Company to Provide Starting 2027 Growth Framework on Earnings Conference Call
Third Quarter 2026 Highlights
- Total reported revenue of
$1.767 billion exceeded guidance midpoint by$14 million , led by organic revenue growth of 9% as reported and 10% in constant currency, with acquired business revenue landing slightly ahead of guidance.
- GAAP EPS of
$0.82 ; Adjusted EPS of$4.10 grew 21% and exceeded guidance.
- Analytical Sciences Division (ASD) grew 8% as reported and 9% in constant currency, led by double-digit instrument and chemistry growth from strong execution, new product innovation, and rising customer testing volume.
- In the Biosciences Division (WBD), reagents grew high single-digits on a prior year comparable basis, reflecting a 400bps acceleration in year-over-year growth, as research and clinical reagents both grew high single-digits; In the Advanced Diagnostics Division (ADx), microbiology grew mid-single-digits on a prior year comparable basis.
- The Company is raising every component of its full-year 2026 guidance, including a
$43 million increase to total reported revenue at the midpoint, as new growth vectors layer onto a strong foundation of existing demand.
Overall Financial Results
The Company's reported revenue for the third quarter of 2026 was
Organic revenue for the third quarter of 2026 was $871 million, compared to
Revenue from Biosciences and Diagnostic Solutions was $896 million for the third quarter of 2026, compared to
On a GAAP basis, the Company reported a diluted earnings per share of
Adjusted EPS for the third quarter of 2026 grew 21% to
"Our team delivered exceptional results led by best-in-class consumables growth across both our Analytical Sciences and Biosciences divisions, as strong execution, new product innovation, and rising customer testing volume accelerated growth," said Dr.
Analytical Sciences Division (ASD)
The Analytical Sciences Division – the former Waters Division, excluding the Clinical Business Unit – delivered reported revenue of $703 million in the quarter, compared to
Biosciences Division (WBD)
The Biosciences Division – formerly known as
Advanced Diagnostics Division (ADx)
The Advanced Diagnostics Division comprises the former BD Diagnostic Solutions business and the Clinical Business Unit previously reported within Waters Division.
The Diagnostic Solutions business delivered reported revenue of
Materials Sciences Division (MSD)
The Materials Sciences Division – formerly known as TA Division – delivered reported revenue of $93 million in the quarter, compared to
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 Fourth Quarter 2026 Financial Guidance
Full-Year 2026 Financial Guidance
The Company is raising its full-year 2026 organic constant currency revenue growth guidance to the range of 9.1% to 9.7%. Including the effect of currency translation, full-year 2026 organic reported revenue is expected to be in the range of
The Company is raising its acquired business revenue expectation and now expects full-year 2026 acquired business reported revenue of approximately
The Company is updating its full-year 2026 adjusted EPS guidance to the range of
Fourth Quarter 2026 Financial Guidance
The Company expects fourth quarter 2026 organic constant currency revenue growth to be in the range of 7.0% to 9.0%. Including the effect of currency translation, fourth quarter 2026 organic reported revenue is expected to be in the range of
The Company expects acquired business reported revenue for the fourth quarter of 2026 to be approximately
The Company expects fourth quarter 2026 adjusted EPS to be in the range of
Starting 2027 Growth Framework
Management will provide the Company's 2027 starting growth framework during its scheduled earnings conference call today at
Announcing Acquisition of
The Company also announced today that it has acquired MOBILion Systems, Inc. MOBILion is the pioneer of SLIM high-resolution ion mobility separation technology for complex molecular analysis, which separates molecules by size, shape and charge in milliseconds. The acquisition complements Waters' industry-leading mass spectrometry portfolio and is expected to broaden the Company's entry into the proteomics market. Additional details are available in a separate release issued earlier today.
