Xylem Reports Third Quarter 2024 Results and Narrows Full-Year Guidance
Xylem (NYSE: XYL) reported third-quarter 2024 results with revenue of $2.1 billion, up 1% on both reported and organic basis. Net income reached $217 million, with earnings per share of $0.89, up 41%. Adjusted EPS was $1.11, increasing 12%. The company narrowed its full-year 2024 guidance, projecting revenue of $8.5 billion (15% YoY growth) and adjusted EPS of $4.22-$4.24. Orders grew 8% on reported and organic basis, while EBITDA margin expanded to 21.2%, up 140 basis points year-over-year. The Evoqua integration is ahead of schedule with accelerating synergy capture.
Xylem (NYSE: XYL) ha riportato i risultati del terzo trimestre 2024 con ricavi di 2,1 miliardi di dollari, in aumento dell'1% sia su base riportata che organica. L'utile netto ha raggiunto 217 milioni di dollari, con un utile per azione di 0,89 dollari, in aumento del 41%. L'EPS rettificato è stato di 1,11 dollari, con un aumento del 12%. L'azienda ha ristrettato le sue previsioni per l'intero anno 2024, prevedendo ricavi di 8,5 miliardi di dollari (crescita del 15% su base annua) e un EPS rettificato di 4,22-4,24 dollari. Gli ordini sono cresciuti dell'8% sia su base riportata che organica, mentre il margine EBITDA è aumentato al 21,2%, con un incremento di 140 punti base rispetto all'anno precedente. L'integrazione di Evoqua è anticipata rispetto ai programmi, con un'accelerazione nella cattura delle sinergie.
Xylem (NYSE: XYL) informó los resultados del tercer trimestre de 2024 con ingresos de 2.1 mil millones de dólares, un aumento del 1% tanto en base reportada como orgánica. La utilidad neta alcanzó los 217 millones de dólares, con ganancias por acción de 0.89 dólares, un incremento del 41%. El EPS ajustado fue de 1.11 dólares, aumentando un 12%. La compañía ajustó su guía para todo el año 2024, proyectando ingresos de 8.5 mil millones de dólares (crecimiento del 15% interanual) y un EPS ajustado de 4.22 a 4.24 dólares. Los pedidos crecieron un 8% en base reportada y orgánica, mientras que el margen EBITDA se expandió al 21.2%, un aumento de 140 puntos básicos interanuales. La integración de Evoqua va por delante de lo programado, con una aceleración en la captura de sinergias.
Xylem (NYSE: XYL)는 2024년 3분기 실적을 보고하며 21억 달러의 수익을 기록했다고 전했습니다. 이는 보고 기준 및 유기 기준으로 각각 1% 증가한 수치입니다. 순이익은 2억 1천7백만 달러에 도달했으며, 주당 순이익은 0.89달러로 41% 증가했습니다. 조정된 주당 순이익은 1.11달러로 12% 증가했습니다. 회사는 2024년 연간 가이드를 조정하여 수익을 85억 달러(전년 대비 15% 성장)로 예상하고 조정된 주당 순이익을 4.22~4.24달러로 전망했습니다. 주문량은 보고 기준 및 유기 기준으로 각각 8% 증가하였고, EBITDA 마진은 21.2%로 연간 140베이시스 포인트 증가했습니다. Evoqua 통합은 일정보다 앞서 진행되고 있으며, 시너지 효과의 발생이 가속화되고 있습니다.
Xylem (NYSE: XYL) a annoncé les résultats du troisième trimestre 2024 avec des revenus de 2,1 milliards de dollars, en hausse de 1% tant sur une base reportée qu'organique. Le bénéfice net a atteint 217 millions de dollars, avec un bénéfice par action de 0,89 dollar, en hausse de 41%. Le BPA ajusté était de 1,11 dollar, un accroissement de 12%. L'entreprise a révisé ses prévisions pour l'année 2024, projetant des revenus de 8,5 milliards de dollars (croissance de 15% d'une année sur l'autre) et un BPA ajusté de 4,22 à 4,24 dollars. Les commandes ont augmenté de 8% sur une base reportée et organique, tandis que la marge EBITDA s'est élargie à 21,2%, en hausse de 140 points de base par rapport à l'année précédente. L'intégration d'Evoqua est en avance sur le calendrier, avec une accélération de la capture des synergies.
