Stock Scorer

Xylem Inc. (XYL)

Every figure this model derived for XYL, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 341,000,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 1,476,000,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 4,394,000,000 AssetsCurrent 2026-06-30
current liabilities 2,724,000,000 LiabilitiesCurrent 2026-06-30
equity 10,421,000,000 StockholdersEquity 2026-06-30
interest expense 23,000,000 InterestExpenseNonoperating 2026-06-30
ocf 1,301,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 9,126,000,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 53,000,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up XYL on one particular measure came for.

RatioValue
cash operating margin17.9
current ratio1.61
current ratio reported1.61
dilution pct0.19
ebit cagr24.04
ebit yoy21.98
ev ebit19.43
ev owner earnings28.3
ev sales2.81
fcf margin10.52
growth cv0.78
interest cover57.43
net debt ebitda1.0
operating margin14.48
owner earnings margin9.94
revenue growth4.54
revenue growth per share4.33
roic8.7
rpo growth62.44
rule of 4019.01
sbc pct revenue0.58

Everything else this filing tags

400 more elements from XYL's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets17,342,000,0002026-06-30 132USD
LiabilitiesAndStockholdersEquity17,342,000,0002026-06-30 122USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest10,424,000,0002026-06-30 240USD
AdditionalPaidInCapitalCommonStock8,787,000,0002026-06-30 120USD
Goodwill8,256,000,0002026-06-30 137USD
Liabilities6,676,000,0002026-06-30 122USD
StockIssuedDuringPeriodValueNewIssues6,121,000,0002023-12-31 6USD
Revenues4,461,000,0002026-06-30 135USD
RevenueFromContractWithCustomerIncludingAssessedTax4,321,000,0002026-06-30 102USD
RetainedEarningsAccumulatedDeficit3,956,000,0002026-06-30 120USD
IntangibleAssetsGrossExcludingGoodwill3,730,000,0002026-06-30 100USD
BusinessAcquisitionsProFormaRevenue3,347,000,0002010-12-31 1USD
LongTermDebt2,947,000,0002026-06-30 17USD
DebtLongtermAndShorttermCombinedAmount2,926,000,0002026-06-30 106USD
RevenueRemainingPerformanceObligation2,924,000,0002026-06-30 33USD
PropertyPlantAndEquipmentGross2,797,000,0002025-12-31 70USD
CostOfRevenue2,695,000,0002026-06-30 199USD
LongTermDebtNoncurrent2,395,000,0002026-06-30 122USD
IntangibleAssetsNetExcludingGoodwill2,150,000,0002026-06-30 122USD
TreasuryStockValue2,023,000,0002026-06-30 117USD
AccountsReceivableNetCurrent1,875,000,0002026-06-30 122USD
GrossProfit1,766,000,0002026-06-30 271USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,638,000,0002025-12-31 70USD
FiniteLivedIntangibleAssetsAccumulatedAmortization1,580,000,0002026-06-30 116USD
UndistributedEarningsOfForeignSubsidiaries1,500,000,0002022-12-31 6USD
OtherAssetsNoncurrent1,375,000,0002026-06-30 122USD
BridgeLoan1,300,000,0002016-08-15 3USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,276,000,0002026-06-30 72USD
PaymentsForRepurchaseOfCommonStock1,243,000,0002026-06-30 130USD
StockholdersEquityPeriodIncreaseDecrease-1,240,000,0002011-12-31 7USD
SalesRevenueNet1,217,000,0002018-03-31 139USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments1,181,000,0002025-12-31 149USD
AccruedLiabilitiesCurrent1,180,000,0002026-06-30 122USD
PropertyPlantAndEquipmentNet1,167,000,0002026-06-30 122USD
NoncurrentAssets1,159,000,0002025-12-31 42USD
InventoryNet1,016,000,0002026-06-30 122USD
AccountsPayableCurrent1,013,000,0002026-06-30 122USD
ProceedsFromIssuanceOfLongTermDebt990,000,0002026-06-30 18USD
SellingGeneralAndAdministrativeExpense975,000,0002026-06-30 199USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive900,000,0002025-12-31 3USD
