Highlights
Fourth Quarter 2024
- Sales of $873 million exceeded
high-end of guidance range, grew 6% as reported and 8% in constant
currency
- Instruments grew 8% and recurring revenue grew 9% in
constant currency, as growth accelerated across all three reported
regions
- Pharma grew 10% in constant currency, reflecting
stronger-than-expected year-end spending dynamics and broad-based
growth across the Americas, Europe, and Asia
- GAAP EPS of $3.88; non-GAAP
EPS of $4.10 grew 13% as strong
operational performance and better-than-expected sales volume
offset foreign exchange headwinds
Full-Year 2024
- Sales exceeded guidance at $2,958
million, flat as reported and in organic constant
currency
- GAAP operating income margin of 27.9%; operational
excellence drove adjusted operating income margin expansion to
31.0%, effectively neutralizing the challenges posed by foreign
exchange headwinds
- GAAP EPS of $10.71; non-GAAP
EPS of $11.86 grew 1% versus 2023,
which includes a 5% impact due to foreign exchange
headwinds
- Generated $762 million in
operating cash flow; $744 million in
free cash flow, representing 25% of full-year sales, and a free
cash flow to adjusted net income ratio of 105%
MILFORD,
Mass., Feb. 12, 2025 /PRNewswire/ -- Waters
Corporation (NYSE: WAT) today announced its financial results for
the fourth quarter and full-year 2024.
Sales for the fourth quarter of 2024 were $873 million, an increase of 6% as reported,
compared to sales of $819 million for
the fourth quarter of 2023. Currency translation decreased sales by
2%.
On a GAAP basis, diluted earnings per share (EPS) for the fourth
quarter of 2024 was $3.88, compared
to $3.65 for the fourth quarter of
2023. On a non-GAAP basis, EPS increased by 13% to $4.10, compared to $3.62 for the fourth quarter of 2023. This
includes a decline of approximately 9% due to foreign exchange
headwinds, which were 6% or $0.23
adverse to guidance.
"We delivered excellent results in the fourth quarter, led by
double-digit growth in Pharma, while instruments and recurring
revenue both grew high single-digits in constant currency," said
Dr. Udit Batra, President & CEO,
Waters Corporation. "Growth accelerated across all regions, driven
by strong adoption of new products and the success of our strategic
initiatives."
Dr. Batra continued, "Our team has done a commendable job of
consistently executing our strategy and delivering a second
consecutive year of margin expansion while overcoming significant
headwinds in foreign exchange, volume, and inflation. With the
strong operational execution, the traction of our differentiated
portfolio and the success of our strategic initiatives, Waters is
very well positioned for the next phase of growth."
Fourth Quarter 2024
During the fourth quarter of 2024, sales into the pharmaceutical
market increased 8% as reported and 10% in constant currency. Sales
into the industrial market increased 1% as reported and 2% in
constant currency. Sales into the academic and government market
increased 15% as reported and 16% in constant currency.
During the quarter, instrument system sales increased 6% as
reported and 8% in constant currency. Recurring revenues, which
represent the combination of service and precision chemistries,
increased 7% as reported and 9% in constant currency.
Geographically, sales in Asia
during the quarter increased 4% as reported and 9% in constant
currency. Sales in the Americas increased 6% as reported and in
constant currency. Sales in Europe
increased 10% as reported and 11% in constant currency.
Full-Year 2024
Sales for the fiscal year 2024 were $2,958 million, flat as reported, compared
to sales of $2,956 million for fiscal
year 2023. Currency translation decreased sales by
approximately 1%, while the impact of acquisitions increased sales
by approximately 1%.
On a GAAP basis, EPS for fiscal year 2024 was $10.71, compared to $10.84 for fiscal year 2023. On a non-GAAP basis,
EPS increased by 1% to $11.86,
compared to $11.75 for fiscal year
2023. This includes a decline of approximately 5% due to foreign
exchange headwinds, which were 2% adverse to guidance.
