Attached files

file filename
8-K - 8-K - WATERS CORP /DE/d31771d8k.htm

Exhibit 99.1

For Immediate Release

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

Waters Corporation (NYSE: WAT) Reports Second Quarter 2020 Financial Results

 

   

Sales of $520 million declined 13% as reported and 12% in constant currency

 

   

GAAP EPS of $1.98; non-GAAP EPS of $2.10, a 2% decrease from prior year

 

   

Cost savings plan of $100 million on track for the year

 

   

Strong free cash flow of $175 million for the quarter

 

   

Share repurchases to remain suspended during the third quarter

Milford, Mass., July 28, 2020—Waters Corporation (NYSE: WAT) today announced second quarter 2020 sales of $520 million, a 13% decrease as reported, compared to sales of $599 million for the second quarter of 2019. Foreign currency translation negatively impacted sales growth by approximately 1% for the quarter. The Company’s results were impacted by lower demand across all major geographies due to the COVID-19 pandemic.

On a GAAP basis, diluted earnings per share (EPS) for the second quarter of 2020 decreased to $1.98, compared to $2.08 for the second quarter of 2019. On a non-GAAP basis, EPS decreased to $2.10, compared to $2.14 in the second quarter of 2019. A description and reconciliation of GAAP to non-GAAP results appear in the tables below and can be found on the Company’s website at http://www.waters.com under the caption “Investors.”

On a GAAP basis, net cash provided by operating activities was $199 million for the second quarter of 2020, compared to $127 million for the second quarter of 2019. On a non-GAAP basis, adjusted free cash flow for the second quarter of 2020 was $175 million versus $136 million for the second quarter of 2019.

For the first half of 2020, the Company’s sales were $985 million, a decrease of 12% as reported, compared to sales of $1,113 million for the first half of 2019. Foreign currency translation negatively impacted sales growth by approximately 1% for the first half of 2020.

On a GAAP basis, EPS for the first half of 2020 decreased to $2.83, compared to $3.57 for the first half of 2019. On a non-GAAP basis, EPS decreased to $3.25, compared to $3.73 in the first half of 2019.

On a GAAP basis, net cash provided by operating activities was $350 million for the first half of 2020, compared to $303 million for the first half of 2019. On a non-GAAP basis, adjusted free cash flow for the first half of 2020 was $296 million versus $294 million for the first half of 2019.

“As anticipated, our second quarter revenue declined due to the ongoing impacts of the COVID-19 pandemic. However, our results reflected modestly better-than-anticipated market conditions and strong execution by our global sales, service and operations teams,” commented Chris O’Connell, President and Chief Executive Officer of Waters Corporation. “This revenue performance, combined with the benefits of our cost containment initiatives, drove solid margin and earnings results during the quarter. While risks and uncertainties remain in our operating environment, we are well-positioned to leverage our strong new product pipeline and are investing to take advantage of growth opportunities as demand normalizes.”


Unless otherwise noted, sales growth and decline percentages are presented on an as-reported basis and are the same as the sales growth and decline percentages presented on a constant-currency basis as compared with the same period in the prior year, each of which is detailed in the reconciliation of sales growth rates to constant-currency growth rates in the tables below.

During the second quarter of 2020, sales into the pharmaceutical market declined 11% as reported and 10% in constant currency, sales into the industrial market declined 14% as reported and 13% in constant currency and sales into the academic and governmental markets declined 22% as reported and 21% in constant currency. For the first half of 2020, sales into the pharmaceutical market declined 9% as reported and 8% in constant currency, sales into the industrial market declined 11% as reported and 10% in constant currency and sales into the academic and governmental markets declined 23% as reported and 22% in constant currency.

During the second quarter, recurring revenues, which represent the combination of service and precision chemistries revenues, declined 4% as reported and 3% in constant currency, while instrument system sales declined 23% as reported and in constant currency. For the first half of 2020, recurring revenues declined 3% as reported and 2% in constant currency, while instrument system sales declined 22% as reported and 21% in constant currency.

Geographically, sales in Asia during the quarter declined 13% as reported and 12% in constant currency, sales in the Americas declined 15% (with U.S. sales declining 14%) and sales in Europe declined 11% as reported and 9% in constant currency. For the first half of 2020, sales in Asia declined 16% as reported and 15% in constant currency, sales in the Americas declined 11% (with U.S. sales declining 9%) and sales in Europe declined 5% as reported and 3% in constant currency.

