Waters Corporation (NYSE: WAT) Reports Third Quarter 2018 Financial Results
- Sales of $578 million grew 2% as reported and 3% in constant currency
- All end markets contributed to sales growth
- Strong growth from China, partially offset by softness in Europe
- GAAP EPS increased 8% to $1.83; non-GAAP EPS increased 8% to $1.92
Waters Corporation (NYSE: WAT) today announced third quarter 2018 sales of $578 million, a 2% increase as reported, versus sales
of $566 million for the third quarter of 2017. Foreign currency translation decreased sales growth by approximately 1% for the
quarter.
On a GAAP basis, diluted earnings per share (EPS) for the third quarter of 2018 increased 8% to $1.83, compared to $1.69 for the
third quarter of 2017. On a non-GAAP basis, EPS increased 8% to $1.92, compared to $1.77 for the third quarter of 2017. A
description and reconciliation of GAAP to non-GAAP results appear in the table below and can be found on the Company’s website at
http://www.waters.com under the caption “Investors.”
On a GAAP basis, net cash provided by operating activities for the third quarter of 2018 decreased to $146 million from $154
million for the third quarter of 2017. On a non-GAAP basis, adjusted free cash flow increased to $136 million from $134 million for
the third quarter of 2017.
For the first nine months of 2018, the Company’s sales were $1,705 million, up 5% as reported, compared with sales of $1,622
million for the first nine months of 2017. Foreign currency translation increased sales growth by approximately 2% during the first
nine months of 2018. On a GAAP basis, EPS for the first nine months of 2018 was up 13% to $5.21, compared to $4.63 for the first
nine months of 2017. On a non-GAAP basis, and including adjustments in the reconciliation below, EPS increased 9% to $5.45,
compared to $4.98 for the first nine months of 2017.
On a GAAP basis, net cash provided by operating activities for the first nine months of 2018 decreased to $423 million from $505
million for the first nine months of 2017. On a non-GAAP basis, adjusted free cash flow decreased to $439 million from $450 million
for the first nine months of 2017.
Chris O’Connell, Chairman and Chief Executive Officer of Waters Corporation, commented, “While third quarter sales growth was
slower than expected, we delivered meaningful operating leverage and achieved high-single-digit earnings per share growth. We are
making significant progress against our growth initiatives, headlined by our efforts over the past several years to transform our
innovation process that is beginning to deliver a series of next generation products to market.”
Unless otherwise noted, sales growth and decline percentages are presented on an as reported basis and are the same as the sales
growth and decline percentages presented on a constant currency basis as compared with the same period in the prior year, each of
which is detailed in the reconciliation of sales growth rates to constant currency growth rates below.
During the third quarter of 2018, sales into the pharmaceutical market grew 1% as reported and 2% in constant currency, sales
into the industrial market grew 2%, and sales into the governmental and academic markets grew 7% as reported and 8% in constant
currency. During the first nine months of 2018, sales into the pharmaceutical market grew 5% as reported and 3% in constant
currency, sales into the industrial market grew 3% as reported and 1% in constant currency, and sales into the governmental and
academic markets grew 11% as reported and 9% in constant currency.
During the third quarter, recurring revenues, which represent the combination of service and precision chemistries revenues,
grew 4% as reported and 6% in constant currency, while instrument system sales were flat year over year. For the first nine months
of 2018, recurring revenues grew 9% as reported and 6% in constant currency, while instrument system sales grew 1% as reported and
were flat in constant currency.
Geographically, sales in Asia during the quarter grew 6% as reported and 7% in constant currency, sales in the Americas grew 2%
(with U.S. sales flat), and sales in Europe declined 3% as reported and 2% in constant currency. For the first nine months of 2018,
sales in Asia grew 6% as reported and 5% in constant currency, sales in the Americas grew 2%, with U.S. sales increasing 1%, and
sales in Europe grew 7% as reported and 2% in constant currency.
Fourth Quarter and Fiscal Year 2018 Financial Outlook
Waters Corporation expects fourth quarter 2018 constant currency sales growth to be in a range of 3% to 4%. As of today,
currency translation is expected to decrease fourth quarter sales growth by one to two percentage points. The Company also expects
fourth quarter 2018 non-GAAP earnings per fully diluted share to be in the range of $2.55 to $2.65. Please refer to the table below
for a reconciliation of the projected GAAP to non-GAAP financial outlook for the fourth quarter.
The Company is revising its full-year 2018 guidance for constant currency sales growth to be in the range of 3% to 4%, compared
to the prior range of 4% to 6%. As of today, currency translation is expected to increase 2018 sales growth by approximately one
percentage point. The Company is also revising its guidance for full-year 2018 non-GAAP earnings per fully diluted share to be in
the range of $8.00 to $8.10, compared to the prior range of $8.05 to $8.20. Please refer to the table below for a reconciliation of
the projected GAAP to non-GAAP financial outlook for the full year.
Conference Call
Waters Corporation will webcast its third quarter 2018 financial results conference call today, October 23, 2018 at 8:00 a.m.
