Xylem Inc. Reports Second Quarter 2012 Results
Second quarter adjusted net income is
Second quarter revenue up 4 percent in constant currencies to
Gross and operating margins climb 60 and 100 basis points, respectively, on a normalized basis, continuing a three-year upward trend; sales program and cost reduction initiatives driving profitability
Company continues to execute growth strategy with MJK Automation acquisition; emerging markets post revenue growth of 22 percent in constant currencies
"Our business operations continue to improve, even with lower than
anticipated revenue, showing strong gross and operating margin
improvement in this tough economy, extending a three-year positive
trend: we’re seeing the benefit of disciplined cost control measures
we’ve put in place,” said
“We continue to enhance our portfolio, having just closed the
acquisition of MJK Automation, a leading manufacturer of flow and level
sensors, and measurement and control technology for water and wastewater
applications, a business that complements our offerings in the
attractive analytical instrumentation space,” McClain said. “Further,
we’ve seen our business grow by 22 percent in constant currencies in the
emerging markets, or 17 percent on an organic basis, enhancing our
footprint, most recently with new sales and service centers in
Full-year revenues are now expected to be approximately
Second Quarter Segment Results
Water Infrastructure
Xylem’s Water Infrastructure businesses provide equipment and services focused on the transport, treatment and testing of water and wastewater in the public utility and industrial markets.
-
Second quarter 2012 segment revenue was
$609 million , up 1 percent as reported, and up 7 percent in constant currencies from the second quarter of 2011. A 58 percent increase in the test business, driven by the newly acquired YSI business, and 38 percent growth in the emerging markets on a constant currency basis, more than offset weakness in treatment. - Second quarter adjusted segment operating margin was down 50 basis points from the second quarter 2011 to 15.4 percent, driven by the impact of incremental stand-alone costs and inflation, which was partially offset by price and cost actions. Stand-alone costs negatively impacted operating margin by 70 basis points for the second quarter 2012.
Applied Water
Xylem’s Applied Water businesses provide equipment and services in the residential and commercial building services, general industrial and agricultural markets.
-
Second quarter 2012 segment revenue was
$373 million , flat on a constant currency basis and down 3 percent over the second quarter of 2011, attributable to slowing commercial and residential demand, which was partially offset by strength in the U.S. industrial business. - Second quarter adjusted segment operating margin was 13.9 percent, up 90 basis points from the second quarter 2011, thanks to significant productivity and price initiatives which more than offset incremental stand-alone costs. Stand-alone costs negatively impacted operating margin 50 basis points for the second quarter of 2012.
More detail available
Supplemental information on Xylem’s second quarter earnings, including reconciliations for certain non-GAAP items, is posted at investors.xyleminc.com.
About Xylem
The name Xylem is derived from classical Greek and is the tissue that transports water in plants, highlighting the engineering efficiency of our water-centric business by linking it with the best water transportation of all -- that which occurs in nature. For more information, please visit us at www.xyleminc.com.
Forward-Looking Statements
This document contains information that may constitute “forward-looking statements.” Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Generally, the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “target” and similar expressions identify forward-looking statements, which generally are not historical in nature. However, the absence of these words or similar expressions does not mean that a statement is not forward-looking.
These forward-looking statements include, but are not limited to,
statements about the separation of
Caution should be taken not to place undue reliance on any such
forward-looking statements because they involve risks, uncertainties and
other factors that could cause actual results to differ materially from
those expressed or implied in, or reasonably inferred from, such
statements. The Company undertakes no obligation to publicly update or
revise any forward-looking statements, whether as a result of new
information, future events or otherwise, except as required by law. In
addition, forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially from
the Company’s historical experience and our present expectations or
projections. These risks and uncertainties include, but are not limited
to, those set forth in Item 1A in our Annual Report on Form 10-K, and
those described from time to time in subsequent reports filed with the
*The 2011 normalized earnings per share reflect adjustments (including one-time separation costs, interest expense, stand-alone costs, and special tax items) to our GAAP results to better illustrate year-over-year performance. The normalized earnings are intended to give a representation of our performance had Xylem been a stand-alone company in 2011.