Conference Call

Waters Corporation will webcast its second quarter 2020 financial results conference call today, July 28, 2020 at 8:00 a.m. Eastern Time. To listen to the call, please visit www.waters.com, choose “Investors” and click on the “Live Webcast.” A replay will be available through August 4, 2020 at midnight Eastern Time on the same website by webcast and also by phone at 800-395-6236.

About Waters Corporation

Waters Corporation (NYSE: WAT), the world’s leading specialty measurement company, has pioneered chromatography, mass spectrometry and thermal analysis innovations serving the life, materials and food sciences for more than 60 years. With more than 7,000 employees worldwide, Waters operates directly in 35 countries, including 15 manufacturing facilities, and with products available in more than 100 countries. For more information, visit www.waters.com.


Non-GAAP Financial Measures

This press release contains financial measures, such as constant-currency growth rate, adjusted operating income, adjusted net income, adjusted earnings per diluted share and free cash flow, among others, which are considered “non-GAAP” financial measures under applicable U.S. Securities and Exchange Commission rules and regulations. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with 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 Waters Corporation’s historical operating results, comparison to competitors’ operating results and determination of management incentive compensation. These non-GAAP financial measures reflect an additional way of viewing aspects of the Company’s operations that, when viewed with GAAP results and the reconciliations to corresponding GAAP financial measures, may provide a more complete understanding of factors and trends affecting Waters Corporation’s business. Because non-GAAP financial measures exclude the effect of items that will increase or decrease the Company’s reported results of operations, management strongly encourages investors to review the Company’s consolidated financial statements and publicly filed reports in their entirety. Reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables accompanying this release.

Cautionary Statement

This release 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 the effects of the COVID-19 pandemic on our business, financial condition, results of operations and prospects, including: portions of our global workforce being unable to work fully and/or effectively due to working remotely, illness, quarantines, government actions, facility closures or other reasons related to the pandemic, increased risks of cyber attacks resulting from our temporary remote working model, disruptions in our manufacturing capabilities or to our supply chain, volatility and uncertainty in global capital markets limiting our ability to access capital, customers being unable to make timely payments for purchases and volatility in demand for our products; foreign exchange rate fluctuations potentially affecting translation of the Company’s future non-U.S. operating results; the impact on demand for the Company’s products among the Company’s various market sectors or geographies from economic, sovereign and political uncertainties, particularly regarding the effect of new or proposed tariff or trade regulations or changes in the interpretation or enforcement of existing regulations; the effect on the Company’s financial results from the United Kingdom exiting the European Union; fluctuations in expenditures by the Company’s customers, in particular large pharmaceutical


companies; introduction of competing products by other companies and loss of market share; pressures on prices from competitors and/or customers; regulatory, economic and competitive obstacles to new product introductions; other changes in demand for the Company’s products from the effect of mergers and acquisitions by the Company’s customers; increased regulatory burdens as the Company’s business evolves, especially with respect to the U.S. Food and Drug Administration and U.S. Environmental Protection Agency, among others; shifts in taxable income in jurisdictions with different effective tax rates; the outcome of tax examinations or changes in respective country legislation affecting the Company’s effective tax rate; the effect of the adoption of new accounting standards; the ability to access capital, maintain liquidity and service the Company’s debt in volatile market conditions, particularly in the U.S., as a large portion of the Company’s cash is held and operating cash flows are generated outside the U.S.; environmental and logistical obstacles affecting the distribution of products and risks associated with lawsuits and other legal actions, particularly involving claims for infringement of patents and other intellectual property rights. Such factors and others are discussed more fully in the sections entitled “Forward-Looking Statements” and “Risk Factors” of the Company’s annual report on Form 10-K for the year ended December 31, 2019, 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 June 27, 2020, each 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 27, 2020     June 29, 2019     June 27, 2020     June 29, 2019  

Net sales

   $  519,984     $  599,162     $  984,923     $  1,113,024  

Costs and operating expenses:

        

Cost of sales

     213,134       249,546       423,778       470,577  

Selling and administrative expenses

     117,449       133,208       265,184       267,547  

Research and development expenses

     31,155       36,490       66,144       71,550  

Purchased intangibles amortization

     2,618       2,264       5,243       4,545  

Litigation provision

     514       —         1,180       —    

Operating income

     155,114       177,654       223,394       298,805  

Other expense

     (736     (342     (1,110     (867

Interest expense, net

     (9,015     (5,577     (19,058     (8,825

Income from operations before income taxes

     145,363       171,735       203,226       289,113  

Provision for income taxes(1)

