Xylem Reports First Quarter 2024 Results and Raises Full-Year Guidance
-
Orders of
$2.2 billion , up 43% on a reported basis and 3% organically -
Revenue of
$2.0 billion , up 40% on a reported basis and 7% organically -
Earnings per share of
$0.63 , up 17%;$0.90 on an adjusted basis, up 14% -
Raising full-year revenue guidance to approximately
$8.5B , up 15% to 16%, with organic revenue growth of 4% to 6%, up from 3% to 5% -
Lifting full-year adjusted EPS guidance to
$4.10 to$4.25 , from$4.00 to$4.20
“The team outperformed on all metrics and continued Xylem’s strong momentum, including record first-quarter margins,” said
“We are raising our full-year guidance on the strength of the team’s demonstrated ability to capitalize on our markets’ resilient demand. We are confident that Xylem’s platform of solutions is uniquely positioned to enable our customers and communities to become more water-secure, even as the world becomes more water-challenged.”
Net income was
First-quarter adjusted earnings before interest, tax, depreciation, and amortization (EBITDA) margin was 19.2 percent, reflecting a year-over-year increase of 290 basis points. Productivity savings, favorable mix, price and volume drove the margin expansion, exceeding the impact of inflation and strategic investments.
Outlook
Full-year 2024 adjusted EBITDA margin is expected to be approximately 20.0 percent, lifted from the previous guide of 19.4 to 19.9 percent. This results in adjusted earnings per share of
Further 2024 planning assumptions are included in Xylem’s first-quarter earnings materials posted at www.xylem.com/investors. Excluding revenue,
Supplemental information on Xylem’s first-quarter earnings and reconciliations for certain non-GAAP items is posted at www.xylem.com/investors.
About
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
CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited) (in millions, except per share data) |
||||||
For the three months ended |
|
2024 |
|
|
|
2023 |
Revenue from products |
$ |
1,690 |
|
|
$ |
1,308 |
Revenue from services |
|
343 |
|
|
|
140 |
Revenue |
|
2,033 |
|
|
|
1,448 |
Cost of revenue from products |
|
1,021 |
|
|
|
791 |
Cost of revenue from services |
|
260 |
|
|
|
111 |
Cost of revenue |
|
1,281 |
|
|
|
902 |
Gross profit |
|
752 |
|
|
|
546 |
Selling, general and administrative expenses |
|
474 |
|
|
|
354 |
Research and development expenses |
|
59 |
|
|
|
53 |
Restructuring and asset impairment charges |
|
10 |
|
|
|
8 |
Operating income |
|
209 |
|
|
|
131 |
Interest expense |
|
14 |
|
|
|
9 |
Other non-operating income, net |
|
6 |
|
|
|
4 |
(Loss) on sale of businesses |
|
(5 |
) |
|
|
— |
Income before taxes |
|
196 |
|
|
|
126 |
Income tax expense |
|
43 |
|
|
|
27 |
Net income |
$ |
153 |
|
|
$ |
99 |
Earnings per share: |
|
|
|
|||
Basic |
$ |
0.63 |
|
|
$ |
0.55 |
Diluted |
$ |
0.63 |
