WATERS CORP /DE/
10-Q, 1998-08-11
LABORATORY ANALYTICAL INSTRUMENTS
Previous: SCHWEITZER MAUDUIT INTERNATIONAL INC, 10-Q, 1998-08-11
Next: TERRACE HOLDINGS INC, SB-2/A, 1998-08-11



<PAGE>

               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                   
                           Form 10-Q


(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
     SECURITIES AND EXCHANGE ACT OF 1934
     
     For the quarterly period ended June 30, 1998

                         OR
                          
(  ) TRANSITION REPORT PURSUANT TO SECTIONS 13 OR 15 (d) OF THE
     SECURITIES AND EXCHANGE ACT OF 1934

     for the transition period from __________to__________.


        Commission File Number:                 01-14010
                          
                          
                        Waters Corporation
                        ------------------
     (Exact name of registrant as specified in the charter)
                          
            Delaware                      13-3668640
            --------                      ----------
(State or other jurisdiction of   (I.R.S. Employer Identification
incorporation or organization)                             No.)
     
                         34 Maple Street
                   Milford, Massachusetts 01757
                   ----------------------------     
             (Address of principal executive offices)
                          
Registrant's telephone number, include area code: (508) 478-2000
                              
                              
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15 (d) of the
Securities and Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days
               Yes  (X)                      No (  )

Number of shares outstanding of the Registrant's common stock as
of August 7, 1998:  29,951,223
                    ----------


                                 1
                       
<PAGE>
                                          
               WATERS CORPORATION AND SUBSIDIARIES
                  QUARTERLY REPORT ON FORM 10-Q
     
                               INDEX
                           
                           
                           
                                                              Page
                                                              ----
   
PART I  FINANCIAL INFORMATION

Item 1. Financial Statements

        Consolidated Balance Sheets as of June 30, 1998
        and December 31, 1997                                   3

        Consolidated Statements of Earnings for the three
        months ended June 30, 1998 and 1997                     4

        Consolidated Statements of Earnings for the six months
        ended June 30, 1998 and 1997                            5

        Consolidated Statements of Cash Flows for the six
        months ended June 30, 1998 and 1997                     6

        Notes to Consolidated Financial Statements              7

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                    12


PART II OTHER INFORMATION

Item 1. Legal Proceedings                                      14
Item 2. Changes in Securities                                  14
Item 3. Defaults Upon Senior Securities                        14
Item 4. Submission of Matters to a Vote of Security Holders    14
Item 5. Other Information                                      15
Item 6. Exhibits and Reports on Form 8-K                       15

        SIGNATURES                                             16


                                   2

<PAGE>              
                           
                           
                           
                           
                           
                    WATERS CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT PER SHARE DATA)



<TABLE>
                                          June 30, 1998    December 31, 1997
                                          -------------    -----------------
                                           (unaudited)

<S>                                        <C>                <C>  
ASSETS

Current assets:
  Cash and cash equivalents                $     1,598        $     3,113
  Accounts receivable, less allowances
    for doubtful accounts of $2,851 and
    $2,785 at June 30, 1998 and December
    31, 1997, respectively                     112,373            111,022
  Inventories                                   81,510             87,375
  Other current assets                          16,807             11,614
                                           -----------        ----------- 
   Total current assets                        212,288            213,124
Property, plant and equipment, net of
  accumulated depreciation of $37,319
  and $30,074 at June 30, 1998 and
  December 31, 1997, respectively               89,597             88,668
Other assets                                    68,038             70,089
Goodwill, less accumulated amortization
  of $10,001 and $7,543 at June 30, 1998
  and December 31, 1997, respectively          180,676            180,178
                                           -----------        -----------
   Total assets                            $   550,599        $   552,059
                                           ===========        ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Notes payable and current portion of
    long term debt                         $     7,269        $     7,394
  Accounts payable                              33,430             33,061
  Deferred revenue and customer advances        25,627             25,289
  Other current liabilities                    105,699            104,912
                                           -----------        -----------
   Total current liabilities                   172,025            170,656
Long term debt                                 279,375            305,340
Redeemable preferred stock                       8,575              8,096
Other liabilities                                5,637              5,670
                                           -----------        -----------
   Total liabilities                           465,612            489,762
Commitments and contingent liabilities               -                  -
Stockholders' Equity:
  Common stock (par value $0.01, 50,000
    shares authorized, 29,945 and 29,583
    shares issued and outstanding at
    June 30, 1998 and December 31, 1997,
    respectively)                                  299                296
  Additional paid-in capital                   164,005            161,476
  Deferred stock option compensation              (496)              (606)
  Accumulated deficit                          (75,739)           (96,096)
  Translation adjustments                       (3,082)            (2,773)
                                           -----------        -----------
   Total stockholders' equity                   84,987             62,297
                                           -----------        -----------
Total liabilities and stockholders' equity $   550,599        $   552,059
                                           ===========        ===========
</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.

