/ Financial / Xylem Reports Fourth Quarter and Full Year 2024 Results

Xylem Reports Fourth Quarter and Full Year 2024 Results

Parul Dubey on February 5, 2025 - in Financial, News

Fourth-Quarter Highlights

  • Orders of $2.2 billion, up 7% on a reported and organic basis
  • Revenue of $2.3 billion, up 7% on a reported and organic basis
  • Earnings per share of $1.34, up 22%; $1.18 on an adjusted basis, up 19%

Full-Year Highlights

  • Revenue of $8.6 billion, up 16% on a reported basis and 6% organically
  • Earnings per share of $3.65, up 31%; $4.27 on an adjusted basis, up 13%
  • 2025 full-year adjusted earnings per share guidance range of $4.50 to $4.70

Xylem Inc. (NYSE: XYL), a leading global water solutions company dedicated to solving the world’s most challenging water issues, today reported fourth-quarter and full-year 2024 results. The Company’s total revenue of $2.3 billion surpassed prior guidance, on strong execution and demand. Fourth-quarter earnings also exceeded Xylem’s previous guidance.

“The team delivered a strong fourth quarter to close a record-breaking year for Xylem,” said Matthew Pine, Xylem’s CEO. “We set new benchmarks for full-year revenue, net income and adjusted EBITDA margins, and earnings per share, with the team showing great operating discipline across the portfolio. All segments delivered strong Q4 orders growth, giving us momentum coming into 2025 on resilient underlying demand.”

“In a year of transition and transformation, the team focused on what matters while delivering on the initiatives that have laid the foundation for sustainable growth and value creation. Our 2025 guidance reflects the team’s commitment to our long-term framework as we continue to enable our customers to address the world’s greatest water challenges.”

Net income for the quarter was $326 million, or $1.34 per share. Net income margin increased 190 basis points to 14.5 percent. These results are driven by a non-recurring gain on the remeasurement of our previously held equity interest in Idrica and strong operational performance, partially offset by non-recurring tax benefits in the prior year, a loss on sale of businesses, and increased restructuring and realignment costs. Adjusted net income was $287 million, or $1.18 per share, which excludes the impacts of the gain on remeasurement of previously held equity investment, loss on sale of businesses, purchase accounting intangible amortization, restructuring and realignment costs, and special charges.

Fourth-quarter adjusted earnings before interest, tax, depreciation, and amortization (EBITDA) margin was 21.0 percent, reflecting a year-over-year increase of 140 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 $0.40 per share, an increase of 11 percent. The dividend is payable on March 19, 2025, to shareholders of record as of February 18, 2025.

Outlook

Xylem forecasts full-year 2025 revenue of approximately $8.6 to $8.7 billion, up approximately 0 to 2 percent on a reported basis and up approximately 3 to 4 percent on an organic basis.

Full-year 2025 adjusted EBITDA margin is expected to be approximately 21.3 to 21.8 percent, an increase of 70 to 120 basis points from Xylem’s 2024 adjusted results. Full-year free cash flow margin is expected to be approximately 9 to 10 percent.

Further 2025 planning assumptions are included in Xylem’s fourth-quarter 2024 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 earnings, as well as definitions of 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 revenue of $8.6 billion in 2024, optimizing water and resource management with innovation and expertise. 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 on our markets, customers’ operating conditions and demand; geopolitical events, conditions and volatility, including protectionism and other anti-global sentiment, possible escalation of the conflicts involving Russia and Ukraine, and the Middle East, and regulatory, economic and other risks associated with our global sales, supply chain and operations; manufacturing and operating cost increases due to macroeconomic conditions, including inflation, energy supply, supply chain shortages, logistics challenges, tight labor markets, prevailing price changes, new or additional 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 revenue synergies related to our acquisition of Evoqua Water Technologies Corp.; safe and compliant treatment and handling of water, wastewater and hazardous materials; failure to successfully execute large projects, including meeting performance guarantees and customers’ budgets, timelines and safety requirements; our ability to retain and attract leadership and other key talent, as well as competition for overall talent and labor; defects, security, warranty and liability claims, and recalls related to our products; uncertainty around our simplification, productivity, restructuring and realignment actions and related costs, savings and business impacts; our ability to execute strategic investments for growth, including 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 voluntary or required 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; regulatory and financial market risks related to our pension and other defined benefit plans; failure to comply with, or changes in, laws or regulations, including related 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, 2023 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, 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; third-party data, review, representations, or certifications; information from acquired entities, which may be subject to ongoing review, may not yet or ever be integrated into our reporting processes, and may not be reconcilable with our processes; 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,