Please refer to the tables below for a reconciliation of the projected GAAP to non-GAAP financial outlook for the full-year and fourth quarter. The Company is unable to provide reconciliations of forward-looking presentations of adjusted EPS guidance measures to the most directly comparable GAAP measures. Such reconciliations cannot be prepared without unreasonable efforts due to the inherent difficulty and unpredictability in forecasting and quantifying certain amounts that would be necessary for such reconciliations, including acquisition-related amortization, acquisition and restructuring costs, as well as certain legal, advisory and tax costs, or other costs that may arise, which amounts could be significant and could have a material impact on the Company's future GAAP financial results. All amounts, other than percentages and per share data, are presented in millions of dollars. Certain totals and percentages may not recalculate due to rounding.
Results for the acquired Biosciences and Diagnostic Solutions businesses (the "BDS Businesses") for the prior year comparable period are the quarterly results for the Biosciences and Diagnostic Solutions business units for the three months ended
Conference Call Details
About
Non-GAAP Financial Measures
This release contains financial measures, such as organic constant currency growth rates, constant currency growth rates, prior year comparable revenue, and adjusted earnings per diluted share, among others, which are considered "non-GAAP" financial measures under applicable
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. Our actual 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 or uncertainties related to our acquisition of the Biosciences and Diagnostic Solutions businesses from BDX, including failure to realize the anticipated benefits of this acquisition, including as a result of delay in integrating the BDS Businesses with the Company on the expected timeframe or at all, and the ability of the Company to implement its business strategy and achieve revenue and cost synergies, the anticipated benefits of the MOBILion Systems, Inc. acquisition, anticipated progress on Waters' research programs, development of new analytical instruments and associated software or consumables, manufacturing development and capabilities, our future financial and operational performance, future economic and market conditions, including our expectations about the growth rates of certain markets, our strategic initiatives, including our instrument replacement initiatives, our ability to respond and adapt to changing global dynamics, including the potential impacts of tariffs and supply chain challenges, our ability to retain and attract customers in various geographies and market segments, our market size and growth opportunities, our competitive positioning, projected costs, technological capabilities and plans, and objectives of management, and other risk factors detailed from time to time in Waters' reports filed with the
Contact:
| | |||||||
| Consolidated Statements of Operations | |||||||
| (In millions, except per share data) | |||||||
| (Unaudited) | |||||||
| | | | | | | | |
| | | | | | | ||
| | Three Months Ended | | Nine Months Ended | ||||
| | | | | | | | |
| | | | | | | | |
| Net revenue | $ 1,767 | | $ 800 | | $ 4,678 | | $ 2,233 |
| | | | | | | | |
| Costs and operating expenses: | | | | | | | |
| Cost of revenue (a) | 879 | | 328 | | 2,470 | | 926 |
| Selling and administrative expenses | 398 | | 214 | | 1,187 | | 586 |
| Research and development expenses | 106 | | 54 | | 324 | | 149 |
| Purchased intangibles amortization (b) | 244 | | 12 | | 640 | | 36 |
| Restructuring charges | 12 | | - | | 64 | | 4 |
| Operating income (loss) | 128 | | 192 | | (6) | | 532 |
