Xylem Reports Fourth Quarter and Full Year 2024 Results
Fourth-Quarter Highlights
-
Orders of
$2.2 billion , up 7% on a reported and organic basis -
Revenue of
$2.3 billion , up 7% on a reported and organic basis -
Earnings per share of
$1.34 , up 22%;$1.18 on an adjusted basis, up 19%
Full-Year Highlights
-
Revenue of
$8.6 billion , up 16% on a reported basis and 6% organically -
Earnings per share of
$3.65 , up 31%;$4.27 on an adjusted basis, up 13% -
2025 full-year adjusted earnings per share guidance range of
$4.50 to$4.70
“The team delivered a strong fourth quarter to close a record-breaking year for Xylem,” said
“In a year of transition and transformation, the team focused on what matters while delivering on the initiatives that have laid the foundation for sustainable growth and value creation. Our 2025 guidance reflects the team’s commitment to our long-term framework as we continue to enable our customers to address the world’s greatest water challenges.”
Net income for the quarter was
Fourth-quarter adjusted earnings before interest, tax, depreciation, and amortization (EBITDA) margin was 21.0 percent, reflecting a year-over-year increase of 140 basis points. Productivity savings, strong price realization and higher volume drove the margin expansion, exceeding the impact of inflation and strategic investments.
The Board of Directors of
Outlook
Full-year 2025 adjusted EBITDA margin is expected to be approximately 21.3 to 21.8 percent, an increase of 70 to 120 basis points from Xylem’s 2024 adjusted results. Full-year free cash flow margin is expected to be approximately 9 to 10 percent.
Further 2025 planning assumptions are included in Xylem’s fourth-quarter 2024 earnings materials posted at www.xylem.com/investors. Excluding revenue,
Supplemental information on Xylem’s fourth-quarter earnings, as well as definitions of and reconciliations for certain non-GAAP items is posted at www.xylem.com/investors.
About
Forward-Looking Statements
This press release contains “forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Generally, the words “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” "contemplate," "predict," “forecast,” “likely,” “believe,” “target,” “will,” “could,” “would,” “should,” "potential," "may" and similar expressions or their negative, may, but are not necessary to, identify forward-looking statements. By their nature, forward-looking statements address uncertain matters and include any statements that: are not historical, such as statements about our strategy, financial plans, outlook, objectives, plans, intentions or goals (including those related to our social, environmental and other sustainability goals); or address possible or future results of operations or financial performance, including statements relating to orders, revenues, operating margins and earnings per share growth.
Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to inherent risks and uncertainties, many of which are beyond our control. Important factors that could cause our actual results, performance and achievements, or industry results to differ materially from estimates or projections contained in or implied by our forward-looking statements include, among others, the following: the impact of overall industry and general economic conditions on our markets, customers’ operating conditions and demand; geopolitical events, conditions and volatility, including protectionism and other anti-global sentiment, possible escalation of the conflicts involving
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
CONSOLIDATED INCOME STATEMENTS (Unaudited)
(In Millions, except per share data)
Year Ended |
2024 |
|
2023 |
|
2022 |
|||||
Revenue from products |
$ |
7,095 |
