EX-99.1 2 d868097dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

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 2014 results,

including double-digit growth in earnings per share

Company increases quarterly cash dividend by 10 percent

 

    Fourth quarter 2014 adjusted net income was $114 million or $0.62 per share, up 11 percent over fourth quarter 2013; GAAP net income was $96 million or $0.52 per share

 

    Full-year 2014 adjusted net income was $362 million or $1.97 per share, an increase of 18 percent; Full-year GAAP net income was $337 million or $1.83 per share

 

    Xylem delivered $1.04 billion in fourth quarter 2014 revenue, growth of 6 percent organically

 

    Xylem’s fourth quarter 2014 adjusted operating margin increased 70 basis points, resulting in six consecutive quarters of adjusted operating margin expansion

 

    Company projects full-year 2015 adjusted EPS of $1.85 to $1.95 per share; Excluding the expected unfavorable impact of foreign exchange translation, adjusted earnings growth of 5 to 10 percent is expected on organic revenue growth of 1 to 3 percent

RYE BROOK, N.Y., February 5, 2015 – Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported fourth quarter 2014 net income of $96 million, or $0.52 per share. Excluding the impact of restructuring, realignment and other special charges, the Company delivered adjusted net income of $114 million or $0.62 per share in the quarter, an 11-percent increase over the comparable period in 2013. Fourth quarter organic revenue grew 6 percent to $1.04 billion, reflecting stronger results from emerging markets and the U.S., as well as across all end markets. Fourth quarter adjusted operating margins improved 70 basis points, driven by higher volume and the impact of efficiency measures undertaken throughout the year.

For the full year 2014, Xylem generated $3.92 billion in revenue, an organic increase of 3 percent over 2013. Full-year reported net income was $337 million, or $1.83 per share, with an operating margin of 11.8 percent. Adjusted net income, which excludes the impact of restructuring, realignment and other special items, was $362 million or $1.97 per share. Xylem delivered a full-year 2014 adjusted operating margin of 12.9 percent. Free cash flow was $297 million, up 50 percent versus last year.

“Xylem delivered strong results in the fourth quarter, closing out 2014 with a clear strategic focus, stronger execution and a renewed drive in research and innovation,” said Patrick Decker, president and chief executive officer of Xylem. “We generated growth in each of our key regions in the fourth quarter, with notably strong results in China and the emerging markets in general. Solid growth in the U.S. and more effective execution across the company helped us to mitigate slower growth in Europe.”


LOGO

 

Decker continued, “During 2015, we will continue to strengthen critical organization capabilities in the areas of commercial excellence, innovation and technology, and emerging markets in order to accelerate Xylem’s growth. Our commitment to building a continuous improvement culture across the organization will drive efficiencies and enable us to continue to expand margins and reinvest for growth in our business. Our core fundamentals are strong and our 2015 plan tracks well with our long-term commitments to grow the company and our shareholders’ return.”

Xylem today also announced that its Board of Directors declared a dividend in the amount of $0.1408 per share for the first quarter of 2015, an increase of 10 percent. The dividend is payable on March 18, 2015 to shareholders of record as of February 18, 2015.

Full-year 2015 Outlook

Xylem forecasts full-year 2015 revenue of approximately $3.7 billion, a decrease of 5 to 7 percent over the 2014 results, including the projected unfavorable impact of foreign exchange translation. On an organic basis, Xylem’s revenue growth is anticipated to be in the range of 1 to 3 percent.

Full-year 2015 adjusted operating income is expected to be in the range of $480 to $505 million, resulting in adjusted earnings per share of $1.85 to $1.95. This represents a decline of 1 to 6 percent from Xylem’s 2014 adjusted results. Excluding the projected unfavorable impact of foreign exchange translation, Xylem’s adjusted earnings per share growth is anticipated to be in the range of 5 to 10 percent. The company’s adjusted earnings outlook reflects projected restructuring and realignment costs of $20 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 2014 revenue was $672 million, up 6 percent organically compared with the fourth quarter 2013, reflecting growth across all business lines and all geographic regions.