GuaranteeObligationsCurrentCarryingValue899,000,0002026-06-30 82USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive899,000,0002025-12-31 1USD
OtherAccruedLiabilitiesNoncurrent810,000,0002026-06-30 120USD
RecordedUnconditionalPurchaseObligation802,000,0002025-12-31 2USD
IncomeTaxExaminationEstimateOfPossibleLoss788,000,0002022-06-30 12SEK
RecordedUnconditionalPurchaseObligationDueInNextRollingTwelveMonths775,000,0002025-12-31 2USD
CommonStockSharesAuthorized750,000,0002026-06-30 120shares
DeferredTaxAssetsGross715,000,0002025-12-31 28USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic695,000,0002025-12-31 42USD
DeferredIncomeTaxLiabilities689,000,0002025-12-31 22USD
TreasuryStockValueAcquiredCostMethod655,000,0002026-06-30 121USD
OperatingIncomeLoss634,000,0002026-06-30 271USD
DefinedBenefitPlanBenefitObligation614,000,0002025-12-31 28USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest608,000,0002026-06-30 50USD
ContractWithCustomerAssetGross585,000,0002026-06-30 121USD
CashFlowHedgeDerivativeInstrumentLiabilitiesAtFairValue577,000,0002021-12-31 1USD
DepreciationDepletionAndAmortization575,000,0002025-12-31 181USD
InventoryRawMaterialsNetOfReserves559,000,0002026-06-30 110USD
DefinedBenefitPlanAccumulatedBenefitObligation554,000,0002025-12-31 28USD
ShortTermBorrowings534,000,0002025-12-31 22USD
DebtCurrent531,000,0002026-06-30 84USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear527,000,0002026-06-30 4USD
LessorOperatingLeasePaymentsToBeReceived511,000,0002023-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo508,000,0002026-06-30 7USD
DebtInstrumentFaceAmount500,000,0002020-06-26 7USD
SupplierFinanceProgramObligationIncrease496,000,0002026-06-30 10USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign486,000,0002025-12-31 42USD
NetCashProvidedByUsedInFinancingActivities-484,000,0002026-06-30 137USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets482,000,0002025-12-31 28USD
LesseeOperatingLeaseLiabilityPaymentsDue475,000,0002025-12-31 10USD
SupplierFinanceProgramObligationDecreaseSettlement469,000,0002026-06-30 10USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateProjectedBenefitObligation468,000,0002025-12-31 28USD
NetIncomeLoss456,000,0002026-06-30 285USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation452,000,0002025-12-31 28USD
ProfitLoss450,000,0002026-06-30 170USD
DeferredIncomeTaxLiabilitiesNet446,000,0002026-06-30 52USD
CashAndCashEquivalentsPeriodIncreaseDecrease428,000,0002019-12-31 78USD
DeferredTaxAssetsNet425,000,0002025-12-31 28USD
OperatingLeaseLiability408,000,0002025-12-31 13USD
LeaseIncome401,000,0002023-12-31 17USD
OperatingLeaseLeaseIncome395,000,0002023-12-31 3USD
OperatingLeaseRightOfUseAsset391,000,0002025-12-31 20USD
ComprehensiveIncomeNetOfTax374,000,0002026-06-30 154USD
NetInvestmentInLease360,000,0002025-12-31 16USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest358,000,0002026-06-30 104USD
InventoryFinishedGoodsNetOfReserves353,000,0002026-06-30 110USD
BusinessAcquisitionsProFormaNetIncomeLoss341,000,0002010-12-31 1USD
DefinedBenefitPlanFairValueOfPlanAssets338,000,0002025-12-31 28USD
DefinedBenefitPlanAssetsTransferredToFromPlan336,000,0002020-01-27 5USD
DeferredTaxAssetsOperatingLossCarryforwards333,000,0002025-12-31 28USD
OperatingLeaseLiabilityNoncurrent321,000,0002025-12-31 16USD
OtherPostretirementBenefitsPayableCurrentAndNoncurrent317,000,0002025-12-31 28USD
DeferredTaxLiabilitiesNoncurrent310,000,0002019-12-31 70USD