|
|
$ |
6,291 |
|
|
$ |
4,978 |
Revenue from services |
|
1,467 |
|
|
|
1,073 |
|
|
|
544 |
Revenue |
|
8,562 |
|
|
|
7,364 |
|
|
|
5,522 |
Cost of revenue from products |
|
4,250 |
|
|
|
3,817 |
|
|
|
3,002 |
Cost of revenue from services |
|
1,100 |
|
|
|
830 |
|
|
|
436 |
Cost of revenue |
|
5,350 |
|
|
|
4,647 |
|
|
|
3,438 |
Gross profit |
|
3,212 |
|
|
|
2,717 |
|
|
|
2,084 |
Selling, general and administrative expenses |
|
1,911 |
|
|
|
1,757 |
|
|
|
1,227 |
Research and development expenses |
|
230 |
|
|
|
232 |
|
|
|
206 |
Restructuring and asset impairment charges |
|
62 |
|
|
|
76 |
|
|
|
29 |
Operating income |
|
1,009 |
|
|
|
652 |
|
|
|
622 |
Interest expense |
|
44 |
|
|
|
49 |
|
|
|
50 |
|
|
— |
|
|
|
— |
|
|
|
140 |
Gain on remeasurement of previously held equity interest |
|
152 |
|
|
|
— |
|
|
|
— |
Other non-operating income, net |
|
16 |
|
|
|
33 |
|
|
|
7 |
(Loss) Gain on sale of businesses |
|
(46 |
) |
|
|
(1 |
) |
|
|
1 |
Income before taxes |
|
1,087 |
|
|
|
635 |
|
|
|
440 |
Income tax expense |
|
197 |
|
|
|
26 |
|
|
|
85 |
Net income |
$ |
890 |
|
|
$ |
609 |
|
|
$ |
355 |
Earnings per share: |
|
|
|
|
|
|||||
Basic |
$ |
3.67 |
|
|
$ |
2.81 |
|
|
$ |
1.97 |
Diluted |
$ |
3.65 |
|
|
$ |
2.79 |
|
|
$ |
1.96 |
Weighted average number of shares: |
|
|
|
|
|
|||||
Basic |
|
242.6 |
|
|
|
217.0 |
|
|
|
180.2 |
Diluted |
|
243.5 |
|
|
|
218.2 |
|
|
|
181.0 |
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In Millions, except per share amounts)
|
2024 |
|
2023 |
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,121 |
|
|
$ |
1,019 |
|
Receivables, less allowances for discounts, returns and credit losses of |
|
1,668 |
|
|
|
1,617 |
|
Inventories |
|
996 |
|
|
|
1,018 |
|
Assets held for sale |
|
77 |
|
|
|
— |
|
Prepaid and other current assets |
|
232 |
|
|
|
230 |
|
Total current assets |
|
4,094 |
|
|
|
3,884 |
|
Property, plant and equipment, net |
|
1,152 |
|
|
|
1,169 |
|
|
|
7,980 |
|
|
|
7,587 |
|
Other intangible assets, net |
|
2,379 |
|
|
|
2,529 |
|
Other non-current assets |
|
892 |
|
|
|
943 |
|
Total assets |
$ |
16,497 |
|
|
$ |
16,112 |
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND STOCKHOLDERS’ EQUITY |
|||||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
1,006 |
|
|
$ |
968 |
|
Liabilities held for sale |
|
21 |
|
|
|
— |
|
Accrued and other current liabilities |
|
1,271 |
|
|
|
1,221 |
|
Short-term borrowings and current maturities of long-term debt |
|
25 |
|
|
|
16 |
|
Total current liabilities |
|
2,323 |
|
|
|
2,205 |
|
Long-term debt, net |
|
1,991 |
|
|
|
2,268 |
|
Accrued post-retirement benefit obligations |
|
304 |
|
|
|
344 |
|
Deferred income tax liabilities |
|
497 |
|
|
|
557 |
|
Other non-current accrued liabilities |
|
500 |
|
|
|
562 |
|
Total liabilities |
|
5,615 |
|
|
|
5,936 |
|
Redeemable noncontrolling interest |
|
235 |
|
|
|
— |
|
Stockholders’ equity: |
|
|
|
||||
Common stock — par value |
|
|
|
||||
Authorized 750.0 shares, issued 259.2 and 257.6 shares in 2024 and 2023, respectively |
|
3 |
|
|
|
3 |
|
Capital in excess of par value |
|
8,687 |
|
|
|
8,564 |
|
Retained earnings |
|
3,140 |
|
|
|
2,601 |
|
|
|
(753 |
) |
|
|
(733 |
) |
Accumulated other comprehensive loss |
|
(435 |
) |
|
|
(269 |
) |
Total stockholders’ equity |
|
10,642 |
|
|
|
10,166 |
|
Non-controlling interest |
|
5 |
|
|
|
10 |
|
Total equity |
|
10,647 |
|
|
|
10,176 |
|
Total liabilities, redeemable noncontrolling interest, and stockholders’ equity |
$ |
16,497 |
|
|
$ |
16,112 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (In Millions) (Unaudited)
Year Ended |
2024 |
|
2023 |
|
2022 |
||||||
Operating Activities |
|
|
|
|
|
||||||
Net income |
$ |
890 |
|
|
$ |
609 |
|
|
$ |