                                    3

<PAGE>

                   WATERS CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF EARNINGS
                  (IN THOUSANDS, EXCEPT PER SHARE DATA)
                               (unaudited)



<TABLE>
                                    For the Three          For the Three
                                     Months Ended           Months Ended 
                                    June 30, 1998          June 30, 1997
                                    -------------          -------------

<S>                                    <C>                    <C>                              
Net sales                              $149,311               $106,240                          

Cost of sales                            55,848                 38,703                         
                                       --------               --------

  Gross profit                           93,463                 67,537                          

Selling, general and
  administrative expenses                51,952                 38,909                          

Research and development expenses         8,246                  5,806                          

Goodwill and purchased technology
  amortization                            2,231                  1,415                          
                                       --------               --------

  Operating income                       31,034                 21,407                         

Interest expense, net                     4,888                  2,959
                                       --------               --------

  Income from operations before
    income taxes                         26,146                 18,448                          

Provision for income taxes                6,033                  3,689                         
                                       --------               --------

  Net income                             20,113                 14,759

Less: accretion of and 6% dividend
  on preferred stock                        240                    234
                                       --------               -------- 

Net income available to common
  stockholders                         $ 19,873               $ 14,525
                                       ========               ========

                                       --------               --------
Net income per basic common share         $0.67                  $0.50                         
                                       ========               ========

Weighted average number of basic
  common shares                          29,877                 28,957

                                       --------               --------
Net income per diluted common share       $0.59                  $0.46
                                       ========               ========          
Weighted average number of diluted
  common shares and equivalents          33,519                 31,560

</TABLE>


The accompanying notes are an integral part of the consolidated
financial statements.

                                   4

<PAGE>

                   WATERS CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF EARNINGS
                  (IN THOUSANDS, EXCEPT PER SHARE DATA)
                              (unaudited)



<TABLE>
                                        For the Six        For the Six
                                       Months Ended       Months Ended
                                      June 30, 1998      June 30, 1997
                                      -------------      -------------

<S>                                      <C>                <C>
Net sales                                $288,036           $208,671                         

Cost of sales                             107,768             76,468                          

Revaluation of acquired inventory          16,500                  -
                                         --------           --------

  Gross profit                            163,768            132,203

Selling, general and administrative
  expenses                                101,940             77,985      

Research and development expenses          16,618             11,592                          

Goodwill and purchased technology
  amortization                              4,506              2,772                          
                                         --------           --------

  Operating income                         40,704             39,854 

Interest expense, net                       9,951              5,983           
                                         --------           --------

  Income from operations before
    income taxes                           30,753             33,871  

Provision for income taxes                 10,396              6,774                   
                                         --------           --------

  Net income                               20,357             27,097

Less: accretion of and 6% dividend
  on preferred stock                          479                468
                                         --------           --------

Net income available to common
  stockholders                           $ 19,878           $ 26,629
                                         ========           ========

                                         --------           --------
Net income per basic common share           $0.67              $0.92
                                         ========           ========

Weighted average number of basic
  common shares                            29,793             28,942

                                         --------           --------
Net income per diluted common share         $0.60              $0.84
                                         ========           ========

Weighted average number of diluted
  common shares and equivalents            33,340             31,714

</TABLE>

The accompanying notes are an integral part of the consolidated
financial statements.

