Fourth Quarter 2018 Highlights
- Salesof $715 million grew 4% as reported and 5% in constant
currency
- Growth across all end markets, with strong pharmaceutical and TA
results
- Strong growth in China and improved U.S. performance; slight
decline in Europe
- GAAP EPS of $2.46; non-GAAP EPS increased 14% to $2.87
MILFORD, Mass.--(BUSINESS WIRE)--Jan. 23, 2019--
Waters Corporation (NYSE: WAT)today announced fourth quarter
2018 sales of $715 million, a 4% increase as reported, compared to sales
of $687 million for the fourth quarter of 2017. Foreign currency
translation negatively impacted sales growth by approximately 1% for the
quarter.
On a GAAP basis, diluted earnings per share (EPS) for the fourth quarter
of 2018 increased to $2.46, compared to a diluted loss per share of
$4.44 for the fourth quarter of 2017, which included a $550 million
income tax charge. On a non-GAAP basis, EPS increased 14% to $2.87,
compared to $2.51 for the fourth 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
fourth quarter of 2018 was $182 million versus $192 million for the
fourth quarter of 2017. On a non-GAAP basis, adjusted free cash flow for
the fourth quarter of 2018 was $160 million versus $162 million for the
fourth quarter of 2017.
For fiscal year 2018, the Company’s sales were $2,420 million, up 5% as
reported, compared to sales of $2,309 million for fiscal year 2017.
Foreign currency translation increased sales growth by approximately 1%
during fiscal year 2018. On a GAAP basis, EPS for fiscal year 2018 was
$7.65, compared to $0.25 for fiscal year 2017. On a non-GAAP basis, and
including adjustments in the reconciliation below, EPS increased 11% to
$8.29, compared to $7.49 for fiscal year 2017.
On a GAAP basis, net cash provided by operating activities for fiscal
year 2018 was $604 million versus $698 million for fiscal year 2017. On
a non-GAAP basis, adjusted free cash flow for fiscal year 2018 was $600
million versus $612 million for fiscal year 2017.
Chris O’Connell, Chairman and Chief Executive Officer of Waters
Corporation, commented, “We were pleased to end 2018 on a high note,
with improving performance in our key market categories, products, and
geographies. This fourth quarter improvement was highlighted by strength
in our pharmaceutical category, TA product line, and China. We are
looking forward to building on this momentum in 2019 and expect to
benefit from our new product cycle, headlined by yesterday’s BioAccord
system launch.”
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 fourth quarter of 2018, sales into the pharmaceutical market
grew 6% as reported and 7% in constant currency, sales into the
industrial market grew 1% as reported and 2% in constant currency, and
sales into the governmental and academic markets grew 2% as reported and
3% in constant currency. During fiscal year 2018, sales into the
pharmaceutical market grew 5% as reported and 4% in constant currency,
sales into the industrial market grew 2% as reported and 1% in constant
currency, and sales into the governmental and academic markets grew 8%
as reported and 7% in constant currency.
During the fourth quarter, recurring revenues, which represent the
combination of service and precision chemistries revenues, grew 5% as
reported and 6% in constant currency, while instrument system sales grew
3% as reported and 4% in constant currency. For fiscal year 2018,
recurring revenues grew 8% as reported and 6% in constant currency,
while instrument system sales grew 2% as reported and 1% in constant
currency.
Geographically, sales in Asia during the quarter grew 8% as reported and
9% in constant currency, sales in the Americas grew 5% as reported and
6% in constant currency (with U.S. sales growing 5%), and sales in
Europe declined 3% as reported and 1% in constant currency. For fiscal
year 2018, sales in Asia grew 7% as reported and 6% in constant
currency, sales in the Americas grew 3% (with U.S. sales growing 2%),
and sales in Europe grew 4% as reported and 1% in constant currency.
First Quarter and Fiscal Year 2019 Financial Outlook
The Company expects full-year 2019 constant currency sales growth in the
range of 4% to 6%. As of today, currency translation is expected to
decrease full-year sales growth by 1% to 2%. The Company also expects
full-year 2019 non-GAAP earnings per fully diluted share in the range of
$9.20 to $9.45. Please refer to the table below for a reconciliation of
the projected GAAP to non-GAAP financial outlook for the full year.