| | | | | | | | |
| Other income, net | - | | - | | 1 | | 1 |
| Interest expense, net | (53) | | (22) | | (150) | | (42) |
| | | | | | | | |
| Income (loss) from operations before income taxes | 74 | | 170 | | (155) | | 491 |
| | | | | | | | |
| Benefit (provision) for income taxes | 7 | | (21) | | 28 | | (73) |
| | | | | | | | |
| Net income (loss) | $ 81 | | $ 149 | | $ (127) | | $ 417 |
| | | | | | | | |
| | | | | | | | |
| Net income (loss) per basic common share | $ 0.83 | | $ 2.50 | | $ (1.37) | | $ 7.02 |
| | | | | | | | |
| Weighted-average number of basic common shares | 98,255 | | 59,528 | | 92,751 | | 59,496 |
| | | | | | | | |
| | | | | | | | |
| Net income (loss) per diluted common share | $ 0.82 | | $ 2.50 | | $ (1.37) | | $ 7.00 |
| | | | | | | | |
| Weighted-average number of diluted common shares and equivalents | 98,653 | | 59,622 | | 92,751 | | 59,656 |
| | | | | | | | |
| | | | | | | | |
| (a) Cost of revenue for the three months and nine months ended | |||||||
| (b) Purchased intangibles amortization for the three and nine months ended | |||||||
| | ||||||||||
| Reconciliation of GAAP to Adjusted Non-GAAP | ||||||||||
| Revenue by Operating Segment, Product & Service, and Geography | ||||||||||
| Three Months Ended | ||||||||||
| (In millions) | ||||||||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | Three Months Ended | | Reported | ||||
| | | | | | | | | Growth | ||
| | | | | | | | | | | |
| REVENUE - OPERATING SEGMENT | | | | | | | | | ||
| | Analytical Sciences Division (ASD) | | $ | 703 | | $ | 649 | | 8 % | |
| | Biosciences Division (WBD) | | | 396 | | | - | | ** | |
| | Advanced Diagnostics Division (ADx) | | | 575 | | | 64 | | 797 % | |
| | Materials Sciences Division (MSD) | | | 93 | | | 87 | | 7 % | |
| Total Revenue | | $ | 1,767 | | $ | 800 | | 121 % | ||
| | | | | | | | | | | |
| REVENUE - PRODUCT & SERVICE | | | | | | | | | ||
| | Product | | $ | 1,334 | | $ | 500 | | 167 % | |
| | Service | | | 433 | | | 300 | | 44 % | |
| Total Revenue | | $ | 1,767 | | $ | 800 | | 121 % | ||
| | | | | | | | | | | |
| REVENUE - GEOGRAPHY | | | | | | | | | ||
| | | | $ | 495 | | $ | 270 | | 83 % | |
| | | | | 749 | | | 293 | | 156 % | |
| | | | | 523 | | | 237 | | 120 % | |
| Total Revenue | | $ | 1,767 | | $ | 800 | | 121 % | ||
| | | | | | | | | | | |
| Reconciliation of Organic Revenue Growth | | | | | | | | | ||
| | Total Reported Revenue (GAAP) | | $ | 1,767 | | $ | 800 | | 121 % | |
| | Acquired Business Contribution | | | 896 | | | | | | |
| | Total Organic Reported Revenue | | $ | 871 | | | | | | |
| | Organic Reported Revenue Growth | | | 9 % | | | | | | |
| | Currency Translation Impact | | | (1 %) | | | | | | |
| | Organic Constant Currency Revenue Growth (a) | | | 10 % | | | | | | |
| | | | | | | | | | | |
| Reconciliation of Reported Revenue to Prior Year Comparable Revenue (b) | | | | | | | | | ||
| | Acquired Business Contribution | | $ | 896 | | $ | 885 | | 1 % | |
| | | | | | | | | | | |
| Reconciliation of Analytical Sciences Division Revenue | | | | | | | | | ||
| | ASD Instrument Revenue | | $ | 282 | | $ | 257 | | 9 % | |
| | Currency Translation Impact | | | (1 %) | | | | | | |
| | Constant Currency ASD Instrument Revenue Growth | | | 10 % | | | | | | |
| | | | | | | | | | | |
| | ASD Chemistry Consumables Revenue | | $ | 157 | | $ | 143 | | 10 % | |
| | Currency Translation Impact | | | (2 %) | | | | | | |
| | Constant Currency ASD Chemistry Consumables Revenue Growth | | | 12 % | | | | | | |
| | | | | | | | | | | |
| | ASD Revenue | | $ | 703 | | $ | 649 | | 8 % | |
| | Currency Translation Impact | | | (1 %) | | | | | | |
| | Constant Currency ASD Revenue Growth | | | 9 % | | | | | | |
| | | | | | | | | | ||
