Highlights
- Sales of $740 million exceeded
guidance, grew 4% as reported and 4% in constant currency
- Instruments returned to growth; recurring revenue grew high
single-digits in constant currency
- All reported regions returned to growth in the quarter;
sales grew across all end markets, led by Pharma &
Industrial
- GAAP EPS of $2.71 and non-GAAP
EPS of $2.93 significantly exceeded
guidance, led by strong operational performance and
better-than-expected market conditions
- Raised full-year sales and EPS guidance, with 5% to 7%
constant currency growth expected in the fourth quarter
Third Quarter 2024
MILFORD,
Mass., Nov. 1, 2024 /PRNewswire/ -- Waters
Corporation (NYSE: WAT) today announced its financial results
for the third quarter of 2024.
Sales for the third quarter of 2024 were $740 million, an increase of 4% as reported,
compared to sales of $712 million for
the third quarter of 2023. Currency translation had minimal impact
on sales.
On a GAAP basis, diluted earnings per share (EPS) for the third
quarter of 2024 was $2.71, compared
to $2.27 for the third quarter of
2023. On a non-GAAP basis, EPS was $2.93, compared to $2.84 for the third quarter of 2023. This
includes a headwind of approximately 2% due to unfavorable
foreign exchange.
"We delivered exceptional third quarter results, fueled by new
product adoption and improved customer spending trends," said Dr.
Udit Batra, President & CEO,
Waters Corporation. "Instruments returned to growth sooner than
expected, as liquid chromatography sales to pharma and industrial
customers turned positive."
Dr. Batra continued, "Looking ahead, our strong commercial
execution, competitive product portfolio, and excellent operational
performance give us confidence in the long-term outlook for
Waters."
Other Highlights
During the third quarter of 2024, sales into the pharmaceutical
market increased 2% as reported and 3% in constant currency. Sales
into the industrial market increased 9% as reported and 7% in
constant currency. Sales into the academic and government market
increased 2% as reported and were flat in constant currency.
During the quarter, instrument system sales increased 1% as
reported and in constant currency. Recurring revenues, which
represent the combination of service and precision chemistries,
increased 6% as reported and 7% in constant currency.
Geographically, sales in Asia
during the quarter increased 5% as reported and 6% in constant
currency. Sales in the Americas increased 1% as reported and in
constant currency. Sales in Europe
increased 6% as reported and 4% in 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 Fourth Quarter 2024 Financial Guidance
Full-Year 2024 Financial Guidance
The Company is raising its full-year 2024 sales guidance, and
now expects organic constant currency sales growth to be in the
range of -0.9% to -0.3%. Currency translation is expected to
decrease full-year sales growth by 1.2%. 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
-0.8% to -0.2%.
The Company is also raising its full-year 2024 non-GAAP EPS
guidance to now be in the range of $11.67 to $11.87,
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.
Fourth Quarter 2024 Financial Guidance
The Company expects fourth quarter 2024 constant currency sales
growth to be in the range of +5.0% to +7.0%. Currency translation
is expected to decrease fourth quarter sales growth by 1.7%.
The resulting fourth quarter 2024 reported sales growth is
expected in the range of +3.3% to +5.3%.
The Company expects fourth quarter 2024 non-GAAP EPS to be
in the range of $3.90 to $4.10, 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
fourth quarter.
Conference Call Details
Waters Corporation will webcast its third quarter 2024 financial
results conference call today, November 1,
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 November 29, 2024,
on the same website by webcast and also by phone at (888)
282-0031.