EmployeeRelatedLiabilitiesCurrent309,000,0002026-06-30 116USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-302,000,0002026-06-30 134USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent301,000,0002026-06-30 122USD
OperatingLeasesFutureMinimumPaymentsDue299,000,0002018-12-31 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths293,000,0002025-12-31 14USD
DeferredTaxAssetsValuationAllowance290,000,0002025-12-31 28USD
DefinedBenefitPlanAmountsRecognizedInBalanceSheet-276,000,0002025-12-31 28USD
DefinedBenefitPlanFundedStatusOfPlan-276,000,0002025-12-31 28USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease276,000,0002011-12-31 1USD
ContractWithCustomerLiability272,000,0002026-06-30 121USD
SupplierFinanceProgramObligation269,000,0002026-06-30 20USD
CurrentIncomeTaxExpenseBenefit266,000,0002025-12-31 42USD
DeferredTaxLiabilities264,000,0002025-12-31 26USD
CommonStockSharesIssued260,300,0002026-06-30 122shares
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo260,000,0002025-12-31 14USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate248,000,0002025-12-31 1USD
PurchaseObligation244,000,0002025-12-31 16USD
CommonStockSharesOutstanding243,584,0002025-12-31 52shares
RedeemableNoncontrollingInterestEquityCarryingAmount242,000,0002026-06-30 23USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree241,000,0002025-12-31 14USD
InventoryRawMaterials241,000,0002012-09-30 6USD
WeightedAverageNumberOfDilutedSharesOutstanding239,967,0002026-06-30 195shares
WeightedAverageNumberOfSharesOutstandingBasic239,534,0002026-06-30 195shares
WeightedAverageNumberOfSharesIssuedBasic239,518,0002026-06-30 190shares
DepreciationExcludingLessorAssetUnderOperatingLease231,000,0002025-12-31 9USD
DeferredTaxAssetsNetNoncurrent226,000,0002019-12-31 16USD
PrepaidExpenseAndOtherAssetsCurrent219,000,0002026-06-30 120USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour216,000,0002025-12-31 14USD
PaymentsOfDividendsCommonStock207,000,0002026-06-30 131USD
GoodwillImpairedAccumulatedImpairmentLoss206,000,0002023-12-31 6USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-206,000,0002014-12-31 22USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-203,000,0002026-06-30 58USD
ShortTermInvestments200,000,0002020-09-30 2USD
AccruedIncomeTaxesCurrent198,000,0002026-06-30 116USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive195,000,0002025-12-31 14USD
InventoryFinishedGoods189,000,0002012-09-30 6USD
LeaseCost186,000,0002025-12-31 23USD
StockIssuedDuringPeriodSharesNewIssues184,600,0002011-10-31 1shares
ContractWithCustomerAssetReclassifiedToReceivable184,000,0002026-06-30 64USD
ContractWithCustomerLiabilityRevenueRecognized-182,000,0002026-06-30 64USD
LessorOperatingLeasePaymentsToBeReceivedThereafter172,000,0002023-12-31 1USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill168,000,0002025-12-31 28USD
CapitalizedComputerSoftwareNet166,000,0002026-06-30 6USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets161,000,0002025-12-31 28USD
StockIssuedDuringPeriodValueShareBasedCompensation160,000,0002023-12-31 6USD
IncomeTaxExpenseBenefit158,000,0002026-06-30 199USD
IncomeTaxesPaidNet157,000,0002026-06-30 137USD
AdjustmentForAmortization150,000,0002026-06-30 121USD
AmortizationOfIntangibleAssets150,000,0002026-06-30 189USD
PrincipalAmountOutstandingOnLoansSecuritized150,000,0002023-05-24 2USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability147,000,0002025-12-31 21USD
IncreaseDecreaseInReceivables142,000,0002026-06-30 137USD
DeferredIncomeTaxAssetsNet141,000,0002025-12-31 12USD
DefinedBenefitPlanAccumulatedBenefitObligationIncreaseDecreaseForSettlementAndCurtailment140,000,0002022-09-30 1USD
OtherIncome140,000,0002026-06-30 14USD
