Waters Corporation
HealthcareNYSE:WAT · New York Stock Exchange
-$4.21 today
Vol 0.66M · Avg 1.03M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.8B of revenue converted into $449.2M of net income for the selected period. Gross margin is 56.0% and net margin is 14.0%, showing how much revenue survives after costs and taxes. EPS is $7.87, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.2B +7.0% | $3.0B +0.1% | $3.0B -0.5% | $3.0B +6.7% | $2.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +11.4% | $1.2B +0.4% | $1.2B -4.2% | $1.2B +7.9% | $1.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.8B +4.0% | $1.8B -0.2% | $1.8B +2.2% | $1.7B +5.8% | $1.6B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 57.8% -1.7pp | 59.4% -0.1pp | 59.6% +1.6pp | 58.0% -0.5pp | 58.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $195.2M +6.6% | $183.0M +4.6% | $174.9M -0.7% | $176.2M +4.7% | $168.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $740.3M +7.3% | $690.1M -6.2% | $736.0M +11.9% | $658.0M +5.0% | $627.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $935.5M +0.4% | $931.8M -1.2% | $943.5M +11.0% | $850.4M +5.3% | $807.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $206.2M +7.5% | $191.8M +15.6% | $165.9M +27.2% | $130.4M -1.0% | $131.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.0B -2.4% | $1.0B +3.5% | $1.0B -1.6% | $1.0B +3.5% | $982.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 32.0% -3.1pp | 35.0% +1.2pp | 33.9% -0.4pp | 34.2% -1.1pp | 35.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $893.2M +8.1% | $826.4M +1.1% | $817.7M -6.4% | $873.4M +6.3% | $821.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 28.2% +0.3pp | 27.9% +0.3pp | 27.7% -1.7pp | 29.4% -0.1pp | 29.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $17.4M +4.8% | $16.6M +50.8% | $11.0M -9.8% | $12.2M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $50.8M -43.4% | $89.7M -9.3% | $98.9M +102.6% | $48.8M +8.6% | $44.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$138.3M -93.5% | -$71.5M +12.2% | -$81.4M -129.1% | -$35.5M -129.1% | -$15.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $754.9M +0.0% | $754.9M +2.5% | $736.2M -12.1% | $837.8M +3.9% | $806.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 23.8% -1.7pp | 25.5% +0.6pp | 24.9% -3.3pp | 28.2% -0.7pp | 28.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $112.2M -4.1% | $117.0M +24.5% | $94.0M -27.7% | $130.1M +14.8% | $113.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $642.6M +0.8% | $637.8M -0.7% | $642.2M -9.3% | $707.8M +2.2% | $692.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 20.3% -1.3pp | 21.6% -0.2pp | 21.7% -2.1pp | 23.8% -1.1pp | 24.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $11 +0.5% | $11 -1.1% | $11 -7.9% | $12 +4.9% | $11 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $11 +0.5% | $11 -1.2% | $11 -7.6% | $12 +5.0% | $11 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $59.5M +0.3% | $59.3M +0.4% | $59.1M -1.5% | $60.0M -2.6% | $61.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $59.7M +0.3% | $59.6M +0.5% | $59.3M -1.8% | $60.3M -2.7% | $62.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DexCom, Inc.
NASDAQ:DXCM
$29.08B
Illumina, Inc.
NASDAQ:ILMN
$24.35B
West Pharmaceutical Services, Inc.
NYSE:WST
$23.23B
Mettler-Toledo International Inc.
NYSE:MTD
$22.86B
Quest Diagnostics Incorporated
NYSE:DGX
$22.48B
Labcorp Holdings Inc.
NYSE:LH
$21.83B
Incyte Corporation
NASDAQ:INCY
$21.68B
STERIS plc
NYSE:STE
$20.26B
Zimmer Biomet Holdings, Inc.
NYSE:ZBH
$17.13B
Medpace Holdings, Inc.
NASDAQ:MEDP
$13.35B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WAT generate?
Waters Corporation (WAT) reported $3.17B of revenue in fiscal 2025.
Is WAT profitable?
Waters Corporation (WAT) reported $642.63M of net income, with a net margin of 20.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.