Attached files

file filename
8-K - FORM 8-K - Xylem Inc.d125366d8k.htm

Exhibit 99.1

Xylem Inc.

1 International Drive, Rye Brook N.Y. 10573

Tel +1.914.323.5700   Fax +1.914.696.2960

 

Contacts:        Media   Investors
   Kelly McAndrew +1 (914) 323-5969   Phil DeSousa +1 (914) 323-5930
   Kelly.McAndrew@xyleminc.com   Phil.DeSousa@xyleminc.com

Xylem Inc. reports strong fourth quarter and full year 2015 results

Company also announces $69 million acquisition of Tideland Signal Corporation and

a 10-percent increase in its quarterly cash dividend

 

    Fourth quarter 2015 adjusted net income was $108 million or $0.60 per share; GAAP net income was $114 million or $0.63 per share

 

    Full-year 2015 adjusted net income was $336 million or $1.85 per share; Full-year GAAP net income was $340 million or $1.87 per share

 

    Xylem delivered $994 million in fourth quarter 2015 revenue, growth of two percent organically

 

    Balanced capital deployment continues with strategic acquisition of Tideland, $50 million in share repurchases and quarterly cash dividend increase

 

    Xylem projects full-year 2016 organic revenue growth of two to four percent and adjusted earnings per share of $1.95 to $2.05

RYE BROOK, N.Y., February 4, 2016 – Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported fourth quarter 2015 net income of $114 million, or $0.63 per share. Excluding the impact of restructuring, realignment and other special items, the Company delivered adjusted net income of $108 million or $0.60 per share in the quarter, a three-percent increase over the prior year period excluding foreign exchange translation impact. Fourth quarter revenue was $994 million, up two percent organically, reflecting continued growth in the municipal and construction markets. Fourth quarter adjusted operating margin was flat year-over-year as continued improvements from cost savings initiatives were offset by headwinds from inflation as well as geographic and product mix.

For the full year 2015, Xylem generated $3.65 billion in revenue, up two percent organically. Full-year reported net income was $340 million, or $1.87 per share, with an operating margin of 12.3 percent. Adjusted net income, which excludes the impact of restructuring, realignment and other special items, was $336 million, or $1.85 per share, a five-percent increase over the prior year excluding foreign exchange translation impact. Xylem delivered a full-year 2015 adjusted operating margin of 12.9 percent, flat to prior year. The Company generated $347 million in free cash flow, an increase of 17 percent versus last year, representing a conversion of 105 percent of net income.

“We closed out 2015 with strong results, delivering on our financial commitments, executing well in the marketplace and advancing our long-term growth initiatives,” said Patrick Decker, President and Chief Executive Officer of Xylem. “We made significant progress in decidedly mixed market conditions. We are encouraged by the continuing strength we see in the public utility sector, particularly in the U.S. and key emerging markets where pent-up demand for water and wastewater infrastructure helped us to generate eight-percent growth in this end market globally in the quarter. This strength offset declines in heavy industry, specifically oil and gas and mining, where our exposure is limited.”

Xylem today also announced the acquisition of Tideland, a leading producer of analytics solutions in the coastal and ocean management sectors. Based in Texas, the business also has key locations in the


Netherlands, United Kingdom and Singapore, and provides marine navigation and environmental monitoring systems and products to a variety of ports and harbors, offshore energy companies, and coastal and marine authorities.

Decker continued, “This latest acquisition adds another complementary set of offerings to our analytics portfolio. That, in combination with the $50 million in share repurchases in the fourth quarter and 10-percent increase in our quarterly dividend announced today, illustrates our continued focus on executing a balanced capital deployment strategy. As we look ahead in 2016, we remain focused on advancing our key growth initiatives, including driving sales excellence, increasing our research and development investment, and accelerating business simplification to accelerate Xylem’s growth and enhance shareholder value.”

Xylem announced that its Board of Directors declared a dividend in the amount of $0.1549 per share, an increase of 10 percent. The dividend is payable on March 16, 2016 to shareholders of record as of February 18, 2016.

Full-year 2016 Outlook

Xylem forecasts full-year 2016 revenue of approximately $3.7 billion, including approximately one-percent growth from recently completed acquisitions and projected unfavorable impacts of foreign exchange translation. On an organic basis, Xylem’s revenue growth is anticipated to be in the range of two to four percent.