355 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||||||
Depreciation |
|
258 |
|
|
|
193 |
|
|
|
111 |
|
Amortization |
|
304 |
|
|
|
243 |
|
|
|
125 |
|
Deferred income taxes |
|
(36 |
) |
|
|
(79 |
) |
|
|
(64 |
) |
Share-based compensation |
|
56 |
|
|
|
60 |
|
|
|
37 |
|
Restructuring and asset impairment charges |
|
62 |
|
|
|
76 |
|
|
|
29 |
|
|
|
— |
|
|
|
— |
|
|
|
140 |
|
Loss (gain) from sale of businesses |
|
46 |
|
|
|
1 |
|
|
|
(1 |
) |
Gain on remeasurement of previously held equity interest |
|
(152 |
) |
|
|
— |
|
|
|
— |
|
Other, net |
|
4 |
|
|
|
— |
|
|
|
(4 |
) |
Payments for restructuring |
|
(32 |
) |
|
|
(30 |
) |
|
|
(11 |
) |
Contributions to post-retirement benefit plans |
|
(25 |
) |
|
|
(25 |
) |
|
|
(19 |
) |
Changes in assets and liabilities (net of acquisitions): |
|
|
|
|
|
||||||
Changes in receivables |
|
(107 |
) |
|
|
(87 |
) |
|
|
(192 |
) |
Changes in inventories |
|
(41 |
) |
|
|
41 |
|
|
|
(147 |
) |
Changes in accounts payable |
|
64 |
|
|
|
22 |
|
|
|
117 |
|
Changes in accrued liabilities |
|
17 |
|
|
|
(4 |
) |
|
|
57 |
|
Changes in accrued and deferred taxes |
|
14 |
|
|
|
(109 |
) |
|
|
57 |
|
Net changes in other assets and liabilities |
|
(59 |
) |
|
|
(74 |
) |
|
|
6 |
|
|
|
1,263 |
|
|
|
837 |
|
|
|
596 |
|
Investing Activities |
|
|
|
|
|
||||||
Capital expenditures |
|
(321 |
) |
|
|
(271 |
) |
|
|
(208 |
) |
Proceeds from the sale of property, plant and equipment |
|
4 |
|
|
|
1 |
|
|
|
4 |
|
Acquisitions of businesses, net of cash acquired |
|
(193 |
) |
|
|
(476 |
) |
|
|
— |
|
Proceeds from sale of businesses |
|
11 |
|
|
|
105 |
|
|
|
1 |
|
Cash received from investments |
|
6 |
|
|
|
1 |
|
|
|
5 |
|
Cash paid for investments |
|
(11 |
) |
|
|
(1 |
) |
|
|
(11 |
) |
Cash paid for equity investments |
|
(6 |
) |
|
|
(57 |
) |
|
|
(3 |
) |
Cash received from interest rate swaps |
|
— |
|
|
|
38 |
|
|
|
— |
|
Cash received from cross-currency swaps |
|
29 |
|
|
|
28 |
|
|
|
28 |
|
Settlement of currency forward agreement |
|
— |
|
|
|
— |
|
|
|
(10 |
) |
Other, net |
|
(1 |
) |
|
|
4 |
|
|
|
3 |
|
|
|
(482 |
) |
|
|
(628 |
) |
|
|
(191 |
) |
Financing Activities |
|
|
|
|
|
||||||
Short-term debt repaid |
|
(268 |
) |
|
|
— |
|
|
|
— |
|
Long-term debt issued, net |
|
1 |
|
|
|
278 |
|
|
|
— |
|
Long-term debt repaid, net |
|
(17 |
) |
|
|
(160 |
) |
|
|
(527 |
) |
Repurchase of common stock |
|
(20 |
) |
|
|
(25 |
) |
|
|
(52 |
) |
Proceeds from exercise of employee stock options |
|
67 |
|
|
|
62 |
|
|
|
8 |
|
Dividends paid |
|
(350 |
) |
|
|
(299 |
) |
|
|
(217 |
) |
Other, net |
|
(28 |
) |
|
|
(13 |
) |
|
|
(2 |
) |
|
|
(615 |
) |
|
|
(157 |
) |
|
|
(790 |
) |
Effect of exchange rate changes on cash |
|
(53 |
) |
|
|
23 |
|
|
|
(20 |
) |
Cash classified within assets held for sale |
|
(11 |
) |
|
|
— |
|
|
|
— |
|
Net change in cash and cash equivalents |
|
102 |
|
|
|
75 |
|
|
|
(405 |
) |
Cash and cash equivalents at beginning of year |
|
1,019 |
|
|
|
944 |
|
|
|
1,349 |
|
Cash and cash equivalents at end of year |
$ |
1,121 |
|
|
$ |
1,019 |
|
|
$ |
944 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
||||||
Cash paid during the year for: |
|
|
|
|
|
||||||
Interest |
$ |
67 |
|
|
$ |
69 |
|
|
$ |
76 |
|
Income taxes (net of refunds received) |
$ |
219 |
|
|
$ |
211 |
|
|
$ |
91 |
|
|
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. |
Free Cash Flow Conversion defined as Free Cash Flow, or Adjusted Free Cash Flow as applicable; divided by net income, excluding the gain on sale of businesses and other non-recurring, significant non-cash impacts, such as non-cash impairment charges and significant deferred tax items. "Adjusted Free Cash Flow" used in Free Cash Flow Conversion defined as free cash flow adjusted for significant cash items for which the corresponding income statement impact does not occur within the same fiscal year. |