FinanceLeaseLiabilityPaymentsDue137,000,0002025-12-31 3USD
IncomeTaxPaidFederalAfterRefundReceived135,000,0002025-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive133,000,0002025-12-31 7USD
Depreciation130,000,0002026-06-30 160USD
OperatingLeaseLiabilityCurrent129,000,0002026-06-30 58USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual125,000,0002010-12-31 1USD
FinanceLeaseLiability125,000,0002025-12-31 3USD
DefinedBenefitPlanAccumulatedBenefitObligationIncreaseDecreaseForSettlementAndCurtailment123,000,0002022-09-30 1GBP
CurrentFederalTaxExpenseBenefit122,000,0002025-12-31 42USD
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths122,000,0002023-12-31 1USD
FinanceLeaseRightOfUseAsset118,000,0002025-12-31 6USD
ResearchAndDevelopmentExpense115,000,0002026-06-30 199USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax-113,000,0002014-09-30 32USD
OperatingLeaseCost111,000,0002025-12-31 23USD
ContractWithCustomerAssetIncreaseDecreaseForContractAcquiredInBusinessCombination110,000,0002023-09-30 2USD
CurrentForeignTaxExpenseBenefit108,000,0002025-12-31 42USD
OperatingLeasePayments108,000,0002025-12-31 21USD
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination107,000,0002023-09-30 2USD
InventoryWorkInProcessNetOfReserves104,000,0002026-06-30 110USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment103,000,0002025-12-31 28USD
DividendsCash101,000,0002026-06-30 138USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths101,000,0002025-12-31 7USD
NetCashProvidedByUsedInInvestingActivities-98,000,0002026-06-30 137USD
OtherComprehensiveIncomeLossNetOfTax-92,000,0002026-06-30 205USD
FinanceLeaseLiabilityNoncurrent91,000,0002025-12-31 6USD
OtherLiabilitiesNoncurrent89,000,0002011-09-30 2USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount86,000,0002025-12-31 42USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo86,000,0002025-12-31 10USD
LeaseAndRentalExpense81,000,0002018-12-31 27USD
IncomeTaxExaminationEstimateOfPossibleLoss80,000,0002022-06-30 23USD
OtherAccruedLiabilitiesCurrent79,000,0002026-06-30 116USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentBeforeTaxPortionAttributableToParent-79,000,0002012-12-31 3USD
OtherLongTermDebt78,000,0002019-03-31 14USD
DeferredTaxAssetsDerivativeInstruments77,000,0002025-12-31 6USD
OperatingLeasesFutureMinimumPaymentsDueCurrent76,000,0002018-12-31 14USD
OtherComprehensiveIncomeLossBeforeTax-74,000,0002026-06-30 171USD
LessorOperatingLeasePaymentsToBeReceivedTwoYears74,000,0002023-12-31 1USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax-73,000,0002011-12-31 1USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-72,000,0002026-06-30 81USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation72,000,0002025-12-31 4USD
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent71,000,0002025-12-31 28USD
GoodwillForeignCurrencyTranslationGainLoss-70,000,0002026-06-30 52USD
PaymentsToAcquireBusinessesGross70,000,0002016-02-01 13USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree69,000,0002025-12-31 10USD
DeferredTaxAssetsInProcessResearchAndDevelopment68,000,0002025-12-31 8USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount67,000,0002025-12-31 10USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent-65,000,0002016-12-31 15USD
IncreaseDecreaseInOtherOperatingCapitalNet64,000,0002025-12-31 55USD
OperatingLeasesFutureMinimumPaymentsDueThereafter64,000,0002018-12-31 14USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceived62,000,0002023-12-31 1USD
GoodwillTranslationAdjustments-61,000,0002015-12-31 20USD
