Attached files

file filename
EX-99.2 - EX-99.2 - Xylem Inc.d574423dex992.htm
8-K - 8-K - Xylem Inc.d574423d8k.htm

Exhibit 99.1

 

LOGO

Xylem

1133 Westchester Ave., White Plains, NY 10604

Tel +1.914.323.5700 Fax +1.914.696.2960

 

Contacts:            Media    Investors
   Tom Glover +1-914-323-5891    Phil DeSousa +1-914-323-5930
   tom.glover@xyleminc.com    phil.desousa@xyleminc.com

Xylem Inc. reports second quarter 2013 results

 

   

Second quarter 2013 adjusted net income was $66 million or $0.36 per share, down $0.13 from second quarter 2012; GAAP net income was $46 million or $0.25 per share

 

   

Second quarter 2013 revenue was $960 million, down 3.4 percent organically from second quarter 2012

 

   

Second quarter orders up 4 percent to $1.01 billion

 

   

Full-year outlook adjusted to reflect on-going market weakness

WHITE PLAINS, N.Y., July 30, 2013 – Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported second quarter 2013 net income of $46 million, or $0.25 per share. Adjusted net income was $66 million, or $0.36 per share, excluding the impact of special items that included restructuring and realignment charges, and special tax items. Second quarter revenue was $960 million, down $6 million from the second quarter 2012. Strength in the company’s U.S. residential, commercial and agriculture business was more than offset by continued softness in Europe, as well as in the public utilities and industrial markets. Second quarter 2013 adjusted operating margins were 10.2 percent, excluding the impact of restructuring and realignment costs, down 380 basis points resulting from lower volume and continued investments in growth initiatives, the unfavorable impact of foreign exchange rates, and other items.

“While our second quarter results were lower than expected, we captured important contract wins in June, resulting in record orders of more than $1 billion in the quarter,” said Gretchen McClain, president and chief executive officer of Xylem Inc. “We continue to take strong and decisive actions to position the company for efficient operation and profitable growth. While we’re seeing the initial benefits from our on-going restructuring and organizational realignment, we are accelerating additional short- and long-term actions to further reduce our cost base and drive more efficiencies throughout our business.”

McClain said the company expects to benefit from investments in growth initiatives and from continued efforts to transform the business and improve growth execution.

“We are encouraged by our second quarter order rate and several new products that we launched during the second quarter, including our ‘smart’ dewatering solutions from Flygt and Godwin that are efficient, compact and meet our customers’ needs for


LOGO

 

more reliable and durable technologies,” McClain said. “These new products and some key contract wins give us confidence in an improved second half of the year and position us for long-term growth.”

Notable business wins in the second quarter include:

 

   

The company began working with its local partner Visenti in Singapore to monitor and improve that country’s water infrastructure and help preserve its limited water supply;

 

   

In China, Xylem was awarded a large contract from the Beijing Drainage Group to improve downtown Beijing water stations’ storage capability by installing its Flygt pumps;

 

   

In Spain, the company received its first order for the newly launched open channel ultraviolet disinfection system, WEDECO Duron;

 

   

The company won several large orders for industrial fire protection systems with oil and gas giant CNOOC in China; and

 

   

Xylem also won a contract for a pre-treatment system to remove harmful microorganisms from seawater prior to desalination in the United Arab Emirates.

Full-year 2013 Outlook

Xylem’s full-year revenues are now expected to be approximately $3.7 billion, and adjusted net income is expected to be in the range of $260 to $279 million, or $1.40 to $1.50 per share, down from the earlier projection of adjusted net income of $1.79 to $1.89 per share. Full-year GAAP net income is now anticipated to be in the range of $205 to $237 million, or $1.10 to $1.27 per share, which includes $60 to $80 million of restructuring and realignment costs.

Second 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.

 

   

Second quarter 2013 revenue was $596 million, down 6 percent organically compared with the second quarter 2012, reflecting U.S. industrial weakness, European economic challenges and decreased treatment project shipments.

 

   

Second quarter adjusted segment operating income was $63 million. Adjusted operating margin was 10.6 percent, down 480 basis points from last year reflecting lower volumes, acquisition impacts, continued investments, unfavorable foreign exchange rates, and other items.