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 First Quarter 2025 Financial Guidance
Full-Year 2025 Financial Guidance
The Company expects full-year 2025 constant currency sales
growth to be in the range of +4.5% to +7.0%. Currency translation
is expected to decrease full-year sales growth by approximately
2.0%. The resulting full-year 2025 reported sales growth is
expected in the range of +2.5% to +5.0%.
The Company expects full-year 2025 non-GAAP EPS to be in the
range of $12.70 to $13.00, which includes an estimated headwind of
approximately 4% 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.
First Quarter 2025 Financial Guidance
The Company expects first quarter 2025 constant currency sales
growth to be in the range of +4.0% to +7.0%. Currency translation
is expected to decrease first quarter sales growth by
approximately 3.0%. The resulting first quarter 2025 reported
sales growth is expected in the range of +1.0% to +4.0%.
The Company expects first quarter 2025 non-GAAP EPS to be
in the range of $2.17 to $2.25, which includes an estimated headwind of
approximately 7% 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
first quarter.
Conference Call Details
Waters Corporation will webcast its fourth quarter 2024
financial results conference call today, February 12, 2025, 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 at least March 5, 2025.
About Waters Corporation
Waters Corporation (NYSE:WAT) is a global leader in analytical
instruments, separations technologies, and software, serving the
life, materials, food, and environmental sciences for over 65
years. Our Company helps ensure the efficacy of medicines, the
safety of food and the purity of water, and the quality and
sustainability of products used every day. In over 100 countries,
our 7,600 passionate employees collaborate with customers in
laboratories, manufacturing sites, and hospitals to accelerate the
benefits of pioneering science.
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, June 29,
2024, and September 28, 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
|
|
Twelve Months Ended
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$
872,714
|
|
$
819,474
|
|
$
2,958,387
|
|
$
2,956,416
|
|
|
|
|
|
|
|
|
Costs and operating
expenses:
|
|
|
|
|
|
|
|
Cost of
sales
|
348,516
|
|
318,360
|
|
1,200,201
|
|
1,195,223
|
Selling and
administrative expenses
|
173,268
|
|
180,357
|
|
690,148
|
|
736,014
|
Research and
development expenses
|
46,914
|
|
44,386
|
|
183,027
|
|
174,945
|
Purchased intangibles
amortization
|
11,753
|
|
12,148
|
|
47,090
|
|
32,558
|
Litigation
provision
|
-
|
|
-
|
|
11,568
|
|
-
|
|
|
|
|
|
|
|
|
Operating
income
|
292,263
|
|
264,223
|
|
826,353
|
|
817,676
|
|
|
|
|
|
|
|
|
Other (expense) income,
net
|
(843)
|
|
(557)
|
|
776
|
|
807
|
Interest expense,
net
|
(14,437)
|
|
(26,066)
|
|
(72,261)
|
|
(82,240)
|
|
|
|
|
|
|
|
|
Income from operations
before income taxes
|
276,983
|
|
237,600
|
|
754,868
|
|
736,243
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
45,585
|
|
21,395
|
|
117,034
|
|
94,009
|
|
|
|
|
|
|
|
|
Net income
