Indiana | 001-35229 | 45-2080495 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1 International Drive Rye Brook, New York | 10573 | |
(Address of principal executive offices) | (Zip Code) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
o | Emerging growth company |
Item 8.01 | Other Events |
Item 9.01 | Financial Statements and Exhibits |
(d) | Exhibits. |
Exhibit No. | Description | ||
99.1 | Recast segment information of Xylem Inc. (furnished pursuant to Item 8.01) |
XYLEM INC. | ||||||
Date: July 28, 2017 | By: | /s/ E. Mark Rajkowski | ||||
E. Mark Rajkowski | ||||||
Senior Vice President and Chief Financial Officer |
Exhibit No. | Description | ||
99.1 | Recast segment information of Xylem Inc. (furnished pursuant to Item 8.01) |
Year Ended | Year Ended | Three Months Ended | |||||||||||||||
December 31, 2015 | December 31, 2016 | March 31, 2017 | |||||||||||||||
As Previously Reported | As Recast | As Previously Reported | As Recast | As Previously Reported | As Recast | ||||||||||||
Orders | |||||||||||||||||
Water Infrastructure | 2,296 | 2,009 | 2,272 | 1,957 | 546 | 467 | |||||||||||
Applied Water | 1,415 | 1,415 | 1,405 | 1,405 | 354 | 354 | |||||||||||
Sensus & Analytics | — | 287 | 147 | 462 | 237 | 316 | |||||||||||
Total | 3,711 | 3,711 | 3,824 | 3,824 | 1,137 | 1,137 | |||||||||||
Revenue | |||||||||||||||||
Water Infrastructure | 2,231 | 1,940 | 2,246 | 1,932 | 496 | 419 | |||||||||||
Applied Water | 1,422 | 1,422 | 1,393 | 1,393 | 333 | 333 | |||||||||||
Sensus & Analytics | — | 291 | 132 | 446 | 242 | 319 | |||||||||||
Total | 3,653 | 3,653 | 3,771 | 3,771 | 1,071 | 1,071 | |||||||||||
Operating Income | |||||||||||||||||
Water Infrastructure | 303 | 261 | 308 | 291 | 47 | 40 | |||||||||||
Applied Water | 190 | 190 | 188 | 188 | 36 | 36 | |||||||||||
Sensus & Analytics | — | 42 | (17 | ) | — | 18 | 25 | ||||||||||
Corp and Other | (44 | ) | (44 | ) | (73 | ) | (73 | ) | (15 | ) | (15 | ) | |||||
Total | 449 | 449 | 406 | 406 | 86 | 86 | |||||||||||
Adjustments (a) | |||||||||||||||||
Water Infrastructure | 14 | 12 | 33 | 18 | 5 | 4 | |||||||||||
Applied Water | 7 | 7 | 16 | 16 | 9 | 9 | |||||||||||
Sensus & Analytics | — | 2 | 26 | 41 | 8 | 9 | |||||||||||
Corp and Other | — | — | 30 | 30 | 4 | 4 | |||||||||||
Total | 21 | 21 | 105 | 105 | 26 | 26 | |||||||||||
Adjusted Operating Income | |||||||||||||||||
Water Infrastructure | 317 | 273 | 341 | 309 | 52 | 44 | |||||||||||
Applied Water | 197 | 197 | 204 | 204 | 45 | 45 | |||||||||||
Sensus & Analytics | — | 44 | 9 | 41 | 26 | 34 | |||||||||||
Corp and Other | (44 | ) | (44 | ) | (43 | ) | (43 | ) | (11 | ) | (11 | ) | |||||
Total | 470 | 470 | 511 | 511 | 112 | 112 | |||||||||||
Adjusted Operating Margin | |||||||||||||||||
Water Infrastructure | 14.2 | % | 14.1 | % | 15.2 | % | 16.0 | % | 10.5 | % | 10.5 | % | |||||
Applied Water | 13.9 | 13.9 | 14.6 | 14.6 | 13.5 | 13.5 | |||||||||||
Sensus & Analytics | — | 15.1 | 6.8 | 9.2 | 10.7 | 10.7 | |||||||||||
Total | 12.9 | % | 12.9 | % | 13.6 | % | 13.6 | % | 10.5 | % | 10.5 | % | |||||
