Free Trial

Xylem (XYL) Financials

Xylem logo
$143.63 +3.41 (+2.43%)
As of 03:58 PM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Xylem

Annual Income Statements for Xylem

This table shows Xylem's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
337 340 260 331 549 401 254 427 355 609 890
Consolidated Net Income / (Loss)
337 340 260 330 549 401 254 427 355 609 890
Net Income / (Loss) Continuing Operations
337 340 260 330 549 401 254 427 355 609 890
Total Pre-Tax Income
421 403 340 466 585 416 285 511 440 635 1,087
Total Operating Income
463 449 408 552 654 486 367 585 622 652 1,009
Total Gross Profit
1,513 1,404 1,462 1,847 2,026 2,046 1,830 1,975 2,084 2,717 3,212
Total Revenue
3,916 3,653 3,771 4,707 5,207 5,249 4,876 5,195 5,522 7,364 8,562
Operating Revenue
3,916 3,653 3,771 4,707 5,207 5,249 4,876 5,195 5,522 7,364 8,562
Total Cost of Revenue
2,403 2,249 2,309 2,860 3,181 3,203 3,046 3,220 3,438 4,647 5,350
Operating Cost of Revenue
2,403 2,249 2,309 2,860 3,181 3,203 3,046 3,220 3,438 4,647 5,350
Total Operating Expenses
1,050 955 1,054 1,295 1,372 1,560 1,463 1,390 1,462 2,065 2,203
Selling, General & Admin Expense
920 854 914 1,089 1,161 1,158 1,143 1,179 1,227 1,757 1,911
Research & Development Expense
104 95 110 181 189 191 187 204 206 232 230
Impairment Charge
- - - 0.00 22 211 133 7.00 29 76 62
Other Special Charges / (Income)
- - - - - - 0.00 0.00 - 0.00 0.00
Total Other Income / (Expense), net
-42 -46 -68 -86 -69 -70 -82 -74 -182 -17 78
Interest Expense
54 55 70 82 82 67 77 76 50 49 44
Interest & Investment Income
- - - - - - - - 0.00 0.00 152
Other Income / (Expense), net
12 9.00 2.00 -4.00 13 -3.00 -5.00 2.00 -132 32 -30
Income Tax Expense
84 63 80 136 36 15 31 84 85 26 197
Basic Earnings per Share
$1.84 $1.88 $1.45 $1.84 $3.05 $2.23 $1.41 $2.37 $1.97 $2.81 $3.67
Weighted Average Basic Shares Outstanding
183.08M 180.89M 179.11M 179.60M 179.78M 179.99M 180.12M 180.25M 180.22M 217.01M 242.58M
Diluted Earnings per Share
$1.83 $1.87 $1.45 $1.83 $3.03 $2.21 $1.40 $2.35 $1.96 $2.79 $3.65
Weighted Average Diluted Shares Outstanding
184.25M 181.74M 180.04M 180.90M 181.13M 181.20M 181.10M 181.53M 180.98M 218.18M 243.52M
Weighted Average Basic & Diluted Shares Outstanding
183.20M 180.90M 179.30M 179.90M 180M 180.22M 180.36M 179.90M 180.28M 241.77M 243.05M
Cash Dividends to Common per Share
$0.01 $0.56 $0.62 $0.72 $0.84 $0.96 $1.04 $1.12 $1.20 $1.32 $1.44

Quarterly Income Statements for Xylem

This table shows Xylem's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
149 99 92 152 266 153 194 217 326 169 226
Consolidated Net Income / (Loss)
149 99 92 152 266 153 194 217 326 167 224
Net Income / (Loss) Continuing Operations
149 99 92 152 266 153 194 217 326 167 224
Total Pre-Tax Income
189 126 114 185 210 196 247 269 375 217 299
Total Operating Income
197 131 119 191 211 209 253 280 267 231 305
Total Gross Profit
573 546 651 764 756 752 819 784 857 768 892
Total Revenue
1,506 1,448 1,722 2,076 2,118 2,033 2,169 2,104 2,256 2,069 2,301
Operating Revenue
1,506 1,448 1,722 2,076 2,118 2,033 2,169 2,104 2,256 2,069 2,301
Total Cost of Revenue
933 902 1,071 1,312 1,362 1,281 1,350 1,320 1,399 1,301 1,409
Operating Cost of Revenue
933 902 1,071 1,312 1,362 1,281 1,350 1,320 1,399 1,301 1,409
Total Operating Expenses
376 415 532 573 545 543 566 504 590 537 587
Selling, General & Admin Expense
315 354 446 491 466 474 485 445 507 460 503
Research & Development Expense
54 53 58 61 60 59 58 55 58 56 58
Impairment Charge
7.00 8.00 28 21 19 10 23 4.00 25 21 26
Total Other Income / (Expense), net
-8.00 -5.00 -5.00 -6.00 -1.00 -13 -6.00 -11 108 -14 -6.00
Interest Expense
13 9.00 12 14 14 14 11 10 9.00 8.00 9.00
Other Income / (Expense), net
5.00 4.00 7.00 8.00 13 1.00 5.00 -1.00 -35 -6.00 3.00
Income Tax Expense
40 27 22 33 -56 43 53 52 49 50 75
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - 0.00 0.00 - - -2.00 -2.00
Basic Earnings per Share
$0.83 $0.55 $0.45 $0.63 $1.18 $0.63 $0.80 $0.89 $1.35 $0.69 $0.93
Weighted Average Basic Shares Outstanding
180.22M 180.40M 205.54M 240.87M 217.01M 241.85M 242.57M 242.93M 242.58M 243.11M 243.40M
Diluted Earnings per Share
$0.82 $0.54 $0.45 $0.63 $1.17 $0.63 $0.80 $0.89 $1.33 $0.69 $0.93
Weighted Average Diluted Shares Outstanding
180.98M 181.32M 206.74M 242.19M 218.18M 243.02M 243.54M 243.75M 243.52M 243.78M 243.86M
Weighted Average Basic & Diluted Shares Outstanding
180.28M 180.62M 240.83M 241.08M 241.77M 242.45M 242.89M 242.94M 243.05M 243.35M 243.41M
Cash Dividends to Common per Share
- - - $0.33 - $0.36 $0.36 $0.36 - $0.40 $0.40

Annual Cash Flow Statements for Xylem

This table details how cash moves in and out of Xylem's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
130 17 -372 106 -118 428 1,151 -526 -405 75 102
Net Cash From Operating Activities
416 464 497 686 586 839 824 538 596 837 1,263
Net Cash From Continuing Operating Activities
416 464 497 686 586 839 824 538 596 837 1,263
Net Income / (Loss) Continuing Operations
337 340 260 330 549 401 254 427 355 609 890
Consolidated Net Income / (Loss)
337 340 260 330 549 401 254 427 355 609 890
Depreciation Expense
95 88 87 109 117 117 117 118 111 193 258
Amortization Expense
47 45 64 125 144 140 134 127 125 243 304
Non-Cash Adjustments To Reconcile Net Income
0.00 -1.00 27 42 20 229 178 17 182 112 -9.00
Changes in Operating Assets and Liabilities, net
-63 -8.00 59 80 -244 -48 141 -151 -177 -320 -180
Net Cash From Investing Activities
-86 -132 -1,886 -181 -643 -231 -169 -183 -191 -628 -482
Net Cash From Continuing Investing Activities
-86 -132 -1,886 -181 -643 -231 -169 -183 -191 -628 -482
Purchase of Property, Plant & Equipment
-119 -117 -124 -170 -237 -226 -183 -208 -208 -271 -321
Acquisitions
0.00 -18 -1,782 -33 -433 -18 - -5.00 -3.00 -533 -199
Purchase of Investments
- 0.00 0.00 -11 -11 -7.00 -200 0.00 -21 -1.00 -11
Sale of Property, Plant & Equipment
2.00 0.00 1.00 1.00 - - - 3.00 4.00 1.00 4.00
Divestitures
30 1.00 0.00 16 22 0.00 0.00 10 1.00 105 11
Sale and/or Maturity of Investments
- 0.00 0.00 10 11 20 212 14 33 29 35
Other Investing Activities, net
1.00 2.00 19 6.00 5.00 0.00 2.00 3.00 3.00 42 -1.00
Net Cash From Financing Activities
-147 -262 1,034 -421 -40 -177 473 -855 -790 -157 -615
Net Cash From Continuing Financing Activities
-147 -262 1,034 -421 -40 -177 473 -855 -790 -157 -615
Repayment of Debt
1.00 -4.00 -688 -282 -172 -257 -642 -603 -529 -173 -313
Repurchase of Common Equity
-134 -179 -4.00 -25 -59 -40 -61 -68 -52 -25 -20
Payment of Dividends
-94 -102 -112 -130 -152 -174 -188 -203 -217 -299 -350
Issuance of Debt
52 0.00 1,814 0.00 336 281 1,344 0.00 0.00 278 1.00
Other Financing Activities, net
28 23 24 16 7.00 13 20 19 8.00 62 67
Effect of Exchange Rate Changes
-53 -53 -17 22 -21 -3.00 23 -26 -20 23 -53
Cash Interest Paid
51 52 49 78 78 77 77 99 76 69 67
Cash Income Taxes Paid
81 75 78 57 75 107 41 83 91 211 219