2024

 

2023

 

2022

Revenue from products

$

7,095

   

$

6,291

   

$

4,978

Revenue from services

 

1,467

     

1,073

     

544

Revenue

 

8,562

     

7,364

     

5,522

Cost of revenue from products

 

4,250

     

3,817

     

3,002

Cost of revenue from services

 

1,100

     

830

     

436

Cost of revenue

 

5,350

     

4,647

     

3,438

Gross profit

 

3,212

     

2,717

     

2,084

Selling, general and administrative expenses

 

1,911

     

1,757

     

1,227

Research and development expenses

 

230

     

232

     

206

Restructuring and asset impairment charges

 

62

     

76

     

29

Operating income

 

1,009

     

652

     

622

Interest expense

 

44

     

49

     

50

U.K. pension settlement expense

 

     

     

140

Gain on remeasurement of previously held equity interest

 

152

     

     

Other non-operating income, net

 

16

     

33

     

7

(Loss) Gain on sale of businesses

 

(46

)

   

(1

)

   

1

Income before taxes

 

1,087

     

635

     

440

Income tax expense

 

197

     

26

     

85

Net income

$

890

   

$

609

   

$

355

Earnings per share:

         

Basic

$

3.67

   

$

2.81

   

$

1.97

Diluted

$

3.65

   

$

2.79

   

$

1.96

Weighted average number of shares:

         

Basic

 

242.6

     

217.0

     

180.2

Diluted

 

243.5

     

218.2

     

181.0

XYLEM INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In Millions, except per share amounts)

December 31,

2024

 

2023

ASSETS

     

Current assets:

     

Cash and cash equivalents

$

1,121

   

$

1,019

 

Receivables, less allowances for discounts, returns and credit losses of $59 and $56 in 2024 and 2023, respectively

 

1,668

     

1,617

 

Inventories

 

996

     

1,018

 

Assets held for sale

 

77

     

 

Prepaid and other current assets

 

232

     

230

 

Total current assets

 

4,094

     

3,884

 

Property, plant and equipment, net

 

1,152

     

1,169

 

Goodwill

 

7,980

     

7,587

 

Other intangible assets, net

 

2,379

     

2,529

 

Other non-current assets

 

892

     

943

 

Total assets

$

16,497

   

$

16,112

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND STOCKHOLDERS’ EQUITY

Current liabilities:

     

Accounts payable

$

1,006

   

$

968

 

Liabilities held for sale

 

21

     

 

Accrued and other current liabilities

 

1,271

     

1,221

 

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

 

25

     

16

 

Total current liabilities

 

2,323

     

2,205

 

Long-term debt, net

 

1,991

     

2,268

 

Accrued post-retirement benefit obligations

 

304

     

344

 

Deferred income tax liabilities

 

497

     

557

 

Other non-current accrued liabilities

 

500

     

562

 

Total liabilities

 

5,615

     

5,936

 

Redeemable noncontrolling interest

 

235

     

 

Stockholders’ equity:

     

Common stock — par value $0.01 per share:

     

Authorized 750.0 shares, issued 259.2 and 257.6 shares in 2024 and 2023, respectively

 

3

     

3

 

Capital in excess of par value

 

8,687

     

8,564

 

Retained earnings

 

3,140

     

2,601

 

Treasury stock – at cost 16.2 shares and 16.0 shares in 2024 and 2023, respectively

 

(753

)

   

(733

)

Accumulated other comprehensive loss

 

(435

)

   

(269

)

Total stockholders’ equity

 

10,642

     

10,166

 

