Attached files

file filename
8-K - FORM 8-K - Xylem Inc.d668593d8k.htm

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
   Tom Glover +1 (914) 323-5891    Phil DeSousa +1 (914) 323-5930
   tom.glover@xyleminc.com    phil.desousa@xyleminc.com

Xylem Inc. reports fourth quarter and full year 2013 results reflecting record Q4 revenue and improved operational performance

 

    Fourth quarter 2013 adjusted net income was $103 million or $0.56 per share, up 19 percent over fourth quarter 2012; GAAP net income was $68 million or $0.37 per share

 

    Full year 2013 adjusted net income was $311 million or $1.67 per share; FY GAAP net income was $228 million or $1.22 per share

 

    Fourth quarter 2013 revenue was a record $1.03 billion, up 7 percent; FY 2013 revenue was $3.84 billion, up 1 percent

 

    Fourth quarter 2013 adjusted operating margin up 60 basis points; up 180 basis points as reported

 

    Fourth quarter organic orders up 5 percent over fourth quarter 2012

 

    Company issues full-year 2014 financial guidance, sees FY 2014 adjusted EPS of $1.85 - $2.00 per share for earnings growth of 11 to 20 percent on revenue growth of 2 to 4 percent

 

    Xylem Board of Directors approves a 10 percent increase in the dividend for first quarter 2014

RYE BROOK, N.Y., February 4, 2014 – Xylem Inc. (NYSE: XYL), a leading global water technology company dedicated to solving the world’s most challenging water issues, today reported fourth quarter 2013 net income of $68 million, or $0.37 per share. Excluding the impact of restructuring, realignment and other special items, adjusted net income was $103 million or $0.56 per share, up 9 cents or 19 percent from the comparable period in 2012. Fourth quarter revenue was $1.03 billion, up 7 percent, reflective of strength in industrial and public utility markets. Fourth quarter adjusted operating margins improved 60 basis points, driven by higher volume and the impact of efficiency and cost control measures undertaken throughout the year.

“We are very pleased to deliver another strong quarter with upturns in revenue and earnings while continuing to execute our aggressive growth and operational improvement initiatives,” said Steve Loranger, chief executive officer and president of Xylem. “Organic order and revenue growth during the quarter point to the early success of our sales force accountability initiative and the strength of our business portfolio as economic conditions continue to improve. We launched new products such as our e-HMTM energy efficient stainless steel industrial pump, and won new projects, such as a large contract to supply the technology and equipment for a sophisticated drainage system on the New Jersey coastline following the damage caused by Super Storm Sandy. Under the leadership of our new regional and growth center leaders, all of our businesses substantially contributed to fourth quarter performance and are energized to build even more momentum as we begin 2014.”


LOGO

 

Loranger said the company continues to execute cost reduction actions including further refinement of the global organization and footprint, and has reinvigorated its productivity initiatives around global sourcing and Lean Six Sigma.

“We intend to bring more to the bottom line by continuing to take out costs where we can, and continue deploying our capital to invest in the business, and maximize shareholder return,” Loranger said.

Xylem today also announced that its Board of Directors declared a dividend in the amount of $0.128 per share for the first quarter of 2014, an increase of 10 percent, payable on March 19, 2014 to shareholders of record as of February 19, 2014.

For the full year 2013, Xylem revenues were $3.84 billion, up 1 percent over 2012. Full year reported net income was $228 million, or $1.22 per share with an operating margin of 9.5 percent. Adjusted net income, excluding the impact of restructuring, realignment and other special items, was $311 million or $1.67 per share. Full year 2013 adjusted operating margins were 11.8 percent. Free cash flow was $198 million, 87 percent of net earnings.

Full-year 2014 Outlook

Xylem forecasts full year 2014 revenue of approximately $4 billion, up 2 to 4 percent over 2013. Full year 2014 adjusted net income is expected to be in the range of $345 to $370 million, for adjusted earnings per share of $1.85 to $2.00, reflecting 11 to 20 percent growth over 2013. The company anticipates that restructuring and realignment costs will range from $40 to $50 million for the year.

“We’re encouraged by signs of stabilization in some of our key end markets such as industrial and public utilities, as well as relative strength in Europe,” Loranger said. “We believe the improvement we saw in the back half of 2013 will carry into 2014, combining with our continued focus on cost control to enable potential upside for our full year earnings.”