Eastern Time. To listen to the call, please visit
www.waters.com, choose “Investors,” and click on the “Live Webcast.” A replay will be available through October 30, 2018 at
midnight Eastern Time on the same website by webcast and also by phone at 402-998-0977.
About Waters Corporation
Waters Corporation (NYSE: WAT), the world's leading specialty measurement company, has pioneered chromatography, mass
spectrometry and thermal analysis innovations serving the life, materials and food sciences for 60 years. With approximately 7,000
employees worldwide, Waters operates directly in 31 countries, including 15 manufacturing facilities, with products available in
more than 100 countries. For more information, visit
www.waters.com.
Non-GAAP Financial Measures
This press release contains financial measures, such as constant currency growth rate, adjusted operating income, adjusted net
income, adjusted earnings per diluted share and free cash flow, among others, which are considered “non-GAAP” financial measures
under applicable U.S. Securities and Exchange Commission rules and regulations. These non-GAAP financial measures should be
considered supplemental to, and not a substitute for, financial information prepared in accordance with generally accepted
accounting principles (GAAP). The Company’s definition of these non-GAAP measures may differ from similarly titled measures used by
others. The non-GAAP financial measures used in this press release adjust for specified items that can be highly variable or
difficult to predict. The Company generally uses these non-GAAP financial measures to facilitate management’s financial and
operational decision-making, including evaluation of Waters Corporation’s historical operating results, comparison to competitors’
operating results and determination of management incentive compensation. These non-GAAP financial measures reflect an additional
way of viewing aspects of the Company’s operations that, when viewed with GAAP results and the reconciliations to corresponding
GAAP financial measures, may provide a more complete understanding of factors and trends affecting Waters Corporation’s business.
Because non-GAAP financial measures exclude the effect of items that will increase or decrease the Company’s reported results of
operations, management strongly encourages investors to review the Company’s consolidated financial statements and publicly filed
reports in their entirety. Reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial
measures are included in the tables accompanying this release.
Cautionary Statement
This release may contain “forward-looking” statements regarding future results and events. For this purpose, any statements that
are not statements of historical fact may be deemed forward-looking statements. Without limiting the foregoing, the words, “feels”,
“believes”, “anticipates”, “plans”, “expects”, “intends”, “suggests”, “appears”, “estimates”, “projects”, and similar expressions,
whether in the negative or affirmative, are intended to identify forward-looking statements. The Company’s actual future results
may differ significantly from the results discussed in the forward-looking statements within this release for a variety of reasons,
including and without limitation, foreign exchange rate fluctuations potentially affecting translation of the Company’s future
non-U.S. operating results; the impact on demand for the Company’s products among the Company’s various market sectors from
economic, sovereign and political uncertainties, particularly regarding the effect of new or proposed tariff or trade regulations;
the effect on the Company’s financial results from the United Kingdom voting to exit the European Union; fluctuations in
expenditures by the Company’s customers, in particular large pharmaceutical companies; introduction of competing products by other
companies and loss of market share; pressures on prices from competitors and/or customers; regulatory, economic and competitive
obstacles to new product introductions; other changes in demand for the Company’s products from the effect of mergers and
acquisitions by the Company’s customers; increased regulatory burdens as the Company’s business evolves, especially with respect to
the U.S. Food and Drug Administration and U.S. Environmental Protection Agency, among others; impact of the newly enacted tax
reform legislation in the U.S.; shifts in taxable income in jurisdictions with different effective tax rates; the outcome of tax
examinations or changes in respective country legislation affecting the Company’s effective tax rate; the effect of the adoption of
new accounting standards; the ability to access capital, maintain liquidity and service the Company’s debt in volatile market
conditions, particularly in the U.S., as a large portion of the Company’s cash is held and operating cash flows are generated
outside the U.S.; environmental and logistical obstacles affecting the distribution of products and risks associated with lawsuits
and other legal actions, particularly involving claims for infringement of patents and other intellectual property rights. Such
factors and others are discussed more fully in the sections entitled “Forward-Looking Statements” and “Risk Factors” of the
Company’s annual report on Form 10-K for the year ended December 31, 2017 as filed with the Securities and Exchange Commission,
which “Forward-Looking Statements” and “Risk Factors” discussions are incorporated by reference in this release. The
forward-looking statements included in this release represent the Company’s estimates or views as of the date of this release and
should not be relied upon as representing the Company’s estimates or views as of any date subsequent to the date of this
release.