Non-controlling interest

 

5

     

10

 

Total equity

 

10,647

     

10,176

 

Total liabilities, redeemable noncontrolling interest, and stockholders’ equity

$

16,497

   

$

16,112

 

XYLEM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (In Millions) (Unaudited)

Year Ended December 31,

2024

 

2023

 

2022

Operating Activities

         

Net income

$

890

   

$

609

   

$

355

 

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

         

Depreciation

 

258

     

193

     

111

 

Amortization

 

304

     

243

     

125

 

Deferred income taxes

 

(36

)

   

(79

)

   

(64

)

Share-based compensation

 

56

     

60

     

37

 

Restructuring and asset impairment charges

 

62

     

76

     

29

 

U.K. pension settlement expense

 

     

     

140

 

Loss (gain) from sale of businesses

 

46

     

1

     

(1

)

Gain on remeasurement of previously held equity interest

 

(152

)

   

     

 

Other, net

 

4

     

     

(4

)

Payments for restructuring

 

(32

)

   

(30

)

   

(11

)

Contributions to post-retirement benefit plans

 

(25

)

   

(25

)

   

(19

)

Changes in assets and liabilities (net of acquisitions):

         

Changes in receivables

 

(107

)

   

(87

)

   

(192

)

Changes in inventories

 

(41

)

   

41

     

(147

)

Changes in accounts payable

 

64

     

22

     

117

 

Changes in accrued liabilities

 

17

     

(4

)

   

57

 

Changes in accrued and deferred taxes

 

14

     

(109

)

   

57

 

Net changes in other assets and liabilities

 

(59

)

   

(74

)

   

6

 

Net Cash — Operating activities

 

1,263

     

837

     

596

 

Investing Activities

         

Capital expenditures

 

(321

)

   

(271

)

   

(208

)

Proceeds from the sale of property, plant and equipment

 

4

     

1

     

4

 

Acquisitions of businesses, net of cash acquired

 

(193

)

   

(476

)

   

 

Proceeds from sale of businesses

 

11

     

105

     

1

 

Cash received from investments

 

6

     

1

     

5

 

Cash paid for investments

 

(11

)

   

(1

)

   

(11

)

Cash paid for equity investments

 

(6

)

   

(57

)

   

(3

)

Cash received from interest rate swaps

 

     

38

     

 

Cash received from cross-currency swaps

 

29

     

28

     

28

 

Settlement of currency forward agreement

 

     

     

(10

)

Other, net

 

(1

)

   

4

     

3

 

Net Cash — Investing activities

 

(482

)

   

(628

)

   

(191

)

Financing Activities

         

Short-term debt repaid

 

(268

)

   

     

 

Long-term debt issued, net

 

1

     

278

     

 

Long-term debt repaid, net

 

(17

)

   

(160

)

   

(527

)

Repurchase of common stock

 

(20

)

   

(25

)

   

(52

)

Proceeds from exercise of employee stock options

 

67

     

62

     

8

 

Dividends paid

 

(350

)

   

(299

)

   

(217

)

Other, net

 

(28

)

   

(13

)

   

(2

)

Net Cash — Financing activities

 

(615

)

   

(157

)

   

(790

)

Effect of exchange rate changes on cash

 

(53

)

   

23

     

(20

)

Cash classified within assets held for sale

 

(11

)

   

     

 

Net change in cash and cash equivalents

 

102

     

75

     

(405

)

Cash and cash equivalents at beginning of year

 

1,019

     

944

     

1,349

 

Cash and cash equivalents at end of year

$

1,121

   

$

1,019

   

$

944

 

Supplemental disclosure of cash flow information:

         

Cash paid during the year for:

         

Interest

$

67

   

$

69

   

$

76

 

Income taxes (net of refunds received)

$

219

   

$

211

   

$

91

 
 
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 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.
 
Free Cash Flow Conversion defined as Free Cash Flow, or Adjusted Free Cash Flow as applicable; 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.“Adjusted Free Cash Flow” used in Free Cash Flow Conversion 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.
 
