Waters (WAT) 8-K Strong pharmaceutical growth, partially offset by softness in industrial

Exhibit 99.1

For Immediate Release

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

Waters Corporation (NYSE: WAT) Reports Second Quarter 2019 Financial Results

• Salesof $599 million were flat as reported and grew 2% in constant currency

• Strong pharmaceutical growth, partially offset by softness in industrial

• Strength in U.S. and improvement in China, partially offset by other areas

• GAAP EPS of $2.08;non-GAAP EPS of $2.14, a 10% increase from prior year

Milford, Mass., July 30, 2019 – Waters Corporation (NYSE: WAT)today announced second quarter 2019 sales of $599 million, which were flat as reported, compared to sales of $596 million for the second quarter of 2018. Foreign currency translation negatively impacted sales growth by approximately 2% for the quarter.

On a GAAP basis, diluted earnings per share (EPS) for the second quarter of 2019 increased to $2.08, compared to $1.98 for the second quarter of 2018. On anon-GAAP basis, EPS increased to $2.14, compared to $1.95 for the second quarter of 2018. A description and reconciliation of GAAP tonon-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 $127 million for the second quarter of 2019, compared to $101 million for the second quarter of 2018. On anon-GAAP basis, adjusted free cash flow for the second quarter of 2019 was $136 million versus $144 million for the second quarter of 2018.

For the first half of 2019, the Company’s sales were $1,113 million, a decrease of 1% as reported, compared to sales of $1,127 million for the first half of 2018. Foreign currency translation negatively impacted sales growth by approximately 2% for the first half of 2019.

On a GAAP basis, diluted EPS for the first half of 2019 increased to $3.57, compared to $3.39 for the first half of 2018. On anon-GAAP basis, EPS increased to $3.73, compared to $3.54 in the first half of 2018.

On a GAAP basis, net cash provided by operating activities was $303 million for the first half of 2019, compared to $277 million for the first half of 2018. On anon-GAAP basis, adjusted free cash flow for the first half of 2019 was $294 million versus $304 million for the first half of 2018.

“While sales in the quarter came in at the low end of our guidance range and there is more work to be done, we experienced improvements in key areas of our business, including high-single-digit growth in the U.S., growth in China, and pharmaceutical strength across all geographies,” commented Chris O’Connell, Chairman and Chief Executive Officer of Waters Corporation. “The progress we made in the second quarter is encouraging, and we remain focused on improving our performance in the back half of the year. Stabilizing end markets, as well as our accelerating cadence of new product introductions, provide us with confidence that we will be able to achieve continued improvement over the course of the year.”

Unless otherwise noted, sales growth and decline percentages are presented on anas-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 2019, sales into the pharmaceutical market increased 3% as reported and 6% in constant currency, sales into the industrial market declined 4% as reported and 3% in constant currency, and sales into the academic and governmental markets declined 2% as reported and were flat in constant currency. For the first half of 2019, sales into the pharmaceutical market were flat as reported and grew 3% in constant currency, sales into the industrial market declined 4% as reported and 3% in constant currency, and sales into the academic and governmental markets were flat as reported and grew 2% in constant currency.

During the second quarter, recurring revenues, which represent the combination of service and precision chemistries revenues, grew 2% as reported and 4% in constant currency, while instrument system sales declined 1% as reported and were flat in constant currency. For the first half of 2019, recurring revenues grew 1% as reported and 4% in constant currency, while instrument system sales declined 4% as reported and 2% in constant currency.

Geographically, sales in Asia during the quarter grew 1% as reported and 3% in constant currency, sales in the Americas grew 4% as reported and 5% in constant currency (with U.S. sales growing 8%), and sales in Europe declined 5% as reported and 2% in constant currency. For the first half of 2019, sales in Asia were flat as reported and increased 3% in constant currency, sales in the Americas grew 2% as reported and 3% in constant currency (with U.S. sales growing 5%), and sales in Europe declined 8% as reported and 3% in constant currency.

Third Quarter and Fiscal Year 2019 Financial Outlook

The Company expects third quarter 2019 constant-currency sales growth in the range of 2% to 4%. As of today, currency translation is expected to decrease third quarter sales growth by approximately one percentage point. The Company also expects third quarter 2019non-GAAP earnings per fully diluted share in the range of $2.05 to $2.15. Please refer to the tables below for a reconciliation of the projected GAAP tonon-GAAP financial outlook for the third quarter.

