VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
WATWaters Corporation
$374.41$24.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksWATCash Flow

Waters Corporation (WAT) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency has collapsed, as evidenced by an OCF/NI ratio of 0.04 and a negative FCF margin of -3.3% in 2026Q1.

WAT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations390M652.55M762.12M602.81M611.66M747.27M790.51M643.09M604.45M697.64M629.08M560.29M511.65M484.88M449.28M497.37M457.86M418.26M418.25M370.51M263.59M298.07M259.45M157M219.65M189.15M175.59M150.2M110.2M96.4M55.7M
Operating CF Margin %-20.62%25.76%20.39%20.58%26.82%33.42%26.72%24.98%30.21%29.02%27.43%25.72%25.46%24.37%26.87%27.86%27.91%26.55%25.15%20.59%25.73%23.49%16.39%24.68%22.01%22.08%21.32%17.81%20.71%14.24%
Operating CF Growth %-165.63%-14.38%26.43%-1.45%-18.15%-5.47%22.92%6.39%-13.36%10.9%12.28%9.51%5.52%7.92%-9.67%8.63%9.47%0%12.89%40.56%-11.57%14.88%65.25%-28.52%16.12%7.72%16.9%36.3%14.32%73.07%20.56%
Net Income449.25M642.63M637.83M642.23M707.75M692.84M521.57M592.2M593.79M20.31M521.5M469.05M431.62M450M461.44M432.97M381.76M323.31M322.48M268.07M222.2M201.97M224.05M170.89M147.71M114.54M156.11M122.3M74.4M-8.3M19.9M
Depreciation & Amortization462.87M206.24M191.82M165.91M130.42M131.68M135.35M105.3M108.41M106M96.45M89.99M94.23M79.69M68.83M66.39M62.56M57.27M65.27M53.32M46.16M43.69M41.93M33.85M37.19M33.95M29.44M29.6M28.4M21.1M17.8M
Stock-Based Compensation61.25M54.13M44.71M36.87M42.56M29.92M36.87M38.58M37.54M39.44M41M33.37M33M31.71M29.18M27.58M24.85M28.25M30.78M28.86M28.81M0000000000
Deferred Taxes-19.58M0-877K-1.2M-31.99M16.63M-2.69M9.62M2.4M45.51M1.2M6.58M1.58M169K-52.22M-5.82M-15.04M36.28M-19.63M5.95M506K10.23M1.47M-5.93M-756K1.84M-4.44M3.4M-10.4M-5.9M0
Other Non-Cash Items-88.19M00-742K31.99M-16.63M2.69M-9.62M-2.4M-45.51M870K4.55M23.24M3.66M12.98M13.4M13.82M13.08M14.56M7.41M16M21.19M45.7M29.59M31.05M12.64M3.83M200K200K8.4M15.3M
Working Capital Changes-475.6M-250.44M-111.37M-240.26M-269.08M-107.17M96.72M-92.98M-135.3M531.89M-31.95M-43.25M-72.02M-80.36M-70.94M-37.13M-10.1M-39.93M4.79M6.91M-50.09M20.98M-53.7M-71.4M4.44M26.17M-9.35M-15.3M-6.7M9.4M2.7M
Change in Receivables-6.94M0-66.24M49.18M-137.87M-62.45M37.47M-22.2M-47.92M-24.01M-31.72M-49.89M-29.43M-35.23M-39.84M-12.53M-43.29M-16.91M3.92M1.38M4.25M-6.51M-36.45M-188K0000000
Change in Inventory-39.97M020.94M-45.44M-101.9M-67.25M18.94M-31.85M-25.4M731K-20.15M-19.97M-15.98M-11.39M-21.66M-18.84M-37.04M-6.82M-20.62M-6.37M-29.85M-6.97M-11.57M3.63M-4.58M-15.93M-10.46M-1.5M-8.2M-2.3M5.4M
Change in Payables-84.25M061.59M-79.52M60.98M46.11M140.6M9.78M-81.66M3.17M6.84M27.45M-13.69M-28.13M563K-11.85M52.02M-10.83M-19.97M32.31M1.67M26.8M12.2M-30M0000000
Cash from Investing-31M-152.25M-144.02M-1.44B-107.97M-231.63M-264.09M768.8M1.68B-535.75M-487.92M-399.74M-402.03M-464.73M-296.39M-355.98M-411.51M-419.03M18.81M-167.91M-130.37M-51.05M-108.61M-18.66M-58.32M-48.27M-51.69M-25.7M-23.6M-184.5M-93.1M
Capital Expenditures-126M-112.75M-142.48M-160.63M-183.46M-168.27M-172.38M-163.82M-127.56M-90.47M-94.97M-103.01M-106.25M-118.45M-104.75M-85.44M-62.74M-93.8M-69.06M-60.34M-51.42M-51.05M-66.24M-34.59M-37.97M-42.41M-35.37M-21.8M-18.2M-179.2M-10.1M