EBITDA | |||||||||||||||||
Water Infrastructure | 401 | 343 | 396 | 359 | 70 | 58 | |||||||||||
Applied Water | 218 | 218 | 213 | 213 | 44 | 44 | |||||||||||
Sensus & Analytics | — | 58 | 4 | 41 | 43 | 55 | |||||||||||
Corp and Other | (15 | ) | (15 | ) | (36 | ) | (36 | ) | (2 | ) | (2 | ) | |||||
Total | 604 | 604 | 577 | 577 | 155 | 155 | |||||||||||
Adjustments (a) | |||||||||||||||||
Water Infrastructure | 6 | 4 | 33 | 18 | 5 | 4 | |||||||||||
Applied Water | 6 | 6 | 16 | 16 | 4 | 4 | |||||||||||
Sensus & Analytics | — | 2 | 19 | 34 | 5 | 6 | |||||||||||
Corp and Other | 4 | 4 | 30 | 30 | 4 | 4 | |||||||||||
Total | 16 | 16 | 98 | 98 | 18 | 18 | |||||||||||
Adjusted EBITDA | |||||||||||||||||
Water Infrastructure | 407 | 347 | 429 | 377 | 75 | 62 | |||||||||||
Applied Water | 224 | 224 | 229 | 229 | 48 | 48 | |||||||||||
Sensus & Analytics | — | 60 | 23 | 75 | 48 | 61 | |||||||||||
Corp and Other | (11 | ) | (11 | ) | (6 | ) | (6 | ) | 2 | 2 | |||||||
Total | 620 | 620 | 675 | 675 | 173 | 173 | |||||||||||
Adjusted EBITDA Margin | |||||||||||||||||
Water Infrastructure | 18.2 | % | 17.9 | % | 19.1 | % | 19.5 | % | 15.1 | % | 14.8 | % | |||||
Applied Water | 15.8 | 15.8 | 16.4 | 16.4 | 14.4 | 14.4 | |||||||||||
Sensus & Analytics | — | 20.6 | 17.4 | 16.8 | 19.8 | 19.1 | |||||||||||
Total | 17.0 | % | 17.0 | % | 17.9 | % | 17.9 | % | 16.2 | % | 16.2 | % |
(a) | Adjustments consist of Sensus acquisition related costs in 2016 and 2017 and special charges and restructuring and realignment costs in all years. |
1Q 2016 | 2Q 2016 | 3Q 2016 | 4Q 2016 | |||||||||||||||||||
As Previously Reported | As Recast | As Previously Reported | As Recast | As Previously Reported | As Recast | As Previously Reported | As Recast | |||||||||||||||
Orders | ||||||||||||||||||||||
Water Infrastructure | 534 | 461 | 562 | 483 | 604 | 521 | 572 | 492 | ||||||||||||||
Applied Water | 354 | 354 | 361 | 361 | 342 | 342 | 348 | 348 | ||||||||||||||
Sensus & Analytics | — | 73 | — | 79 | — | 83 | 147 | 227 | ||||||||||||||
Total | 888 | 888 | 923 | 923 | 946 | 946 | 1,067 | 1,067 | ||||||||||||||
Revenue | ||||||||||||||||||||||
Water Infrastructure | 514 | 440 | 566 | 484 | 554 | 478 | 612 | 530 | ||||||||||||||
Applied Water | 333 | 333 | 366 | 366 | 343 | 343 | 351 | 351 | ||||||||||||||
Sensus & Analytics | — | 74 | — | 82 | — | 76 | 132 | 214 | ||||||||||||||
Total | 847 | 847 | 932 | 932 | 897 | 897 | 1,095 | 1,095 | ||||||||||||||
Operating Income | ||||||||||||||||||||||
Water Infrastructure | 54 | 51 | 70 | 66 | 79 | 75 | 105 | 99 | ||||||||||||||
Applied Water | 39 | 39 | 51 | 51 | 50 | 50 | 48 | 48 | ||||||||||||||
Sensus & Analytics | — | 3 | — | 4 | — | 4 | (17 | ) | (11 | ) | ||||||||||||
Corp and Other | (14 | ) | (14 | ) | (12 | ) | (12 | ) | (20 | ) | (20 | ) | (27 | ) | (27 | ) | ||||||
Total | 79 | 79 | 109 | 109 | 109 | 109 | 109 | 109 | ||||||||||||||
Adjustments (a) | ||||||||||||||||||||||
Water Infrastructure | 8 | 5 | 9 | 6 | 9 | 5 | 7 | 2 | ||||||||||||||
Applied Water | 3 | 3 | 3 | 3 | 3 | 3 | 7 | 7 | ||||||||||||||
