Company Delivers Fourth Quarter Revenue of $629 Million and
Diluted GAAP EPS of $2.15 (Non-GAAP EPS of $2.21)
-
Quarterly sales grew 7% as reported (9% in constant currency)
-
Growth was balanced across all customer and product categories
-
Asia Pacific and Europe led strong global growth
-
Fourth quarter capped strong full year performance
MILFORD, Mass.--(BUSINESS WIRE)--Jan. 24, 2017--
Waters Corporation (NYSE: WAT) reported fourth quarter 2016 sales of
$629 million, a 7% increase versus sales of $587 million in the fourth
quarter of 2015. Foreign currency translation reduced sales growth by 2%
in the quarter. On a GAAP basis, earnings per diluted share (EPS) for
the fourth quarter was up 17% to $2.15 compared to $1.83 for the fourth
quarter of 2015. On a non-GAAP basis, including the adjustments in the
attached reconciliation, EPS increased 13% to $2.21 from $1.96 in the
fourth 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.”
For the full year, sales for the Company were $2,167 million, up 6%
compared with sales of $2,042 million in 2015. Foreign currency
translation reduced sales growth by 1% in the year. On a GAAP basis, EPS
for 2016 was up 13% to $6.41 compared to $5.65 in 2015. On a non-GAAP
basis and including adjustments in the attached reconciliation, EPS
increased 12% to $6.62 in 2016 as compared to $5.89 in 2015.
Commenting on the Company’s performance, Christopher J. O’Connell,
President and Chief Executive Officer said, “I am pleased to report that
our fourth quarter featured broad-based sales growth across our major
markets, and balance across all product lines. The global Waters team
executed well throughout 2016 and delivered strong financial results,
while we continued to invest for future growth.”
Unless otherwise noted, sales growth percentages are presented on an as
reported basis and are the same as the sales growth percentages
presented on a constant currency basis, each of which are detailed in
the attached reconciliation of GAAP to non-GAAP sales.
Results from the Company’s markets in the quarter were highlighted by 4%
sales growth (6% in constant currency) from the broadly defined
pharmaceutical market, 13% sales growth (14% in constant currency) from
the industrial market, and 5% sales growth (6% in constant currency)
from the governmental and academic market. For the full year, sales to
the pharmaceutical market grew 9% (10% in constant currency), sales to
the industrial market grew 6%, and sales to the governmental and
academic market fell 4% (3% in constant currency).
Geographically, sales during the quarter grew 16% in Asia, 5% in Europe
(9% in constant currency), and 1% in the Americas (2% in constant
currency). For the full year, sales grew 13% in Asia (12% in constant
currency), 4% in Europe (6% in constant currency), and 2% in the
Americas (3% in constant currency).
The Company’s recurring revenues, the combination of service and
chemistry consumables, posted 7% sales growth (8% in constant currency),
while instrument system sales grew 7% (9% in constant currency) in the
quarter. For the full year, the Company's recurring revenues grew 8%,
while instrument system sales grew by 4% (6% in constant currency).
As communicated in a prior press release, Waters Corporation will
webcast its fourth quarter 2016 financial results conference call this
morning, January 24, 2017 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 January 31, 2017 at midnight eastern time, similarly
by webcast and also by phone at 203-369-1050.
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
diluted share and adjusted operating income, 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
among the Company’s various market sectors from economic, sovereign and
political uncertainties; the affect 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 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 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and investments
|
|
|
$
|
2,813,032
|
|
|
$
|
2,399,263
|
|
Accounts receivable
|
|
|
|
|
489,340
|
|
|
|
468,315
|
|
Inventories
|
|
|
|
|
|
262,682
|
|
|
|
263,415
|
|
Property, plant and equipment, net
|
|
|
|
337,118
|
|
|
|
333,355
|
|
Intangible assets, net
|
|
|
|
|
207,055
|
|
|
|
218,022
|
|
Goodwill
|
|
|
|
|
|
352,080
|
|
|
|
356,864
|
|
Other assets
|
|
|
|
|
200,752
|
|
|
|
229,443
|
|
Total assets
|
|
|
|
$
|
4,662,059
|
|
|
$
|
4,268,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and debt
|
|
|
$
|
1,827,263
|
|
|
$
|
1,668,336
|
|
Other liabilities
|
|
|
|
|
532,847
|
|
|
|
541,490
|
|
Total liabilities
|
|
|
|
|
2,360,110
|
|
|
|
2,209,826
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
2,301,949
|
|
|
|
2,058,851
|
|
Total liabilities and equity
|
|
|
$
|
4,662,059
|
|
|
$
|
4,268,677
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
628,787
|
|
|
|
|
$
|
586,610
|
|
|
|
|
$
|
2,167,423
|
|
|
|
|
$
|
2,042,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
251,579
|
|
|
|
|
|
237,915
|
|
|
|
|
|
891,453
|
|
|
|
|
|
842,672
|
|
|
Selling and administrative expenses
|
|
|
130,238
|
|
|
|
|
|
128,681
|
|
|
|
|
|
513,031
|
|
|
|
|
|
495,747
|
|
|
Research and development expenses
|
|
|
32,753
|
|
|
|
|
|
28,336
|
|
|
|
|
|
125,187
|
|
|
|
|
|
118,545
|
|
|
Acquired in-process research and development
|
|
|
-
|
|
|
|
|
|
3,855
|
|
|
|
|
|
-
|
|
|
|
|
|
3,855
|
|
|
Purchased intangibles amortization
|
|
|
2,358
|
|
|
|
|
|
2,576
|
|
|
|
|
|
9,889
|
|
|
|
|
|
10,123
|
|
|
Litigation provisions
|
|
|
3,524
|
|
|
|
|
|
3,939
|
|
|
|
|
|
3,524
|
|
|
|
|
|
3,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
208,335
|
|
|
|
|
|
181,308
|
|
|
|
|
|
624,339
|
|
|
|
|
|
567,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(5,756
|
)
|
|
|
|
|
(6,070
|
)
|
|
|
|
|
(24,225
|
)
|
|
|
|
|
(25,532
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income taxes
|
|
|
202,579
|
|
|
|
|
|
175,238
|
|
|
|
|
|
600,114
|
|
|
|
|
|
541,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
28,201
|
|
|
|
|
|
24,184
|
|
|
|
|
|
78,611
|
|
|
|
|
|
72,866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
174,378
|
|
|
|
|
$
|
151,054
|
|
|
|
|
$
|
521,503
|
|
|
|
|
$
|
469,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic common share
|
|
$
|
2.17
|
|
|
|
|
$
|
1.85
|
|
|
|
|
$
|
6.46
|
|
|
|
|
$
|
5.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of basic common shares
|
|
|
80,366
|
|
|
|
|
|
81,650
|
|
|
|
|
|
80,786
|
|
|
|
|
|
82,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted common share
|
|
$
|
2.15
|
|
|
|
|
$
|
1.83
|
|
|
|
|
$
|
6.41
|
|
|
|
|
$
|
5.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of diluted common shares and equivalents
|
|
|
80,954
|
|
|
|
|
|
82,382
|
|
|
|
|
|
81,417
|
|
|
|
|
|
83,087
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters Corporation and Subsidiaries
|
|
Reconciliation of GAAP to Adjusted Non-GAAP
|
|
Net Sales by Operating Segment, Products & Services, Geography
and Markets
|
|
Three Months Ended December 31, 2016 and December 31, 2015
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Percent
|
|
|
Currency
|
|
|
Currency
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Change
|
|
|
Impact
|
|
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
|
$
|
554,226
|
|
|
|
$
|
509,393
|
|
|
|
|
9
|
%
|
|
|
$
|
(8,057
|
)
|
|
|
|
10
|
%
|
|
TA
|
|
|
|
|
|
74,561
|
|
|
|
|
77,217
|
|
|
|
|
(3
|
%)
|
|
|
|
(789
|
)
|
|
|
|
(2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
628,787
|
|
|
|
$
|
586,610
|
|
|
|
|
7
|
%
|
|
|
$
|
(8,846
|
)
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
|
$
|
352,717
|
|
|
|
$
|
329,568
|
|
|
|
|
7
|
%
|
|
|
$
|
(6,370
|
)
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
|
185,969
|
|
|
|
|
173,196
|
|
|
|
|
7
|
%
|
|
|
|
(2,999
|
)
|
|
|
|
9
|
%
|
|
Chemistry
|
|
|
|
|
90,101
|
|
|
|
|
83,846
|
|
|
|
|
7
|
%
|
|
|
|
523
|
|
|
|
|
7
|
%
|
|
Total Recurring
|
|
|
|
|
276,070
|
|
|
|
|
257,042
|
|
|
|
|
7
|
%
|
|
|
|
(2,476
|
)
|
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
628,787
|
|
|
|
$
|
586,610
|
|
|
|
|
7
|
%
|
|
|
$
|
(8,846
|
)
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
$
|
222,422
|
|
|
|
$
|
219,676
|
|
|
|
|
1
|
%
|
|
|
$
|
(1,189
|
)
|
|
|
|
2
|
%
|
|
Europe
|
|
|
|
|
180,717
|
|
|
|
|
171,967
|
|
|
|
|
5
|
%
|
|
|
|
(6,912
|
)
|
|
|
|
9
|
%
|
|
Asia
|
|
|
|
|
|
225,648
|
|
|
|
|
194,967
|
|
|
|
|
16
|
%
|
|
|
|
(745
|
)
|
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
$
|
628,787
|
|
|
|
$
|
586,610
|
|
|
|
|
7
|
%
|
|
|
$
|
(8,846
|
)
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
335,075
|
|
|
|
$
|
320,764
|
|
|
|
|
4
|
%
|
|
|
$
|
(5,274
|
)
|
|
|
|
6
|
%
|
|
Industrial
|
|
|
|
|
210,899
|
|
|
|
|
186,708
|
|
|
|
|
13
|
%
|
|
|
|
(2,404
|
)
|
|
|
|
14
|
%
|
|
Government & Academic
|
|
|
|
82,813
|
|
|
|
|
79,138
|
|
|
|
|
5
|
%
|
|
|
|
(1,168
|
)
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
628,787
|
|
|
|
$
|
586,610
|
|
|
|
|
7
|
%
|
|
|
$
|
(8,846
|
)
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
Twelve Months Ended December 31, 2016 and December 31, 2015
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
Percent
|
|
|
Currency
|
|
|
Currency
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Change
|
|
|
Impact
|
|
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
|
$
|
1,928,063
|
|
|
|
$
|
1,806,868
|
|
|
|
|
7
|
%
|
|
|
$
|
(12,733
|
)
|
|
|
|
7
|
%
|
|
|
TA
|
|
|
|
|
|
239,360
|
|
|
|
|
235,464
|
|
|
|
|
2
|
%
|
|
|
|
(880
|
)
|
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,167,423
|
|
|
|
$
|
2,042,332
|
|
|
|
|
6
|
%
|
|
|
$
|
(13,613
|
)
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
|
$
|
1,114,883
|
|
|
|
$
|
1,067,315
|
|
|
|
|
4
|
%
|
|
|
$
|
(11,654
|
)
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
|
707,127
|
|
|
|
|
657,076
|
|
|
|
|
8
|
%
|
|
|
|
(4,848
|
)
|
|
|
|
8
|
%
|
|
|
Chemistry
|
|
|
|
|
345,413
|
|
|
|
|
317,941
|
|
|
|
|
9
|
%
|
|
|
|
2,889
|
|
|
|
|
8
|
%
|
|
|
Total Recurring
|
|
|
|
1,052,540
|
|
|
|
|
975,017
|
|
|
|
|
8
|
%
|
|
|
|
(1,959
|
)
|
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,167,423
|
|
|
|
$
|
2,042,332
|
|
|
|
|
6
|
%
|
|
|
$
|
(13,613
|
)
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
$
|
807,182
|
|
|
|
$
|
790,483
|
|
|
|
|
2
|
%
|
|
|
$
|
(4,287
|
)
|
|
|
|
3
|
%
|
|
|
Europe
|
|
|
|
|
577,257
|
|
|
|
|
555,886
|
|
|
|
|
4
|
%
|
|
|
|
(9,352
|
)
|
|
|
|
6
|
%
|
|
|
Asia
|
|
|
|
|
|
782,984
|
|
|
|
|
695,963
|
|
|
|
|
13
|
%
|
|
|
|
26
|
|
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,167,423
|
|
|
|
$
|
2,042,332
|
|
|
|
|
6
|
%
|
|
|
$
|
(13,613
|
)
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
1,206,316
|
|
|
|
$
|
1,106,229
|
|
|
|
|
9
|
%
|
|
|
$
|
(9,827
|
)
|
|
|
|
10
|
%
|
|
|
Industrial
|
|
|
|
|
690,119
|
|
|
|
|
653,213
|
|
|
|
|
6
|
%
|
|
|
|
(1,281
|
)
|
|
|
|
6
|
%
|
|
|
Government & Academic
|
|
|
|
270,988
|
|
|
|
|
282,890
|
|
|
|
|
(4
|
%)
|
|
|
|
(2,505
|
)
|
|
|
|
(3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,167,423
|
|
|
|
$
|
2,042,332
|
|
|
|
|
6
|
%
|
|
|
$
|
(13,613
|
)
|
|
|
|
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 Twelve Months Ended December 31, 2016 and December
31, 2015
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling &
|
|
|
|
Research &
|
|
|
|
|
|
|
Operating
|
|
|
|
before
|
|
|
|
Provision for
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
Administrative
|
|
|
|
Development
|
|
|
|
Operating
|
|
|
|
Income
|
|
|
|
Income
|
|
|
|
Income
|
|
|
|
Net
|
|
|
|
Earnings
|
|
|
|
|
|
|
|
|
|
Expenses(a) |
|
|
|
Expenses(a) |
|
|
|
Income
|
|
|
|
Percentage
|
|
|
|
Taxes
|
|
|
|
Taxes
|
|
|
|
Income
|
|
|
|
per Share
|
|
Quarter Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
$
|
136,120
|
|
|
|
$
|
32,753
|
|
|
|
$
|
208,335
|
|
|
|
33.1
|
%
|
|
|
$
|
202,579
|
|
|
$
|
28,201
|
|
|
|
$
|
174,378
|
|
|
|
$
|
2.15
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
|
|
(2,358
|
)
|
|
|
|
-
|
|
|
|
|
2,358
|
|
|
|
0.4
|
%
|
|
|
|
2,358
|
|
|
|
661
|
|
|
|
|
1,697
|
|
|
|
|
0.02
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (d)
|
|
|
|
|
(304
|
)
|
|
|
|
-
|
|
|
|
|
304
|
|
|
|
0.0
|
%
|
|
|
|
304
|
|
|
|
312
|
|
|
|
|
(8
|
)
|
|
|
|
-
|
|
|
Litigation provisions (f) |
|
|
|
|
|
(3,524
|
)
|
|
|
|
-
|
|
|
|
|
3,524
|
|
|
|
0.6
|
%
|
|
|
|
3,524
|
|
|
|
1,321
|
|
|
|
|
2,203
|
|
|
|
|
0.03
|
|
|
Certain income
tax items (g)
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(739
|
)
|
|
|
|
739
|
|
|
|
|
0.01
|
|
Adjusted Non-GAAP
|
|
|
|
|
$
|
129,934
|
|
|
|
$
|
32,753
|
|
|
|
$
|
214,521
|
|
|
|
34.1
|
%
|
|
|
$
|
208,765
|
|
|
$
|
29,756
|
|
|
|
$
|
179,009
|
|
|
|
$
|
2.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
$
|
135,196
|
|
|
|
$
|
32,191
|
|
|
|
$
|
181,308
|
|
|
|
30.9
|
%
|
|
|
$
|
175,238
|
|
|
$
|
24,184
|
|
|
|
$
|
151,054
|
|
|
|
$
|
1.83
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
|
|
(2,576
|
)
|
|
|
|
-
|
|
|
|
|
2,576
|
|
|
|
0.4
|
%
|
|
|
|
2,576
|
|
|
|
729
|
|
|
|
|
1,847
|
|
|
|
|
0.02
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (d)
|
|
|
|
|
(2,435
|
)
|
|
|
|
-
|
|
|
|
|
2,435
|
|
|
|
0.4
|
%
|
|
|
|
2,435
|
|
|
|
606
|
|
|
|
|
1,829
|
|
|
|
|
0.02
|
|
|
Acquired in-process research and development (e) |
|
|
|
|
-
|
|
|
|
|
(3,855
|
)
|
|
|
|
3,855
|
|
|
|
0.7
|
%
|
|
|
|
3,855
|
|
|
|
786
|
|
|
|
|
3,069
|
|
|
|
|
0.04
|
|
|
Litigation provisions (f) |
|
|
|
|
|
(3,939
|
)
|
|
|
|
-
|
|
|
|
|
3,939
|
|
|
|
0.7
|
%
|
|
|
|
3,939
|
|
|
|
1,478
|
|
|
|
|
2,461
|
|
|
|
|
0.03
|
|
|
Certain income
tax items (g)
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(959
|
)
|
|
|
|
959
|
|
|
|
|
0.01
|
|
Adjusted Non-GAAP
|
|
|
|
|
$
|
126,246
|
|
|
|
$
|
28,336
|
|
|
|
$
|
194,113
|
|
|
|
33.1
|
%
|
|
|
$
|
188,043
|
|
|
$
|
26,824
|
|
|
|
$
|
161,219
|
|
|
|
$
|
1.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
$
|
526,444
|
|
|
|
$
|
125,187
|
|
|
|
$
|
624,339
|
|
|
|
28.8
|
%
|
|
|
$
|
600,114
|
|
|
$
|
78,611
|
|
|
|
$
|
521,503
|
|
|
|
$
|
6.41
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
|
|
(9,889
|
)
|
|
|
|
-
|
|
|
|
|
9,889
|
|
|
|
0.5
|
%
|
|
|
|
9,889
|
|
|
|
2,864
|
|
|
|
|
7,025
|
|
|
|
|
0.09
|
|
|
Stock award
modification (c)
|
|
|
|
|
|
(7,085
|
)
|
|
|
|
-
|
|
|
|
|
7,085
|
|
|
|
0.3
|
%
|
|
|
|
7,085
|
|
|
|
2,657
|
|
|
|
|
4,428
|
|
|
|
|
0.05
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (d)
|
|
|
|
|
(6,856
|
)
|
|
|
|
-
|
|
|
|
|
6,856
|
|
|
|
0.3
|
%
|
|
|
|
6,856
|
|
|
|
2,812
|
|
|
|
|
4,044
|
|
|
|
|
0.05
|
|
|
Litigation provisions (f) |
|
|
|
|
|
(3,524
|
)
|
|
|
|
-
|
|
|
|
|
3,524
|
|
|
|
0.2
|
%
|
|
|
|
3,524
|
|
|
|
1,321
|
|
|
|
|
2,203
|
|
|
|
|
0.03
|
|
|
Certain income
tax items (g)
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
135
|
|
|
|
|
(135
|
)
|
|
|
|
-
|
|
Adjusted Non-GAAP
|
|
|
|
|
$
|
499,090
|
|
|
|
$
|
125,187
|
|
|
|
$
|
651,693
|
|
|
|
30.1
|
%
|
|
|
$
|
627,468
|
|
|
$
|
88,400
|
|
|
|
$
|
539,068
|
|
|
|
$
|
6.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
$
|
509,809
|
|
|
|
$
|
122,400
|
|
|
|
$
|
567,451
|
|
|
|
27.8
|
%
|
|
|
$
|
541,919
|
|
|
$
|
72,866
|
|
|
|
$
|
469,053
|
|
|
|
$
|
5.65
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
|
|
(10,123
|
)
|
|
|
|
-
|
|
|
|
|
10,123
|
|
|
|
0.5
|
%
|
|
|
|
10,123
|
|
|
|
2,888
|
|
|
|
|
7,235
|
|
|
|
|
0.09
|
|
|
Restructuring costs,
asset impairments,
acquisition-related costs
& certain other items (d)
|
|
|
|
|
(7,455
|
)
|
|
|
|
-
|
|
|
|
|
7,455
|
|
|
|
0.4
|
%
|
|
|
|
7,455
|
|
|
|
2,377
|
|
|
|
|
5,078
|
|
|
|
|
0.06
|
|
|
Acquired in-process research and development (e) |
|
|
|
|
-
|
|
|
|
|
(3,855
|
)
|
|
|
|
3,855
|
|
|
|
0.2
|
%
|
|
|
|
3,855
|
|
|
|
786
|
|
|
|
|
3,069
|
|
|
|
|
0.04
|
|
|
Litigation provisions (f) |
|
|
|
|
|
(3,939
|
)
|
|
|
|
-
|
|
|
|
|
3,939
|
|
|
|
0.2
|
%
|
|
|
|
3,939
|
|
|
|
1,478
|
|
|
|
|
2,461
|
|
|
|
|
0.03
|
|
|
Certain income
tax items (g)
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(2,326
|
)
|
|
|
|
2,326
|
|
|
|
|
0.03
|
|
Adjusted Non-GAAP
|
|
|
|
|
$
|
488,292
|
|
|
|
$
|
118,545
|
|
|
|
$
|
592,823
|
|
|
|
29.0
|
%
|
|
|
$
|
567,291
|
|
|
$
|
78,069
|
|
|
|
$
|
489,222
|
|
|
|
$
|
5.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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) 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.
(d) 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.
(e)
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 infrequent, unusual and not
indicative of its normal business operations.
(f) Litigation
Provisions were excluded as these costs are isolated, unpredictable and
not expected to recur regularly.
(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.

View source version on businesswire.com: http://www.businesswire.com/news/home/20170124005421/en/
Source: Waters Corporation
Waters Corporation
John Lynch, 508-482-2314
Vice President,
Treasurer and Investor Relations