IncreaseDecreaseInAccountsPayable-61,000,0002026-03-31 135USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears61,000,0002018-12-31 14USD
ProceedsFromDivestitureOfBusinessesNetOfCashDivested59,000,0002026-06-30 38USD
LessorOperatingLeasePaymentsToBeReceivedThreeYears59,000,0002023-12-31 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits58,000,0002025-12-31 28USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent57,000,0002011-12-31 4USD
OtherComprehensiveIncomeLossBeforeTaxPeriodIncreaseDecrease-57,000,0002012-03-31 2USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent-57,000,0002016-12-31 15USD
OtherAssetsCurrent56,000,0002011-09-30 2USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-55,000,0002012-03-31 2USD
AllowanceForDoubtfulAccountsReceivableCurrent54,000,0002026-06-30 122USD
AllocatedShareBasedCompensationExpense53,000,0002025-12-31 44USD
StandardProductWarrantyAccrual53,000,0002026-06-30 225USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour50,000,0002025-12-31 10USD
PrepaidExpenseCurrent50,000,0002011-09-30 2USD
RestructuringSettlementAndImpairmentProvisions50,000,0002020-06-30 108USD
LessorOperatingLeasePaymentsToBeReceivedFourYears50,000,0002023-12-31 1USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals49,000,0002025-12-31 28USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax-49,000,0002025-12-31 28USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPeriodIncreaseDecrease-49,000,0002012-03-31 2USD
PaymentsForRestructuring49,000,0002026-06-30 135USD
ProceedsFromDivestitureOfBusinesses49,000,0002025-12-31 65USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate49,000,0002025-12-31 95USD
BusinessAcquisitionRevenueReportedByAcquiredEntityForLastAnnualPeriod48,000,0002016-02-01 6USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability48,000,0002025-12-31 9USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax47,000,0002025-12-31 28USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossBeforeReclassificationAndTax-47,000,0002026-06-30 143USD
InterestPaid45,000,0002019-06-30 67USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears43,000,0002018-12-31 14USD
ProductWarrantyAccrualClassifiedCurrent43,000,0002026-06-30 77USD
SeveranceCosts143,000,0002026-06-30 162USD
StandardProductWarrantyAccrualCurrent43,000,0002025-12-31 26USD
RestructuringCharges42,000,0002026-06-30 185USD
RestructuringCostsAndAssetImpairmentCharges42,000,0002026-06-30 128USD
OperatingLeasesIncomeStatementDepreciationExpenseOnPropertySubjectToOrHeldForLease42,000,0002025-12-31 15USD
IncreaseDecreaseInInventories41,000,0002026-06-30 137USD
ProceedsFromRepaymentsOfShortTermDebt40,000,0002016-03-31 9USD
ProductWarrantyExpense39,000,0002025-12-31 42USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths39,000,0002025-12-31 3USD
AccruedSalesCommissionCurrent39,000,0002026-06-30 2USD
SeveranceCosts38,000,0002013-12-31 16USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThereafter38,000,0002023-12-31 1USD
InventoryWorkInProcess37,000,0002012-09-30 6USD
PaymentsForDerivativeInstrumentInvestingActivities37,000,0002025-12-31 12USD
IncomeTaxPaidStateAndLocalAfterRefundReceived37,000,0002025-12-31 3USD
CurrentStateAndLocalTaxExpenseBenefit36,000,0002025-12-31 42USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive36,000,0002025-12-31 10USD
OtherOperatingActivitiesCashFlowStatement-36,000,0002026-06-30 88USD
FinanceLeaseRightOfUseAssetAmortization36,000,0002025-12-31 9USD
DeferredIncomeTaxExpenseBenefit-35,000,0002025-12-31 45USD
DeferredTaxAssetsNetCurrent35,000,0002015-09-30 34USD
InterestExpense35,000,0002024-09-30 172USD