“Free Cash Flow Margin” defined as free cash flow, adjusted for significant cash paid or received for non-operational tax, acquisition or divestiture activities; divided by revenue.
 
“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 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

                               
Year Ended December 31                                      
Xylem Inc.

8,730

 

7,501

 

1,229

   

16

%

 

102

%

 

(891

)

 

11

   

349

   

5

%

 

17

%

Water Infrastructure

2,727

 

2,313

 

414

   

18

%

 

107

%

 

(243

)

 

2

   

173

   

7

%

 

18

%

Applied Water

1,824

 

1,770

 

54

   

3

%

 

102

%

 

   

3

   

57

   

3

%

 

3

%

Measurement and Control Solutions

1,672

 

1,670

 

2

   

0

%

 

89

%

 

(5

)

 

   

(3

)

 

(0

%)

 

0

%

Water Solutions and Services

2,507

 

1,748

 

759

   

43

%

 

107

%

 

(643

)

 

6

   

122

   

7

%

 

44

%

                                       
Quarter Ended December 31                                      
Xylem Inc.

2,196

 

2,044

 

152

   

7

%

 

97

%

 

(5

)

 

5

   

152

   

7

%

 

8

%

Water Infrastructure

691

 

633

 

58

   

9

%

 

95

%

 

   

3

   

61

   

10

%

 

10

%

Applied Water

442

 

420

 

22

   

5

%

 

97

%

 

   

   

22

   

5

%

 

5

%

Measurement and Control Solutions

473

 

442

 

31

   

7

%

 

101

%

 

(5

)

 

1

   

27

   

6

%

 

7

%

Water Solutions and Services

590

 

549

 

41

   

7

%

 

97

%

 

   

1

   

42

   

8

%

 

8

%

                                       
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

                           
Year Ended December 31                                  
Xylem Inc.

8,562

 

7,364

 

1,198

   

16

%

 

(786

)

 

12

   

424

   

6

%

 

16

%

Water Infrastructure

2,555

 

2,215

 

340

   

15

%

 

(221

)

 

4

   

123

   

6

%

 

16

%

Applied Water

1,793

 

1,853

 

(60

)

 

(3

%)

 

   

2

   

(58

)

 

(3

%)

 

(3

%)

Measurement and Control Solutions

1,871

 

1,612

 

259

   

16

%

 

(4

)

 

   

255

   

16

%

 

16

%

Water Solutions and Services

2,343

 

1,684

 

659

   

39

%

 

(561

)

 

6

   

104

   

6

%

 

39

%

                                   
Quarter Ended December 31                                  
Xylem Inc.

2,256

 

2,118

 

138

   

7

%

 

(4

)

 

7

   

141

   

7

%

 

7

%

Water Infrastructure

727

 

674

 

53

   

8

%

 

   

4

   

57

   

8

%

 

8

%

Applied Water

454

 

457

 

(3

)

 

(1

%)

 

   

1

   

(2

)

 

(0

%)

 

(0

%)

Measurement and Control Solutions

469

 

437

 

32

   

7

%

 

(4

)

 

   

28

   

6

%

 

7

%

Water Solutions and Services

606

 

550

 

56

   

10

%

 

   

2

   

58

   

11

%

 

11

%

                                   
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 Operating Income ($ Millions)
                               
                               
   

Q1

 

Q2

 

Q3

 

Q4

 

YTD

   

2024

2023

 

2024

2023

 

2024

2023

 

2024

2023

 

2024

2023

  Total Revenue                            
  • Total Xylem

2,033

 

1,448

   

2,169

 

1,722

   

2,104

 

2,076

   

2,256

 

2,118

   

8,562

 

7,364

 
  • Water Infrastructure

574

 

410

   

631

 

519

   

623

 

612

   

727

 

674

   

2,555

 

2,215

 
  • Applied Water

436

 

453

   

456

 

478

   

447

 

465

   

454

 

457

   

1,793

 

1,853

 
  • Measurement and Control Solutions

462

 

378

   

482

 

384

   

458

 

413

   

469

 

437

   

1,871

 

1,612

 
  • Water Solutions and Services

561

 