"Free Cash Flow Margin" defined as free cash flow, adjusted for significant cash paid or received for non-operational tax, acquisition or divestiture activities; divided by revenue. |
“Realignment costs” defined as costs not included in restructuring costs that are incurred as part of actions taken to reposition our business, including items such as professional fees, severance, relocation, travel, facility set-up and other costs. |
“Special charges" defined as non-recurring costs incurred by the Company, such those related to acquisitions and integrations, divestitures and non-cash impairment charges. |
“Tax-related special items" defined as tax items, such as tax return versus tax provision adjustments, tax exam impacts, tax law change impacts, excess tax benefits/losses and other discrete tax adjustments. |
|
|||||||||||||||||||||||||||
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 /
|
|
|
|
Change |
|
% Change |
|
|
|||||||||
Orders |
|
Orders |
|
2024 v. 2023 |
|
2024 v. 2023 |
|
Book-to-Bill |
|
|
FX Impact |
|
Adj. 2024 v. 2023 |
|
Adj. 2024 v. 2023 |
|
|
||||||||||
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Year Ended |
|||||||||||||||||||||||||||
|
8,730 |
7,501 |
1,229 |
|
16 |
% |
102 |
% |
(891 |
) |
11 |
|
349 |
|
5 |
% |
17 |
% |
|||||||||
Water Infrastructure |
2,727 |
2,313 |
414 |
|
18 |
% |
107 |
% |
(243 |
) |
2 |
|
173 |
|
7 |
% |
18 |
% |
|||||||||
Applied Water |
1,824 |
1,770 |
54 |
|
3 |
% |
102 |
% |
- |
|
3 |
|
57 |
|
3 |
% |
3 |
% |
|||||||||
Measurement and Control Solutions |
1,672 |
1,670 |
2 |
|
0 |
% |
89 |
% |
(5 |
) |
- |
|
(3 |
) |
(0 |
%) |
0 |
% |
|||||||||
Water Solutions and Services |
2,507 |
1,748 |
759 |
|
43 |
% |
107 |
% |
(643 |
) |
6 |
|
122 |
|
7 |
% |
44 |
% |
|||||||||
Quarter Ended |
|||||||||||||||||||||||||||
|
2,196 |
2,044 |
152 |
|
7 |
% |
97 |
% |
(5 |
) |
5 |
|
152 |
|
7 |
% |
8 |
% |
|||||||||
Water Infrastructure |
691 |
633 |
58 |
|
9 |
% |
95 |
% |
- |
|
3 |
|
61 |
|
10 |
% |
10 |
% |
|||||||||
Applied Water |
442 |
420 |
22 |
|
5 |
% |
97 |
% |
- |
|
- |
|
22 |
|
5 |
% |
5 |
% |
|||||||||
Measurement and Control Solutions |
473 |
442 |
31 |
|
7 |
% |
101 |
% |
(5 |
) |
1 |
|
27 |
|
6 |
% |
7 |
% |
|||||||||
Water Solutions and Services |
590 |
549 |
41 |
|
7 |
% |
97 |
% |
- |
|
1 |
|
42 |
|
8 |
% |
8 |
% |
|||||||||
Quarter Ended |
|||||||||||||||||||||||||||
|
2,201 |
2,031 |
170 |
|
8 |
% |
105 |
% |
- |
|
(4 |
) |
166 |
|
8 |
% |
8 |
% |
|||||||||
Water Infrastructure |
700 |
656 |
44 |
|
7 |
% |
112 |
% |
- |
|
(4 |
) |
40 |
|
6 |
% |
6 |
% |
|||||||||
Applied Water |
437 |
422 |
15 |
|
4 |
% |
98 |
% |
- |
|
- |
|
15 |
|
4 |
% |
4 |
% |
|||||||||
Measurement and Control Solutions |
386 |
343 |
43 |
|
13 |
% |
84 |
% |
- |
|
(2 |
) |
41 |
|
12 |
% |
12 |
% |
|||||||||
Water Solutions and Services |
678 |
610 |
68 |
|
11 |
% |
118 |
% |
- |
|
2 |
|
70 |
|
11 |
% |
11 |
% |
|||||||||
Quarter Ended |
|||||||||||||||||||||||||||
|
2,087 |
1,856 |
231 |
|
12 |
% |
96 |
% |
(265 |
) |
11 |
|
(23 |
) |
(1 |
%) |
13 |
% |
|||||||||
Water Infrastructure |
690 |
563 |
127 |
|
23 |
% |
109 |
% |
(89 |
) |
5 |
|
43 |
|
8 |
% |
23 |
% |
|||||||||
Applied Water |
465 |
445 |
20 |
|
4 |
% |
102 |
% |
- |
|
3 |
|
23 |
|
5 |
% |
5 |
% |
|||||||||
Measurement and Control Solutions |
384 |
470 |
(86 |
) |
(18 |
%) |
80 |
% |
- |
|
1 |
|
(85 |
) |
(18 |
%) |
(18 |
%) |
|||||||||
Water Solutions and Services |
548 |
378 |
170 |
|
45 |
% |
91 |
% |
(176 |
) |
2 |
|
(4 |
) |
(1 |
%) |
46 |
% |
|||||||||
Quarter Ended |
|||||||||||||||||||||||||||
|
2,246 |
1,570 |
676 |
|