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 reports
on Form 10-Q for the quarterly periods ended March 30, 2024 and June
29, 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
|
|
Nine Months
Ended
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$
740,305
|
|
$
711,692
|
|
$
2,085,673
|
|
$
2,136,942
|
|
|
|
|
|
|
|
|
Costs and operating
expenses:
|
|
|
|
|
|
|
|
Cost of
sales
|
301,655
|
|
291,407
|
|
851,685
|
|
876,863
|
Selling and
administrative expenses
|
169,097
|
|
186,748
|
|
516,880
|
|
555,657
|
Research and
development expenses
|
45,336
|
|
41,995
|
|
136,113
|
|
130,559
|
Purchased intangibles
amortization
|
11,759
|
|
12,116
|
|
35,337
|
|
20,410
|
Litigation
provision
|
1,326
|
|
-
|
|
11,568
|
|
-
|
|
|
|
|
|
|
|
|
Operating
income
|
211,132
|
|
179,426
|
|
534,090
|
|
553,453
|
|
|
|
|
|
|
|
|
Other (expense) income,
net
|
(338)
|
|
328
|
|
1,619
|
|
1,364
|
Interest expense,
net
|
(17,177)
|
|
(26,559)
|
|
(57,824)
|
|
(56,174)
|
|
|
|
|
|
|
|
|
Income from operations
before income taxes
|
193,617
|
|
153,195
|
|
477,885
|
|
498,643
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
32,114
|
|
18,643
|
|
71,449
|
|
72,614
|
|
|
|
|
|
|
|
|
Net income
|
$
161,503
|
|
$
134,552
|
|
$
406,436
|
|
$
426,029
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic
common share
|
$
2.72
|
|
$
2.28
|
|
$
6.85
|
|
$
7.21
|
|
|
|
|
|
|
|
|
Weighted-average number
of basic common shares
|
59,367
|
|
59,093
|
|
59,314
|
|
59,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted
common share
|
$
2.71
|
|
$
2.27
|
|
$
6.83
|
|
$
7.19
|
|
|
|
|
|
|
|
|
Weighted-average number
of diluted common shares and equivalents
|
59,504
|
|
59,255
|
|
59,471
|
|
59,262
|
Waters Corporation
and Subsidiaries
|
Reconciliation of
GAAP to Adjusted Non-GAAP
|
Net Sales by
Operating Segments, Products & Services, Geography and
Markets
|
Three Months Ended
September 28, 2024 and September 30, 2023
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
Three Months
Ended
|
|
Percent
|
|
Impact
of
|
|
Currency
|
|
|
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
Change
|
|
Currency
|
|
Growth Rate
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING
SEGMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
$
|
655,652
|
|
$
|
629,348
|
|
4 %
|
|
0 %
|
|
4 %
|
TA
|
|
|
|
|
84,653
|
|
|
82,344
|
|
3 %
|
|
1 %
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
740,305
|
|
$
|
711,692
|
|
4 %
|
|
0 %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS
& SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
323,076
|
|
$
|
319,431
|
|
1 %
|
|
0 %
|
|
1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
278,294
|
|
|
263,611
|
|
6 %
|
|
0 %
|
|
6 %
|
Chemistry
|
|
|
|
138,935
|
|
|
128,650
|
|
8 %
|
|
0 %
|
|
8 %
|
Total
Recurring
|
|
|
|
417,229
|
|
|
392,261
|
|
6 %
|
|
(1 %)
|
|
7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
740,305
|
|
$
|
711,692
|
|
4 %
|
|
0 %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
$
|
251,329
|
|
$
|
238,228
|
|
5 %
|
|
(1 %)
|
|
6 %
|
Americas
|