Xylem (NYSE: XYL) berichtete über die Ergebnisse des dritten Quartals 2024 mit Umsätzen von 2,1 Milliarden Dollar, was einem Anstieg von 1% sowohl auf berichterstatteter als auch auf organischer Basis entspricht. Der Nettogewinn belief sich auf 217 Millionen Dollar, mit einem Gewinn pro Aktie von 0,89 Dollar, was einem Anstieg von 41% entspricht. Der angepasste Gewinn pro Aktie lag bei 1,11 Dollar, ein Anstieg von 12%. Das Unternehmen hat seine Prognose für das Gesamtjahr 2024 überarbeitet und erwartet Umsätze von 8,5 Milliarden Dollar (15% Wachstum im Jahresvergleich) und einen angepassten Gewinn pro Aktie von 4,22-4,24 Dollar. Die Aufträge wuchsen um 8% auf berichterstatteter und organischer Basis, während die EBITDA-Marge auf 21,2% anstieg, was einem Anstieg um 140 Basispunkte im Jahresvergleich entspricht. Die Integration von Evoqua liegt vor dem Zeitplan und die Synergien werden schneller erfasst.
- Revenue growth of 1% to $2.1 billion
- Net income margin increased 300 basis points to 10.3%
- Orders growth of 8% indicating strong demand
- EBITDA margin expansion of 140 basis points to 21.2%
- Evoqua integration ahead of schedule with accelerating synergies
- Moderated organic revenue growth due to project timing
- Narrowed full-year EPS guidance with lower upper range (from $4.28 to $4.24)
Insights
Strong quarterly performance with notable improvements in profitability metrics. Revenue reached
The Evoqua integration is progressing ahead of schedule, contributing to margin expansion. The narrowed full-year EPS guidance of
Free cash flow conversion target of
The water technology sector shows resilience despite broader market uncertainties. Xylem's performance indicates strong market positioning, particularly in integrated water solutions. The
The company's focus on operational efficiency through simplification efforts and integration synergies positions it well for margin expansion. The expected full-year revenue of
-
Revenue of
, up$2.1 billion 1% on a reported and organic basis -
Earnings per share of
, up$0.89 41% ; on an adjusted basis, up$1.11 12% -
Updated full-year revenue guidance of
, up approximately$8.5 billion 15% YoY, with organic revenue growth of ~5% -
Narrowing full-year adjusted EPS guidance to
to$4.22 , from$4.24 to$4.18 $4.28
“The team delivered strong results in the quarter, with earnings at the high end of guidance, and margin expansion beating our expectations,” said Matthew Pine, Xylem’s President and CEO. “Demand remained resilient, reflected in robust orders growth in all segments, and a healthy book-to-bill. Moderated organic revenue growth in the quarter was driven largely by project timing.”
“Outperformance on margin and earnings was further reinforced by momentum in our integration of Evoqua and by initial impacts from our broader simplification efforts,” Pine continued. “Evoqua integration is ahead of schedule and synergy capture continues to accelerate, giving us confidence in closing the year above target. As a result, we are narrowing our full-year earnings guidance, with continuing focus on sustainable, high-quality earnings and profitable growth.”
Net income was
Third-quarter adjusted earnings before interest, tax, depreciation, and amortization (EBITDA) margin was 21.2 percent, reflecting a year-over-year increase of 140 basis points. Productivity savings and price drove the margin expansion, exceeding the impact of inflation, strategic investments and mix.
Outlook
Xylem expects full-year 2024 revenue of
Full-year 2024 adjusted EBITDA margin is expected to be approximately 20.5 percent. This results in adjusted earnings per share of
Further 2024 planning assumptions are included in Xylem’s third-quarter 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 third-quarter earnings and reconciliations for certain non-GAAP items is posted at www.xylem.com/investors.