43 |
% |
110 |
% |
(621 |
) |
(1 |
) |
54 |
|
3 |
% |
43 |
% |
|||||||||
Water Infrastructure |
646 |
461 |
185 |
|
40 |
% |
113 |
% |
(154 |
) |
(2 |
) |
29 |
|
6 |
% |
40 |
% |
|||||||||
Applied Water |
480 |
483 |
(3 |
) |
(1 |
%) |
110 |
% |
- |
|
- |
|
(3 |
) |
(1 |
%) |
(1 |
%) |
|||||||||
Measurement and Control Solutions |
429 |
415 |
14 |
|
3 |
% |
93 |
% |
- |
|
- |
|
14 |
|
3 |
% |
3 |
% |
|||||||||
Water Solutions and Services |
691 |
211 |
480 |
|
227 |
% |
123 |
% |
(467 |
) |
1 |
|
14 |
|
7 |
% |
228 |
% |
|
||||||||||||||||||||||||
Reported vs. Organic and Constant Currency Revenue ($ Millions) | ||||||||||||||||||||||||
(As Reported - GAAP) | (As Adjusted - Organic) | Constant Currency | ||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) = B+C+D | (F) = E/A | (G) = (E - C) / A | ||||||||||||||||||
Change | % Change | Acquisitions / Divestitures |
Change | % Change | ||||||||||||||||||||
Revenue | Revenue | 2024 v. 2023 | 2024 v. 2023 | FX Impact | Adj. 2024 v. 2023 | Adj. 2024 v. 2023 | ||||||||||||||||||
2024 |
2023 |
|||||||||||||||||||||||
Year Ended |
||||||||||||||||||||||||
|
8,562 |
7,364 |
1,198 |
|
16 |
% |
(786 |
) |
12 |
|
424 |
|
6 |
% |
16 |
% |
||||||||
Water Infrastructure |
2,555 |
2,215 |
340 |
|
15 |
% |
(221 |
) |
4 |
|
123 |
|
6 |
% |
16 |
% |
||||||||
Applied Water |
1,793 |
1,853 |
(60 |
) |
(3 |
%) |
- |
|
2 |
|
(58 |
) |
(3 |
%) |
(3 |
%) |
||||||||
Measurement and Control Solutions |
1,871 |
1,612 |
259 |
|
16 |
% |
(4 |
) |
- |
|
255 |
|
16 |
% |
16 |
% |
||||||||
Water Solutions and Services |
2,343 |
1,684 |
659 |
|
39 |
% |
(561 |
) |
6 |
|
104 |
|
6 |
% |
39 |
% |
||||||||
Quarter Ended |
||||||||||||||||||||||||
|
2,256 |
2,118 |
138 |
|
7 |
% |
(4 |
) |
7 |
|
141 |
|
7 |
% |
7 |
% |
||||||||
Water Infrastructure |
727 |
674 |
53 |
|
8 |
% |
- |
|
4 |
|
57 |
|
8 |
% |
8 |
% |
||||||||
Applied Water |
454 |
457 |
(3 |
) |
(1 |
%) |
- |
|
1 |
|
(2 |
) |
(0 |
%) |
(0 |
%) |
||||||||
Measurement and Control Solutions |
469 |
437 |
32 |
|
7 |
% |
(4 |
) |
- |
|
28 |
|
6 |
% |
7 |
% |
||||||||
Water Solutions and Services |
606 |
550 |
56 |
|
10 |
% |
- |
|
2 |
|
58 |
|
11 |
% |
11 |
% |
||||||||
Quarter Ended |
||||||||||||||||||||||||
|
2,104 |
2,076 |
28 |
|
1 |
% |
- |
|
(6 |
) |
22 |
|
1 |
% |
1 |
% |
||||||||
Water Infrastructure |
623 |
612 |
11 |
|
2 |
% |
- |
|
(5 |
) |
6 |
|
1 |
% |
1 |
% |
||||||||
Applied Water |
447 |
465 |
(18 |
) |
(4 |
%) |
- |
|
(2 |
) |
(20 |
) |
(4 |
%) |
(4 |
%) |
||||||||
Measurement and Control Solutions |
458 |
413 |
45 |
|
11 |
% |
- |
|
(1 |
) |
44 |
|
11 |
% |
11 |
% |
||||||||
Water Solutions and Services |
576 |
586 |
(10 |
) |
(2 |
%) |
- |
|
2 |
|
(8 |
) |
(1 |
%) |
(1 |
%) |
||||||||
Quarter Ended |
||||||||||||||||||||||||
|
2,169 |
1,722 |
447 |
|
26 |
% |
(302 |
) |
13 |
|
158 |
|
9 |
% |
27 |
% |
||||||||
Water Infrastructure |
631 |
519 |
112 |
|
22 |
% |
(84 |
) |
6 |
|
34 |
|
7 |
% |
23 |
% |
||||||||
Applied Water |
456 |
478 |
(22 |
) |
(5 |
%) |
- |
|
4 |
|
(18 |
) |
(4 |
%) |
(4 |
%) |
||||||||
Measurement and Control Solutions |
482 |
384 |
98 |
|
26 |
% |
- |
|
2 |
|
100 |
|
26 |
% |
26 |
% |
||||||||
Water Solutions and Services |
600 |
341 |
259 |
|
76 |
% |
(218 |
) |
1 |
|
42 |
|
12 |
% |
76 |
% |
||||||||
Quarter Ended |
||||||||||||||||||||||||
|
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 |
|
2,169 |
|
1,722 |
|
2,104 |
|
2,076 |
|
2,256 |
|
2,118 |
|
8,562 |
|
7,364 |
|
|||||
• Water Infrastructure |
574 |
|
410 |
|
631 |
|
519 |
|
623 |
|
612 |
|
727 |
|
674 |
|
2,555 |
|
2,215 |
|
|||||
• Applied Water |
436 |
|
453 |
|
456 |
|
478 |
|
447 |
|
465 |
|
454 |
|
457 |
|
1,793 |
|
1,853 |
|
|||||
• Measurement and Control Solutions |
462 |
|
378 |