Full-year 2016 adjusted operating income is expected to be in the range of $493 to $515 million, resulting in adjusted earnings per share of $1.95 to $2.05. This represents an increase of five to 11 percent from Xylem’s 2015 adjusted results. Excluding projected unfavorable impacts of foreign exchange translation, Xylem’s adjusted earnings per share growth is anticipated to be in the range of eight to 13 percent. The Company’s adjusted earnings outlook excludes projected restructuring and realignment costs of approximately $25 million for the year.

Fourth Quarter Segment Results

Water Infrastructure

Xylem’s Water Infrastructure segment consists of its businesses serving clean water delivery, wastewater transport and treatment, dewatering and analytical instrumentation.

 

    Fourth quarter 2015 revenue was $629 million, up one percent organically compared with the fourth quarter 2014, reflecting robust growth in the public utilities sector, particularly in the U.S. where Xylem delivered a strong double-digit increase. This strength was partially offset by continuing declines in the oil and gas and mining sectors.

 

    Fourth quarter adjusted operating income for the segment, which excludes $2 million of restructuring and realignment, was $110 million, a three-percent decline over the same period in 2014. Adjusted operating margin for the Water Infrastructure segment increased 70 basis points to 17.5 percent as cost reductions and volume leverage more than offset inflation and unfavorable mix.

Applied Water

Xylem’s Applied Water segment consists of its portfolio of businesses in residential and commercial building services, industrial and agricultural applications.

 

    Fourth quarter 2015 Applied Water revenue was $365 million, a three-percent organic increase year-over-year. The Company delivered a strong performance in the U.S. residential market as well as industrial water market applications in the U.S. and Europe. This strength was partially offset by declines in certain emerging markets as well as a soft irrigation sector.


    Fourth quarter adjusted operating income for the segment, which excludes $2 million of restructuring and realignment costs, was $49 million, two percent lower than the comparable period last year. Applied Water segment adjusted operating margin declined 10 basis points to 13.4 percent due to unfavorable foreign exchange translation impact. Excluding the unfavorable impact of foreign exchange translation, adjusted operating margin increased 10 basis points as cost reductions and volume leverage more than offset inflation as well as unfavorable mix and other cost increases.

Supplemental information on Xylem’s fourth quarter and full-year 2015 earnings and reconciliations for certain non-GAAP items is posted at investors.xyleminc.com.

About Xylem

Xylem (XYL) is a leading global water technology provider, enabling customers to transport, treat, test and efficiently use water in public utility, residential and commercial building services, industrial and agricultural settings. The company does business in more than 150 countries through a number of market-leading product brands, and its people bring broad applications expertise with a strong focus on finding local solutions to the world’s most challenging water and wastewater problems. Xylem is headquartered in Rye Brook, New York, with 2015 revenue of $3.7 billion and approximately 12,500 employees worldwide. Xylem was named to the Dow Jones Sustainability Index, North America for the last four years for advancing sustainable business practices and solutions worldwide, and the Company has satisfied the requirements to be a constituent of the FTSE4Good Index Series each year since 2013.

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 press release 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,” “forecast,” “believe,” “target,” “will,” “could,” “would,” “should” 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 statements about the capitalization of Xylem Inc. (the “Company”), the Company’s restructuring and realignment, future strategic plans and other statements that describe the Company’s business strategy, outlook, objectives, plans, intentions or goals. All statements that address operating or financial performance, events or developments that we expect or anticipate will occur in the future – including statements relating to orders, revenues, operating margins and earnings per share growth, and statements expressing general views about future operating results – are forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such forward-looking statements.

Factors that could cause results to differ materially from those anticipated include: economic, political and other risks associated with our international operations, including military actions, economic sanctions or trade embargoes that could affect customer markets, and non-compliance with laws, including foreign corrupt practice laws, export and import laws and competition laws; potential for unexpected cancellations or delays of customer orders in our reported backlog; our exposure to fluctuations in foreign currency exchange rates; competition and pricing pressures in the markets we serve; the strength of housing and related markets; ability to retain and attract key members of management; our relationship


with and the performance of our channel partners; our ability to successfully identify, complete and integrate acquisitions; our ability to borrow or to refinance our existing indebtedness and availability of liquidity sufficient to meet our needs; changes in the value of goodwill or intangible assets; risks relating to product defects, product liability and recalls; governmental investigations; security breaches or other disruptions of our information technology systems; litigation and contingent liabilities; and other factors set forth in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2013, and those described from time to time in subsequent reports filed with the Securities and Exchange Commission.