                                 5

<PAGE>

                  WATERS CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (IN THOUSANDS)
                            (unaudited)






<TABLE>
                                                 For the Six Months Ended
                                                 ------------------------
                                                June 30, 1998    June 30, 1997
                                                -------------    -------------

<S>                                                <C>              <C> 
Cash flows from operating activities:
 Net income                                        $20,357          $27,097
 Adjustments to reconcile net income to
   net cash provided by operating activities:
   Depreciation and amortization                    13,138            8,980
   Amortization of debt issuance costs                 618              517
   Compensatory stock option expense                   110              110
   Revaluation of acquired inventory                16,500                -
 Change in operating assets and liabilities:
   (Increase) in accounts receivable                (2,748)            (375)
   (Increase) in inventories                       (11,200)          (2,809)
   (Decrease) increase in accounts payable
     and accrued expenses                             (142)           4,189
   Increase in deferred revenue                        327            2,623
   Other, net                                       (1,118)            (822)
                                                   -------          -------
     Net cash provided by operating activities      35,842           39,510
Cash flows from investing activities:
 Additions to property, plant and equipment         (8,490)          (5,604)
 Software capitalization and other intangibles      (3,112)          (2,328)
 Business acquisition, net of cash acquired         (3,157)               -
 Loans to officers                                     255              (68)
                                                   -------          -------
     Net cash (used in) investing activities       (14,504)          (8,000)
Cash flows from financing activities:
 Net (repayments) of bank debt                     (26,090)         (30,291)
 Stock options exercised                             2,989              761
                                                   -------          -------
     Net cash (used in) financing activities       (23,101)         (29,530)
Effect of exchange rate changes on cash                248             (181)
                                                   -------          -------
     Net change in cash and cash equivalents        (1,515)           1,799
Cash and cash equivalents at beginning of period     3,113              639
                                                   -------          -------
     Cash and cash equivalents at end of period    $ 1,598          $ 2,438
                                                   =======          =======

</TABLE>


The accompanying notes are an integral part of the consolidated
financial statements.
                    
                                    6

<PAGE>

               WATERS CORPORATION AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                
                                
1.  Organization and Basis of Presentation

Waters Corporation (the "Company") is the world's largest
manufacturer, distributor and provider of high performance
liquid chromatography ("HPLC") instruments, chromatography
columns and other consumables, and related services. HPLC, the
largest product segment of the analytical instrument market, is
utilized in a broad range of industries to detect, identify,
monitor and measure the chemical, physical and biological
composition of materials, and to purify a full range of
compounds.  With its acquisition of TA Instruments, Inc. ("TAI")
in May 1996, the Company is also the world's leader in thermal
analysis, a prevalent and complementary technique used in the
analysis of polymers.  With its September 1997 acquisition of
Micromass Limited ("Micromass"), the Company is also a market
leader in the development, manufacture, and distribution of mass
spectrometry ("MS") instruments, which are complementary
products that can be integrated and used along with other
analytical instruments, especially HPLC.

   The accompanying unaudited interim financial statements have
been prepared in accordance with generally accepted accounting
principles ("GAAP").  The consolidated financial statements
include the accounts of the Company and its subsidiaries, most
of which are wholly owned.  All material intercompany balances
and transactions have been eliminated.  Certain amounts from
prior years have been reclassified in the accompanying financial
statements in order to be consistent with the current year's
classifications.

   The preparation of financial statements in conformity with
GAAP requires management to make estimates and assumptions that
affect (i) the reported amounts of assets and liabilities, (ii)
disclosure of contingent assets and liabilities at the dates of
the financial statements and (iii) the reported amounts of
revenues and expenses during the reporting periods.  Actual
results could differ from those estimates.

