Company Delivers Revenue of $537 Million and Diluted GAAP EPS of
$1.57 (Non-GAAP EPS of $1.58)
-
Sales Grew 8% As Reported and in Constant Currency
-
Growth Highlights Include Global Pharmaceutical Market and
Recurring Revenues
-
Operating Leverage Driven by Revenue Strength and Margin Improvement
MILFORD, Mass.--(BUSINESS WIRE)--Jul. 26, 2016--
Waters Corporation (NYSE: WAT) reported second quarter 2016 sales of
$537 million, an 8% increase versus sales of $495 million in the second
quarter of 2015. Foreign currency translation did not materially impact
sales growth. On a GAAP basis, earnings per diluted share (EPS) for the
second quarter were up 24% to $1.57 compared to $1.27 for the second
quarter of 2015. On a non-GAAP basis, including the adjustments in the
attached reconciliation, EPS increased 20% to $1.58 from $1.32 in the
second quarter of 2015. A description and reconciliation of GAAP to
non-GAAP EPS is attached and can be found on the Company’s website at http://www.waters.com
under the caption “Investors”.
Through the first six months of 2016, sales for the Company were $1,012
million, up 6% compared with sales of $955 million in the first six
months of 2015. Foreign currency translation decreased sales growth
during the first half of 2016 by 1%. On a GAAP basis, EPS for the first
six months of 2016 were up 13% to $2.72 compared to $2.41 for the
comparable period in 2015. On a non-GAAP basis and including adjustments
in the attached reconciliation, EPS increased 13% to $2.85 in the first
six months of 2016 as compared to $2.52 in 2015.
Commenting on the Company’s performance, Christopher J. O’Connell,
President and Chief Executive Officer said, “Continued strength in
bio/pharmaceutical end markets and improvement in industrial end
markets, as well as relatively balanced instrument and recurring revenue
growth, highlighted our second quarter results. Disciplined execution of
our business plan contributed to operating leverage and strong earnings
per share growth, while we continued to invest in innovation to drive
future growth.”
The sales growth percentages below are on an as reported basis and are
the same as the sales growth percentages on a constant currency basis,
as detailed in the attached reconciliation of GAAP to non-GAAP sales.
Results from the Company’s end markets in the quarter were highlighted
by 12% sales growth from the broadly defined bio/pharmaceutical market
and 7% sales growth from the industrial market, offset by a 4% decline
in sales within the government and academic market.
The Company’s recurring revenues, the combination of service and
consumables, posted 10% sales growth in comparison to a strong prior
year’s result, while instrument system sales grew about 7% in the
quarter.
Geographically, the Company’s sales growth rate in Asia was 9%, with
continued strong demand from China. Sales in Europe increased by 12%,
while sales in the U.S. increased by 5% in the quarter.
As communicated in a prior press release, Waters Corporation will
webcast its second quarter 2016 financial results conference call this
morning, July 26, 2016 at 8:00 a.m. eastern time. To listen to the call,
connect to www.waters.com,
choose “Investors” and click on the “Live Webcast”. A replay will be
available through August 2, 2016 at midnight eastern time, similarly by
webcast and also by phone at 402-998-0509.
About Waters Corporation
Waters Corporation (NYSE: WAT) develops and manufactures advanced
analytical science technologies for laboratory-dependent organizations.
For more than 50 years, the Company has pioneered a connected portfolio
of separations science, laboratory information management, mass
spectrometry and thermal analysis systems.
Non-GAAP Financial Measures
This press release contains financial measures, such as constant
currency growth rate, adjusted operating income, adjusted earnings per
share and adjusted operating margin, 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, the
affect on the Company’s financial results from the United Kingdom voting
to exit the European Union; foreign exchange rate fluctuations
potentially affecting translation of the Company’s future non-U.S.
