Xylem Reports First Quarter 2023 Results

  • First-quarter revenue grew 14%, up 17% organically
  • First-quarter earnings per share of $0.54, up 20%; adjusted earnings per share of $0.72, up 53%
  • Raising full-year organic revenue growth guidance to 8% to 9%, from 4% to 6%
  • Lifting full-year adjusted EPS guidance to $3.15 to $3.35, from $3.00 to $3.25
  • Evoqua transaction on track to close by mid-year

Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the worldโ€™s most challenging water issues, today reported first-quarter revenue of $1.4 billion, surpassing prior guidance, with strong commercial and operational execution. While first-quarter orders were down 8 percent on a reported basis and down 5 percent organically, the Company grew backlog on resilient underlying demand.

First-quarter earnings exceeded Xylemโ€™s previous guidance. Net income was $99 million, or $0.54 per share. Net income margin increased 40 basis points to 6.8 percent. These Xylem stand-alone results include acquisition and integration costs related to the pending acquisition of Evoqua and higher taxes during the quarter. Adjusted net income was $130 million, or $0.72 per share, which excludes the impacts of restructuring, realignment, and special charges. First-quarter adjusted earnings before interest, tax, depreciation and amortization (EBITDA) margin was 16.3 percent, reflecting a year-over-year increase of 210 basis points. Strong price realization offset inflation and, coupled with productivity savings and higher volume, drove the margin expansion, exceeding the impact of strategic investments.

โ€œThe team delivered a very strong first-quarter performance, well ahead of expectations,โ€ said Patrick Decker, Xylem president and CEO. โ€œMarket demand remains robust, reflected in healthy backlog growth and book-to-bill greater than one in all segments. We continue to see solid results on revenue and margin driven by commercial momentum, price realization, and supply chain improvements.โ€

โ€œLooking ahead, weโ€™re confident in raising our 2023 guidance despite a dynamic macro-economic environment and are excited about the opportunity for growth and value creation from our pending combination with Evoqua. We have made significant progress with regulatory approvals and integration planning, and expect the transaction to close by mid-year. From day one, we will build on the combined strengths of Xylem and Evoqua to create a transformative platform for solving our customersโ€™ and communitiesโ€™ most urgent water challenges.โ€

Outlook

Xylemโ€™s full-year 2023 guidance does not reflect the planned acquisition of Evoqua, which was announced on January 23, 2023, and is expected to close by mid-year 2023. Additional information about the proposed transaction is available at www.xylem.com/investors.

Xylem now expects full-year 2023 revenue growth of 8 to 9 percent on an organic and reported basis. This represents an increase from the Companyโ€™s previous full-year organic revenue guidance of 4 to 6 percent, and 3 to 5 percent on a reported basis.

Full-year 2023 adjusted EBITDA margin is expected to be in the range of 17.5 to 18.0 percent. This results in adjusted earnings per share of $3.15 to $3.35, raised from the previous range of $3.00 to $3.25. The increased guidance reflects our expectations of continuing strong demand, commercial momentum, and improved chip supply.

Further 2023 planning assumptions are included in Xylemโ€™s first-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.

First Quarter Segment Results

Measurement & Control Solutions

Xylemโ€™s Measurement & Control Solutions segment consists of its portfolio of businesses in smart metering, network technologies, advanced infrastructure analytics, and analytic instrumentation.

  • First-quarter 2023 revenue was $406 million, up 29 percent, 32 percent organically, versus the prior year period. The robust growth is driven by improved chip supply compared to the prior year, and strength in our water quality test and pipeline assessment applications.
  • First-quarter reported operating income for the segment was $20 million, compared to a $10 million loss in the same period last year. Adjusted operating income, which excludes $5 million of restructuring and realignment costs and $2 million of special charges, was $27 million, compared to an $8 million loss in the same period last year. The segment reported operating margin was 4.9 percent, up 810 basis points versus the prior year period. Adjusted operating margin of 6.7 percent increased 920 basis points over the prior year period. Adjusted EBITDA margin was 15.5 percent, up 690 basis points from the prior year period. Higher volume, strong price realization, and productivity savings exceeded the impact of inflation and unfavorable mix.

Water Infrastructure

Xylemโ€™s Water Infrastructure segment consists of its portfolio of businesses serving clean water delivery, wastewater transport and treatment, and dewatering.