RestructuringReserveSettledWithCash35,000,0002013-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearTwo35,000,0002025-12-31 3USD
FinanceLeaseLiabilityCurrent34,000,0002025-12-31 6USD
LessorOperatingLeasePaymentsToBeReceivedFiveYears34,000,0002023-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears33,000,0002018-12-31 14USD
FinanceLeasePrincipalPayments33,000,0002025-12-31 9USD
DeferredTaxAssetsOther31,000,0002025-12-31 28USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-31,000,0002026-06-30 40USD
RestructuringAndRelatedCostIncurredCost31,000,0002025-09-30 6USD
DeferredFederalIncomeTaxExpenseBenefit-30,000,0002025-12-31 42USD
VariableLeaseCost30,000,0002025-12-31 23USD
TemporaryEquityForeignCurrencyTranslationAdjustments30,000,0002025-12-31 1USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice29,000,0002012-10-26 2USD
InterestPaidNet29,000,0002026-06-30 63USD
SiteContingencyLossExposureNotAccruedBestEstimate29,000,0002014-03-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue28,000,0002026-06-30 72USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue28,000,0002026-06-30 41USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue128,000,0002026-06-30 57USD
InvestmentIncomeInterestAndDividend27,000,0002025-12-31 42USD
OtherNoncashIncomeExpense27,000,0002026-06-30 116USD
FinanceLeaseLiabilityPaymentsDueYearThree27,000,0002025-12-31 3USD
TreasuryStockCommonShares26,800,0002026-06-30 28shares
EffectOfExchangeRateOnCashAndCashEquivalents-26,000,0002021-12-31 97USD
PensionAndOtherPostretirementBenefitContributions26,000,0002025-12-31 42USD
RestructuringReserve25,000,0002026-06-30 206USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent123,000,0002016-12-31 15USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears22,000,0002018-12-31 14USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet21,000,0002026-06-30 25USD
UnamortizedDebtIssuanceExpense21,000,0002026-06-30 70USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes21,000,0002025-12-31 1USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax20,000,0002014-12-31 9USD
ProceedsFromPaymentsForOtherFinancingActivities-20,000,0002026-06-30 114USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease-20,000,0002016-09-30 2USD
FinanceLeaseLiabilityPaymentsDueYearFour20,000,0002025-12-31 3USD
BusinessCombinationAcquisitionRelatedCosts19,000,0002018-12-31 3USD
DefinedBenefitPlanExpectedAmortizationOfGainLossNextFiscalYear-18,000,0002019-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear18,000,0002019-09-30 3USD
OtherComprehensiveIncomeLossTax18,000,0002026-06-30 174USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign17,000,0002013-12-31 4USD
NoncontrollingInterestIncreaseFromBusinessCombination17,000,0002016-12-31 3USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostBeforeTax17,000,0002013-12-31 6USD
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities17,000,0002025-12-31 28USD
ProceedsFromDerivativeInstrumentInvestingActivities17,000,0002026-06-30 45USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest-16,000,0002026-06-30 62USD
ImpairmentOfIntangibleAssetsFinitelived16,000,0002024-12-31 14USD
TreasuryStockShares15,800,0002022-12-31 90shares
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue15,000,0002026-06-30 138USD
OtherNoncashIncome-15,000,0002013-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue15,000,0002015-12-31 3USD
StockRepurchasedDuringPeriodValue15,000,0002025-12-31 17USD
BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual14,000,0002023-09-30 3USD
DeferredTaxAssetsLiabilitiesNet14,000,0002020-12-31 8USD