All forward-looking statements made herein are based on information currently available to the Company. 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.

###


XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED INCOME STATEMENTS (Unaudited)

(In Millions, except per share data)

 

Year Ended December 31,

   2015      2014      2013  

Revenue

   $ 3,653       $ 3,916       $ 3,837   

Cost of revenue

     2,249         2,403         2,338   
  

 

 

    

 

 

    

 

 

 

Gross profit

     1,404         1,513         1,499   

Selling, general and administrative expenses

     854         920         990   

Research and development expenses

     95         104         104   

Restructuring and asset impairment charges

     6         26         42   
  

 

 

    

 

 

    

 

 

 

Operating income

     449         463         363   

Interest expense

     55         54         55   

Other non-operating income (expense), net

     —           1         (10

Gain from sale of business

     9         11         —     
  

 

 

    

 

 

    

 

 

 

Income before taxes

     403         421         298   

Income tax expense

     63         84         70   
  

 

 

    

 

 

    

 

 

 

Net income

   $ 340       $ 337       $ 228   
  

 

 

    

 

 

    

 

 

 

Earnings per share:

        

Basic

   $ 1.88       $ 1.84       $ 1.23   

Diluted

   $ 1.87       $ 1.83       $ 1.22   

Weighted average number of shares:

        

Basic

     180.9         183.1         185.2   

Diluted

     181.7         184.2         186.0   

Dividends declared per share

   $ 0.5632       $ 0.5120       $ 0.4656   

 


XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Unaudited)

(In Millions, except per share amounts)

 

December 31,

   2015     2014  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 680      $ 663   

Receivables, less allowances for discounts and doubtful accounts of $33 and $34 in 2015 and 2014, respectively

     749        771   

Inventories

     433        486   

Prepaid and other current assets

     143        144   
  

 

 

   

 

 

 

Total current assets

     2,005        2,064   

Property, plant and equipment, net

     439        461   

Goodwill

     1,584        1,635   

Other intangible assets, net

     435        470   

Other non-current assets

     194        203   
  

 

 

   

 

 

 

Total assets

   $ 4,657      $ 4,833   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 338      $ 338   

Accrued and other current liabilities

     407        476   

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

     78        89   
  

 

 

   

 

 

 

Total current liabilities

     823        903   

Long-term debt

     1,196        1,195   

Accrued postretirement benefits

     335        388   

Deferred income tax liabilities

     118        136   

Other non-current accrued liabilities

     101        84   
  

 

 

   

 

 

 

Total liabilities

     2,573        2,706   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Common Stock — par value $0.01 per share:

    

Authorized 750.0 shares, issued 190.2 and 188.9 shares in 2015 and 2014, respectively

     2        2   

Capital in excess of par value

     1,834        1,796   

Retained earnings

     885        648   

Treasury stock – at cost 11.8 shares and 6.6 shares in 2015 and 2014, respectively

     (399     (220

Accumulated other comprehensive loss

     (238     (99
  

 

 

   

 

 

 

Total stockholders’ equity

     2,084        2,127   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,657      $ 4,833   
  

 

 

   

 

 

 


LOGO

XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In Millions)

 

Year Ended December 31,

   2015     2014     2013  

Operating Activities

      

Net income

   $ 340      $ 337      $ 228   

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

      

Depreciation

     88        95        99   

Amortization

     45        47        51   

Deferred income taxes

     (9     (29     (14

Share-based compensation

     15        18        27   

Restructuring and asset impairment charges, net

     6        26        42   

Gain from sale of businesses

     (9     (11     —     

Other, net

     12        2        15   

Payments for restructuring

     (14     (26     (35

Contributions to postretirement benefit plans

     (25     (35     (43

Changes in assets and liabilities (net of acquisitions):

      