|
$
231,398
|
|
$
216,205
|
|
$
637,834
|
|
$
642,234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per basic
common share
|
$
3.90
|
|
$
3.66
|
|
$
10.75
|
|
$
10.87
|
|
|
|
|
|
|
|
|
Weighted-average number
of basic common shares
|
59,386
|
|
59,142
|
|
59,333
|
|
59,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted
common share
|
$
3.88
|
|
$
3.65
|
|
$
10.71
|
|
$
10.84
|
|
|
|
|
|
|
|
|
Weighted-average number
of diluted common shares and equivalents
|
59,645
|
|
59,311
|
|
59,552
|
|
59,270
|
Waters Corporation and
Subsidiaries
|
Reconciliation of GAAP to Adjusted
Non-GAAP
|
Net Sales by Operating Segments, Products &
Services, Geography and Markets
|
Three Months Ended December 31, 2024 and December 31,
2023
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
Three Months Ended
|
|
Percent
|
|
Impact of
|
|
Currency
|
|
|
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
Change
|
|
Currency
|
|
Growth Rate (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING
SEGMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
|
$
|
764,309
|
|
$
|
716,932
|
|
7 %
|
|
(2 %)
|
|
8 %
|
TA
|
|
|
|
|
|
108,405
|
|
|
102,542
|
|
6 %
|
|
(1 %)
|
|
7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
872,714
|
|
$
|
819,474
|
|
6 %
|
|
(2 %)
|
|
8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS
& SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
419,616
|
|
$
|
397,201
|
|
6 %
|
|
(2 %)
|
|
8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
|
301,844
|
|
|
278,888
|
|
8 %
|
|
(1 %)
|
|
9 %
|
Chemistry
|
|
|
|
151,254
|
|
|
143,385
|
|
5 %
|
|
(2 %)
|
|
7 %
|
Total
Recurring
|
|
|
|
453,098
|
|
|
422,273
|
|
7 %
|
|
(2 %)
|
|
9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
872,714
|
|
$
|
819,474
|
|
6 %
|
|
(2 %)
|
|
8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
|
$
|
272,903
|
|
$
|
261,893
|
|
4 %
|
|
(5 %)
|
|
9 %
|
Americas
|
|
|
|
|
321,005
|
|
|
303,746
|
|
6 %
|
|
0 %
|
|
6 %
|
Europe
|
|
|
|
|
278,806
|
|
|
253,835
|
|
10 %
|
|
(1 %)
|
|
11 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
872,714
|
|
$
|
819,474
|
|
6 %
|
|
(2 %)
|
|
8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
498,807
|
|
$
|
463,698
|
|
8 %
|
|
(3 %)
|
|
10 %
|
Industrial
|
|
|
|
|
264,027
|
|
|
260,249
|
|
1 %
|
|
(1 %)
|
|
2 %
|
Academic &
Government
|
|
|
|
109,880
|
|
|
95,527
|
|
15 %
|
|
(1 %)
|
|
16 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
872,714
|
|
$
|
819,474
|
|
6 %
|
|
(2 %)
|
|
8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
Twelve Months Ended December 31, 2024 and December
31, 2023
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
|
|
Twelve Months Ended
|
|
Percent
|
|
Impact of
|
|
Impact of
|
|
Currency
|
|
|
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
Change
|
|
Currency
|
|
Acquisitions
|
|
Growth Rate (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - OPERATING
SEGMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waters
|
|
|
|
$
|
2,604,421
|
|
$
|
2,601,590
|
|
0 %
|
|
(1 %)
|
|
1 %
|
|
0 %
|
TA
|
|
|
|
|
|
353,966
|
|
|
354,826
|
|
0 %
|
|
(1 %)
|
|
0 %
|
|