The Company expects first quarter 2019 constant currency sales growth in
the range of 4% to 6%. As of today, currency translation is expected to
decrease first quarter sales growth by approximately 2% to 3%. The
Company also expects first quarter 2019 non-GAAP earnings per fully
diluted share in the range of $1.65 to $1.75. Please refer to the table
below for a reconciliation of the projected GAAP to non-GAAP financial
outlook for the first quarter.
New $4 Billion Share Repurchase Authorization
Waters Corporation also announced today that its Board of Directors
authorized a new share repurchase program. This new program authorizes
the purchase of up to $4 billion of the Company’s common stock over a
two-year period and replaces the pre-existing program.
Conference Call
Waters Corporation will webcast its fourth quarter 2018 financial
results conference call today, January 23, 2019 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 January 30, 2019 at midnight Eastern Time on the same
website by webcast and also by phone at 402-220-0191.
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 more than 60 years. With approximately 7,000 employees
worldwide, Waters operates directly in 31 countries, including 15
manufacturing facilities, and 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 |
|
Twelve Months Ended |
|
|
December 31, 2018 |
|
December 31, 2017 |
|
December 31, 2018 |
|
December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
715,019
|
|
|
$
|
687,275
|
|
|
$
|
2,419,929
|
|
|
$
|
2,309,078
|
|
|
|
|
|
|
|
|
|
|
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
286,869
|
|
|
|
270,453
|
|
|
|
992,564
|
|
|
|
947,067
|
|
|
Selling and administrative expenses
|
|
|
142,853
|
|
|
|
148,391
|
|
|
|
536,902
|
|
|
|
544,363
|
|
|
Research and development expenses
|
|
|
38,106
|
|
|
|
35,122
|
|
|
|
143,403
|
|
|
|
132,593
|
|
|
Purchased intangibles amortization
|
|
|
2,337
|
|
|
|
1,639
|
|
|
|
7,712
|
|
|
|
6,743
|
|
|
Litigation provision (settlement)
|
|
|
322
|
|
|
|
1,096
|
|
|
|
(426
|
)
|
|
|
11,114
|
|
|
Acquired in-process research and development
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,000
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
244,532
|
|
|
|
230,574
|
|
|
|
739,774
|
|
|
|
662,198
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (1)(2) |
|
|
(45,501
|
)
|
|
|
(404
|
)
|
|
|
(47,794
|
)
|
|
|
(340
|
)
|
|
Interest expense, net
|
|
|
(1,225
|
)
|
|
|
(4,432
|
)
|
|
|
(9,834
|
)
|
|
|
(20,761
|
)
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income taxes
|
|
|
197,806
|
|
|
|
225,738
|
|
|
|
682,146
|
|
|
|
641,097
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes(3) |
|
|
12,654
|
|
|
|
578,910
|
|
|
|
88,352
|
|
|
|
620,786
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
185,152
|
|
|
$
|
(353,172
|
)
|
|
$
|
593,794
|
|
|
$
|
20,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per basic common share
|
|
$
|
2.48
|
|
|
$
|
(4.44
|
)
|
|
$
|
7.71
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of basic common shares
|
|
|
74,802
|
|
|
|
79,454
|
|
|
|
76,992
|
|
|
|
79,793
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted common share
|
|
$
|
2.46
|
|
|
$
|
(4.44
|
)
|
|
$
|
7.65
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of diluted common shares and equivalents
|
|
|
75,345
|
|
|
|
79,454
|
|
|
|
77,618
|
|
|
|
80,604
|
|
(1) 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.
(2) In May 2018, the Company's board of directors approved the
termination of its frozen U.S. defined benefit pension plans. In
December 2018, the Company settled a pension plan obligation by making
lump-sum cash payments and purchasing annuity contracts for participants
to permanently extinguish the pension plan's obligations. As a result,
the Company recorded a $46 million charge, which consisted of a $6
million cash contribution to the plan and a $40 million non-cash charge
related to the reversal of unrecognized actuarial losses recorded in
accumulated other comprehensive income in the stockholders' equity.
(3) The provision for income taxes for the three and twelve months ended
December 31, 2017 included a $550 million estimate for the impact of the
enactment of the Tax Cuts and Jobs Act. The provision for income taxes
for the three and twelve months ended December 31, 2018 included a $5
million benefit and a $1 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 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 December 31, 2018 and December 31, 2017 |
| (In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
Constant |
|
|
|
|
|
Three Months Ended |
|
Percent |
|
Currency |
|
Currency |
|
|
|
|
|
December 31, 2018 |
|
|
December 31, 2017 |
|
Change |
|
Impact |
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
$
|
625,099
|
|
|
$
|
602,453
|
|
|
4
|
%
|
|
$
|
(5,087
|
)
|
|
|
5
|
%
|
|
TA
|
|
|
|
|
89,920
|
|
|
|
84,822
|
|
|
6
|
%
|
|
|
(807
|
)
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
$ |
715,019 |
|
|
$ |
687,275 |
|
|
4 |
% |
|
$ |
(5,894 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
392,016
|
|
|
$
|
379,114
|
|
|
3
|
%
|
|
$
|
(1,457
|
)
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
216,534
|
|
|
|
207,610
|
|
|
4
|
%
|
|
|
(2,641
|
)
|
|
|
6
|
%
|
|
Chemistry
|
|
|
|
106,469
|
|
|
|
100,551
|
|
|
6
|
%
|
|
|
(1,796
|
)
|
|
|
8
|
%
|
|
Total Recurring
|
|
|
|
323,003
|
|
|
|
308,161
|
|
|
5
|
%
|
|
|
(4,437
|
)
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
$ |
715,019 |
|
|
$ |
687,275 |
|
|
4 |
% |
|
$ |
(5,894 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
$
|
262,910
|
|
|
$
|
242,469
|
|
|
8
|
%
|
|
$
|
(2,016
|
)
|
|
|
9
|
%
|
|
Americas
|
|
|
|
248,538
|
|
|
|
235,740
|
|
|
5
|
%
|
|
|
(469
|
)
|
|
|
6
|
%
|
|
Europe
|
|
|
|
203,571
|
|
|
|
209,066
|
|
|
(3
|
%)
|
|
|
(3,409
|
)
|
|
|
(1
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
|
$ |
715,019 |
|
|
$ |
687,275 |
|
|
4 |
% |
|
$ |
(5,894 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
$
|
396,883
|
|
|
$
|
373,245
|
|
|
6
|
%
|
|
$
|
(3,621
|
)
|
|
|
7
|
%
|
|
Industrial
|
|
|
|
219,165
|
|
|
|
216,905
|
|
|
1
|
%
|
|
|
(1,013
|
)
|
|
|
2
|
%
|
|
Governmental & Academic
|
|
|
98,971
|
|
|
|
97,125
|
|
|
2
|
%
|
|
|
(1,260
|
)
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
$ |
715,019 |
|
|
$ |
687,275 |
|
|
4 |
% |
|
$ |
(5,894 |
) |
|
|
5 |
% |
(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, 2018 and December 31, 2017 |
| (In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
|
Constant |
|
|
|
|
|
Twelve Months Ended |
|
|
Percent |
|
Currency |
|
|
Currency |
|
|
|
|
|
December 31, 2018 |
|
|
December 31, 2017 |
|
|
Change |
|
Impact |
|
|
Growth Rate (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING SEGMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
$
|
2,139,345
|
|
|
$
|
2,047,563
|
|
|
|
4
|
%
|
|
$
|
23,680
|
|
|
|
3
|
%
|
|
TA
|
|
|
|
|
280,584
|
|
|
|
261,515
|
|
|
|
7
|
%
|
|
|
1,831
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
$ |
2,419,929 |
|
|
$ |
2,309,078 |
|
|
|
5 |
% |
|
$ |
25,511 |
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS & SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
1,204,706
|
|
|
$
|
1,180,192
|
|
|
|
2
|
%
|
|
$
|
10,887
|
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
814,936
|
|
|
|
756,729
|
|
|
|
8
|
%
|
|
|
9,631
|
|
|
|
6
|
%
|
|
Chemistry
|
|
|
|
400,287
|
|
|
|
372,157
|
|
|
|
8
|
%
|
|
|
4,993
|
|
|
|
6
|
%
|
|
Total Recurring
|
|
|
|
1,215,223
|
|
|
|
1,128,886
|
|
|
|
8
|
%
|
|
|
14,624
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
$ |
2,419,929 |
|
|
$ |
2,309,078 |
|
|
|
5 |
% |
|
$ |
25,511 |
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
$
|
922,291
|
|
|
$
|
862,617
|
|
|
|
7
|
%
|
|
$
|
5,775
|
|
|
|
6
|
%
|
|
Americas
|
|
|
|
835,177
|
|
|
|
809,989
|
|
|
|
3
|
%
|
|
|
(49
|
)
|
|
|
3
|
%
|
|
Europe
|
|
|
|
662,461
|
|
|
|
636,472
|
|
|
|
4
|
%
|
|
|
19,785
|
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
|
$ |
2,419,929 |
|
|
$ |
2,309,078 |
|
|
|
5 |
% |
|
$ |
25,511 |
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
$
|
1,365,731
|
|
|
$
|
1,294,668
|
|
|
|
5
|
%
|
|
$
|
15,340
|
|
|
|
4
|
%
|
|
Industrial
|
|
|
|
737,144
|
|
|
|
721,088
|
|
|
|
2
|
%
|
|
|
8,028
|
|
|
|
1
|
%
|
|
Governmental & Academic
|
|
|
317,054
|
|
|
|
293,322
|
|
|
|
8
|
%
|
|
|
2,143
|
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
$ |
2,419,929 |
|
|
$ |
2,309,078 |
|
|
|
5 |
% |
|
$ |
25,511 |
|
|
|
4 |
% |
(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 |
|
Three and Twelve Months Ended December 31, 2018 and December 31,
2017 |
|
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations |
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
Selling & |
|
Research & |
|
|
|
Operating |
|
Other |
|
before |
|
Provision for |
|
Net |
|
Earnings |
|
|
|
|
|
|
Administrative |
|
Development |
|
Operating |
|
Income |
|
(Expense) |
|
Income |
|
Income |
|
Income |
|
(Loss) |
|
|
|
|
|
|
Expenses(a) |
|
Expenses(a) |
|
Income |
|
Percentage |
|
Income |
|
Taxes |
|
Taxes |
|
(Loss) |
|
per Share |
|
Quarter Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
$ |
145,512 |
|
|
$ |
|
38,106 |
|
|
$ |
|
244,532 |
|
|
|
34.2 |
% |
|
$ |
(45,501 |
) |
|
$ |
197,806 |
|
|
$ |
12,654 |
|
|
$ |
185,152 |
|
|
$ |
2.46 |
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
(2,337
|
)
|
|
|
|
-
|
|
|
|
|
2,337
|
|
|
|
0.3
|
%
|
|
|
-
|
|
|
|
2,337
|
|
|
|
674
|
|
|
|
1,663
|
|
|
|
0.02
|
|
|
|
Restructuring costs and certain other items (c) |
|
|
194
|
|
|
|
|
-
|
|
|
|
|
(194
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(194
|
)
|
|
|
1
|
|
|
|
(195
|
)
|
|
|
-
|
|
|
|
Pension termination (d) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45,891
|
|
|
|
45,891
|
|
|
|
15,879
|
|
|
|
30,012
|
|
|
|
0.40
|
|
|
|
Litigation provisions (e) |
|
|
(322
|
)
|
|
|
|
-
|
|
|
|
|
322
|
|
|
|
-
|
|
|
|
-
|
|
|
|
322
|
|
|
|
77
|
|
|
|
245
|
|
|
|
-
|
|
|
|
Tax reform (f) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,073
|
|
|
|
(1,073
|
)
|
|
|
(0.01
|
)
|
|
|
Certain income tax items (g) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(726
|
)
|
|
|
726
|
|
|
|
0.01
|
|
|
Adjusted Non-GAAP |
|
$ |
143,047 |
|
|
$ |
|
38,106 |
|
|
$ |
|
246,997 |
|
|
|
34.5 |
% |
|
$ |
390 |
|
|
$ |
246,162 |
|
|
$ |
29,632 |
|
|
$ |
216,530 |
|
|
$ |
2.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
$ |
151,126 |
|
|
$ |
|
35,122 |
|
|
$ |
|
230,574 |
|
|
|
33.5 |
% |
|
$ |
(404 |
) |
|
$ |
225,738 |
|
|
$ |
578,910 |
|
|
$ |
(353,172 |
) |
|
$ |
(4.44 |
) |
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
(1,639
|
)
|
|
|
|
-
|
|
|
|
|
1,639
|
|
|
|
0.2
|
%
|
|
|
-
|
|
|
|
1,639
|
|
|
|
424
|
|
|
|
1,215
|
|
|
|
0.02
|
|
|
|
Restructuring costs and certain other items (c) |
|
|
(2,452
|
)
|
|
|
|
-
|
|
|
|
|
2,452
|
|
|
|
0.4
|
%
|
|
|
-
|
|
|
|
2,452
|
|
|
|
791
|
|
|
|
1,661
|
|
|
|
0.02
|
|
|
|
Litigation provisions (e) |
|
|
(1,096
|
)
|
|
|
|
-
|
|
|
|
|
1,096
|
|
|
|
0.2
|
%
|
|
|
-
|
|
|
|
1,096
|
|
|
|
411
|
|
|
|
685
|
|
|
|
0.01
|
|
|
|
Stock award modification (h) |
|
|
(379
|
)
|
|
|
|
-
|
|
|
|
|
379
|
|
|
|
0.1
|
%
|
|
|
-
|
|
|
|
379
|
|
|
|
142
|
|
|
|
237
|
|
|
|
-
|
|
|
|
Tax reform (f) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(550,000
|
)
|
|
|
550,000
|
|
|
|
6.89
|
|
|
|
Certain income tax items (g) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,012
|
)
|
|
|
1,012
|
|
|
|
0.01
|
|
|
Adjusted Non-GAAP |
|
$ |
145,560 |
|
|
$ |
|
35,122 |
|
|
$ |
|
236,140 |
|
|
|
34.4 |
% |
|
$ |
(404 |
) |
|
$ |
231,304 |
|
|
$ |
29,666 |
|
|
$ |
201,638 |
|
|
$ |
2.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
$ |
544,188 |
|
|
$ |
|
143,403 |
|
|
$ |
|
739,774 |
|
|
|
30.6 |
% |
|
$ |
(47,794 |
) |
|
$ |
682,146 |
|
|
$ |
88,352 |
|
|
$ |
593,794 |
|
|
$ |
7.65 |
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
(7,712
|
)
|
|
|
|
-
|
|
|
|
|
7,712
|
|
|
|
0.3
|
%
|
|
|
-
|
|
|
|
7,712
|
|
|
|
1,609
|
|
|
|
6,103
|
|
|
|
0.08
|
|
|
|
Restructuring costs and certain other items (c) |
|
|
(2,244
|
)
|
|
|
|
-
|
|
|
|
|
2,244
|
|
|
|
0.1
|
%
|
|
|
-
|
|
|
|
2,244
|
|
|
|
550
|
|
|
|
1,694
|
|
|
|
0.02
|
|
|
|
Pension termination (d) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
49,138
|
|
|
|
49,138
|
|
|
|
16,659
|
|
|
|
32,479
|
|
|
|
0.42
|
|
|
|
Litigation settlement (e) |
|
|
426
|
|
|
|
|
-
|
|
|
|
|
(426
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(426
|
)
|
|
|
(102
|
)
|
|
|
(324
|
)
|
|
|
-
|
|
|
|
Stock award modification (h) |
|
|
(1,014
|
)
|
|
|
|
-
|
|
|
|
|
1,014
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,014
|
|
|
|
243
|
|
|
|
771
|
|
|
|
0.01
|
|
|
|
Tax reform (f) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,157
|
)
|
|
|
5,157
|
|
|
|
0.07
|
|
|
|
Certain income tax items (g) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,111
|
)
|
|
|
4,111
|
|
|
|
0.05
|
|
|
Adjusted Non-GAAP |
|
$ |
533,644 |
|
|
$ |
|
143,403 |
|
|
$ |
|
750,318 |
|
|
|
31.0 |
% |
|
$ |
1,344 |
|
|
$ |
741,828 |
|
|
$ |
98,043 |
|
|
$ |
643,785 |
|
|
$ |
8.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
$ |
562,220 |
|
|
$ |
|
137,593 |
|
|
$ |
|
662,198 |
|
|
|
28.7 |
% |
|
$ |
(340 |
) |
|
$ |
641,097 |
|
|
$ |
620,786 |
|
|
$ |
20,311 |
|
|
$ |
0.25 |
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization (b) |
|
|
(6,743
|
)
|
|
|
|
-
|
|
|
|
|
6,743
|
|
|
|
0.3
|
%
|
|
|
-
|
|
|
|
6,743
|
|
|
|
1,782
|
|
|
|
4,961
|
|
|
|
0.06
|
|
|
|
Restructuring costs and certain other items (c) |
|
|
(15,993
|
)
|
|
|
|
-
|
|
|
|
|
15,993
|
|
|
|
0.7
|
%
|
|
|
-
|
|
|
|
15,993
|
|
|
|
5,516
|
|
|
|
10,477
|
|
|
|
0.13
|
|
|
|
Litigation provisions (e) |
|
|
(11,114
|
)
|
|
|
|
-
|
|
|
|
|
11,114
|
|
|
|
0.5
|
%
|
|
|
-
|
|
|
|
11,114
|
|
|
|
4,168
|
|
|
|
6,946
|
|
|
|
0.09
|
|
|
|
Stock award modification (h) |
|
|
(4,234
|
)
|
|
|
|
-
|
|
|
|
|
4,234
|
|
|
|
0.2
|
%
|
|
|
-
|
|
|
|
4,234
|
|
|
|
1,588
|
|
|
|
2,646
|
|
|
|
0.03
|
|
|
|
Acquired in-process research and development (i) |
|
|
-
|
|
|
|
|
(5,000
|
)
|
|
|
|
5,000
|
|
|
|
0.2
|
%
|
|
|
-
|
|
|
|
5,000
|
|
|
|
962
|
|
|
|
4,038
|
|
|
|
0.05
|
|
|
|
Tax reform (f) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(550,000
|
)
|
|
|
550,000
|
|
|
|
6.82
|
|
|
|
Certain income tax items (g) |
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,296
|
)
|
|
|
4,296
|
|
|
|
0.05
|
|
|
Adjusted Non-GAAP |
|
$ |
524,136 |
|
|
$ |
|
132,593 |
|
|
$ |
|
705,282 |
|
|
|
30.5 |
% |
|
$ |
(340 |
) |
|
$ |
684,181 |
|
|
$ |
80,506 |
|
|
$ |
603,675 |
|
|
$ |
7.49 |
|
(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) In May 2018, the Company's board of directors approved the
termination of its frozen U.S. defined benefit pension plans. In
December 2018, the Company settled a pension plan obligation by making
lump-sum cash payments and purchasing annuity contracts for participants
to permanently extinguish the pension plan's obligations. As a result,
the Company recorded a $46 million charge, which consisted of a $6
million cash contribution to the plan and a $40 million non-cash charge
related to the reversal of unrecognized actuarial losses recorded in
accumulated other comprehensive income in the stockholders' equity. 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 gains were excluded as these
costs are isolated, unpredictable and not expected to recur regularly.
(f) The provision for income taxes for the three and twelve months ended
December 31, 2017 included a $550 million estimate for the impact of the
enactment of the Tax Cuts and Jobs Act. The provision for income taxes
for the three and twelve months ended December 31, 2018 included a $5
million benefit and a $1 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 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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|
December 31, 2017 |
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and investments
|
|
$
|
1,735,224
|
|
$
|
3,393,701
|
|
Accounts receivable
|
|
|
|
|
568,316
|
|
|
533,825
|
|
Inventories
|
|
|
|
|
291,569
|
|
|
270,294
|
|
Property, plant and equipment, net
|
|
|
343,083
|
|
|
349,278
|
|
Intangible assets, net
|
|
|
|
|
246,902
|
|
|
228,395
|
|
Goodwill
|
|
|
|
|
|
355,614
|
|
|
359,819
|
|
Other assets
|
|
|
|
|
186,718
|
|
|
189,042
|
|
Total assets
|
|
|
|
$
|
3,727,426
|
|
$
|
5,324,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and debt
|
|
|
$
|
1,148,350
|
|
$
|
1,997,774
|
|
Other liabilities
|
|
|
|
|
1,011,818
|
|
|
1,092,792
|
|
Total liabilities
|
|
|
|
|
2,160,168
|
|
|
3,090,566
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
1,567,258
|
|
|
2,233,788
|
|
Total liabilities and equity
|
|
|
$
|
3,727,426
|
|
$
|
5,324,354
|
|
|
| Waters Corporation and Subsidiaries |
| Preliminary Condensed Consolidated Statements of Cash Flows |
| Three and Twelve Months Ended December 31, 2018 and December 31,
2017 |
| (In thousands and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
|
|
December 31, 2018 |
|
December 31, 2017 |
|
December 31, 2018 |
|
December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
185,152
|
|
|
$
|
(353,172
|
)
|
|
$
|
593,794
|
|
|
$
|
20,311
|
|
|
Adjustments to reconcile net income (loss) to net
|
|
|
|
|
|
|
|
|
|
|
|
cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
9,357
|
|
|
|
9,368
|
|
|
|
37,541
|
|
|
|
39,436
|
|
|
|
Depreciation and amortization
|
|
|
25,597
|
|
|
|
27,753
|
|
|
|
108,408
|
|
|
|
106,002
|
|
|
|
Effect of the 2017 Tax Act (a) |
|
|
-
|
|
|
|
530,383
|
|
|
|
-
|
|
|
|
530,383
|
|
|
|
Change in operating assets and liabilities, net
|
|
|
(38,557
|
)
|
|
|
(22,148
|
)
|
|
|
(135,297
|
)
|
|
|
1,508
|
|
|
|
|
Net cash provided by operating activities
|
|
|
181,549
|
|
|
|
192,184
|
|
|
|
604,446
|
|
|
|
697,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Additions to property, plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software capitalization
|
|
|
(31,864
|
)
|
|
|
(30,216
|
)
|
|
|
(96,079
|
)
|
|
|
(85,473
|
)
|
|
Asset acquisitions, net of cash acquired
|
|
|
-
|
|
|
|
-
|
|
|
|
(31,486
|
)
|
|
|
-
|
|
|
Investment in unaffiliated company
|
|
|
-
|
|
|
|
-
|
|
|
|
(7,615
|
)
|
|
|
(7,000
|
)
|
|
Payments for intellectual property licenses
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,000
|
)
|
|
Net change in investments
|
|
|
457,448
|
|
|
|
(101,548
|
)
|
|
|
1,818,482
|
|
|
|
(438,279
|
)
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
425,584
|
|
|
|
(131,764
|
)
|
|
|
1,683,302
|
|
|
|
(535,752
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Net change in debt
|
|
|
(171
|
)
|
|
|
39,850
|
|
|
|
(850,161
|
)
|
|
|
169,976
|
|
|
Payments of debt issuance costs
|
|
|
-
|
|
|
|
(2,984
|
)
|
|
|
-
|
|
|
|
(2,984
|
)
|
|
Proceeds from stock plans
|
|
|
10,052
|
|
|
|
24,968
|
|
|
|
52,429
|
|
|
|
97,789
|
|
|
Purchases of treasury shares
|
|
|
(498,457
|
)
|
|
|
(86,802
|
)
|
|
|
(1,315,106
|
)
|
|
|
(332,544
|
)
|
|
Other cash flow from financing activities, net
|
|
|
(4,503
|
)
|
|
|
593
|
|
|
|
(6,684
|
)
|
|
|
3,894
|
|
|
|
|
Net cash used in financing activities
|
|
|
(493,079
|
)
|
|
|
(24,375
|
)
|
|
|
(2,119,522
|
)
|
|
|
(63,869
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(7,147
|
)
|
|
|
2,467
|
|
|
|
(14,265
|
)
|
|
|
38,669
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
106,907
|
|
|
|
38,512
|
|
|
|
153,961
|
|
|
|
136,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
689,373
|
|
|
|
603,807
|
|
|
|
642,319
|
|
|
|
505,631
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
796,280
|
|
|
$
|
642,319
|
|
|
$
|
796,280
|
|
|
$
|
642,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of GAAP Cash Flows from Operating Activities to
Free Cash Flow (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities - GAAP
|
|
$
|
181,549
|
|
|
$
|
192,184
|
|
|
$
|
604,446
|
|
|
$
|
697,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Additions to property, plant, equipment
|
|
|
|
|
|
|
|
|
|
|
and software capitalization
|
|
|
(31,864
|
)
|
|
|
(30,216
|
)
|
|
|
(96,079
|
)
|
|
|
(85,473
|
)
|
|
Tax reform payments
|
|
|
(783
|
)
|
|
|
-
|
|
|
|
53,716
|
|
|
|
-
|
|
|
Litigation settlement payment
|
|
|
-
|
|
|
|
-
|
|
|
|
15,400
|
|
|
|
-
|
|
|
Major facility renovations
|
|
|
5,059
|
|
|
|
-
|
|
|
|
10,505
|
|
|
|
-
|
|
|
One-time pension contributions
|
|
|
6,307
|
|
|
|
-
|
|
|
|
11,552
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow - Adjusted Non-GAAP
|
|
$
|
160,268
|
|
|
$
|
161,968
|
|
|
$
|
599,540
|
|
|
$
|
612,167
|
|
(a) In the fourth quarter of 2017, the Company recorded a $550 million
income tax provision for an estimate of the impact of the enactment of
the Tax Cuts and Jobs Act (2017 Tax Act), which was signed into law on
December 22, 2017. The $550 million income tax provision primarily
consists of an estimated U.S. transition tax as well as estimated income
tax provisions for state and withholding taxes and a charge associated
with the remeasurement of the Company's deferred tax assets and
liabilities from 35% to the new U.S. corporate income tax rate of 21%.
(b) 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 |
|
|
|
|
March 30, 2019 |
|
December 31, 2019 |
|
|
|
|
Range |
|
Range |
| Projected Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected constant currency sales growth rate
|
|
|
4
|
%
|
|
-
|
|
|
6
|
%
|
|
|
4
|
%
|
|
-
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected currency impact
|
|
|
(3
|
%)
|
|
-
|
|
|
(2
|
%)
|
|
|
(2
|
%)
|
|
-
|
|
|
(1
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected sales growth rate as reported
|
|
|
1
|
%
|
|
-
|
|
|
4
|
%
|
|
|
2
|
%
|
|
-
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Projected Earnings Per Diluted Share |
|
Range |
|
Range |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected GAAP earnings per diluted share
|
|
$
|
1.62
|
|
|
-
|
|
$
|
1.72
|
|
|
$
|
9.07
|
|
|
-
|
|
$
|
9.32
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles amortization
|
|
$
|
0.02
|
|
|
-
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
-
|
|
$
|
0.09
|
|
|
Certain income tax items
|
|
$
|
0.01
|
|
|
-
|
|
$
|
0.01
|
|
|
$
|
0.04
|
|
|
-
|
|
$
|
0.04
|
|
|
Projected adjusted non-GAAP earnings per diluted share
|
|
$
|
1.65
|
|
|
-
|
|
$
|
1.75
|
|
|
$
|
9.20
|
|
|
-
|
|
$
|
9.45
|
|
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 significantly from actual results.
These forward-looking adjustment 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/20190123005161/en/
Source: Waters Corporation
Bryan Brokmeier, CFA, Senior Director, Investor Relations, 508-482-3448