CapEx % of Revenue3.34%3.56%4.82%5.43%6.17%6.04%7.29%6.81%5.27%3.92%4.38%5.04%5.34%6.22%5.68%4.62%3.82%6.26%4.38%4.1%4.02%4.41%6%3.61%4.27%4.94%4.45%3.09%2.94%38.5%2.58%
Acquisitions109.45M-35.05M-1.49M-1.28B-1.37M7M-86.69M8.84M-31.49M-2.52B-5.61M-23.49M-27.01M-41.4M-31.02M-11.1M0-36.09M-7.8M-9.08M-78.95M0-42.37M-35.2M-5.85M-2.58M-1.71M0000
Investments-------------------------------
Other Investing2.33M2.84M001.37M-225.08M6.14M-8.84M31.49M-7M4M5.15M1.56M000000724K00051.13M-14.5M-3.28M614K-3.9M-5.4M-5.3M-83M
Cash from Financing-276.96M-237.21M-696.67M754.95M-509.63M-438.27M-440.5M-1.87B-2.12B-63.87M-101.86M-69.59M-107.22M-64.59M-66.53M-60.42M-60.25M-90.28M-572.94M-119.69M-125.91M-272.01M21.51M-63.64M-138.69M12.08M-51.38M-125.6M-83.6M91.1M34.7M
Debt Issued (Net)-155.81M-243.32M-730M780M60M160M-325.37M535.19M-850.16M169.98M159.97M205.08M141.9M145.56M186.22M224.78M134.28M91.75M-348.56M-19.29M72.22M369.18M208.78M238.39M924K3.06M-75.19M-127.2M-90.2M87.5M33.4M
Equity Issued (Net)2.81M6.12M-13.54M-70.28M-626.06M-648.93M-196.41M-2.47B-1.32B-332.54M-325.76M-334.7M-337.44M-301.58M-295.88M-370.83M-296.29M-192.28M-208.85M-109.22M-209.29M-642.48M-186.31M-296.75M-88.02M9.02M23.81M1.7M6.6M2.5M1.3M
Dividends Paid0000000000000000000000000000000
Share Repurchases-12.73M-14.67M-13.54M-70.28M-626.06M-648.93M-196.41M-2.47B-1.32B-332.54M-325.76M-334.7M-337.44M-301.58M-295.88M-370.83M-296.29M-211.38M-237.5M-200.65M-249.2M-659.28M-231.29M-324.58M-99.3M00-9.5M000
Other Financing-123.96M-7K46.87M45.23M56.43M50.66M81.27M61.39M45.74M98.7M63.93M60.03M88.33M91.43M43.13M85.64M101.76M10.24M-15.53M8.82M11.17M1.29M-964K-5.27M-1.42M00-100K01.1M0
Net Change in Cash78.96M262.48M-70.66M-85.45M-20.7M64.54M100.98M-460.56M153.96M136.69M17.97M65.49M-18.62M-40.24M97.05M75.49M-32.61M-87.41M-168.81M83.17M20.58M-45.49M182.3M93.47M36.51M151.29M71.71M-1.7M2.4M2.6M-2.6M
Free Cash Flow264M539.81M619.64M442.18M428.2M579.01M618.12M479.26M476.88M607.17M534.11M457.28M405.4M366.43M344.53M411.94M395.12M324.47M349.18M310.17M212.17M247.02M193.21M122.42M181.68M146.74M140.22M128.4M92M-82.8M45.6M
FCF Margin %7%17.05%20.95%14.96%14.41%20.78%26.13%19.91%19.71%26.29%24.64%22.39%20.38%19.24%18.69%22.25%24.04%21.65%22.17%21.06%16.57%21.33%17.49%12.78%20.41%17.08%17.64%18.23%14.87%-17.79%11.66%
FCF Growth %-57.37%-12.88%40.13%3.26%-26.05%-6.33%28.97%0.5%-21.46%13.68%16.8%12.8%10.64%6.35%-16.36%4.26%21.77%-7.08%12.58%46.18%-14.11%27.85%57.83%-32.62%23.81%4.65%9.2%39.57%211.11%-281.58%14.29%
FCF per Share3.219.0410.417.467.109.339.907.036.147.536.565.504.764.233.874.464.203.353.473.032.042.131.570.961.341.071.030.970.77-0.710.38
FCF Conversion (FCF/Net Income)0.59x1.02x1.19x0.94x0.86x1.08x1.52x1.09x1.02x34.35x1.21x1.19x1.19x1.08x0.97x1.15x1.20x1.29x1.30x1.38x1.19x1.48x1.16x0.92x1.49x1.65x1.21x1.23x1.48x-11.61x-23.21x
Interest Paid0092.1M94.1M48.08M42.41M52.1M42.84M50.8M56.5M43.59M37.4M34.33M29.56M28.3M19.66M10.56M13.02M0000000000000
Taxes Paid00183.34M243.32M160.08M153.5M97.62M88M159.4M70.58M50.01M51.75M60.97M-55.93M59.45M50.31M39.69M23.82M40.57M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Cyclical revenue and margin volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Faces Significant Pressure