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 2013 revenue was $691 million, up 8 percent compared with the fourth quarter 2012, reflecting improvement in Transport business in the Americas and Europe.

 

    Fourth quarter adjusted segment operating income, which excludes $12 million of restructuring, realignment and other special items, was $112 million, up 7 percent over the same period in 2012. Adjusted operating margin for the quarter declined 30 basis points, including 150 basis points of unfavorable foreign exchange impacts, acquisitions and lower price.

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 2013 revenue was $358 million, up 3 percent compared with the fourth quarter 2012, with growth coming in industrial and irrigation applications.

 

   

Fourth quarter adjusted segment operating income, which excludes $4 million of restructuring and realignment costs, was $46 million, 15 percent higher than the


LOGO

 

 

comparable period last year. Adjusted operating margin grew 120 basis points primarily driven by the benefits of cost reduction actions taken throughout the year.

Supplemental information on Xylem’s fourth quarter and full year 2013 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, N.Y., with 2013 revenues of $3.8 billion and more than 12,500 employees worldwide. Xylem was named to the Dow Jones Sustainability World Index for the last two 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 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 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, 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, revenues, operating margins and earnings per share growth, and statements expressing general views about future operating results — are forward-looking statements.

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


LOGO

 

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 of 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

CONSOLIDATED AND COMBINED INCOME STATEMENTS

(In Millions, except per share data)

 

Year Ended December 31,

   2013     2012      2011  

Revenue

   $ 3,837      $ 3,791       $ 3,803   

Cost of revenue

     2,338        2,289         2,342   
  

 

 

   

 

 

    

 

 

 

Gross profit

     1,499        1,502         1,461   

Selling, general and administrative expenses

     986        914         877   

Research and development expenses

     104        106         100   

Separation costs

     4        22         87   

Restructuring and asset impairments charges

     42        17         2   
  

 

 

   

 

 

    

 

 

 

Operating income

     363        443         395   

Interest expense

     55        55         17   

Other non-operating (expense) income, net

     (10     —           5   
  

 

 

   

 

 

    

 

 

 

Income before taxes

     298        388         383   

Income tax expense

     70        91         104   
  

 

 

   

 

 

    

 

 

 

Net income

   $ 228      $ 297       $ 279   
  

 

 

   

 

 

    

 

 

 

Earnings per share:

       

Basic

   $ 1.23      $ 1.60       $ 1.51   

Diluted

   $ 1.22      $ 1.59       $ 1.50   

Weighted average number of shares – Basic

     185.2        185.8         185.1   

Weighted average number of shares – Diluted

     186.0        186.2         185.3   


XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Millions, except per share amounts)

 

December 31,

   2013     2012  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 533      $ 504   

Receivables, less allowances for discounts and doubtful accounts of $31 and $34 in 2013 and 2012, respectively

     817        776   

Inventories, net

     475        443   

Prepaid and other current assets

     143        110   

Deferred income tax assets

     41        41   
  

 

 

   

 

 

 

Total current assets

     2,009        1,874   

Property, plant and equipment, net

     488        487   

Goodwill

     1,718        1,647   

Other intangible assets, net

     488        484   

Other non-current assets

     191        187   
  

 

 

   

 

 

 

Total assets

   $ 4,894      $ 4,679   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 332      $ 332   

Accrued and other current liabilities

     477        443   

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

     42        6   
  

 

 

   

 

 

 

Total current liabilities

     851        781   

Long-term debt

     1,199        1,199   

Accrued postretirement benefits

     348        400   

Deferred income tax liabilities

     178        173   

Other non-current accrued liabilities

     79        52   
  

 

 

   

 

 

 

Total liabilities

     2,655        2,605   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Common Stock — par value $0.01 per share:

    

Authorized 750.0 shares, issued 187.6 and 186.2 shares in 2013 and 2012, respectively

     2        2   

Capital in excess of par value

     1,753        1,706   

Retained earnings

     405        264   

Treasury stock – at cost 3.0 shares and 0.5 shares in 2013 and 2012, respectively

     (86     (13

Accumulated other comprehensive income

     165        115   
  

 

 

   

 

 

 

Total stockholders’ equity

     2,239        2,074   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,894      $ 4,679   
  