Sensus & Analytics | — | 3 | — | 3 | — | 4 | 26 | 31 | ||||||||||||||
Corp and Other | 2 | 2 | — | — | 10 | 10 | 18 | 18 | ||||||||||||||
Total | 13 | 13 | 12 | 12 | 22 | 22 | 58 | 58 | ||||||||||||||
Adjusted Operating Income | ||||||||||||||||||||||
Water Infrastructure | 62 | 56 | 79 | 72 | 88 | 80 | 112 | 101 | ||||||||||||||
Applied Water | 42 | 42 | 54 | 54 | 53 | 53 | 55 | 55 | ||||||||||||||
Sensus & Analytics | — | 6 | — | 7 | — | 8 | 9 | 20 | ||||||||||||||
Corp and Other | (12 | ) | (12 | ) | (12 | ) | (12 | ) | (10 | ) | (10 | ) | (9 | ) | (9 | ) | ||||||
Total | 92 | 92 | 121 | 121 | 131 | 131 | 167 | 167 | ||||||||||||||
Adjusted Operating Margin | ||||||||||||||||||||||
Water Infrastructure | 12.1 | % | 12.7 | % | 14.0 | % | 14.9 | % | 15.9 | % | 16.7 | % | 18.3 | % | 19.1 | % | ||||||
Applied Water | 12.6 | 12.6 | 14.8 | 14.8 | 15.5 | 15.5 | 15.7 | 15.7 | ||||||||||||||
Sensus & Analytics | — | 8.1 | — | 8.5 | — | 10.5 | 6.8 | 9.3 | ||||||||||||||
Total | 10.9 | % | 10.9 | % | 13.0 | % | 13.0 | % | 14.6 | % | 14.6 | % | 15.3 | % | 15.3 | % | ||||||
EBITDA | ||||||||||||||||||||||
Water Infrastructure | 77 | 69 | 91 | 82 | 103 | 94 | 125 | 114 | ||||||||||||||
Applied Water | 44 | 44 | 59 | 59 | 56 | 56 | 54 | 54 | ||||||||||||||
Sensus & Analytics | — | 8 | — | 9 | — | 9 | 4 | 15 | ||||||||||||||
Corp and Other | (5 | ) | (5 | ) | (3 | ) | (3 | ) | (11 | ) | (11 | ) | (17 | ) | (17 | ) | ||||||
Total | 116 | 116 | 147 | 147 | 148 | 148 | 166 | 166 | ||||||||||||||
Adjustments (a) | ||||||||||||||||||||||
Water Infrastructure | 8 | 5 | 9 | 6 | 9 | 5 | 7 | 2 | ||||||||||||||
Applied Water | 3 | 3 | 3 | 3 | 3 | 3 | 7 | 7 | ||||||||||||||
Sensus & Analytics | — | 3 | — | 3 | — | 4 | 19 | 24 | ||||||||||||||
Corp and Other | 2 | 2 | — | — | 10 | 10 | 18 | 18 | ||||||||||||||
Total | 13 | 13 | 12 | 12 | 22 | 22 | 51 | 51 | ||||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||
Water Infrastructure | 85 | 74 | 100 | 88 | 112 | 99 | 132 | 116 | ||||||||||||||
Applied Water | 47 | 47 | 62 | 62 | 59 | 59 | 61 | 61 | ||||||||||||||
Sensus & Analytics | — | 11 | — | 12 | — | 13 | 23 | 39 | ||||||||||||||
Corp and Other | (3 | ) | (3 | ) | (3 | ) | (3 | ) | (1 | ) | (1 | ) | 1 | 1 | ||||||||
Total | 129 | 129 | 159 | 159 | 170 | 170 | 217 | 217 | ||||||||||||||
Adjusted EBITDA Margin | ||||||||||||||||||||||
Water Infrastructure | 16.5 | % | 16.8 | % | 17.7 | % | 18.2 | % | 20.2 | % | 20.7 | % | 21.6 | % | 21.9 | % | ||||||
Applied Water | 14.1 | 14.1 | 16.9 | 16.9 | 17.2 | 17.2 | 17.4 | 17.4 | ||||||||||||||
Sensus & Analytics | — | 14.9 | — | 14.6 | — | 17.1 | 17.4 | 18.2 | ||||||||||||||
Total | 15.2 | % | 15.2 | % | 17.1 | % | 17.1 | % | 19.0 | % | 19.0 | % | 19.8 | % | 19.8 | % |
(a) | Adjustments consist of Sensus acquisition related costs in Q3 and Q4 and special charges and restructuring and realignment costs in all quarters. |
(As Recast - GAAP) | (As Adjusted - Organic) | Constant Currency | |||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) = B+C+D | (F) = E/A | (G) = (E - C) / A | |||||||||||||||||||