As reported in recent financial statements, Waters Corporation's OCF/NI ratio plummeted to 0.04 in 2026Q1, a stark departure from the historical average, suggesting that the company's ability to convert accounting profits into actual cash has become severely compromised during the most recent fiscal period.

The dramatic divergence between net income and operating cash flow indicates that earnings are increasingly driven by non-cash items or accruals rather than realized cash inflows. Investors should monitor whether this reflects a structural shift in revenue recognition or merely a temporary timing mismatch in customer payments.

Free Cash Flow Margin Contraction

Based on the provided quarterly data, Waters' FCF margin turned negative at -3.3% in 2026Q1, marking a sharp reversal from the 35.3% peak observed in 2025Q1 and highlighting the company's current inability to generate surplus cash after accounting for necessary capital expenditures.

The volatility in FCF margins suggests that the company's cash generation is highly sensitive to the lumpy nature of instrument sales and potential inefficiencies in working capital management. This trend warrants investigation into whether the current capital intensity is sustainable given the recent decline in operating performance.

Working Capital Volatility Impairs Liquidity

According to recent SEC filings, Waters experienced a substantial working capital outflow of $257.0 million in 2026Q1, which appears to be the primary driver behind the company's negative operating cash flow and suggests significant friction in the cash conversion cycle during the current quarter.

The erratic swings in working capital, ranging from significant inflows to massive outflows, imply that the company may be struggling with inventory management or delayed collections from its global customer base. Such instability in the cash cycle may indicate that the company is carrying excess inventory that is not converting to cash as efficiently as historical norms would suggest.

Capital Intensity Remains Relatively Stable

As documented in financial statements, Waters maintained a CapEx/Revenue ratio of 3.1% in 2026Q1, which remains consistent with the company's historical capital intensity profile despite the recent deterioration in overall cash flow performance and the significant decline in net income.

While capital spending appears disciplined, the fact that CapEx remains steady while operating cash flow has collapsed suggests that the company is continuing to invest in its infrastructure despite a weakening demand environment. This may indicate a commitment to long-term R&D and service capabilities, though it places additional pressure on free cash flow in the near term.

WAT — Frequently Asked Questions

Quick answers to the most common questions about buying WAT stock.

How much cash does Waters Corporation (WAT) generate from operations?

Waters Corporation (WAT) generated $652.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Waters Corporation's free cash flow?

Waters Corporation (WAT) generated $539.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Waters Corporation's capital expenditure (CapEx)?

Waters Corporation (WAT) spent $112.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Waters Corporation distribute cash to shareholders?

In 2025, Waters Corporation (WAT) spent $14.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.