     22,434       27,325       26,735       35,717  

Net income

   $ 122,929     $ 144,410     $ 176,491     $ 253,396  

Net income per basic common share

   $ 1.98     $ 2.09     $ 2.84     $ 3.60  

Weighted-average number of basic common shares

     61,944       68,989       62,085       70,331  

Net income per diluted common share

   $ 1.98     $ 2.08     $ 2.83     $ 3.57  

Weighted-average number of diluted common shares and equivalents

     62,184       69,494       62,404       70,904  

 

(1)

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


Waters Corporation and Subsidiaries
Reconciliation of GAAP to Adjusted Non-GAAP
Net Sales by Operating Segment, Products & Services, Geography and Markets
Three Months Ended June 27, 2020 and June 29, 2019
(In thousands)

 

     Three Months Ended      Percent
Change
    Current
Period
Currency

Impact
    Constant
Currency

Growth Rate (a)
 
     June 27, 2020      June 29, 2019  

NET SALES - OPERATING SEGMENT

            

Waters

   $  465,709      $  531,117        (12 %)    $  (4,216     (12 %) 

TA

     54,275        68,045        (20 %)      (292     (20 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 519,984      $ 599,162        (13 %)    $  (4,508     (12 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - PRODUCTS & SERVICES

            

Instruments

   $ 219,815      $ 286,973        (23 %)    $ (728     (23 %) 

Service

     205,064        211,897        (3 %)      (3,099     (2 %) 

Chemistry

     95,105        100,292        (5 %)      (681     (4 %) 
  

 

 

    

 

 

      

 

 

   

Total Recurring

     300,169        312,189        (4 %)      (3,780     (3 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 519,984      $ 599,162        (13 %)    $  (4,508     (12 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - GEOGRAPHY

            

Asia

   $ 208,209      $ 238,835        (13 %)    $  (1,570     (12 %) 

Americas

     174,782        206,775        (15 %)      (94     (15 %) 

Europe

     136,993        153,552        (11 %)      (2,844     (9 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 519,984      $ 599,162        (13 %)    $  (4,508     (12 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - MARKETS

            

Pharmaceutical

   $ 311,018      $ 350,145        (11 %)    $  (3,684     (10 %) 

Industrial

     152,110        176,109        (14 %)      (314     (13 %) 

Academic & Governmental

     56,856        72,908        (22 %)      (510     (21 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 519,984      $ 599,162        (13 %)    $  (4,508     (12 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - EXCLUDING CHINA

            

Total Net Sales

   $ 519,984      $ 599,162        (13 %)    $  (4,508     (12 %) 

China Net Sales

     89,816        112,796        (20 %)      (963     (20 %) 
  

 

 

    

 

 

      

 

 

   

Total Net Sales Excluding China

   $ 430,168      $ 486,366        (12 %)    $  (3,545     (11 %) 
  

 

 

    

 

 

      

 

 

   

 

(a)

The Company believes that referring to comparable constant-currency growth rates is a useful way to evaluate the underlying performance of Waters Corporation’s net sales. Constant-currency growth rate, a non-GAAP financial measure, measures the change in net sales between current and prior year periods, ignoring the impact of foreign currency exchange rates during the current period. See description of non-GAAP financial measures contained in this release.


Waters Corporation and Subsidiaries
Reconciliation of GAAP to Adjusted Non-GAAP
Net Sales by Operating Segment, Products & Services, Geography and Markets
Six Months Ended June 27, 2020 and June 29, 2019
(In thousands)

 

     Six Months Ended      Percent
Change
    Current
Period
Currency

Impact
    Constant
Currency

Growth Rate (a)
 
     June 27, 2020      June 29, 2019  

NET SALES - OPERATING SEGMENT

            

Waters

   $  879,920      $ 991,031        (11 %)    $  (9,760     (10 %) 

TA

     105,003        121,993        (14 %)      (1,145     (13 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 984,923      $ 1,113,024        (12 %)    $ (10,905     (11 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - PRODUCTS & SERVICES

            

Instruments

   $ 396,753      $ 508,223        (22 %)    $ (3,879     (21 %) 

Service

     395,820        405,256        (2 %)      (5,146     (1 %) 

Chemistry

     192,350        199,545        (4 %)      (1,880     (3 %) 
  

 

 

    

 

 

      

 

 

   

Total Recurring

     588,170        604,801        (3 %)      (7,026     (2 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 984,923      $  1,113,024        (12 %)    $  (10,905     (11 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - GEOGRAPHY

            

Asia

   $ 367,289      $ 439,347        (16 %)    $ (4,547)       (15 %) 

Americas

     346,958        388,643        (11 %)      71       (11 %) 

