2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.4B | $2.8B | $3B | $3B | $3B |
Cost of Revenue | $1B | $1.2B | $1.2B | $1.2B | $748M |
Gross Profit | $1.4B | $1.6B | $1.7B | $1.8B | $2.2B |
Gross Profit % | 57% | 59% | 58% | 60% | 75% |
R&D Expenses | $141M | $168M | $176M | $175M | $183M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $522M | $693M | $708M | $642M | $638M |
Dep. & Amort. | $135M | $132M | $130M | $166M | $192M |
Def. Tax | -$2.7M | $17M | -$32M | -$1.2M | -$877K |
Stock Comp. | $37M | $30M | $43M | $37M | $45M |
Chg. in WC | $97M | -$107M | -$269M | -$240M | -$111M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $437M | $501M | $481M | $395M | $324M |
ST Investments | $6.5M | $68M | $862K | $898K | $934K |
Cash & ST Inv. | $443M | $569M | $481M | $396M | $325M |
Receivables | $573M | $613M | $723M | $702M | $733M |
Inventory | $304M | $356M | $456M | $516M | $477M |
Waters Corporation reported strong Q4 2024 results with 6.4% reported sales growth (8% in constant currency) and 13% adjusted EPS growth, driven by double-digit growth in pharma and academic markets.
For full-year 2025, the company provided guidance of 4.5% to 7% constant currency sales growth and $12.7 to $13 non-GAAP EPS, reflecting 7% to 10% growth despite a 4% FX headwind.
Key growth drivers include PFAS testing (40% growth in Q4), GLP-1 testing, and the India generics market, with PFAS and GLP-1 expected to contribute 30 basis points each to annual growth and India adding 70 to 100 basis points.
Recurring revenues grew 6%-7% in 2024, supported by strong service plan attachment rates (over 50% of the installed base) and new product launches like Alliance IS and Zevo TQ Absolute, which drove significant instrument sales growth.
Waters anticipates continued momentum in instrument replacement cycles, with instruments expected to grow 4%-4.5% in 2025, supported by strong customer demand and a revitalized product portfolio.