   It is management's opinion that the accompanying interim
financial statements reflect all adjustments (which are normal
and recurring) necessary for a fair presentation of the results
for the interim periods.  The interim financial statements
should be read in conjunction with the consolidated financial
statements included in the Company's 10-K filing with the
Securities and Exchange Commission for the year ended December
31, 1997.


2.  Acquisitions

Micromass Limited Acquisition

On September 23, 1997, the Company acquired 100% of the capital
stock of Micromass Limited, a company headquartered in
Manchester, England, for approximately $175,000 in cash, common
stock (375 shares) and promissory notes.  The acquisition
principally was financed through borrowings under the Company's
Bank Credit Agreement.  Micromass develops, manufactures, and
distributes mass spectrometry instruments, products that are
complementary to Waters' existing product offering.  Micromass
offers products ranging from high-end stand-alone instruments to
smaller, easier-to-use detectors that can be integrated and used
along with other analytical instruments, especially HPLC.
Micromass is a global market leader in the field of mass
spectrometry.
                                
YMC, Inc. Acquisition

On July 31, 1997, the Company acquired all of the capital stock
of YMC, Inc. ("YMC"), a U.S. based company, for approximately
$9,000 in cash. YMC is a manufacturer and distributor of
chromatography chemicals and supplies which augment the Waters
consumables business.


                                7

<PAGE>

               WATERS CORPORATION AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              (IN THOUSANDS, EXCEPT PER SHARE DATA)


Pro Forma Results of Operations

The following unaudited Pro Forma results of operations for the
six months ended June 30, 1998 and 1997 give effect to the
Company's acquisitions as if the transactions had occurred at
the beginning of each such period.  The financial data are based
on the historical consolidated financial statements for the
Company, Micromass and YMC and include related adjustments.  The
Pro Forma results of operations exclude the non-recurring
charges that were recorded in conjunction with the Micromass
acquisition in 1998 and 1997 and do not purport to represent (i)
what the Company's results of operations actually would have
been if the Micromass acquisition had occurred as of the
beginning of the periods or (ii) what such results will be for
any future periods.  The financial data are based upon
assumptions that the Company believes are reasonable and should
be read in conjunction with the Consolidated Financial
Statements and accompanying notes thereto included elsewhere in
this report.

<TABLE>
                                       Unaudited Pro Forma Results
                                       ---------------------------
                                        For the Six Months Ended
                                        ------------------------
                                      June 30, 1998   June 30, 1997
                                      -------------   -------------

<S>                                     <C>             <C>
Net sales                               $288,036        $259,420
Net income                              $ 36,378        $ 30,394
Net income per basic common share       $   1.22        $   1.04
Net income per diluted common share     $   1.09        $   0.95

</TABLE>

3.  Inventories

Inventories are classified as follows:

<TABLE>
                                         June 30,     December 31,
                                           1998           1997
                                         --------     ------------

<S>                                      <C>            <C>
Raw materials                            $25,477        $22,092
Work in progress                          10,459         15,315
Finished goods                            45,574         33,468
Revaluation of acquired inventory              -         16,500
                                         -------        -------

Total Inventories                        $81,510        $87,375
                                         =======        ======= 

</TABLE>

4.  Income Taxes

The Company's effective tax rate for the three months ended June
30, 1998 and 1997, was 23% and 20%, respectively.  The Company's
effective tax rate for the six months ended June 30, 1998 and
1997, was 22% and 20%, respectively, before nondeductible
acquisition related expenses.

                                
                                8
                                
<PAGE>
                                
               WATERS CORPORATION AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              (IN THOUSANDS, EXCEPT PER SHARE DATA)


5.  Earnings Per Share

SFAS  128,  which  now  governs earnings per share  computations,
requires  the following reconciliation of the basic  and  diluted
EPS calculations:

<TABLE>
                                      Six Months Ended June 30, 1998
                                      ------------------------------                             
                                    Income        Shares       Per Share
                                  (Numerator)  (Denominator)    Amount
                                  -----------  -------------   ---------     
                                                              