Quarterly Cash Flow Statements for Xylem

This table details how cash moves in and out of Xylem's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-242 -107 -129 -3.00 314 -72 -132 174 132 -62 111
Net Cash From Operating Activities
362 -19 28 373 455 89 288 311 575 33 305
Net Cash From Continuing Operating Activities
362 -19 28 373 455 89 288 311 575 33 305
Net Income / (Loss) Continuing Operations
149 99 92 152 266 153 194 217 326 169 226
Consolidated Net Income / (Loss)
149 99 92 152 266 153 194 217 326 169 226
Depreciation Expense
28 28 41 63 61 61 62 68 67 68 69
Amortization Expense
32 32 51 84 76 73 83 73 75 77 76
Non-Cash Adjustments To Reconcile Net Income
2.00 23 35 24 30 31 33 18 -91 54 34
Changes in Operating Assets and Liabilities, net
151 -201 -191 50 22 -229 -84 -65 198 -335 -100
Net Cash From Investing Activities
-68 -37 -452 -50 -89 -51 -77 -65 -289 -15 -125
Net Cash From Continuing Investing Activities
-68 -37 -452 -50 -89 -51 -77 -65 -289 -15 -125
Purchase of Property, Plant & Equipment
-60 -49 -54 -74 -94 -74 -73 -74 -100 -71 -98
Acquisitions
-1.00 - - -2.00 1.00 0.00 - -2.00 -190 -8.00 -39
Divestitures
- 0.00 91 12 2.00 11 - - - 48 2.00
Sale and/or Maturity of Investments
4.00 13 1.00 12 3.00 13 5.00 12 5.00 12 9.00
Other Investing Activities, net
- -1.00 42 1.00 - 0.00 1.00 - -2.00 -1.00 1.00
Net Cash From Financing Activities
-580 -63 298 -306 -86 -82 -337 -101 -95 -116 -128
Net Cash From Continuing Financing Activities
-580 -63 298 -306 -86 -82 -337 -101 -95 -116 -128
Repayment of Debt
-528 -2.00 -4.00 -157 -10 -12 -277 -15 -9.00 -12 -35
Payment of Dividends
-54 -60 -79 -80 -80 -88 -87 -88 -87 -98 -98
Issuance of Debt
- - - -73 2.00 0.00 - - 1.00 1.00 3.00
Other Financing Activities, net
2.00 7.00 33 5.00 17 33 30 3.00 1.00 6.00 2.00
Effect of Exchange Rate Changes
44 12 -3.00 -20 34 -28 -6.00 29 -48 25 59
Cash Interest Paid
9.00 11 19 13 26 13 23 13 18 12 20
Cash Income Taxes Paid
34 49 86 24 52 39 71 50 59 37 138

Annual Balance Sheets for Xylem

This table presents Xylem's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
4,833 4,657 6,474 6,860 7,222 7,710 8,750 8,276 7,952 16,112 16,493
Total Current Assets
2,064 2,005 1,839 2,071 2,094 2,450 3,523 3,160 3,012 3,884 4,098
Cash & Equivalents
663 680 308 414 296 724 1,875 1,349 944 1,019 1,121
Accounts Receivable
771 749 843 956 1,031 1,036 923 953 1,096 1,617 1,668
Inventories, net
486 433 522 524 595 539 558 700 799 1,018 996
Prepaid Expenses
144 143 166 177 172 151 167 158 173 230 236
Other Current Nonoperating Assets
- - - - - - - - - 0.00 77
Plant, Property, & Equipment, net
461 439 616 643 656 658 657 644 630 1,169 1,152
Total Noncurrent Assets
2,308 2,213 4,019 4,146 4,472 4,602 4,570 4,472 4,310 11,059 11,243
Goodwill
1,635 1,584 2,632 2,768 2,976 2,839 2,854 2,792 2,719 7,587 7,980
Intangible Assets
470 435 1,201 1,168 1,232 1,174 1,093 1,016 930 2,529 2,379
Other Noncurrent Operating Assets
203 194 186 210 264 589 623 664 661 943 884
Total Liabilities & Shareholders' Equity
4,833 4,657 6,474 6,860 7,222 7,710 8,750 8,276 7,952 16,112 16,493
Total Liabilities
2,706 2,573 4,267 4,341 4,440 4,743 5,774 5,050 4,449 5,936 5,611
Total Current Liabilities
903 823 1,238 1,100 1,389 1,501 1,956 1,391 1,590 2,205 2,336
Short-Term Debt
89 78 260 0.00 257 276 600 - 0.00 16 38
Accounts Payable
338 338 457 549 586 597 569 639 723 968 1,006
Accrued Expenses
476 407 521 551 546 628 787 752 867 1,221 1,271
Other Current Nonoperating Liabilities
- - - - - - - - - 0.00 21
Total Noncurrent Liabilities
1,803 1,750 3,029 3,241 3,051 3,242 3,818 3,659 2,859 3,731 3,275
Long-Term Debt
1,195 1,196 2,108 2,200 2,051 2,040 2,484 2,440 1,880 2,268 1,978
Noncurrent Deferred & Payable Income Tax Liabilities
136 118 352 252 303 310 242 287 222 557 497
Noncurrent Employee Benefit Liabilities
388 335 408 442 400 445 519 438 286 344 304
Other Noncurrent Operating Liabilities
84 101 161 347 297 447 573 494 471 562 496
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - - - - 0.00 235
Total Equity & Noncontrolling Interests
2,127 2,084 2,207 2,519 2,782 2,967 2,976 3,226 3,503 10,176 10,647
Total Preferred & Common Equity
2,127 2,084 2,190 2,503 2,768 2,957 2,968 3,218 3,494 10,166 10,642
Total Common Equity
2,127 2,084 2,190 2,503 2,768 2,957 2,968 3,218 3,494 10,166 10,642
Common Stock
1,798 1,836 1,878 1,914 1,952 1,993 2,039 2,091 2,136 8,567 8,690
Retained Earnings
648 885 1,033 1,227 1,639 1,866 1,930 2,154 2,292 2,601 3,140
Treasury Stock
-220 -399 -403 -428 -487 -527 -588 -656 -708 -733 -753
Accumulated Other Comprehensive Income / (Loss)
-99 -238 -318 -210 -336 -375 -413 -371 -226 -269 -435
Noncontrolling Interest
- 0.00 17 16 14 10 8.00 8.00 9.00 10 5.00