Changes in receivables

     (24     (37     (47

Changes in inventories

     23        (49     (39

Changes in accounts payable

     20        17        4   

Changes in accrued liabilities

     (11     3        18   

Changes in accrued taxes

     (3     25        20   

Net changes in other assets and liabilities

     10        33        (2
  

 

 

   

 

 

   

 

 

 

Net Cash — Operating activities

     464        416        324   
  

 

 

   

 

 

   

 

 

 

Investing Activities

      

Capital expenditures

     (117     (119     (126

Proceeds from the sale of property, plant and equipment

     —            2        6   

Acquisitions of businesses and assets, net of cash acquired

     (18     —          (81

Proceeds from sale of business

     1        30        —     

Other, net

     2        1        2   
  

 

 

   

 

 

   

 

 

 

Net Cash — Investing activities

     (132     (86     (199
  

 

 

   

 

 

   

 

 

 

Financing Activities

      

(Repayment) issuance of short-term debt

     (3     52        39   

Principal payments of debt and capital lease obligations

     —          —          (2

Repurchase of common stock

     (179     (134     (73

Proceeds from exercise of employee stock options

     21        26        22   

Excess tax benefit from share based compensation

     2        2        1   

Dividends paid

     (102     (94     (87

Other, net

     (1     1        —     
  

 

 

   

 

 

   

 

 

 

Net Cash — Financing activities

     (262     (147     (100
  

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (53     (53     4   
  

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     17        130        29   

Cash and cash equivalents at beginning of year

     663        533        504   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 680      $ 663      $ 533   
  

 

 

   

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

      

Cash paid during the year for:

      

Interest

   $ 52      $ 51      $ 51   

Income taxes (net of refunds received)

   $ 75      $ 81      $ 65   


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 fluctuations in foreign currency translation 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 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, amortization expense, and share-based compensation. “Adjusted EBITDA” reflects the adjustment to EBITDA to exclude restructuring and realignment costs, gain on sale of business and special charges.

“Adjusted Operating Income”, “Adjusted Segment Operating Income”, and “Adjusted EPS” defined as operating income, segment operating income and earnings per share, adjusted to exclude restructuring and realignment costs, gain on sale of businesses, special charges and tax-related special items, as applicable.

“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.

“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 legal and professional fees, associated with the Korea matters, as well as costs incurred for the contractual indemnification of tax obligations to ITT.

“Tax-related special items” defined as tax items, such as tax return versus tax provision adjustments, tax exam impacts, tax law change impacts and other discrete tax adjustments.


Xylem Inc. Non-GAAP Reconciliation

Reported vs. Organic & 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 /           Change     % Change        
    Orders     Orders     2015 v. 2014     2015 v. 2014     Divestitures     FX Contribution     Adj. 2015 v. 2014     Adj. 2015 v. 2014        
    2015     2014                                            

Year Ended December 31

                 

Xylem Inc.

    3,711        4,021        (310     -8     9        320        19        0     0

Water Infrastructure

    2,296        2,511        (215     -9     (1     240        24        1     1

Applied Water

    1,415        1,510        (95     -6     10        80        (5     0     -1

Quarter Ended December 31

                 

Xylem Inc.

    913        970        (57     -6     (1     63        5        1     1

Water Infrastructure

    559        596        (37     -6     (1     48        10        2     2

Applied Water

    354        374        (20     -5     —          15        (5     -1     -1

Quarter Ended September 30

                 

Xylem Inc.

    939        1,027        (88     -9     —          88        —          0     0

Water Infrastructure

    590        664        (74     -11     —          68        (6     -1     -1

Applied Water

    349        363        (14     -4     —          20        6        2     2

Quarter Ended June 30

                 

Xylem Inc.

    944        1,031        (87     -8     5        92        10        1     0

Water Infrastructure

    585        654        (69     -11     —          69        —          0     0

Applied Water

    359        377        (18     -5     5        24        11        3     2

Quarter Ended March 31

                 

Xylem Inc.