|
|
$ |
0.54 |
Weighted average number of shares: |
|
|
|
|||
Basic |
|
241.9 |
|
|
|
180.4 |
Diluted |
|
243.0 |
|
|
|
181.3 |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (in millions, except per share amounts) |
|||||||
|
|
|
|
||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
947 |
|
|
$ |
1,019 |
|
Receivables, less allowances for discounts, returns and credit losses of |
|
1,641 |
|
|
|
1,617 |
|
Inventories |
|
1,039 |
|
|
|
1,018 |
|
Prepaid and other current assets |
|
266 |
|
|
|
230 |
|
Total current assets |
|
3,893 |
|
|
|
3,884 |
|
Property, plant and equipment, net |
|
1,141 |
|
|
|
1,169 |
|
|
|
7,509 |
|
|
|
7,587 |
|
Other intangible assets, net |
|
2,454 |
|
|
|
2,529 |
|
Other non-current assets |
|
927 |
|
|
|
943 |
|
Total assets |
$ |
15,924 |
|
|
$ |
16,112 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
948 |
|
|
$ |
968 |
|
Accrued and other current liabilities |
|
1,098 |
|
|
|
1,221 |
|
Short-term borrowings and current maturities of long-term debt |
|
285 |
|
|
|
16 |
|
Total current liabilities |
|
2,331 |
|
|
|
2,205 |
|
Long-term debt |
|
1,985 |
|
|
|
2,268 |
|
Accrued post-retirement benefits |
|
323 |
|
|
|
344 |
|
Deferred income tax liabilities |
|
558 |
|
|
|
557 |
|
Other non-current accrued liabilities |
|
524 |
|
|
|
562 |
|
Total liabilities |
|
5,721 |
|
|
|
5,936 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock – par value |
|
|
|
||||
Authorized 750.0 shares, issued 258.6 shares and 257.6 shares in 2024 and 2023, respectively |
|
3 |
|
|
|
3 |
|
Capital in excess of par value |
|
8,618 |
|
|
|
8,564 |
|
Retained earnings |
|
2,667 |
|
|
|
2,601 |
|
|
|
(748 |
) |
|
|
(733 |
) |
Accumulated other comprehensive loss |
|
(345 |
) |
|
|
(269 |
) |
Total stockholders’ equity |
|
10,195 |
|
|
|
10,166 |
|
Non-controlling interests |
|
8 |
|
|
|
10 |
|
Total equity |
|
10,203 |
|
|
|
10,176 |
|
Total liabilities and stockholders’ equity |
$ |
15,924 |
|
|
$ |
16,112 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (in millions) |
|||||||
For the three months ended |
|
2024 |
|
|
|
2023 |
|
Operating Activities |
|
|
|
||||
Net income |
$ |
153 |
|
|
$ |
99 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation |
|
61 |
|
|
|
28 |
|
Amortization |
|
73 |
|
|
|
32 |
|
Share-based compensation |
|
18 |
|
|
|
12 |
|
Restructuring and asset impairment charges |
|
10 |
|
|
|
8 |
|
Loss from sale of business |
|
5 |
|
|
|
— |
|
Other, net |
|
(2 |
) |
|
|
3 |
|
Payments for restructuring |
|
(11 |
) |
|
|
(6 |
) |
Changes in assets and liabilities (net of acquisitions): |
|
|
|
||||
Changes in receivables |
|
(47 |
) |
|
|
(28 |
) |
Changes in inventories |
|
(52 |
) |
|
|
(55 |
) |
Changes in accounts payable |
|
6 |
|
|
|
(14 |
) |
Other, net |
|
(125 |
) |
|
|
(98 |
) |
|
|
89 |
|
|
|
(19 |
) |
Investing Activities |
|
|
|
||||
Capital expenditures |