1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,958,387
|
|
$
|
2,956,416
|
|
0 %
|
|
(1 %)
|
|
1 %
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES - PRODUCTS
& SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instruments
|
|
|
$
|
1,278,695
|
|
$
|
1,361,581
|
|
(6 %)
|
|
(1 %)
|
|
2 %
|
|
(7 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
|
|
|
|
|
1,114,211
|
|
|
1,053,366
|
|
6 %
|
|
(1 %)
|
|
1 %
|
|
6 %
|
Chemistry
|
|
|
|
565,481
|
|
|
541,469
|
|
4 %
|
|
(1 %)
|
|
0 %
|
|
5 %
|
Total
Recurring
|
|
|
|
1,679,692
|
|
|
1,594,835
|
|
5 %
|
|
(1 %)
|
|
0 %
|
|
6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,958,387
|
|
$
|
2,956,416
|
|
0 %
|
|
(1 %)
|
|
1 %
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
GEOGRAPHY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
|
$
|
969,222
|
|
$
|
1,007,825
|
|
(4 %)
|
|
(4 %)
|
|
1 %
|
|
(1 %)
|
Americas
|
|
|
|
|
1,115,780
|
|
|
1,108,573
|
|
1 %
|
|
0 %
|
|
2 %
|
|
(1 %)
|
Europe
|
|
|
|
|
873,385
|
|
|
840,018
|
|
4 %
|
|
1 %
|
|
1 %
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,958,387
|
|
$
|
2,956,416
|
|
0 %
|
|
(1 %)
|
|
1 %
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES -
MARKETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceutical
|
|
|
$
|
1,718,899
|
|
$
|
1,696,875
|
|
1 %
|
|
(2 %)
|
|
2 %
|
|
1 %
|
Industrial
|
|
|
|
|
908,486
|
|
|
909,003
|
|
0 %
|
|
0 %
|
|
0 %
|
|
0 %
|
Academic &
Government
|
|
|
|
331,002
|
|
|
350,538
|
|
(6 %)
|
|
0 %
|
|
1 %
|
|
(7 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
2,958,387
|
|
$
|
2,956,416
|
|
0 %
|
|
(1 %)
|
|
1 %
|
|
0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Twelve Months Ended December 31, 2024 and
December 31, 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 December 31,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
185,021
|
|
$
|
46,914
|
|
$
|
292,263
|
|
|
33.5 %
|
|
$
|
(843)
|
|
$
|
276,983
|
|
$
|
45,585
|
|
$
|
231,398
|
|
$
|
3.88
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(11,753)
|
|
|
-
|
|
|
11,753
|
|
|
1.3 %
|
|
|
-
|
|
|
11,753
|
|
|
2,813
|
|
|
8,940
|
|
|
0.15
|
|
Restructuring costs and
certain other items (d)
|
|
|
(1,480)
|
|
|
-
|
|
|
1,480
|
|
|
0.2 %
|
|
|
-
|
|
|
1,480
|
|
|
354
|
|
|
1,126
|
|
|
0.02
|
|
ERP implementation and
transformation costs (h)
|
|
|
(1,346)
|
|
|
-
|
|
|
1,346
|
|
|
0.2 %
|
|
|
-
|
|
|
1,346
|
|
|
337
|
|
|
1,009
|
|
|
0.02
|
|
Retention bonus
obligation (f)
|
|
|
(1,911)
|
|
|
(636)
|
|
|
2,547
|
|
|
0.3 %
|
|
|
-
|
|
|
2,547
|
|
|
612
|
|
|
1,935
|
|
|
0.03
|
Adjusted Non-GAAP
|
|
|
$
|
168,531
|
|
$
|
46,278
|
|
$
|
309,389
|
|
|
35.5 %
|
|
$
|
(843)
|
|
$
|
294,109
|
|
$
|
49,701
|
|
$
|
244,408
|
|
$
|
4.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
192,505
|
|
$
|
44,386
|
|
$
|
264,223
|
|
|
32.2 %
|
|
$
|
(557)
|
|
$
|
237,600
|
|
$
|
21,395
|
|
$
|
216,205
|
|
$
|
3.65
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(12,148)
|
|
|
-
|
|
|
12,148
|
|
|
1.5 %
|
|
|
-
|
|
|
12,148
|
|
|
2,906
|
|
|
9,242
|
|
|
0.16
|
|
Restructuring costs and
certain other items (d)
|
|
|
(1,036)
|