|
|
|
279,136
|
|
|
275,479
|
|
1 %
|
|
0 %
|
|
1 %
|
Europe
|
|
|
|
209,840
|
|
|
197,985
|
|
6 %
|
|
2 %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
740,305
|
|
$
|
711,692
|
|
4 %
|
|
0 %
|
|
4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
430,138
|
|
$
|
421,535
|
|
2 %
|
|
(1 %)
|
|
3 %
|
Industrial
|
|
|
|
227,740
|
|
|
209,449
|
|
9 %
|
|
2 %
|
|
7 %
|
Academic &
Government
|
|
|
82,427
|
|
|
80,708
|
|
2 %
|
|
2 %
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
740,305
|
|
$
|
711,692
|
|
4 %
|
|
0 %
|
|
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, 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. 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
|
|
Nine Months Ended
September 28, 2024 and September 30, 2023
|
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
|
Nine Months
Ended
|
|
Percent
|
|
Impact
of
|
|
Impact
of
|
|
Currency
|
|
|
|
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
Change
|
|
Currency
|
|
Acquisitions
|
|
Growth Rate
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING
SEGMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
$
|
1,840,112
|
|
$
|
1,884,658
|
|
(2 %)
|
|
(1 %)
|
|
2 %
|
|
(3 %)
|
|
TA
|
|
|
|
|
245,561
|
|
|
252,284
|
|
(3 %)
|
|
(1 %)
|
|
0 %
|
|
(2 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,085,673
|
|
$
|
2,136,942
|
|
(2 %)
|
|
(1 %)
|
|
2 %
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS
& SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
859,079
|
|
$
|
964,380
|
|
(11 %)
|
|
0 %
|
|
3 %
|
|
(14 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
812,367
|
|
|
774,478
|
|
5 %
|
|
(1 %)
|
|
1 %
|
|
5 %
|
|
Chemistry
|
|
|
|
414,227
|
|
|
398,084
|
|
4 %
|
|
(1 %)
|
|
0 %
|
|
5 %
|
|
Total
Recurring
|
|
|
|
1,226,594
|
|
|
1,172,562
|
|
5 %
|
|
(1 %)
|
|
1 %
|
|
5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,085,673
|
|
$
|
2,136,942
|
|
(2 %)
|
|
(1 %)
|
|
2 %
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
$
|
696,319
|
|
$
|
745,932
|
|
(7 %)
|
|
(3 %)
|
|
1 %
|
|
(5 %)
|
|
Americas
|
|
|
|
794,775
|
|
|
804,827
|
|
(1 %)
|
|
0 %
|
|
3 %
|
|
(4 %)
|
|
Europe
|
|
|
|
594,579
|
|
|
586,183
|
|
1 %
|
|
2 %
|
|
2 %
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,085,673
|
|
$
|
2,136,942
|
|
(2 %)
|
|
(1 %)
|
|
2 %
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
1,220,092
|
|
$
|
1,233,177
|
|
(1 %)
|
|
(1 %)
|
|
2 %
|
|
(2 %)
|
|
Industrial
|
|
|
|
644,459
|
|
|
648,754
|
|
(1 %)
|
|
0 %
|
|
1 %
|
|
(2 %)
|
|
Academic &
Government
|
|
|
221,122
|
|
|
255,011
|
|
(13 %)
|
|
1 %
|
|
2 %
|
|
(16 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,085,673
|
|
$
|
2,136,942
|
|
(2 %)
|
|
(1 %)
|
|
2 %
|
|
(3 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Nine
Months Ended September 28, 2024 and September 30,
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
September 28, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
182,182
|
|
$
|
45,336
|
|
$
|
211,132
|
|
|
28.5 %
|
|
$
|
(338)
|
|
$
|
193,617
|
|
$
|
32,114
|
|
$
|
161,503
|
|
$
|
2.71