LOGO

 

Applied Water

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

 

   

Second quarter 2013 revenue was $381 million, up 1 percent organically compared with the second quarter 2012, reflecting strong growth in U.S. residential, commercial and agricultural end markets, partially offset by weak industrial demand and European economic challenges.

 

   

Second quarter adjusted segment operating income was $51 million. Adjusted operating margin was 13.4 percent, down 50 basis points from last year reflecting higher volume more than offset by continued investment and other items.

Supplemental information on Xylem’s second quarter earnings and reconciliations for certain non-GAAP items are posted at http://investors.xyleminc.com.

About Xylem

Xylem (NYSE: 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 White Plains, N.Y., with 2012 annual revenues of $3.8 billion and approximately 12,900 employees worldwide. In 2012, Xylem was named to the Dow Jones Sustainability World Index 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 document 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,” “believe,” “target” 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, but are not limited to, statements about the separation of Xylem Inc. (the “Company”) from ITT Corporation in 2011, capitalization of the Company, future strategic plans and other statements that describe the Company’s business strategy, outlook, objectives, plans, intentions or goals, and any discussion of future operating or financial performance. All statements that address operating performance, events or developments that we expect or anticipate will occur in the future — including statements relating to orders, sales, operating margins and earnings per share growth, and statements expressing general views about future operating results — are forward-looking statements.


LOGO

 

Caution should be taken not to place undue reliance on any such forward-looking statements because they involve risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such statements. 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. In addition, forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company’s historical experience and our present expectations or projections. These risks and uncertainties include, but are not limited to, those set forth in Item 1A in our Annual Report on Form 10-K, and those described from time to time in subsequent reports filed with the Securities and Exchange Commission.

###


XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited)

(in millions, except per share data)

 

     Three Months,     Six Months,  

For the period ended June 30,

   2013      2012     2013     2012  

Revenue

   $ 960       $ 966      $ 1,839      $ 1,891   

Cost of revenue

     589         583        1,134        1,145   
  

 

 

    

 

 

   

 

 

   

 

 

 

Gross profit

     371         383        705        746   

Selling, general and administrative expenses

     252         220        488        451   

Research and development expenses

     28         28        54        56   

Restructuring charges

     20         —          25        —     

Separation costs

     1         6        2        11   
  

 

 

    

 

 

   

 

 

   

 

 

 

Operating income

     70         129        136        228   

Interest expense

     14         13        27        27   

Other non-operating income (expense), net

     1         (1     (1     (2
  

 

 

    

 

 

   

 

 

   

 

 

 

Income before taxes

     57         115        108        199   

Income tax expense

     11         26        21        47   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net income

   $ 46       $ 89      $ 87      $ 152   
  

 

 

    

 

 

   

 

 

   

 

 

 

Earnings per share:

         

Basic

   $ 0.25       $ 0.48      $ 0.47      $ 0.82   

Diluted

   $ 0.25       $ 0.48      $ 0.47      $ 0.82   

Weighted average number of shares:

         

Basic

     185.4         185.8        185.6        185.6   

Diluted

     186.1         186.2        186.3        186.1   

Dividends declared per share

   $ 0.1164       $ 0.1012      $ 0.2328      $ 0.2024   


XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except per share amounts)

 

     June 30,
2013
    December 31,
2012
 
     (Unaudited)        

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 360      $ 504   

Receivables, less allowances for discounts and doubtful accounts of $27 and $34 in 2013 and 2012, respectively

     792        776   

Inventories, net

     471        443   

Prepaid and other current assets

     113        110   

Deferred income tax assets

     43        41   
  

 

 

   

 

 

 

Total current assets

     1,779        1,874   

Property, plant and equipment, net

     470        487   

Goodwill

     1,674        1,647   

Other intangible assets, net

     498        484   

Other non-current assets

     190        187   
  

 

 

   

 

 

 

Total assets

   $ 4,611      $ 4,679   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 311      $ 332   

Accrued and other current liabilities

     420        443   

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

     5        6   
  

 

 

   

 

 

 