207

   

600

 

341

   

576

 

586

   

606

 

550

   

2,343

 

1,684

 
  • Corporate/ Other

 

   

 

   

 

   

 

   

 

 
                               
  Operating Income (Loss)                            
  • Total Xylem

209

 

131

   

253

 

119

   

280

 

191

   

267

 

211

   

1,009

 

652

 
  • Water Infrastructure

60

 

46

   

78

 

70

   

96

 

84

   

122

 

75

   

356

 

275

 
  • Applied Water

61

 

83

   

71

 

84

   

71

 

73

   

68

 

70

   

271

 

310

 
  • Measurement and Control Solutions

70

 

26

   

79

 

29

   

66

 

35

   

32

 

43

   

247

 

133

 
  • Water Solutions and Services

50

 

18

   

47

 

26

   

63

 

33

   

59

 

55

   

219

 

132

 
  • Corporate/ Other

(32

)

(42

)

 

(22

)

(90

)

 

(16

)

(34

)

 

(14

)

(32

)

 

(84

)

(198

)

                               
  Operating Margin                            
  • Total Xylem

10.3

%

9.0

%

 

11.7

%

6.9

%

 

13.3

%

9.2

%

 

11.8

%

10.0

%

 

11.8

%

8.9

%

  • Water Infrastructure

10.5

%

11.2

%

 

12.4

%

13.5

%

 

15.4

%

13.7

%

 

16.8

%

11.1

%

 

13.9

%

12.4

%

  • Applied Water

14.0

%

18.3

%

 

15.6

%

17.6

%

 

15.9

%

15.7

%

 

15.0

%

15.3

%

 

15.1

%

16.7

%

  • Measurement and Control Solutions

15.2

%

6.9

%

 

16.4

%

7.6

%

 

14.4

%

8.5

%

 

6.8

%

9.8

%

 

13.2

%

8.3

%

  • Water Solutions and Services

8.9

%

8.7

%

 

7.8

%

7.6

%

 

10.9

%

5.6

%

 

9.7

%

10.0

%

 

9.3

%

7.8

%

  • 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

16

 

25

   

13

 

67

   

7

 

24

   

21

 

22

   

57

 

138

 
  • Water Infrastructure

2

 

   

4

 

12

   

(2

)

6

   

6

 

10

   

10

 

28

 
  • Applied Water

 

   

 

   

 

   

 

   

 

 
  • Measurement and Control Solutions

 

2

   

1

 

   

2

 

1

   

9

 

1

   

12

 

4

 
  • Water Solutions and Services

9

 

   

3

 

7

   

1

 

9

   

2

 

6

   

15

 

22

 
  • Corporate/ Other

5

 

23

   

5

 

48

   

6

 

8

   

4

 

5

   

20

 

84

 
                               
  Restructuring & Realignment Costs                            
  • Total Xylem

15

 

11

   

29

 

37

   

11

 

34

   

36

 

24

   

91

 

106

 
  • Water Infrastructure

7

 

3

   

2

 

2

   

6

 

2

   

15

 

11

   

30

 

18

 
  • Applied Water

2

 

3

   

2

 

2

   

2

 

6

   

9

 

3

   

15

 

14

 
  • Measurement and Control Solutions

2

 

5

   

2

 

3

   

(1

)

6

   

7

 

5

   

10

 

19

 
  • Water Solutions and Services

3

 

   

23

 

8

   

4

 

9

   

5

 

3

   

35

 

20

 
  • Corporate/ Other

1

 

   

 

22

   

 

11

   

 

2

   

1

 

35

 
                               
  Purchase Accounting Intangible Amortization Adjustment                            
  • Total Xylem

54

 

18

   

57

 

36

   

52

 

66

   

53

 

56

   

216

 

176

 
  • Water Infrastructure

19

 

1

   

17

 

8

   

11

 

15

   

12

 

23

   

59

 

47

 
  • Applied Water

 

   

 

     

   

 

   

 

 
  • Measurement and Control Solutions

14

 

14

   

14

 

15

   

15

 

14

   

15

 

14

   

58

 