Europe

     270,676        285,034        (5 %)      (6,429     (3 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 984,923      $ 1,113,024        (12 %)    $  (10,905)       (11 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - MARKETS

            

Pharmaceutical

   $ 583,581      $ 644,657        (9 %)    $ (7,474     (8 %) 

Industrial

     295,464        331,327        (11 %)      (1,935     (10 %) 

Academic & Governmental

     105,878        137,040        (23 %)      (1,496     (22 %) 
  

 

 

    

 

 

      

 

 

   

Total

   $ 984,923      $ 1,113,024        (12 %)    $ (10,905     (11 %) 
  

 

 

    

 

 

      

 

 

   

NET SALES - EXCLUDING CHINA

            

Total Net Sales

   $ 984,923      $ 1,113,024        (12 %)    $  (10,905     (11 %) 

China Net Sales

     137,047        202,887        (32 %)      (2,848     (31 %) 
  

 

 

    

 

 

      

 

 

   

Total Net Sales Excluding China

   $ 847,876      $ 910,137        (7 %)    $ (8,057     (6 %) 
  

 

 

    

 

 

      

 

 

   

 

(a)

The Company believes that referring to comparable constant-currency growth rates is a useful way to evaluate the underlying performance of Waters Corporation’s net sales. Constant-currency growth rate, a non-GAAP financial measure, measures the change in net sales between current and prior year periods, ignoring the impact of foreign currency exchange rates during the current period. See description of non-GAAP financial measures contained in this release.


Waters Corporation and Subsidiaries

Reconciliation of GAAP to Adjusted Non-GAAP Financials

Three & Six Months Ended June 27, 2020 and June 29, 2019

(In thousands, except per share data)

 

     Selling &
Administrative
Expenses(a)
    Operating
Income
     Operating
Income
Percentage
    Other
Expense
    Income from
Operations
before
Income
Taxes
     Provision for
Income
Taxes
    Net Income     Diluted
Earnings
per Share
 

Quarter Ended June 27, 2020

                                                  

GAAP

   $  120,581     $  155,114        29.8   $ (736 )   $  145,363      $  22,434     $  122,929     $ 1.98  

Adjustments:

                  

Purchased intangibles amortization (b)

     (2,618     2,618        0.5     —         2,618        515       2,103       0.03  

Restructuring costs and certain other items (c)

     (5,763     5,763        1.1     (152     5,611        1,084       4,527       0.07  

Litigation provisions (d)

     (514     514        0.1     —         514        123       391       0.01  

Certain income tax items (e)

     —         —          —         —         —          (507     507       0.01  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted Non-GAAP

   $ 111,686     $ 164,009        31.5   $ (888   $ 154,106      $ 23,649     $ 130,457     $ 2.10  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Quarter Ended June 29, 2019

                                                  

GAAP

   $ 135,472     $ 177,654        29.7   $ (342   $ 171,735      $ 27,325     $ 144,410     $ 2.08  

Adjustments:

                  

Purchased intangibles amortization (b)

     (2,264     2,264        0.4     —         2,264        491       1,773       0.03  

Restructuring costs and certain other items (c)

     (2,725     2,725        0.5     —         2,725        640       2,085       0.03  

Certain income tax items (e)

     —         —          —         —         —          (634     634       0.01  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted Non-GAAP

   $ 130,483     $ 182,643        30.5   $ (342   $ 176,724      $ 27,822     $ 148,902     $ 2.14  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Six Months Ended June 27, 2020

                                                  

GAAP

   $ 271,607     $ 223,394        22.7   $  (1,110)     $ 203,226      $ 26,735     $ 176,491     $ 2.83  

Adjustments:

                  

Purchased intangibles amortization (b)

     (5,243     5,243        0.5     —         5,243        1,037       4,206       0.07  

Restructuring costs and certain other items (c)

     (26,283     26,283        2.7     (461     25,822        5,681       20,141       0.32  

Litigation provisions (d)

     (1,180     1,180        0.1     —         1,180        283       897       0.01  

Certain income tax items (e)

     —         —          —         —         —          (882     882       0.01  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted Non-GAAP

   $ 238,901     $ 256,100        26.0   $ (1,571   $ 235,471      $ 32,854     $ 202,617     $ 3.25  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Six Months Ended June 29, 2019

                                                  

GAAP

   $ 272,092     $ 298,805        26.8   $ (867   $ 289,113      $ 35,717     $ 253,396     $ 3.57  

Adjustments:

                  

Purchased intangibles amortization (b)

     (4,545     4,545        0.4     —         4,545        985       3,560       0.05  

Restructuring costs and certain other items (c)

     (12,786     12,786        1.1     —         12,786        3,273       9,513       0.13  

Tax reform (f)

     —         —          —         —         —          3,229       (3,229     (0.05

Certain income tax items (e)

     —         —          —         —         —          (1,308     1,308       0.02  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Adjusted Non-GAAP

   $ 254,761     $  316,136        28.4   $  (867   $ 306,444      $ 41,896     $ 264,548     $ 3.73  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(a)

Selling & administrative expenses include purchased intangibles amortization and litigation provisions.