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Consolidated Statements of Operations |
(In thousands, except per share data) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 29,
2018
|
|
|
September 30,
2017
|
|
|
September 29,
2018
|
|
|
September 30,
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
578,021 |
|
|
|
$ |
565,584 |
|
|
|
$ |
1,704,910 |
|
|
|
$ |
1,621,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
241,139 |
|
|
|
|
235,892 |
|
|
|
|
705,695 |
|
|
|
|
676,614 |
|
Selling and administrative expenses |
|
|
|
126,997 |
|
|
|
|
135,206 |
|
|
|
|
394,049 |
|
|
|
|
395,972 |
|
Research and development expenses |
|
|
|
35,173 |
|
|
|
|
33,782 |
|
|
|
|
105,297 |
|
|
|
|
97,471 |
|
Litigation provision (settlement) |
|
|
|
924 |
|
|
|
|
- |
|
|
|
|
(748 |
) |
|
|
|
10,018 |
|
Purchased intangibles amortization |
|
|
|
2,114 |
|
|
|
|
1,682 |
|
|
|
|
5,375 |
|
|
|
|
5,104 |
|
Acquired in-process research and development |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
171,674 |
|
|
|
|
159,022 |
|
|
|
|
495,242 |
|
|
|
|
431,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income* |
|
|
|
(811 |
) |
|
|
|
12 |
|
|
|
|
(2,293 |
) |
|
|
|
64 |
|
Interest expense, net |
|
|
|
(1,633 |
) |
|
|
|
(5,234 |
) |
|
|
|
(8,609 |
) |
|
|
|
(16,329 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income taxes |
|
|
|
169,230 |
|
|
|
|
153,800 |
|
|
|
|
484,340 |
|
|
|
|
415,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes** |
|
|
|
28,216 |
|
|
|
|
17,696 |
|
|
|
|
75,698 |
|
|
|
|
41,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
141,014 |
|
|
|
$ |
136,104 |
|
|
|
$ |
408,642 |
|
|
|
$ |
373,483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic common share |
|
|
$ |
1.84 |
|
|
|
$ |
1.71 |
|
|
|
$ |
5.26 |
|
|
|
$ |
4.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of basic common shares |
|
|
|
76,575 |
|
|
|
|
79,712 |
|
|
|
|
77,741 |
|
|
|
|
79,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted common share |
|
|
$ |
1.83 |
|
|
|
$ |
1.69 |
|
|
|
$ |
5.21 |
|
|
|
$ |
4.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of diluted common shares and
equivalents |
|
|
|
77,136 |
|
|
|
|
80,521 |
|
|
|
|
78,395 |
|
|
|
|
80,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* The Company adopted new accounting guidance which requires that an employer disaggregate the
service cost component from other components of net benefit cost. As a result of the adoption of this standard, the
components of net periodic benefit cost other than the service cost component are included in other income in the
consolidated statements of operations and all previous periods have been adjusted accordingly.
|
|
** The provision for income taxes for the three and nine months ended
September 29, 2018 includes a $2 million expense and a $6 million expense, respectively, related to U.S. tax reform. The
provisions include: (1) an adjustment to our 2017 year end accrual for the toll charge resulting from federal proposed
regulations and other state guidance during the third quarter and (2) the tax that results from the change in foreign currency
exchange rates on the earnings taxed on December 31, 2017 under the Tax Cuts and Jobs Act as compared with the foreign currency
exchange rates on the date of distribution of assets into the U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Reconciliation of GAAP to Adjusted Non-GAAP |
Net Sales by Operating Segment, Products & Services, Geography
and Markets |
Three Months Ended September 29, 2018 and September 30, 2017 |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
|
Constant |
|
|
|
|
|
|
Three Months Ended |
|
|
Percent
|
|
|
Currency
|
|
|
Currency
|
|
|
|
|
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
Change |
|
|
Impact |
|
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters |
|
|
|
$ |
515,795 |
|
|
$ |
503,904 |
|
|
|
2 |
% |
|
|
$ |
(3,451 |
) |
|
|
|
3 |
% |
TA |
|
|
|
|
|
62,226 |
|
|
|
61,680 |
|
|
|
1 |
% |
|
|
|
(294 |
) |
|
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
578,021 |
|
|
$ |
565,584 |
|
|
|
2 |
% |
|
|
$ |
(3,745 |
) |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments |
|
|
|
$ |
282,543 |
|