About Xylem
Xylem (XYL) is a Fortune 500 global water solutions company that empowers customers and communities to build a more water-secure world. Our 23,000 diverse employees delivered combined pro forma revenue of
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
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, to our business, operating results, financial condition, outlook, or strategy, to our impacts on sustainability matters or other parties, 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
CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited)
(in millions, except per share data)
|
Three Months |
|
Nine Months |
||||||||||
For the periods ended September 30, |
2024 |
|
|
2023 |
|
2024 |
|
|
2023 |
||||
Revenue from products |
$ |
1,744 |
|
|
$ |
1,720 |
|
$ |
5,236 |
|
|
$ |
4,535 |
Revenue from services |
|
360 |
|
|
|
356 |
|
|
1,070 |
|
|
|
711 |
Revenue |
|
2,104 |
|
|
|
2,076 |
|
|
6,306 |
|
|
|
5,246 |
Cost of revenue from products |
|
1,047 |
|
|
|
1,043 |
|
|
3,147 |
|
|
|
2,730 |
Cost of revenue from services |
|
273 |
|
|
|
269 |
|
|
804 |
|
|
|
555 |
Cost of revenue |
|
1,320 |
|
|
|
1,312 |
|
|
3,951 |
|
|
|
3,285 |
Gross profit |
|
784 |
|
|
|
764 |
|
|
2,355 |
|
|
|
1,961 |
Selling, general and administrative expenses |
|
445 |
|
|
|
491 |
|
|
1,404 |
|
|
|
1,291 |
Research and development expenses |
|
55 |
|
|
|
61 |
|
|
172 |
|
|
|
172 |
Restructuring and asset impairment charges |
|
4 |
|
|
|
21 |
|
|
37 |
|
|
|
57 |
Operating income |
|
280 |
|
|
|
191 |
|
|
742 |
|
|
|
441 |
Interest expense |
|
10 |
|
|
|
14 |
|
|
35 |
|
|
|
35 |
Other non-operating income, net |
|
1 |
|
|
|
8 |
|
|
11 |
|
|
|
19 |
(Loss) on sale of businesses |
|
(2 |
) |
|
|
— |
|
|
(6 |
) |
|
|
— |
Income before taxes |
|
269 |
|
|
|
185 |
|
|
712 |
|
|
|
425 |
Income tax expense |
|
52 |
|
|
|
33 |
|
|
148 |
|
|
|
82 |
Net income |
$ |
217 |
|
|
$ |
152 |
|
$ |
564 |
|
|
$ |
343 |
Earnings per share: |
|
|
|
|
|
|
|
||||||
Basic |
$ |
0.89 |
|
|
$ |
0.63 |
|
$ |
2.33 |
|
|
$ |
1.64 |
Diluted |
$ |
0.89 |
|
|
$ |
0.63 |
|
$ |
2.32 |
|
|
$ |
1.63 |
Weighted average number of shares: |
|
|
|
|
|
|
|
||||||
Basic |
|
242.9 |
|
|
|
240.9 |
|
|
242.5 |
|
|
|
208.9 |
Diluted |
|
243.8 |
|
|
|
242.2 |
|
|
243.4 |
|
|
|
210.1 |
XYLEM INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(in millions, except per share amounts)
|
September 30,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
989 |
|
|
$ |
1,019 |
|
Receivables, less allowances for discounts, returns and credit losses of |
|
1,707 |
|
|
|
1,617 |
|
Inventories |
|
1,091 |
|
|
|
1,018 |
|
Prepaid and other current assets |
|
226 |
|
|
|
230 |
|
Total current assets |
|
4,013 |
|
|
|
3,884 |
|
Property, plant and equipment, net |
|
1,158 |
|
|
|
1,169 |
|
Goodwill |
|
7,593 |
|
|
|
7,587 |
|
Other intangible assets, net |
|
2,326 |
|
|
|
2,529 |
|
Other non-current assets |
|
956 |
|
|
|
943 |
|
Total assets |
$ |
16,046 |
|
|
$ |
16,112 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
930 |
|
|
$ |
968 |
|
Accrued and other current liabilities |
|
1,105 |
|
|
|
1,221 |
|
Short-term borrowings and current maturities of long-term debt |