|
(74 |
) |
|
|
(49 |
) |
Proceeds from sale of business |
|
11 |
|
|
|
— |
|
Proceeds from the sale of property, plant and equipment |
|
1 |
|
|
|
— |
|
Cash received from investments |
|
2 |
|
|
|
2 |
|
Cash paid for investments |
|
(2 |
) |
|
|
— |
|
Cash received from cross-currency swaps |
|
11 |
|
|
|
11 |
|
Other, net |
|
— |
|
|
|
(1 |
) |
|
|
(51 |
) |
|
|
(37 |
) |
Financing Activities |
|
|
|
||||
Long-term debt repaid |
|
(5 |
) |
|
|
— |
|
Repurchase of common stock |
|
(15 |
) |
|
|
(8 |
) |
Proceeds from exercise of employee stock options |
|
33 |
|
|
|
7 |
|
Dividends paid |
|
(88 |
) |
|
|
(60 |
) |
Other, net |
|
(7 |
) |
|
|
(2 |
) |
|
|
(82 |
) |
|
|
(63 |
) |
Effect of exchange rate changes on cash |
|
(28 |
) |
|
|
12 |
|
Net change in cash and cash equivalents |
|
(72 |
) |
|
|
(107 |
) |
Cash and cash equivalents at beginning of year |
|
1,019 |
|
|
|
944 |
|
Cash and cash equivalents at end of period |
$ |
947 |
|
|
$ |
837 |
|
Supplemental disclosure of cash flow information: |
|
|
|
||||
Cash paid during the period for: |
|
|
|
||||
Interest |
$ |
13 |
|
|
$ |
11 |
|
Income taxes (net of refunds received) |
$ |
39 |
|
|
$ |
49 |
|
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, |
“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 costs incurred by the Company, such as acquisition and integration related costs 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. |
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 | FX Impact | Adj. 2024 v. 2023 | Adj. 2024 v. 2023 | ||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
Quarter Ended |
||||||||||||||||||||||||
2,246 |
1,570 |
676 |
|
43 |
% |
(621 |
) |
(1 |
) |
54 |
|
3 |
% |
43 |
% |
|||||||||
Water Infrastructure |
646 |
461 |
185 |
|
40 |
% |
(154 |
) |
(2 |
) |
29 |
|
6 |
% |
40 |
% |
||||||||
Applied Water |
480 |
483 |
(3 |
) |
(1 |
%) |
- |
|
- |
|
(3 |
) |
(1 |
%) |
(1 |
%) |
||||||||
Measurement and Control Solutions |
429 |
415 |
14 |
|
3 |
% |
- |
|
- |
|
14 |
|
3 |
% |
3 |
% |
||||||||
Water Solutions and Services |
691 |
211 |
480 |
|
227 |
% |
(467 |
) |
1 |
|
14 |
|
7 |
% |
228 |
% |
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 |
|||||||||||||||||||||||
Quarter Ended |
||||||||||||||||||||||||
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 |
% |
Adjusted Operating Income ($ Millions) | |||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||||
2024 |
|
2023 |
|
2024 |
2023 |
|
2024 |
2023 |
|
2024 |
2023 |
|
2024 |
|
2023 |
|
|||||
Total Revenue | |||||||||||||||||||||
• Total |
2,033 |
|
1,448 |
|
1,722 |
|
2,076 |
|
2,118 |
|
2,033 |
|
7,364 |
|
|||||||
• Water Infrastructure |
574 |
|
410 |
|
519 |
|
612 |
|
674 |
|
574 |
|
2,215 |
|
|||||||
• Applied Water |
436 |
|
453 |
|
478 |
|
465 |
|
457 |
|
436 |
|
1,853 |
|
|||||||
• Measurement and Control Solutions |
462 |
|
378 |
|
384 |
|