Total current liabilities

     736        781   

Long-term debt

     1,199        1,199   

Accrued postretirement benefits

     393        400   

Deferred income tax liabilities

     179        173   

Other non-current accrued liabilities

     52        52   
  

 

 

   

 

 

 

Total liabilities

     2,559        2,605   
  

 

 

   

 

 

 

Commitments and contingencies (Note 17)

    

Stockholders’ equity:

    

Common Stock — par value $0.01 per share:

    

Authorized 750.0 shares, issued 186.4 shares and 186.2 shares in 2013 and 2012, respectively

     2        2   

Capital in excess of par value

     1,718        1,706   

Retained earnings

     308        264   

Treasury stock – at cost 1.1 shares and 0.5 shares in 2013 and 2012, respectively

     (31     (13

Accumulated other comprehensive income

     55        115   
  

 

 

   

 

 

 

Total stockholders’ equity

     2,052        2,074   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,611      $ 4,679   
  

 

 

   

 

 

 


XYLEM INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in millions)

 

For the six months ended June 30,

   2013     2012  

Operating Activities

    

Net income

   $ 87      $ 152   

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

    

Depreciation

     49        44   

Amortization

     25        23   

Share-based compensation

     12        10   

Restructuring charges

     25        —     

Other, net

     7        (5

Payments for restructuring

     (11     —     

Changes in assets and liabilities (net of acquisitions):

    

Changes in receivables

     (31     (16

Changes in inventories

     (44     (44

Changes in accounts payable

     (4     12   

Other, net

     (53     (51
  

 

 

   

 

 

 

Net Cash — Operating activities

     62        125   
  

 

 

   

 

 

 

Investing Activities

    

Capital expenditures

     (60     (57

Acquisitions, net of cash acquired

     (81     —     

Proceeds from the sale of property, plant and equipment

     3        3   

Other, net

     —          1   
  

 

 

   

 

 

 

Net Cash — Investing activities

     (138     (53
  

 

 

   

 

 

 

Financing Activities

    

Repurchase of common stock

     (18     (3

Proceeds from exercise of employee stock options

     1        16   

Dividends paid

     (43     (39

Other, net

     —          (5
  

 

 

   

 

 

 

Net Cash — Financing activities

     (60     (31
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (8     (1
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (144     40   

Cash and cash equivalents at beginning of year

     504        318   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 360      $ 358   
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

    

Cash paid during the period for:

    

Interest

   $ 26      $ 26   

Income taxes (net of refunds received)

   $ 52      $ 54   


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, intercompany transactions, 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 for non-recurring separation costs associated with the Xylem spin-off from ITT Corporation as well as non-recurring restructuring and realignment costs.

“Adjusted Operating Income,” “Adjusted Segment Operating Income,” and “Adjusted EPS” defined as operating income and earnings per share, adjusted to exclude non-recurring separation costs associated with the Xylem spin-off from ITT Corporation, non-recurring restructuring and realignment costs and tax-related special items.

“Normalized EPS” defined as adjusted earnings per share, as well as adjustments to reflect the incremental current period amount of interest expense and stand-alone costs in the prior comparable period.

“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.


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)     (F) = B+C+D+E     (G) = F/A     (H) = (F - C) / A  
    Orders     Orders     Change
2013 v. 2012
    % Change
2013 v. 2012
    Acquisitions /
Divestitures
    FX Contribution     Eliminations     Change
Adj. 2013 v. 2012
    % Change
Adj. 2013 v. 2012
       
    2013     2012                                                  

Six Months Ended June 30

                   

Xylem Inc.

    1,971        1,974        (3     0     (51     —          —          (54     -3     0

Water infrastructure

    1,248        1,255        (7     -1     (51     1        —          (57     -5     0

Applied Water

    756        752        4        1     —          (1     —          3        0     0

Quarter Ended June 30

                   

Xylem Inc.

    1,009        970        39        4     (25     (2     —          12        1     4

Water infrastructure

    647        617        30        5     (25     (1     —          4        1     5

Applied Water

    378        370        8        2     —          (1     1        8        2     2

Quarter Ended March 31

                   

Xylem Inc.