Quarterly Balance Sheets for Xylem

This table presents Xylem's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
7,952 7,940 16,097 15,905 16,112 15,924 15,765 16,046 16,493 16,559 17,191
Total Current Assets
3,012 3,010 3,735 3,651 3,884 3,893 3,781 4,013 4,098 4,084 4,369
Cash & Equivalents
944 837 708 705 1,019 947 815 989 1,121 1,059 1,170
Accounts Receivable
1,096 1,123 1,659 1,653 1,617 1,641 1,675 1,707 1,668 1,743 1,837
Inventories, net
799 857 1,143 1,080 1,018 1,039 1,057 1,091 996 1,022 1,071
Prepaid Expenses
173 193 225 213 230 266 234 226 236 260 283
Other Current Nonoperating Assets
- - - - 0.00 - - - 77 0.00 8.00
Plant, Property, & Equipment, net
630 631 1,144 1,132 1,169 1,141 1,144 1,158 1,152 1,157 1,189
Total Noncurrent Assets
4,310 4,299 11,218 11,122 11,059 10,890 10,840 10,875 11,243 11,318 11,633
Goodwill
2,719 2,738 7,108 7,149 7,587 7,509 7,509 7,593 7,980 8,061 8,237
Intangible Assets
930 915 3,188 3,039 2,529 2,454 2,374 2,326 2,379 2,332 2,354
Other Noncurrent Operating Assets
661 646 922 934 943 927 957 956 884 925 1,042
Total Liabilities & Shareholders' Equity
7,952 7,940 16,097 15,905 16,112 15,924 15,765 16,046 16,493 16,559 17,191
Total Liabilities
4,449 4,351 6,187 5,964 5,936 5,721 5,417 5,446 5,611 5,505 5,882
Total Current Liabilities
1,590 1,494 2,282 2,120 2,205 2,331 2,042 2,052 2,336 2,166 2,301
Short-Term Debt
0.00 0.00 240 17 16 285 17 17 38 41 68
Accounts Payable
723 710 968 943 968 948 940 930 1,006 958 1,047
Accrued Expenses
867 784 1,074 1,160 1,221 1,098 1,085 1,105 1,271 1,167 1,186
Other Current Nonoperating Liabilities
- - - - 0.00 - - - 21 0.00 0.00
Total Noncurrent Liabilities
2,859 2,857 3,905 3,844 3,731 3,390 3,375 3,394 3,275 3,339 3,581
Long-Term Debt
1,880 1,881 2,267 2,253 2,268 1,985 1,981 1,977 1,978 1,974 1,928
Noncurrent Deferred & Payable Income Tax Liabilities
222 215 738 724 557 558 552 535 497 486 427
Noncurrent Employee Benefit Liabilities
286 285 293 281 344 323 325 332 304 317 340
Other Noncurrent Operating Liabilities
471 476 607 586 562 524 517 550 496 562 886
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - 0.00 - - - 235 232 228
Total Equity & Noncontrolling Interests
3,503 3,589 9,910 9,941 10,176 10,203 10,348 10,600 10,647 10,822 11,081
Total Preferred & Common Equity
3,494 3,578 9,899 9,930 10,166 10,195 10,341 10,593 10,642 10,816 11,074
Total Common Equity
3,494 3,578 9,899 9,930 10,166 10,195 10,341 10,593 10,642 10,816 11,074
Common Stock
2,136 2,154 8,498 8,532 8,567 8,621 8,663 8,676 8,690 8,708 8,723
Retained Earnings
2,292 2,331 2,344 2,416 2,601 2,667 2,774 2,902 3,140 3,211 3,339
Treasury Stock
-708 -716 -717 -718 -733 -748 -751 -753 -753 -766 -766
Accumulated Other Comprehensive Income / (Loss)
-226 -191 -226 -300 -269 -345 -345 -232 -435 -337 -222
Noncontrolling Interest
9.00 11 11 11 10 8.00 7.00 7.00 5.00 6.00 7.00