|
17 |
|
|
|
16 |
|
Total current liabilities |
|
2,052 |
|
|
|
2,205 |
|
Long-term debt |
|
1,977 |
|
|
|
2,268 |
|
Accrued post-retirement benefits |
|
332 |
|
|
|
344 |
|
Deferred income tax liabilities |
|
535 |
|
|
|
557 |
|
Other non-current accrued liabilities |
|
550 |
|
|
|
562 |
|
Total liabilities |
|
5,446 |
|
|
|
5,936 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock – par value |
|
|
|
||||
Authorized 750.0 shares, issued 259.2 shares and 257.6 shares in 2024 and 2023, respectively |
|
3 |
|
|
|
3 |
|
Capital in excess of par value |
|
8,673 |
|
|
|
8,564 |
|
Retained earnings |
|
2,902 |
|
|
|
2,601 |
|
Treasury stock – at cost 16.2 shares and 16.0 shares in 2024 and 2023, respectively |
|
(753 |
) |
|
|
(733 |
) |
Accumulated other comprehensive loss |
|
(232 |
) |
|
|
(269 |
) |
Total stockholders’ equity |
|
10,593 |
|
|
|
10,166 |
|
Non-controlling interests |
|
7 |
|
|
|
10 |
|
Total equity |
|
10,600 |
|
|
|
10,176 |
|
Total liabilities and stockholders’ equity |
$ |
16,046 |
|
|
$ |
16,112 |
|
XYLEM INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (in millions)
For the nine months ended September 30, |
2024 |
|
2023 |
||||
Operating Activities |
|
|
|
||||
Net income |
$ |
564 |
|
|
$ |
343 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation |
|
191 |
|
|
|
132 |
|
Amortization |
|
229 |
|
|
|
167 |
|
Share-based compensation |
|
43 |
|
|
|
45 |
|
Restructuring and asset impairment charges |
|
37 |
|
|
|
57 |
|
Loss from sale of business |
|
6 |
|
|
|
— |
|
Other, net |
|
(4 |
) |
|
|
(20 |
) |
Payments for restructuring |
|
(24 |
) |
|
|
(12 |
) |
Changes in assets and liabilities (net of acquisitions): |
|
|
|
||||
Changes in receivables |
|
(101 |
) |
|
|
(142 |
) |
Changes in inventories |
|
(88 |
) |
|
|
(41 |
) |
Changes in accounts payable |
|
(31 |
) |
|
|
15 |
|
Changes in accrued and deferred taxes |
|
(11 |
) |
|
|
(77 |
) |
Other, net |
|
(123 |
) |
|
|
(85 |
) |
Net Cash – Operating activities |
|
688 |
|
|
|
382 |
|
Investing Activities |
|
|
|
||||
Capital expenditures |
|
(221 |
) |
|
|
(177 |
) |
Acquisitions of businesses, net of cash acquired |
|
(5 |
) |
|
|
(476 |
) |
Proceeds from sale of business |
|
11 |
|
|
|
103 |
|
Proceeds from the sale of property, plant and equipment |
|
3 |
|
|
|
2 |
|
Cash received from investments |
|
5 |
|
|
|
1 |
|
Cash paid for investments |
|
(8 |
) |
|
|
(1 |
) |
Cash paid for equity investments |
|
(4 |
) |
|
|
(58 |
) |
Cash received from interest rate swaps |
|
— |
|
|
|
38 |
|
Cash received from cross-currency swaps |
|
25 |
|
|
|
25 |
|
Other, net |
|
1 |
|
|
|
4 |
|
Net Cash – Investing activities |
|
(193 |
) |
|
|
(539 |
) |
Financing Activities |
|
|
|
||||
Short-term debt issued, net |
|
— |
|
|
|
1 |
|
Short-term debt repaid |
|
(268 |
) |
|
|
— |
|
Long-term debt issued, net |
|
— |
|
|
|
275 |
|
Long-term debt repaid |
|
(13 |
) |
|
|
(155 |
) |
Repurchase of common stock |
|
(19 |
) |
|
|
(10 |
) |
Proceeds from exercise of employee stock options |
|
66 |
|
|
|
45 |
|
Dividends paid |
|
(263 |
) |
|
|
(219 |
) |
Other, net |
|
(23 |
) |
|
|
(8 |
) |
Net Cash – Financing activities |
|
(520 |
) |
|
|
