Highlights
- Sales of $709 million exceeded
guidance on a reported basis, declined 4% as reported and 4% in
organic constant currency
- GAAP EPS of $2.40;
earnings exceeded guidance with non-GAAP EPS of $2.63, led by strong operational
performance
- Beat driven by better-than-expected performance in
China, as well as
higher-than-expected M&A contribution to overall sales from
Wyatt
- Ex-China organic constant
currency sales growth as expected across Pharma, Industrial, and
Academic & Government end markets
- Full-year outlook reflects the potential for a more gradual
market improvement in the second half of the year than previously
anticipated
Second Quarter 2024
MILFORD,
Mass., July 31, 2024 /PRNewswire/ -- Waters
Corporation (NYSE: WAT) today announced its financial results for
the second quarter of 2024.
Sales for the second quarter of 2024 were $709 million, a decrease of 4% as reported,
compared to sales of $741 million for
the second quarter of 2023. Currency translation decreased sales by
2%, while the impact of acquisitions increased sales by 2%.
On a GAAP basis, diluted earnings per share (EPS) for the second
quarter of 2024 was $2.40, compared
to $2.55 for the second quarter of
2023. On a non-GAAP basis, EPS was $2.63, compared to $2.80 for the second quarter of 2023. This
includes a headwind of approximately 5% due to unfavorable foreign
exchange.
"Our team executed well to deliver second quarter results that
exceeded both our top-line and bottom-line reported guidance," said
Dr. Udit Batra, President & CEO,
Waters Corporation. "Our margins remained resilient, thanks to our
disciplined approach to operational management, which offset
headwinds from volume, currency, and inflation."
Dr. Batra added, "We continue to build positive momentum in our
business and expect to return to growth in the second half of the
year. Looking further ahead, our steady stream of innovative new
products positions us well in our attractive end markets."
Other Highlights
During the second quarter of 2024, sales into the pharmaceutical
market decreased 3% as reported and 4% in organic constant
currency. Sales into the industrial market decreased 4% as reported
and in organic constant currency. Sales into the academic and
government market decreased 15% as reported and 16% in organic
constant currency. During the quarter, instrument system sales
decreased 14% as reported and 17% in organic constant currency.
Recurring revenues, which represent the combination of service and
precision chemistries, increased 4% as reported and 5% in organic
constant currency.
Geographically, sales in Asia
during the quarter decreased 7% as reported and 3% in organic
constant currency. Sales in the Americas decreased 3% as reported
and 7% in organic constant currency. Sales in Europe decreased 3% as reported and 7% in
organic constant currency.
Unless otherwise noted, sales growth and decline percentages are
presented on an as-reported basis. A description and reconciliation
of GAAP to non-GAAP results appear in the tables below and can be
found on the Company's website www.waters.com in the Investor
Relations section.
Full-Year and Third Quarter 2024 Financial Guidance
Full-Year 2024 Financial Guidance
The Company now expects full-year 2024 organic constant currency
sales growth to be in the range of -2.0% to -0.5%. Currency
translation is expected to decrease full-year sales growth by
approximately 1.5%. M&A contribution from the Wyatt transaction
covering the first four-and-a-half months of the year has added
1.3% to full-year reported sales. The resulting full-year 2024
reported sales growth is expected in the range of -2.2% to
-0.7%.
The Company expects full-year 2024 non-GAAP EPS to be in the
range of $11.55 to $11.65, which includes an estimated headwind of
approximately 3% due to unfavorable foreign exchange.
Please refer to the tables below for a reconciliation of the
projected GAAP to non-GAAP financial outlook for the full year.
Third Quarter 2024 Financial Guidance
The Company expects third quarter 2024 constant currency sales
growth to be in the range of +1.0% to +3.0%. Currency translation
is expected to decrease third quarter sales growth by approximately
1.5%. The resulting third quarter 2024 reported sales growth is
expected in the range of -0.5% to +1.5%.
The Company expects third quarter 2024 non-GAAP EPS to be in the
range of $2.60 to $2.70, which includes an estimated headwind of
approximately 2% due to unfavorable foreign exchange.
Please refer to the tables below for a reconciliation of the
projected GAAP to non-GAAP financial outlook for the third
quarter.