Annual Metrics And Ratios for Xylem

This table displays calculated financial ratios and metrics derived from Xylem's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.06% -6.72% 3.23% 24.82% 10.62% 0.81% -7.11% 6.54% 6.29% 33.36% 16.27%
EBITDA Growth
22.66% -4.21% -5.08% 39.39% 18.67% -20.26% -17.16% 35.73% -12.74% 54.27% 37.59%
EBIT Growth
34.56% -3.58% -10.48% 33.66% 21.72% -27.59% -25.05% 62.15% -16.52% 39.59% 43.13%
NOPAT Growth
33.45% 2.21% -17.64% 25.29% 57.01% -23.67% -30.18% 49.45% 2.66% 24.60% 32.12%
Net Income Growth
47.81% 0.89% -23.53% 26.92% 66.36% -26.96% -36.66% 68.11% -16.86% 71.55% 46.14%
EPS Growth
50.00% 2.19% -22.46% 26.21% 65.57% -27.06% -36.65% 67.86% -16.60% 42.35% 30.82%
Operating Cash Flow Growth
28.40% 11.54% 7.11% 38.03% -14.58% 43.17% -1.79% -34.71% 10.78% 40.44% 50.90%
Free Cash Flow Firm Growth
451.06% -21.48% -384.53% 127.64% -64.65% 463.89% -0.34% -49.10% 6.45% -1,778.78% 108.56%
Invested Capital Growth
-6.82% -2.55% 59.34% 0.89% 11.36% -4.90% -8.20% 3.15% 2.83% 157.74% 2.45%
Revenue Q/Q Growth
0.23% -1.30% 2.75% 4.02% 2.14% -0.29% 0.04% -0.95% 3.43% 9.06% 1.64%
EBITDA Q/Q Growth
2.49% -0.51% -1.58% 8.31% 4.50% -0.80% -2.70% -4.91% 9.67% 9.70% 0.85%
EBIT Q/Q Growth
4.40% 0.22% -7.24% 10.93% 5.37% -1.02% -3.72% -6.38% 14.75% 3.32% 0.82%
NOPAT Q/Q Growth
6.38% 5.83% -17.08% 6.90% 34.50% -20.71% 16.28% -7.93% 4.97% 22.31% -3.70%
Net Income Q/Q Growth
9.06% 5.59% -19.75% 6.45% 39.34% -21.06% 13.39% -7.58% 11.29% 23.78% 7.23%
EPS Q/Q Growth
8.93% 6.86% -19.44% 6.40% 38.99% -21.07% 13.82% -7.84% 11.36% 14.34% 4.58%
Operating Cash Flow Q/Q Growth
0.48% 9.69% 3.97% 13.95% -15.68% 29.28% -2.14% -21.80% 31.28% 12.50% 10.50%
Free Cash Flow Firm Q/Q Growth
39.28% -19.13% -518.30% 126.35% -31.20% 23.24% 1.12% -40.02% -0.32% 3.32% -28.04%
Invested Capital Q/Q Growth
-5.37% -1.07% 53.60% -3.97% 0.76% -4.58% -4.15% 0.35% 0.91% -0.56% 1.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
38.64% 38.43% 38.77% 39.24% 38.91% 38.98% 37.53% 38.02% 37.74% 36.90% 37.51%
EBITDA Margin
15.76% 16.18% 14.88% 16.61% 17.82% 14.10% 12.57% 16.02% 13.15% 15.21% 18.00%
Operating Margin
11.82% 12.29% 10.82% 11.73% 12.56% 9.26% 7.53% 11.26% 11.26% 8.85% 11.78%
EBIT Margin
12.13% 12.54% 10.87% 11.64% 12.81% 9.20% 7.42% 11.30% 8.87% 9.29% 11.43%
Profit (Net Income) Margin
8.61% 9.31% 6.89% 7.01% 10.54% 7.64% 5.21% 8.22% 6.43% 8.27% 10.39%
Tax Burden Percent
80.05% 84.37% 76.47% 70.82% 93.85% 96.39% 89.12% 83.56% 80.68% 95.91% 81.88%
Interest Burden Percent
88.63% 87.99% 82.93% 85.04% 87.71% 86.13% 78.73% 87.05% 89.80% 92.84% 111.03%
Effective Tax Rate
19.95% 15.63% 23.53% 29.18% 6.15% 3.61% 10.88% 16.44% 19.32% 4.09% 18.12%
Return on Invested Capital (ROIC)
13.01% 13.96% 8.98% 9.12% 13.49% 10.02% 7.48% 11.50% 11.46% 7.88% 7.13%
ROIC Less NNEP Spread (ROIC-NNEP)
7.95% 7.57% 5.07% 5.95% 10.08% 6.27% 2.26% 6.12% -3.03% 6.39% 13.20%
Return on Net Nonoperating Assets (RNNOA)
2.42% 2.19% 3.13% 4.84% 7.22% 3.93% 1.07% 2.27% -0.91% 1.03% 1.32%
Return on Equity (ROE)
15.43% 16.15% 12.12% 13.97% 20.71% 13.95% 8.55% 13.77% 10.55% 8.90% 8.45%
Cash Return on Invested Capital (CROIC)
20.07% 16.54% -36.77% 8.23% 2.74% 15.04% 16.04% 8.39% 8.68% -80.31% 4.72%
Operating Return on Assets (OROA)
9.76% 9.65% 7.37% 8.22% 9.47% 6.47% 4.40% 6.90% 6.04% 5.68% 6.01%
Return on Assets (ROA)
6.93% 7.17% 4.67% 4.95% 7.80% 5.37% 3.09% 5.02% 4.38% 5.06% 5.46%
Return on Common Equity (ROCE)
15.43% 16.15% 12.07% 13.87% 20.60% 13.89% 8.52% 13.73% 10.52% 8.89% 8.35%
Return on Equity Simple (ROE_SIMPLE)
15.84% 16.31% 11.87% 13.18% 19.83% 13.56% 8.56% 13.27% 10.16% 5.99% 8.36%
Net Operating Profit after Tax (NOPAT)
371 379 312 391 614 468 327 489 502 625 826
NOPAT Margin
9.46% 10.37% 8.27% 8.30% 11.79% 8.93% 6.71% 9.41% 9.09% 8.49% 9.65%
Net Nonoperating Expense Percent (NNEP)
5.06% 6.39% 3.92% 3.17% 3.41% 3.74% 5.22% 5.38% 14.49% 1.48% -6.07%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 9.32% 5.02% 6.52%
Cost of Revenue to Revenue
61.36% 61.57% 61.23% 60.76% 61.09% 61.02% 62.47% 61.98% 62.26% 63.10% 62.49%
SG&A Expenses to Revenue
23.49% 23.38% 24.24% 23.14% 22.30% 22.06% 23.44% 22.69% 22.22% 23.86% 22.32%
R&D to Revenue
2.66% 2.60% 2.92% 3.85% 3.63% 3.64% 3.84% 3.93% 3.73% 3.15% 2.69%
Operating Expenses to Revenue
26.81% 26.14% 27.95% 27.51% 26.35% 29.72% 30.00% 26.76% 26.48% 28.04% 25.73%
Earnings before Interest and Taxes (EBIT)
475 458 410 548 667 483 362 587 490 684 979
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
617 591 561 782 928 740 613 832 726 1,120 1,541
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.88 2.83 3.70 4.52 4.05 4.55 5.93 6.51 5.55 2.67 2.64
Price to Tangible Book Value (P/TBV)
278.77 90.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 543.69 99.29
Price to Revenue (P/Rev)
1.57 1.61 2.15 2.41 2.15 2.56 3.61 4.03 3.51 3.69 3.28
Price to Earnings (P/E)
18.20 17.33 31.19 34.21 20.43 33.52 69.34 49.08 54.64 44.64 31.57
Dividend Yield
1.52% 1.71% 1.37% 1.14% 1.35% 1.29% 1.06% 0.96% 1.12% 1.17% 1.25%
Earnings Yield
5.49% 5.77% 3.21% 2.92% 4.89% 2.98% 1.44% 2.04% 1.83% 2.24% 3.17%
Enterprise Value to Invested Capital (EV/IC)
2.46 2.42 2.39 3.05 2.76 3.30 4.50 5.11 4.58 2.49 2.49
Enterprise Value to Revenue (EV/Rev)
1.72 1.78 2.70 2.79 2.54 2.87 3.86 4.25 3.68 3.86 3.41
Enterprise Value to EBITDA (EV/EBITDA)
10.95 10.98 18.16 16.79 14.27 20.33 30.71 26.51 28.02 25.41 18.97
Enterprise Value to EBIT (EV/EBIT)
14.22 14.16 24.84 23.95 19.86 31.15 52.01 37.57 41.51 41.61 29.86
Enterprise Value to NOPAT (EV/NOPAT)
18.22 17.12 32.65 33.58 21.58 32.11 57.56 45.12 40.53 45.51 35.39
Enterprise Value to Operating Cash Flow (EV/OCF)
16.24 13.98 20.49 19.14 22.60 17.93 22.85 41.00 34.13 34.00 23.15
Enterprise Value to Free Cash Flow (EV/FCFF)
11.82 14.45 0.00 37.20 106.16 21.39 26.86 61.81 53.55 0.00 53.53
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.60 0.61 1.07 0.87 0.83 0.78 1.04 0.76 0.54 0.22 0.19
Long-Term Debt to Equity
0.56 0.57 0.96 0.87 0.74 0.69 0.83 0.76 0.54 0.22 0.18
Financial Leverage
0.30 0.29 0.62 0.81 0.72 0.63 0.47 0.37 0.30 0.16 0.10
Leverage Ratio
2.23 2.25 2.59 2.82 2.66 2.60 2.77 2.75 2.41 1.76 1.55
Compound Leverage Factor