|
|
-
|
|
|
1,036
|
|
|
0.1 %
|
|
|
130
|
|
|
1,166
|
|
|
266
|
|
|
900
|
|
|
0.02
|
|
Acquisition related
costs (e)
|
|
|
(649)
|
|
|
-
|
|
|
649
|
|
|
0.1 %
|
|
|
-
|
|
|
649
|
|
|
156
|
|
|
493
|
|
|
0.01
|
|
Retention bonus
obligation (f)
|
|
|
(5,725)
|
|
|
(1,909)
|
|
|
7,634
|
|
|
0.9 %
|
|
|
-
|
|
|
7,634
|
|
|
1,832
|
|
|
5,802
|
|
|
0.10
|
|
Certain income tax
items (g)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
17,651
|
|
|
(17,651)
|
|
|
(0.30)
|
Adjusted Non-GAAP
|
|
|
$
|
172,947
|
|
$
|
42,477
|
|
$
|
285,690
|
|
|
34.9 %
|
|
$
|
(427)
|
|
$
|
259,197
|
|
$
|
44,206
|
|
$
|
214,991
|
|
$
|
3.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
748,806
|
|
$
|
183,027
|
|
$
|
826,353
|
|
|
27.9 %
|
|
$
|
776
|
|
$
|
754,868
|
|
$
|
117,034
|
|
$
|
637,834
|
|
$
|
10.71
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(47,090)
|
|
|
-
|
|
|
47,090
|
|
|
1.6 %
|
|
|
-
|
|
|
47,090
|
|
|
11,269
|
|
|
35,821
|
|
|
0.60
|
|
Litigation provision
and settlement (c)
|
|
|
(11,568)
|
|
|
-
|
|
|
11,568
|
|
|
0.4 %
|
|
|
-
|
|
|
11,568
|
|
|
2,776
|
|
|
8,792
|
|
|
0.15
|
|
Restructuring costs and
certain other items (d)
|
|
|
(12,160)
|
|
|
-
|
|
|
12,160
|
|
|
0.4 %
|
|
|
-
|
|
|
12,160
|
|
|
2,971
|
|
|
9,189
|
|
|
0.15
|
|
ERP implementation and
transformation costs (h)
|
|
|
(1,346)
|
|
|
-
|
|
|
1,346
|
|
|
0.0 %
|
|
|
-
|
|
|
1,346
|
|
|
337
|
|
|
1,009
|
|
|
0.02
|
|
Retention bonus
obligation (f)
|
|
|
(13,362)
|
|
|
(4,453)
|
|
|
17,815
|
|
|
0.6 %
|
|
|
-
|
|
|
17,815
|
|
|
4,276
|
|
|
13,539
|
|
|
0.23
|
Adjusted Non-GAAP
|
|
|
$
|
663,280
|
|
$
|
178,574
|
|
$
|
916,332
|
|
|
31.0 %
|
|
$
|
776
|
|
$
|
844,847
|
|
$
|
138,663
|
|
$
|
706,184
|
|
$
|
11.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
$
|
768,572
|
|
$
|
174,945
|
|
$
|
817,676
|
|
|
27.7 %
|
|
$
|
807
|
|
$
|
736,243
|
|
$
|
94,009
|
|
$
|
642,234
|
|
$
|
10.84
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization (b)
|
|
|
(32,558)
|
|
|
-
|
|
|
32,558
|
|
|
1.1 %
|
|
|
-
|
|
|
32,558
|
|
|
7,758
|
|
|
24,800
|
|
|
0.42
|
|
Restructuring costs and
certain other items (d)
|
|
|
(29,917)
|
|
|
-
|
|
|
29,917
|
|
|
1.0 %
|
|
|
(521)
|
|
|
29,396
|
|
|
7,126
|
|
|
22,270
|
|
|
0.38
|
|
Acquisition related
costs (e)
|
|
|
(13,947)
|
|
|
-
|
|
|
13,947
|
|
|
0.5 %
|
|
|
-
|
|
|
13,947
|
|
|
3,347
|
|
|
10,600
|
|
|
0.18
|
|
Retention bonus
obligation (f)
|
|
|
(14,093)
|
|
|
(4,699)
|
|
|
18,792
|
|
|
0.6 %
|
|
|
-
|
|
|
18,792
|
|
|
4,510
|
|
|
14,282
|
|
|
0.24
|
|
Certain income tax
items (g)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
17,651
|
|
|
(17,651)
|
|
|
(0.30)
|
Adjusted Non-GAAP
|
|
|
$
|
678,057
|
|
$
|
170,246
|
|
$
|
912,890
|
|
|
30.9 %
|
|
$
|
286
|
|
$
|
830,936
|
|
$
|
134,401
|
|
$
|
696,535
|
|
$
|
11.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
(g)
|
Certain income tax
items were excluded as these non-cash expenses and benefits
represent updates in management's assessment of ongoing
examinations, tax audit settlements, or other tax items that are
not indicative of the Company's normal or future income tax
expense.