|
$ |
282,671 |
|
|
|
- |
|
|
|
$ |
(706 |
) |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service |
|
|
|
|
199,499 |
|
|
|
190,034 |
|
|
|
5 |
% |
|
|
|
(2,483 |
) |
|
|
|
6 |
% |
Chemistry |
|
|
|
|
95,979 |
|
|
|
92,879 |
|
|
|
3 |
% |
|
|
|
(556 |
) |
|
|
|
4 |
% |
Total Recurring |
|
|
|
295,478 |
|
|
|
282,913 |
|
|
|
4 |
% |
|
|
|
(3,039 |
) |
|
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
578,021 |
|
|
$ |
565,584 |
|
|
|
2 |
% |
|
|
$ |
(3,745 |
) |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia |
|
|
|
|
$ |
222,196 |
|
|
$ |
209,339 |
|
|
|
6 |
% |
|
|
$ |
(1,583 |
) |
|
|
|
7 |
% |
Americas |
|
|
|
|
206,803 |
|
|
|
203,013 |
|
|
|
2 |
% |
|
|
|
(297 |
) |
|
|
|
2 |
% |
Europe |
|
|
|
|
149,022 |
|
|
|
153,232 |
|
|
|
(3 |
%) |
|
|
|
(1,865 |
) |
|
|
|
(2 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
$ |
578,021 |
|
|
$ |
565,584 |
|
|
|
2 |
% |
|
|
$ |
(3,745 |
) |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical |
|
|
$ |
325,166 |
|
|
$ |
321,963 |
|
|
|
1 |
% |
|
|
$ |
(3,052 |
) |
|
|
|
2 |
% |
Industrial |
|
|
|
|
171,985 |
|
|
|
168,349 |
|
|
|
2 |
% |
|
|
|
(157 |
) |
|
|
|
2 |
% |
Governmental & Academic |
|
|
|
80,870 |
|
|
|
75,272 |
|
|
|
7 |
% |
|
|
|
(536 |
) |
|
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
578,021 |
|
|
$ |
565,584 |
|
|
|
2 |
% |
|
|
$ |
(3,745 |
) |
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)The Company believes that referring to comparable constant currency
growth rates is a useful way to evaluate the underlying performance of Waters Corporation's net sales. Constant currency growth
rate, a non-GAAP financial measure, measures the change in net sales between current and prior year periods, ignoring the
impact of foreign currency exchange rates during the current period. See description of non-GAAP financial measures contained
in this release. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Reconciliation of GAAP to Adjusted Non-GAAP |
Net Sales by Operating Segment, Products & Services, Geography
and Markets |
Nine Months Ended September 29, 2018 and September 30, 2017 |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
Constant |
|
|
|
|
|
|
Nine Months Ended |
|
|
Percent |
|
Currency |
|
Currency |
|
|
|
|
|
|
September 29, 2018 |
|
|
September 30, 2017 |
|
|
Change |
|
Impact |
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters |
|
|
|
$ |
1,514,246 |
|
|
$ |
1,445,110 |
|
|
5 |
% |
|
$ |
28,767 |
|
3 |
% |
TA |
|
|
|
|
|
190,664 |
|
|
|
176,693 |
|
|
8 |
% |
|
|
2,638 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
1,704,910 |
|
|
$ |
1,621,803 |
|
|
5 |
% |
|
$ |
31,405 |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments |
|
|
|
$ |
812,690 |
|
|
$ |
801,078 |
|
|
1 |
% |
|
$ |
12,344 |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service |
|
|
|
|
598,402 |
|
|
|
549,119 |
|
|
9 |
% |
|
|
12,272 |
|
7 |
% |
Chemistry |
|
|
|
|
293,818 |
|
|
|
271,606 |
|
|
8 |
% |
|
|
6,789 |
|
6 |
% |
Total Recurring |
|
|
|
|
892,220 |
|
|
|
820,725 |
|
|
9 |
% |
|
|
19,061 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
1,704,910 |
|
|
$ |
1,621,803 |
|
|
5 |
% |
|
$ |
31,405 |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia |
|
|
|
|
$ |
659,381 |
|
|
$ |
620,148 |
|
|
6 |
% |
|
$ |
7,791 |
|
5 |
% |
Americas |
|
|
|
|
586,639 |
|
|
|
574,249 |
|
|
2 |
% |
|
|
420 |
|
2 |
% |
Europe |
|
|
|
|
458,890 |
|
|
|
427,406 |
|
|
7 |
% |
|
|
23,194 |
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
$ |
1,704,910 |
|
|
$ |
1,621,803 |
|
|
5 |
% |
|
$ |
31,405 |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical |
|
|
$ |
968,848 |
|
|
$ |
921,423 |
|
|
5 |
% |
|
$ |
18,961 |
|
3 |
% |
Industrial |
|
|
|
|
517,979 |
|
|
|
504,183 |
|
|
3 |
% |
|
|
9,041 |
|
1 |
% |
Governmental & Academic |
|
|
|
218,083 |
|
|
|
196,197 |
|
|
11 |
% |
|
|
3,403 |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
1,704,910 |
|
|
$ |
1,621,803 |
|
|
5 |
% |
|
$ |
31,405 |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)The Company believes that referring to comparable constant currency
growth rates is a useful way to evaluate the underlying performance of Waters Corporation's net sales. Constant currency growth
rate, a non-GAAP financial measure, measures the change in net sales between current and prior year periods, ignoring the
impact of foreign currency exchange rates during the current period. See description of non-GAAP financial measures contained
in this release. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Reconciliation of GAAP to Adjusted Non-GAAP Financials |
Quarters and Nine Months Ended September 29, 2018 and September 30,
2017 |
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling &
|
|
|
Research & |
|
|
|
|
|
|
Operating |
|
|
Other |
|
|
before |
|
|
Provision for |
|
|
|
|
|
|
Diluted |
|
|
|
|
|
Administrative |
|
|
Development |
|
|
Operating |
|
|
Income |
|
|
(Expense) |
|
|
Income |
|
|
Income |
|
|
Net |
|
|
Earnings |
|
|
|
|
|
Expenses(a) |
|
|
Expenses(a) |
|
|
Income |
|
|
Percentage |
|
|
Income |
|
|
Taxes |
|
|
Taxes |
|
|
Income |
|
|
per Share |
Quarter Ended September 29, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
$ |
130,035 |
|
|
|
$ |
35,173 |
|
|
|
$ |
171,674 |
|
|
|
|
29.7 |
% |
|
|
$ |
(811 |
) |
|
|
$ |
169,230 |
|
|
|
$ |
28,216 |
|
|
|
$ |
141,014 |
|
|
|
$ |
1.83 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
|
(2,114 |
) |
|
|
|
- |
|
|
|
|
2,114 |
|
|
|
|
0.4 |
% |
|
|
|
- |
|
|
|
|
2,114 |
|
|
|
|
429 |
|
|
|
|
1,685 |
|
|
|
|
0.02 |
|
|
Restructuring costs and certain other items (c) |
|
|
|
(681 |
) |
|
|
|
- |
|
|
|
|
681 |
|
|
|
|
0.1 |
% |
|
|
|
- |
|
|
|
|
681 |
|
|
|
|
157 |
|
|
|
|
524 |
|
|
|
|
0.01 |
|
|
Pension termination (d) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
1,082 |
|
|
|
|
1,082 |
|
|
|
|
260 |
|
|
|
|
822 |
|
|
|
|
0.01 |
|
|
Litigation settlement (e) |
|
|
|
(924 |
) |
|
|
|
- |
|
|
|
|
924 |
|
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
924 |
|
|
|
|
222 |
|
|
|
|
702 |
|
|
|
|
0.01 |
|
|
Tax reform (f) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(2,353 |
) |
|
|
|
2,353 |
|
|
|
|
0.03 |
|
|
Certain income tax items (g) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(700 |
) |
|
|
|
700 |
|
|
|
|
0.01 |
|
Adjusted Non-GAAP |
|
|
$ |
126,316 |
|
|
|
$ |
35,173 |
|
|
|
$ |
175,393 |
|
|
|
|
30.3 |
% |
|
|
$ |
271 |
|
|
|
$ |
174,031 |
|
|
|
$ |
26,231 |
|
|
|
$ |
147,800 |
|
|
|
$ |
1.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
$ |
136,888 |
|
|
|
$ |
33,782 |
|
|
|
$ |
159,022 |
|
|
|
|
28.1 |
% |
|
|
$ |
12 |
|
|
|
$ |
153,800 |
|
|
|
$ |
17,696 |
|
|
|
$ |
136,104 |
|
|
|
$ |
1.69 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
|
(1,682 |
) |
|
|
|
- |
|
|
|
|
1,682 |
|
|
|
|
0.3 |
% |
|
|
|
- |
|
|
|
|
1,682 |
|
|
|
|
436 |
|
|
|
|
1,246 |
|
|
|
|
0.02 |
|
|
Restructuring costs and certain other items (c) |
|
|
|
(2,530 |
) |
|
|
|
- |
|
|
|
|
2,530 |
|
|
|
|
0.4 |
% |
|
|
|
- |
|
|
|
|
2,530 |
|
|
|
|
931 |
|
|
|
|
1,599 |
|
|
|
|
0.02 |
|
|
Stock award modification (h) |
|
|
|
(3,855 |
) |
|
|
|
- |
|
|
|
|
3,855 |
|
|
|
|
0.7 |
% |
|
|
|
- |
|
|
|
|
3,855 |
|
|
|
|
1,446 |
|
|
|
|
2,409 |
|
|
|
|
0.03 |
|
|
Certain income tax items (g) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(837 |
) |
|
|
|
837 |
|
|
|
|
0.01 |
|
Adjusted Non-GAAP |
|
|
$ |
128,821 |
|
|
|
$ |
33,782 |
|
|
|
$ |
167,089 |
|
|
|
|
29.5 |
% |
|
|
$ |
12 |
|
|
|
$ |
161,867 |
|
|
|
$ |
19,672 |
|
|
|
$ |
142,195 |
|
|
|
$ |
1.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 29, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
$ |
398,676 |
|
|
|
$ |
105,297 |
|
|
|
$ |
495,242 |
|
|
|
|
29.0 |
% |
|
|
$ |
(2,293 |
) |
|
|
$ |
484,340 |
|
|
|
$ |
75,698 |
|
|
|
$ |
408,642 |
|
|
|
$ |
5.21 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
|
(5,375 |
) |
|
|
|
- |
|
|
|
|
5,375 |
|
|
|
|
0.3 |
% |
|
|
|
- |
|
|
|
|
5,375 |
|
|
|
|
935 |
|
|
|
|
4,440 |
|
|
|
|
0.06 |
|
|
Restructuring costs and certain other items
(c) |
|
|
|
(2,438 |
) |
|
|
|
- |
|
|
|
|
2,438 |
|
|
|
|
0.1 |
% |
|
|
|
- |
|
|
|
|
2,438 |
|
|
|
|
549 |
|
|
|
|
1,889 |
|
|
|
|
0.02 |
|
|
Pension termination (d) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
3,247 |
|
|
|
|
3,247 |
|
|
|
|
780 |
|
|
|
|
2,467 |
|
|
|
|
0.03 |
|
|
Litigation settlement (e) |
|
|
|
748 |
|
|
|
|
- |
|
|
|
|
(748 |
) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(748 |
) |
|
|
|
(179 |
) |
|
|
|
(569 |
) |
|
|
|
(0.01 |
) |
|
Stock award modification (h) |
|
|
|
(1,014 |
) |
|
|
|
- |
|
|
|
|
1,014 |
|
|
|
|
0.1 |
% |
|
|
|
- |
|
|
|
|
1,014 |
|
|
|
|
243 |
|
|
|
|
771 |
|
|
|
|
0.01 |
|
|
Tax reform (f) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(6,230 |
) |
|
|
|
6,230 |
|
|
|
|
0.08 |
|
|
Certain income tax items (g) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(3,385 |
) |
|
|
|
3,385 |
|
|
|
|
0.04 |
|
Adjusted Non-GAAP |
|
|
$ |
390,597 |
|
|
|
$ |
105,297 |
|
|
|
$ |
503,321 |
|
|
|
|
29.5 |
% |
|
|
$ |
954 |
|
|
|
$ |
495,666 |
|
|
|
$ |
68,411 |
|
|
|
$ |
427,255 |
|
|
|
$ |
5.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
$ |
411,094 |
|
|
|
$ |
102,471 |
|
|
|
$ |
431,624 |
|
|
|
|
26.6 |
% |
|
|
$ |
64 |
|
|
|
$ |
415,359 |
|
|
|
$ |
41,876 |
|
|
|
$ |
373,483 |
|
|
|
$ |
4.63 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
|
(5,104 |
) |
|
|
|
- |
|
|
|
|
5,104 |
|
|
|
|
0.3 |
% |
|
|
|
- |
|
|
|
|
5,104 |
|
|
|
|
1,358 |
|
|
|
|
3,746 |
|
|
|
|
0.05 |
|
|
Restructuring costs and certain other items (c) |
|
|
|
(13,541 |
) |
|
|
|
- |
|
|
|
|
13,541 |
|
|
|
|
0.8 |
% |
|
|
|
- |
|
|
|
|
13,541 |
|
|
|
|
4,725 |
|
|
|
|
8,816 |
|
|
|
|
0.11 |
|
|
Litigation provisions (e) |
|
|
|
(10,018 |
) |
|
|
|
- |
|
|
|
|
10,018 |
|
|
|
|
0.6 |
% |
|
|
|
- |
|
|
|
|
10,018 |
|
|
|
|
3,757 |
|
|
|
|
6,261 |
|
|
|
|
0.08 |
|
|
Stock award modification (h) |
|
|
|
(3,855 |
) |
|
|
|
- |
|
|
|
|
3,855 |
|
|
|
|
0.2 |
% |
|
|
|
- |
|
|
|
|
3,855 |
|
|
|
|
1,446 |
|
|
|
|
2,409 |
|
|
|
|
0.03 |
|
|
Acquired in-process research and development
(i) |
|
|
|
- |
|
|
|
|
(5,000 |
) |
|
|
|
5,000 |
|
|
|
|
0.3 |
% |
|
|
|
- |
|
|
|
|
5,000 |
|
|
|
|
962 |
|
|
|
|
4,038 |
|
|
|
|
0.05 |
|
|
Certain income tax items (g) |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(3,284 |
) |
|
|
|
3,284 |
|
|
|
|
0.04 |
|
Adjusted Non-GAAP |
|
|
$ |
378,576 |
|
|
|
$ |
97,471 |
|
|
|
$ |
469,142 |
|
|
|
|
28.9 |
% |
|
|
$ |
64 |
|
|
|
$ |
452,877 |
|
|
|
$ |
50,840 |
|
|
|
$ |
402,037 |
|
|
|
$ |
4.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Selling & administrative expenses include purchased intangibles
amortization and litigation provisions. Research & development expenses include acquired in-process research and
development. |
(b) |
The purchased intangibles amortization, a non-cash expense, was excluded
to be consistent with how management evaluates the performance of its core business against historical operating results and
the operating results of competitors over periods of time. |
(c) |
Restructuring costs and certain other items were excluded as the Company
believes that the cost to consolidate operations and reduce overhead and certain other income or expense items are not normal
and do not represent future ongoing business expenses of a specific function or geographic location of the Company. |
(d) |
The pension expense associated with terminating a frozen defined benefit
pension plan was excluded as the Company believes these expenses are not indicative of normal operating costs. |
(e) |
Litigation provisions and settlement gain were excluded as these costs
are isolated, unpredictable and not expected to recur regularly. |
(f) |
The provision for income taxes for the three and nine months ended
September 29, 2018 includes a $2 million expense and a $6 million expense, respectively, related to U.S. tax reform. The
provisions include: (1) an adjustment to our 2017 year end accrual for the toll charge resulting from federal proposed
regulations and other state guidance during the third quarter and (2) the tax that results from the change in foreign currency
exchange rates on the earnings taxed on December 31, 2017 under the Tax Cuts and Jobs Act as compared with the foreign currency
exchange rates on the date of distribution of assets into the U.S. The Company believes this expense is not indicative of the
Company's normal or future income tax expense. |
(g) |
Certain income tax items were excluded as these non-cash expenses and
benefits represent updates in management's assessment of ongoing examinations or other tax items that are not indicative of the