1.97 1.98 2.15 2.40 2.33 2.24 2.18 2.39 2.17 1.63 1.72
Debt to Total Capital
37.64% 37.94% 51.76% 46.62% 45.34% 43.84% 50.89% 43.06% 34.92% 18.33% 15.63%
Short-Term Debt to Total Capital
2.61% 2.32% 5.68% 0.00% 5.05% 5.22% 9.90% 0.00% 0.00% 0.13% 0.29%
Long-Term Debt to Total Capital
35.03% 35.62% 46.08% 46.62% 40.29% 38.61% 40.99% 43.06% 34.92% 18.20% 15.34%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.37% 0.34% 0.28% 0.19% 0.13% 0.14% 0.17% 0.08% 1.86%
Common Equity to Total Capital
62.36% 62.06% 47.87% 53.04% 54.38% 55.97% 48.98% 56.79% 64.91% 81.59% 82.51%
Debt to EBITDA
2.08 2.16 4.22 2.81 2.49 3.13 5.03 2.93 2.59 2.04 1.31
Net Debt to EBITDA
1.01 1.01 3.67 2.28 2.17 2.15 1.97 1.31 1.29 1.13 0.58
Long-Term Debt to EBITDA
1.94 2.02 3.76 2.81 2.21 2.76 4.05 2.93 2.59 2.03 1.28
Debt to NOPAT
3.46 3.36 7.59 5.63 3.76 4.94 9.43 4.99 3.75 3.65 2.44
Net Debt to NOPAT
1.68 1.57 6.60 4.57 3.28 3.40 3.70 2.23 1.87 2.02 1.08
Long-Term Debt to NOPAT
3.22 3.16 6.76 5.63 3.34 4.35 7.59 4.99 3.75 3.63 2.39
Altman Z-Score
2.97 3.05 2.27 2.94 2.98 3.07 3.05 3.97 4.13 3.70 4.11
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.40% 0.70% 0.57% 0.42% 0.30% 0.26% 0.25% 0.14% 1.19%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.29 2.44 1.49 1.88 1.51 1.63 1.80 2.27 1.89 1.76 1.75
Quick Ratio
1.59 1.74 0.93 1.25 0.96 1.17 1.43 1.65 1.28 1.20 1.19
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
572 449 -1,277 353 125 703 701 357 380 -6,377 546
Operating Cash Flow to CapEx
355.56% 396.58% 404.07% 405.92% 247.26% 371.24% 450.27% 262.44% 292.16% 310.00% 398.42%
Free Cash Flow to Firm to Interest Expense
10.59 8.16 -18.24 4.30 1.52 10.50 9.10 4.70 7.60 -130.14 12.41
Operating Cash Flow to Interest Expense
7.70 8.44 7.10 8.37 7.15 12.52 10.70 7.08 11.92 17.08 28.70
Operating Cash Flow Less CapEx to Interest Expense
5.54 6.31 5.34 6.30 4.26 9.15 8.32 4.38 7.84 11.57 21.50
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.81 0.77 0.68 0.71 0.74 0.70 0.59 0.61 0.68 0.61 0.53
Accounts Receivable Turnover
4.93 4.81 4.74 5.23 5.24 5.08 4.98 5.54 5.39 5.43 5.21
Inventory Turnover
5.00 4.89 4.84 5.47 5.69 5.65 5.55 5.12 4.59 5.12 5.31
Fixed Asset Turnover
8.25 8.12 7.15 7.48 8.02 7.99 7.42 7.99 8.67 8.19 7.38
Accounts Payable Turnover
7.17 6.65 5.81 5.69 5.61 5.42 5.22 5.33 5.05 5.50 5.42
Days Sales Outstanding (DSO)
74.01 75.94 77.05 69.75 69.64 71.87 73.32 65.90 67.72 67.24 70.02
Days Inventory Outstanding (DIO)
72.98 74.57 75.48 66.75 64.20 64.61 65.73 71.30 79.57 71.36 68.70
Days Payable Outstanding (DPO)
50.88 54.86 62.84 64.19 65.12 67.40 69.86 68.47 72.30 66.41 67.34
Cash Conversion Cycle (CCC)
96.11 95.66 89.69 72.30 68.72 69.07 69.19 68.74 74.99 72.18 71.38
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,748 2,678 4,267 4,305 4,794 4,559 4,185 4,317 4,439 11,441 11,721
Invested Capital Turnover
1.37 1.35 1.09 1.10 1.14 1.12 1.12 1.22 1.26 0.93 0.74
Increase / (Decrease) in Invested Capital
-201 -70 1,589 38 489 -235 -374 132 122 7,002 280
Enterprise Value (EV)
6,754 6,486 10,186 13,127 13,244 15,044 18,828 22,056 20,341 28,459 29,234
Market Capitalization
6,133 5,892 8,109 11,325 11,218 13,442 17,611 20,957 19,396 27,184 28,099
Book Value per Share
$11.69 $11.62 $12.21 $13.94 $15.40 $16.42 $16.47 $17.85 $19.39 $42.17 $43.80
Tangible Book Value per Share
$0.12 $0.36 ($9.16) ($7.98) ($8.01) ($5.86) ($5.43) ($3.27) ($0.86) $0.21 $1.16
Total Capital
3,411 3,358 4,575 4,719 5,090 5,283 6,060 5,666 5,383 12,460 12,898
Total Debt
1,284 1,274 2,368 2,200 2,308 2,316 3,084 2,440 1,880 2,284 2,016
Total Long-Term Debt
1,195 1,196 2,108 2,200 2,051 2,040 2,484 2,440 1,880 2,268 1,978
Net Debt
621 594 2,060 1,786 2,012 1,592 1,209 1,091 936 1,265 895
Capital Expenditures (CapEx)
117 117 123 169 237 226 183 205 204 270 317
Debt-free, Cash-free Net Working Capital (DFCFNWC)
587 580 553 557 666 501 292 420 478 676 679
Debt-free Net Working Capital (DFNWC)
1,250 1,260 861 971 962 1,225 2,167 1,769 1,422 1,695 1,800
Net Working Capital (NWC)
1,161 1,182 601 971 705 949 1,567 1,769 1,422 1,679 1,762
Net Nonoperating Expense (NNE)
34 39 52 61 65 67 73 62 147 16 -64
Net Nonoperating Obligations (NNO)
621 594 2,060 1,786 2,012 1,592 1,209 1,091 936 1,265 839
Total Depreciation and Amortization (D&A)
142 133 151 234 261 257 251 245 236 436 562
Debt-free, Cash-free Net Working Capital to Revenue
14.99% 15.88% 14.66% 11.83% 12.79% 9.54% 5.99% 8.08% 8.66% 9.18% 7.93%
Debt-free Net Working Capital to Revenue
31.92% 34.49% 22.83% 20.63% 18.48% 23.34% 44.44% 34.05% 25.75% 23.02% 21.02%
Net Working Capital to Revenue
29.65% 32.36% 15.94% 20.63% 13.54% 18.08% 32.14% 34.05% 25.75% 22.80% 20.58%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.84 $1.88 $1.45 $1.84 $3.05 $2.23 $1.41 $2.37 $1.97 $2.81 $3.67
Adjusted Weighted Average Basic Shares Outstanding
183.08M 180.89M 179.11M 179.63M 179.78M 180M 180.12M 180.25M 180.22M 217.01M 242.58M
Adjusted Diluted Earnings per Share
$1.83 $1.87 $1.45 $1.83 $3.03 $2.21 $1.40 $2.35 $1.96 $2.79 $3.65
Adjusted Weighted Average Diluted Shares Outstanding
184.25M 181.74M 180.04M 180.86M 181.13M 181.20M 181.10M 181.53M 180.98M 218.18M 243.52M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
182.31M 178.49M 179.47M 179.89M 179.55M 180.22M 180.36M 179.90M 180.28M 241.77M 243.05M
Normalized Net Operating Profit after Tax (NOPAT)
391 384 335 409 634 672 446 495 525 698 877
Normalized NOPAT Margin
10.00% 10.51% 8.88% 8.68% 12.18% 12.80% 9.14% 9.52% 9.51% 9.48% 10.24%
Pre Tax Income Margin
10.75% 11.03% 9.02% 9.90% 11.23% 7.93% 5.85% 9.84% 7.97% 8.62% 12.70%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.80 8.33 5.86 6.68 8.13 7.21 4.70 7.72 9.80 13.96 22.25
NOPAT to Interest Expense
6.86 6.89 4.46 4.77 7.48 6.99 4.25 6.43 10.04 12.76 18.78
EBIT Less CapEx to Interest Expense
6.63 6.20 4.10 4.62 5.24 3.84 2.32 5.03 5.72 8.45 15.05
NOPAT Less CapEx to Interest Expense
4.70 4.76 2.70 2.71 4.59 3.62 1.87 3.73 5.96 7.25 11.57
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
27.89% 30.00% 43.08% 39.39% 27.69% 43.39% 74.02% 47.54% 61.13% 49.10% 39.33%
Augmented Payout Ratio
67.66% 82.65% 44.62% 46.97% 38.43% 53.37% 98.03% 63.47% 75.77% 53.20% 41.57%