 

    Fourth quarter adjusted operating income for the segment, which excludes $9 million of restructuring, realignment and other special items, was $113 million, a 2-percent improvement over the same period in 2013. Adjusted operating margin for the quarter expanded 30 basis points reflecting the benefits of cost reduction actions taken throughout the year.

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 2014 revenue increased 7 percent organically year-over-year to $370 million with growth coming from all applications, and exceptionally strong performances in the U.S. and emerging markets.

 

    Fourth quarter adjusted operating income for the segment, which excludes $2 million of restructuring and realignment costs, was $50 million, 6 percent higher than the comparable period last year. Adjusted operating margin grew 40 basis points, reflecting the benefits of cost reduction actions taken throughout the year, partially offset by unfavorable foreign exchange translation impacts.


LOGO

 

Supplemental information on Xylem’s fourth quarter and full year 2014 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 2014 revenues of $3.9 billion and approximately 12,500 employees worldwide. Xylem was named to the Dow Jones Sustainability Index for the last three years for advancing sustainable business practices and solutions worldwide.

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 borrow or to refinance our existing indebtedness and availability of liquidity sufficient to meet our needs; changes in the


LOGO

 

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

(In Millions, except per share data)

 

Year Ended December 31,

   Unaudited
2014
     2013     2012  

Revenue

   $ 3,916       $ 3,837      $ 3,791   

Cost of revenue

     2,403         2,338        2,289   
  

 

 

    

 

 

   

 

 

 

Gross profit

  1,513      1,499      1,502   

Selling, general and administrative expenses

  920      986      914   

Research and development expenses

  104      104      106   

Separation costs

  —        4      22   

Restructuring and asset impairment charges

  26      42      17   
  

 

 

    

 

 

   

 

 

 

Operating income

  463      363      443   

Interest expense

  54      55      55   

Other non-operating income (expense), net

  1      (10   —     

Gain from sale of business

  11      —        —     
  

 

 

    

 

 

   

 

 

 

Income before taxes

  421      298      388   

Income tax expense

  84      70      91   
  

 

 

    

 

 

   

 

 

 

Net income

$ 337    $ 228    $ 297   
  

 

 

    

 

 

   

 

 

 

Earnings per share:

Basic

$ 1.84    $ 1.23    $ 1.60   

Diluted

$ 1.83    $ 1.22    $ 1.59   

Weighted average number of shares:

Basic

  183.1      185.2      185.8   

Diluted

  184.2      186.0      186.2   

Dividends declared per share

$ 0.5120    $ 0.4656    $ 0.4048   


XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Millions, except per share amounts)

 

December 31,

   Unaudited
2014
    2013  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 663      $ 533   

Receivables, less allowances for discounts and doubtful accounts of $34 and $31 in 2014 and 2013, respectively

     771        817   

Inventories

     486        475   

Prepaid and other current assets

     144        143   

Deferred income tax assets

     38        41   
  

 

 

   

 

 

 

Total current assets

  2,102      2,009   

Property, plant and equipment, net

  461      488   

Goodwill

  1,635      1,718   

Other intangible assets, net

  431      488   

Other non-current assets

  235      193   
  

 

 

   

 

 

 

Total assets

$ 4,864    $ 4,896   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$ 338    $ 332   

Accrued and other current liabilities

  481      479   

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

  89      42   
  

 

 

   

 

 

 

Total current liabilities

  908      853   

Long-term debt

  1,199      1,199   

Accrued postretirement benefits

  388      348   

Deferred income tax liabilities

  158      191   

Other non-current accrued liabilities

  84      64   
  

 

 

   

 

 

 

Total liabilities

  2,737      2,655   
  

 

 

   

 

 

 

Stockholders’ equity:

Common Stock — par value $0.01 per share:

Authorized 750.0 shares, issued 188.9 and 187.6 shares in 2014 and 2013, respectively

  2      2   

Capital in excess of par value

  1,796      1,753   

Retained earnings

  648      405   

Treasury stock – at cost 6.6 shares and 3.0 shares in 2014 and 2013, respectively