413 |
|
437 |
|
462 |
|
1,612 |
|
|||||||
• Water Solutions and Services |
561 |
|
207 |
|
341 |
|
586 |
|
550 |
|
561 |
|
1,684 |
|
|||||||
• Corporate/ Other |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||||
Operating Income (Loss) | |||||||||||||||||||||
• Total |
209 |
|
131 |
|
119 |
|
191 |
|
211 |
|
209 |
|
652 |
|
|||||||
• Water Infrastructure |
60 |
|
46 |
|
70 |
|
84 |
|
75 |
|
60 |
|
275 |
|
|||||||
• Applied Water |
61 |
|
83 |
|
84 |
|
73 |
|
70 |
|
61 |
|
310 |
|
|||||||
• Measurement and Control Solutions |
70 |
|
26 |
|
29 |
|
35 |
|
43 |
|
70 |
|
133 |
|
|||||||
• Water Solutions and Services |
50 |
|
18 |
|
26 |
|
33 |
|
55 |
|
50 |
|
132 |
|
|||||||
• Corporate/ Other |
(32 |
) |
(42 |
) |
(90 |
) |
(34 |
) |
(32 |
) |
(32 |
) |
(198 |
) |
|||||||
Operating Margin | |||||||||||||||||||||
• Total |
10.3 |
% |
9.0 |
% |
N/A |
6.9 |
% |
N/A |
9.2 |
% |
N/A |
10.0 |
% |
10.3 |
% |
8.9 |
% |
||||
• Water Infrastructure |
10.5 |
% |
11.2 |
% |
N/A |
13.5 |
% |
N/A |
13.7 |
% |
N/A |
11.1 |
% |
10.5 |
% |
12.4 |
% |
||||
• Applied Water |
14.0 |
% |
18.3 |
% |
N/A |
17.6 |
% |
N/A |
15.7 |
% |
N/A |
15.3 |
% |
14.0 |
% |
16.7 |
% |
||||
• Measurement and Control Solutions |
15.2 |
% |
6.9 |
% |
N/A |
7.6 |
% |
N/A |
8.5 |
% |
N/A |
9.8 |
% |
15.2 |
% |
8.3 |
% |
||||
• Water Solutions and Services |
8.9 |
% |
8.7 |
% |
N/A |
7.6 |
% |
N/A |
5.6 |
% |
N/A |
10.0 |
% |
8.9 |
% |
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 |
16 |
|
25 |
|
67 |
|
24 |
|
22 |
|
16 |
|
138 |
|
|||||||
• Water Infrastructure |
2 |
|
- |
|
12 |
|
6 |
|
10 |
|
2 |
|
28 |
|
|||||||
• Applied Water |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||||
• Measurement and Control Solutions |
- |
|
2 |
|
- |
|
1 |
|
1 |
|
- |
|
4 |
|
|||||||
• Water Solutions and Services |
9 |
|
- |
|
7 |
|
9 |
|
6 |
|
9 |
|
22 |
|
|||||||
• Corporate/ Other |
5 |
|
23 |
|
48 |
|
8 |
|
5 |
|
5 |
|
84 |
|
|||||||
Restructuring & Realignment Costs | |||||||||||||||||||||
• Total |
15 |
|
11 |
|
37 |
|
34 |
|
24 |
|
15 |
|
106 |
|
|||||||
• Water Infrastructure |
7 |
|
3 |
|
2 |
|
2 |
|
11 |
|
7 |
|
18 |
|
|||||||
• Applied Water |
2 |
|
3 |
|
2 |
|
6 |
|
3 |
|
2 |
|
14 |
|
|||||||
• Measurement and Control Solutions |
2 |
|
5 |
|
3 |
|
6 |
|
5 |
|
2 |
|
19 |
|
|||||||
• Water Solutions and Services |
3 |
|
- |
|
8 |
|
9 |
|
3 |
|
3 |
|
20 |
|
|||||||
• Corporate/ Other |
1 |
|
- |
|
22 |
|
11 |
|
2 |
|
1 |
|
35 |
|
|||||||
Purchase Accounting Intangible Amortization Adjustment | |||||||||||||||||||||
• Total |
54 |
|
18 |
|
36 |
|
66 |
|
56 |
|
54 |
|
176 |
|
|||||||
• Water Infrastructure |
19 |
|
1 |
|
8 |
|
15 |
|
23 |
|
19 |
|
47 |
|
|||||||
• Applied Water |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||||
• Measurement and Control Solutions |
14 |
|
14 |
|
15 |
|
14 |
|
14 |
|
14 |
|
57 |
|
|||||||
• Water Solutions and Services |