Conference Call Details
Waters Corporation will webcast its second quarter 2024
financial results conference call today, July 31, 2024, at 8:00
a.m. Eastern Time. To listen to the call and see the
accompanying slide presentation, please visit www.waters.com,
select "Investor Relations" under the "About Waters" section,
navigate to "Events & Presentations," and click on the
"Webcast." A replay will be available through August 28, 2024 on the same website by webcast
and also by phone at (800) 839-9317.
About Waters Corporation
Waters Corporation (NYSE:WAT), a global leader in analytical
instruments and software, has pioneered chromatography, mass
spectrometry, and thermal analysis innovations serving the life,
materials, food, and environmental sciences for more than 65 years.
With approximately 7,500 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 organic
constant currency growth rates, 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 U.S. generally accepted accounting
principles (GAAP). The Company's definitions 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 the Company'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 the Company'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 contains "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, risks related to, and
expectations or ability to realize commercial success of the Wyatt
transaction; the impact of this transaction on the Company's
business, anticipated progress on Waters' research programs,
development of new analytical instruments and associated software
or consumables, manufacturing development and capabilities; the
increased indebtedness of the Company as a result of the Wyatt
transaction, the repayment of which could impact the Company's
future results, market prospects for its products and sales and
earnings guidance; foreign currency exchange rate fluctuations
potentially affecting translation of the Company's future non-U.S.
operating results, particularly when a foreign currency weakens
against the U.S. dollar; current global economic, sovereign and
political conditions and uncertainties, including the effect of new
or proposed tariff or trade regulations as well as other new or
changed domestic and foreign laws, regulations and policies;
changes in inflation and interest rates; the impacts and costs of
war, in particular as a result of the ongoing conflicts between
Russia and Ukraine and in the Middle East, and the possibility of further
escalation resulting in new geopolitical and regulatory
instability; the Chinese government's ongoing tightening of
restrictions on procurement by government-funded customers; the
Company's ability to access capital, maintain liquidity and service
the Company's debt in volatile market conditions; risks related to
the effects of any pandemic on our business, financial condition,
results of operations and prospects; changes in timing and demand
for the Company's products among the Company's customers and
various market sectors, particularly as a result of fluctuations in
their expenditures or ability to obtain funding; the ability to
realize the expected benefits related to the Company's various
cost-saving initiatives, including workforce reductions and
organizational restructurings; the introduction of competing
products by other companies and loss of market share, as well as
pressures on prices from competitors and/or customers; changes in
the competitive landscape as a result of changes in ownership,
mergers and continued consolidation among the Company's
competitors; regulatory, economic and competitive obstacles to new
product introductions; lack of acceptance of new products and
inability to grow organically through innovation; rapidly changing
technology and product obsolescence; risks associated with previous
or future acquisitions, strategic investments, joint ventures and
divestitures, including risks associated with achieving the
anticipated financial results and operational synergies; contingent
purchase price payments and expansion of our business into new or
developing markets; risks associated with unexpected disruptions in
operations; failure to adequately protect the Company's
intellectual property, infringement of intellectual property rights
of third parties and inability to obtain licenses on commercially
reasonable terms; the Company's ability to acquire adequate sources
of supply and its reliance on outside contractors for certain
components and modules, as well as disruptions to its supply chain;
risks associated with third-party sales intermediaries and
resellers; the impact and costs of changes in statutory or
contractual tax rates in jurisdictions in which the Company
operates as well as shifts in taxable income among jurisdictions
with different effective tax rates, the outcome of ongoing and
future tax examinations and changes in legislation affecting the
Company's effective tax rate; the Company's ability to attract and
retain qualified employees and management personnel; risks
associated with cybersecurity and technology, including attempts by
third parties to defeat the security measures of the Company and
its third-party partners; 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, and in connection with government contracts;
regulatory, environmental and logistical obstacles affecting the
distribution of the Company's products, completion of purchase
order documentation and the ability of customers to obtain letters
of credit or other financing alternatives; risks associated with
litigation and other legal and regulatory proceedings; and the
impact and costs incurred from changes in accounting principles and
practices. 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, 2023, as well as in the
sections entitled "Special Note Regarding Forward-Looking
Statements" and "Risk Factors" of the Company's quarterly report on
Form 10-Q for the quarterly period ended March 30, 2024, as filed with the Securities and
Exchange Commission ("SEC"), which discussions are incorporated by
reference in this release, as updated by the Company's future
filings with the SEC. 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. Except as required by law, the Company does
not assume any obligation to update any forward-looking
statements.