Change | % Change | Change | % Change | ||||||||||||||||||||||
Orders | Orders | 2016 v. 2015 | 2016 v. 2015 | Acquisitions / Divestitures | FX Impact | Adj. 2016 v. 2015 | Adj. 2016 v. 2015 | ||||||||||||||||||
2016 | 2015 | ||||||||||||||||||||||||
Year Ended December 31 | |||||||||||||||||||||||||
Xylem Inc. | 3,824 | 3,711 | 113 | 3 | % | (179 | ) | 78 | 12 | —% | 5 | % | |||||||||||||
Water Infrastructure | 1,957 | 2,009 | (52 | ) | (3 | )% | — | 55 | 3 | —% | — | % | |||||||||||||
Applied Water | 1,405 | 1,415 | (10 | ) | (1 | )% | — | 20 | 10 | 1% | 1 | % | |||||||||||||
Sensus & Analytics | 462 | 287 | 175 | 61 | % | (179 | ) | 3 | (1 | ) | —% | 62 | % | ||||||||||||
Quarter Ended December 31 | |||||||||||||||||||||||||
Xylem Inc. | 1,067 | 913 | 154 | 17 | % | (155 | ) | 19 | 18 | 2% | 19 | % | |||||||||||||
Water Infrastructure | 492 | 486 | 6 | 1 | % | — | 13 | 19 | 4% | 4 | % | ||||||||||||||
Applied Water | 348 | 354 | (6 | ) | (2 | )% | — | 5 | (1 | ) | —% | — | % | ||||||||||||
Sensus & Analytics | 227 | 73 | 154 | 211 | % | (155 | ) | 1 | — | —% | 212 | % | |||||||||||||
Quarter Ended September 30 | |||||||||||||||||||||||||
Xylem Inc. | 946 | 939 | 7 | 1 | % | (10 | ) | 15 | 12 | 1% | 2 | % | |||||||||||||
Water Infrastructure | 521 | 517 | 4 | 1 | % | — | 8 | 12 | 2% | 2 | % | ||||||||||||||
Applied Water | 342 | 349 | (7 | ) | (2 | )% | — | 6 | (1 | ) | —% | — | % | ||||||||||||
Sensus & Analytics | 83 | 73 | 10 | 14 | % | (10 | ) | 1 | 1 | 1% | 15 | % | |||||||||||||
Quarter Ended June 30 | |||||||||||||||||||||||||
Xylem Inc. | 923 | 944 | (21 | ) | (2 | )% | (9 | ) | 13 | (17 | ) | (2)% | (1 | )% | |||||||||||
Water Infrastructure | 483 | 514 | (31 | ) | (6 | )% | — | 11 | (20 | ) | (4)% | (4 | )% | ||||||||||||
Applied Water | 361 | 359 | 2 | (1 | )% | — | 2 | 4 | 1% | 1 | % | ||||||||||||||
Sensus & Analytics | 79 | 71 | 8 | 11 | % | (9 | ) | — | (1 | ) | (1)% | 11 | % | ||||||||||||
Quarter Ended March 31 | |||||||||||||||||||||||||
Xylem Inc. | 888 | 915 | (27 | ) | (3 | )% | (5 | ) | 31 | (1 | ) | —% | — | % | |||||||||||
Water Infrastructure | 461 | 492 | (31 | ) | (6 | )% | — | 23 | (8 | ) | (2)% | (2 | )% | ||||||||||||
Applied Water | 354 | 353 | 1 | — | % | — | 7 | 8 | 2% | 2 | % | ||||||||||||||
Sensus & Analytics | 73 | 70 | 3 | 4 | % | (5 | ) | 1 | (1 | ) | (1)% | 6 | % |
(As Recast - GAAP) | (As Adjusted - Organic) | Constant Currency | |||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) = B+C+D | (F) = E/A | (G) = (E - C) / A | |||||||||||||||||||
Change | % Change | Change | % Change | ||||||||||||||||||||||
Revenue | Revenue | 2016 v. 2015 | 2016 v. 2015 | Acquisitions / Divestitures | FX Impact | Adj. 2016 v. 2015 | Adj. 2016 v. 2015 | ||||||||||||||||||
2016 | 2015 | ||||||||||||||||||||||||
Year Ended December 31 | |||||||||||||||||||||||||
Xylem Inc. | 3,771 | 3,653 | 118 | 3 | % | (163 | ) | 74 | 29 | 1% | 5 | % | |||||||||||||
Water Infrastructure | 1,932 | 1,940 | (8 | ) | — | % | — | 52 | 44 | 2% | 2 | % | |||||||||||||
