

(12

)

(16

)

(17

)

(16

)

(18

)

(19

)

(63

)

(69

)

Capital Expenditures

(49

)

(49

)

(54

)

(46

)

(74

)

(53

)

(94

)

(60

)

(271

)

(208

)

Cash paid in excess of tax provision for R&D law change adoption

33

-

-

-

-

-

-

-

33

-

Free Cash Flow

($35

)

($130

)

($26

)

$67

$299

$149

$361

$302

$599

$388

Cash paid by Xylem for Evoqua's pre-close transaction costs

-

-

70

-

-

-

-

-

70

-

Cash paid for Idrica distribution agreement

-

-

60

-

-

-

-

-

60

-

Adjusted Free Cash Flow

($35

)

($130

)

$104

$67

$299

$149

$361

$302

$729

$388

Net Income

$99

$82

$92

$112

$152

$12

$266

$149

$609

$355

Gain/(Loss) from sale of business

-

1

-

-

-

-

(1

)

-

(1

)

1

Restructuring Charges - non-cash stock acceleration

-

-

(14

)

-

(11

)

-

(2

)

-

(27

)

-

Significant non-cash tax benefit/(charge)

-

-

-

-

-

-

70

-

70

-

U.K. pension buyout settlement - non-cash release from AOCI

-

-

-

-

-

(140

)

-

-

-

(140

)

U.K. pension buyout settlement - non-cash tax release from AOCI

-

-

-

-

-

23

-

-

-

23

Special Charges - Inventory step-up

-

-

(15

)

-

(5

)

-

(5

)

-

(25

)

-

Special Charges - non-cash impairment

(2

)

-

-

(1

)

(1

)

(12

)

(1

)

(1

)

(4

)

(14

)

Net Income, excluding gain/(loss) on sale of businesses and non-cash restructuring and special charges

$101

$81

$121

$113

$169

$141

$205

$150

$596

$485

Operating Cash Flow Conversion

(19

%)

(99

%)

30

%

101

%

245

%

1683

%

171

%

243

%

137

%

168

%

Free Cash Flow Conversion

(35

%)

(160

%)

86

%

59

%

177

%

106

%

176

%

201

%

122

%

80

%

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

2023

Q1 Q2 Q3 Q4 Total
Net Income

99

92

152

266

609

Net Income margin

6.8

%

5.3

%

7.3

%

12.6

%

8.3

%

Depreciation

28

41

63

61

193

Amortization

32

51

84

76

243

Interest Expense (Income), net

2

5

6

8

21

Income Tax Expense

27

22

33

(56

)

26

EBITDA

188

211

338

355

1,092

Share-based Compensation

12

15

18

15

60

Restructuring & Realignment

11

36

33

23

103

Special Charges

25

67

22

22

136

Loss/(Gain) from sale of business

-

-

-

1

1

Adjusted EBITDA

236

329

411

0

416

1,392

Revenue

1,448

1,722

2,076

2,118

7,364

Adjusted EBITDA Margin

16.3

%

19.1

%

19.8

%

19.6

%

18.9

%

2022

Q1 Q2 Q3 Q4 Total
Net Income

82

112

12

149

355

Net Income margin

6.4

%

8.2

%

0.9

%

9.9

%

6.4

%

Depreciation

28

28

27

28

111

Amortization

30

32

31

32

125

Interest Expense (Income), net

11

10

7

6

34

Income Tax Expense

16

24

5

40

85

EBITDA

167

206

82

255

710

Share-based Compensation

9

9

10

9

37

Restructuring & Realignment

4

8

6

16

34

U.K. Pension Settlement

-

-

140

-

140

Special Charges

2

3

14

1

20

Loss/(Gain) from sale of business

(1

)

-

-

-

(1

)

Adjusted EBITDA

181

226

252

281

940

Revenue

1,272

1,364

1,380

1,506

5,522

Adjusted EBITDA Margin

14.2

%

16.6

%

18.3

%

18.7

%

17.0

%

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

2023

Q1 Q2 Q3 Q4 Total
Operating Income

70

106

128

115

419

Operating Margin

11.9

%

15.1

%

15.9

%

13.2

%

14.1

%

Depreciation

12

14

14

15

55

Amortization

2

10

16

27

55

Other non-operating expense, excluding interest income

-

1

-

2

3

EBITDA

84

131

158

159

532

Share-based Compensation

2

5

3

5

15

Restructuring & Realignment

3

3

3

13

22

Special Charges

-

12

6

11

29

Adjusted EBITDA

89

151

170

188

598

Revenue

589

704

803

871

2,967

Adjusted EBITDA Margin

15.1

%

21.4

%

21.2

%

21.6

%

20.2

%

2022

Q1 Q2 Q3 Q4 Total
Operating Income

74

108

104

132

418

Operating Margin

13.9

%

18.3

%

18.1

%

19.8

%

17.7

%

Depreciation

11

11

11

11

44

Amortization

2

3

1

3

9

Other non-operating expense, excluding interest income

(4

)