(b)

The purchased intangibles amortization, a non-cash expense, was excluded to be consistent with how management evaluates the performance of its core business against historical operating results and the operating results of competitors over periods of time.

(c)

Restructuring costs and certain other items were excluded as the Company believes that the cost to consolidate operations and reduce overhead and certain other income or expense items are not normal and do not represent future ongoing business expenses of a specific function or geographic location of the Company.

(d)

Litigation provisions were excluded as these items are isolated, unpredictable and not expected to recur regularly.

(e)

Certain income tax items were excluded as these non-cash expenses and benefits represent updates in management’s assessment of ongoing examinations or other tax items that are not indicative of the Company’s normal or future income tax expense.

(f)

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


Waters Corporation and Subsidiaries

Preliminary Condensed Unclassified Consolidated Balance Sheets

(In thousands and unaudited)

 

 
     June 27, 2020     December 31, 2019  

Cash, cash equivalents and investments

   $ 355,756     $ 337,144  

Accounts receivable

     496,276       587,734  

Inventories

     344,009       320,551  

Property, plant and equipment, net

     459,173       417,342  

Intangible assets, net

     248,993       240,203  

Goodwill

     427,492       356,128  

Other assets

     316,603       297,953  

Total assets

   $ 2,648,302     $ 2,557,055  

Notes payable and debt

   $ 1,696,159     $ 1,681,163  

Other liabilities

     1,143,885       1,092,173  

Total liabilities

     2,840,044       2,773,336  

Total deficit

     (191,742     (216,281

Total liabilities and deficit

   $ 2,648,302     $ 2,557,055  


Waters Corporation and Subsidiaries

Preliminary Condensed Consolidated Statements of Cash Flows

Three and Six Months Ended June 27, 2020 and June 29, 2019

(In thousands and unaudited)

 

 

 

 

 

     Three Months Ended     Six Months Ended  
     June 27, 2020     June 29, 2019     June 27, 2020     June 29, 2019  

Cash flows from operating activities:

        

Net income

   $ 122,929     $ 144,410     $ 176,491     $ 253,396  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Stock-based compensation

     8,926       9,314       18,122       19,255  

Depreciation and amortization

     31,015       28,851       60,203       53,615  

Change in operating assets and liabilities, net

     35,941       (55,551     95,630       (23,463
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     198,811       127,024       350,446       302,803  

Cash flows from investing activities:

        

Additions to property, plant, equipment and software capitalization

     (45,899     (39,522     (97,029     (65,188

Business acquisitions, net of cash acquired

     —         —         (76,664     —    

Investment in unaffiliated companies

     (3,350     (4,750     (3,350     (4,750

Net change in investments

     (12,911     395,296       (15,292     855,001  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (62,160     351,024       (192,335     785,063  

Cash flows from financing activities:

        

Net change in debt

     (200,000     32       14,634       118  

Proceeds from stock plans

     2,996       2,498       14,739       30,129  

Purchases of treasury shares

     (71     (576,530     (196,297     (1,329,635

Other cash flow from financing activities, net

     4,791       2,400       7,558       4,654  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (192,284     (571,600     (159,366     (1,294,734

Effect of exchange rate changes on cash and cash equivalents

     4,608       (3,420     4,576       (1,414
  

 

 

   

 

 

   

 

 

   

 

 

 

(Decrease) increase in cash and cash equivalents

     (51,025     (96,972     3,321       (208,282

Cash and cash equivalents at beginning of period

     390,061       684,970       335,715       796,280  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 339,036     $ 587,998     $ 339,036     $ 587,998  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

 

Net cash provided by operating activities-GAAP

   $ 198,811     $ 127,024     $ 350,446     $ 302,803  

Adjustments:

        

Additions to property, plant, equipment and software capitalization

     (45,899     (39,522     (97,029     (65,188

Tax reform payments

     —         29,109       —         29,109  

Major facility renovations

     22,524       19,779       43,067       27,275  
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow - Adjusted Non-GAAP

   $ 175,436     $ 136,390     $ 296,484     $ 293,999  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(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.