| Cash Flow | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-09-28 |
|---|---|---|---|---|
| Total sales, net | 2,232,924 | - | 661,705 | - |
| Labor costs within selling and administrative and research and development expenses | 480,792 | - | 152,381 | - |
| Material purchases | 350,018 | - | 101,559 | - |
| Labor costs within product and service cost of sales | 284,857 | - | 88,407 | - |
| Other segment expenses | 585,185 | - | 167,613 | - |
| Interest expense and other income, net | -41,375 | - | -8,857 | - |
| Provision for income taxes | 73,282 | - | 21,507 | - |
| Net income | 417,415 | 268,492 | 121,381 | 406,436 |
| Stock-based compensation | 39,625 | 25,975 | 12,878 | 32,993 |
| Deferred income taxes | -17,274 | 1,876 | 2,305 | -1,967 |
| Depreciation | 66,211 | 43,930 | 21,723 | 64,680 |
| Amortization of intangibles | 87,485 | 57,088 | 27,646 | 78,570 |
| Realized gain on sale of investment | - | - | - | 0 |
| Decrease in accounts receivable | -26,122 | -42,870 | -33,058 | -27,457 |
| Increase in inventories | 65,956 | 35,671 | 25,984 | 2,032 |
| (increase) decrease in other current assets | 9,753 | 12,364 | 479 | -1,279 |
| Decrease (increase) in other assets | -41,324 | -14,045 | -12,537 | 18,416 |
| (decrease) increase in accounts payable and other current liabilities | -114,249 | -164,092 | -30,004 | 36,485 |
| Increase in deferred revenue and customer advances | 34,071 | 64,429 | 83,015 | 37,972 |
| Decrease in other liabilities | -17,019 | -5,884 | 1,477 | -141,473 |
| Net cash provided by operating activities | 488,002 | 300,694 | 259,553 | 521,984 |
| Additions to property, plant, equipment and software capitalization | 73,772 | 48,336 | 25,742 | 90,377 |
| Business acquisitions, net of cash acquired | 35,053 | 34,969 | - | 0 |
| (investments in) proceeds from unaffiliated companies | - | - | - | 1,489 |
| Investments in unaffiliated companies, net | -1,295 | -1,295 | -506 | - |
| Purchases of investments | 0 | 0 | 0 | 2,796 |
| Maturities and sales of investments | 0 | 0 | 0 | 2,752 |
| Net cash used in investing activities | -110,120 | -84,600 | -26,248 | -91,910 |
| Proceeds from debt issuances | 70,000 | 70,000 | - | 170,000 |
| Payments on debt | 290,000 | 240,000 | 170,000 | 700,000 |
| Payments of debt issuance costs | 22,986 | 4,506 | - | 0 |
| Proceeds from stock plans | 15,621 | 12,738 | 8,246 | 25,073 |
| Purchases of treasury shares | 14,523 | 14,309 | 13,934 | 13,475 |
| Proceeds from derivative contracts | -1,347 | -1,802 | -2,441 | -15,305 |
| Net cash used in financing activities | -240,541 | -174,275 | -173,247 | -503,097 |
| Effect of exchange rate changes on cash and cash equivalents | -3,578 | 41 | -2,541 | 8,461 |
| Increase (decrease) in cash and cash equivalents | 133,763 | 41,860 | 57,517 | -64,562 |
| Cash and cash equivalents at beginning of period | 325,355 | 325,355 | 325,355 | 395,076 |
| Cash and cash equivalents at end of period | 459,118 | 367,215 | 382,872 | 330,514 |
WATERS CORP DE (WAT)
WATERS CORP DE (WAT)