operating results; the impact on demand among the Company’s various
market sectors from economic, sovereign and political uncertainties;
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 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; 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 ability to access capital, maintain
liquidity and service our 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, 2015 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 report 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
|
|
Condensed Preliminary Unclassified Consolidated Balance Sheets
|
|
(In thousands and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 2, 2016
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and investments
|
|
2,599,786
|
|
2,399,263
|
|
Accounts receivable
|
|
|
|
445,953
|
|
468,315
|
|
Inventories
|
|
|
|
|
286,447
|
|
263,415
|
|
Property, plant and equipment, net
|
|
|
330,235
|
|
333,355
|
|
Intangible assets, net
|
|
|
|
217,393
|
|
218,022
|
|
Goodwill
|
|
|
|
|
352,987
|
|
356,864
|
|
Other assets
|
|
|
|
|
215,272
|
|
229,443
|
|
Total assets
|
|
|
|
4,448,073
|
|
4,268,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and debt
|
|
|
|
1,756,958
|
|
1,668,336
|
|
Other liabilities
|
|
|
|
541,771
|
|
541,490
|
|
Total liabilities
|
|
|
|
2,298,729
|
|
2,209,826
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
2,149,344
|
|
2,058,851
|
|
Total liabilities and equity
|
|
|
|
4,448,073
|
|
4,268,677
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
July 2, 2016
|
|
July 4, 2015
|
|
July 2, 2016
|
|
July 4, 2015
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
536,560
|
|
|
$
|
494,740
|
|
|
$
|
1,011,806
|
|
|
$
|
955,144
|
|
|
Cost of sales
|
|
|
220,379
|
|
|
|
208,707
|
|
|
|
421,530
|
|
|
|
397,953
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
316,181
|
|
|
|
286,033
|
|
|
|
590,276
|
|
|
|
557,191
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses
|
|
|
129,581
|
|
|
|
122,660
|
|
|
|
258,932
|
|
|
|
242,411
|
|
|
Research and development expenses
|
|
|
32,578
|
|
|
|
30,555
|
|
|
|
62,016
|
|
|
|
59,506
|
|
|
Purchased intangibles amortization
|
|
|
2,411
|
|
|
|
2,500
|
|
|
|
5,055
|
|
|
|
4,974
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
151,611
|
|
|
|
130,318
|
|
|
|
264,273
|
|
|
|
250,300
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(6,156
|
)
|
|
|
(6,546
|
)
|
|
|
(12,188
|
)
|
|
|
(13,181
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income taxes
|
|
|
145,455
|
|
|
|
123,772
|
|
|
|
252,085
|
|
|
|
237,119
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
17,238
|
|
|
|
18,115
|
|
|
|
29,816
|
|
|
|
35,401
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
128,217
|
|
|
$
|
105,657
|
|
|
$
|
222,269
|
|
|
$
|
201,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic common share
|
|
$
|
1.59
|
|
|
$
|
1.28
|
|
|
$
|
2.74
|
|
|
$
|
2.44
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of basic common shares
|
|
|
80,804
|
|
|
|
82,564
|
|
|
|
81,043
|
|
|
|
82,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted common share
|
|
$
|
1.57
|
|
|
$
|
1.27
|
|
|
$
|
2.72
|
|
|
$
|
2.41
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of diluted common shares and equivalents
|
|
|
81,455
|
|
|
|
83,332
|
|
|
|
81,663
|
|
|
|
83,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries
|
|
|
Quarterly Reconciliation of GAAP to Adjusted Non-GAAP
|
|
|
Net Sales by Operating Segment, Products & Services, Geography
and Markets
|
|
|
Quarters Ended July 2, 2016 and July 4, 2015
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Percent
|
|
Currency
|
|
Currency
|
|
|
|
|
|
|
|
|
July 2, 2016
|
|
July 4, 2015
|
|
Change
|
|
Impact
|
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
|
$
|
478,731
|
|
$
|
442,232
|
|
|
8%
|
|
$
|
497
|
|
|
8%
|
|
|
TA
|
|
|
|
|
|
57,829
|
|
|
52,508
|
|
|
10%
|
|
|
(167)
|
|
|
10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
536,560
|
|
$
|
494,740
|
|
|
8%
|
|
$
|
330
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
|
$
|
272,639
|
|
$
|
254,297
|
|
|
7%
|
|
$
|
(460)
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
|
176,873
|
|
|
162,704
|
|
|
9%
|
|
|
(358)
|
|
|
9%
|
|
|
Chemistry
|
|
|
|
|
87,048
|
|
|
77,739
|
|
|
12%
|
|
|
1,148
|
|
|
11%
|
|
|
Total Recurring
|
|