In addition, the Company is updating its previously issued full-year guidance, and currently expects full-year 2019 constant-currency sales growth in the range of 1% to 3%, compared to the prior range of 2% to 4%. As of today, currency translation is expected to decrease full-year sales growth by approximately one to two percentage points. The Company also expects full-year 2019non-GAAP earnings per fully diluted share in the range of $8.95 to $9.10, compared to our prior range of $9.05 to $9.25. Please refer to the tables below for a reconciliation of the projected GAAP tonon-GAAP financial outlook for the full year.

Conference Call

Waters Corporation will webcast its second quarter 2019 financial results conference call today, July 30, 2019 at 8:00 a.m. Eastern Time. To listen to the call, please visit www.waters.com, choose “Investors,” and click on the “Live Webcast.” A replay will be available through August 6, 2019 at midnight Eastern Time on the same website by webcast and also by phone at402-998-0587.

About Waters Corporation

Waters Corporation (NYSE: WAT), the world’s leading specialty measurement company, has pioneered chromatography, mass spectrometry and thermal analysis innovations serving the life, materials and food sciences for more than 60 years. With approximately 7,200 employees worldwide, Waters operates directly in 35 countries, including 15 manufacturing facilities, and with products available in more than 100 countries. For more information, visitwww.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. Thesenon-GAAP financial measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with generally accepted accounting principles (GAAP). The Company’s definition of thesenon-GAAP measures may differ from similarly titled measures used by others. Thenon-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 thesenon-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. Thesenon-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. Becausenon-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 thenon-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables accompanying this release.

Cautionary Statement

This release may contain “forward-looking” statements regarding future results and events. For this purpose, any statements that are not statements of historical fact may be deemed forward-looking statements. Without limiting the foregoing, the words “feels”, “believes”, “anticipates”, “plans”, “expects”, “intends”, “suggests”, “appears”, “estimates”, “projects”, and similar expressions, whether in the negative or affirmative, are intended to identify forward-looking statements. The Company’s actual future results may differ significantly from the results discussed

in the forward-looking statements within this release for a variety of reasons, including and without limitation, foreign exchange rate fluctuations potentially affecting translation of the Company’s futurenon-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 voting to exit the European Union; fluctuations in expenditures by the Company’s customers, in particular large pharmaceutical companies; introduction of competing products by other companies and loss of market share; pressures on prices from competitors and/or customers; regulatory, economic and competitive obstacles to new product introductions; other changes in demand for the Company’s products from the effect of mergers and acquisitions by the Company’s customers; increased regulatory burdens as the Company’s business evolves, especially with respect to the U.S. Food and Drug Administration and U.S. Environmental Protection Agency, among others; impact of the newly enacted tax reform legislation in the U.S.; shifts in taxable income in jurisdictions with different effective tax rates; the outcome of tax examinations or changes in respective country legislation affecting the Company’s effective tax rate; the effect of the adoption of new accounting standards; the ability to access capital, maintain liquidity and service the Company’s debt in volatile market conditions, particularly in the U.S., as a large portion of the Company’s cash is held and operating cash flows are generated outside the U.S.; environmental and logistical obstacles affecting the distribution of products and risks associated with lawsuits and other legal actions, particularly involving claims for infringement of patents and other intellectual property rights. Such factors and others are discussed more fully in the sections entitled “Forward-Looking Statements” and “Risk Factors” of the Company’s annual report on Form10-K/A for the year ended December 31, 2018 as filed with the Securities and Exchange Commission, which “Forward-Looking Statements” and “Risk Factors” discussions are incorporated by reference in this release. The forward-looking statements included in this release represent the Company’s estimates or views as of the date of this release and should not be relied upon as representing the Company’s estimates or views as of any date subsequent to the date of this release.

Waters Corporation and Subsidiaries

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

	Three Months Ended						Six Months Ended
	June 29, 2019			June 30, 2018			June 29, 2019			June 30, 2018
Net sales	$	599,162		$	596,219		$	1,113,024		$	1,126,889
Costs and operating expenses:
Cost of sales		249,546			243,135			470,577			464,556
Selling and administrative expenses		133,208			136,645			267,547			267,052
Research and development expenses		36,490			35,644			71,550			70,124
Purchased intangibles amortization		2,264			1,602			4,545			3,261
Litigation settlement		—			—			—			(1,672	)
Operating income		177,654			179,193			298,805			323,568
Other expense		(342	)		(1,828	)		(867	)		(1,482	)
Interest expense, net		(5,577	)		(2,804	)		(8,825	)		(6,976	)
Income from operations before income taxes		171,735			174,561			289,113			315,110
Provision for income taxes(a)		27,325			18,884			35,717			47,482
Net income	$	144,410		$	155,677		$	253,396		$	267,628
Net income per basic common share	$	2.09		$	2.00		$	3.60		$	3.42
Weighted-average number of basic common shares		68,989			77,833			70,331			78,330
Net income per diluted common share	$	2.08		$	1.98		$	3.57		$	3.39
Weighted-average number of diluted common shares and equivalents		69,494			78,438			70,904			79,041