| **Percentage not meaningful | | | | | | | | | ||
| | | | | | | | | | | |
| (a) | The Company believes that referring to comparable organic constant currency growth is a useful measure for evaluating the underlying performance of revenue. Organic constant currency revenue growth, a non-GAAP financial measure, measures the change in net revenue between current and prior year periods, excluding the impact of foreign currency exchange rate changes during the current period and excluding the impact of acquisitions completed within twelve months of the acquisition date. See description of non-GAAP financial measures contained in this release. | |||||||||
| (b) | The Company believes that referring to comparable revenue is a useful measure for evaluating the underlying performance of the business following the acquisition of Biosciences & Diagnostic Solutions ("BDS"). Comparable revenue includes BDS revenue in both the current and prior year comparison periods. Current period revenue includes BDS revenue for the full quarter and prior year comparable revenue includes an estimate of BDS revenue for the equivalent prior year period. Growth rates are calculated using these comparable revenues. | |||||||||
| | ||||||||||
| Reconciliation of GAAP to Adjusted Non-GAAP | ||||||||||
| Revenue by Operating Segment, Product & Service, and Geography | ||||||||||
| Nine Months Ended | ||||||||||
| (In millions) | ||||||||||
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | Nine Months Ended | | Reported | ||||
| | | | | | | | | Growth | ||
| | | | | | | | | | | |
| REVENUE - OPERATING SEGMENT | | | | | | | | | ||
| | Analytical Sciences Division (ASD) | | $ | 1,979 | | $ | 1,810 | | 9 % | |
| | Biosciences Division (WBD) | | | 996 | | | - | | ** | |
| | Advanced Diagnostics Division (ADx) | | | 1,445 | | | 180 | | 705 % | |
| | Materials Sciences Division (MSD) | | | 258 | | | 243 | | 6 % | |
| Total Revenue | | $ | 4,678 | | $ | 2,233 | | 110 % | ||
| | | | | | | | | | | |
| REVENUE - PRODUCT & SERVICE | | | | | | | | | ||
| | Product | | $ | 3,473 | | $ | 1,374 | | 153 % | |
| | Service | | | 1,205 | | | 859 | | 40 % | |
| Total Revenue | | $ | 4,678 | | $ | 2,233 | | 110 % | ||
| | | | | | | | | | | |
| REVENUE - GEOGRAPHY | | | | | | | | | ||
| | | | $ | 1,294 | | $ | 757 | | 71 % | |
| | | | | 1,945 | | | 829 | | 135 % | |
| | | | | 1,439 | | | 647 | | 122 % | |
| Total Revenue | | $ | 4,678 | | $ | 2,233 | | 110 % | ||
| | | | | | | | | | | |
| Reconciliation of Organic Revenue Growth | | | | | | | | | ||
| | Total Reported Revenue (GAAP) | | $ | 4,678 | | $ | 2,233 | | 110 % | |
| | Acquired Business Contribution | | | 2,233 | | | | | | |
| | Total Organic Reported Revenue | | $ | 2,445 | | | | | | |
| | Organic Reported Revenue Growth | | | 10 % | | | | | | |
| | Currency Translation Impact | | | (0 %) | | | | | | |
| | Organic Constant Currency Revenue Growth (a) | | | 10 % | | | | | | |
| | | | | | | | | | | |
| Reconciliation of Acquired Company Prior Year Comparable Revenue for Period Owned (c) | | | | | | |||||
| | Prior Year Full Year-To-Date Revenue | | | | | $ | 2,460 | | | |
| | Less: Revenue Adjustments for Pre-Owned Period | | | | | | 307 | | | |
| | Current and Prior Year Comparable Revenue | | $ | 2,233 | | $ | 2,153 | | 4 % | |
| | | | | | | | | | | |
| | | | | | | | | | ||
| **Percentage not meaningful | | | | | | | | | ||
| | | | | | | | | | | |
| (a) | The Company believes that referring to comparable organic constant currency growth is a useful measure for evaluating the underlying performance of revenue. Organic constant currency revenue growth, a non-GAAP financial measure, measures the change in net revenue between current and prior year periods, excluding the impact of foreign currency exchange rate changes during the current period and excluding the impact of acquisitions completed within twelve months of the acquisition date. See description of non-GAAP financial measures contained in this release. | |||||||||