Waters Corporation
and Subsidiaries
|
Consolidated
Statements of Operations
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$
708,529
|
|
$
740,576
|
|
$
1,345,368
|
|
$
1,425,250
|
|
|
|
|
|
|
|
|
Costs and operating
expenses:
|
|
|
|
|
|
|
|
Cost of
sales
|
288,244
|
|
301,076
|
|
550,030
|
|
585,456
|
Selling and
administrative expenses
|
173,247
|
|
186,953
|
|
347,783
|
|
368,909
|
Research and
development expenses
|
46,182
|
|
45,873
|
|
90,777
|
|
88,564
|
Purchased intangibles
amortization
|
11,744
|
|
6,815
|
|
23,578
|
|
8,294
|
Litigation
provision
|
-
|
|
-
|
|
10,242
|
|
-
|
|
|
|
|
|
|
|
|
Operating
income
|
189,112
|
|
199,859
|
|
322,958
|
|
374,027
|
|
|
|
|
|
|
|
|
Other (expense) income,
net
|
(302)
|
|
(352)
|
|
1,957
|
|
1,036
|
Interest expense,
net
|
(19,398)
|
|
(19,232)
|
|
(40,647)
|
|
(29,615)
|
|
|
|
|
|
|
|
|
Income from operations
before income taxes
|
169,412
|
|
180,275
|
|
284,268
|
|
345,448
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
26,675
|
|
29,721
|
|
39,335
|
|
53,971
|
|
|
|
|
|
|
|
|
Net income
|
$
142,737
|
|
$
150,554
|
|
$
244,933
|
|
$
291,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic
common share
|
$
2.41
|
|
$
2.56
|
|
$
4.13
|
|
$
4.97
|
|
|
|
|
|
|
|
|
Weighted-average number
of basic common shares
|
59,339
|
|
58,857
|
|
59,287
|
|
58,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted
common share
|
$
2.40
|
|
$
2.55
|
|
$
4.12
|
|
$
4.95
|
|
|
|
|
|
|
|
|
Weighted-average number
of diluted common shares and equivalents
|
59,451
|
|
59,010
|
|
59,445
|
|
58,909
|
Waters Corporation
and Subsidiaries
|
Reconciliation of
GAAP to Adjusted Non-GAAP
|
Net Sales by
Operating Segments, Products & Services, Geography and
Markets
|
Three Months Ended
June 29, 2024 and July 1, 2023
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
Three Months
Ended
|
|
Percent
|
|
Impact
of
|
|
Impact
of
|
|
Currency
|
|
|
|
|
|
June 29,
2024
|
|
July 1,
2023
|
|
Change
|
|
Currency
|
|
Acquisitions
|
|
Growth Rate
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING
SEGMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
$
|
622,561
|
|
$
|
653,235
|
|
(5 %)
|
|
(2 %)
|
|
3 %
|
|
(6 %)
|
TA
|
|
|
|
|
85,968
|
|
|
87,341
|
|
(2 %)
|
|
(2 %)
|
|
0 %
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
708,529
|
|
$
|
740,576
|
|
(4 %)
|
|
(2 %)
|
|
2 %
|
|
(4 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS
& SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
294,059
|
|
$
|
342,007
|
|
(14 %)
|
|
(1 %)
|
|
4 %
|
|
(17 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
273,385
|
|
|
262,650
|
|
4 %
|
|
(2 %)
|
|
1 %
|
|
5 %
|
Chemistry
|
|
|
|
141,085
|
|
|
135,919
|
|
4 %
|
|
(1 %)
|
|
0 %
|
|
5 %
|
Total
Recurring
|
|
|
|
414,470
|
|
|
398,569
|
|
4 %
|
|
(2 %)
|
|
1 %
|
|
5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
708,529
|
|
$
|
740,576
|
|
(4 %)
|
|
(2 %)
|
|
2 %
|
|
(4 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
$
|
237,431
|
|
$
|
254,623
|
|
(7 %)
|
|
(5 %)
|
|
1 %
|
|
(3 %)
|
Americas
|
|
|