 

 

   

 

 

 


XYLEM INC. AND SUBSIDIARIES

CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

(In Millions)

 

Year Ended December 31,

   2013     2012     2011  

Operating Activities

      

Net income

   $ 228      $ 297      $ 279   

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

      

Depreciation

     99        94        93   

Amortization

     51        48        44   

Deferred income taxes

     (14     1        8   

Share-based compensation

     27        22        13   

Non-cash separation costs

     —          —          10   

Restructuring and asset impairment charges, net

     42        17        2   

Other, net

     15        2        5   

Payments of restructuring

     (35     (9     (7

Contributions to postretirement benefit plans

     (43     (46     (16

Changes in assets and liabilities (net of acquisitions):

      

Changes in receivables

     (47     2        (61

Changes in inventories

     (39     5        (18

Changes in accounts payable

     4        (4     (9

Changes in accrued liabilities

     16        (28     53   

Changes in accrued taxes

     20        (17     56   

Net changes in other assets and liabilities

     —          12        (3
  

 

 

   

 

 

   

 

 

 

Net Cash — Operating activities

     324        396        449   
  

 

 

   

 

 

   

 

 

 

Investing Activities

      

Capital expenditures

     (126     (112     (126

Proceeds from the sale of property, plant and equipment

     6        5        11   

Acquisitions of businesses and assets, net of cash acquired

     (81     (41     (309

Other, net

     2        1        1   
  

 

 

   

 

 

   

 

 

 

Net Cash — Investing activities

     (199     (147     (423
  

 

 

   

 

 

   

 

 

 

Financing Activities

      

Net transfer (to)/from former parent

     —          (9     (995

Issuance of short-term debt

     39        13        5   

Issuance of senior notes, net of discount

     —          —          1,198   

Principal payments of debt and capital lease obligations

     (2     (14     (8

Purchase of Xylem common stock

     (73     (13     —     

Proceeds from exercise of employee stock options

     23        24        1   

Payments of debt issuance costs

     —          —          (10

Dividends paid

     (87     (75     (19
  

 

 

   

 

 

   

 

 

 

Net Cash — Financing activities

     (100     (74     172   
  

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     4        11        (11
  

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

     29        186        187   

Cash and cash equivalents at beginning of year

     504        318        131   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 533      $ 504      $ 318   
  

 

 

   

 

 

   

 

 

 

Supplemental disclosure of cash flow information:

      

Cash paid during the year for:

      

Interest

   $ 51      $ 53      $ —     

Income taxes (net of refunds received)

   $ 65      $ 104      $ 64   


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.

“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)     (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                                                   

Year Ended December 31

                      

Xylem Inc.

     3,912         3,782         130        3     (87     —          —          43        1     3

Water infrastructure

     2,510         2,421         89        4     (87     6        (2     6        0     4

Applied Water

     1,468         1,423         45        3     —          (8     1        38        3     3

Quarter Ended December 31

                      

Xylem Inc.

     986         926         60        6     (16     (1     —          43        5     6

Water infrastructure

     645         602         43        7     (16     2        (2     27        4     7

Applied Water

     357         337         20        6     —          (4     —          16        5     5

Quarter Ended September 30

                      

Xylem Inc.

     955         882         73        8     (20     1        —          54        6     8

Water infrastructure

     617         564         53        9     (20     3        —          36        6     10

Applied Water

     355         334         21        6     —          (3     1        19        6     6

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                                                   

Year Ended December 31

                      

Xylem Inc.

     3,837         3,791         46        1     (82     (3     —          (39     -1     1

Water infrastructure

     2,457         2,425         32        1     (82     4        —          (46     -2     1

Applied Water

     1,444         1,424         20        1     —          (9     (6     5        0     0

Quarter Ended December 31

                      

Xylem Inc.

     1,033         969         64        7     (15     (1     —          48        5     7

Water Infrastructure

     691         637         54        8     (15     2        (1     40        6     9

Applied Water

     358         346         12        3     —          (4     (2     6        2     2

Quarter Ended September 30

                      

Xylem Inc.