1

-

(1

)

(4

)

EBITDA

83

123

116

145

467

Share-based Compensation

1

-

-

1

2

Restructuring & Realignment

1

3

3

4

11

Adjusted EBITDA

85

126

119

150

480

Revenue

533

589

574

668

2,364

Adjusted EBITDA Margin

15.9

%

21.4

%

20.7

%

22.5

%

20.3

%

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

2023

Q1 Q2 Q3 Q4 Total
Operating Income

83

84

73

70

310

Operating Margin

18.3

%

17.6

%

15.7

%

15.3

%

16.7

%

Depreciation

5

4

6

4

19

Amortization

-

1

-

1

2

Other non-operating expense, excluding interest income

(1

)

-

-

(1

)

(2

)

EBITDA

87

89

79

74

329

Share-based Compensation

1

-

1

2

4

Restructuring & Realignment

3

2

5

3

13

Adjusted EBITDA

91

91

85

79

346

Revenue

453

478

465

457

1,853

Adjusted EBITDA Margin

20.1

%

19.0

%

18.3

%

17.3

%

18.7

%

2022

Q1 Q2 Q3 Q4 Total
Operating Income

59

61

77

61

258

Operating Margin

13.9

%

14.2

%

16.8

%

13.4

%

14.6

%

Depreciation

5

4

4

4

17

Amortization

-

1

-

1

2

Other non-operating expense, excluding interest income

(1

)

-

(1

)

-

(2

)

EBITDA

63

66

80

66

275

Share-based Compensation

1

1

2

-

4

Restructuring & Realignment

1

2

1

9

13

Adjusted EBITDA

65

69

83

75

292

Revenue

425

429

458

455

1,767

Adjusted EBITDA Margin

15.3

%

16.1

%

18.1

%

16.5

%

16.5

%

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

2023

Q1 Q2 Q3 Q4 Total
Operating Income

20

26

27

40

113

Operating Margin

4.9

%

6.3

%

6.1

%

8.5

%

6.5

%

Depreciation

7

9

8

8

32

Amortization

27

26

26

28

107

Other non-operating expense, excluding interest income

-

-

(1

)

(3

)

(4

)

EBITDA

54

61

60

73

248

Share-based Compensation

2

2

2

1

7

Restructuring & Realignment

5

2

6

5

18

Special Charges

2

-

1

1

4

Loss/(Gain) from sale of business

-

-

-

1

1

Adjusted EBITDA

63

65

69

81

278

Revenue

406

415

440

468

1,729

Adjusted EBITDA Margin

15.5

%

15.7

%

15.7

%

17.3

%

16.1

%

2022

Q1 Q2 Q3 Q4 Total
Operating Income

(10

)

(5

)

(2

)

19

2

Operating Margin

(3.2

%)

(1.4

%)

(0.6

%)

5.0

%

0.1

%

(Loss)/Gain from sale of business

1

-

-

-

1

Depreciation

9

8

8

8

33

Amortization

25

26

27

26

104

Other non-operating expense, excluding interest income

-

(1

)

(1

)

-

(2

)

EBITDA

25

28

32

53

138

Share-based Compensation

1

2

2

1

6

Restructuring & Realignment

2

3

2

3

10

Special Charges

-

1

12

1

14

Loss/(Gain) from sale of business

(1

)

-

-

-

(1

)

Adjusted EBITDA

27

34

48

58

167

Revenue

314

346

348

383

1,391

Adjusted EBITDA Margin

8.6

%

9.8

%

13.8

%

15.1

%

12.0

%

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

Q1 Q2 Q3 Q4 Total
Operating Income

-

(7

)

(3

)

18

8

Operating Margin

-

(5.6

%)

(0.8

%)

5.6

%

1.0

%

Depreciation

-

8

30

27

65

Amortization

-

12

36

17

65

EBITDA

-

13

63

62

138

Share-based Compensation

-

3

3

1

7

Restructuring & Realignment

-

7

8

-

15

Special Charges

-

7

9

5

21

Adjusted EBITDA

-

30

83

68

181

Revenue

-

125

368

322

815

Adjusted EBITDA Margin

-

24.0

%

22.6

%

21.1

%

22.2

%

Media

Houston Spencer +1 (914) 323-5723

[email protected]

Investors

Andrea van der Berg +1 (914) 260-8612

[email protected]

Source: Xylem Inc.

Categories

Business Wire Press Releases

Next Articles