|
274,468
|
|
|
282,927
|
|
(3 %)
|
|
0 %
|
|
4 %
|
|
(7 %)
|
Europe
|
|
|
|
196,630
|
|
|
203,026
|
|
(3 %)
|
|
1 %
|
|
3 %
|
|
(7 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
708,529
|
|
$
|
740,576
|
|
(4 %)
|
|
(2 %)
|
|
2 %
|
|
(4 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
415,747
|
|
$
|
426,744
|
|
(3 %)
|
|
(2 %)
|
|
3 %
|
|
(4 %)
|
Industrial
|
|
|
|
221,385
|
|
|
229,655
|
|
(4 %)
|
|
(1 %)
|
|
1 %
|
|
(4 %)
|
Academic &
Government
|
|
|
71,397
|
|
|
84,177
|
|
(15 %)
|
|
(1 %)
|
|
2 %
|
|
(16 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
708,529
|
|
$
|
740,576
|
|
(4 %)
|
|
(2 %)
|
|
2 %
|
|
(4 %)
|
___________________
|
|
(a)
|
The Company believes
that referring to comparable organic constant currency growth rates
is a useful way to evaluate the underlying performance of Waters
Corporation's net sales. Organic constant currency growth, a
non-GAAP financial measure, measures the change in net sales
between current and prior year periods, excluding the impact of
foreign currency exchange rates during the current period and
excluding the impact of acquisitions made within twelve months of
the acquisition close date. 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 Segments, Products & Services, Geography and
Markets
|
Six Months Ended
June 29, 2024 and July 1, 2023
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
Six Months
Ended
|
|
Percent
|
|
Impact
of
|
|
Impact
of
|
|
Currency
|
|
|
|
|
|
June 29,
2024
|
|
July 1,
2023
|
|
Change
|
|
Currency
|
|
Acquisitions
|
|
Growth Rate
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING
SEGMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
$
|
1,184,460
|
|
$
|
1,255,310
|
|
(6 %)
|
|
(1 %)
|
|
3 %
|
|
(8 %)
|
TA
|
|
|
|
|
160,908
|
|
|
169,940
|
|
(5 %)
|
|
(2 %)
|
|
0 %
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,345,368
|
|
$
|
1,425,250
|
|
(6 %)
|
|
(1 %)
|
|
3 %
|
|
(8 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS
& SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
536,003
|
|
$
|
644,949
|
|
(17 %)
|
|
(0 %)
|
|
4 %
|
|
(21 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
534,073
|
|
|
510,867
|
|
5 %
|
|
(2 %)
|
|
2 %
|
|
5 %
|
Chemistry
|
|
|
|
275,292
|
|
|
269,434
|
|
2 %
|
|
(1 %)
|
|
0 %
|
|
3 %
|
Total
Recurring
|
|
|
|
809,365
|
|
|
780,301
|
|
4 %
|
|
(2 %)
|
|
1 %
|
|
5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,345,368
|
|
$
|
1,425,250
|
|
(6 %)
|
|
(1 %)
|
|
3 %
|
|
(8 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
$
|
444,990
|
|
$
|
507,704
|
|
(12 %)
|
|
(4 %)
|
|
1 %
|
|
(9 %)
|
Americas
|
|
|
|
515,639
|
|
|
529,348
|
|
(3 %)
|
|
0 %
|
|
5 %
|
|
(8 %)
|
Europe
|
|
|
|
384,739
|
|
|
388,198
|
|
(1 %)
|
|
2 %
|
|
3 %
|
|
(6 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,345,368
|
|
$
|
1,425,250
|
|
(6 %)
|
|
(1 %)
|
|
3 %
|
|
(8 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
789,954
|
|
$
|
811,642
|
|
(3 %)
|
|
(1 %)
|
|
4 %
|
|
(6 %)
|
Industrial
|
|
|
|
416,719
|
|
|
439,305
|
|
(5 %)
|
|
(1 %)
|
|
1 %
|
|
(5 %)