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(11,759)
|
|
|
-
|
|
|
11,759
|
|
|
1.6 %
|
|
|
-
|
|
|
11,759
|
|
|
2,814
|
|
|
8,945
|
|
|
0.15
|
|
Litigation provision
(c)
|
|
|
(1,326)
|
|
|
-
|
|
|
1,326
|
|
|
0.2 %
|
|
|
-
|
|
|
1,326
|
|
|
318
|
|
|
1,008
|
|
|
0.02
|
|
Restructuring costs and
certain other items (d)
|
|
|
(1,194)
|
|
|
-
|
|
|
1,194
|
|
|
0.2 %
|
|
|
-
|
|
|
1,194
|
|
|
282
|
|
|
912
|
|
|
0.02
|
|
Retention bonus
obligation (f)
|
|
|
(1,909)
|
|
|
(636)
|
|
|
2,545
|
|
|
0.3 %
|
|
|
-
|
|
|
2,545
|
|
|
611
|
|
|
1,934
|
|
|
0.03
|
Adjusted
Non-GAAP
|
|
$
|
165,994
|
|
$
|
44,700
|
|
$
|
227,956
|
|
|
30.8 %
|
|
$
|
(338)
|
|
$
|
210,441
|
|
$
|
36,139
|
|
$
|
174,302
|
|
$
|
2.93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
198,864
|
|
$
|
41,995
|
|
$
|
179,426
|
|
|
25.2 %
|
|
$
|
328
|
|
$
|
153,195
|
|
$
|
18,643
|
|
$
|
134,552
|
|
$
|
2.27
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(12,116)
|
|
|
-
|
|
|
12,116
|
|
|
1.7 %
|
|
|
-
|
|
|
12,116
|
|
|
2,901
|
|
|
9,215
|
|
|
0.16
|
|
Restructuring costs and
certain other items (d)
|
|
|
(24,057)
|
|
|
-
|
|
|
24,057
|
|
|
3.4 %
|
|
|
(651)
|
|
|
23,406
|
|
|
5,387
|
|
|
18,019
|
|
|
0.30
|
|
Acquisition related
costs (e)
|
|
|
(1,263)
|
|
|
-
|
|
|
1,263
|
|
|
0.2 %
|
|
|
-
|
|
|
1,263
|
|
|
303
|
|
|
960
|
|
|
0.02
|
|
Retention bonus
obligation (f)
|
|
|
(5,725)
|
|
|
(1,909)
|
|
|
7,634
|
|
|
1.1 %
|
|
|
-
|
|
|
7,634
|
|
|
1,832
|
|
|
5,802
|
|
|
0.10
|
Adjusted
Non-GAAP
|
|
$
|
155,703
|
|
$
|
40,086
|
|
$
|
224,496
|
|
|
31.5 %
|
|
$
|
(323)
|
|
$
|
197,614
|
|
$
|
29,066
|
|
$
|
168,548
|
|
$
|
2.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 28, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
563,785
|
|
$
|
136,113
|
|
$
|
534,090
|
|
|
25.6 %
|
|
$
|
1,619
|
|
$
|
477,885
|
|
$
|
71,449
|
|
$
|
406,436
|
|
$
|
6.83
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(35,337)
|
|
|
-
|
|
|
35,337
|
|
|
1.7 %
|
|
|
-
|
|
|
35,337
|
|
|
8,456
|
|
|
26,881
|
|
|
0.45
|
|
Litigation provision
and settlement (c)
|
|
|
(11,568)
|
|
|
-
|
|
|
11,568
|
|
|
0.6 %
|
|
|
-
|
|
|
11,568
|
|
|
2,776
|
|
|
8,792
|
|
|
0.15
|
|
Restructuring costs and
certain other items (d)
|
|
|
(10,680)
|
|
|
-
|
|
|
10,680
|
|
|
0.5 %
|
|
|
-
|
|
|
10,680
|
|
|
2,617
|
|
|
8,063
|
|
|
0.14
|
|
Retention bonus
obligation (f)
|
|
|
(11,451)
|
|
|
(3,817)
|
|
|
15,268
|
|
|
0.7 %
|
|
|
-
|
|
|
15,268
|
|
|
3,664
|
|
|
11,604
|
|
|
0.20
|
Adjusted
Non-GAAP
|
|
$
|
494,749
|
|
$
|
132,296
|
|
$
|
606,943
|
|
|
29.1 %
|
|
$
|
1,619
|
|
$
|
550,738
|
|
$
|
88,962
|
|
$
|
461,776
|
|
$
|
7.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
576,067
|
|
$
|
130,559
|
|
$
|
553,453
|
|
|
25.9 %
|
|
$
|
1,364
|
|
$
|
498,643
|
|
$
|
72,614
|
|
$
|
426,029
|
|
$
|
7.19
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(20,410)
|
|
|
-
|
|
|
20,410
|
|
|
1.0 %
|
|
|
-
|
|
|
20,410
|
|
|
4,852
|
|
|
15,558
|
|
|
0.26
|
|
Restructuring costs and
certain other items (d)
|
|
|
(28,881)
|
|
|
-
|
|
|
28,881
|
|
|
1.4 %
|
|
|
(651)