XYLEM INC. AND SUBSIDIARIES |
||||||||||||||||
CONDENSED CONSOLIDATED AND COMBINED INCOME STATEMENTS (Unaudited) |
||||||||||||||||
(in millions, except per share data) |
||||||||||||||||
Three Months | Six Months | |||||||||||||||
For the periods ended June 30, | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Revenue | $ | 966 | $ |
971 |
|
$ | 1,891 | $ |
1,861 |
|
||||||
Cost of revenue | 583 | 592 | 1,145 | 1,145 | ||||||||||||
Gross profit | 383 | 379 | 746 | 716 | ||||||||||||
Selling, general and administrative expenses | 220 | 219 | 451 | 429 | ||||||||||||
Research and development expenses | 28 | 26 | 56 | 50 | ||||||||||||
Separation costs | 6 | 18 | 11 | 21 | ||||||||||||
Operating income | 129 | 116 | 228 | 216 | ||||||||||||
Interest expense | 13 | 1 | 27 | 1 | ||||||||||||
Other non-operating (expense) income, net | (1 | ) | ─ | (2 | ) | 1 | ||||||||||
Income before taxes | 115 | 115 | 199 | 216 | ||||||||||||
Income tax expense | 26 | 43 | 47 | 66 | ||||||||||||
Net income | $ | 89 | $ | 72 | $ | 152 | $ | 150 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 0.48 | $ | 0.39 |
$ |
0.82 | $ | 0.82 | ||||||||
Diluted | $ | 0.48 | $ | 0.39 |
$ |
0.82 | $ | 0.82 | ||||||||
Weighted average number of shares: | ||||||||||||||||
Basic | 185.8 | 184.6 | 185.6 | 184.6 | ||||||||||||
Diluted | 186.2 | 184.6 | 186.1 | 184.6 | ||||||||||||
Dividends declared per share | $ | 0.1012 | $ | ─ | $ |
0.2024 |
$ | ─ | ||||||||
XYLEM INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
(in millions, except per share amounts) |
||||||||
June 30, |
|
December 31, | ||||||
2012 | 2011 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 358 | $ |
318 |
|
|||
Receivables, less allowances for discounts and doubtful accounts of $32 and $37 in 2012 and 2011, respectively |
770 |
756 |
||||||
Inventories, net | 467 | 426 | ||||||
Prepaid and other current assets | 107 | 97 | ||||||
Deferred income tax assets | 47 | 45 | ||||||
Total current assets | 1,749 | 1,642 | ||||||
Property, plant and equipment, net | 459 | 463 | ||||||
Goodwill | 1,601 | 1,610 | ||||||
Other intangible assets, net | 485 | 505 | ||||||
Other non-current assets | 188 | 173 | ||||||
Total assets | $ | 4,482 | $ | 4,393 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 327 | $ | 322 | ||||
Accrued and other current liabilities | 445 | 490 | ||||||
Short-term borrowings and current maturities of long-term debt | 7 | 5 | ||||||
Total current liabilities | 779 | 817 | ||||||
Long-term debt | 1,199 | 1,201 | ||||||
Accrued postretirement benefits | 313 | 316 | ||||||
Deferred income tax liability | 176 | 165 | ||||||
Other non-current accrued liabilities | 67 | 67 | ||||||
Total liabilities | 2,534 | 2,566 | ||||||
Commitments and contingencies (Note 14) |
||||||||
Stockholders’ equity: |
||||||||
Common Stock – authorized 750.0 shares, par value $0.01 per share: | ||||||||
Issued 185.7 shares and 184.6 shares in 2012 and 2011, respectively | 2 | 2 | ||||||
Capital in excess of par value | 1,690 | 1,663 | ||||||
Retained earnings | 153 | 40 | ||||||
Treasury stock – at cost 0.1 shares and 0 shares in 2012 and 2011, respectively | (3 | ) |
─ |
|||||
Accumulated other comprehensive income | 106 | 122 | ||||||
Total stockholders’ equity | 1,948 | 1,827 | ||||||
Total liabilities and stockholders’ equity | $ | 4,482 | $ | 4,393 | ||||
XYLEM INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
(in millions) |