| (b) | | |||||||||
| (c) | The Company believes that referring to comparable revenue is a useful measure for evaluating the underlying performance of the business following the acquisition of Biosciences & Diagnostic Solutions ("BDS"). Comparable revenue includes BDS revenue in both the current and prior year comparison periods. Current period revenue includes BDS revenue from | |||||||||
| | |||||||||||||||||||||||||||||||
| Reconciliation of GAAP to Adjusted Non-GAAP Financials | |||||||||||||||||||||||||||||||
| Three and Nine Months Ended | |||||||||||||||||||||||||||||||
| (In millions, except per share data) | |||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | Operating | | | | | | Income (Loss) | | | Benefit | | | | | | Diluted |
| | | | | | | | Selling & | | | Research & | | | Operating | | | Income | | | Interest | | | before | | | (Provision) | | | | | | Earnings |
| | | | | Cost of | | | Administrative | | | Development | | | Income | | | (Loss) | | | Expense, | | | Income | | | for Income | | | Net Income | | | (Loss) |
| | | | | Revenue | | | Expenses (a) | | | Expenses | | | (Loss) | | | Percentage | | | Net | | | Taxes | | | Taxes | | | (Loss) | | | per Share (h) |
| Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| GAAP | | $ | 879 | | $ | 654 | | $ | 106 | | $ | 128 | | | 7.2 % | | $ | (53) | | $ | 74 | | $ | 7 | | $ | 81 | | $ | 0.82 | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Purchased intangibles amortization and acquisition-related fair value step-ups (b) | | (80) | | | (243) | | | - | | | 323 | | | 18.3 % | | | - | | | 323 | | | (64) | | | 259 | | | 2.62 | |
| | Restructuring costs and certain other items (c) | | - | | | (20) | | | - | | | 20 | | | 1.1 % | | | - | | | 20 | | | (4) | | | 16 | | | 0.16 | |
| | ERP implementation and transformation costs (d) | | - | | | (7) | | | - | | | 7 | | | 0.4 % | | | - | | | 7 | | | (2) | | | 5 | | | 0.05 | |
| | Acquisition related costs (e) | | (18) | | | (35) | | | (1) | | | 54 | | | 3.1 % | | | - | | | 54 | | | (10) | | | 44 | | | 0.44 | |
| Adjusted Non-GAAP | $ | 781 | | $ | 349 | | $ | 105 | | $ | 532 | | | 30.1 % | | $ | (53) | | $ | 478 | | $ | (74) | | $ | 404 | | $ | 4.10 | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| GAAP | | $ | 328 | | $ | 226 | | $ | 54 | | $ | 192 | | | 24.0 % | | $ | (22) | | $ | 170 | | $ | (21) | | $ | 149 | | $ | 2.50 | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Purchased intangibles amortization (b) | | - | | | (12) | | | - | | | 12 | | | 1.5 % | | | - | | | 12 | | | (3) | | | 9 | | | 0.15 | |
| | Restructuring costs and certain other items (c) | | - | | | (1) | | | - | | | 1 | | | 0.2 % | | | - | | | 1 | | | (0) | | | 1 | | | 0.02 | |
| | ERP implementation and transformation costs (d) | | - | | | (6) | | | - | | | 6 | | | 0.8 % | | | - | | | 6 | | | (2) | | | 5 | | | 0.08 | |
| | Acquisition related costs (e) | | - | | | (27) | | | (4) | | | 31 | | | 3.8 % | | | - | | | 31 | | | (2) | | | 28 | | | 0.47 | |
| | Financing costs (g) | | - | | | - | | | - | | | - | | | - | | | 14 | | | 14 | | | (3) | | | 11 | | | 0.18 | |
| Adjusted Non-GAAP | $ | 328 | | $ | 180 | | $ | 50 | | $ | 242 | | | 30.3 % | | $ | (8) | | $ | 235 | | $ | (32) | | $ | 203 | | $ | 3.40 | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| GAAP | | $ | 2,470 | | $ | 1,891 | | $ | 324 | | $ | (6) | | | (0.1 %) | | $ | (150) | | $ | (155) | | $ | 28 | | $ | (127) | | $ | (1.37) | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Purchased intangibles amortization and acquisition-related fair value step-ups (b) | | (333) | | | (640) | | | - | | | 973 | | | 20.8 % | | | - | | | 973 | | | (154) | | | 819 | | | 8.80 | |