     965         931         34        4     (21     —          —          13        1     4

Water infrastructure

     619         595         24        4     (21     3        1        7        1     5

Applied Water

     360         350         10        3     —          (4     —          6        2     2

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)

 

     Q4     YTD  
     ‘13     ‘12     ‘13     ‘12  

Total Revenue

        

•       Total Xylem

     1,033        969        3,837        3,791   

•       Water Infrastructure

     691        637        2,457        2,425   

•       Applied Water

     358        346        1,444        1,424   

Operating Income

        

•       Total Xylem

     129        104        363        443   

•       Water Infrastructure

     100        89        271        342   

•       Applied Water

     42        35        167        170   

Operating Margin

        

•       Total Xylem

     12.5     10.7     9.5     11.7

•       Water Infrastructure

     14.5     14.0     11.0     14.1

•       Applied Water

     11.7     10.1     11.6     11.9

Separation Costs

        

•       Total Xylem

     —          7        —          22   

•       Water Infrastructure

     —          1        —          4   

•       Applied Water

     —          —          —          2   

Special Charges

        

•       Total Xylem

     4        —          24        —     

•       Water Infrastructure

     4        —          4        —     

•       Applied Water

     —          —          —          —     

Restructuring & Realignment Costs

        

•       Total Xylem

     12        19        64        24   

•       Water Infrastructure

     8        15        48        19   

•       Applied Water

     4        5        16        5   

Adjusted Operating Income*

        

•       Total Xylem

     145        130        451        489   

•       Water Infrastructure

     112        105        323        365   

•       Applied Water

     46        40        183        177   

Adjusted Operating Margin*

        

•       Total Xylem

     14.0     13.4     11.8     12.9

•       Water Infrastructure

     16.2     16.5     13.1     15.1

•       Applied Water

     12.8     11.6     12.7     12.4

 

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


Xylem Inc. Non-GAAP Reconciliation

Adjusted Diluted EPS

($ Millions, except per share amounts)

 

     Q4 2012     Q4 2013  
     As
Reported
    Adjustments     Adjusted     As
Reported
    Adjustments     Adjusted  

Total Revenue

     969          969        1,033          1,033   

Operating Income

     104        26     130        129        16     145   

Operating Margin

     10.7       13.4     12.5       14.0

Interest Expense

     (14       (14     (14       (14

Other Non-Operating Income (Expense)

     (1       (1     (8     8     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

     89        26        115        107        24        131   
  

 

 

   

 

 

   

 

 

       

Provision for Income Taxes

     (16     (11 )b      (27     (39     11e        (28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     73        15        88        68        35        103   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

     186.5          186.5        185.6          185.6   

Diluted EPS

   $ 0.39      $ 0.08      $ 0.47      $ 0.37      $ 0.19      $ 0.56   

 

     Q4 YTD 2012     Q4 YTD 2013  
     As
Reported
    Adjustments     Adjusted     As
Reported
    Adjustments     Adjusted  

Total Revenue

     3,791          3,791        3,837          3,837   

Operating Income

     443        46     489        363        88     451   

Operating Margin

     11.7       12.9     9.5       11.8

Interest Expense

     (55       (55     (55       (55

Other Non-Operating Income (Expense)

     —            —          (10     8d        (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before Taxes

     388        46        434        298        96        394   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for Income Taxes

     (91     (13 )b      (104     (70     (13 )e      (83
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     297        33        330        228        83        311   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Shares

     186.2          186.2        186.0          186.0   

Diluted EPS

   $ 1.59      $ 0.18      $ 1.77      $ 1.22      $ 0.45      $ 1.67   

 

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


Xylem Inc. Non-GAAP Reconciliation

Net Cash - Operating Activities vs. Free Cash Flow

($ Millions)

 

     Year Ended  
     2013     2012  

Net Cash - Operating Activities

   $ 324      $ 396   

Capital Expenditures

     (126     (112
  

 

 

   

 

 

 

Free Cash Flow, including separation costs

     198        284   

Cash Paid for Separation Costs (incl. Capex)

     —          28   
  

 

 

   

 

 

 

Free Cash Flow, excluding separation costs*

   $ 198      $ 312   
  

 

 

   

 

 

 

Net Income

     228        297   

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

     —          16   
  

 

 

   

 

 

 

Net Income, excluding separation costs*

   $ 228      $ 313   
  

 

 

   

 

 

 

Free Cash Flow Conversion

     87     100
  

 

 

   

 

 

 

 

* Separation costs are not excluded in 2013