Applied Water | 1,393 | 1,422 | (29 | ) | (2 | )% | — | 20 | (9 | ) | (1)% | (1 | )% | ||||||||||||
Sensus & Analytics | 446 | 291 | 155 | 53 | % | (163 | ) | 2 | (6 | ) | (2)% | 54 | % | ||||||||||||
Quarter Ended December 31 | |||||||||||||||||||||||||
Xylem Inc. | 1,095 | 994 | 101 | 10 | % | (138 | ) | 20 | (17 | ) | (2)% | 12 | % | ||||||||||||
Water Infrastructure | 530 | 555 | (25 | ) | (5 | )% | — | 13 | (12 | ) | (2)% | (2 | )% | ||||||||||||
Applied Water | 351 | 365 | (14 | ) | (4 | )% | — | 7 | (7 | ) | (2)% | (2 | )% | ||||||||||||
Sensus & Analytics | 214 | 74 | 140 | 189 | % | (138 | ) | — | 2 | 3% | 189 | % | |||||||||||||
Quarter Ended September 30 | |||||||||||||||||||||||||
Xylem Inc. | 897 | 902 | (5 | ) | (1 | )% | (8 | ) | 14 | 1 | —% | 1 | % | ||||||||||||
Water Infrastructure | 478 | 475 | 3 | 1 | % | — | 8 | 11 | 2% | 2 | % | ||||||||||||||
Applied Water | 343 | 351 | (8 | ) | (2 | )% | — | 5 | (3 | ) | (1)% | (1 | )% | ||||||||||||
Sensus & Analytics | 76 | 76 | — | — | % | (8 | ) | 1 | (7 | ) | (9)% | 1 | % | ||||||||||||
Quarter Ended June 30 | |||||||||||||||||||||||||
Xylem Inc. | 932 | 920 | 12 | 1 | % | (11 | ) | 13 | 14 | 2% | 3 | % | |||||||||||||
Water Infrastructure | 484 | 479 | 5 | 1 | % | — | 11 | 16 | 3% | 3 | % | ||||||||||||||
Applied Water | 366 | 369 | (3 | ) | (1 | )% | — | 2 | (1 | ) | —% | — | % | ||||||||||||
Sensus & Analytics | 82 | 72 | 10 | 14 | % | (11 | ) | — | (1 | ) | (1)% | 14 | % | ||||||||||||
Quarter Ended March 31 | |||||||||||||||||||||||||
Xylem Inc. | 847 | 837 | 10 | 1 | % | (6 | ) | 27 | 31 | 4% | 4 | % | |||||||||||||
Water Infrastructure | 440 | 431 | 9 | 2 | % | — | 20 | 29 | 7% | 7 | % | ||||||||||||||
Applied Water | 333 | 337 | (4 | ) | (1 | )% | — | 6 | 2 | 1% | 1 | % | |||||||||||||
Sensus & Analytics | 74 | 69 | 5 | 7 | % | (6 | ) | 1 | — | —% | 9 | % |
(As Recast - GAAP) | (As Adjusted - Organic) | Constant Currency | |||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) = B+C+D | (F) = E/A | (G) = (E - C) / A | |||||||||||||||||||
Years | Change | % Change | Change | % Change | |||||||||||||||||||||
2017 | 2016 | 2017 v. 2016 | 2017 v. 2016 | Acquisitions / Divestitures | FX Impact | Adj. 2017 v. 2016 | Adj. 2017 v. 2016 | ||||||||||||||||||
Orders | |||||||||||||||||||||||||
Xylem Inc. | 1,137 | 888 | 249 | 28 | % | (237 | ) | 12 | 24 | 3% | 29 | % | |||||||||||||
Water Infrastructure | 467 | 461 | 6 | 1 | % | — | 7 | 13 | 3% | 3 | % | ||||||||||||||
Applied Water | 354 | 354 | - | — | % | 1 | 5 | 6 | 2% | 1 | % | ||||||||||||||
Sensus & Analytics | 316 | 73 | 243 | 333 | % | (238 | ) | — | 5 | 7% | 333 | % | |||||||||||||
Revenue | |||||||||||||||||||||||||
Xylem Inc. | 1,071 | 847 | 224 | 26 | % | (242 | ) | 11 | (7 | ) | (1)% | 28 | % | ||||||||||||
Water Infrastructure | 419 | 440 | (21 | ) | (5 | )% | — | 6 | (15 | ) | (3)% | (3 | )% | ||||||||||||
Applied Water | 333 | 333 | — | — | % | 1 | 5 | 6 | 2% | 2 | % | ||||||||||||||
Sensus & Analytics | 319 | 74 | 245 | 331 | % | (243 | ) | — | 2 | 3% | 331 | % | |||||||||||||