  • First-quarter 2023 revenue was $589 million, an 11 percent increase, 15 percent organically, compared with first quarter 2022. This strong growth was driven by price realization and robust utilities and industrial demand, particularly in the U.S. and Western Europe.
  • First-quarter reported operating income for the segment was $70 million, a 5 percent decrease versus the same period last year. Adjusted operating income, which excludes $3 million of restructuring and realignment costs, was $73 million, a 3 percent decrease versus the prior year period. Reported operating margin for the segment was 11.9 percent, down 200 basis points versus the prior year period, and adjusted operating margin was 12.4 percent, down 170 basis points versus the prior year period. Adjusted EBITDA margin was 15.1 percent, down 80 basis points from the prior year. Favorable price realization net of inflation was offset by strategic investments and unfavorable mix.

Applied Water

Xylemโ€™s Applied Water segment consists of its portfolio of businesses in industrial, commercial building, and residential applications.

  • First-quarter 2023 revenue was $453 million, a 7 percent increase, 10 percent organically, year-over-year. The robust growth was driven by strong price realization and demand across commercial building and industrial end-markets, particularly in the U.S. and Western Europe.
  • First-quarter reported operating income for the segment was $83 million, a 41 percent increase versus the same period last year. Adjusted operating income, which excludes $3 million of restructuring and realignment costs, was $86 million, a 43 percent increase versus the same period last year. The segment reported operating margin was 18.3 percent, up 440 basis points versus the prior year period. Adjusted operating margin increased 490 basis points over the prior year period to 19.0 percent. Adjusted EBITDA margin was 20.1 percent, up 480 basis points from the prior year. Margin expansion was driven by strong price realization and productivity savings, more than offsetting inflation.

Supplemental information on Xylemโ€™s first 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 critical water and infrastructure challenges with innovation. Our more than 17,000 diverse employees delivered revenue of $5.5 billion in 2022. We are creating a more sustainable world by enabling our customers to optimize water and resource management, and helping communities in approximately 150 countries become water-secure. Join us at www.xylem.com.

Forward-Looking Statements

This press release contains โ€œforward-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 โ€œanticipate,โ€ โ€œestimate,โ€ โ€œexpect,โ€ โ€œproject,โ€ โ€œintend,โ€ โ€œplan,โ€ "contemplate," "predict," โ€œforecast,โ€ โ€œlikely,โ€ โ€œbelieve,โ€ โ€œtarget,โ€ โ€œwill,โ€ โ€œcould,โ€ โ€œwould,โ€ โ€œshould,โ€ "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, inflation, interest rates 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 war between Russia and Ukraine, and regulatory, economic and other risks associated with our global sales and operations, including with respect to domestic content requirements applicable to projects with governmental funding; the global impact of the COVID-19 pandemic on the macroeconomy and our business, operations, growth, and financial condition; actual or potential other epidemics, pandemics or global health crises; availability, shortage or delays in receiving electronic components (in particular, semiconductors), parts and raw materials from our supply chain; 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 products; disruptions in operations at our facilities or that of third parties upon which we rely; our ability to retain and attract senior management and other diverse and key talent, as well as competition for overall talent and labor; difficulty predicting our financial results; defects, security, warranty and liability claims, and recalls with respect to products; availability, regulation or interference with radio spectrum used by certain of our products; uncertainty related to restructuring and realignment actions and related costs and savings; our ability to continue strategic investments for growth; our ability to successfully identify, execute and integrate acquisitions; volatility in served markets or impacts on our business and operations due to weather conditions, including the effects of climate change; fluctuations in foreign currency exchange rates; our ability to borrow or refinance our existing indebtedness, and uncertainty around the availability of liquidity sufficient to meet our needs; risk of future impairments to goodwill and other intangible assets; failure to comply with, or changes in, laws or regulations, including those pertaining to anti-corruption, data privacy and security, export and import, our products, competition, and the environment and climate change; changes in our effective tax rates or tax expenses; legal, governmental or regulatory claims, investigations or proceedings and associated contingent liabilities; and other factors set forth under โ€œItem 1A. Risk Factorsโ€ in our Annual Report on Form 10-K for the year ended December 31, 2022 ("2022 Annual Report") and in subsequent filings we make with the Securities and Exchange Commission (โ€œSECโ€).