|
482 |
|
384 |
|
458 |
|
413 |
|
469 |
|
437 |
|
1,871 |
|
1,612 |
|
|||||
• Water Solutions and Services |
561 |
|
207 |
|
600 |
|
341 |
|
576 |
|
586 |
|
606 |
|
550 |
|
2,343 |
|
1,684 |
|
|||||
• Corporate/ Other |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||
Operating Income (Loss) | |||||||||||||||||||||||||
• Total |
209 |
|
131 |
|
253 |
|
119 |
|
280 |
|
191 |
|
267 |
|
211 |
|
1,009 |
|
652 |
|
|||||
• Water Infrastructure |
60 |
|
46 |
|
78 |
|
70 |
|
96 |
|
84 |
|
122 |
|
75 |
|
356 |
|
275 |
|
|||||
• Applied Water |
61 |
|
83 |
|
71 |
|
84 |
|
71 |
|
73 |
|
68 |
|
70 |
|
271 |
|
310 |
|
|||||
• Measurement and Control Solutions |
70 |
|
26 |
|
79 |
|
29 |
|
66 |
|
35 |
|
32 |
|
43 |
|
247 |
|
133 |
|
|||||
• Water Solutions and Services |
50 |
|
18 |
|
47 |
|
26 |
|
63 |
|
33 |
|
59 |
|
55 |
|
219 |
|
132 |
|
|||||
• Corporate/ Other |
(32 |
) |
(42 |
) |
(22 |
) |
(90 |
) |
(16 |
) |
(34 |
) |
(14 |
) |
(32 |
) |
(84 |
) |
(198 |
) |
|||||
Operating Margin | |||||||||||||||||||||||||
• Total |
10.3 |
% |
9.0 |
% |
11.7 |
% |
6.9 |
% |
13.3 |
% |
9.2 |
% |
11.8 |
% |
10.0 |
% |
11.8 |
% |
8.9 |
% |
|||||
• Water Infrastructure |
10.5 |
% |
11.2 |
% |
12.4 |
% |
13.5 |
% |
15.4 |
% |
13.7 |
% |
16.8 |
% |
11.1 |
% |
13.9 |
% |
12.4 |
% |
|||||
• Applied Water |
14.0 |
% |
18.3 |
% |
15.6 |
% |
17.6 |
% |
15.9 |
% |
15.7 |
% |
15.0 |
% |
15.3 |
% |
15.1 |
% |
16.7 |
% |
|||||
• Measurement and Control Solutions |
15.2 |
% |
6.9 |
% |
16.4 |
% |
7.6 |
% |
14.4 |
% |
8.5 |
% |
6.8 |
% |
9.8 |
% |
13.2 |
% |
8.3 |
% |
|||||
• Water Solutions and Services |
8.9 |
% |
8.7 |
% |
7.8 |
% |
7.6 |
% |
10.9 |
% |
5.6 |
% |
9.7 |
% |
10.0 |
% |
9.3 |
% |
7.8 |
% |
|||||
• Corporate/ Other |
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
|||||
Special Charges | |||||||||||||||||||||||||
• Total |
16 |
|
25 |
|
13 |
|
67 |
|
7 |
|
24 |
|
21 |
|
22 |
|
57 |
|
138 |
|
|||||
• Water Infrastructure |
2 |
|
- |
|
4 |
|
12 |
|
(2 |
) |
6 |
|
6 |
|
10 |
|
10 |
|
28 |
|
|||||
• Applied Water |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||
• Measurement and Control Solutions |
- |
|
2 |
|
1 |
|
- |
|
2 |
|
1 |
|
9 |
|
1 |
|
12 |
|
4 |
|
|||||
• Water Solutions and Services |
9 |
|
- |
|
3 |
|
7 |
|
1 |
|
9 |
|
2 |
|
6 |
|
15 |
|
22 |
|
|||||
• Corporate/ Other |
5 |
|
23 |
|
5 |
|
48 |
|
6 |
|
8 |
|
4 |
|
5 |
|
20 |
|
84 |
|
|||||
Restructuring & Realignment Costs | |||||||||||||||||||||||||
• Total |
15 |
|
11 |
|
29 |
|
37 |
|
11 |
|
34 |
|
36 |
|
24 |
|
91 |
|
106 |
|
|||||
• Water Infrastructure |
7 |
|
3 |
|
2 |
|
2 |
|
6 |
|
2 |
|
15 |
|
11 |
|
30 |
|
18 |
|
|||||
• Applied Water |
2 |
|
3 |
|
2 |
|
2 |
|
2 |
|
6 |
|
9 |
|
3 |
|
15 |
|
14 |
|
|||||
• Measurement and Control Solutions |
2 |
|
5 |
|
2 |
|
3 |
|
(1 |
) |
6 |
|
7 |
|
5 |
|
10 |
|
19 |
|
|||||
• Water Solutions and Services |
3 |
|
- |
|
23 |
|
8 |
|
4 |
|
9 |
|
5 |
|
3 |
|
35 |
|
20 |
|
|||||
• Corporate/ Other |
1 |
|
- |
|
- |
|
22 |
|
- |
|
11 |
|
- |
|
2 |
|
1 |
|
35 |
|
|||||
Purchase Accounting Intangible Amortization Adjustment | |||||||||||||||||||||||||
• Total |
54 |
|
18 |
|
57 |
|
36 |
|
52 |
|
66 |
|
53 |
|
56 |
|
216 |
|
176 |
|
|||||
• Water Infrastructure |
19 |
|
1 |
|
17 |
|
8 |
|
11 |
|
15 |
|
12 |
|
23 |
|
59 |
|
47 |
|
|||||
• Applied Water |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||||
• Measurement and Control Solutions |
14 |
|
14 |
|
14 |
|
15 |
|
15 |
|
14 |
|
15 |
|
14 |
|
58 |
|
57 |
|
|||||
• Water Solutions and Services |
21 |
|
3 |
|
26 |
|
13 |
|
26 |
|
37 |
|
26 |
|
19 |
|
99 |
|
72 |
|
|||||
• Corporate/ Other |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||||
Adjusted Operating Income (Loss) | |||||||||||||||||||||||||
• Total |