21 |
|
3 |
|
13 |
|
37 |
|
19 |
|
21 |
|
72 |
|
|||||||
• Corporate/ Other |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||||
Adjusted Operating Income (Loss) | |||||||||||||||||||||
• Total |
294 |
|
185 |
|
259 |
|
315 |
|
313 |
|
294 |
|
1,072 |
|
|||||||
• Water Infrastructure |
88 |
|
50 |
|
92 |
|
107 |
|
119 |
|
88 |
|
368 |
|
|||||||
• Applied Water |
63 |
|
86 |
|
86 |
|
79 |
|
73 |
|
63 |
|
324 |
|
|||||||
• Measurement and Control Solutions |
86 |
|
47 |
|
47 |
|
56 |
|
63 |
|
86 |
|
213 |
|
|||||||
• Water Solutions and Services |
83 |
|
21 |
|
54 |
|
88 |
|
83 |
|
83 |
|
246 |
|
|||||||
• Corporate/ Other |
(26 |
) |
(19 |
) |
(20 |
) |
(15 |
) |
(25 |
) |
(26 |
) |
(79 |
) |
|||||||
Adjusted Operating Margin | |||||||||||||||||||||
• Total |
14.5 |
% |
12.8 |
% |
N/A |
15.0 |
% |
N/A |
15.2 |
% |
N/A |
14.8 |
% |
14.5 |
% |
14.6 |
% |
||||
• Water Infrastructure |
15.3 |
% |
12.2 |
% |
N/A |
17.7 |
% |
N/A |
17.5 |
% |
N/A |
17.7 |
% |
15.3 |
% |
16.6 |
% |
||||
• Applied Water |
14.4 |
% |
19.0 |
% |
N/A |
18.0 |
% |
N/A |
17.0 |
% |
N/A |
16.0 |
% |
14.4 |
% |
17.5 |
% |
||||
• Measurement and Control Solutions |
18.6 |
% |
12.4 |
% |
N/A |
12.2 |
% |
N/A |
13.6 |
% |
N/A |
14.4 |
% |
18.6 |
% |
13.2 |
% |
||||
• Water Solutions and Services |
14.8 |
% |
10.1 |
% |
N/A |
15.8 |
% |
N/A |
15.0 |
% |
N/A |
15.1 |
% |
14.8 |
% |
14.6 |
% |
||||
• Corporate/ Other |
N/A |
|
N/A |
|
N/A |
N/A |
|
N/A |
N/A |
|
N/A |
N/A |
|
N/A |
|
N/A |
|
Adjusted Diluted EPS | ||||||||||||||||||||||||
($ Millions, except per share amounts) | ||||||||||||||||||||||||
Q1 2024 | Q1 2023 | |||||||||||||||||||||||
As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | |||||||||||||||||||
Total Revenue |
|
2,033 |
|
|
- |
|
|
2,033 |
|
|
1,448 |
|
|
- |
|
|
1,448 |
|
||||||
Operating Income |
|
209 |
|
|
85 |
|
a |
|
294 |
|
|
131 |
|
|
54 |
|
a |
|
185 |
|
||||
Operating Margin |
|
10.3 |
% |
|
14.5 |
% |
|
9.0 |
% |
|
12.8 |
% |
||||||||||||
Interest Expense |
|
(14 |
) |
|
- |
|
|
(14 |
) |
|
(9 |
) |
|
- |
|
|
(9 |
) |
||||||
Other Non-Operating Income (Expense) |
|
6 |
|
|
- |
|
|
6 |
|
|
4 |
|
|
- |
|
|
4 |
|
||||||
Gain/(Loss) From Sale of Business |
|
(5 |
) |
|
5 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||
Income before Taxes |
|
196 |
|
|
90 |
|
|
286 |
|
|
126 |
|
|
54 |
|
|
180 |
|
||||||
Provision for Income Taxes |
|
(43 |
) |
|
(24 |
) |
b |
|
(67 |
) |
|
(27 |
) |
|
(9 |
) |
b |
|
(36 |
) |
||||
Net Income |
|
153 |
|
|
66 |
|
|
219 |
|
|
99 |
|
|
45 |
|
|
144 |
|
||||||
Diluted Shares |
|
243.0 |
|
|
243.0 |
|
|
181.3 |
|
|
181.3 |
|
||||||||||||
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
a |
Restructuring & realignment costs: 2024 - |
||||||||||||
Special charges: 2024 - |
|||||||||||||
Purchase accounting intangible amortization: 2024 - |
|||||||||||||
b |