Company’s normal or future income tax expense. |
(h) |
The non-cash expense associated with accelerating the vesting of certain
stock awards was excluded as the Company believes these expenses are not indicative of normal operating costs. |
(i) |
Acquired In-Process Research and Development was excluded as it relates
to milestone payments associated with a licensing arrangement for mass spectrometry that the Company believes is unusual and
not indicative of its normal business operations. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Preliminary Condensed Unclassified Consolidated Balance Sheets |
(In thousands and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 29, 2018 |
|
December 31, 2017 |
|
|
|
|
|
|
|
|
Cash, cash equivalents and investments |
|
$ |
2,084,260 |
|
$ |
3,393,701 |
Accounts receivable |
|
|
|
|
489,193 |
|
|
533,825 |
Inventories |
|
|
|
|
|
313,614 |
|
|
270,294 |
Property, plant and equipment, net |
|
|
338,472 |
|
|
349,278 |
Intangible assets, net |
|
|
|
|
252,834 |
|
|
228,395 |
Goodwill |
|
|
|
|
|
357,869 |
|
|
359,819 |
Other assets |
|
|
|
|
206,816 |
|
|
189,042 |
Total assets |
|
|
|
$ |
4,043,058 |
|
$ |
5,324,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and debt |
|
|
$ |
1,148,345 |
|
$ |
1,997,774 |
Other liabilities |
|
|
|
|
1,018,281 |
|
|
1,092,792 |
Total liabilities |
|
|
|
|
2,166,626 |
|
|
3,090,566 |
|
|
|
|
|
|
|
|
Total equity |
|
|
|
|
1,876,432 |
|
|
2,233,788 |
Total liabilities and equity |
|
|
$ |
4,043,058 |
|
$ |
5,324,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Preliminary Condensed Consolidated Statements of Cash Flows |
Three and Nine Months Ended September 29, 2018 and September 30,
2017 |
(In thousands and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
|
|
|
September 29, 2018
|
|
|
September 30, 2017 |
|
|
September 29, 2018
|
|
|
September 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
141,014 |
|
|
|
$ |
136,104 |
|
|
|
$ |
408,642 |
|
|
|
$ |
373,483 |
|
|
Adjustments to reconcile net income to net cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
|
9,213 |
|
|
|
|
12,274 |
|
|
|
|
28,184 |
|
|
|
|
30,068 |
|
|
|
Depreciation and amortization |
|
|
|
26,975 |
|
|
|
|
25,844 |
|
|
|
|
82,811 |
|
|
|
|
78,249 |
|
|
|
Change in operating assets and liabilities, net |
|
|
|
(30,862 |
) |
|
|
|
(20,026 |
) |
|
|
|
(96,740 |
) |
|
|
|
23,656 |
|
|
|
|
Net cash provided by operating activities |
|
|
|
146,340 |
|
|
|
|
154,196 |
|
|
|
|
422,897 |
|
|
|
|
505,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant, equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and software capitalization |
|
|
|
(27,384 |
) |
|
|
|
(19,899 |
) |
|
|
|
(64,215 |
) |
|
|
|
(55,257 |
) |
|
Asset acquisitions, net of cash acquired |
|
|
|
(31,486 |
) |
|
|
|
- |
|
|
|
|
(31,486 |
) |
|
|
|
- |
|
|
Investment in unaffiliated company |
|
|
|
(4,400 |
) |
|
|
|
- |
|
|
|
|
(7,615 |
) |
|
|
|
(7,000 |
) |
|
Payments for intellectual property licenses |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(5,000 |
) |
|
Net change in investments |
|
|
|
114,606 |
|
|
|
|
(90,237 |
) |
|
|
|
1,361,034 |
|
|
|
|
(336,731 |
) |
|
|
|
Net cash provided by (used in) investing activities |
|
|
|
51,336 |
|
|
|
|
(110,136 |
) |
|
|
|
1,257,718 |
|
|
|
|
(403,988 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in debt |
|
|
|
(216 |
) |
|
|
|
45,190 |
|
|
|
|
(849,990 |
) |
|
|
|
130,126 |
|
|
Proceeds from stock plans |
|
|
|
7,532 |
|
|
|
|
14,639 |
|
|
|
|
42,377 |
|
|
|
|
72,821 |
|
|
Purchases of treasury shares |
|
|
|
(263,505 |
) |
|
|
|
(79,908 |
) |
|
|
|
(816,649 |
) |
|
|
|
(245,742 |
) |
|
Other cash flow from financing activities, net |
|
|
|
(23 |
) |
|
|
|
2,871 |
|
|
|
|
(2,181 |
) |
|
|
|
3,301 |
|
|
|
|
Net cash used in financing activities |
|
|
|
(256,212 |
) |
|
|
|
(17,208 |
) |
|
|
|
(1,626,443 |
) |
|
|
|
(39,494 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash
equivalents |
|
|
|
5,705 |
|
|
|
|
9,700 |
|
|
|
|
(7,118 |
) |
|
|
|
36,202 |
|
|
|
|
(Decrease) increase in cash and cash equivalents |
|
|
|
(52,831 |
) |
|
|
|
36,552 |
|
|
|
|
47,054 |
|
|
|
|
98,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
|