|
|
263,921
|
|
|
240,443
|
|
|
10%
|
|
|
790
|
|
|
10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
536,560
|
|
$
|
494,740
|
|
|
8%
|
|
$
|
330
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
$
|
202,895
|
|
$
|
192,652
|
|
|
5%
|
|
$
|
(1,850)
|
|
|
6%
|
|
|
Europe
|
|
|
|
|
143,317
|
|
|
127,414
|
|
|
12%
|
|
|
2,188
|
|
|
12%
|
|
|
Asia
|
|
|
|
|
|
190,348
|
|
|
174,674
|
|
|
9%
|
|
|
(8)
|
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
536,560
|
|
$
|
494,740
|
|
|
8%
|
|
$
|
330
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
310,009
|
|
$
|
276,851
|
|
|
12%
|
|
$
|
(191)
|
|
|
12%
|
|
|
Industrial
|
|
|
|
|
166,686
|
|
|
155,379
|
|
|
7%
|
|
|
939
|
|
|
7%
|
|
|
Government & Academic
|
|
|
|
59,865
|
|
|
62,510
|
|
|
(4%)
|
|
|
(418)
|
|
|
(4%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
536,560
|
|
$
|
494,740
|
|
|
8%
|
|
$
|
330
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
Quarterly Reconciliation of GAAP to Adjusted Non-GAAP
|
|
|
Net Sales by Operating Segment, Products & Services, Geography
and Markets
|
|
|
Six Months Ended July 2, 2016 and July 4, 2015
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Percent
|
|
Currency
|
|
Currency
|
|
|
|
|
|
|
|
|
July 2, 2016
|
|
July 4, 2015
|
|
Change
|
|
Impact
|
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
|
$
|
902,924
|
|
$
|
851,900
|
|
|
6%
|
|
$
|
(5,824)
|
|
|
7%
|
|
|
TA
|
|
|
|
|
|
108,882
|
|
|
103,244
|
|
|
5%
|
|
|
(318)
|
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,011,806
|
|
$
|
955,144
|
|
|
6%
|
|
$
|
(6,142)
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
|
$
|
496,346
|
|
$
|
478,987
|
|
|
4%
|
|
$
|
(4,891)
|
|
|
5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
|
344,262
|
|
|
320,235
|
|
|
8%
|
|
|
(2,210)
|
|
|
8%
|
|
|
Chemistry
|
|
|
|
|
171,198
|
|
|
155,922
|
|
|
10%
|
|
|
959
|
|
|
9%
|
|
|
Total Recurring
|
|
|
|
515,460
|
|
|
476,157
|
|
|
8%
|
|
|
(1,251)
|
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,011,806
|
|
$
|
955,144
|
|
|
6%
|
|
$
|
(6,142)
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
$
|
381,636
|
|
$
|
370,232
|
|
|
3%
|
|
$
|
(2,616)
|
|
|
4%
|
|
|
Europe
|
|
|
|
|
268,349
|
|
|
251,815
|
|
|
7%
|
|
|
671
|
|
|
7%
|
|
|
Asia
|
|
|
|
|
|
361,821
|
|
|
333,097
|
|
|
9%
|
|
|
(4,197)
|
|
|
10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,011,806
|
|
$
|
955,144
|
|
|
6%
|
|
$
|
(6,142)
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
569,095
|
|
$
|
518,154
|
|
|
10%
|
|
$
|
(4,627)
|
|
|
11%
|
|
|
Industrial
|
|
|
|
|
320,207
|
|
|
310,389
|
|
|
3%
|
|
|
(250)
|
|
|
3%
|
|
|
Government & Academic
|
|
|
|
122,504
|
|
|
126,601
|
|
|
(3%)
|
|
|
(1,265)
|
|
|
(2%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,011,806
|
|
$
|
955,144
|
|
|
6%
|
|
$
|
(6,142)
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Six Months Ended July 2, 2016 and July 4, 2015
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations before Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Selling &
|
|
|
Research &
|
|
|
|
|
|
Operating
|
|
Interest
|
|
|
|
|
Provision for Income Taxes
|
|
|
|
Diluted Earnings per Share
|
|
|
|
|
|
|
|
Net
|
|
|
Gross
|
|
|
Profit
|
|
|
Administrative
|
|
|
Development
|
|
|
Operating
|
|
|
Income
|
|
Expense,
|
|
|
|
|
|
|
Net
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
Profit
|
|
|
Percentage
|
|
|
Expenses
|
|
|
Expenses
|
|
|
Income
|
|
|
Percentage
|
|
Net
|
|
|
|
|
|
|
Income
|
|
|
|
Quarter Ended July 2, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
$
|
536,560
|
|
$
|
316,181
|
|
|
58.9%
|
|
$
|
131,992
|
|
$
|
32,578
|
|
$
|
151,611
|
|
|
28.3%
|
|
$
|
(6,156)
|
|
$
|
145,455
|
|
$
|
17,238
|
|
$
|
128,217
|
|
$
|
1.57
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (a)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,411)
|
|
|
-
|
|
|
2,411
|
|
|
0.4%
|
|
|
-
|
|
|
2,411
|
|
|
721
|
|
|
1,690
|
|
|
0.02
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (c)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,980)
|
|
|
-
|
|
|
1,980
|
|
|
0.4%
|
|
|
-
|
|
|
1,980
|
|
|
519
|
|
|
1,461
|
|
|
0.02
|
|
|
Certain income
tax items (d)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,367
|
|
|
(2,367)
|
|
|
(0.03)
|
|
Adjusted Non-GAAP
|
|
|
$
|
536,560
|
|
$
|
316,181
|
|
|
58.9%
|
|
$
|
127,601
|
|
$
|
32,578
|
|
$
|
156,002
|
|
|
29.1%
|
|
$
|
(6,156)
|
|
$
|
149,846
|
|
$
|
20,845
|
|
$
|
129,001
|
|
$
|
1.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended July 4, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
$
|
494,740
|
|
$
|
286,033
|
|
|
57.8%
|
|
$
|
125,160
|
|
$
|
30,555
|
|
$
|
130,318
|
|
|
26.3%
|
|
$
|
(6,546)
|
|
$
|
123,772
|
|
$
|
18,115
|
|
$
|
105,657
|
|
$
|
1.27
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (a)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,500)
|
|
|
-
|
|
|
2,500
|
|
|
0.5%
|
|
|
-
|
|
|
2,500
|
|
|
717
|
|
|
1,783
|
|
|
0.02
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (c)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,016)
|
|
|
-
|
|
|
2,016
|
|
|
0.4%
|
|
|
-
|
|
|
2,016
|
|
|
636
|
|
|
1,380
|
|
|
0.02
|
|
|
Certain income
tax items (d)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(793)
|
|
|
793
|
|
|
0.01
|
|
Adjusted Non-GAAP
|
|
|
$
|
494,740
|
|
$
|
286,033
|
|
|
57.8%
|
|
$
|
120,644
|
|
$
|
30,555
|
|
$
|
134,834
|
|
|
27.3%
|
|
$
|
(6,546)
|
|
$
|
128,288
|
|
$
|
18,675
|
|
$
|
109,613
|
|
$
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended July 2, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
$
|
1,011,806
|
|
$
|
590,276
|
|
|
58.3%
|
|
$
|
263,987
|
|
$
|
62,016
|
|
$
|
264,273
|
|
|
26.1%
|
|
$
|
(12,188)
|
|
$
|
252,085
|
|
$
|
29,816
|
|
$
|
222,269
|
|
$
|
2.72
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (a)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(5,055)
|
|
|
-
|
|
|
5,055
|
|
|
0.5%
|
|
|
-
|
|
|
5,055
|
|
|
1,471
|
|
|
3,584
|
|
|
0.04
|
|
|
Stock award
modification (b)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(7,085)
|
|
|
-
|
|
|
7,085
|
|
|
0.7%
|
|
|
-
|
|
|
7,085
|
|
|
2,657
|
|
|
4,428
|
|
|
0.05
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (c)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(5,588)
|
|
|
-
|
|
|
5,588
|
|
|
0.6%
|
|
|
-
|
|
|
5,588
|
|
|
1,661
|
|
|
3,927
|
|
|
0.05
|
|
|
Certain income
tax items (d)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,630
|
|
|
(1,630)
|
|
|
(0.02)
|
|
Adjusted Non-GAAP
|
|
|
$
|
1,011,806
|
|
$
|
590,276
|
|
|
58.3%
|
|
$
|
246,259
|
|
$
|
62,016
|
|
$
|
282,001
|
|
|
27.9%
|
|
$
|
(12,188)
|
|
$
|
269,813
|
|
$
|
37,235
|
|
$
|
232,578
|
|
$
|
2.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended July 4, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
$
|
955,144
|
|
$
|
557,191
|
|
|
58.3%
|
|
$
|
247,385
|
|
$
|
59,506
|
|
$
|
250,300
|
|
|
26.2%
|
|
$
|
(13,181)
|
|
$
|
237,119
|
|
$
|
35,401
|
|
$
|
201,718
|
|
$
|
2.41
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (a)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(4,974)
|
|
|
-
|
|
|
4,974
|
|
|
0.5%
|
|
|
-
|
|
|
4,974
|
|
|
1,421
|
|
|
3,553
|
|
|
0.04
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (c)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3,288)
|
|
|
-
|
|
|
3,288
|
|
|
0.3%
|
|
|
-
|
|
|
3,288
|
|
|
999
|
|
|
2,289
|
|
|
0.03
|
|
|
Certain income
tax items (d)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3,199)
|
|
|
3,199
|
|
|
0.04
|
|
Adjusted Non-GAAP
|
|
|
$
|
955,144
|
|
$
|
557,191
|
|
|
58.3%
|
|
$
|
239,123
|
|
$
|
59,506
|
|
$
|
258,562
|
|
|
27.1%
|
|
$
|
(13,181)
|
|
$
|
245,381
|
|
$
|
34,622
|
|
$
|
210,759
|
|
$
|
2.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The Purchased intangibles amortization, a non-cash expense, was
excluded to be consistent with how our management evaluates the
performance of our core business against our historical operating
results and the operating results of our competitors over periods of
time.
(b) 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.
(c)
Restructuring costs, asset impairments, acquisition-related costs and
certain other items were excluded as the Company believes that the cost
to consolidate operations and reduce overhead; the cost to complete
acquisitions; the non-cash expense to record asset impairments 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) 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.

View source version on businesswire.com: http://www.businesswire.com/news/home/20160726005333/en/
Source: Waters Corporation
Waters Corporation
John Lynch, 508-482-2314
Vice President,
Treasurer and Investor Relations