|
Academic &
Government
|
|
|
138,695
|
|
|
174,303
|
|
(20 %)
|
|
0 %
|
|
3 %
|
|
(23 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,345,368
|
|
$
|
1,425,250
|
|
(6 %)
|
|
(1 %)
|
|
3 %
|
|
(8 %)
|
___________________
|
|
(a)
|
The Company believes
that referring to comparable organic constant currency growth rates
is a useful way to evaluate the underlying performance of Waters
Corporation's net sales. Organic constant currency growth, a
non-GAAP financial measure, measures the change in net sales
between current and prior year periods, excluding the impact of
foreign currency exchange rates during the current period and
excluding the impact of acquisitions made within twelve months of
the acquisition close date. 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 Six Months
Ended June 29, 2024 and July 1, 2023
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
&
|
|
|
Research
&
|
|
|
|
|
|
Operating
|
|
|
Other
|
|
|
before
|
|
|
Provision
for
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
Administrative
|
|
|
Development
|
|
|
Operating
|
|
|
Income
|
|
|
(Expense)
|
|
|
Income
|
|
|
Income
|
|
|
Net
|
|
|
Earnings
|
|
|
|
|
|
Expenses(a)
|
|
|
Expenses
|
|
|
Income
|
|
|
Percentage
|
|
|
Income
|
|
|
Taxes
|
|
|
Taxes
|
|
|
Income
|
|
|
per
Share
|
Three Months Ended
June 29, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
184,991
|
|
$
|
46,182
|
|
$
|
189,112
|
|
|
26.7 %
|
|
$
|
(302)
|
|
$
|
169,412
|
|
$
|
26,675
|
|
$
|
142,737
|
|
$
|
2.40
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(11,744)
|
|
|
-
|
|
|
11,744
|
|
|
1.7 %
|
|
|
-
|
|
|
11,744
|
|
|
2,810
|
|
|
8,934
|
|
|
0.15
|
|
Restructuring costs and
certain other items (d)
|
|
|
(1,139)
|
|
|
-
|
|
|
1,139
|
|
|
0.2 %
|
|
|
-
|
|
|
1,139
|
|
|
280
|
|
|
859
|
|
|
0.01
|
|
Retention bonus
obligation (f)
|
|
|
(3,817)
|
|
|
(1,272)
|
|
|
5,089
|
|
|
0.7 %
|
|
|
-
|
|
|
5,089
|
|
|
1,221
|
|
|
3,868
|
|
|
0.07
|
Adjusted
Non-GAAP
|
|
$
|
168,291
|
|
$
|
44,910
|
|
$
|
207,084
|
|
|
29.2 %
|
|
$
|
(302)
|
|
$
|
187,384
|
|
$
|
30,986
|
|
$
|
156,398
|
|
$
|
2.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
July 1, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
193,768
|
|
$
|
45,873
|
|
$
|
199,859
|
|
|
27.0 %
|
|
$
|
(352)
|
|
$
|
180,275
|
|
$
|
29,721
|
|
$
|
150,554
|
|
$
|
2.55
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(6,815)
|
|
|
-
|
|
|
6,815
|
|
|
0.9 %
|
|
|
-
|
|
|
6,815
|
|
|
1,616
|
|
|
5,199
|
|
|
0.09
|
|
Restructuring costs and
certain other items (d)
|
|
|
(5,229)
|
|
|
-
|
|
|
5,229
|
|
|
0.7 %
|
|
|
-
|
|
|
5,229
|
|
|
1,217
|
|
|
4,012
|
|
|
0.07
|
|
Acquisition related
costs (e)
|
|
|
(3,693)
|
|
|
-
|
|
|
3,693
|
|
|
0.5 %
|
|
|
-
|
|
|
3,693
|
|
|
886
|
|
|
2,807
|
|
|
0.05
|
|
Retention bonus
obligation (f)
|
|
|
(2,643)
|
|
|
(881)
|
|
|
3,524
|
|
|
0.5 %
|
|
|
-
|
|
|
3,524
|
|
|
846
|
|
|
2,678
|
|
|
0.05
|
Adjusted
Non-GAAP
|
|
$
|
175,388
|
|
$
|
44,992
|
|
$
|
219,120
|
|
|
29.6 %
|
|
$
|
(352)
|
|
$
|
199,536
|
|
$
|
34,286
|
|
$
|
165,250
|
|
