- 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.
|
|
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20181023005315/en/
Source: Waters Corporation
Waters Corporation
Bryan Brokmeier, CFA, 508-482-3448
Senior
Director, Investor Relations