Quarterly Metrics And Ratios for Xylem

This table displays calculated financial ratios and metrics derived from Xylem's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.83% 13.84% 26.25% 50.43% 40.64% 40.40% 25.96% 1.35% 6.52% 1.77% 6.09%
EBITDA Growth
32.32% 15.38% 4.81% 297.70% 37.79% 76.41% 84.86% 21.39% 3.60% 7.56% 12.41%
EBIT Growth
45.32% 21.62% -14.86% 586.21% 10.89% 55.56% 104.76% 40.20% 3.57% 7.14% 19.38%
NOPAT Growth
23.70% 10.82% -20.13% 32.33% 72.09% 58.51% 106.92% 43.93% -13.15% 8.97% 14.99%
Net Income Growth
31.86% 20.73% -17.86% 1,166.67% 78.52% 54.55% 110.87% 42.76% 22.56% 9.15% 15.46%
EPS Growth
32.26% 20.00% -27.42% 800.00% 42.68% 16.67% 77.78% 41.27% 13.68% 9.52% 16.25%
Operating Cash Flow Growth
64.55% 76.54% -75.22% 84.65% 25.69% 568.42% 928.57% -16.62% 26.37% -62.92% 5.90%
Free Cash Flow Firm Growth
616.83% 92.74% -7,416.47% -32,293.79% -20,320.25% -83,278.70% 105.29% 101.83% 99.29% 95.45% -197.56%
Invested Capital Growth
2.83% 2.45% 160.78% 161.56% 157.74% 148.78% -1.52% 0.86% 2.45% 4.20% 5.17%
Revenue Q/Q Growth
9.13% -3.85% 18.92% 20.56% 2.02% -4.01% 6.69% -3.00% 7.22% -8.29% 11.21%
EBITDA Q/Q Growth
201.15% -25.57% 11.79% 58.72% 4.34% -4.71% 17.15% 4.22% -10.95% -1.07% 22.43%
EBIT Q/Q Growth
596.55% -33.17% -6.67% 57.94% 12.56% -6.25% 22.86% 8.14% -16.85% -3.02% 36.89%
NOPAT Q/Q Growth
30.96% -33.73% -6.70% 63.41% 70.31% -38.96% 21.80% 13.67% 2.76% -23.41% 28.53%
Net Income Q/Q Growth
1,141.67% -33.56% -7.07% 65.22% 75.00% -42.48% 26.80% 11.86% 50.23% -48.77% 34.13%
EPS Q/Q Growth
1,071.43% -34.15% -16.67% 40.00% 85.71% -46.15% 26.98% 11.25% 49.44% -48.12% 34.78%
Operating Cash Flow Q/Q Growth
79.21% -105.25% 247.37% 1,232.14% 21.98% -80.44% 223.60% 7.99% 84.89% -94.26% 824.24%
Free Cash Flow Firm Q/Q Growth
54.28% -124.23% -88,149.12% 2.43% 3.10% 0.07% 105.60% -66.32% -137.74% -539.46% -20.01%
Invested Capital Q/Q Growth
0.91% 4.37% 152.73% -1.73% -0.56% 0.74% 0.04% 0.64% 1.00% 2.47% 0.97%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
38.05% 37.71% 37.80% 36.80% 35.69% 36.99% 37.76% 37.26% 37.99% 37.12% 38.77%
EBITDA Margin
17.40% 13.47% 12.66% 16.67% 17.04% 16.92% 18.58% 19.96% 16.58% 17.88% 19.69%
Operating Margin
13.08% 9.05% 6.91% 9.20% 9.96% 10.28% 11.66% 13.31% 11.84% 11.16% 13.26%
EBIT Margin
13.41% 9.32% 7.32% 9.59% 10.58% 10.33% 11.89% 13.26% 10.28% 10.87% 13.39%
Profit (Net Income) Margin
9.89% 6.84% 5.34% 7.32% 12.56% 7.53% 8.94% 10.31% 14.45% 8.07% 9.73%
Tax Burden Percent
78.84% 78.57% 80.70% 82.16% 126.67% 78.06% 78.54% 80.67% 86.93% 76.96% 74.92%
Interest Burden Percent
93.56% 93.33% 90.48% 92.96% 93.75% 93.33% 95.74% 96.42% 161.64% 96.44% 97.08%
Effective Tax Rate
21.16% 21.43% 19.30% 17.84% -26.67% 21.94% 21.46% 19.33% 13.07% 23.04% 25.08%
Return on Invested Capital (ROIC)
13.01% 8.85% 4.17% 6.42% 11.70% 7.90% 6.62% 7.83% 7.61% 6.28% 7.33%
ROIC Less NNEP Spread (ROIC-NNEP)
12.39% 8.52% 3.91% 6.06% 11.59% 7.04% 6.30% 7.14% 16.53% 5.33% 6.88%
Return on Net Nonoperating Assets (RNNOA)
3.73% 2.96% 0.92% 1.26% 1.86% 1.21% 0.93% 0.89% 1.65% 0.57% 0.64%
Return on Equity (ROE)
16.74% 11.81% 5.09% 7.68% 13.57% 9.10% 7.55% 8.72% 9.26% 6.85% 7.96%
Cash Return on Invested Capital (CROIC)
8.68% 8.72% -83.14% -82.94% -80.31% -76.82% 8.32% 6.57% 4.72% 3.04% 2.33%
Operating Return on Assets (OROA)
9.13% 6.58% 3.65% 5.39% 6.47% 6.88% 6.27% 6.99% 5.40% 5.76% 7.09%
Return on Assets (ROA)
6.73% 4.82% 2.66% 4.12% 7.69% 5.01% 4.71% 5.44% 7.59% 4.27% 5.16%
Return on Common Equity (ROCE)
16.70% 11.77% 5.08% 7.67% 13.55% 9.09% 7.54% 8.71% 9.15% 6.77% 7.88%
Return on Equity Simple (ROE_SIMPLE)
0.00% 10.40% 3.56% 4.95% 0.00% 6.50% 7.40% 7.84% 0.00% 8.36% 0.00%
Net Operating Profit after Tax (NOPAT)
155 103 96 157 267 163 199 226 232 178 228
NOPAT Margin
10.31% 7.11% 5.58% 7.56% 12.62% 8.03% 9.16% 10.74% 10.29% 8.59% 9.93%
Net Nonoperating Expense Percent (NNEP)
0.62% 0.33% 0.26% 0.36% 0.12% 0.86% 0.32% 0.69% -8.92% 0.95% 0.45%
Return On Investment Capital (ROIC_SIMPLE)
2.89% - - - 2.15% - - - 1.83% 1.38% 1.75%
Cost of Revenue to Revenue
61.95% 62.29% 62.20% 63.20% 64.31% 63.01% 62.24% 62.74% 62.01% 62.88% 61.23%
SG&A Expenses to Revenue
20.92% 24.45% 25.90% 23.65% 22.00% 23.32% 22.36% 21.15% 22.47% 22.23% 21.86%
R&D to Revenue
3.59% 3.66% 3.37% 2.94% 2.83% 2.90% 2.67% 2.61% 2.57% 2.71% 2.52%
Operating Expenses to Revenue
24.97% 28.66% 30.89% 27.60% 25.73% 26.71% 26.10% 23.95% 26.15% 25.95% 25.51%
Earnings before Interest and Taxes (EBIT)
202 135 126 199 224 210 258 279 232 225 308
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
262 195 218 346 361 344 403 420 374 370 453
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.55 5.19 2.03 2.18 2.67 3.05 3.18 3.10 2.64 2.68 2.84
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 543.69 133.95 71.80 48.66 99.29 68.64 65.18
Price to Revenue (P/Rev)
3.51 3.26 3.32 3.21 3.69 3.91 3.92 3.89 3.28 3.38 3.61
Price to Earnings (P/E)
54.64 49.97 57.10 44.05 44.64 46.87 42.98 39.52 31.57 32.05 33.56
Dividend Yield
1.12% 1.19% 1.13% 1.43% 1.17% 1.05% 1.02% 1.04% 1.25% 1.24% 1.18%
Earnings Yield
1.83% 2.00% 1.75% 2.27% 2.24% 2.13% 2.33% 2.53% 3.17% 3.12% 2.98%
Enterprise Value to Invested Capital (EV/IC)
4.58 4.24 1.87 2.02 2.49 2.81 2.95 2.91 2.49 2.52 2.68
Enterprise Value to Revenue (EV/Rev)
3.68 3.45 3.62 3.44 3.86 4.08 4.06 4.01 3.41 3.52 3.73
Enterprise Value to EBITDA (EV/EBITDA)
28.02 26.12 28.75 22.77 25.41 25.54 23.43 22.13 18.97 19.29 20.12
Enterprise Value to EBIT (EV/EBIT)
41.51 38.21 44.53 35.12 41.61 42.70 38.24 34.82 29.86 30.41 31.17
Enterprise Value to NOPAT (EV/NOPAT)
40.53 38.49 45.14 45.48 45.51 47.20 43.20 39.41 35.39 35.94 37.32
Enterprise Value to Operating Cash Flow (EV/OCF)
34.13 29.85 38.23 31.25 34.00 34.29 28.28 29.58 23.15 25.04 26.59
Enterprise Value to Free Cash Flow (EV/FCFF)
53.55 49.19 0.00 0.00 0.00 0.00 35.25 44.55 53.53 84.63 117.90
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.54 0.52 0.25 0.23 0.22 0.22 0.19 0.19 0.19 0.18 0.18
Long-Term Debt to Equity
0.54 0.52 0.23 0.23 0.22 0.19 0.19 0.19 0.18 0.18 0.17
Financial Leverage
0.30 0.35 0.24 0.21 0.16 0.17 0.15 0.13 0.10 0.11 0.09
Leverage Ratio
2.41 2.38 1.85 1.82 1.76 1.73 1.57 1.56 1.55 1.53 1.52
Compound Leverage Factor
2.26 2.22 1.68 1.70 1.65 1.61 1.51 1.50 2.50 1.47 1.48