|
(h)
|
ERP implementation
and transformation costs represent costs related to the Company's
initiative to transition from its legacy enterprise resource
planning (ERP) system to a new global ERP solution with a
cloud-based infrastructure. These costs, which do not represent
normal or future ongoing business expenses, are one-time,
non-recurring costs related to the establishment of our new global
ERP solution that were determined to be non-capitalizable in
accordance with accounting standards.
|
Waters Corporation and
Subsidiaries
|
Preliminary Condensed Unclassified Consolidated
Balance Sheets
|
(In thousands and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
|
|
|
|
|
|
|
Cash, cash equivalents
and investments
|
|
|
$
325,355
|
|
$
395,974
|
Accounts
receivable
|
|
|
|
733,365
|
|
702,168
|
Inventories
|
|
|
|
|
477,261
|
|
516,236
|
Property, plant and
equipment, net
|
|
|
651,200
|
|
639,073
|
Intangible assets,
net
|
|
|
|
567,906
|
|
629,187
|
Goodwill
|
|
|
|
|
1,295,720
|
|
1,305,446
|
Other assets
|
|
|
|
|
502,988
|
|
438,770
|
Total
assets
|
|
|
|
|
$
4,553,795
|
|
$
4,626,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and
debt
|
|
|
|
$
1,626,488
|
|
$
2,355,513
|
Other
liabilities
|
|
|
|
|
1,098,800
|
|
1,121,000
|
Total
liabilities
|
|
|
|
|
2,725,288
|
|
3,476,513
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
|
|
1,828,507
|
|
1,150,341
|
Total
liabilities and stockholders' equity
|
|
|
$
4,553,795
|
|
$
4,626,854
|
Waters Corporation and
Subsidiaries
|
Preliminary Condensed Consolidated Statements of Cash
Flows
|
Three and Twelve Months Ended December 31, 2024 and
December 31, 2023
|
(In thousands and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
|
December 31, 2024
|
|
December 31, 2023
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
231,398
|
|
$
216,205
|
|
|
$
637,834
|
|
$
642,234
|
|
Adjustments to
reconcile net income to net
|
|
|
|
|
|
|
|
|
|
|
|
cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
11,716
|
|
4,644
|
|
|
44,709
|
|
36,868
|
|
|
Depreciation and
amortization
|
48,575
|
|
48,060
|
|
|
191,825
|
|
165,905
|
|
|
Change in operating
assets and liabilities and other, net
|
(51,550)
|
|
(38,787)
|
|
|
(112,245)
|
|
(242,198)
|
|
|
|
Net cash provided by
operating activities
|
240,139
|
|
230,122
|
|
|
762,123
|
|
602,809
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
|
Additions to property,
plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software
capitalization
|
(52,104)
|
|
(41,588)
|
|
|
(142,481)
|
|
(160,632)
|
|
Business acquisitions,
net of cash acquired
|
-
|
|
3,553
|
|
|
-
|
|
(1,282,354)
|
|
Proceeds from
(investments in) unaffiliated companies
|
-
|
|
91
|
|
|
(1,489)
|
|
742
|
|
Net change in
investments
|
(9)
|
|
-
|
|
|
(53)
|
|
(21)
|
|
|
|
Net cash used in
investing activities
|
(52,113)
|
|
(37,944)
|
|
|
(144,023)
|
|
(1,442,265)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
|
Net change in
debt
|
(200,000)
|
|
(150,001)
|
|
|
(730,000)
|
|
779,600
|
|
Proceeds from stock