    915        993        (78     -8     5        77        4        0     0

Water Infrastructure

    562        597        (35     -6     —          55        20        3     3

Applied Water

    353        396        (43     -11     5        21        (17     -4     -6


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) = B+C+D     (F) = E/A     (G) = (E - C) / A  
                Change     % Change     Acquisitions /           Change     % Change        
    Revenue     Revenue     2015 v. 2014     2015 v. 2014     Divestitures     FX Contribution     Adj. 2015 v. 2014     Adj. 2015 v. 2014        
    2015     2014                                            

Year Ended December 31

                 

Xylem Inc.

    3,653        3,916        (263     -7     10        313        60        2     1

Water Infrastructure

    2,231        2,442        (211     -9     (1     234        22        1     1

Applied Water

    1,422        1,474        (52     -4     11        79        38        3     2

Quarter Ended December 31

                 

Xylem Inc.

    994        1,042        (48     -5     (1     70        21        2     2

Water Infrastructure

    629        672        (43     -6     (1     54        10        1     2

Applied Water

    365        370        (5     -1     —          16        11        3     3

Quarter Ended September 30

                 

Xylem Inc.

    902        963        (61     -6     —          81        20        2     2

Water Infrastructure

    551        602        (51     -8     —          61        10        2     2

Applied Water

    351        361        (10     -3     —          20        10        3     3

Quarter Ended June 30

                 

Xylem Inc.

    920        1,005        (85     -8     6        89        10        1     0

Water Infrastructure

    551        616        (65     -11     —          65        —          0     0

Applied Water

    369        389        (20     -5     6        24        10        3     1

Quarter Ended March 31

                 

Xylem Inc.

    837        906        (69     -8     5        73        9        1     0

Water Infrastructure

    500        552        (52     -9     —          54        2        0     0

Applied Water

    337        354        (17     -5     5        19        7        2     1


Xylem Inc. Non-GAAP Reconciliation

Adjusted Operating Income

($ Millions)

 

    Q1     Q2     Q3     Q4     YTD  
    2015     2014     2015     2014     2015     2014     2015     2014     2015     2014  

Total Revenue

                   

•    Total Xylem

    837        906        920        1,005        902        963        994        1,042        3,653        3,916   

•    Water Infrastructure

    500        552        551        616        551        602        629        672        2,231        2,442   

•    Applied Water

    337        354        369        389        351        361        365        370        1,422        1,474   

Operating Income

                                                                               

•    Total Xylem

    83        76        104        116        120        130        142        141        449        463   

•    Water Infrastructure

    47        46        65        76        83        95        108        104        303        321   

•    Applied Water

    46        41        51        53        46        51        47        48        190        193   

•    Total Segments

    93        87        116        129        129        146        155        152        493        514   

Operating Margin

                     

•    Total Xylem

    9.9     8.4     11.3     11.5     13.3     13.5     14.3     13.5     12.3     11.8

•    Water Infrastructure

    9.4     8.3     11.8     12.3     15.1     15.8     17.2     15.5     13.6     13.1

•    Applied Water

    13.6     11.6     13.8     13.6     13.1     14.1     12.9     13.0     13.4     13.1

•    Total Segments

    11.1     9.6     12.6     12.8     14.3     15.2     15.6     14.6     13.5     13.1

Special Charges

                   

•    Total Xylem

    1        —          —          —          —          —          —          —          1        —     

•    Water Infrastructure

    1        —          —          —          —          —          —          —          1        —     

•    Applied Water

    —          —          —          —          —          —          —          —          —          —     

•    Total Segments

    1        —          —          —          —          —          —          —          1        —     

Restructuring & Realignment Costs

                   

•    Total Xylem

    6        18        6        9        4        4        4        12        20        43   

•    Water Infrastructure

    5        12        4        5        2        3        2        9        13        29   

•    Applied Water

    1        6        2        4        2        1        2        2        7        13   

•    Total Segments

    6        18        6        9        4        4        4        11        20        42   

Adjusted Operating Income*

                                                                               

•    Total Xylem

    90        94        110        125        124        134        146        153        470        506   

•    Water Infrastructure

    53        58        69        81        85        98        110        113        317        350   

•    Applied Water

    47        47        53        57        48        52        49        50        197        206   

•    Total Segments

    100        105        122        138        133        150        159        163        514        556   

Adjusted Operating Margin*

                     

•    Total Xylem

    10.8     10.4     12.0     12.4     13.7     13.9     14.7     14.7     12.9     12.9

•    Water Infrastructure

    10.6     10.5     12.5     13.1     15.4     16.3     17.5     16.8     14.2     14.3

•    Applied Water

    13.9     13.3     14.4     14.7     13.7     14.4     13.4     13.5     13.9     14.0

•    Total Segments

    11.9     11.6     13.3     13.7     14.7     15.6     16.0     15.6     14.1     14.2

 

* Adjusted Operating Income excludes restructuring & realignment costs and special charges.