2024 - Net tax impact on pre-tax adjustments (note a) of |
Q1 | |||||||||
|
2024 |
|
|
2023 |
|
||||
|
|
( |
) |
||||||
Capital Expenditures - PPE |
|
(59 |
) |
|
(33 |
) |
|||
Capital Expenditures - Software |
|
(15 |
) |
|
(16 |
) |
|||
Capital Expenditures |
|
(74 |
) |
|
(49 |
) |
|||
Cash paid in excess of tax provision for R&D law change adoption |
|
- |
|
|
33 |
|
|||
Free Cash Flow |
|
|
( |
) |
|||||
Net Income |
|
|
|
|
|||||
Gain/(Loss) from sale of business |
|
(5 |
) |
|
- |
|
|||
Restructuring Charges - non-cash stock acceleration |
|
(2 |
) |
|
- |
|
|||
Special Charges - non-cash impairment |
|
(1 |
) |
|
(2 |
) |
|||
Net Income, excluding gain/(loss) on sale of businesses and non-cash restructuring and special charges |
|
|
|
|
|||||
Operating Cash Flow Conversion |
|
58 |
% |
|
(19 |
%) |
|||
Free Cash Flow Conversion |
|
9 |
% |
|
(35 |
%) |
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Net Income |
153 |
|
153 |
|
|||||||||||
Net Income margin |
7.5 |
% |
7.5 |
% |
|||||||||||
Depreciation |
61 |
|
61 |
|
|||||||||||
Amortization |
73 |
|
73 |
|
|||||||||||
Interest Expense (Income), net |
7 |
|
7 |
|
|||||||||||
Income Tax Expense |
43 |
|
43 |
|
|||||||||||
EBITDA |
337 |
|
- |
|
- |
|
- |
|
337 |
|
|||||
Share-based Compensation |
18 |
|
18 |
|
|||||||||||
Restructuring & Realignment |
15 |
|
15 |
|
|||||||||||
Special Charges |
16 |
|
16 |
|
|||||||||||
Loss/(Gain) from sale of business |
5 |
|
5 |
|
|||||||||||
Adjusted EBITDA |
391 |
|
- |
|
- |
|
- |
|
391 |
|
|||||
Revenue |
2,033 |
|
2,033 |
|
|||||||||||
Adjusted EBITDA Margin |
19.2 |
% |
19.2 |
% |
|||||||||||
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 |
% |
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
Water Infrastructure | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
60 |
|
60 |
|
|||||||||||
Operating Margin |
10.5 |
% |
N/A |
|
N/A |
|
N/A |
|
10.5 |
% |
|||||
Depreciation |
10 |
|
10 |
|
|||||||||||
Amortization |
21 |
|
21 |
|
|||||||||||
Other non-operating expense, excluding interest income |
(1 |
) |
(1 |
) |
|||||||||||
EBITDA |
90 |
|
- |
|
- |
|
- |
|
90 |
|
|||||
Share-based Compensation |
3 |
|
3 |
|
|||||||||||
Restructuring & Realignment |
7 |
|
7 |
|
|||||||||||
Special Charges |
2 |
|
2 |
|
|||||||||||
Adjusted EBITDA |
102 |
|
- |
|
- |
|
- |
|
102 |
|
|||||
Revenue |
574 |
|
574 |
|
|||||||||||
Adjusted EBITDA Margin |
17.8 |
% |
N/A |
|
N/A |
|
N/A |
|
17.8 |
% |
|||||
2023 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
46 |
|
70 |
|
84 |
|
75 |
|
275 |
|
|||||
Operating Margin |
11.2 |
% |
13.5 |
% |
13.7 |
% |
11.1 |
% |
12.4 |
% |
|||||
Depreciation |
7 |
|
8 |
|
10 |
|
9 |
|
34 |
|
|||||
Amortization |
2 |
|
10 |
|
17 |
|
26 |
|
55 |
|
|||||
Other non-operating expense, excluding interest income |
- |
|
1 |
|
(1 |
) |
3 |
|
3 |
|
|||||
EBITDA |
55 |
|
89 |
|
110 |
|
113 |
|
367 |