57

 
  • Water Solutions and Services

21

 

3

   

26

 

13

   

26

 

37

   

26

 

19

   

99

 

72

 
  • Corporate/ Other

 

   

 

   

 

   

 

   

 

 
                               
  Adjusted Operating Income (Loss)                            
  • Total Xylem

294

 

185

   

352

 

259

   

350

 

315

   

377

 

313

   

1,373

 

1,072

 
  • Water Infrastructure

88

 

50

   

101

 

92

   

111

 

107

   

155

 

119

   

455

 

368

 
  • Applied Water

63

 

86

   

73

 

86

   

73

 

79

   

77

 

73

   

286

 

324

 
  • Measurement and Control Solutions

86

 

47

   

96

 

47

   

82

 

56

   

63

 

63

   

327

 

213

 
  • Water Solutions and Services

83

 

21

   

99

 

54

   

94

 

88

   

92

 

83

   

368

 

246

 
  • Corporate/ Other

(26

)

(19

)

 

(17

)

(20

)

 

(10

)

(15

)

 

(10

)

(25

)

 

(63

)

(79

)

                               
  Adjusted Operating Margin                            
  • Total Xylem

14.5

%

12.8

%

 

16.2

%

15.0

%

 

16.6

%

15.2

%

 

16.7

%

14.8

%

 

16.0

%

14.6

%

  • Water Infrastructure

15.3

%

12.2

%

 

16.0

%

17.7

%

 

17.8

%

17.5

%

 

21.3

%

17.7

%

 

17.8

%

16.6

%

  • Applied Water

14.4

%

19.0

%

 

16.0

%

18.0

%

 

16.3

%

17.0

%

 

17.0

%

16.0

%

 

16.0

%

17.5

%

  • Measurement and Control Solutions

18.6

%

12.4

%

 

19.9

%

12.2

%

 

17.9

%

13.6

%

 

13.4

%

14.4

%

 

17.5

%

13.2

%

  • Water Solutions and Services

14.8

%

10.1

%

 

16.5

%

15.8

%

 

16.3

%

15.0

%

 

15.2

%

15.1

%

 

15.7

%

14.6

%

  • Corporate/ Other

N/A

 

N/A

   

N/A

 

N/A

   

N/A

 

N/A

   

N/A

 

N/A

   

N/A

 

N/A

 
 
Xylem Inc. Non-GAAP Reconciliation
Adjusted Diluted EPS
($ Millions, except per share amounts)
                         
    Q4 2024   Q4 2023
    As Reported   Adjustments   Adjusted   As Reported   Adjustments   Adjusted
  Total Revenue  

2,256

     

     

2,256

     

2,118

     

     

2,118

 
  Operating Income  

267

     

110

  a  

377

     

211

     

102

  a  

313

 
  Operating Margin  

11.8

%

       

16.7

%

   

10.0

%

       

14.8

%

  Interest Expense  

(9

)

   

     

(9

)

   

(14

)

   

     

(14

)

  Other Non-Operating Income (Expense)  

5

     

     

5

     

14

     

     

14

 
  Gain on remeasurement of previously held equity interest  

152

     

(152

)

b  

     

     

     

 
  Gain/(Loss) From Sale of Business  

(40

)

   

40

  c  

     

(1

)

   

1

  c  

 
  Income before Taxes  

375

     

(2

)

   

373

     

210

     

103

     

313

 
  Provision for Income Taxes  

(49

)

   

(37

)

d  

(86

)

   

56

     

(130

)

d  

(74

)

  Net Income  

326

     

(39

)

   

287

     

266

     

(27

)

   

239

 
  Diluted Shares  

243.8

         

243.8

     

242.5

         

242.5

 
  Diluted EPS

$

1.34

   

($

0.16

)

 

$

1.18

   

$

1.10

   

($

0.11

)

 

$

0.99

 
                         
                         
                         
    Q4 YTD 2024   Q4 YTD 2023
    As Reported   Adjustments   Adjusted   As Reported   Adjustments   Adjusted
  Total Revenue  

8,562

     

     

8,562

     