(a) The provision for income taxes for the six months ended June 29, 2019 included a $3 million benefit related to the finalization of tax regulations under tax reform during the first quarter of 2019. The provision for income taxes for the three and six months June 30, 2018 included a $9 million benefit and a $4 million expense, respectively, 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. 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 and June 30, 2018, respectively.

Waters Corporation and Subsidiaries

Reconciliation of GAAP to AdjustedNon-GAAP

Net Sales by Operating Segment, Products & Services, Geography and Markets

Three Months Ended June 29, 2019 and June 30, 2018

(In thousands)

	Three Months Ended						Current Period Currency Impact			Constant Currency Growth Rate (a)
	June 29, 2019		June 30, 2018		Percent Change
NET SALES – OPERATING SEGMENT
Waters	$	531,117	$	527,305		1%	$	(9,645	)		3%
TA		68,045		68,914		(1%)		(759	)		0%
Total	$	599,162	$	596,219		0%	$	(10,404	)		2%
NET SALES – PRODUCTS & SERVICES
Instruments	$	286,973	$	289,740		(1%)	$	(2,954	)		0%
Service		211,897		207,350		2%		(4,990	)		5%
Chemistry		100,292		99,129		1%		(2,460	)		4%
Total Recurring		312,189		306,479		2%		(7,450	)		4%
Total	$	599,162	$	596,219		0%	$	(10,404	)		2%
NET SALES – GEOGRAPHY
Asia	$	238,835	$	236,905		1%	$	(5,000	)		3%
Americas		206,775		198,126		4%		(370	)		5%
Europe		153,552		161,188		(5%)		(5,034	)		(2%)
Total	$	599,162	$	596,219		0%	$	(10,404	)		2%
NET SALES – MARKETS
Pharmaceutical	$	350,145	$	338,354		3%	$	(7,542	)		6%
Industrial		176,109		183,664		(4%)		(1,414	)		(3%)
Academic & Governmental		72,908		74,201		(2%)		(1,448	)		0%
Total	$	599,162	$	596,219		0%	$	(10,404	)		2%

(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, anon-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 ofnon-GAAP financial measures contained in this release.

Waters Corporation and Subsidiaries

Reconciliation of GAAP to AdjustedNon-GAAP

Net Sales by Operating Segment, Products & Services, Geography and Markets

Six Months Ended June 29, 2019 and June 30, 2018

(In thousands)

	Six Months Ended				Percent Change		Current Period Currency Impact			Constant Currency Growth Rate (a)
	June 29, 2019		June 30, 2018
NET SALES – OPERATING SEGMENT
Waters	$	991,031	$	998,451		(1%)	$	(23,602	)		2%
TA		121,993		128,438		(5%)		(1,637	)		(4%)
Total	$	1,113,024	$	1,126,889		(1%)	$	(25,239	)		1%
NET SALES – PRODUCTS & SERVICES
Instruments	$	508,223	$	530,147		(4%)	$	(8,823	)		(2%)
Service		405,256		398,903		2%		(10,838	)		4%
Chemistry		199,545		197,839		1%		(5,578	)		4%
Total Recurring		604,801		596,742		1%		(16,416	)		4%
Total	$	1,113,024	$	1,126,889		(1%)	$	(25,239	)		1%
NET SALES – GEOGRAPHY
Asia	$	439,347	$	437,185		0%	$	(9,197	)		3%
Americas		388,643		379,836		2%		(855	)		3%
Europe		285,034		309,868		(8%)		(15,187	)		(3%)
Total	$	1,113,024	$	1,126,889		(1%)	$	(25,239	)		1%
NET SALES – MARKETS
Pharmaceutical	$	644,657	$	643,682		0%	$	(18,064	)		3%
Industrial		331,327		345,994		(4%)		(4,620	)		(3%)
Academic & Governmental		137,040		137,213		0%		(2,555	)		2%
Total	$	1,113,024	$	1,126,889		(1%)	$	(25,239	)		1%

(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, anon-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 ofnon-GAAP financial measures contained in this release.