(71 |
) |
Effect of exchange rate changes on cash |
|
(5 |
) |
|
|
(11 |
) |
Net change in cash and cash equivalents |
|
(30 |
) |
|
|
(239 |
) |
Cash and cash equivalents at beginning of year |
|
1,019 |
|
|
|
944 |
|
Cash and cash equivalents at end of period |
$ |
989 |
|
|
$ |
705 |
|
Supplemental disclosure of cash flow information: |
|
|
|
||||
Cash paid during the period for: |
|
|
|
||||
Interest |
$ |
49 |
|
|
$ |
43 |
|
Income taxes (net of refunds received) |
$ |
160 |
|
|
$ |
159 |
|
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 that 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 |
“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 non-recurring costs incurred by the Company, such as those related to acquisitions and integrations, divestitures and non-cash impairment charges. |
“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 and 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 | 2024 v. 2023 | 2024 v. 2023 | Book-to-Bill | FX Impact | Adj. 2024 v. 2023 | Adj. 2024 v. 2023 | ||||||||||||||||||||
2024 |
2023 |
||||||||||||||||||||||||||
Nine Months Ended September 30 | |||||||||||||||||||||||||||
Xylem Inc. | 6,534 |
5,457 |
1,077 |
|
20 |
% |
104 |
% |
(886 |
) |
6 |
|
197 |
|
4 |
% |
20 |
% |
|||||||||
Water Infrastructure | 2,036 |
1,680 |
356 |
|
21 |
% |
111 |
% |
(243 |
) |
(1 |
) |
112 |
|
7 |
% |
21 |
% |
|||||||||
Applied Water | 1,382 |
1,350 |
32 |
|
2 |
% |
103 |
% |
- |
|
3 |
|
35 |
|
3 |
% |
3 |
% |
|||||||||
Measurement and Control Solutions | 1,199 |
1,228 |
(29 |
) |
(2 |
%) |
86 |
% |
- |
|
(1 |
) |
(30 |
) |
(2 |
%) |
(2 |
%) |
|||||||||
Water Solutions and Services | 1,917 |
1,199 |
718 |
|
60 |
% |
110 |
% |
(643 |
) |
5 |
|
80 |
|
7 |
% |
60 |
% |
|||||||||
Quarter Ended September 30 | |||||||||||||||||||||||||||
Xylem Inc. | 2,201 |
2,031 |
170 |
|
8 |
% |
105 |
% |
- |
|
(4 |
) |
166 |
|
8 |
% |
8 |
% |
|||||||||
Water Infrastructure | 700 |
656 |
44 |
|
7 |
% |
112 |
% |
- |
|
(4 |
) |
40 |
|
6 |
% |
6 |
% |
|||||||||
Applied Water | 437 |
422 |
15 |
|
4 |
% |
98 |
% |
- |
|
- |
|
15 |
|
4 |
% |
4 |
% |
|||||||||
Measurement and Control Solutions | 386 |
343 |
43 |
|
13 |
% |
84 |
% |
- |
|
(2 |
) |
41 |
|
12 |
% |
12 |
% |
|||||||||
Water Solutions and Services | 678 |
610 |
68 |
|
11 |
% |
118 |
% |
- |
|
2 |
|
70 |
|
11 |
% |
11 |
% |
|||||||||
Quarter Ended June 30 | |||||||||||||||||||||||||||
Xylem Inc. | 2,087 |
1,856 |
231 |
|
12 |
% |
96 |
% |
(265 |
) |
11 |
|
(23 |
) |
(1 |
%) |
13 |
% |
|||||||||
Water Infrastructure | 690 |
563 |
127 |
|
23 |
% |
109 |
% |
(89 |
) |
5 |
|
43 |
|
8 |
% |
23 |
% |
|||||||||
Applied Water | 465 |
445 |
20 |
|
4 |
% |
102 |
% |
- |
|
3 |
|
23 |
|
5 |
% |
5 |
% |
|||||||||
Measurement and Control Solutions | 384 |
470 |
(86 |
) |
(18 |
%) |
80 |
% |
- |
|
1 |
|
(85 |
) |
(18 |
%) |
(18 |
%) |
|||||||||
Water Solutions and Services | 548 |
378 |
170 |
|
45 |
% |
91 |
% |
(176 |
) |
2 |
|
(4 |
) |
(1 |
%) |
46 |
% |
|||||||||
Quarter Ended March 31 | |||||||||||||||||||||||||||
Xylem Inc. | 2,246 |
1,570 |
676 |
|
43 |
% |
110 |
% |
(621 |
) |
(1 |
) |
54 |
|
3 |
% |
43 |
% |
|||||||||
Water Infrastructure | 646 |
461 |
185 |
|
40 |
% |
113 |
% |
(154 |
) |
(2 |
) |
29 |
|
6 |
% |
40 |
% |
|||||||||
Applied Water | 480 |
483 |
(3 |
) |
(1 |
%) |
110 |
% |
- |
|
- |
|
(3 |
) |
(1 |
%) |
(1 |
%) |
|||||||||
Measurement and Control Solutions | 429 |
415 |
14 |
|
3 |
% |
93 |
% |
- |
|
- |
|
14 |
|
3 |
% |
3 |
% |
|||||||||
Water Solutions and Services | 691 |
211 |
480 |
|
227 |
% |
123 |
% |
(467 |
) |
1 |
|
14 |
|
7 |
% |
228 |
% |
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||||||||||||||
Reported vs. Organic and 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 | 2024 v. 2023 | 2024 v. 2023 |
FX Impact | Adj. 2024 v. 2023 | Adj. 2024 v. 2023 | ||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
Nine Months Ended September 30 | ||||||||||||||||||||||||
Xylem Inc. | 6,306 |
5,246 |
1,060 |
|
20 |
% |
(782 |
) |
5 |
|
283 |
|
5 |
% |
20 |
% |
||||||||
Water Infrastructure | 1,828 |
1,541 |
287 |
|
19 |
% |
(221 |
) |
- |
|
66 |
|
4 |
% |
19 |
% |
||||||||
Applied Water | 1,339 |
1,396 |
(57 |
) |
(4 |
%) |
- |
|
1 |
|
(56 |
) |
(4 |
%) |
(4 |
%) |
||||||||
Measurement and Control Solutions | 1,402 |
1,175 |
227 |
|
19 |
% |
- |
|
- |
|
227 |
|
19 |
% |
19 |
% |
||||||||
Water Solutions and Services | 1,737 |
1,134 |
603 |
|
53 |
% |
(561 |
) |
4 |
|
46 |
|
4 |
% |
54 |
% |
||||||||
Quarter Ended September 30 | ||||||||||||||||||||||||
Xylem Inc. | 2,104 |
2,076 |
28 |
|
1 |
% |
- |
|
(6 |
) |
22 |
|
1 |
% |
1 |
% |
||||||||
Water Infrastructure | 623 |
612 |
11 |
|
2 |
% |
- |
|
(5 |
) |
6 |
|
1 |
% |
1 |
% |
||||||||
Applied Water | 447 |
465 |
(18 |
) |
(4 |
%) |
- |
|
(2 |
) |
(20 |
) |
(4 |
%) |
(4 |
%) |
||||||||
Measurement and Control Solutions | 458 |
413 |
45 |
|
11 |
% |
- |
|
(1 |
) |
44 |
|
11 |
% |
11 |
% |
||||||||
Water Solutions and Services | 576 |
586 |
(10 |
) |
(2 |
%) |
- |
|
2 |
|
(8 |
) |
(1 |
%) |
(1 |
%) |
||||||||
Quarter Ended June 30 | ||||||||||||||||||||||||
Xylem Inc. | 2,169 |
1,722 |
447 |
|
26 |
% |
(302 |
) |
13 |
|
158 |
|
9 |
% |
27 |
% |
||||||||
Water Infrastructure | 631 |
519 |
112 |
|
22 |
% |
(84 |
) |
6 |
|
34 |
|
7 |
% |
23 |
% |
||||||||
Applied Water | 456 |
478 |
(22 |
) |
(5 |
%) |
- |
|
4 |
|
(18 |
) |
(4 |
%) |
(4 |
%) |
||||||||
Measurement and Control Solutions | 482 |
384 |
98 |
|
26 |
% |
- |
|
2 |
|
100 |
|
26 |
% |
26 |
% |
||||||||
Water Solutions and Services | 600 |
341 |
259 |
|
76 |
% |
(218 |
) |
1 |
|
42 |
|
12 |
% |
76 |
% |
||||||||
Quarter Ended March 31 | ||||||||||||||||||||||||
Xylem Inc. | 2,033 |
1,448 |
585 |
|
40 |
% |
(480 |
) |
(2 |
) |
103 |
|
7 |
% |
40 |
% |
||||||||
Water Infrastructure | 574 |
410 |
164 |
|
40 |
% |
(137 |
) |
(1 |
) |
26 |
|
6 |
% |
40 |
% |
||||||||
Applied Water | 436 |
453 |
(17 |
) |
(4 |
%) |
- |
|
(1 |
) |
(18 |
) |
(4 |
%) |
(4 |
%) |
||||||||
Measurement and Control Solutions | 462 |
378 |
84 |
|
22 |
% |
- |
|
(1 |
) |
83 |
|
22 |
% |
22 |
% |
||||||||
Water Solutions and Services | 561 |
207 |
354 |
|
171 |
% |
(343 |
) |
1 |
|
12 |
|
6 |
% |
171 |
% |
Xylem Inc. Non-GAAP Reconciliation | |||||||||||||||||||||||
Adjusted Diluted EPS | |||||||||||||||||||||||
($ Millions, except per share amounts) | |||||||||||||||||||||||
