Waters Corporation (NYSE: WAT) Reports Second Quarter 2019 Financial Results

July 30, 2019
  • Salesof $599 million were flat as reported and grew 2% in constant currency
  • Strong pharmaceutical growth, partially offset by softness in industrial
  • Strength in U.S. and improvement in China, partially offset by other areas
  • GAAP EPS of $2.08; non-GAAP EPS of $2.14, a 10% increase from prior year

MILFORD, Mass.--(BUSINESS WIRE)--Jul. 30, 2019-- Waters Corporation (NYSE: WAT)today announced second quarter 2019 sales of $599 million, which were flat as reported, compared to sales of $596 million for the second quarter of 2018. Foreign currency translation negatively impacted sales growth by approximately 2% for the quarter.

On a GAAP basis, diluted earnings per share (EPS) for the second quarter of 2019 increased to $2.08, compared to $1.98 for the second quarter of 2018. On a non-GAAP basis, EPS increased to $2.14, compared to $1.95 for the second quarter of 2018. A description and reconciliation of GAAP to non-GAAP results appear in the tables 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 was $127 million for the second quarter of 2019, compared to $101 million for the second quarter of 2018. On a non-GAAP basis, adjusted free cash flow for the second quarter of 2019 was $136 million versus $144 million for the second quarter of 2018.

For the first half of 2019, the Company’s sales were $1,113 million, a decrease of 1% as reported, compared to sales of $1,127 million for the first half of 2018. Foreign currency translation negatively impacted sales growth by approximately 2% for the first half of 2019.

On a GAAP basis, diluted EPS for the first half of 2019 increased to $3.57, compared to $3.39 for the first half of 2018. On a non-GAAP basis, EPS increased to $3.73, compared to $3.54 in the first half of 2018.

On a GAAP basis, net cash provided by operating activities was $303 million for the first half of 2019, compared to $277 million for the first half of 2018. On a non-GAAP basis, adjusted free cash flow for the first half of 2019 was $294 million versus $304 million for the first half of 2018.

“While sales in the quarter came in at the low end of our guidance range and there is more work to be done, we experienced improvements in key areas of our business, including high-single-digit growth in the U.S., growth in China, and pharmaceutical strength across all geographies,commented Chris O’Connell, Chairman and Chief Executive Officer of Waters Corporation. “The progress we made in the second quarter is encouraging, and we remain focused on improving our performance in the back half of the year. Stabilizing end markets, as well as our accelerating cadence of new product introductions, provide us with confidence that we will be able to achieve continued improvement over the course of the year.”

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 in the tables below.

During the second quarter of 2019, sales into the pharmaceutical market increased 3% as reported and 6% in constant currency, sales into the industrial market declined 4% as reported and 3% in constant currency, and sales into the academic and governmental markets declined 2% as reported and were flat in constant currency. For the first half of 2019, sales into the pharmaceutical market were flat as reported and grew 3% in constant currency, sales into the industrial market declined 4% as reported and 3% in constant currency, and sales into the academic and governmental markets were flat as reported and grew 2% in constant currency.

During the second quarter, recurring revenues, which represent the combination of service and precision chemistries revenues, grew 2% as reported and 4% in constant currency, while instrument system sales declined 1% as reported and were flat in constant currency. For the first half of 2019, recurring revenues grew 1% as reported and 4% in constant currency, while instrument system sales declined 4% as reported and 2% in constant currency.

Geographically, sales in Asia during the quarter grew 1% as reported and 3% in constant currency, sales in the Americas grew 4% as reported and 5% in constant currency (with U.S. sales growing 8%), and sales in Europe declined 5% as reported and 2% in constant currency. For the first half of 2019, sales in Asia were flat as reported and increased 3% in constant currency, sales in the Americas grew 2% as reported and 3% in constant currency (with U.S. sales growing 5%), and sales in Europe declined 8% as reported and 3% in constant currency.

Third Quarter and Fiscal Year 2019 Financial Outlook

The Company expects third quarter 2019 constant-currency sales growth in the range of 2% to 4%. As of today, currency translation is expected to decrease third quarter sales growth by approximately one percentage point. The Company also expects third quarter 2019 non-GAAP earnings per fully diluted share in the range of $2.05 to $2.15. Please refer to the tables below for a reconciliation of the projected GAAP to non-GAAP financial outlook for the third quarter.

In addition, the Company is updating its previously issued full-year guidance, and currently expects full-year 2019 constant-currency sales growth in the range of 1% to 3%, compared to the prior range of 2% to 4%. As of today, currency translation is expected to decrease full-year sales growth by approximately one to two percentage points. The Company also expects full-year 2019 non-GAAP earnings per fully diluted share in the range of $8.95 to $9.10, compared to our prior range of $9.05 to $9.25. Please refer to the tables below for a reconciliation of the projected GAAP to non-GAAP financial outlook for the full year.

Conference Call

Waters Corporation will webcast its second quarter 2019 financial results conference call today, July 30, 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 August 6, 2019 at midnight Eastern Time on the same website by webcast and also by phone at 402-998-0587.

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 7,200 employees worldwide, Waters operates directly in 35 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 or geographies from economic, sovereign and political uncertainties, particularly regarding the effect of new or proposed tariff or trade regulations or changes in the interpretation or enforcement of existing 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/A for the year ended December 31, 2018 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
Six Months Ended

June 29, 2019
June 30, 2018
June 29, 2019
June 30, 2018







 
Net sales

$

599,162

 


$

596,219

 


$

1,113,024

 


$

1,126,889

 








 
Costs and operating expenses:






Cost of sales

 

249,546

 


 

243,135

 


 

470,577

 


 

464,556

 

Selling and administrative expenses

 

133,208

 


 

136,645

 


 

267,547

 


 

267,052

 

Research and development expenses

 

36,490

 


 

35,644

 


 

71,550

 


 

70,124

 

Purchased intangibles amortization

 

2,264

 


 

1,602

 


 

4,545

 


 

3,261

 

Litigation settlement

 

-

 


 

-

 


 

-

 


 

(1,672

)








 
Operating income

 

177,654

 


 

179,193

 


 

298,805

 


 

323,568

 








 
Other expense

 

(342

)


 

(1,828

)


 

(867

)


 

(1,482

)

Interest expense, net

 

(5,577

)


 

(2,804

)


 

(8,825

)


 

(6,976

)








 
Income from operations before income taxes

 

171,735

 


 

174,561

 


 

289,113

 


 

315,110

 








 
Provision for income taxes(a)

 

27,325

 


 

18,884

 


 

35,717

 


 

47,482

 








 
Net income

$

144,410

 


$

155,677

 


$

253,396

 


$

267,628

 








 







 
Net income per basic common share

$

2.09

 


$

2.00

 


$

3.60

 


$

3.42

 








 
Weighted-average number of basic common shares

 

68,989

 


 

77,833

 


 

70,331

 


 

78,330

 








 







 
Net income per diluted common share

$

2.08

 


$

1.98

 


$

3.57

 


$

3.39

 








 
Weighted-average number of diluted common shares and equivalents

 

69,494

 


 

78,438

 


 

70,904

 


 

79,041

 








 

(a) The provision for income taxes for the six months ended June 29, 2019 included a $3 million benefit related to the finalization of tax regulations under tax reform during the first quarter of 2019. The provision for income taxes for the three and six months June 30, 2018 included a $9 million benefit and a $4 million expense, respectively, related to the tax on the change in foreign currency exchange rates on the earnings taxed in December 31, 2017 under the Tax Cuts and Jobs Act. The difference is due to the change from the foreign currency exchange rates required by the U.S. Department of the Treasury on December 31, 2017 to the foreign currency exchange rates on either the date of distribution of assets into the U.S. or the foreign currency exchange rates as of June 29, 2019 and June 30, 2018, respectively.



















 
Waters Corporation and Subsidiaries
Reconciliation of GAAP to Adjusted Non-GAAP
Net Sales by Operating Segment, Products & Services, Geography and Markets
Three Months Ended June 29, 2019 and June 30, 2018
(In thousands)















Current
















Period
Constant





Three Months Ended
Percent
Currency
Currency





June 29, 2019
June 30, 2018
Change
Impact
Growth Rate (a)


















 
NET SALES - OPERATING SEGMENT



























 
Waters

$

531,117


$

527,305



1

%


$

(9,645

)



3

%

TA



68,045



68,914



(1

%)



(759

)



0

%



















 
Total


$

599,162


$

596,219



0

%


$

(10,404

)



2

%



















 


















 
NET SALES - PRODUCTS & SERVICES
































 
Instruments

$

286,973


$

289,740



(1

%)


$

(2,954

)



0

%



















 
Service


211,897



207,350



2

%



(4,990

)



5

%

Chemistry


100,292



99,129



1

%



(2,460

)



4

%

Total Recurring


312,189



306,479



2

%



(7,450

)



4

%



















 
Total


$

599,162


$

596,219



0

%


$

(10,404

)



2

%



















 


















 
NET SALES - GEOGRAPHY
































 
Asia


$

238,835


$

236,905



1

%


$

(5,000

)



3

%

Americas


206,775



198,126



4

%



(370

)



5

%

Europe


153,552



161,188



(5

%)



(5,034

)



(2

%)



















 
Total


$

599,162


$

596,219



0

%


$

(10,404

)



2

%



















 


















 
NET SALES - MARKETS
































 
Pharmaceutical

$

350,145


$

338,354



3

%


$

(7,542

)



6

%

Industrial


176,109



183,664



(4

%)



(1,414

)



(3

%)

Academic & Governmental

72,908



74,201



(2

%)



(1,448

)



0

%



















 
Total


$

599,162


$

596,219



0

%


$

(10,404

)



2

%



















 


















 

(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
Six Months Ended June 29, 2019 and June 30, 2018
(In thousands)















Current
















Period
Constant





Six Months Ended
Percent
Currency
Currency





June 29, 2019
June 30, 2018
Change
Impact
Growth Rate (a)


















 
NET SALES - OPERATING SEGMENT



























 
Waters

$

991,031


$

998,451



(1

%)


$

(23,602

)



2

%

TA



121,993



128,438



(5

%)



(1,637

)



(4

%)



















 
Total


$

1,113,024


$

1,126,889



(1

%)


$

(25,239

)



1

%



















 


















 
NET SALES - PRODUCTS & SERVICES
































 
Instruments

$

508,223


$

530,147



(4

%)


$

(8,823

)



(2

%)



















 
Service


405,256



398,903



2

%



(10,838

)



4

%

Chemistry


199,545



197,839



1

%



(5,578

)



4

%

Total Recurring


604,801



596,742



1

%



(16,416

)



4

%



















 
Total


$

1,113,024


$

1,126,889



(1

%)


$

(25,239

)



1

%



















 


















 
NET SALES - GEOGRAPHY
































 
Asia


$

439,347


$

437,185



0

%


$

(9,197

)



3

%

Americas


388,643



379,836



2

%



(855

)



3

%

Europe


285,034



309,868



(8

%)



(15,187

)



(3

%)



















 
Total


$

1,113,024


$

1,126,889



(1

%)


$

(25,239

)



1

%



















 


















 
NET SALES - MARKETS
































 
Pharmaceutical

$

644,657


$

643,682



0

%


$

(18,064

)



3

%

Industrial


331,327



345,994



(4

%)



(4,620

)



(3

%)

Academic & Governmental

137,040



137,213



0

%



(2,555

)



2

%



















 
Total


$

1,113,024


$

1,126,889



(1

%)


$

(25,239

)



1

%



















 


















 

(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 & Six Months Ended June 29, 2019 and June 30, 2018
(In thousands, except per share data)


























 

















Income from

























Operations













Selling &




Operating

Other

before

Provision for




Diluted





Administrative

Operating

Income

(Expense)

Income

Income

Net

Earnings





Expenses(a)

Income

Percentage

Income

Taxes

Taxes

Income

per Share
Three Months Ended June 29, 2019























GAAP

$

135,472

 


$

177,654

 



29.7

%


$

(342

)


$

171,735

 


$

27,325

 


$

144,410

 


$

2.08

 

Adjustments:

























Purchased intangibles amortization (b)

(2,264

)



2,264

 



0.4

%



-

 



2,264

 



491

 



1,773

 



0.03

 


Restructuring costs and certain other items (c)

(2,725

)



2,725

 



0.5

%



-

 



2,725

 



640

 



2,085

 



0.03

 


Certain income tax items (d)

-

 



-

 



-

 



-

 



-

 



(634

)



634

 



0.01

 

Adjusted Non-GAAP

$

130,483

 


$

182,643

 



30.5

%


$

(342

)


$

176,724

 


$

27,822

 


$

148,902

 


$

2.14

 



























 
Three Months Ended June 30, 2018























GAAP

$

138,247

 


$

179,193

 



30.1

%


$

(1,828

)


$

174,561

 


$

18,884

 


$

155,677

 


$

1.98

 

Adjustments:

























Purchased intangibles amortization (b)

(1,602

)



1,602

 



0.3

%



-

 



1,602

 



304

 



1,298

 



0.02

 


Restructuring costs and certain other items (c)

(1,189

)



1,189

 



0.2

%



-

 



1,189

 



260

 



929

 



0.01

 


Pension termination (e)

-

 



-

 



-

 



2,165

 



2,165

 



520

 



1,645

 



0.02

 


Tax reform (f)

-

 



-

 



-

 



-

 



-

 



8,573

 



(8,573

)



(0.11

)


Certain income tax items (d)

-

 



-

 



-

 



-

 



-

 



(1,993

)



1,993

 



0.03

 

Adjusted Non-GAAP

$

135,456

 


$

181,984

 



30.5

%


$

337

 


$

179,517

 


$

26,548

 


$

152,969

 


$

1.95

 



























 
Six Months Ended June 29, 2019























GAAP

$

272,092

 


$

298,805

 



26.8

%


$

(867

)


$

289,113

 


$

35,717

 


$

253,396

 


$

3.57

 

Adjustments:

























Purchased intangibles amortization (b)

(4,545

)



4,545

 



0.4

%



-

 



4,545

 



985

 



3,560

 



0.05

 


Restructuring costs and certain other items (c)

(12,786

)



12,786

 



1.1

%



-

 



12,786

 



3,273

 



9,513

 



0.13

 


Tax reform (f)

-

 



-

 



-

 



-

 



-

 



3,229

 



(3,229

)



(0.05

)


Certain income tax items (d)

-

 



-

 



-

 



-

 



-

 



(1,308

)



1,308

 



0.02

 

Adjusted Non-GAAP

$

254,761

 


$

316,136

 



28.4

%


$

(867

)


$

306,444

 


$

41,896

 


$

264,548

 


$

3.73

 



























 
Six Months Ended June 30, 2018























GAAP

$

268,641

 


$

323,568

 



28.7

%


$

(1,482

)


$

315,110

 


$

47,482

 


$

267,628

 


$

3.39

 

Adjustments:

























Purchased intangibles amortization (b)

(3,261

)



3,261

 



0.3

%



-

 



3,261

 



506

 



2,755

 



0.03

 


Restructuring costs and certain other items (c)

(1,757

)



1,757

 



0.2

%



-

 



1,757

 



392

 



1,365

 



0.02

 


Pension termination (e)

-

 



-

 



-

 



2,165

 



2,165

 



520

 



1,645

 



0.02

 


Litigation settlement (g)

1,672

 



(1,672

)



(0.1

%)



-

 



(1,672

)



(401

)



(1,271

)



(0.02

)


Stock award modification (h)

(1,014

)



1,014

 



0.1

%



-

 



1,014

 



243

 



771

 



0.01

 


Tax reform (f)

-

 



-

 



-

 



-

 



-

 



(3,877

)



3,877

 



0.05

 


Certain income tax items (d)

-

 



-

 



-

 



-

 



-

 



(2,685

)



2,685

 



0.03

 

Adjusted Non-GAAP

$

264,281

 


$

327,928

 



29.1

%


$

683

 


$

321,635

 


$

42,180

 


$

279,455

 


$

3.54

 



























 

(a) Selling & administrative expenses include purchased intangibles amortization and litigation provisions.
(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) 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.
(e) 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.
(f) The provision for income taxes for the six months ended June 29, 2019 included a $3 million benefit related to the finalization of tax regulations under tax reform during the first quarter of 2019. The provision for income taxes for the three and six months June 30, 2018 included a $9 million benefit and a $4 million expense, respectively, related to the tax on the change in foreign currency exchange rates on the earnings taxed in December 31, 2017 under the Tax Cuts and Jobs Act. The difference is due to the change from the foreign currency exchange rates required by the U.S. Department of the Treasury on December 31, 2017 to the foreign currency exchange rates on either the date of distribution of assets into the U.S. or the foreign currency exchange rates as of June 29, 2019 and June 30, 2018, respectively.

(g) Litigation settlement gains were excluded as these items are isolated, unpredictable and not expected to recur regularly.
(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.

 
Waters Corporation and Subsidiaries
Preliminary Condensed Unclassified Consolidated Balance Sheets
(In thousands and unaudited)







 







 







 





June 29, 2019
December 31, 2018







 
Cash, cash equivalents and investments

$

675,773


$

1,735,224

Accounts receivable


 

518,520


 

568,316

Inventories


 

351,552


 

291,569

Property, plant and equipment, net

 

368,878


 

343,083

Intangible assets, net


 

244,094


 

246,902

Goodwill



 

355,890


 

355,614

Other assets


 

308,215


 

186,718

Total assets


$

2,822,922


$

3,727,426








 







 
Notes payable and debt

$

1,148,689


$

1,148,350

Other liabilities


 

1,117,988


 

1,011,818

Total liabilities


 

2,266,677


 

2,160,168








 
Total equity


 

556,245


 

1,567,258

Total liabilities and equity

$

2,822,922


$

3,727,426

Waters Corporation and Subsidiaries
Preliminary Condensed Consolidated Statements of Cash Flows
Three and Six Months Ended June 29, 2019 and June 30, 2018
(In thousands and unaudited)










 




Three Months Ended
Six Months Ended




June 29, 2019
June 30, 2018
June 29, 2019
June 30, 2018






 
Cash flows from operating activities:







Net income

$

144,410

 


$

155,677

 


$

253,396

 


$

267,628

 


Adjustments to reconcile net income to net









cash provided by operating activities:








Stock-based compensation

 

9,314

 


 

9,079

 


 

19,255

 


 

18,971

 



Depreciation and amortization

 

28,851

 


 

27,196

 


 

53,615

 


 

55,836

 



Change in operating assets and liabilities, net

 

(55,551

)


 

(91,236

)


 

(23,463

)


 

(65,878

)




Net cash provided by operating activities

 

127,024

 


 

100,716

 


 

302,803

 


 

276,557

 











 
Cash flows from investing activities:







Additions to property, plant, equipment









and software capitalization

 

(39,522

)


 

(20,839

)


 

(65,188

)


 

(36,831

)


Investment in unaffiliated companies

 

(4,750

)


 

-

 


 

(4,750

)


 

(3,215

)


Net change in investments

 

395,296

 


 

331,382

 


 

855,001

 


 

1,246,428

 




Net cash provided by investing activities

 

351,024

 


 

310,543

 


 

785,063

 


 

1,206,382

 











 
Cash flows from financing activities:







Net change in debt

 

32

 


 

(99,855

)


 

118

 


 

(849,774

)


Proceeds from stock plans

 

2,498

 


 

10,558

 


 

30,129

 


 

34,845

 


Purchases of treasury shares

 

(576,530

)


 

(270,774

)


 

(1,329,635

)


 

(553,144

)


Other cash flow from financing activities, net

 

2,400

 


 

(4,095

)


 

4,654

 


 

(2,158

)




Net cash used in financing activities

 

(571,600

)


 

(364,166

)


 

(1,294,734

)


 

(1,370,231

)











 
Effect of exchange rate changes on cash and cash equivalents

 

(3,420

)


 

(21,411

)


 

(1,414

)


 

(12,823

)




(Decrease) increase in cash and cash equivalents

 

(96,972

)


 

25,682

 


 

(208,282

)


 

99,885

 











 
Cash and cash equivalents at beginning of period

 

684,970

 


 

716,522

 


 

796,280

 


 

642,319

 




Cash and cash equivalents at end of period

$

587,998

 


$

742,204

 


$

587,998

 


$

742,204

 











 










 










 










 
Reconciliation of GAAP Cash Flows from Operating Activities to Free Cash Flow (a)










 










 










 
Net cash provided by operating activities - GAAP

$

127,024

 


$

100,716

 


$

302,803

 


$

276,557

 











 

Adjustments:








Additions to property, plant, equipment









and software capitalization

 

(39,522

)


 

(20,839

)


 

(65,188

)


 

(36,831

)



Tax reform payments

 

29,109

 


 

46,700

 


 

29,109

 


 

46,700

 



Litigation settlement payment

 

-

 


 

15,400

 


 

-

 


 

15,400

 



Major facility renovations

 

19,779

 


 

1,801

 


 

27,275

 


 

1,801

 











 
Free Cash Flow - Adjusted Non-GAAP

$

136,390

 


$

143,778

 


$

293,999

 


$

303,627

 











 

(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



September 28, 2019
December 31, 2019




Range


Range

Projected Sales

















 
Projected constant-currency sales growth rate (a)

 

2

%

-

 

4

%


 

1

%

-

 

3

%










 



Projected currency impact

 

(1

%)

-

 

(1

%)


 

(2

%)

-

 

(1

%)












 
Projected sales growth rate as reported

 

1

%

-

 

3

%


 

(1

%)

-

 

2

%












 










 
Projected Earnings Per Diluted Share
Range


Range











 










 
Projected GAAP earnings per diluted share

$

2.01

 

-

$

2.11

 


$

8.71

 

-

$

8.86

 


Adjustments:









Purchased intangibles amortization

$

0.03

 

-

$

0.03

 


$

0.11

 

-

$

0.11

 



Certain other items

$

-

 

-

$

-

 


$

0.14

 

-

$

0.14

 



Certain income tax items

$

0.01

 

-

$

0.01

 


$

(0.01

)

-

$

(0.01

)


Projected adjusted non-GAAP earnings per diluted share

$

2.05

 

-

$

2.15

 


$

8.95

 

-

$

9.10

 












 

(a) 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.

Source: Waters Corporation

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