7,364

     

     

7,364

 
  Operating Income  

1,009

     

364

  a  

1,373

     

652

     

420

  a  

1,072

 
  Operating Margin  

11.8

%

       

16.0

%

   

8.9

%

       

14.6

%

  Interest Expense  

(44

)

   

     

(44

)

   

(49

)

   

     

(49

)

  Other Non-Operating Income (Expense)  

16

     

     

16

     

33

     

     

33

 
  Gain on remeasurement of previously held equity interest  

152

     

(152

)

b  

     

     

     

 
  Gain/(Loss) From Sale of Business  

(46

)

   

46

  c  

     

(1

)

   

1

  c  

 
  Income before Taxes  

1,087

     

258

     

1,345

     

635

     

421

     

1,056

 
  Provision for Income Taxes  

(197

)

   

(107

)

d  

(304

)

   

(26

)

   

(205

)

d  

(231

)

  Net Income  

890

     

151

     

1,041

     

609

     

216

     

825

 
  Diluted Shares  

243.5

         

243.5

     

218.2

         

218.2

 
  Diluted EPS

$

3.65

   

$

0.62

   

$

4.27

   

$

2.79

   

$

0.99

   

$

3.78

 
                         
                         
                         

a

Quarter-to-date:

 

Restructuring & realignment costs: 2024 – $36 million and 2023 – $24 million

 

Special charges: 2024 – $15 million of acquisition & integration costs and $6 million of intangible asset impairment charges; 2023 – $21 million of acquisition, integration and other related costs and $1 million of other special charges

 

Purchase accounting intangible amortization: 2024 – $53 million and 2023 – $56 million

 

Year-to-date:

 

Restructuring & realignment costs: 2024 – $91 million and 2023 – $106 million

 

Special charges: 2024 – $50 million of acquisition & integration related costs and $7 million of intangible asset impairment charges; 2023 – $134 million of acquisition, integration and other related costs and $4 million of intangible asset impairment charges

 

Purchase Accounting Intangible Amortization: 2024 – $216 million and 2023 – $176 million

b

Gain on joint venture remeasurement as per income statement

c

Gain/(Loss) from sale of business as per income statement for all periods presented

d

Quarter-to-date: 2024 – Net tax impact on pre-tax adjustments (note a and c) of $29 million and other tax special items of $8 million; 2023 – Net tax impact on pre-tax adjustments (note a) of $23 million and other tax special items of $107 million

 

Year-to-date: 2024 – Net tax impact on pre-tax adjustments (note a and c) of $88 million and other tax special items of $19 million; 2023 – Net tax impact on pre-tax adjustments (note a) of $90 million and other tax special items of $115 million

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

2024

    Q1   Q2   Q3   Q4   Total
                     
Net Income  

153

   

194

   

217

   

326

   

890

 
Net Income margin  

7.5

%

 

8.9

%

 

10.3

%

 

14.5

%

 

10.4

%

Depreciation  

61

   

62

   

68

   

67

   

258

 
Amortization  

73

   

83

   

73

   

75

   

304

 
Interest Expense (Income), net  

7

   

6

   

5

   

(2

)

 

16

 
Income Tax Expense  

43

   

53

   

52

   

49

   

197

 
EBITDA  

337

   

398

   

415

   

515

   

1,665

 
Share-based Compensation  

18

   

13

   

12

   

13

   

56

 
Restructuring & Realignment  

15

   

29

   

11

   

36

   

91

 
Special Charges  

16

   

13

   

7

   

21

   

57

 
Gain on remeasurement of previously held equity interest  

   

   

   

(152

)

 

(152

)

Loss/(Gain) from sale of business  

5

   

(1

)

 

2

   

40

   

46

 
Adjusted EBITDA  

391

   

452

   

447

   

473

   

1,763

 
Revenue  

2,033

   

2,169

   

2,104

   

2,256

   

8,562

 
Adjusted EBITDA Margin  

19.2

%

 

20.8

%

 

21.2

%

 

21.0

%

 

20.6

%

                     
                     

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

%

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.

Xylem

Comments are disabled