Q3 2024 | Q3 2023 | ||||||||||||||||||||||
As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | ||||||||||||||||||
Total Revenue |
|
2,104 |
|
|
- |
|
|
2,104 |
|
|
2,076 |
|
|
- |
|
|
2,076 |
|
|||||
Operating Income |
|
280 |
|
|
70 |
|
a |
|
350 |
|
|
191 |
|
|
124 |
|
a |
|
315 |
|
|||
Operating Margin |
|
13.3 |
% |
|
16.6 |
% |
|
9.2 |
% |
|
15.2 |
% |
|||||||||||
Interest Expense |
|
(10 |
) |
|
- |
|
|
(10 |
) |
|
(14 |
) |
|
- |
|
|
(14 |
) |
|||||
Other Non-Operating Income (Expense) |
|
1 |
|
|
- |
|
|
1 |
|
|
8 |
|
|
- |
|
|
8 |
|
|||||
Gain/(Loss) From Sale of Business |
|
(2 |
) |
|
2 |
|
b |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Income before Taxes |
|
269 |
|
|
72 |
|
|
341 |
|
|
185 |
|
|
124 |
|
|
309 |
|
|||||
Provision for Income Taxes |
|
(52 |
) |
|
(20 |
) |
c |
|
(72 |
) |
|
(33 |
) |
|
(36 |
) |
c |
|
(69 |
) |
|||
Net Income |
|
217 |
|
|
52 |
|
|
269 |
|
|
152 |
|
|
88 |
|
|
240 |
|
|||||
Diluted Shares |
|
243.8 |
|
|
243.8 |
|
|
242.2 |
|
|
242.2 |
|
|||||||||||
Diluted EPS | $ |
0.89 |
|
$ |
0.22 |
|
$ |
1.11 |
|
$ |
0.63 |
|
$ |
0.36 |
|
$ |
0.99 |
|
|||||
Q3 YTD 2024 | Q3 YTD 2023 | ||||||||||||||||||||||
As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | ||||||||||||||||||
Total Revenue |
|
6,306 |
|
|
- |
|
|
6,306 |
|
|
5,246 |
|
|
- |
|
|
5,246 |
|
|||||
Operating Income |
|
742 |
|
|
254 |
|
a |
|
996 |
|
|
441 |
|
|
318 |
|
a |
|
759 |
|
|||
Operating Margin |
|
11.8 |
% |
|
15.8 |
% |
|
8.4 |
% |
|
14.5 |
% |
|||||||||||
Interest Expense |
|
(35 |
) |
|
- |
|
|
(35 |
) |
|
(35 |
) |
|
- |
|
|
(35 |
) |
|||||
Other Non-Operating Income (Expense) |
|
11 |
|
|
- |
|
|
11 |
|
|
19 |
|
|
- |
|
|
19 |
|
|||||
Gain/(Loss) From Sale of Business |
|
(6 |
) |
|
6 |
|
b |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Income before Taxes |
|
712 |
|
|
260 |
|
|
972 |
|
|
425 |
|
|
318 |
|
|
743 |
|
|||||
Provision for Income Taxes |
|
(148 |
) |
|
(70 |
) |
c |
|
(218 |
) |
|
(82 |
) |
|
(75 |
) |
c |
|
(157 |
) |
|||
Net Income |
|
564 |
|
|
190 |
|
|
754 |
|
|
343 |
|
|
243 |
|
|
586 |
|
|||||
Diluted Shares |
|
243.4 |
|
|
243.4 |
|
|
210.1 |
|
|
210.1 |
|
|||||||||||
Diluted EPS | $ |
2.32 |
|
$ |
0.78 |
|
$ |
3.10 |
|
$ |
1.63 |
|
$ |
1.16 |
|
$ |
2.79 |
|
a |
Quarter-to-date: |
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring & realignment costs: 2024 - |
|||||||||||
|
Special charges: 2024 - |
|||||||||||
|
Purchase accounting intangible amortization: 2024 - |
|||||||||||
|
Year-to-date: |
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring & realignment costs: 2024 - |
|||||||||||
|
Special charges: 2024 - |
|||||||||||
|
Purchase Accounting Intangible Amortization: 2024 - |
|||||||||||
b |
Gain/Loss from sale of business as per income statement for all periods presented |
|||||||||||
c |
Quarter-to-date: 2024 - Net tax impact on pre-tax adjustments (note a and b) of |
|||||||||||
|
Year-to-date: 2024 - Net tax impact on pre-tax adjustments (note a and b) of |
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||||||||||||||
Net Cash - Operating Activities vs. Free Cash Flow ($ Millions) | ||||||||||||||||||||||||