  (220   (86

Accumulated other comprehensive income

  (99   167   
  

 

 

   

 

 

 

Total stockholders’ equity

  2,127      2,241   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$ 4,864    $ 4,896   
  

 

 

   

 

 

 


XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions)

 

Year Ended December 31,

   Unaudited
2014
    2013     2012  

Operating Activities

      

Net income

   $ 337      $ 228      $ 297   

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

      

Depreciation

     95        99        94   

Amortization

     47        51        48   

Deferred income taxes

     (29     (14     1   

Share-based compensation

     18        27        22   

Restructuring and asset impairment charges, net

     26        42        17   

Gain from sale of business

     (11     —          —     

Other, net

     2        15        2   

Payments of restructuring

     (26     (35     (9

Contributions to postretirement benefit plans

     (35     (43     (46

Changes in assets and liabilities (net of acquisitions):

      

Changes in receivables

     (37     (47     2   

Changes in inventories

     (49     (39     5   

Changes in accounts payable

     17        4        (4

Changes in accrued liabilities

     3        18        (28

Changes in accrued taxes

     25        20        (17

Net changes in other assets and liabilities

     33        (2     12   
  

 

 

   

 

 

   

 

 

 

Net Cash — Operating activities

  416      324      396   
  

 

 

   

 

 

   

 

 

 

Investing Activities

Capital expenditures

  (119   (126   (112

Proceeds from the sale of property, plant and equipment

  2      6      5   

Acquisitions of businesses and assets, net of cash acquired

  —        (81   (41

Proceeds from sale of business

  30      —        —     

Other, net

  1      2      1   
  

 

 

   

 

 

   

 

 

 

Net Cash — Investing activities

  (86   (199   (147
  

 

 

   

 

 

   

 

 

 

Financing Activities

Net transfer to former parent

  —        —        (9

Issuance of short-term debt

  52      39      13   

Principal payments of debt and capital lease obligations

  —        (2   (14

Repurchase of common stock

  (134   (73   (13

Proceeds from exercise of employee stock options

  26      22      24   

Excess tax benefit from share based compensation

  2      1      —     

Dividends paid

  (94   (87   (75

Other, net

  1      —        —     
  

 

 

   

 

 

   

 

 

 

Net Cash — Financing activities

  (147   (100   (74
  

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

  (53   4      11   
  

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

  130      29      186   

Cash and cash equivalents at beginning of year

  533      504      318   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

$ 663    $ 533    $ 504   
  

 

 

   

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

Cash paid during the year for:

Interest

$ 51    $ 51    $ 53   

Income taxes (net of refunds received)

$ 81    $ 65    $ 104   


Xylem Inc. Non-GAAP Measures

Management views key performance indicators including revenue, gross margins, segment operating income and margins, orders growth, free cash flow, working capital, and backlog, among others. In addition, we consider certain measures to be useful to management and investors evaluating our operating performance for the periods presented, and provide a tool for evaluating our ongoing operations, liquidity and management of assets. This information can assist investors in assessing our financial performance and measures our ability to generate capital for deployment among competing strategic alternatives and initiatives. These metrics, however, are not measures of financial performance under GAAP and should not be considered a substitute for revenue, operating income, net income, earnings per share (basic and diluted) or net cash from operations as determined in accordance with GAAP. We consider the following non-GAAP measures, which may not be comparable to similarly titled measures reported by other companies, to be key performance indicators:

“Organic revenue” and “Organic orders” defined as revenue and orders, respectively, excluding the impact of foreign currency fluctuations 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 non-recurring 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 operatng income and earnings per share, adjusted to exclude non-recurring restructuring and realignment costs, gain on sale of business, 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 non-recurring costs not included in restructuring costs that are incurred as part of actions taken to reposition our business, including items such as professional fees, relocation, travel and other costs.