||||||||
For the six months ended June 30, | 2012 | 2011 | ||||||
Operating Activities | ||||||||
Net income | $ | 152 | $ | 150 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization | 67 | 68 | ||||||
Share-based compensation | 10 | 5 | ||||||
Payments for restructuring | — | (6 | ) | |||||
Changes in assets and liabilities (net of acquisitions): | ||||||||
Changes in receivables | (16 | ) | (54 | ) | ||||
Changes in inventories | (44 | ) | (31 | ) | ||||
Changes in accounts payable | 12 | (14 | ) | |||||
Changes in accrued liabilities | (24 | ) | 3 | |||||
Changes in accrued taxes | (5 | ) | 26 | |||||
Net changes in other assets and liabilities | (20 | ) | 11 | |||||
Other, net | (7 | ) | 3 | |||||
Net Cash - Operating activities | 125 | 161 | ||||||
Investing Activities | ||||||||
Capital expenditures | (57 | ) | (53 | ) | ||||
Proceeds from the sale of property, plant and equipment | 3 | 5 | ||||||
Other, net | 1 | — | ||||||
Net Cash - Investing activities | (53 | ) | (48 | ) | ||||
Financing Activities | ||||||||
Net transfer to former parent | (6 | ) | (112 | ) | ||||
Issuance of short-term debt | 3 | — | ||||||
Principal payments of debt and capital lease obligations | (3 | ) | — | |||||
Purchase of common stock | (3 | ) | — | |||||
Proceeds from exercise of employee stock options | 16 | — | ||||||
Dividends paid | (39 | ) | — | |||||
Other, net | 1 | — | ||||||
Net Cash - Financing activities | (31 | ) | (112 | ) | ||||
Effect of exchange rate changes on cash | (1 | ) | 6 | |||||
Net change in cash and cash equivalents | 40 | 7 | ||||||
Cash and cash equivalents at beginning of year | 318 | 131 | ||||||
Cash and cash equivalents at end of year | $ | 358 | $ | 138 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid during the period for: |
||||||||
Interest | $ | 26 | $ |
— |
||||
Income taxes (net of refunds received) | $ | 54 | $ | 18 | ||||
Xylem Inc. Non-GAAP Measures |
Management views key performance indicators including revenue, gross margins, segment operating income and margins, orders growth, free cash flow, working capital, and backlog, among others. In addition, we consider certain measures to be useful to management and investors evaluating our operating performance for the periods presented, and 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. 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 operations as determined in accordance with GAAP. We consider the following non-GAAP measures, which may not be comparable to similarly titled measures reported by other companies, to be key performance indicators: |
“Organic revenue" and "Organic orders” defined as revenue and orders, respectively, excluding the impact of foreign currency fluctuations, intercompany transactions, and contributions from acquisitions and divestitures. Divestitures include sales of portions of our business that did not meet the criteria for classification as a discontinued operation or insignificant portions of our business that we did not classify as a discontinued operation. The period-over-period change resulting from foreign currency fluctuations assumes no change in exchange rates from the prior period. |
“Constant currency” defined as financial results adjusted for currency 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, amortization expense, and share-based compensation. “Adjusted EBITDA” reflects the adjustment to EBITDA to exclude for one-time separation costs associated with the Xylem spin-off from ITT Corporation. |