Additionally, risks and uncertainties relating to our plans to acquire Evoqua could cause our actual results to differ, perhaps materially, from those indicated by these forward-looking statements, including: the risk that the conditions to the closing of the transaction are not satisfied, including the risk that required approvals of the transaction from the shareholders of Xylem, stockholders of Evoqua or from regulators are not obtained; litigation relating to the transaction; uncertainties as to the timing of the consummation of the transaction and the ability of each party to consummate the transaction; risks that the proposed transaction disrupts the current plans or operations of Xylem or Evoqua; the ability of Xylem and Evoqua to retain and hire key personnel; competitive responses to the proposed transaction; the need to incur additional or unexpected costs, charges or expenses related to the transaction or integration of the combined companies; potential adverse reactions or changes to relationships with customers, suppliers, distributors and other business partners resulting from the announcement or completion of the transaction; impacts to our share price and dilution of shareholdersโ€™ ownership; the combined companyโ€™s ability to achieve the synergies expected from the transaction, as well as delays, challenges and expenses associated with integrating the combined companyโ€™s existing businesses.

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 Report. 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

CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited)

(in millions, except per share data)

ย 

For the three months ended March 31,

2023

ย 

2022

Revenue

$

1,448

ย 

$

1,272

ย 

Cost of revenue

ย 

902

ย 

ย 

805

ย 

Gross profit

ย 

546

ย 

ย 

467

ย 

Selling, general and administrative expenses

ย 

354

ย 

ย 

304

ย 

Research and development expenses

ย 

53

ย 

ย 

52

ย 

Restructuring and asset impairment charges

ย 

8

ย 

ย 

โ€”

ย 

Operating income

ย 

131

ย 

ย 

111

ย 

Interest expense

ย 

9

ย 

ย 

13

ย 

Other non-operating income (expense), net

ย 

4

ย 

ย 

(1

)

Gain from sale of business

ย 

โ€”

ย 

ย 

1

ย 

Income before taxes

ย 

126

ย 

ย 

98

ย 

Income tax expense

ย 

27

ย 

ย 

16

ย 

Net income

$

99

ย 

$

82

ย 

Earnings per share:

ย 

ย 

ย 

Basic

$

0.55

ย 

$

0.45

ย 

Diluted

$

0.54

ย 

$

0.45

ย 

Weighted average number of shares:

ย 

ย 

ย 

Basic

ย 

180.4

ย 

ย 

180.2

ย 

Diluted

ย 

181.3

ย 

ย 

181.0

ย 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(in millions, except per share amounts)

ย 

ย 

March 31,

2023

ย 

December 31,

2022

ย 

ย 

ย 

ย 

ASSETS

ย 

ย 

ย 

Current assets:

ย 

ย 

ย 

Cash and cash equivalents

$

837

ย 

ย 

$

944

ย 

Receivables, less allowances for discounts, returns and credit losses of $36 and $50 in 2023 and 2022, respectively

ย 

1,123

ย 

ย 

ย 

1,096

ย 

Inventories

ย 

857

ย 

ย 

ย 

799

ย 

Prepaid and other current assets

ย 

193

ย 

ย 

ย 

173

ย 

Total current assets

ย 

3,010

ย 

ย 

ย 

3,012

ย 

Property, plant and equipment, net

ย 

631

ย 

ย 

ย 

630

ย 

Goodwill

ย 

2,738

ย 

ย 

ย 

2,719

ย 

Other intangible assets, net

ย 

915

ย 

ย 

ย 

930

ย 

Other non-current assets

ย 

646

ย 

ย 

ย 

661

ย 

Total assets

$

7,940

ย 

ย 

$

7,952

ย 

LIABILITIES AND STOCKHOLDERSโ€™ EQUITY

ย 

ย 

ย 

Current liabilities:

ย 

ย 

ย 

Accounts payable

$

710

ย 

ย 

$

723

ย 

Accrued and other current liabilities

ย 

784

ย 

ย 

ย 

867

ย 

Total current liabilities

ย 

1,494

ย 

ย 

ย 

1,590

ย 

Long-term debt

ย 

1,881

ย 

ย 

ย 

1,880

ย 

Accrued post-retirement benefits

ย 

285

ย 

ย 

ย 

286

ย 

Deferred income tax liabilities

ย 

215

ย 

ย 

ย 

222

ย 

Other non-current accrued liabilities

ย 

476

ย 

ย 

ย 

471

ย 

Total liabilities

ย 

4,351

ย 

ย 

ย 

4,449

ย 

ย 

ย 

ย 

ย 

Stockholdersโ€™ equity:

ย 

ย 

ย 

Common stock โ€“ par value $0.01 per share:

ย 

ย 

ย 

Authorized 750.0 shares, issued 196.5 shares and 196.0 shares in 2023 and 2022, respectively

ย 

2

ย 

ย 

ย 

2

ย 

Capital in excess of par value

ย 

2,152

ย 

ย 

ย 

2,134

ย 

Retained earnings

ย 

2,331

ย 

ย 

ย 

2,292

ย 

Treasury stock โ€“ at cost 15.9 shares and 15.8 shares in 2023 and 2022, respectively

ย 

(716

)

ย 

ย 

(708

)

Accumulated other comprehensive loss

ย 

(191

)

ย 

ย 

(226

)

Total stockholdersโ€™ equity

ย 

3,578

ย 

ย 

ย 

3,494

ย 

Non-controlling interests

ย 

11

ย 

ย 

ย 

9

ย 

Total equity

ย 

3,589

ย 

ย 

ย 

3,503

ย 

Total liabilities and stockholdersโ€™ equity

$

7,940

ย 

ย 

$

7,952

ย 

XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (in millions)

ย 

For the three months ended March 31,

2023

ย 

2022

Operating Activities

ย 

ย 

ย 

Net income

$

99

ย 

ย 

$

82

ย 

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

ย 

ย 

ย 

Depreciation

ย 

28

ย 

ย 

ย 

28

ย 

Amortization

ย 

32

ย 

ย 

ย 

30

ย 

Share-based compensation

ย 

12

ย 

ย 

ย 

9

ย 

Restructuring and asset impairment charges

ย 

8

ย 

ย 

ย 

โ€”

ย 

Gain from sale of business

ย 

โ€”

ย 

ย 

ย 

(1

)

Other, net

ย 

3

ย 

ย 

ย 

3

ย 

Payments for restructuring

ย 

(6

)

ย 

ย 

(3

)

Changes in assets and liabilities (net of acquisitions):

ย 

ย 

ย 

Changes in receivables

ย 

(28

)

ย 

ย 

(64

)

Changes in inventories

ย 

(55

)

ย 

ย 

(106

)

Changes in accounts payable

ย 

(14

)

ย 

ย 

20

ย 

Other, net

ย 

(98

)

ย 

ย 

(79

)

Net Cash โ€“ Operating activities

ย 

(19

)

ย 

ย 

(81

)

Investing Activities

ย 

ย 

ย 

Capital expenditures

ย 

(49

)

ย 

ย 

(49

)

Proceeds from sale of business

ย 

โ€”

ย 

ย 

ย 

1

ย 

Proceeds from the sale of property, plant and equipment

ย 

โ€”

ย 

ย 

ย 

1

ย 

Cash received from investments

ย 

2

ย 

ย 

ย 

4

ย 

Cash paid for investments

ย 

โ€”

ย 

ย 

ย 

(6

)

Cash received from cross-currency swaps

ย 

11

ย 

ย 

ย 

7

ย 

Other, net

ย 

(1

)

ย 

ย 

(1

)

Net Cash โ€“ Investing activities

ย 

(37

)

ย 

ย 

(43

)

Financing Activities

ย 

ย 

ย 

Repurchase of common stock

ย 

(8

)

ย 

ย 

(51

)

Proceeds from exercise of employee stock options

ย 

7

ย 

ย 

ย 

1

ย 

Dividends paid

ย 

(60

)

ย 

ย 

(55

)

Other, net

ย 

(2

)

ย 

ย 

(1

)

Net Cash โ€“ Financing activities

ย 

(63

)

ย 

ย 

(106

)

Effect of exchange rate changes on cash

ย 

12

ย 

ย 

ย 

(2

)

Net change in cash and cash equivalents

ย 

(107

)

ย 

ย 

(232

)

Cash and cash equivalents at beginning of year

ย 

944

ย 

ย 

ย 

1,349

ย 

Cash and cash equivalents at end of period

$

837

ย 

ย 

$

1,117

ย 

Supplemental disclosure of cash flow information:

ย 

ย 

ย 

Cash paid during the period for:

ย 

ย 

ย 

Interest

$

11

ย 

ย 

$

23

ย 

Income taxes (net of refunds received)

$

49

ย 

ย 

$

15

ย 

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.