| | Restructuring costs and certain other items (c) | | - | | | (75) | | | - | | | 75 | | | 1.6 % | | | - | | | 75 | | | (11) | | | 64 | | | 0.69 | |
| | ERP implementation and transformation costs (d) | | - | | | (25) | | | - | | | 25 | | | 0.5 % | | | - | | | 25 | | | (4) | | | 21 | | | 0.22 | |
| | Acquisition related costs (e) | | (18) | | | (155) | | | (3) | | | 176 | | | 3.8 % | | | - | | | 176 | | | (28) | | | 147 | | | 1.58 | |
| | Financing costs (g) | | - | | | - | | | - | | | - | | | - | | | 4 | | | 4 | | | (1) | | | 4 | | | 0.04 | |
| Adjusted Non-GAAP | $ | 2,118 | | $ | 997 | | $ | 321 | | $ | 1,242 | | | 26.5 % | | $ | (146) | | $ | 1,097 | | $ | (170) | | $ | 927 | | $ | 9.96 | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| GAAP | | $ | 926 | | $ | 626 | | $ | 149 | | $ | 532 | | | 23.8 % | | $ | (42) | | $ | 491 | | $ | (73) | | $ | 417 | | $ | 7.00 | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Purchased intangibles amortization (b) | | - | | | (36) | | | - | | | 36 | | | 1.6 % | | | - | | | 36 | | | (9) | | | 27 | | | 0.46 | |
| | Restructuring costs and certain other items (c) | | - | | | (6) | | | - | | | 6 | | | 0.3 % | | | - | | | 6 | | | (1) | | | 4 | | | 0.07 | |
| | ERP implementation and transformation costs (d) | | - | | | (14) | | | - | | | 14 | | | 0.6 % | | | - | | | 14 | | | (3) | | | 10 | | | 0.18 | |
| | Acquisition related costs (e) | | - | | | (41) | | | (4) | | | 45 | | | 2.0 % | | | - | | | 45 | | | (5) | | | 40 | | | 0.67 | |
| | Retention bonus obligation (f) | | - | | | (3) | | | (1) | | | 4 | | | 0.2 % | | | - | | | 4 | | | (1) | | | 3 | | | 0.05 | |
| | Financing costs (g) | | - | | | - | | | - | | | - | | | - | | | 14 | | | 14 | | | (3) | | | 11 | | | 0.18 | |
| Adjusted Non-GAAP | $ | 926 | | $ | 527 | | $ | 144 | | $ | 636 | | | 28.5 % | | $ | (28) | | $ | 609 | | $ | (96) | | $ | 514 | | $ | 8.60 | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (a) | Selling & administrative expenses include purchased intangibles amortization and restructuring and other charges. | ||||||||||||||||||||||||||||||
| (b) | The purchased intangibles amortization and acquisition-related inventory and fixed asset fair value step-ups, which are non-cash expenses, were 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, 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) | 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. | ||||||||||||||||||||||||||||||
| (e) | Acquisition related costs include all incremental costs incurred to effect the business combination, such as advisory, legal, accounting, tax, valuation, other professional fees, and integration costs. 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 recognized 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) | Financing costs relate to certain financing fees incurred by the Company to secure access to certain debt facilities in connection with the agreement Waters entered into to acquire the Biosciences and Diagnostics Solutions business of | ||||||||||||||||||||||||||||||
| (h) | Adjusted diluted earnings per share is calculated using diluted weighted-average shares outstanding of 93.1 million for the nine months ended October 3, 2026. While the Company reported a GAAP net loss for the period and therefore excluded potentially dilutive securities from its GAAP diluted earnings per share calculation, adjusted net income was positive for the period. Accordingly, potentially dilutive securities were included in the calculation of adjusted diluted earnings per share. | ||||||||||||||||||||||||||||||
| | ||||