OtherComprehensiveIncomeDefinedBenefitPlansTax14,000,0002011-12-31 3USD
StandardProductWarrantyAccrualPreexistingIncreaseDecrease14,000,0002026-06-30 95USD
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit13,000,0002014-09-30 5USD
DefinedBenefitPlanEffectOfPlanAmendmentOnNetPeriodicBenefitCost13,000,0002015-09-30 2USD
DefinedBenefitPlanFutureAmortizationOfGainLoss-13,000,0002016-12-31 3USD
IncreaseDecreaseInAccruedLiabilities-13,000,0002026-06-30 57USD
LongTermDebtCurrent13,000,0002012-09-30 6USD
StandardProductWarrantyAccrualPayments13,000,0002026-06-30 123USD
IncomeTaxReconciliationRepatriationOfForeignEarnings13,000,0002025-12-31 1USD
OtherPostretirementBenefitsPayableNoncurrent13,000,0002025-12-31 2USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax-12,000,0002013-09-30 22USD
GainLossOnSaleOfBusiness-12,000,0002026-06-30 154USD
UnrealizedGainLossOnForeignCurrencyDerivativesNetBeforeTax-12,000,0002026-06-30 139USD
FinanceLeaseLiabilityUndiscountedExcessAmount12,000,0002025-12-31 3USD
ReceivableForRecoveryOfImportDutiesNet12,000,0002026-06-30 1USD
DefinedBenefitPlanAmortizationOfNetGainsLosses-11,000,0002013-12-31 2USD
DefinedBenefitPlanContributionsByEmployer11,000,0002026-06-30 94USD
ProceedsFromSaleOfPropertyPlantAndEquipment11,000,0002026-06-30 98USD
FinanceLeaseLiabilityPaymentsDueYearFive11,000,0002025-12-31 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths11,000,0002026-06-30 7USD
RestructuringAndRelatedCostExpectedCost111,000,0002026-06-30 3USD
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates10,000,0002025-12-31 28USD
DefinedBenefitPlanEffectOfPlanAmendmentOnAccumulatedBenefitObligation-10,000,0002015-09-30 2USD
DefinedBenefitPlanPlanAmendments10,000,0002014-09-30 3USD
RelatedPartyTransactionPurchasesFromRelatedParty10,000,0002011-12-31 9USD
RevenueFromRelatedParties10,000,0002011-12-31 9USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax-10,000,0002021-12-31 1USD
IncomeTaxReconciliationTaxCredits10,000,0002025-12-31 1USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions9,000,0002025-12-31 17USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions9,000,0002016-12-31 7USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax9,000,0002020-12-31 35USD
ProceedsFromSaleOfProductiveAssets9,000,0002011-09-30 2USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued9,000,0002025-12-31 47USD
ForeignCurrencyCashFlowHedgeGainLossToBeReclassifiedDuringNext12Months8,000,0002026-06-30 56USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationBeforeTax8,000,0002026-06-30 48USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments8,000,0002025-12-31 59USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent8,000,0002026-06-30 14USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-7,000,0002025-12-31 42USD
DefinedBenefitPlanNetPeriodicBenefitCost7,000,0002026-06-30 148USD
NoncontrollingInterestDecreaseFromDeconsolidation7,000,0002026-06-30 11USD
LaborAndRelatedExpense7,000,0002025-12-31 3USD
ForeignCurrencyCashFlowHedgeGainLossReclassifiedToEarningsNet-6,000,0002026-06-30 139USD
NetIncomeLossAttributableToNoncontrollingInterest-6,000,0002026-06-30 44USD
RepaymentsOfLongTermDebt6,000,0002026-06-30 54USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions6,000,0002025-12-31 42USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions6,000,0002025-12-31 36USD
FinanceLeaseInterestExpense6,000,0002025-12-31 9USD
SalesTypeLeaseLeaseIncome6,000,0002023-12-31 3USD
DeferredTaxLiabilitiesCurrent5,000,0002014-12-31 14USD
DefinedBenefitPlanSettlementsPlanAssets5,000,0002021-12-31 9USD