โ€œOrganic revenue" and "Organic ordersโ€ 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.

โ€œConstant currencyโ€ 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.

โ€œEBITDAโ€ defined as earnings before interest, taxes, depreciation and amortization expense. โ€œAdjusted EBITDAโ€ 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 โ€œAdjusted EPSโ€ 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.

"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.

โ€œFree Cash Flowโ€ 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 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.

โ€œRealignment costsโ€ 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.

โ€œSpecial 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.

โ€œTax-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)
ย 

(As Reported - GAAP)

ย 

(As Adjusted - Organic)

ย 

Constant

Currency

ย 

ย 

(A)

ย 

(B)

ย 

ย 

ย 

(C)

ย 

(D)

ย 

(E) = B+C+D

ย 

(F) = E/A

ย 

(G) = (E - C) / A

ย 

ย 

ย 

ย 

Change

ย 

% Change

ย 

Acquisitions /

Divestitures

ย 

ย 

ย 

Change

ย 

% Change

ย 

ย 

Orders

ย 

Orders

ย 

2023 v. 2022

ย 

2023 v. 2022

ย 

ย 

FX Impact

ย 

Adj. 2023 v. 2022

ย 

Adj. 2023 v. 2022

ย 

ย 

2023

ย 

2022

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Quarter Ended March 31
Xylem Inc.

1,570

1,715

(145

)

-8

%

0

53

(92

)

-5

%

-5

%

Water Infrastructure

639

660

(21

)

-3

%

0

29

8

ย 

1

%

1

%

Applied Water

483

505

(22

)

-4

%

0

18

(4

)

-1

%

-1

%

Measurement & Control Solutions

448

550

(102

)

-19

%

0

6

(96

)

-17

%

-17

%

Xylem Inc. Non-GAAP Reconciliation
Reported vs. Organic & Constant Currency Revenue ($ Millions)
ย 

(As Reported - GAAP)

ย 

(As Adjusted - Organic)

ย 

Constant

Currency

ย 

ย 

(A)

ย 

(B)

ย 

ย 

ย 

(C)

ย 

(D)

ย 

(E) = B+C+D

ย 

(F) = E/A

ย 

(G) = (E - C) / A

ย 

ย 

ย 

ย 

Change

ย 

% Change

ย 

Acquisitions /

Divestitures

ย 

ย 

ย 

Change

ย 

% Change

ย 

ย 

Revenue

ย 

Revenue

ย 

2023 v. 2022

ย 

2023 v. 2022

ย 

ย 

FX Impact

ย 

Adj. 2023 v. 2022

ย 

Adj. 2023 v. 2022

ย 

ย 

2023

ย 

2022

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

ย 

Quarter Ended March 31
Xylem Inc.

1,448

1,272

176

14

%

0

45

221

17

%

17

%

Water Infrastructure

589

533

56

11

%

0

25

81

15

%

15

%

Applied Water

453

425

28

7

%

0

13

41

10

%

10

%

Measurement & Control Solutions

406

314

92

29

%

0

7

99

32

%

32

%

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

Q1

ย 

2023

ย 

2022

Total Revenue
โ€ข Total Xylem

1,448

ย 

1,272

ย 

โ€ข Water Infrastructure

589

ย 

533

ย 

โ€ข Applied Water

453

ย 

425

ย 

โ€ข Measurement & Control Solutions

406

ย 

314

ย 

ย 
Operating Income (Loss)
โ€ข Total Xylem

131

ย 

111

ย 

โ€ข Water Infrastructure

70

ย 

74

ย 

โ€ข Applied Water

83

ย 

59

ย 

โ€ข Measurement & Control Solutions

20

ย 

(10

)

โ€ข Total Segments

173

ย 

123

ย 

ย 
Operating Margin
โ€ข Total Xylem

9.0

%

8.7

%

โ€ข Water Infrastructure

11.9

%

13.9

%

โ€ข Applied Water

18.3

%

13.9

%

โ€ข Measurement & Control Solutions

4.9

%

(3.2

%)