| Preliminary Condensed Unclassified Consolidated Balance Sheets | ||||
| (In millions and unaudited) | ||||
| | | | | |
| | | | | |
| | | | | |
| | | October 3, 2026 | | December 31, 2025 |
| | | | | |
| Cash and cash equivalents | | $ 593 | | $ 588 |
| Accounts receivable | | 1,464 | | 829 |
| Inventories | | 1,324 | | 572 |
| Property, plant and equipment, net | | 1,458 | | 642 |
| Intangible assets, net | | 8,275 | | 558 |
| | | 9,369 | | 1,340 |
| Other assets | | 1,632 | | 548 |
| Total assets | | $ 24,115 | | $ 5,077 |
| | | | | |
| | | | | |
| Notes payable and debt | | $ 5,133 | | $ 1,407 |
| Other liabilities | | 3,691 | | 1,108 |
| Total liabilities | | 8,824 | | 2,515 |
| | | | | |
| Total stockholders' equity | | 15,291 | | 2,562 |
| Total liabilities and stockholders' equity | | $ 24,115 | | $ 5,077 |
| | |||||||||||
| Preliminary Condensed Consolidated Statements of Cash Flows | |||||||||||
| Three and Nine Months Ended October 3, 2026 and September 27, 2025 | |||||||||||
| (In millions and unaudited) | |||||||||||
| | | | | | | | | | | | |
| | | | | Three Months Ended | | | Nine Months Ended | ||||
| | | | | October 3, 2026 | | September 27, 2025 | | | October 3, 2026 | | September 27, 2025 |
| | | | | | | | | ||||
| Cash flows from operating activities: | | | | | | | | | |||
| | Net income (loss) | $ 81 | | $ 149 | | | $ (127) | | $ 417 | ||
| | Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | ||
| | | Stock-based compensation | 22 | | 14 | | | 67 | | 40 | |
| | | Depreciation and amortization | 300 | | 53 | | | 808 | | 154 | |
| | | Acquisition-related inventory and fixed assets fair value step-ups recognized | 79 | | - | | | 333 | | - | |
| | | Change in operating assets and liabilities and other, net (b) | (384) | | (28) | | | (785) | | (123) | |
| | | | Net cash provided by operating activities | 98 | | 187 | | | 296 | | 488 |
| | | | | | | | | | | | |
| Cash flows from investing activities: | | | | | | | | | |||
| | Additions to property, plant, equipment, and software capitalization | (43) | | (25) | | | (131) | | (74) | ||
| | Cash (paid) acquired in business acquisition, net of cash received | (59) | | (1) | | | 85 | | (35) | ||
| | Investments in unaffiliated companies | - | | - | | | (10) | | (1) | ||
| | Change in deposit asset | 8 | | - | | | 59 | | - | ||
| | | | Net cash (used in) provided by investing activities | (94) | | (26) | | | 3 | | (110) |
| | | | | | | | | | | | |
| Cash flows from financing activities: | | | | | | | | | |||
| | Proceeds from debt issuances | 320 | | - | | | 4,062 | | 70 | ||
| | Payments on debt | (275) | | (50) | | | (4,315) | | (290) | ||
| | Payments of debt issuance costs | - | | (18) | | | (28) | | (23) | ||
| | Proceeds from stock plans | 10 | | 3 | | | 26 | | 16 | ||
| | Purchases of treasury shares | (1) | | 0 | | | (15) | | (15) | ||
| | Other cash flow from financing activities, net | 3 | | 0 | | | (9) | | 1 | ||
| | | | Net cash provided by (used in) financing activities | 57 | | (66) | | | (279) | | (241) |
| | | | | | | | | | | | |
| Effect of exchange rate changes on cash and cash equivalents | (7) | | (4) | | | (15) | | (4) | |||
| | | | Increase in cash and cash equivalents | 54 | | 92 | | | 5 | | 134 |
| Cash and cash equivalents at beginning of period | 539 | | 367 | | | 588 | | 325 | |||
| | | | Cash and cash equivalents at end of period | $ 593 | | $ 459 | | | $ 593 | | $ 459 |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Reconciliation of Free Cash Flow - Adjusted Non-GAAP (a) | | | | | | | | | |||
| Net cash provided by operating activities - GAAP | $ 98 | | $ 187 | | | $ 296 | | $ 488 | |||
| Adjustments: | | | | | | | | | |||
| | Additions to property, plant, equipment, and software capitalization | (43) | | (25) | | | (131) | | (74) | ||