|
|||||
Share-based Compensation |
2 |
|
3 |
|
4 |
|
4 |
|
13 |
|
|||||
Restructuring & Realignment |
3 |
|
2 |
|
2 |
|
11 |
|
18 |
|
|||||
Special Charges |
- |
|
12 |
|
6 |
|
10 |
|
28 |
|
|||||
Adjusted EBITDA |
60 |
|
106 |
|
122 |
|
138 |
|
426 |
|
|||||
Revenue |
410 |
|
519 |
|
612 |
|
674 |
|
2,215 |
|
|||||
Adjusted EBITDA Margin |
14.6 |
% |
20.4 |
% |
19.9 |
% |
20.5 |
% |
19.2 |
% |
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
Applied Water | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
61 |
|
61 |
|
|||||||||||
Operating Margin |
14.0 |
% |
N/A |
|
N/A |
|
N/A |
14.0 |
% |
||||||
Depreciation |
6 |
|
6 |
|
|||||||||||
Amortization |
1 |
|
1 |
|
|||||||||||
Other non-operating expense, excluding interest income |
- |
|
- |
|
|||||||||||
EBITDA |
68 |
|
68 |
|
|||||||||||
Share-based Compensation |
2 |
|
2 |
|
|||||||||||
Restructuring & Realignment |
2 |
|
2 |
|
|||||||||||
Special Charges |
- |
|
- |
|
|||||||||||
Adjusted EBITDA |
72 |
|
- |
|
- |
|
- |
|
72 |
|
|||||
Revenue |
436 |
|
436 |
|
|||||||||||
Adjusted EBITDA Margin |
16.5 |
% |
N/A |
|
N/A |
|
N/A |
|
16.5 |
% |
|||||
2023 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
83 |
|
84 |
|
73 |
|
70 |
|
310 |
|
|||||
Operating Margin |
18.3 |
% |
17.6 |
% |
15.7 |
% |
15.3 |
% |
16.7 |
% |
|||||
Depreciation |
5 |
|
6 |
|
7 |
|
7 |
|
25 |
|
|||||
Amortization |
1 |
|
1 |
|
- |
|
1 |
|
3 |
|
|||||
Other non-operating expense, excluding interest income |
(1 |
) |
- |
|
- |
|
(1 |
) |
(2 |
) |
|||||
EBITDA |
88 |
|
91 |
|
80 |
|
77 |
|
336 |
|
|||||
Share-based Compensation |
1 |
|
- |
|
1 |
|
1 |
|
3 |
|
|||||
Restructuring & Realignment |
3 |
|
2 |
|
6 |
|
2 |
|
13 |
|
|||||
Special Charges |
- |
|
- |
|
- |
|
- |
|
- |
|
|||||
Adjusted EBITDA |
92 |
|
93 |
|
87 |
|
80 |
|
352 |
|
|||||
Revenue |
453 |
|
478 |
|
465 |
|
457 |
|
1,853 |
|
|||||
Adjusted EBITDA Margin |
20.3 |
% |
19.5 |
% |
18.7 |
% |
17.5 |
% |
19.0 |
% |
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
Measurement and Control Solutions | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
70 |
|
70 |
|
|||||||||||
Operating Margin |
15.2 |
% |
N/A |
|
N/A |
|
N/A |
|
15.2 |
% |
|||||
Depreciation |
6 |
|
6 |
|
|||||||||||
Amortization |
27 |
|
27 |
|
|||||||||||
Other non-operating expense, excluding interest income |
(1 |
) |
(1 |
) |
|||||||||||
EBITDA |
102 |
|
- |
|
- |
|
- |
|
102 |
|
|||||
Share-based Compensation |
1 |
|
1 |
|
|||||||||||
Restructuring & Realignment |
2 |
|
2 |
|
|||||||||||
Special Charges |
- |
|
- |
|
|||||||||||
Adjusted EBITDA |
105 |
|
- |
|
- |
|
- |
|
105 |
|
|||||
Revenue |
462 |
|
462 |
|
|||||||||||
Adjusted EBITDA Margin |
22.7 |
% |
N/A |
|
N/A |
|
N/A |
|
22.7 |
% |
|||||
2023 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
26 |
|
29 |
|
35 |
|
43 |
|
133 |
|
|||||
Operating Margin |
6.9 |
% |
7.6 |
% |