Debt to Total Capital
34.92% 34.39% 20.19% 18.59% 18.33% 18.20% 16.18% 15.83% 15.63% 15.42% 15.00%
Short-Term Debt to Total Capital
0.00% 0.00% 1.93% 0.14% 0.13% 2.28% 0.14% 0.14% 0.29% 0.31% 0.51%
Long-Term Debt to Total Capital
34.92% 34.39% 18.26% 18.45% 18.20% 15.91% 16.05% 15.70% 15.34% 15.10% 14.49%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.17% 0.20% 0.09% 0.09% 0.08% 0.06% 0.06% 0.06% 1.86% 1.82% 1.77%
Common Equity to Total Capital
64.91% 65.41% 79.72% 81.32% 81.59% 81.74% 83.76% 84.11% 82.51% 82.76% 83.23%
Debt to EBITDA
2.59 2.50 3.29 2.22 2.04 1.79 1.37 1.31 1.31 1.29 1.23
Net Debt to EBITDA
1.29 1.39 2.36 1.53 1.13 1.04 0.81 0.66 0.58 0.61 0.51
Long-Term Debt to EBITDA
2.59 2.50 2.98 2.21 2.03 1.56 1.36 1.29 1.28 1.26 1.19
Debt to NOPAT
3.75 3.69 5.17 4.44 3.65 3.31 2.53 2.32 2.44 2.40 2.29
Net Debt to NOPAT
1.87 2.05 3.71 3.06 2.02 1.93 1.50 1.17 1.08 1.14 0.95
Long-Term Debt to NOPAT
3.75 3.69 4.67 4.41 3.63 2.89 2.51 2.30 2.39 2.35 2.21
Altman Z-Score
4.01 3.98 2.66 2.97 3.60 4.15 4.61 4.60 3.97 4.14 4.19
Noncontrolling Interest Sharing Ratio
0.25% 0.28% 0.14% 0.14% 0.14% 0.14% 0.09% 0.09% 1.19% 1.16% 1.12%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.89 2.01 1.64 1.72 1.76 1.67 1.85 1.96 1.75 1.89 1.90
Quick Ratio
1.28 1.31 1.04 1.11 1.20 1.11 1.22 1.31 1.19 1.29 1.31
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
33 -8.07 -7,123 -6,950 -6,735 -6,730 377 127 -48 -306 -368
Operating Cash Flow to CapEx
613.56% -38.78% 51.85% 518.06% 478.95% 121.92% 405.63% 420.27% 580.81% 50.00% 311.22%
Free Cash Flow to Firm to Interest Expense
2.56 -0.90 -593.58 -496.43 -481.05 -480.70 34.25 12.69 -5.32 -38.28 -40.83
Operating Cash Flow to Interest Expense
27.85 -2.11 2.33 26.64 32.50 6.36 26.18 31.10 63.89 4.13 33.89
Operating Cash Flow Less CapEx to Interest Expense
23.31 -7.56 -2.17 21.50 25.71 1.14 19.73 23.70 52.89 -4.13 23.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.68 0.71 0.50 0.56 0.61 0.67 0.53 0.53 0.53 0.53 0.53
Accounts Receivable Turnover
5.39 5.34 4.51 5.06 5.43 5.75 5.04 5.01 5.21 5.08 4.97
Inventory Turnover
4.59 4.26 3.77 4.40 5.12 5.30 4.82 4.89 5.31 5.21 5.10
Fixed Asset Turnover
8.67 8.99 6.91 7.86 8.19 8.97 7.34 7.36 7.38 7.48 7.48
Accounts Payable Turnover
5.05 5.19 4.66 5.40 5.50 6.06 5.56 5.67 5.42 5.63 5.46
Days Sales Outstanding (DSO)
67.72 68.35 80.85 72.19 67.24 63.46 72.47 72.79 70.02 71.83 73.42
Days Inventory Outstanding (DIO)
79.57 85.75 96.78 82.94 71.36 68.85 75.68 74.57 68.70 70.04 71.53
Days Payable Outstanding (DPO)
72.30 70.32 78.39 67.54 66.41 60.20 65.64 64.34 67.34 64.78 66.79
Cash Conversion Cycle (CCC)
74.99 83.79 99.24 87.60 72.18 72.10 82.51 83.03 71.38 77.10 78.16
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,439 4,633 11,709 11,506 11,441 11,526 11,531 11,605 11,721 12,010 12,127
Invested Capital Turnover
1.26 1.24 0.75 0.85 0.93 0.98 0.72 0.73 0.74 0.73 0.74
Increase / (Decrease) in Invested Capital
122 111 7,219 7,107 7,002 6,893 -178 99 280 484 596
Enterprise Value (EV)
20,341 19,642 21,908 23,249 28,459 32,407 34,073 33,810 29,234 30,228 32,541
Market Capitalization
19,396 18,587 20,098 21,673 27,184 31,076 32,883 32,798 28,099 29,034 31,480
Book Value per Share
$19.39 $19.85 $54.81 $41.23 $42.17 $42.15 $42.65 $43.61 $43.80 $44.50 $45.51
Tangible Book Value per Share
($0.86) ($0.42) ($2.20) ($1.07) $0.21 $0.96 $1.89 $2.77 $1.16 $1.74 $1.98
Total Capital
5,383 5,470 12,417 12,211 12,460 12,473 12,346 12,594 12,898 13,069 13,305
Total Debt
1,880 1,881 2,507 2,270 2,284 2,270 1,998 1,994 2,016 2,015 1,996
Total Long-Term Debt
1,880 1,881 2,267 2,253 2,268 1,985 1,981 1,977 1,978 1,974 1,928
Net Debt
936 1,044 1,799 1,565 1,265 1,323 1,183 1,005 895 956 826
Capital Expenditures (CapEx)
59 49 54 72 95 73 71 74 99 66 98
Debt-free, Cash-free Net Working Capital (DFCFNWC)
478 679 985 843 676 900 941 989 679 900 966
Debt-free Net Working Capital (DFNWC)
1,422 1,516 1,693 1,548 1,695 1,847 1,756 1,978 1,800 1,959 2,136
Net Working Capital (NWC)
1,422 1,516 1,453 1,531 1,679 1,562 1,739 1,961 1,762 1,918 2,068
Net Nonoperating Expense (NNE)
6.31 3.93 4.04 4.93 1.27 10 4.71 8.87 -94 11 4.49
Net Nonoperating Obligations (NNO)
936 1,044 1,799 1,565 1,265 1,323 1,183 1,005 839 956 818
Total Depreciation and Amortization (D&A)
60 60 92 147 137 134 145 141 142 145 145
Debt-free, Cash-free Net Working Capital to Revenue
8.66% 11.92% 16.26% 12.49% 9.18% 11.32% 11.21% 11.74% 7.93% 10.47% 11.07%
Debt-free Net Working Capital to Revenue
25.75% 26.61% 27.96% 22.93% 23.02% 23.24% 20.91% 23.48% 21.02% 22.78% 24.47%
Net Working Capital to Revenue
25.75% 26.61% 23.99% 22.67% 22.80% 19.65% 20.71% 23.28% 20.58% 22.31% 23.69%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.83 $0.55 $0.45 $0.63 $1.18 $0.63 $0.80 $0.89 $1.35 $0.69 $0.93
Adjusted Weighted Average Basic Shares Outstanding
180.22M 180.40M 205.54M 240.87M 217.01M 241.85M 242.57M 242.93M 242.58M 243.11M 243.40M
Adjusted Diluted Earnings per Share
$0.82 $0.54 $0.45 $0.63 $1.17 $0.63 $0.80 $0.89 $1.33 $0.69 $0.93
Adjusted Weighted Average Diluted Shares Outstanding
180.98M 181.32M 206.74M 242.19M 218.18M 243.02M 243.54M 243.75M 243.52M 243.78M 243.86M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
180.28M 180.62M 240.83M 241.08M 241.77M 242.45M 242.89M 242.94M 243.05M 243.35M 243.41M
Normalized Net Operating Profit after Tax (NOPAT)
161 109 119 174 161 171 217 229 254 194 248
Normalized NOPAT Margin
10.68% 7.54% 6.89% 8.39% 7.60% 8.41% 9.99% 10.89% 11.25% 9.37% 10.78%
Pre Tax Income Margin
12.55% 8.70% 6.62% 8.91% 9.92% 9.64% 11.39% 12.79% 16.62% 10.49% 12.99%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
15.54 15.00 10.50 14.21 16.00 15.00 23.45 27.90 25.78 28.13 34.22
NOPAT to Interest Expense
11.95 11.44 8.00 11.21 19.09 11.65 18.06 22.59 25.79 22.22 25.39
EBIT Less CapEx to Interest Expense
11.00 9.56 6.00 9.07 9.21 9.79 17.00 20.50 14.78 19.88 23.33
NOPAT Less CapEx to Interest Expense
7.41 5.99 3.50 6.07 12.30 6.44 11.61 15.19 14.79 13.97 14.50
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
61.13% 59.68% 69.89% 55.49% 49.10% 49.32% 43.79% 41.33% 39.33% 39.82% 39.72%
Augmented Payout Ratio
75.77% 62.10% 72.44% 57.52% 53.20% 54.15% 48.24% 45.42% 41.57% 41.81% 41.33%