“Operating Income * ”, "Adjusted Operating Income" and “Adjusted EPS” defined as operating income and earnings per share, adjusted to exclude restructuring and realignment and one-time separation costs associated with the Xylem spin-off from ITT Corporation and tax-related special items. |
“Normalized EPS” defined as adjusted earnings per share, as well as adjustments to reflect the incremental current period amount of interest expense and stand-alone costs in the prior comparable period. |
“Free Cash Flow” defined as net cash from operating activities, as reported in the Statement of Cash Flow, less capital expenditures as well as adjustments for other significant items that impact current results which management believes are not related to our ongoing operations and performance. Our definition of free cash flows does not consider non-discretionary cash payments, such as debt. |
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||||||||||||||||||||
Reported vs. Organic & Constant Currency Order Growth | ||||||||||||||||||||||||||||||
($ Millions) | ||||||||||||||||||||||||||||||
(As Reported - GAAP) | (As Adjusted - Organic) | Constant Currency | ||||||||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) | (F) = B+C+D+E | (G) = F/A | (H) = (B + D) / A | |||||||||||||||||||||||
Change |
% Change |
|||||||||||||||||||||||||||||
Change | % Change |
Acquisitions / |
FX |
Adj. 2012 |
Adj. 2012 |
|||||||||||||||||||||||||
Orders | Orders | 2012 v. 2011 | 2012 v. 2011 |
Divestitures |
Contribution |
Eliminations |
v. 2011 |
v. 2011 |
||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||||||||
Six Months Ended June 30 |
|
|||||||||||||||||||||||||||||
Xylem Inc. |
1,974 |
|
1,976 |
|
(2 | ) | -0.1 | % | (67 | ) |
69 |
|
- | - | 0.0 | % | 3.4 | % | ||||||||||||
Water infrastructure | 1,255 | 1,244 | 11 | 0.9 | % | (67 | ) | 53 | - | (3 | ) | -0.2 | % | 5.1 | % | |||||||||||||||
Applied Water | 752 | 764 | (12 | ) | -1.6 | % | - | 18 | (3 | ) | 3 | 0.4 | % | 0.8 | % | |||||||||||||||
Quarter Ended June 30 |
||||||||||||||||||||||||||||||
Xylem Inc. | 970 | 998 | (28 | ) | -2.8 | % | (30 | ) | 51 | - | (7 | ) | -0.7 | % | 2.3 | % | ||||||||||||||
Water infrastructure | 617 | 632 | (15 | ) | -2.4 | % | (30 | ) | 40 | - | (5 | ) | -0.8 | % | 4.0 | % | ||||||||||||||
Applied Water | 370 | 383 | (13 | ) | -3.4 | % | - | 13 | (2 | ) | (2 | ) | -0.5 | % | 0.0 | % | ||||||||||||||
Quarter Ended March 31 |
||||||||||||||||||||||||||||||
Xylem Inc. | 1,004 | 978 | 26 | 2.7 | % | (37 | ) | 18 | - | 7 | 0.7 | % | 4.5 | % | ||||||||||||||||
Water infrastructure | 638 | 612 | 26 | 4.2 | % | (37 | ) | 13 | - | 2 | 0.3 | % | 6.4 | % | ||||||||||||||||
Applied Water | 382 | 381 | 1 | 0.3 | % | - | 5 | (1 | ) | 5 | 1.3 | % | 1.6 | % | ||||||||||||||||
Note: Due to rounding the sum of segment amounts may not agree to Xylem totals. | ||||||||||||||||||||||||||||||
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||||||||||||||||||||
Reported vs. Organic & Constant Currency Revenue | ||||||||||||||||||||||||||||||
($ Millions) | ||||||||||||||||||||||||||||||
(As Reported - GAAP) | (As Adjusted - Organic) | Constant Currency | ||||||||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) | (F) = B+C+D+E | (G) = F/A | (H) = (B + D) / A | |||||||||||||||||||||||
Change |
% Change |
|||||||||||||||||||||||||||||