    962        1,004        (42     -4     (26     2        —          (66     -7     -4

Water infrastructure

    601        638        (37     -6     (26     2        —          (61     -10     -5

Applied Water

    378        382        (4     -1     —          —          (1     (5     -1     -1

Note: Due to rounding the sum of segment amounts may not agree to Xylem totals.


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)     (F) = B+C+D+E     (G) = F/A     (H) = (F - C) / A  
    Revenue     Revenue     Change
2013 v. 2012
    % Change
2013 v. 2012
    Acquisitions /
Divestitures
    FX Contribution     Eliminations     Change
Adj. 2013 v. 2012
    % Change
Adj. 2013 v. 2012
       
    2013     2012                                                  

Six Months Ended June 30

                   

Xylem Inc.

    1,839        1,891        (52     -3     (46     (2     —          (100     -5     -3

Water infrastructure

    1,147        1,193        (46     -4     (46     (1     —          (93     -8     -4

Applied Water

    726        728        (2     0     —          (1     (4     (7     -1     -1

Quarter Ended June 30

                   

Xylem Inc.

    960        966        (6     -1     (23     (4     —          (33     -3     -1

Water infrastructure

    596        609        (13     -2     (23     (2     —          (38     -6     -2

Applied Water

    381        373        8        2     —          (1     (2     5        1     1

Quarter Ended March 31

                   

Xylem Inc.

    879        925        (46     -5     (23     2        —          (67     -7     -5

Water infrastructure

    551        584        (33     -6     (23     1        —          (55     -9     -5

Applied Water

    345        355        (10     -3     —          —          (2     (12     -3     -3

Note: Due to rounding the sum of segment amounts may not agree to Xylem totals.


Xylem Inc. Non-GAAP Reconciliation

Adjusted Operating Income

($ Millions)

 

     Q2     Q2 YTD  
     ‘13     ‘12     ‘13     ‘12  

Total Revenue

        

• Total Xylem

     960        966        1,839        1,891   

• Water Infrastructure

     596        609        1,147        1,193   

• Applied Water

     381        373        726        728   

Operating Income

        

• Total Xylem

     70        129        136        228   

• Water Infrastructure

     41        93        83        167   

• Applied Water

     45        52        85        92   

Operating Margin

        

• Total Xylem

     7.3     13.4     7.4     12.1

• Water Infrastructure

     6.9     15.2     7.2     14.0

• Applied Water

     11.8     13.9     11.7     12.6

Separation Costs

        

• Total Xylem

     —          6        —          11   

• Water Infrastructure

     —          1        —          3   

• Applied Water

     —          —          —          1   

Restructuring & Realignment Costs

        

• Total Xylem

     28        —          40        —     

• Water Infrastructure

     22        —          32        —     

• Applied Water

     6        —          8        —     

Adjusted Operating Income*

        

• Total Xylem

     98        135        176        239   

• Water Infrastructure

     63        94        115        170   

• Applied Water

     51        52        93        93   

Adjusted Operating Margin*

        

• Total Xylem

     10.2     14.0     9.6     12.6

• Water Infrastructure

     10.6     15.4     10.0     14.2

• Applied Water

     13.4     13.9     12.8     12.8

 

* Adjusted Operating Income excludes restructuring & realignment costs in 2013 and excludes non-recurring separation costs in 2012.


Xylem Inc. Non-GAAP Reconciliation

Adjusted Diluted EPS

($ Millions, except per share amounts)

 

     Q2 2012     Q2 2013  
     As Reported     Adjustments     Adjusted     As Reported     Adjustments     Adjusted  

Total Revenue

     966          966        960          960   

Operating Income

     129        6a        135        70        28c        98   

Operating Margin

     13.4       14.0     7.3       10.2

Interest Expense

     (13       (13     (14       (14

Other Non-Operating Income (Expense)

     (1       (1     1          1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

     115        6        121        57        28        85   
  

 

 

   

 

 

   

 

 

       

Provision for Income Taxes

     (26     (3 )b      (29     (11     (8 )d      (19
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     89        3        92        46        20        66   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

     186.2          186.2        186.1          186.1   

Diluted EPS

   $ 0.48      $ 0.01      $ 0.49      $ 0.25      $ 0.11      $ 0.36   
     Q2 YTD 2012     Q2 YTD 2013  
     As Reported     Adjustments     Adjusted     As Reported     Adjustments     Adjusted  