$
|
2.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 29, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
381,603
|
|
$
|
90,777
|
|
$
|
322,958
|
|
|
24.0 %
|
|
$
|
1,957
|
|
$
|
284,268
|
|
$
|
39,335
|
|
$
|
244,933
|
|
$
|
4.12
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(23,578)
|
|
|
-
|
|
|
23,578
|
|
|
1.8 %
|
|
|
-
|
|
|
23,578
|
|
|
5,642
|
|
|
17,936
|
|
|
0.30
|
|
Litigation provision
and settlement (c)
|
|
|
(10,242)
|
|
|
-
|
|
|
10,242
|
|
|
0.8 %
|
|
|
-
|
|
|
10,242
|
|
|
2,458
|
|
|
7,784
|
|
|
0.13
|
|
Restructuring costs and
certain other items (d)
|
|
|
(9,486)
|
|
|
-
|
|
|
9,486
|
|
|
0.7 %
|
|
|
-
|
|
|
9,486
|
|
|
2,335
|
|
|
7,151
|
|
|
0.12
|
|
Retention bonus
obligation (f)
|
|
|
(9,542)
|
|
|
(3,181)
|
|
|
12,723
|
|
|
0.9 %
|
|
|
-
|
|
|
12,723
|
|
|
3,053
|
|
|
9,670
|
|
|
0.16
|
Adjusted
Non-GAAP
|
|
$
|
328,755
|
|
$
|
87,596
|
|
$
|
378,987
|
|
|
28.2 %
|
|
$
|
1,957
|
|
$
|
340,297
|
|
$
|
52,823
|
|
$
|
287,474
|
|
$
|
4.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
July 1, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
377,203
|
|
$
|
88,564
|
|
$
|
374,027
|
|
|
26.2 %
|
|
$
|
1,036
|
|
$
|
345,448
|
|
$
|
53,971
|
|
$
|
291,477
|
|
$
|
4.95
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(8,294)
|
|
|
-
|
|
|
8,294
|
|
|
0.6 %
|
|
|
-
|
|
|
8,294
|
|
|
1,951
|
|
|
6,343
|
|
|
0.11
|
|
Restructuring costs and
certain other items (d)
|
|
|
(4,824)
|
|
|
-
|
|
|
4,824
|
|
|
0.3 %
|
|
|
-
|
|
|
4,824
|
|
|
1,473
|
|
|
3,351
|
|
|
0.06
|
|
Acquisition related
costs (e)
|
|
|
(12,035)
|
|
|
-
|
|
|
12,035
|
|
|
0.8 %
|
|
|
-
|
|
|
12,035
|
|
|
2,888
|
|
|
9,147
|
|
|
0.16
|
|
Retention bonus
obligation (f)
|
|
|
(2,643)
|
|
|
(881)
|
|
|
3,524
|
|
|
0.2 %
|
|
|
-
|
|
|
3,524
|
|
|
846
|
|
|
2,678
|
|
|
0.05
|
Adjusted
Non-GAAP
|
|
$
|
349,407
|
|
$
|
87,683
|
|
$
|
402,704
|
|
|
28.3 %
|
|
$
|
1,036
|
|
$
|
374,125
|
|
$
|
61,129
|
|
$
|
312,996
|
|
$
|
5.31
|
___________________
|
|
(a)
|
Selling &
administrative expenses include purchased intangibles
amortization.
|
(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)
|
Litigation provisions
and settlement gains were excluded as these items are isolated,
unpredictable and not expected to recur regularly.
|
(d)
|
Restructuring costs and
certain other items were excluded as the Company believes that the
cost to consolidate operations, 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.
|
(e)
|
Acquisition related
costs include all incremental expenses incurred, such as advisory,
legal, accounting, tax, valuation, and other professional fees. The
Company believes that these costs are not normal and do not
represent future ongoing business expenses.
|
(f)
|
In connection with the
Wyatt acquisition, the Company started to recognize a two-year
retention bonus obligation that is contingent upon the employee's
providing future service and continued employment with Waters. The
Company believes that these costs are not normal and do not
represent future ongoing business expenses.