294 |
|
185 |
|
352 |
|
259 |
|
350 |
|
315 |
|
377 |
|
313 |
|
1,373 |
|
1,072 |
|
|||||
• Water Infrastructure |
88 |
|
50 |
|
101 |
|
92 |
|
111 |
|
107 |
|
155 |
|
119 |
|
455 |
|
368 |
|
|||||
• Applied Water |
63 |
|
86 |
|
73 |
|
86 |
|
73 |
|
79 |
|
77 |
|
73 |
|
286 |
|
324 |
|
|||||
• Measurement and Control Solutions |
86 |
|
47 |
|
96 |
|
47 |
|
82 |
|
56 |
|
63 |
|
63 |
|
327 |
|
213 |
|
|||||
• Water Solutions and Services |
83 |
|
21 |
|
99 |
|
54 |
|
94 |
|
88 |
|
92 |
|
83 |
|
368 |
|
246 |
|
|||||
• Corporate/ Other |
(26 |
) |
(19 |
) |
(17 |
) |
(20 |
) |
(10 |
) |
(15 |
) |
(10 |
) |
(25 |
) |
(63 |
) |
(79 |
) |
|||||
Adjusted Operating Margin | |||||||||||||||||||||||||
• Total |
14.5 |
% |
12.8 |
% |
16.2 |
% |
15.0 |
% |
16.6 |
% |
15.2 |
% |
16.7 |
% |
14.8 |
% |
16.0 |
% |
14.6 |
% |
|||||
• Water Infrastructure |
15.3 |
% |
12.2 |
% |
16.0 |
% |
17.7 |
% |
17.8 |
% |
17.5 |
% |
21.3 |
% |
17.7 |
% |
17.8 |
% |
16.6 |
% |
|||||
• Applied Water |
14.4 |
% |
19.0 |
% |
16.0 |
% |
18.0 |
% |
16.3 |
% |
17.0 |
% |
17.0 |
% |
16.0 |
% |
16.0 |
% |
17.5 |
% |
|||||
• Measurement and Control Solutions |
18.6 |
% |
12.4 |
% |
19.9 |
% |
12.2 |
% |
17.9 |
% |
13.6 |
% |
13.4 |
% |
14.4 |
% |
17.5 |
% |
13.2 |
% |
|||||
• Water Solutions and Services |
14.8 |
% |
10.1 |
% |
16.5 |
% |
15.8 |
% |
16.3 |
% |
15.0 |
% |
15.2 |
% |
15.1 |
% |
15.7 |
% |
14.6 |
% |
|||||
• Corporate/ Other |
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
|
||||||||||||||||||||||||
Adjusted Diluted EPS | ||||||||||||||||||||||||
($ Millions, except per share amounts) | ||||||||||||||||||||||||
Q4 2024 | Q4 2023 | |||||||||||||||||||||||
As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | |||||||||||||||||||
Total Revenue |
|
2,256 |
|
|
- |
|
|
2,256 |
|
|
2,118 |
|
|
- |
|
|
2,118 |
|
||||||
Operating Income |
|
267 |
|
|
110 |
|
a |
|
377 |
|
|
211 |
|
|
102 |
|
a |
|
313 |
|
||||
Operating Margin |
|
11.8 |
% |
|
16.7 |
% |
|
10.0 |
% |
|
14.8 |
% |
||||||||||||
Interest Expense |
|
(9 |
) |
|
- |
|
|
(9 |
) |
|
(14 |
) |
|
- |
|
|
(14 |
) |
||||||
Other Non-Operating Income (Expense) |
|
5 |
|
|
- |
|
|
5 |
|
|
14 |
|
|
- |
|
|
14 |
|
||||||
Gain on remeasurement of previously held equity interest |
|
152 |
|
|
(152 |
) |
b |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||
Gain/(Loss) From Sale of Business |
|
(40 |
) |
|
40 |
|
c |
|
- |
|
|
(1 |
) |
|
1 |
|
c |
|
- |
|
||||
Income before Taxes |
|
375 |
|
|
(2 |
) |
|
373 |
|
|
210 |
|
|
103 |
|
|
313 |
|
||||||
Provision for Income Taxes |
|
(49 |
) |
|
(37 |
) |
d |
|
(86 |
) |
|
56 |
|
|
(130 |
) |
d |
|
(74 |
) |
||||
Net Income |
|
326 |
|
|
(39 |
) |
|
287 |
|
|
266 |
|
|
(27 |
) |
|
239 |
|
||||||
Diluted Shares |
|
243.8 |
|
|
243.8 |
|
|
242.5 |
|
|
242.5 |
|
||||||||||||
Diluted EPS |
$ |
1.34 |
|
($ |
0.16 |
) |
$ |
1.18 |
|
$ |
1.10 |
|
($ |
0.11 |
) |
$ |
0.99 |
|
||||||
Q4 YTD 2024 | Q4 YTD 2023 | |||||||||||||||||||||||
As Reported | Adjustments | Adjusted | As Reported | Adjustments | Adjusted | |||||||||||||||||||
Total Revenue |
|
8,562 |
|
|
- |
|
|
8,562 |
|
|
7,364 |
|
|
- |
|
|
7,364 |
|
||||||
Operating Income |
|
1,009 |
|
|
364 |
|
a |
|
1,373 |
|
|
652 |
|
|
420 |
|
a |
|
1,072 |
|
||||
Operating Margin |
|
11.8 |
% |
|
16.0 |
% |
|
8.9 |
% |
|
14.6 |
% |
||||||||||||
Interest Expense |
|
(44 |
) |
|
- |
|
|
(44 |
) |
|
(49 |
) |
|
- |
|
|
(49 |
) |
||||||
Other Non-Operating Income (Expense) |
|
16 |
|
|
- |
|
|
16 |
|
|
33 |
|
|
- |
|
|
33 |
|
||||||
Gain on remeasurement of previously held equity interest |
|
152 |
|
|
(152 |
) |
b |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||
Gain/(Loss) From Sale of Business |
|
(46 |
) |
|
46 |
|
c |
|
- |
|
|
(1 |
) |