Total Revenue

     1,891          1,891        1,839          1,839   

Operating Income

     228        11a        239        136        40c        176   

Operating Margin

     12.1       12.6     7.4       9.6

Interest Expense

     (27       (27     (27       (27

Other Non-Operating Income (Expense)

     (2       (2     (1       (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

     199        11        210        108        40        148   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for Income Taxes

     (47     (4 )b      (51     (21     (11 )d      (32
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     152        7        159        87        29        116   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

     186.1          186.1        186.3          186.3   

Diluted EPS

   $ 0.82      $ 0.03      $ 0.85      $ 0.47      $ 0.15      $ 0.62   

 

a One time separation costs
b Net tax impact of separation costs and special tax items
c Restructuring & realignment costs
d Net tax impact of restructuring & realignment costs and special tax items


Xylem Inc. Non-GAAP Reconciliation

Net Cash - Operating Activities vs. Free Cash Flow

($ Millions)

 

     Six Months Ended  
     2013     2012  

Net Cash - Operating Activities

   $ 62      $ 125   

Capital Expenditures

     (60     (57
  

 

 

   

 

 

 

Free Cash Flow, including separation costs

     2        68   

Cash Paid for Separation Costs (incl. Capex)

     —          18   
  

 

 

   

 

 

 

Free Cash Flow, excluding separation costs*

   $ 2      $ 86   
  

 

 

   

 

 

 

Net Income

     87        152   

Separation Costs, net of tax (incl. tax friction)

     —          8   
  

 

 

   

 

 

 

Net Income, excluding separation costs*

   $ 87      $ 160   
  

 

 

   

 

 

 

Free Cash Flow Conversion

     2     54
  

 

 

   

 

 

 

 

* Separation costs are not excluded in 2013


Xylem Inc. Non-GAAP Reconciliation

Guidance

($ Millions, except per share amounts)

 

2013 Guidance

                     Illustration of Mid Point Guidance  
     FY ‘12     FY ‘13  
     As Reported     Adjustments     Adjusted     As Projected     Adjustments     Adjusted  

Total Revenue

     3,791          3,791        3,720          3,720   

Segment Operating Income

     512        30a        542        391        70c        461   

Segment Operating Margin

     13.5       14.3     10.5       12.4

Corporate Expense

     69        (16 )b      53        63        —          63   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     443        46        489        328        70        398   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Margin

     11.7       12.9     8.8       10.7

Interest Expense

     (55       (55     (55       (55

Other Non-Operating Income (Expense)

     —            —          (2       (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

     388        46        434        271        70        341   
  

 

 

   

 

 

   

 

 

       

Provision for Income Taxes

     (91     (13 )d      (104     (50     (22 )d      (72
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     297        33        330        221        48        269   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

     186.2          186.2        186.4          186.4   

Diluted EPS

   $ 1.59      $ 0.18      $ 1.77      $ 1.19      $ 0.27      $ 1.45   

 

a One time separation, restructuring and realignment costs incurred at the segment level
b One time separation, restructuring and realignment costs incurred at the corporate level
c Restructuring and realignment costs incurred at the segment level
d Net tax impact of above items, plus the addition of special tax items


Xylem Inc. Non-GAAP Reconciliation

Adjusted Operating Income

($ Millions)

 

                                   Mid Point Guidance  
     2008     2009     2010     2011     2012     2013E  

Revenue

     3,291        2,849        3,202        3,803        3,791        3,720   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     315        276        388        395        443        328   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Margin

     9.6     9.7     12.1     10.4     11.7     8.8

Restructuring & Realignment

     41        31        15        —          24        70   

Separation Costs*

     —          —          —          87        22        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Operating Income

     356        307        403        482        489        398   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Operating Margin

     10.8     10.8     12.6     12.7     12.9     10.7

Stand-alone Costs

     —          —          —          5        28        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adj. Operating Income, excl. Stand-alone Costs

     356        307        403        487        517        398   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Operating Margin, excl. Stand-alone Costs

     10.8     10.8     12.6     12.8     13.6     10.7

 

* 2013 separation costs are not excluded from adjusted operating income.