โ€ข Total Segments

11.9

%

9.7

%

ย 
Special Charges
โ€ข Total Xylem

25

ย 

1

ย 

โ€ข Water Infrastructure

-ย ย ย 

-

ย 

โ€ข Applied Water

-ย ย ย 

-

ย 

โ€ข Measurement & Control Solutions

2

ย 

-

ย 

โ€ข Total Segments

2

ย 

-

ย 

ย 
Restructuring & Realignment Costs
โ€ข Total Xylem

11

ย 

4

ย 

โ€ข Water Infrastructure

3

ย 

1

ย 

โ€ข Applied Water

3

ย 

1

ย 

โ€ข Measurement & Control Solutions

5

ย 

2

ย 

โ€ข Total Segments

11

ย 

4

ย 

ย 
Adjusted Operating Income (Loss)
โ€ข Total Xylem

167

ย 

116

ย 

โ€ข Water Infrastructure

73

ย 

75

ย 

โ€ข Applied Water

86

ย 

60

ย 

โ€ข Measurement & Control Solutions

27

ย 

(8

)

โ€ข Total Segments

186

ย 

127

ย 

ย 
Adjusted Operating Margin
โ€ข Total Xylem

11.5

%

9.1

%

โ€ข Water Infrastructure

12.4

%

14.1

%

โ€ข Applied Water

19.0

%

14.1

%

โ€ข Measurement & Control Solutions

6.7

%

(2.5

%)

โ€ข Total Segments

12.8

%

10.0

%

Xylem Inc. Non-GAAP Reconciliation
Adjusted Diluted EPS
($ Millions, except per share amounts)
ย  ย  ย 
Q1 2023 Q1 2022
As Reported Adjustments ย  Adjusted As Reported Adjustments ย  Adjusted
Total Revenue

1,448

-

ย 

1,448

1,272

-

ย 

1,272

Operating Income

131

36

ย 

a

167

111

5

ย 

a

116

Operating Margin

9.0%

ย 

11.5%

8.7%

ย 

9.1%

Interest Expense

(9)

-

ย 

(9)

(13)

-

ย 

(13)

Other Non-Operating Income (Expense)

4

-

ย 

b

4

(1)

1

ย 

b

-

UK Pension Buyout Settlement

-

-

ย 

-

-

-

ย 

-

Gain/(Loss) From Sale of Business

-

-

ย 

-

1

(1)

ย 

-

Income before Taxes

126

36

ย 

162

98

5

ย 

103

Provision for Income Taxes

(27)

(5)

ย 

c

(32)

(16)

(3)

ย 

c

(19)

Net Income

99

31

ย 

130

82

2

ย 

84

Diluted Shares

181.3

ย 

181.3

181.0

ย 

181.0

Diluted EPS

$0.54

$0.18

ย 

$0.72

$0.45

$0.02

ย 

$0.47

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

($0.04)

$0.01

ย 

($0.03)

ย 
Diluted EPS at Constant Currency

$0.58

$0.17

ย 

$0.75

ย 

a

Restructuring & realignment costs of $11 million in 2023 and $4 million in 2022, as well as special charges of $25 million in 2023 including $23 million of Evoqua acquisition & integration cost and $2 million of impairment charges. 2022 special charges of $1 million for charges related to the UK pension plan exited as part of a buy-out.

b

Special non-operating charges consist of $1 million in 2022 for charges related to the UK pension plan exited as part of a buy-out.

c

Net tax impact on restructuring & realignment costs of $2 million in 2023 and $1 million in 2022; net tax impact on special charges of $3 million in 2023 and $1 million in 2022; and $1 million in 2022 of negative impact from tax related special benefits to GAAP tax.

Xylem Inc. Non-GAAP Reconciliation
Net Cash - Operating Activities vs. Free Cash Flow ($ Millions)
ย 

Q1

ย 

ย 

ย 

2023

ย 

2022

ย 
Net Cash - Operating Activities

($19

)

($81

)

ย 
Capital Expenditures - PP&E

(33

)

(31

)

Capital Expenditures - Software

(16

)

(18

)

Capital Expenditures

(49

)

(49

)

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

33

ย 

-

ย 

ย 
ย 
Free Cash Flow

($35

)

($130

)

ย 
ย 
ย 
ย 
Net Income

$99

ย 

$82

ย 

ย 
Gain/(Loss) from sale of business

-

ย 

1

ย 

ย 
ย 
Special Charges - non-cash impairment

(2

)

-

ย 

ย 
Net Income, excluding gain on sale of businesses, non-cash impairment charges and non-cash pension buyout settlement