Key Financial Trends

Xylem Inc. (NYSE:XYL) has demonstrated steady financial performance and growth over the last several years through Q2 2025, as seen from the analysis of their income statements, balance sheets, and cash flow statements.

Key positive trends and highlights:

  • Operating revenue showed a sustained increase from approximately $1.45 billion in Q1 2023 to over $2.3 billion by Q2 2025, signaling solid top-line growth.
  • Net income attributable to common shareholders has grown steadily from $99 million in Q1 2023 to $226 million in Q2 2025, with diluted earnings per share rising from $0.54 to $0.93, indicating improved profitability and shareholder value.
  • Total assets increased from about $7.9 billion in Q1 2023 to $17.2 billion by Q2 2025, reflecting expansion and capital investment.
  • Cash and equivalents rose significantly from $837 million in Q1 2023 to $1.17 billion in Q2 2025, indicating strengthening liquidity.
  • Free cash flow remains positive in recent quarters, with operating cash flow at $305 million and continued investments in property, plant, and equipment, supporting future growth.
  • The company continues to pay consistent dividends (increasing from $0.33 in 2023 to $0.40 per share in 2025 Q2), reflecting confidence in cash flow and returning value to shareholders.
  • Goodwill and intangible assets have grown due to acquisitions, indicating strategic expansion into new markets or capabilities.
  • Reduction in short-term debt from $285 million in Q1 2025 to $68 million in Q2 2025, improving the company’s short-term financial stability.

Neutral aspects to monitor:

  • Total liabilities have increased from $4.35 billion in Q1 2023 to $5.88 billion in Q2 2025, consistent with asset growth but requires monitoring to maintain healthy leverage.
  • Accounts receivable and inventories also show increases consistent with sales growth, but effectiveness in managing working capital needs to be maintained.

Challenges and potential concerns:

  • Operating expenses have increased alongside revenue, with impairment charges fluctuating and notable in some periods (e.g., $26 million impairment in Q2 2025), which could reflect risks in asset valuations or restructuring costs.
  • Cash flow from financing activities shows significant outflows, primarily due to dividend payments and debt repayments, which while positive for creditors and shareholders, reduces cash reserves available for other investments.
  • Interest expense has increased modestly, from $9 million in Q1 2023 to around $9 million in recent quarters, requiring attention if debt levels continue to rise.
  • Exchange rate effects have caused both positive and negative impacts on cash flows across periods, introducing currency risk exposure due to Xylem’s international operations.
  • While net cash from operating activities improved by Q2 2025, prior quarters showed volatility and tight cash generation, indicating sensitivity to operational performance and working capital cycles.

Summary: Xylem has shown consistent revenue growth and profitability improvement over the last few years with increasing assets and liquidity, supported by steady dividend increases and strategic acquisitions. However, the company faces some volatility in operating cash flows, fluctuating impairment charges, and rising liabilities that warrant close monitoring. Overall, its financial position has strengthened, but prudent management of expenses, debt, and working capital will be important for sustaining momentum.

08/22/25 01:22 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Xylem's Financials

When does Xylem's fiscal year end?

According to the most recent income statement we have on file, Xylem's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Xylem's net income changed over the last 10 years?

Xylem's net income appears to be on an upward trend, with a most recent value of $890 million in 2024, rising from $337 million in 2014. The previous period was $609 million in 2023. View Xylem's forecast to see where analysts expect Xylem to go next.

What is Xylem's operating income?
Xylem's total operating income in 2024 was $1.01 billion, based on the following breakdown:
  • Total Gross Profit: $3.21 billion
  • Total Operating Expenses: $2.20 billion
How has Xylem's revenue changed over the last 10 years?

Over the last 10 years, Xylem's total revenue changed from $3.92 billion in 2014 to $8.56 billion in 2024, a change of 118.6%.

How much debt does Xylem have?

Xylem's total liabilities were at $5.61 billion at the end of 2024, a 5.5% decrease from 2023, and a 107.4% increase since 2014.

How much cash does Xylem have?

In the past 10 years, Xylem's cash and equivalents has ranged from $296 million in 2018 to $1.88 billion in 2020, and is currently $1.12 billion as of their latest financial filing in 2024.

How has Xylem's book value per share changed over the last 10 years?

Over the last 10 years, Xylem's book value per share changed from 11.69 in 2014 to 43.80 in 2024, a change of 274.6%.



This page (NYSE:XYL) was last updated on 8/22/2025 by MarketBeat.com Staff
From Our Partners