Xylem Inc. Non-GAAP Reconciliation

Adjusted Diluted EPS

($ Millions, except per share amounts)

 

     Q4 2014     Q4 2015  
     As Reported     Adjustments            Adjusted     As Reported     Adjustments            Adjusted  

Total Revenue

     1,042             1,042        994             994   

Operating Income

     141        12       a         153        142        4       a         146   

Operating Margin

     13.5          14.7     14.3          14.7

Interest Expense

     (13          (13     (14          (14

Other Non-Operating Income (Expense)

     —               —          —               —     

Gain from sale of business

     —               —          —               —     
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

 

Income before Taxes

     128        12           140        128        4           132   

Provision for Income Taxes

     (32     6       c         (26     (14     (10 )     c         (24
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

 

Net Income

     96        18           114        114        (6        108   
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

 

Diluted Shares

     183.3             183.4        180.0             180.0   

Diluted EPS

   $ 0.52      $ 0.10               $ 0.62      $ 0.63      $ (0.03            $ 0.60   

Year-over-year currency translation impact on current year diluted EPS

            $ (0.05   $ 0.01         $ (0.04

Diluted EPS at Constant Currency

                                    $ 0.68      $ (1.32            $ 0.64   
     Q4 YTD 2014     Q4 YTD 2015  
     As Reported     Adjustments            Adjusted     As Reported     Adjustments            Adjusted  

Total Revenue

     3,916             3,916        3,653             3,653   

Operating Income

     463        43       a         506        449        21       a         470   

Operating Margin

     11.8          12.9     12.3          12.9

Interest Expense

     (54          (54     (55          (55

Other Non-Operating Income (Expense)

     1             1        —          4       b         4   

Gain from sale of businesses

     11        (11        —          9        (9        0   
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

 

Income before Taxes

     421        32           453        403        16           419   

Provision for Income Taxes

     (84     (7 )     c         (91     (63     (20     c         (83
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

 

Net Income

     337        25           362        340        (4        336   
  

 

 

   

 

 

      

 

 

   

 

 

   

 

 

      

 

 

 

Diluted Shares

     184.2             184.2        181.7             181.7   

Diluted EPS

   $ 1.83      $ 0.14               $ 1.97      $ 1.87      $ (0.02            $ 1.85   

Year-over-year currency translation impact on current year diluted EPS

            $ (0.22   $ —           $ (0.22

Diluted EPS at Constant Currency

                                    $ 2.09      $ (0.02            $ 2.07   

 

a Restructuring & realignment costs in 2014 and 2015 and special charges in 2015
b Special charges
c Net tax impact of restructuring & realignment costs and special charges, and tax-related special items


Xylem Inc. Non-GAAP Reconciliation

Net Cash - Operating Activities vs. Free Cash Flow

($ Millions)

 

     Q1     Q2     Q3     Q4     Year Ended  
     2015     2014     2015     2014     2015     2014     2015     2014     2015     2014  

Net Cash - Operating Activities

   $ 39      $ 22      $ 84      $ 76      $ 137      $ 155      $ 204      $ 163      $ 464      $ 416   

Capital Expenditures

     (37     (25     (20     (23     (21     (29     (39     (42     (117     (119
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

   $ 2      $ (3   $ 64      $ 53      $ 116      $ 126      $ 165      $ 121      $ 347      $ 297   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     64        49        74        86        88        106        114        96        340        337   

Gain from sale of businesses

     9        —          —          —          —          11        —          —          9        11   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income, excluding gain on sale of businesses

   $ 55      $ 49      $ 74      $ 86      $ 88      $ 95      $ 114      $ 96      $ 331      $ 326   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow Conversion

     4     -6     86     62     132     133     145     126     105     91