$101

ย 

$81

ย 

ย 
Operating Cash Flow Conversion

-19

%

-99

%

ย 
Free Cash Flow Conversion

-35

%

-160

%

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

2023

ย 

ย 

Q1

ย 

Q2

ย 

Q3

ย 

Q4

ย 

Total

ย 
Net Income

99

ย 

99

ย 

Net Income margin

6.8

%

6.8

%

Depreciation

28

ย 

28

ย 

Amortization

32

ย 

32

ย 

Interest Expense (Income), net

2

ย 

2

ย 

Income Tax Expense

27

ย 

27

ย 

EBITDA

188

ย 

188

ย 

Share-based Compensation

12

ย 

12

ย 

Restructuring & Realignment

11

ย 

11

ย 

U.K. Pension Settlement

-

ย 

-

ย 

Special Charges

25

ย 

25

ย 

Loss/(Gain) from sale of business

-

ย 

-

ย 

Adjusted EBITDA

236

ย 

-

ย 

-

ย 

-

ย 

236

ย 

Revenue

1,448

ย 

1,448

ย 

Adjusted EBITDA Margin

16.3

%

16.3

%

ย 

2022

ย 

ย 

Q1

ย 

Q2

ย 

Q3

ย 

Q4

ย 

Total

ย 
Net Income

82

ย 

112

ย 

12

ย 

149

ย 

355

ย 

Net Income margin

6.4

%

8.2

%

0.9

%

9.9

%

6.4

%

Depreciation

28

ย 

28

ย 

27

ย 

28

ย 

111

ย 

Amortization

30

ย 

32

ย 

31

ย 

32

ย 

125

ย 

Interest Expense (Income), net

11

ย 

10

ย 

7

ย 

6

ย 

34

ย 

Income Tax Expense

16

ย 

24

ย 

5

ย 

40

ย 

85

ย 

EBITDA

167

ย 

206

ย 

82

ย 

255

ย 

710

ย 

Share-based Compensation

9

ย 

9

ย 

10

ย 

9

ย 

37

ย 

Restructuring & Realignment

4

ย 

8

ย 

6

ย 

16

ย 

34

ย 

U.K. Pension Settlement

-

ย 

-

ย 

140

ย 

-

ย 

140

ย 

Special Charges

2

ย 

3

ย 

14

ย 

1

ย 

20

ย 

Loss/(Gain) from sale of business

(1

)

-

ย 

-

ย 

-

ย 

(1

)

Adjusted EBITDA

181

ย 

226

ย 

252

ย 

281

ย 

940

ย 

Revenue

1,272

ย 

1,364

ย 

1,380

ย 

1,506

ย 

5,522

ย 

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 Infrastructure
ย 

2023

ย 

ย 

Q1

ย 

Q2

ย 

Q3

ย 

Q4

ย 

Total

ย 
Operating Income

70

ย 

70

ย 

Operating Margin

11.9

%

11.9

%

Depreciation

12

ย 

12

ย 

Amortization

2

ย 

2

ย 

EBITDA

84

ย 

84

ย 

Share-based Compensation

2

ย 

2

ย 

Restructuring & Realignment

3

ย 

3

ย 

Adjusted EBITDA

89

ย 

89

ย 

Revenue

589

ย 

589

ย 

Adjusted EBITDA Margin

15.1

%

15.1

%

ย 

2022

ย 

ย 

Q1

ย 

Q2

ย 

Q3

ย 

Q4

ย 

Total

ย 
Operating Income

74

ย 

108

ย 

104

ย 

132

ย 

418

ย 

Operating Margin

13.9

%

18.3

%

18.1

%

19.8

%

17.7

%

Depreciation

11

ย 

11

ย 

11

ย 

11

ย 

44

ย 

Amortization

2

ย 

3

ย 

1

ย 

3

ย 

9

ย 

Other non-operating expense, excluding interest income

(4

)

1

ย 

0

ย 

(1

)

(4

)

EBITDA

83

ย 

123

ย 

116

ย 

145

ย 

467

ย 

Share-based Compensation

1

ย 

0

ย 

0

ย 

1

ย 

2

ย 

Restructuring & Realignment

1

ย 

3

ย 

3

ย 

4

ย 

11

ย 

Adjusted EBITDA

85

ย 

126

ย 

119

ย 

150

ย 

480

ย 

Revenue

533

ย 

589

ย 

574

ย 

668

ย 

2,364

ย 

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
ย 

2023

ย 

ย 

Q1

ย 

Q2

ย 

Q3

ย 

Q4

ย 

Total

ย 
Operating Income

83

ย 

83

ย 

Operating Margin

18.3

%

18.3

%

Depreciation

5

ย 

5

ย 

Amortization

0

ย 

0

ย 

Other non-operating expense, excluding interest income

(1

)