|
|
|
28,230
|
|
|
6,860
|
|
|
21,370
|
|
|
0.36
|
|
Acquisition related
costs (e)
|
|
|
(13,298)
|
|
|
-
|
|
|
13,298
|
|
|
0.6 %
|
|
|
-
|
|
|
13,298
|
|
|
3,191
|
|
|
10,107
|
|
|
0.17
|
|
Retention bonus
obligation (f)
|
|
|
(8,368)
|
|
|
(2,790)
|
|
|
11,158
|
|
|
0.5 %
|
|
|
-
|
|
|
11,158
|
|
|
2,678
|
|
|
8,480
|
|
|
0.14
|
Adjusted
Non-GAAP
|
|
$
|
505,110
|
|
$
|
127,769
|
|
$
|
627,200
|
|
|
29.4 %
|
|
$
|
713
|
|
$
|
571,739
|
|
$
|
90,195
|
|
$
|
481,544
|
|
$
|
8.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
________________________________
|
(a)
|
Selling &
administrative expenses include purchased intangibles amortization
and litigation provisions and settlements.
|
(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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 28,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
Cash, cash equivalents
and investments
|
|
$
331,458
|
|
$
395,974
|
Accounts
receivable
|
|
|
|
669,534
|
|
702,168
|
Inventories
|
|
|
|
518,994
|
|
516,236
|
Property, plant and
equipment, net
|
|
642,627
|
|
639,073
|
Intangible assets,
net
|
|
|
591,883
|
|
629,187
|
Goodwill
|
|
|
|
|
1,306,593
|
|
1,305,446
|
Other assets
|
|
|
|
450,531
|
|
438,770
|
Total
assets
|
|
|
|
$
4,511,620
|
|
$
4,626,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and
debt
|
|
|
$
1,826,248
|
|
$
2,355,513
|
Other
liabilities
|
|
|
|
1,082,273
|
|
1,121,000
|
Total
liabilities
|
|
|
|
2,908,521
|
|
3,476,513
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
|
1,603,099
|
|
1,150,341
|
Total
liabilities and stockholders' equity
|
|
$
4,511,620
|
|
$
4,626,854
|
Waters Corporation
and Subsidiaries
|
Preliminary
Condensed Consolidated Statements of Cash Flows
|
Three and Nine
Months Ended September 28, 2024 and September 30,
2023
|
(In thousands and
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
161,503
|
|
$
134,552
|
|
|
$
406,436
|
|
$
426,029
|
|
Adjustments to
reconcile net income to net
|
|
|
|
|
|
|
|
|
|
|
|
cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
10,647
|
|
8,490
|
|
|
32,993
|
|
32,224
|
|
|
Depreciation and
amortization
|
47,507
|
|
47,807
|
|
|
143,250
|
|
117,845
|
|
|
Change in operating
assets and liabilities and other, net
|
(15,077)
|
|
(33,031)
|
|
|
(60,695)
|
|
(203,411)
|
|
|
|
Net cash provided by
operating activities
|
204,580
|
|
157,818
|
|
|
521,984
|
|
372,687
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Additions to property,
plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software
capitalization
|
(25,618)
|
|
(38,047)
|
|
|
(90,377)
|
|
(119,044)
|
|
Business acquisitions,
net of cash acquired
|
-
|
|
-
|
|
|
-
|
|
(1,285,907)
|
|
(Investments in)
proceeds from unaffiliated companies
|
(425)
|
|
651
|
|
|
(1,489)
|
|
651
|
|
Net change in
investments
|
(8)
|
|
(5)
|
|
|
(44)
|
|
(21)
|
|
|
|
Net cash used in
investing activities
|
(26,051)
|
|
(37,401)
|
|
|
(91,910)
|
|
(1,404,321)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
Net change in
debt
|
(180,000)
|
|
(125,181)
|
|
|
(530,000)
|
|
929,601