|
Waters Corporation
and Subsidiaries
|
Preliminary
Condensed Unclassified Consolidated Balance Sheets
|
(In thousands and
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 29,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
Cash, cash equivalents
and investments
|
|
$
327,361
|
|
$
395,974
|
Accounts
receivable
|
|
|
|
610,088
|
|
702,168
|
Inventories
|
|
|
|
522,927
|
|
516,236
|
Property, plant and
equipment, net
|
|
636,110
|
|
639,073
|
Intangible assets,
net
|
|
|
|
596,398
|
|
629,187
|
Goodwill
|
|
|
|
|
1,297,796
|
|
1,305,446
|
Other assets
|
|
|
|
458,367
|
|
438,770
|
Total
assets
|
|
|
|
$
4,449,047
|
|
$
4,626,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and
debt
|
|
|
$
2,006,009
|
|
$
2,355,513
|
Other
liabilities
|
|
|
|
1,031,071
|
|
1,121,000
|
Total
liabilities
|
|
|
|
3,037,080
|
|
3,476,513
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
|
1,411,967
|
|
1,150,341
|
Total
liabilities and stockholders' equity
|
|
$
4,449,047
|
|
$
4,626,854
|
Waters Corporation
and Subsidiaries
|
Preliminary
Condensed Consolidated Statements of Cash Flows
|
Three and Six Months
Ended June 29, 2024 and July 1, 2023
|
(In thousands and
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Six Months
Ended
|
|
|
|
|
June 29,
2024
|
|
July 1,
2023
|
|
|
June 29,
2024
|
|
July 1,
2023
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
142,737
|
|
$
150,554
|
|
|
$
244,933
|
|
$
291,477
|
|
Adjustments to
reconcile net income to net
|
|
|
|
|
|
|
|
|
|
|
|
cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
11,433
|
|
10,929
|
|
|
22,346
|
|
23,734
|
|
|
Depreciation and
amortization
|
47,229
|
|
38,884
|
|
|
95,743
|
|
70,038
|
|
|
Change in operating
assets and liabilities and other, net
|
(146,865)
|
|
(182,249)
|
|
|
(45,618)
|
|
(170,380)
|
|
|
|
Net cash provided by
operating activities
|
54,534
|
|
18,118
|
|
|
317,404
|
|
214,869
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Additions to property,
plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software
capitalization
|
(36,104)
|
|
(46,607)
|
|
|
(64,759)
|
|
(80,997)
|
|
Business acquisitions,
net of cash acquired
|
-
|
|
(1,285,907)
|
|
|
-
|
|
(1,285,907)
|
|
Investments in
unaffiliated companies
|
-
|
|
-
|
|
|
(1,064)
|
|
-
|
|
Net change in
investments
|
(11)
|
|
-
|
|
|
(36)
|
|
(16)
|
|
|
|
Net cash used in
investing activities
|
(36,115)
|
|
(1,332,514)
|
|
|
(65,859)
|
|
(1,366,920)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
Net change in
debt
|
(50,000)
|
|
1,149,742
|
|
|
(350,000)
|
|
1,054,782
|
|
Proceeds from stock
plans
|
7,904
|
|
6,250
|
|
|
21,836
|
|
8,628
|
|
Purchases of treasury
shares
|
(245)
|
|
(236)
|
|
|
(13,334)
|
|
(69,741)
|
|
Other cash flow from
financing activities, net
|
8,304
|
|
2,418
|
|
|
15,285
|
|
5,294
|
|
|
|
Net cash used in
financing activities
|
(34,037)
|
|
1,158,174
|
|
|
(326,213)
|
|
998,963
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
4,755
|
|
(155)
|
|
|
6,019
|
|
2,252
|
|
|
|
Decrease in cash and
cash equivalents
|
(10,863)
|
|
(156,377)
|
|
|
(68,649)
|
|
(150,836)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at beginning of period
|
337,290
|
|
486,070
|
|
|
395,076
|
|
480,529
|
|
|
|
Cash and cash
equivalents at end of period
|
$
326,427
|
|
$
329,693
|
|
|
$
326,427
|
|
$
329,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
GAAP Cash Flows from Operating Activities to Free Cash Flow
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities - GAAP
|
$
54,534
|
|
$
18,118
|
|
|
$
317,404
|
|
$
214,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Additions to property,
plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software
capitalization
|
(36,104)
|
|
(46,607)
|
|
|
(64,759)
|
|
(80,997)
|
|
|
Tax reform
payments
|
95,645
|
|
72,101
|
|
|
95,645
|
|
72,101
|
|
|
Litigation settlements
paid (received), net
|
9,625
|
|
(375)
|
|
|
9,250
|
|
(750)
|
|
|
Major facility
renovations
|
-
|
|
4,394
|
|
|
-
|
|
8,860
|
|
|
Payment of acquired
Wyatt liabilities (b)
|
-
|
|
25,617
|
|
|
-
|
|
25,617
|
|
|
Payment of Wyatt
retention bonus obligation (c)
|
19,770
|
|
-
|
|
|
19,770
|
|
-
|
Free Cash Flow -
Adjusted Non-GAAP
|
$
143,470
|
|
$
73,248
|
|
|
$
377,310
|
|
$
239,700
|
___________________
|
|
(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.