(1

)

EBITDA

87

ย 

87

ย 

Share-based Compensation

1

ย 

1

ย 

Restructuring & Realignment

3

ย 

3

ย 

Adjusted EBITDA

91

ย 

91

ย 

Revenue

453

ย 

453

ย 

Adjusted EBITDA Margin

20.1

%

20.1

%

ย 

2022

Q1 Q2 Q3 Q4 Total
ย 
Operating Income

59

ย 

61

ย 

77

ย 

61

ย 

258

ย 

Operating Margin

13.9

%

14.2

%

16.8

%

13.4

%

14.6

%

Depreciation

5

ย 

4

ย 

4

ย 

4

ย 

17

ย 

Amortization

0

ย 

1

ย 

0

ย 

1

ย 

2

ย 

Other non-operating expense, excluding interest income

(1

)

0

ย 

(1

)

0

ย 

(2

)

EBITDA

63

ย 

66

ย 

80

ย 

66

ย 

275

ย 

Share-based Compensation

1

ย 

1

ย 

2

ย 

0

ย 

4

ย 

Restructuring & Realignment

1

ย 

2

ย 

1

ย 

9

ย 

13

ย 

Adjusted EBITDA

65

ย 

69

ย 

83

ย 

75

ย 

292

ย 

Revenue

425

ย 

429

ย 

458

ย 

455

ย 

1,767

ย 

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 & Control Solutions
ย 

2023

Q1 Q2 Q3 Q4 Total
ย 
Operating Income

20

ย 

20

ย 

Operating Margin

4.9

%

4.9

%

Depreciation

7

ย 

7

ย 

Amortization

27

ย 

27

ย 

EBITDA

54

ย 

54

ย 

Share-based Compensation

2

ย 

2

ย 

Restructuring & Realignment

5

ย 

5

ย 

Special Charges

2

ย 

2

ย 

Adjusted EBITDA

63

ย 

63

ย 

Revenue

406

ย 

406

ย 

Adjusted EBITDA Margin

15.5

%

15.5

%

ย 

2022

Q1 Q2 Q3 Q4 Total
ย 
Operating Income

(10

)

(5

)

(2

)

19

ย 

2

ย 

Operating Margin

(3.2

%)

(1.4

%)

(0.6

%)

5.0

%

0.1

%

(Loss)/Gain from sale of business

1

ย 

0

ย 

0

ย 

0

ย 

1

ย 

Depreciation

9

ย 

8

ย 

8

ย 

8

ย 

33

ย 

Amortization

25

ย 

26

ย 

27

ย 

26

ย 

104

ย 

Other non-operating expense, excluding interest income

0

ย 

(1

)

(1

)

0

ย 

(2

)

EBITDA

25

ย 

28

ย 

32

ย 

53

ย 

138

ย 

Share-based Compensation

1

ย 

2

ย 

2

ย 

1

ย 

6

ย 

Restructuring & Realignment

2

ย 

3

ย 

2

ย 

3

ย 

10

ย 

Special Charges

0

ย 

1

ย 

12

ย 

1

ย 

14

ย 

Loss/(Gain) from sale of business

(1

)

0

ย 

0

ย 

0

ย 

(1

)

Adjusted EBITDA

27

ย 

34

ย 

48

ย 

58

ย 

167

ย 

Revenue

314

ย 

346

ย 

348

ย 

383

ย 

1,391

ย 

Adjusted EBITDA Margin

8.6

%

9.8

%

13.8

%

15.1

%

12.0

%

ย 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  209.77
-0.80 (-0.38%)
AAPL  255.92
+0.29 (0.11%)
AMD  217.50
+7.29 (3.47%)
BAC  49.38
+0.11 (0.22%)
GOOG  294.46
-0.44 (-0.15%)
META  574.46
-4.77 (-0.82%)
MSFT  373.46
+4.09 (1.11%)
NVDA  177.39
+1.64 (0.93%)
ORCL  146.38
+1.15 (0.79%)
TSLA  360.59
-20.67 (-5.42%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article