742,204 |
|
|
|
|
567,255 |
|
|
|
|
642,319 |
|
|
|
|
505,631 |
|
|
|
|
Cash and cash equivalents at end of period |
|
|
$ |
689,373 |
|
|
|
$ |
603,807 |
|
|
|
$ |
689,373 |
|
|
|
$ |
603,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Cash Flows from Operating Activities to Free Cash Flow (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities - GAAP |
|
|
$ |
146,340 |
|
|
|
$ |
154,196 |
|
|
|
$ |
422,897 |
|
|
|
$ |
505,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant, equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and software capitalization |
|
|
|
(27,384 |
) |
|
|
|
(19,899 |
) |
|
|
|
(64,215 |
) |
|
|
|
(55,257 |
) |
|
Tax reform payments |
|
|
|
7,799 |
|
|
|
|
- |
|
|
|
|
54,499 |
|
|
|
|
- |
|
|
Litigation settlement payment |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
15,400 |
|
|
|
|
- |
|
|
Major facility renovations |
|
|
|
3,645 |
|
|
|
|
- |
|
|
|
|
5,446 |
|
|
|
|
- |
|
|
One-time pension contributions |
|
|
|
5,245 |
|
|
|
|
- |
|
|
|
|
5,245 |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow - Adjusted Non-GAAP |
|
|
$ |
135,645 |
|
|
|
$ |
134,297 |
|
|
|
$ |
439,272 |
|
|
|
$ |
450,199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The Company defines free cash flow as net cash flow from operations
accounted for under GAAP less capital expenditures and software capitalizations plus or minus any unusual and non recurring
items. Free cash flow is not a GAAP measurement and may not be comparable to free cash flow reported by other companies. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries |
Reconciliation of Projected GAAP to Adjusted Non-GAAP Financial
Outlook |
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
|
|
December 31, 2018 |
|
|
December 31, 2018 |
|
|
|
|
|
Range |
|
|
Range |
Projected Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected constant currency sales growth rate |
|
|
|
3 |
% |
- |
|
4 |
% |
|
|
|
3 |
% |
- |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected currency impact |
|
|
|
(2 |
%) |
- |
|
(1 |
%) |
|
|
|
1 |
% |
- |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected sales growth rate as reported |
|
|
|
1 |
% |
- |
|
3 |
% |
|
|
|
4 |
% |
- |
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected Earnings Per Diluted Share |
|
|
Range |
|
|
Range |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected GAAP earnings per diluted share |
|
|
$ |
2.51 |
|
- |
$ |
2.61 |
|
|
|
$ |
7.73 |
|
- |
$ |
7.83 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization |
|
|
$ |
0.02 |
|
- |
$ |
0.02 |
|
|
|
$ |
0.08 |
|
- |
$ |
0.08 |
|
|
Restructuring costs and certain other items |
|
|
$ |
- |
|
- |
$ |
- |
|
|
|
$ |
0.02 |
|
- |
$ |
0.02 |
|
|
Pension termination |
|
|
$ |
0.01 |
|
- |
$ |
0.01 |
|
|
|
$ |
0.04 |
|
- |
$ |
0.04 |
|
|
Litigation provision |
|
|
$ |
- |
|
- |
$ |
- |
|
|
|
$ |
(0.01 |
) |
- |
$ |
(0.01 |
) |
|
Stock award modification |
|
|
$ |
- |
|
- |
$ |
- |
|
|
|
$ |
0.01 |
|
- |
$ |
0.01 |
|
|
Tax reform |
|
|
$ |
- |
|
- |
$ |
- |
|
|
|
$ |
0.08 |
|
- |
$ |
0.08 |
|
|
Certain income tax items |
|
|
$ |
0.01 |
|
- |
$ |
0.01 |
|
|
|
$ |
0.05 |
|
- |
$ |
0.05 |
|
Projected adjusted non-GAAP earnings per diluted
share |
|
|
$ |
2.55 |
|
- |
$ |
2.65 |
|
|
|
$ |
8.00 |
|
- |
$ |
8.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant currency growth rates are a non-GAAP financial measure that
measures the change in net sales between current and prior year periods, ignoring the impact of foreign currency exchange rates
during the current period. These amounts are estimated at the current foreign currency exchange rates and based on the
forecasted geographical sales in local currency as well as an assessment of market conditions as of today and may differ
signficantly from actual results. |
|
|
|
|
|
|
|
|
|
|
|
|
|
These forward-looking adustment estimates do not reflect future gains
and charges that are inherently difficult to predict and estimate due to their unknown timing, effect and/or significance. |
|
Waters Corporation
Bryan Brokmeier, CFA, 508-482-3448
Senior Director, Investor Relations
View source version on businesswire.com: https://www.businesswire.com/news/home/20181023005315/en/