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
In connection with the
Wyatt acquisition, the Company assumed certain obligations of Wyatt
and paid those obligations immediately upon closing the
transaction. The Company believes that the assumed obligations do
not represent future ongoing business expenses.
|
|
|
|
|
|
|
|
|
|
|
|
|
(c)
|
During the three months
ended June 29, 2024, the Company made its first retention payment
under the Wyatt retention bonus program. The Company believes that
these payments are not normal and do not represent future ongoing
business expenses.
|
Waters Corporation
and Subsidiaries
|
Reconciliation of
Projected GAAP to Adjusted Non-GAAP Financial
Outlook
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
December 31,
2024
|
|
September 28,
2024
|
|
|
|
|
|
Range
|
|
|
|
Range
|
|
|
Projected
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic constant
currency sales growth rate (a)
|
(2.0 %)
|
-
|
(0.5 %)
|
|
1.0 %
|
-
|
3.0 %
|
|
Impact of:
|
|
|
|
|
|
|
|
|
|
|
Currency
translation
|
(1.5 %)
|
-
|
(1.5 %)
|
|
(1.5 %)
|
-
|
(1.5 %)
|
|
|
Acquisitions
|
1.3 %
|
-
|
1.3 %
|
|
‒
|
-
|
‒
|
|
Sales growth rate as
reported
|
(2.2 %)
|
-
|
(0.7 %)
|
|
(0.5 %)
|
-
|
1.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range
|
|
|
|
Range
|
|
|
Projected Earnings
Per Diluted Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings per
diluted share
|
$
10.47
|
-
|
$
10.57
|
|
$ 2.42
|
-
|
$ 2.52
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization
|
$ 0.60
|
-
|
$ 0.60
|
|
$ 0.15
|
-
|
$ 0.15
|
|
|
Litigation
settlement
|
$ 0.13
|
-
|
$ 0.13
|
|
$
-
|
-
|
$
-
|
|
|
Restructuring costs and
certain other items
|
$ 0.12
|
-
|
$ 0.12
|
|
$
-
|
-
|
$
-
|
|
|
Retention bonus
obligation
|
$ 0.23
|
-
|
$ 0.23
|
|
$ 0.03
|
-
|
$ 0.03
|
|
Adjusted non-GAAP
earnings per diluted share
|
$
11.55
|
-
|
$
11.65
|
|
$ 2.60
|
-
|
$ 2.70
|
|
___________________
|
|
|
|
(a) Organic constant
currency growth rates are a non-GAAP financial measure that
measures the change in net sales between current and prior year
periods, excluding the impact of foreign currency exchange rates
during the current period and excluding the impact of acquisitions
made within twelve months of the acquisition close date. 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.
|
|
|
|
Contact: Caspar Tudor, Head of
Investor Relations – (508) 482-2429
View original
content:https://www.prnewswire.com/news-releases/waters-corporation-nyse-wat-reports-second-quarter-2024-financial-results-302210403.html
SOURCE Waters Corporation