Waters Corporation and Subsidiaries

Reconciliation of GAAP to AdjustedNon-GAAP Financials

Three & Six Months Ended June 29, 2019 and June 30, 2018

(In thousands, except per share data)

	Selling & Administrative Expenses(a)			Operating Income			Operating Income Percentage			Other (Expense) Income			Income from Operations before Income Taxes			Provision for Income Taxes			Net Income			Diluted Earnings per Share
Three Months 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(d)		—			—			—			—			—			(634	)		634			0.01
AdjustedNon-GAAP	$	130,483		$	182,643			30.5	%	$	(342	)	$	176,724		$	27,822		$	148,902		$	2.14
Three Months Ended June 30, 2018
GAAP	$	138,247		$	179,193			30.1	%	$	(1,828	)	$	174,561		$	18,884		$	155,677		$	1.98
Adjustments:
Purchased intangibles amortization(b)		(1,602	)		1,602			0.3	%		—			1,602			304			1,298			0.02
Restructuring costs and certain other items (c)		(1,189	)		1,189			0.2	%		—			1,189			260			929			0.01
Pension termination(e)		—			—			—			2,165			2,165			520			1,645			0.02
Tax reform(f)		—			—			—			—			—			8,573			(8,573	)		(0.11	)
Certain income tax items(d)		—			—			—			—			—			(1,993	)		1,993			0.03
AdjustedNon-GAAP	$	135,456		$	181,984			30.5	%	$	337		$	179,517		$	26,548		$	152,969		$	1.95
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(d)		—			—			—			—			—			(1,308	)		1,308			0.02
AdjustedNon-GAAP	$	254,761		$	316,136			28.4	%	$	(867	)	$	306,444		$	41,896		$	264,548		$	3.73
Six Months Ended June 30, 2018
GAAP	$	268,641		$	323,568			28.7	%	$	(1,482	)	$	315,110		$	47,482		$	267,628		$	3.39
Adjustments:
Purchased intangibles amortization(b)		(3,261	)		3,261			0.3	%		—			3,261			506			2,755			0.03
Restructuring costs and certain other items (c)		(1,757	)		1,757			0.2	%		—			1,757			392			1,365			0.02
Pension termination(e)		—			—			—			2,165			2,165			520			1,645			0.02
Litigation settlement(g)		1,672			(1,672	)		(0.1	%)		—			(1,672	)		(401	)		(1,271	)		(0.02	)
Stock award modification(h)		(1,014	)		1,014			0.1	%		—			1,014			243			771			0.01
Tax reform(f)		—			—			—			—			—			(3,877	)		3,877			0.05
Certain income tax items(d)		—			—			—			—			—			(2,685	)		2,685			0.03
AdjustedNon-GAAP	$	264,281		$	327,928			29.1	%	$	683		$	321,635		$	42,180		$	279,455		$	3.54

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

(b) The purchased intangibles amortization, anon-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) Certain income tax items were excluded as thesenon-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.

(e) The pension expense associated with terminating a frozen defined benefit pension plan was excluded as the Company believes these expenses are not indicative of normal operating costs.

(f) The provision for income taxes for the six months ended June 29, 2019 included a $3 million benefit related to the finalization of tax regulations under tax reform during the first quarter of 2019. The provision for income taxes for the three and six months June 30, 2018 included a $9 million benefit and a $4 million expense, respectively, 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. 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 and June 30, 2018, respectively.

(g) Litigation settlement gains were excluded as these items are isolated, unpredictable and not expected to recur regularly.

(h) Thenon-cash expense associated with accelerating the vesting of certain stock awards was excluded as the Company believes these expenses are not indicative of normal operating costs.