| | Tax reform payments | - | | - | | | - | | 120 | ||
| | Litigation settlements paid, net | 5 | | (2) | | | 4 | | (2) | ||
| | Payment of Wyatt retention bonus obligation (c) | - | | - | | | - | | 20 | ||
| | Change in deposit asset (d) | 8 | | - | | | 59 | | - | ||
| Free Cash Flow - Adjusted Non-GAAP | $ 68 | | $ 160 | | | $ 228 | | $ 552 | |||
| | | | | | | | | | | | |
| | | | |||||||||
| (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) | Includes an increase in net receivables of $17 million and $174 million for the three and nine months ended October 3, 2026, respectively, due from the BDS acquisition TSA provider related to the initial net cash settlement for activities occurring since the acquisition date. | ||||||||||
| (c) | During the nine months ended September 27, 2025, the Company made retention payments under the Wyatt retention bonus program. The Company believes that these payments are not normal and do not represent future ongoing business expenses. | ||||||||||
| (d) | As part of the BDS acquisition, a portion of the total consideration paid was reflected as a deposit asset on the opening balance sheet, which is attributable to the Company's present right to the future economic benefits of the business in those foreign jurisdictions where legal and beneficial title had not transferred to the Company as of February 9, 2026. Changes in the deposit asset are driven by changes in the underlying assets and liabilities in those foreign jurisdictions, which represent productive assets and therefore the cash payments (or cash receipts) resulting from the changes in these productive assets are classified as investing cash flows. The change in the deposit asset is primarily related to the collection of third party customer receivables that existed as of February 9, 2026. The Company considers cash collected from customers as a component of free cash flow as it represents amounts collected from its core operations. | ||||||||||
| | |||||||||
| Reconciliation of Projected GAAP to Adjusted Non-GAAP Financial Outlook | |||||||||
| (In millions, except per share data) | |||||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | Twelve Months Ended | | Three Months Ended | ||||
| | | | December 31, 2026 | | December 31, 2026 | ||||
| | | | | Range | | | | Range | |
| Projected Revenue | | | | | | | | ||
| | Reported revenue | $ 6,479 | - | $ 6,497 | | $ 1,801 | - | $ 1,819 | |
| | Acquired business contribution | $ 3,050 | - | $ 3,050 | | $ 817 | - | $ 817 | |
| | Organic reported revenue | $ 3,429 | - | $ 3,447 | | $ 984 | - | $ 1,002 | |
| | Organic reported revenue growth | 8.4 % | - | 8.9 % | | 5.5 % | - | 7.5 % | |
| | Currency translation impact | (0.7 %) | - | (0.7 %) | | (1.5 %) | - | (1.5 %) | |
| | Organic constant currency revenue growth (a) | 9.1 % | - | 9.7 % | | 7.0 % | - | 9.0 % | |
| | | | | | | | | | |
| | | | | Range | | | | Range | |
| Projected Earnings Per Diluted Share | | | | | | | | ||
| | Adjusted earnings per share | $ 14.60 | - | $ 14.70 | | $ 4.58 | - | $ 4.68 | |
| | | | | | | | | | |
| | | | | | | | | | |
| (a) | Organic constant currency revenue growth, a non-GAAP financial measure, measures the change in net revenue 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. These amounts are estimated at the current foreign currency exchange rates and based on the forecasted geographical revenue in local currency, as well as an assessment of market conditions as of the date of this press release, 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. | ||||||||
| | | | |||||||
| | | ||||||||
View original content:https://www.prnewswire.com/news-releases/waters-corporation-nyse-wat-reports-third-quarter-2026-financial-results-302927138.html
SOURCE