Change | % Change |
Acquisitions / |
FX |
Adj. 2012 |
Adj. 2012 |
|||||||||||||||||||||||||
Revenue | Revenue | 2012 v. 2011 | 2012 v. 2011 |
Divestitures |
Contribution |
Eliminations |
v. 2011 |
v. 2011 |
||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||||||||
Six Months Ended June 30 |
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||
Xylem Inc. |
1,891 |
|
1,861 |
|
30 | 1.6 | % | (66 | ) |
63 |
|
- |
27 |
|
1.5 | % | 5.0 | % | ||||||||||||
Water infrastructure | 1,193 | 1,153 | 40 | 3.5 | % | (66 | ) | 47 | - | 21 | 1.8 | % | 7.5 | % | ||||||||||||||||
Applied Water | 728 | 740 | (12 | ) | -1.6 | % | - | 18 | (1 | ) | 5 | 0.7 | % | 0.8 | % | |||||||||||||||
Quarter Ended June 30 |
||||||||||||||||||||||||||||||
Xylem Inc. | 966 | 971 | (5 | ) | -0.5 | % | (32 | ) | 49 | - | 12 | 1.2 | % | 4.5 | % | |||||||||||||||
Water infrastructure | 609 | 602 | 7 | 1.2 | % | (32 | ) | 37 | (1 | ) | 11 | 1.8 | % | 7.3 | % | |||||||||||||||
Applied Water | 373 | 385 | (12 | ) | -3.1 | % | - | 13 | (1 | ) | - | 0.0 | % | 0.3 | % | |||||||||||||||
Quarter Ended March 31 |
||||||||||||||||||||||||||||||
Xylem Inc. | 925 | 890 | 35 | 3.9 | % | (34 | ) | 14 | - | 15 | 1.7 | % | 5.5 | % | ||||||||||||||||
Water infrastructure | 584 | 551 | 33 | 6.0 | % | (34 | ) | 10 | 1 | 10 | 1.8 | % | 7.8 | % | ||||||||||||||||
Applied Water | 355 | 355 | - | 0.0 | % | - | 5 | - | 5 | 1.4 | % | 1.4 | % | |||||||||||||||||
Note: Due to rounding the sum of segment amounts may not agree to Xylem totals. | ||||||||||||||||||||||||||||||
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||
Adjusted Diluted EPS | ||||||||||||
For The Three and Six Months Ended June 30, 2012 & 2011 | ||||||||||||
($ Millions, except per share amounts) | ||||||||||||
Q1 2012 | Q2 2012 |
|
YTD 2012 | |||||||||
Net Income |
63 |
|
89 | 152 | ||||||||
Separation costs, net of tax | 4 | 4 | 8 | |||||||||
Adjusted Net Income before Special Tax Items | 67 | 93 |
|
160 | ||||||||
Special Tax Items | - | (1 | ) | (1 | ) | |||||||
Adjusted Net Income | 67 | 92 |
|
159 | ||||||||
Diluted Earnings per Share | $ | 0.34 | $ | 0.48 | $ | 0.82 | ||||||
Separation costs per Share | $ | 0.02 | $ | 0.02 | $ | 0.04 | ||||||
Adjusted diluted EPS before Special Tax Items | $ | 0.36 | $ | 0.50 | $ | 0.86 | ||||||
Special Tax Items per Share | $ | 0.00 | ($0.01 | ) | ($0.01 | ) | ||||||
Adjusted diluted EPS | $ | 0.36 | $ | 0.49 | $ | 0.85 | ||||||
Q1 2011 | Q2 2011 |
|
YTD 2011 | |||||||||
Net Income | 78 | 72 | 150 | |||||||||
Separation costs, net of tax | 2 | 27 | 29 | |||||||||
Adjusted Net Income before Special Tax Items | 80 | 99 | 179 | |||||||||
Special Tax Items | - | 4 | 4 | |||||||||
Adjusted Net Income | 80 | 103 | 183 | |||||||||
Diluted Earnings per Share | $ | 0.42 | $ | 0.39 | $ | 0.82 | ||||||
Separation costs per Share | $ | 0.01 | $ | 0.15 | $ | 0.16 | ||||||
Adjusted diluted EPS before Special Tax Items | $ | 0.43 | $ | 0.54 | $ | 0.97 | ||||||
Special Tax Items per Share | $ | 0.00 | $ | 0.02 | $ | 0.02 | ||||||
Adjusted diluted EPS | $ | 0.43 | $ | 0.56 | $ | 0.99 | ||||||
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||||||||||||||||||||||||||||
Normalized and Adjusted Diluted EPS | ||||||||||||||||||||||||||||||||||||||
($ Millions, except per share amounts) | ||||||||||||||||||||||||||||||||||||||
Q2 2011 | Q2 2012 | |||||||||||||||||||||||||||||||||||||
As Reported |
Adjustments |
Adjusted |