|
1 |
|
c |
|
- |
|
||||
Income before Taxes |
|
1,087 |
|
|
258 |
|
|
1,345 |
|
|
635 |
|
|
421 |
|
|
1,056 |
|
||||||
Provision for Income Taxes |
|
(197 |
) |
|
(107 |
) |
d |
|
(304 |
) |
|
(26 |
) |
|
(205 |
) |
d |
|
(231 |
) |
||||
Net Income |
|
890 |
|
|
151 |
|
|
1,041 |
|
|
609 |
|
|
216 |
|
|
825 |
|
||||||
Diluted Shares |
|
243.5 |
|
|
243.5 |
|
|
218.2 |
|
|
218.2 |
|
||||||||||||
Diluted EPS |
$ |
3.65 |
|
$ |
0.62 |
|
$ |
4.27 |
|
$ |
2.79 |
|
$ |
0.99 |
|
$ |
3.78 |
|
||||||
a |
Quarter-to-date: |
|||||||||||||||||||||||
|
Restructuring & realignment costs: 2024 - |
|||||||||||||||||||||||
|
Special charges: 2024 - |
|||||||||||||||||||||||
|
Purchase accounting intangible amortization: 2024 - |
|||||||||||||||||||||||
|
Year-to-date: |
|||||||||||||||||||||||
|
Restructuring & realignment costs: 2024 - |
|||||||||||||||||||||||
|
Special charges: 2024 - |
|||||||||||||||||||||||
|
Purchase Accounting Intangible Amortization: 2024 - |
|||||||||||||||||||||||
b |
Gain on joint venture remeasurement as per income statement |
|||||||||||||||||||||||
c |
Gain/(Loss) from sale of business as per income statement for all periods presented |
|||||||||||||||||||||||
d |
Quarter-to-date: 2024 - Net tax impact on pre-tax adjustments (note a and c) of |
|||||||||||||||||||||||
|
Year-to-date: 2024 - Net tax impact on pre-tax adjustments (note a and c) of |
|
|||||||||||||||
EBITDA and Adjusted EBITDA by Quarter ($ Millions) | |||||||||||||||
2024 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Net Income |
153 |
|
194 |
|
217 |
|
326 |
|
890 |
|
|||||
Net Income margin |
7.5 |
% |
8.9 |
% |
10.3 |
% |
14.5 |
% |
10.4 |
% |
|||||
Depreciation |
61 |
|
62 |
|
68 |
|
67 |
|
258 |
|
|||||
Amortization |
73 |
|
83 |
|
73 |
|
75 |
|
304 |
|
|||||
Interest Expense (Income), net |
7 |
|
6 |
|
5 |
|
(2 |
) |
16 |
|
|||||
Income Tax Expense |
43 |
|
53 |
|
52 |
|
49 |
|
197 |
|
|||||
EBITDA |
337 |
|
398 |
|
415 |
|
515 |
|
1,665 |
|
|||||
Share-based Compensation |
18 |
|
13 |
|
12 |
|
13 |
|
56 |
|
|||||
Restructuring & Realignment |
15 |
|
29 |
|
11 |
|
36 |
|
91 |
|
|||||
Special Charges |
16 |
|
13 |
|
7 |
|
21 |
|
57 |
|
|||||
Gain on remeasurement of previously held equity interest |
- |
|
- |
|
- |
|
(152 |
) |
(152 |
) |
|||||
Loss/(Gain) from sale of business |
5 |
|
(1 |
) |
2 |
|
40 |
|
46 |
|
|||||
Adjusted EBITDA |
391 |
|
452 |
|
447 |
|
473 |
|
1,763 |
|
|||||
Revenue |
2,033 |
|
2,169 |
|
2,104 |
|
2,256 |
|
8,562 |
|
|||||
Adjusted EBITDA Margin |
19.2 |
% |
20.8 |
% |
21.2 |
% |
21.0 |
% |
20.6 |
% |
|||||
2023 |
|||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||
Net Income |
99 |
|
92 |
|
152 |
|
266 |
|
609 |
|
|||||
Net Income margin |
6.8 |
% |
5.3 |
% |
7.3 |
% |
12.6 |
% |
8.3 |
% |
|||||
Depreciation |
28 |
|
41 |
|
63 |
|
61 |
|
193 |
|
|||||
Amortization |
32 |
|
51 |
|
84 |
|
76 |
|
243 |
|
|||||
Interest Expense (Income), net |
2 |
|
5 |
|
6 |
|
8 |
|
21 |
|
|||||
Income Tax Expense |
27 |
|
22 |
|
33 |
|
(56 |
) |
26 |
|
|||||
EBITDA |
188 |
|
211 |
|
338 |
|
355 |
|
1,092 |
|
|||||
Share-based Compensation |
12 |
|
15 |
|
18 |
|
15 |
|
60 |
|
|||||
Restructuring & Realignment |
11 |
|
36 |
|
33 |
|
23 |
|
103 |
|
|||||
Special Charges |
25 |
|
67 |
|
22 |
|
22 |
|
136 |
|
|||||
Loss/(Gain) from sale of business |
- |
|
- |
|
- |
|
1 |
|
1 |
|
|||||
Adjusted EBITDA |
236 |
|
329 |
|
411 |
|
416 |
|
1,392 |
|
|||||
Revenue |
1,448 |
|
1,722 |
|
2,076 |
|
2,118 |
|
7,364 |
|
|||||
Adjusted EBITDA Margin |
16.3 |
% |
19.1 |
% |
19.8 |
% |
19.6 |
% |
18.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250203583872/en/
Media
Houston Spencer +1 (914) 240-3046
Houston.Spencer@xylem.com
Investors
Keith.Buettner@xylem.com
Source: