Waters Corporation (NYSE: WAT) Reports Fourth Quarter and Full Year 2018 Financial Results

Fourth Quarter 2018 Highlights

Jan. 23, 2019 11:50 UTC

Fourth Quarter 2018 Highlights

  • Sales of $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)-- 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.

Contacts

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

 

Source: Waters Corporation

MORE ON THIS TOPIC