8.5 |
% |
9.8 |
% |
8.3 |
% |
|||||
(Loss)/Gain from sale of business |
- |
|
- |
|
- |
|
(1 |
) |
(1 |
) |
|||||
Depreciation |
6 |
|
7 |
|
7 |
|
7 |
|
27 |
|
|||||
Amortization |
24 |
|
24 |
|
24 |
|
25 |
|
97 |
|
|||||
Other non-operating expense, excluding interest income |
- |
|
(1 |
) |
- |
|
(3 |
) |
(4 |
) |
|||||
EBITDA |
56 |
|
59 |
|
66 |
|
71 |
|
252 |
|
|||||
Share-based Compensation |
2 |
|
2 |
|
1 |
|
2 |
|
7 |
|
|||||
Restructuring & Realignment |
5 |
|
2 |
|
5 |
|
5 |
|
17 |
|
|||||
Special Charges |
2 |
|
- |
|
1 |
|
1 |
|
4 |
|
|||||
Loss/(Gain) from sale of business |
- |
|
- |
|
- |
|
1 |
|
1 |
|
|||||
Adjusted EBITDA |
65 |
|
63 |
|
73 |
|
80 |
|
281 |
|
|||||
Revenue |
378 |
|
384 |
|
413 |
|
437 |
|
1,612 |
|
|||||
Adjusted EBITDA Margin |
17.2 |
% |
16.4 |
% |
17.7 |
% |
18.3 |
% |
17.4 |
% |
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
Water Solutions and Services | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
50 |
|
50 |
|
|||||||||||
Operating Margin |
8.9 |
% |
N/A |
|
N/A |
|
N/A |
|
8.9 |
% |
|||||
(Loss)/Gain from sale of business |
(5 |
) |
(5 |
) |
|||||||||||
Depreciation |
38 |
|
38 |
|
|||||||||||
Amortization |
22 |
|
22 |
|
|||||||||||
Other non-operating expense, excluding interest income |
- |
|
- |
|
|||||||||||
EBITDA |
105 |
|
- |
|
- |
|
- |
|
105 |
|
|||||
Share-based Compensation |
3 |
|
3 |
|
|||||||||||
Restructuring & Realignment |
3 |
|
3 |
|
|||||||||||
Special Charges |
9 |
|
9 |
|
|||||||||||
Loss/(Gain) from sale of business |
5 |
|
5 |
|
|||||||||||
Adjusted EBITDA |
125 |
|
- |
|
- |
|
- |
|
125 |
|
|||||
Revenue |
561 |
|
561 |
|
|||||||||||
Adjusted EBITDA Margin |
22.3 |
% |
N/A |
|
N/A |
|
N/A |
|
22.3 |
% |
|||||
2023 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Operating Income |
18 |
|
26 |
|
33 |
|
55 |
|
132 |
|
|||||
Operating Margin |
8.7 |
% |
7.6 |
% |
5.6 |
% |
10.0 |
% |
7.8 |
% |
|||||
(Loss)/Gain from sale of business |
- |
|
- |
|
- |
|
- |
|
|||||||
Depreciation |
10 |
|
19 |
|
39 |
|
37 |
|
105 |
|
|||||
Amortization |
3 |
|
15 |
|
39 |
|
22 |
|
79 |
|
|||||
Other non-operating expense, excluding interest income |
- |
|
- |
|
1 |
|
- |
|
1 |
|
|||||
EBITDA |
31 |
|
60 |
|
112 |
|
114 |
|
317 |
|
|||||
Share-based Compensation |
1 |
|
4 |
|
3 |
|
2 |
|
10 |
|
|||||
Restructuring & Realignment |
- |
|
8 |
|
9 |
|
3 |
|
20 |
|
|||||
Special Charges |
- |
|
7 |
|
9 |
|
6 |
|
22 |
|
|||||
Loss/(Gain) from sale of business |
- |
|
- |
|
- |
|
- |
|
- |
|
|||||
Adjusted EBITDA |
32 |
|
79 |
|
133 |
|
125 |
|
369 |
|
|||||
Revenue |
207 |
|
341 |
|
586 |
|
550 |
|
1,684 |
|
|||||
Adjusted EBITDA Margin |
15.5 |
% |
23.2 |
% |
22.7 |
% |
22.7 |
% |
21.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240501115688/en/
Media
Houston Spencer +1 (914) 323-5723
houston.spencer@xylem.com
Investors
andrea.vanderberg@xylem.com
Source: