Waters Corporation (NYSE: WAT) Reports Third Quarter 2018 Financial Results

October 23, 2018
  • Salesof $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

MILFORD, Mass.--(BUSINESS WIRE)--Oct. 23, 2018-- 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.
 

 

Source: Waters Corporation

Waters Corporation
Bryan Brokmeier, CFA, 508-482-3448
Senior Director, Investor Relations