|
|
Proceeds from stock
plans
|
3,237
|
|
9,464
|
|
|
25,073
|
|
18,092
|
|
Purchases of treasury
shares
|
(141)
|
|
(692)
|
|
|
(13,475)
|
|
(70,433)
|
|
Other cash flow from
financing activities, net
|
20
|
|
2,884
|
|
|
15,305
|
|
8,178
|
|
|
|
Net cash used in
financing activities
|
(176,884)
|
|
(113,525)
|
|
|
(503,097)
|
|
885,438
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
2,442
|
|
(171)
|
|
|
8,461
|
|
2,081
|
|
|
|
Increase (decrease) in
cash and cash equivalents
|
4,087
|
|
6,721
|
|
|
(64,562)
|
|
(144,115)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at beginning of period
|
326,427
|
|
329,693
|
|
|
395,076
|
|
480,529
|
|
|
|
Cash and cash
equivalents at end of period
|
$
330,514
|
|
$
336,414
|
|
|
$
330,514
|
|
$
336,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
GAAP Cash Flows from Operating Activities to Free Cash Flow
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities - GAAP
|
$
204,580
|
|
$
157,818
|
|
|
$
521,984
|
|
$
372,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Additions to property,
plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software
capitalization
|
(25,618)
|
|
(38,047)
|
|
|
(90,377)
|
|
(119,044)
|
|
|
Tax reform
payments
|
-
|
|
-
|
|
|
95,645
|
|
72,101
|
|
|
Litigation settlements
(received) paid, net
|
-
|
|
(375)
|
|
|
9,250
|
|
(1,125)
|
|
|
Major facility
renovations
|
-
|
|
3,291
|
|
|
-
|
|
12,151
|
|
|
Payment of acquired
Wyatt liabilities (b)
|
-
|
|
-
|
|
|
-
|
|
25,617
|
|
|
Payment of Wyatt
retention bonus obligation (c)
|
-
|
|
-
|
|
|
19,770
|
|
-
|
Free Cash Flow -
Adjusted Non-GAAP
|
$
178,962
|
|
$
122,687
|
|
|
$
556,272
|
|
$
362,387
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 nine months
ended September 28, 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
|
|
December 31,
2024
|
|
|
|
|
Range
|
|
|
|
Range
|
|
Projected
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic constant
currency sales growth rate (a)
|
(0.9 %)
|
-
|
(0.3 %)
|
|
5.0 %
|
-
|
7.0 %
|
Impact of:
|
|
|
|
|
|
|
|
|
|
Currency
translation
|
(1.2 %)
|
-
|
(1.2 %)
|
|
(1.7 %)
|
-
|
(1.7 %)
|
|
Acquisitions
|
1.3 %
|
-
|
1.3 %
|
|
‒
|
-
|
‒
|
Sales growth rate as
reported
|
(0.8 %)
|
-
|
(0.2 %)
|
|
3.3 %
|
-
|
5.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range
|
|
|
|
Range
|
|
Projected Earnings
Per Diluted Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings per
diluted share
|
$
10.55
|
-
|
$
10.75
|
|
$ 3.72
|
-
|
$ 3.92
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization
|
$ 0.60
|
-
|
$ 0.60
|
|
$ 0.15
|
-
|
$ 0.15
|
|
Litigation
settlement
|
$ 0.15
|
-
|
$ 0.15
|
|
$
-
|
-
|
$
-
|
|
Restructuring costs and
certain other items
|
$ 0.14
|
-
|
$ 0.14
|
|
$
-
|
-
|
$
-
|
|
Retention bonus
obligation
|
$ 0.23
|
-
|
$ 0.23
|
|
$ 0.03
|
-
|
$ 0.03
|
Adjusted non-GAAP
earnings per diluted share
|
$
11.67
|
-
|
$
11.87
|
|
$ 3.90
|
-
|
$ 4.10
|
|
|
|
|
|
|
|
|
|
|
(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-third-quarter-2024-financial-results-302293299.html
SOURCE Waters Corporation