NonoperatingIncomeExpense5,000,0002011-09-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant5,000,0002023-05-24 11shares
FinanceLeaseInterestPaymentOnLiability5,000,0002025-12-31 9USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive5,000,0002025-12-31 3USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFourYears5,000,0002023-12-31 1USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedNextTwelveMonths5,000,0002023-12-31 1USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedThreeYears5,000,0002023-12-31 1USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedTwoYears5,000,0002023-12-31 1USD
SalesTypeLeaseNetInvestmentInLeaseExcludingAccruedInterestAfterAllowanceForCreditLossCurrent5,000,0002023-12-31 1USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount-5,000,0002025-12-31 1USD
RestructuringAndRelatedCostExpectedCostRemaining15,000,0002026-06-30 3USD
DebtInstrumentUnamortizedDiscount4,000,0002015-12-31 32USD
DeferredTaxAssetsInventory4,000,0002025-12-31 28USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation14,000,0002019-12-31 8USD
GoodwillAndIntangibleAssetImpairment4,000,0002018-09-30 8USD
ImpairmentOfIntangibleAssetsExcludingGoodwill4,000,0002025-06-30 12USD
SalesTypeAndDirectFinancingLeasesLeaseReceivablePaymentsToBeReceivedFiveYears4,000,0002023-12-31 1USD
IncomeTaxReconciliationNondeductibleExpense4,000,0002025-12-31 1USD
IncomeTaxReconciliationTaxContingencies4,000,0002025-12-31 1USD
RecoveryOfDirectCosts4,000,0002026-06-30 1USD
AccrualForEnvironmentalLossContingenciesGross3,000,0002026-06-30 71USD
AmountRecognizedInNetPeriodicBenefitCostAndOtherComprehensiveIncomeLossBeforeTax3,000,0002025-12-31 39USD
CommonStockValue3,000,0002026-06-30 120USD
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnAccumulatedPostretirementBenefitObligation3,000,0002019-12-31 8USD
DefinedBenefitPlanExpectedAmortizationOfPriorServiceCostCreditNextFiscalYear3,000,0002019-12-31 3USD
DefinedBenefitPlanFutureAmortizationOfPriorServiceCostCredit3,000,0002016-12-31 3USD
LossContingencyAccrualAtCarryingValue3,000,0002026-06-30 93USD
MinorityInterest3,000,0002026-06-30 76USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditTax3,000,0002015-09-30 10USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax3,000,0002020-12-31 24USD
OtherNonoperatingIncomeExpense-3,000,0002026-06-30 193USD
ShortTermLeaseCost3,000,0002025-12-31 23USD
PaymentsToAcquireEquityMethodInvestments3,000,0002026-06-30 22USD
NetIncomeLossAttributableToRedeemableNoncontrollingInterest-3,000,0002026-06-30 12USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized2,700,0002023-05-24 5shares
BusinessExitCosts2,000,0002013-12-31 7USD
CashFlowHedgeGainLossReclassifiedToCostOfSalesNet-2,000,0002013-12-31 21USD
CashFlowHedgeGainLossReclassifiedToEarningsNet2,000,0002013-12-31 13USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-2,000,0002020-01-01 11USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible2,000,0002023-12-31 2USD
DeferredForeignIncomeTaxExpenseBenefit2,000,0002025-12-31 42USD
DeferredTaxLiabilitiesOther2,000,0002025-12-31 28USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax-2,000,0002025-12-31 31USD
ForeignCurrencyContractAssetFairValueDisclosure2,000,0002012-09-30 3USD
ForeignCurrencyContractsLiabilityFairValueDisclosure2,000,0002013-03-31 2USD
GoodwillAcquiredDuringPeriod2,000,0002026-06-30 31USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit2,000,0002026-06-30 6USD

What to be careful about

What this model itself distrusts about XYL's figures. Written by the derivation as it ran, not added afterwards.