plans
|
5,293
|
|
11,700
|
|
|
30,366
|
|
29,792
|
|
Purchases of treasury
shares
|
(66)
|
|
156
|
|
|
(13,541)
|
|
(70,277)
|
|
Other cash flow from
financing activities, net
|
1,195
|
|
7,658
|
|
|
16,500
|
|
15,836
|
|
|
|
Net cash (used in)
provided by financing activities
|
(193,578)
|
|
(130,487)
|
|
|
(696,675)
|
|
754,951
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
(541)
|
|
(3,029)
|
|
|
7,920
|
|
(948)
|
|
|
|
(Decrease) increase in
cash and cash equivalents
|
(6,093)
|
|
58,662
|
|
|
(70,655)
|
|
(85,453)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at beginning of period
|
330,514
|
|
336,414
|
|
|
395,076
|
|
480,529
|
|
|
|
Cash and cash
equivalents at end of period
|
$
324,421
|
|
$
395,076
|
|
|
$
324,421
|
|
$
395,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP Cash Flows from Operating
Activities to Free Cash Flow (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities - GAAP
|
$
240,139
|
|
$
230,122
|
|
|
$
762,123
|
|
$
602,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Additions to property,
plant, equipment
|
|
|
|
|
|
|
|
|
|
|
|
and software
capitalization
|
(52,104)
|
|
(41,588)
|
|
|
(142,481)
|
|
(160,632)
|
|
|
Tax reform
payments
|
-
|
|
-
|
|
|
95,645
|
|
72,101
|
|
|
Litigation settlements
(received) paid, net
|
-
|
|
(375)
|
|
|
9,250
|
|
(1,500)
|
|
|
Major facility
renovations
|
-
|
|
3,494
|
|
|
-
|
|
15,645
|
|
|
Payment of acquired
Wyatt liabilities (b)
|
-
|
|
-
|
|
|
-
|
|
25,617
|
|
|
Payment of Wyatt
retention bonus obligation (c)
|
-
|
|
-
|
|
|
19,770
|
|
-
|
Free Cash Flow -
Adjusted Non-GAAP
|
$
188,035
|
|
$
191,653
|
|
|
$
744,307
|
|
$
554,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 twelve
months ended December 31, 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, 2025
|
|
March 29, 2025
|
|
|
|
|
|
Range
|
|
|
|
Range
|
|
|
Projected Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant currency sales
growth rate (a)
|
4.5 %
|
-
|
7.0 %
|
|
4.0 %
|
-
|
7.0 %
|
|
Currency translation
impact
|
(2.0 %)
|
-
|
(2.0 %)
|
|
(3.0 %)
|
-
|
(3.0 %)
|
|
Sales growth rate as
reported
|
2.5 %
|
-
|
5.0 %
|
|
1.0 %
|
-
|
4.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range
|
|
|
|
Range
|
|
|
Projected Earnings Per Diluted
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings per
diluted share
|
$
11.83
|
-
|
$
12.13
|
|
$ 1.96
|
-
|
$ 2.04
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Purchased intangibles
amortization
|
$ 0.60
|
-
|
$ 0.60
|
|
$ 0.15
|
-
|
$ 0.15
|
|
|
ERP implementation and
transformation costs
|
$ 0.22
|
-
|
$ 0.22
|
|
$ 0.03
|
-
|
$ 0.03
|
|
|
Retention bonus
obligation
|
$ 0.05
|
-
|
$ 0.05
|
|
$ 0.03
|
-
|
$ 0.03
|
|
Adjusted non-GAAP
earnings per diluted share
|
$
12.70
|
-
|
$
13.00
|
|
$ 2.17
|
-
|
$ 2.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) 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. 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-fourth-quarter-and-full-year-2024-financial-results-302374016.html
SOURCE Waters Corporation