Q1 |
|
Q2 |
|
Q3 |
|
Year-to-Date |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Net Cash - Operating Activities |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Capital Expenditures - PPE | (59 |
) |
(33 |
) |
(59 |
) |
(42 |
) |
(60 |
) |
(57 |
) |
(178 |
) |
(132 |
) |
||||||||
Capital Expenditures - Software | (15 |
) |
(16 |
) |
(14 |
) |
(12 |
) |
(14 |
) |
(17 |
) |
(43 |
) |
(45 |
) |
||||||||
Capital Expenditures | (74 |
) |
(49 |
) |
(73 |
) |
(54 |
) |
(74 |
) |
(74 |
) |
(221 |
) |
(177 |
) |
||||||||
Free Cash Flow |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
|
|
|
||||||||
Cash paid in excess of tax provision for R&D law change adoption | - |
|
33 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
33 |
|
||||||||
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 |
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gain/(Loss) from sale of business | (5 |
) |
- |
|
1 |
|
- |
|
(2 |
) |
- |
|
(6 |
) |
- |
|
||||||||
Restructuring Charges - non-cash stock acceleration and asset impairment | (2 |
) |
- |
|
(16 |
) |
(14 |
) |
(3 |
) |
(11 |
) |
(21 |
) |
(25 |
) |
||||||||
Special Charges - Inventory step-up | - |
|
- |
|
- |
|
(15 |
) |
- |
|
(5 |
) |
- |
|
(20 |
) |
||||||||
Special Charges - non-cash impairment | (1 |
) |
(2 |
) |
- |
|
- |
|
- |
|
(1 |
) |
(1 |
) |
(3 |
) |
||||||||
Net Income, excluding gain/(loss) on sale of businesses, non-cash restructuring and special charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Cash Flow Conversion | 58 |
% |
(19 |
%) |
148 |
% |
30 |
% |
143 |
% |
245 |
% |
122 |
% |
111 |
% |
||||||||
Free Cash Flow Conversion | 9 |
% |
(35 |
%) |
103 |
% |
86 |
% |
107 |
% |
177 |
% |
79 |
% |
94 |
% |
Xylem Inc. Non-GAAP Reconciliation | |||||||||||||||
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Net Income | 153 |
|
194 |
|
217 |
|
564 |
|
|||||||
Net Income margin | 7.5 |
% |
8.9 |
% |
10.3 |
% |
8.9 |
% |
|||||||
Depreciation | 61 |
|
62 |
|
68 |
|
191 |
|
|||||||
Amortization | 73 |
|
83 |
|
73 |
|
229 |
|
|||||||
Interest Expense (Income), net | 7 |
|
6 |
|
5 |
|
18 |
|
|||||||
Income Tax Expense | 43 |
|
53 |
|
52 |
|
148 |
|
|||||||
EBITDA | 337 |
|
398 |
|
415 |
|
- |
|
1,150 |
|
|||||
Share-based Compensation | 18 |
|
13 |
|
12 |
|
43 |
|
|||||||
Restructuring & Realignment | 15 |
|
29 |
|
11 |
|
55 |
|
|||||||
Special Charges | 16 |
|
13 |
|
7 |
|
36 |
|
|||||||
Loss/(Gain) from sale of business | 5 |
|
(1 |
) |
2 |
|
6 |
|
|||||||
Adjusted EBITDA | 391 |
|
452 |
|
447 |
|
- |
|
1,290 |
|
|||||
Revenue | 2,033 |
|
2,169 |
|
2,104 |
|
6,306 |
|
|||||||
Adjusted EBITDA Margin | 19.2 |
% |
20.8 |
% |
21.2 |
% |
20.5 |
% |
|||||||
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 |
|
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 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241030450000/en/
Media
Houston Spencer +1 (914) 240-3046
Houston.Spencer@xylem.com
Investors
Keith Buettner +1 (724) 772-1531
Keith.Buettner@xylem.com
Source: Xylem Inc.
FAQ
What was Xylem's (XYL) revenue in Q3 2024?
What is Xylem's (XYL) full-year 2024 revenue guidance?
What was Xylem's (XYL) Q3 2024 earnings per share?