“Special charges” defined as costs incurred by the Company associated with the settlement of legal proceedings with Xylem Group LLC and certain costs incurred for the change in chief executive officer made during the third quarter of 2013, as well as costs incurred in the fourth quarter of 2013 for the contractual indemnification of federal tax obligations to ITT and costs associated with a legal judgment arising from a historical acquisition matter.


Xylem Inc. Non-GAAP Reconciliation

Reported vs. Organic & Constant Currency Order Growth

($ Millions)

 

    (As Reported - GAAP)     (As Adjusted - Organic)     Constant Currency  
          (A)     (B)           (C)     (D)     (E) = B+C+D     (F) = E/A     (G) = (E - C) / A  
    Orders     Orders     Change
2014 v. 2013
    % Change
2014 v. 2013
    Acquisitions /
Divestitures
    FX
Contribution
    Change
Adj. 2014 v. 2013
    % Change
Adj. 2014 v. 2013
       
    2014     2013                                            

Year Ended December 31

                 

Xylem Inc.

    4,021        3,912        109        3     1        43        153        4     4

Water Infrastructure

    2,511        2,443        68        3     (8     40        100        4     4

Applied Water

    1,510        1,469        41        3     9        3        53        4     3

Quarter Ended December 31

                 

Xylem Inc.

    970        986        (16     -2     4        46        34        3     3

Water Infrastructure

    596        630        (34     -5     —          35        1        0     0

Applied Water

    374        356        18        5     4        11        33        9     8

Quarter Ended September 30

                 

Xylem Inc.

    1,027        955        72        8     5        2        79        8     8

Water Infrastructure

    664        601        63        10     —          —          63        10     10

Applied Water

    363        354        9        3     5        2        16        5     3

Quarter Ended June 30

                 

Xylem Inc.

    1,031        1,009        22        2     (1     (8     13        1     1

Water Infrastructure

    654        629        25        4     (1     1        25        4     4

Applied Water

    377        380        (3     -1     —          (8     (11     -3     -3

Quarter Ended March 31

                 

Xylem Inc.

    993        962        31        3     (7     3        27        3     4

Water Infrastructure

    597        583        14        2     (7     4        11        2     3

Applied Water

    396        379        17        4     —          (2     15        4     4


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  
    Revenue     Revenue     Change
2014 v. 2013
    % Change
2014 v. 2013
    Acquisitions /
Divestitures
    FX
Contribution
    Change
Adj. 2014 v. 2013
    % Change
Adj. 2014 v. 2013
       
    2014     2013                                            

Year Ended December 31

                 

Xylem Inc.

    3,916        3,837        79        2     6        49        134        3     3

Water Infrastructure

    2,442        2,384        58        2     (6     47        99        4     4

Applied Water

    1,474        1,453        21        1     12        2        35        2     2

Quarter Ended December 31

                 

Xylem Inc.

    1,042        1,033        9        1     5        50        64        6     6

Water Infrastructure

    672        673        (1     0     —          39        38        6     6

Applied Water

    370        360        10        3     5        11        26        7     6

Quarter Ended September 30

                 

Xylem Inc.

    963        965        (2     0     7        2        7        1     0

Water Infrastructure

    602        602        —          0     —          1        1        0     0

Applied Water

    361        363        (2     -1     7        —          5        1     -1

Quarter Ended June 30

                 

Xylem Inc.

    1,005        960        45        5     (1     (7     37        4     4

Water Infrastructure

    616        577        39        7     (1     2        40        7     7

Applied Water

    389        383        6        2     —          (7     (1     0     0

Quarter Ended March 31

                 

Xylem Inc.