Waters Corporation and Subsidiaries

Preliminary Condensed Unclassified Consolidated Balance Sheets

(In thousands and unaudited)

	June 29, 2019		December 31, 2018
Cash, cash equivalents and investments	$	675,773	$	1,735,224
Accounts receivable		518,520		568,316
Inventories		351,552		291,569
Property, plant and equipment, net		368,878		343,083
Intangible assets, net		244,094		246,902
Goodwill		355,890		355,614
Other assets		308,215		186,718
Total assets	$	2,822,922	$	3,727,426
Notes payable and debt	$	1,148,689	$	1,148,350
Other liabilities		1,117,988		1,011,818
Total liabilities		2,266,677		2,160,168
Total equity		556,245		1,567,258
Total liabilities and equity	$	2,822,922	$	3,727,426

Waters Corporation and Subsidiaries

Preliminary Condensed Consolidated Statements of Cash Flows

Three and Six Months Ended June 29, 2019 and June 30, 2018

(In thousands and unaudited)

	Three Months Ended						Six Months Ended
	June 29, 2019			June 30, 2018			June 29, 2019			June 30, 2018
Cash flows from operating activities:
Net income	$	144,410		$	155,677		$	253,396		$	267,628
Adjustments to reconcile net income to net cash provided by operating activities:
Stock-based compensation		9,314			9,079			19,255			18,971
Depreciation and amortization		28,851			27,196			53,615			55,836
Change in operating assets and liabilities, net		(55,551	)		(91,236	)		(23,463	)		(65,878	)
Net cash provided by operating activities		127,024			100,716			302,803			276,557
Cash flows from investing activities:
Additions to property, plant, equipment and software capitalization		(39,522	)		(20,839	)		(65,188	)		(36,831	)
Investment in unaffiliated companies		(4,750	)		—			(4,750	)		(3,215	)
Net change in investments		395,296			331,382			855,001			1,246,428
Net cash provided by investing activities		351,024			310,543			785,063			1,206,382
Cash flows from financing activities:
Net change in debt		32			(99,855	)		118			(849,774	)
Proceeds from stock plans		2,498			10,558			30,129			34,845
Purchases of treasury shares		(576,530	)		(270,774	)		(1,329,635	)		(553,144	)
Other cash flow from financing activities, net		2,400			(4,095	)		4,654			(2,158	)
Net cash used in financing activities		(571,600	)		(364,166	)		(1,294,734	)		(1,370,231	)
Effect of exchange rate changes on cash and cash equivalents		(3,420	)		(21,411	)		(1,414	)		(12,823	)
(Decrease) increase in cash and cash equivalents		(96,972	)		25,682			(208,282	)		99,885
Cash and cash equivalents at beginning of period		684,970			716,522			796,280			642,319
Cash and cash equivalents at end of period	$	587,998		$	742,204		$	587,998		$	742,204
Reconciliation of GAAP Cash Flows from Operating Activities to Free Cash Flow(a)
Net cash provided by operating activities—GAAP	$	127,024		$	100,716		$	302,803		$	276,557
Adjustments:
Additions to property, plant, equipment and software capitalization		(39,522	)		(20,839	)		(65,188	)		(36,831	)
Tax reform payments		29,109			46,700			29,109			46,700
Litigation settlement payment		—			15,400			—			15,400
Major facility renovations		19,779			1,801			27,275			1,801
Free Cash Flow—AdjustedNon-GAAP	$	136,390		$	143,778		$	293,999		$	303,627

(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.

Waters Corporation and Subsidiaries

Reconciliation of Projected GAAP to AdjustedNon-GAAP Financial Outlook

(In thousands, except per share data)

	Three Months Ended September 28, 2019							Twelve Months Ended December 31, 2019
	Range							Range
Projected Sales
Projected constant-currency sales growth rate(a)		2%		-		4%			1%		-		3%
Projected currency impact		(1%	)	-		(1%	)		(2%	)	-		(1%	)
Projected sales growth rate as reported		1%		-		3%			(1%	)	-		2%
	Range							Range
Projected Earnings Per Diluted Share
Projected GAAP earnings per diluted share	$	2.01		-	$	2.11		$	8.71		-	$	8.86
Adjustments:
Purchased intangibles amortization	$	0.03		-	$	0.03		$	0.11		-	$	0.11
Certain other items	$	—		-	$	—		$	0.14		-	$	0.14
Certain income tax items	$	0.01		-	$	0.01		$	(0.01	)	-	$	(0.01	)
Projected adjustednon-GAAP earnings per diluted share	$	2.05		-	$	2.15		$	8.95		-	$	9.10

(a) Constant-currency growth rates are anon-GAAP financial measure that measures the change in net sales between current and prior year periods, ignoring the impact of foreign currency exchange rates during the current period. These amounts are estimated at the current foreign currency exchange rates and based on the forecasted geographical sales in local currency, as well as an assessment of market conditions as of today, and may differ significantly from actual results.

These forward-looking adjustment estimates do not reflect future gains and charges that are inherently difficult to predict and estimate due to their unknown timing, effect and/or significance.