Adjustments |
Normalized |
As Reported |
Adjustments |
Adjusted |
|||||||||||||||||||||||||||||||
Total Revenue | 971 | 971 | 971 | 966 | 966 | |||||||||||||||||||||||||||||||||
Operating Income | 116 |
18 |
|
a | 134 | (8 | ) | c | 126 | 129 | 6 | a | 135 | |||||||||||||||||||||||||
Operating Margin | 11.9 | % | 13.8 | % | 13.0 | % | 13.4 | % | 14.0 | % | ||||||||||||||||||||||||||||
Interest Expense | (1 | ) | (1 | ) | (13 | ) | d | (14 | ) | (13 | ) | (13 | ) | |||||||||||||||||||||||||
Other Non-Operating Income (Expense) | - | - | - | (1 | ) | (1 | ) | |||||||||||||||||||||||||||||||
Income before Taxes | 115 | 18 | 133 | (21 | ) | 112 | 115 | 6 | 121 | |||||||||||||||||||||||||||||
Provision for Income Taxes | (43 | ) | 13 | b | (30 | ) | 5 | e | (25 | ) | (26 | ) | (3 | ) | b | (29 | ) | |||||||||||||||||||||
Net Income | 72 | 31 | 103 | (16 | ) | 87 | 89 | 3 | 92 | |||||||||||||||||||||||||||||
Diluted Shares | 184.6 | 184.6 | 186.2 | 186.2 | ||||||||||||||||||||||||||||||||||
Diluted EPS | $ | 0.39 | $ | 0.17 | $ | 0.56 | $ | (0.09 | ) | $ | 0.47 | $ | 0.48 | $ | 0.01 | $ | 0.49 | |||||||||||||||||||||
a | One time separation costs | |||||||||||||||||||||||||||||||||||||
b | Tax impact of one time separation costs and special tax items | |||||||||||||||||||||||||||||||||||||
c | Incremental stand alone costs incurred in 2012 | |||||||||||||||||||||||||||||||||||||
d | Incremental interest expense on long-term debt entered into in conjunction with the spin. | |||||||||||||||||||||||||||||||||||||
e | Tax impact of incremental interest expense and stand alone costs incurred in 2012 | |||||||||||||||||||||||||||||||||||||
Xylem Inc. Non-GAAP Reconciliation | ||||||||||||||
Segment Operating Income | ||||||||||||||
($ Millions) | ||||||||||||||
Adjusted Segment Operating Income | ||||||||||||||
Q1 | Q2 | YTD | ||||||||||||
'12 |
'11 |
'12 |
'11 |
'12 |
'11 |
|||||||||
Total Revenue | ||||||||||||||
• Water Infrastructure |
584 | 551 | 609 | 602 | 1,193 | 1,153 | ||||||||
• Applied Water | 355 | 355 | 373 | 385 | 728 | 740 | ||||||||
Operating Income | ||||||||||||||
• Water Infrastructure |
75 | 64 | 93 | 94 | 167 | 158 | ||||||||
• Applied Water | 40 | 46 | 52 | 50 | 92 | 96 | ||||||||
Separation Costs | ||||||||||||||
• Water Infrastructure |
2 | - | 1 | 2 | 3 | 2 | ||||||||
• Applied Water | 1 | - | - | - | 1 | - | ||||||||
Adjusted Operating Income* | ||||||||||||||
• Water Infrastructure |
77 | 64 | 94 | 96 | 170 | 160 | ||||||||
• Applied Water | 41 | 46 | 52 | 50 | 93 | 96 | ||||||||
Operating Margin | ||||||||||||||
• Water Infrastructure |
12.8% | 11.6% | 15.2% | 15.6% | 14.0% | 13.7% | ||||||||
• Applied Water | 11.3% | 13.0% | 13.9% | 13.0% | 12.6% | 13.0% | ||||||||
Adjusted Operating Margin* | ||||||||||||||
• Water Infrastructure |
13.2% | 11.6% | 15.4% | 15.9% | 14.2% | 13.9% | ||||||||
• Applied Water | 11.5% | 13.0% | 13.9% | 13.0% | 12.8% | 13.0% | ||||||||
*Adjusted Operating Income excludes non-recurring separation costs | ||||||||||||||
Xylem Inc. Non-GAAP Reconciliation | ||||||
Net Cash - Operating Activities vs. Free Cash Flow | ||||||
For The Six Months Ended June 30, 2012 & 2011 | ||||||
($ Millions) | ||||||
Six Months Ended | ||||||
2012 | 2011 | |||||
Net Cash - Operating Activities | 125 | 161 | ||||
Capital Expenditures | (57 | ) | (53 | ) | ||
Free Cash Flow, including separation costs | 68 | 108 | ||||
Separation Costs (Cash Paid incl. Capex) | 18 | 26 | ||||
Free Cash Flow, excluding separation costs | 86 | 134 | ||||
Net Income | 152 | 150 | ||||
Separation Costs, net of tax (incl. tax friction) | 8 | 29 | ||||
Adjusted Net Income | 160 | 179 | ||||
Free Cash Flow Conversion | 54 | % | 75 | % | ||
Xylem Inc. Non-GAAP Reconciliation | |||||||||||||||||||||||||||||||||
Guidance | |||||||||||||||||||||||||||||||||
($ Millions, except per share amounts) | |||||||||||||||||||||||||||||||||
Illustration of Mid Point Guidance | |||||||||||||||||||||||||||||||||
2012 Guidance | |||||||||||||||||||||||||||||||||
FY '11 | FY '12 | ||||||||||||||||||||||||||||||||
As Reported | Adjustments | Adjusted | Adjustments | Normalized | As Projected | Adjustments | Adjusted | ||||||||||||||||||||||||||
Total Revenue | 3,803 | 3,803 | 3,803 | 3,800 | 3,800 | ||||||||||||||||||||||||||||
Segment Operating Income | 503 | 29 | a | 532 | (10 | ) | d | 522 | 524 | 25 | h,i | 549 | |||||||||||||||||||||
Segment Operating Margin | 13.2 | % | 14.0 | % | 13.7 | % | 13.8 | % | 14.4 | % | |||||||||||||||||||||||
Corporate Expense | 108 | (58 | ) | b | 50 | 18 | e | 68 | 66 | (11 | ) | h | 55 | ||||||||||||||||||||
Operating Income | 395 | 87 | 482 | (28 | ) | 454 | 458 | 36 | 494 | ||||||||||||||||||||||||
Operating Margin | 10.4 | % | 12.7 | % | 11.9 | % | 12.1 | % | 13.0 | % | |||||||||||||||||||||||
Interest Expense | (17 | ) | (17 | ) | (39 | ) | f | (56 | ) | (54 | ) | (54 | ) | ||||||||||||||||||||
Other Non-Operating Income (Expense) | 5 | 5 | 5 | (2 | ) | (2 | ) | ||||||||||||||||||||||||||
Income before Taxes | 383 | 87 | 470 | (67 | ) | 403 | 402 | 36 | 438 | ||||||||||||||||||||||||
Provision for Income Taxes | (104 | ) | (8 | ) | c | (112 | ) | 16 | g | (96 | ) | (99 | ) | (10 | ) | j | (109 | ) | |||||||||||||||
Net Income | 279 | 79 | 358 | (51 | ) | 307 | 303 | 26 | 329 | ||||||||||||||||||||||||
Diluted Shares | 185.3 | 185.3 | 186.3 | 186.3 | |||||||||||||||||||||||||||||
Diluted EPS | $ | 1.50 | $ | 0.43 | $ | 1.93 | $ | (0.27 | ) | 1.66 | 1.63 | 0.14 | 1.77 | ||||||||||||||||||||
a | One time separation costs incurred at the segment level | ||||||||||||||||||||||||||||||||
b | One time separation costs incurred at the corporate level | ||||||||||||||||||||||||||||||||
c | Net tax impact of above items, plus the addition of 2011 special tax items | ||||||||||||||||||||||||||||||||
d | Incremental stand alone costs to be incurred in 2012 at the segment level ($10M) | ||||||||||||||||||||||||||||||||
e | Incremental stand alone costs to be incurred in 2012 at the corporate level ($18M) | ||||||||||||||||||||||||||||||||
f | Incremental interest expense on long-term debt to be incurred in 2012 | ||||||||||||||||||||||||||||||||
g | Tax impact of incremental interest expense and stand alone costs to be incurred in 2012 | ||||||||||||||||||||||||||||||||
h | Expected one time separation costs of $7M and $11M to be incurred at the segments and headquarters, respectively. | ||||||||||||||||||||||||||||||||
i | Restructuring & realignment costs of $18M to be incurred at the segments. | ||||||||||||||||||||||||||||||||
j | Tax impact of one time separation, restructuring & realignment costs expected to be incurred in 2012 and tax special items realized through Q2 2012. |
Source:
Xylem Inc.
Media
Tom Glover, +1-914-323-5891
Tom.Glover@xyleminc.com
or
Investors
Phil
De Sousa, +1-914-323-5930
Phil.DeSousa@xyleminc.com