    906        879        27        3     (5     4        26        3     4

Water Infrastructure

    552        532        20        4     (5     5        20        4     5

Applied Water

    354        347        7        2     —          (2     5        1     1


Xylem Inc. Non-GAAP Reconciliation

Adjusted Operating Income

($ Millions)

 

     Q4     YTD  
     2014     2013     2014     2013  

Total Revenue

        

• Total Xylem

     1,042        1,033        3,916        3,837   

• Water Infrastructure

     672        673        2,442        2,384   

• Applied Water

     370        360        1,474        1,453   

Operating Income

                                

• Total Xylem

     141        129        463        363   

• Water Infrastructure

     104        99        321        263   

• Applied Water

     48        43        193        175   

• Total Segments

     152        142        514        438   

Operating Margin

          

• Total Xylem

     13.5     12.5     11.8     9.5

• Water Infrastructure

     15.5     14.7     13.1     11.0

• Applied Water

     13.0     11.9     13.1     12.0

• Total Segments

     14.6     13.7     13.1     11.4

Special Charges

        

• Total Xylem

     —          4        —          24   

• Water Infrastructure

     —          4        —          4   

• Applied Water

     —          —          —          —     

• Total Segments

     —          4        —          4   

Restructuring & Realignment Costs

        

• Total Xylem

     12        12        43        64   

• Water Infrastructure

     9        8        29        48   

• Applied Water

     2        4        13        16   

• Total Segments

     11        12        42        64   

Adjusted Operating Income*

                                

• Total Xylem

     153        145        506        451   

• Water Infrastructure

     113        111        350        315   

• Applied Water

     50        47        206        191   

• Total Segments

     163        158        556        506   

Adjusted Operating Margin*

          

• Total Xylem

     14.7     14.0     12.9     11.8

• Water Infrastructure

     16.8     16.5     14.3     13.2

• Applied Water

     13.5     13.1     14.0     13.1

• Total Segments

     15.6     15.3     14.2     13.2

 

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


Xylem Inc. Non-GAAP Reconciliation

Adjusted Diluted EPS

($ Millions, except per share amounts)

 

     Q4 2013     Q4 2014  
     As Reported     Adjustments     Adjusted     As Reported     Adjustments     Adjusted  

Total Revenue

     1,033          1,033        1,042          1,042   

Operating Income

     129                16     145        141        12     153   

Operating Margin

     12.5       14.0     13.5       14.7

Interest Expense

     (14       (14     (13       (13

Other Non-Operating Income (Expense)

     (8     8     —          —            —     

Gain on sale of business

     —            —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

  107      24      131      128      12      140   

Provision for Income Taxes

  (39   11   (28   (32   6   (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

  68      35      103      96      18      114   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

  185.6      185.6      183.3      183.3   

Diluted EPS

$ 0.37    $ 0.19    $ 0.56    $ 0.52    $ 0.10    $ 0.62   

 

     Q4 YTD 2013     Q4 YTD 2014  
     As Reported     Adjustments     Adjusted     As Reported     Adjustments     Adjusted  

Total Revenue

     3,837          3,837        3,916          3,916   

Operating Income

     363        88     451        463        43     506   

Operating Margin

     9.5       11.8     11.8       12.9

Interest Expense

     (55       (55     (54       (54

Other Non-Operating Income (Expense)

     (10     8     (2     1          1   

Gain on sale of business

     —            —          11        (11     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

  298      96      394      421      32      453   

Provision for Income Taxes

  (70   (13 )c    (83   (84   (7 )c    (91
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

  228      83      311      337      25      362   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

  186.0      186.0      184.2      184.2   

Diluted EPS

$ 1.22    $ 0.45    $ 1.67    $ 1.83    $ 0.14    $ 1.97   

 

a Restructuring & realignment costs and special charges
b Special charges
c Net tax impact of restructuring & realignment costs, special charges and special tax items
d Restructuring & realignment costs


Xylem Inc. Non-GAAP Reconciliation

Net Cash - Operating Activities vs. Free Cash Flow

($ Millions)

 

     Year Ended  
     2014     2013  

Net Cash - Operating Activities

   $ 416      $ 324   

Capital Expenditures

     (119     (126
  

 

 

   

 

 

 

Free Cash Flow

$ 297    $ 198   
  

 

 

   

 

 

 

Net Income

  337      228   

Gain on Sale of Business

  11      —     
  

 

 

   

 

 

 

Net Income, excluding gain on sale of business

$ 326    $ 228   
  

 

 

   

 

 

 

Free Cash Flow Conversion

  91   87