<S>                               <C>          <C>             <C>
Net income                        $    20,357
Less:  Accretion  of  and  6%                                 
dividend on preferred stock               479
Income per basic common           -----------  -------------   ---------                              
share from operations             $    19,878         29,793   $    0.67
                                  ===========  =============   =========                              
Effect of dilutive securities:
     Options outstanding                               3,487          
     Options exercised                                    60          
Income per diluted common         -----------  -------------   ---------                                
share from operations             $    19,878         33,340   $    0.60
                                  ===========  =============   =========                    
                                                      
</TABLE>
<TABLE>
                                      Six Months Ended June 30, 1997
                                      ------------------------------                             
                                    Income        Shares       Per Share
                                  (Numerator)  (Denominator)    Amount
                                  -----------  -------------   ---------                              
                                                              
<S>                               <C>          <C>             <C>
Net income                        $    27,097               
Less: Accretion of and 6%                                     
dividend on preferred stock               468
Income per basic common           -----------  -------------   ---------                                       
share from operations             $    26,629         28,942   $    0.92
                                  ===========  =============   =========                            
Effect of dilutive securities:
     Options outstanding                               2,761          
     Options exercised                                    11          
Income per diluted common         -----------  -------------   ---------                             
share from operations             $    26,629         31,714   $    0.84
                                  ===========  =============   =========

</TABLE>
<TABLE>
                                      Three Months Ended June 30, 1998
                                      --------------------------------                             
                                    Income          Shares       Per Share
                                  (Numerator)    (Denominator)    Amount    
                                  -----------    -------------   ---------
                                                              
<S>                               <C>            <C>             <C>
Net income                        $    20,113
Less: Accretion of and 6%                                 
dividend on preferred stock               240
Income per basic common           -----------    -------------   ---------                                  
share from operations             $    19,873           29,877   $    0.67
                                  ===========    =============   =========                               
Effect of dilutive securities:
     Options outstanding                                 3,590          
     Options exercised                                      52          
Income per diluted common         -----------    -------------   ---------                
share from operations             $    19,873           33,519   $    0.59
                                  ===========    =============   =========                    

</TABLE>

                                9

<PAGE>

               WATERS CORPORATION AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
                                      Three Months Ended June 30, 1997
                                      --------------------------------                           
                                    Income          Shares       Per Share
                                  (Numerator)    (Denominator)    Amount
                                  -----------    -------------   ---------
                           
<S>                               <C>            <C>             <C>
Net income                        $    14,759
Less: Accretion of and 6%                                 
dividend on preferred stock               234
Income per basic common           -----------    ------------    ---------                                  
share from operations             $    14,525          28,957    $    0.50
                                  ===========    ============    =========                            
Effect of dilutive securities:
     Options outstanding                                2,583          
     Options exercised                                     20          
Income per diluted common         -----------    ------------    ---------                             
share from operations             $    14,525          31,560    $    0.46
                                  ===========    ============    =========                    

</TABLE>

For both the three month and six month periods ended June 30, 1998,
the Company had no stock option securities that were antidilutive.  
For both the three month and six month periods ended June 30, 1997,
the Company had three hundred and fifty-nine thousand stock option
securities that were antidilutive.  These securities could potentially
dilute basic EPS in the future, and were not included in the computation of
diluted EPS because to do so would have been antidilutive for the
periods presented.


6.  Comprehensive Income

SFAS 130, which establishes standards for reporting and display
of comprehensive income and its components, requires the
following calculation of the tax effects allocated to each
component of other comprehensive income and rollforward of
accumulated other comprehensive income:

<TABLE>

                         Six Months  Six Months  Three Months  Three Months
                           Ended       Ended        Ended         Ended
                          June 30,    June 30,     June 30,      June 30,
                            1998        1997         1998          1997
                         ----------  ----------  ------------  ------------

<S>                      <C>         <C>         <C>           <C>
Net income               $   20,357  $   27,097  $   20,113    $   14,759

Foreign currency
 translation adjustments
 before income taxes           (309)     (2,047)       (366)       (1,857)
(Benefit) for income
 taxes                          (68)       (409)        (84)         (371)
Other comprehensive      ----------  ----------  ----------    ----------
 (loss)                        (241)     (1,638)       (282)       (1,486)
                         ----------  ----------  ----------    ----------
Comprehensive income     $   20,116  $   25,459  $   19,831    $   13,273
                         ==========  ==========  ==========    ==========

</TABLE>
<TABLE>
                         
                                                    Accumulated
                                         Foreign       Other
                                        Currency   Comprehensive
                                          Items        Income
                                        --------   -------------

<S>                                     <C>          <C>
Balance, December 31, 1997              $(2,773)     $(2,773)
Change during 1st Quarter                    57           57
Change during 2nd Quarter                  (366)        (366)
                                        -------      -------
Balance, June 30, 1998                  $(3,082)     $(3,082)
                                        =======      =======

</TABLE>

                               10

<PAGE>

               WATERS CORPORATION AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
                         
                                                    Accumulated
                                         Foreign       Other
                                        Currency   Comprehensive
                                          Items        Income
                                        --------   -------------

<S>                                     <C>          <C>
Balance, December 31, 1996              $   408      $   408
Change during 1st Quarter                  (190)        (190)
Change during 2nd Quarter                (1,857)      (1,857)
                                        -------      -------
Balance, June 30, 1997                  $(1,639)     $(1,639)
                                        =======      =======

</TABLE>

7.  New Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board issued
SFAS 133, Accounting for Derivative Instruments and Hedging
Activities, which is effective for all fiscal quarters of fiscal
years beginning after June 15, 1999.  Earlier application is
permitted.  The statement establishes accounting and reporting
standards for derivative instruments, including certain
derivative instruments embedded in other contracts and for
hedging activities.  It requires that an entity recognize all
derivatives as either assets or liabilities in the statement of
financial position and measure those instruments at fair value.

  In February 1998, the Financial Accounting Standards Board
issued SFAS 132, Employers' Disclosures about Pensions and Other
Postretirement Benefits, which is effective for periods beginning
after December 15, 1997, but excludes interim periods during
1998.  The statement standardizes employers' disclosure
requirements about pension and other postretirement benefit plans
by requiring additional information on changes in the benefit
obligations and fair values of plan assets and eliminating
certain disclosures that are no longer useful.  It does not
change the measurement or recognition of those plans.

   In June 1997, the Financial Accounting Standards Board issued
SFAS 131, Disclosures about Segments of an Enterprise and Related
Information, which is effective for periods beginning after December
15, 1997, but excludes interim periods during 1998.  The
statement establishes standards for reporting information about
operating segments in annual financial statements of public
business enterprises and in interim financial reports issued to
shareholders.  It also establishes standards for related
disclosures about products and services, geographic areas, and
major customers.

   While management has not determined the impact of the new
above-mentioned standards, they are not expected to be material
to the Company.

   In June 1997, the Financial Accounting Standards Board issued
SFAS 130, Reporting Comprehensive Income, which is effective for
periods beginning after December 15, 1997.  The statement
establishes standards for reporting and displaying comprehensive
income and its components (revenues, expenses, gains, and losses)
in a full set of general-purpose financial statements.  The
statement requires that all components of comprehensive income be
reported in a financial statement that is displayed with the same
prominence as other financial statements.  The Company has
adopted SFAS 130 in the accompanying financial statements.
Footnote disclosure has been provided for interim periods.

   In February 1997, the Financial Accounting Standards Board
issued SFAS 128, Earnings Per Share, which is effective for
periods ending after December 15, 1997.  The statement changes
computational guidelines and disclosure requirements for earnings
per share.  The Company has adopted SFAS 128 in the accompanying
financial statements and has restated all prior period earnings
per share data.


                               11

<PAGE>

Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Recent Events

On September 23, 1997, the Company acquired all of the capital
stock of Micromass, a company headquartered in Manchester,
England, for approximately $175 million in cash, common stock and
promissory notes.  The acquisition principally was financed
through borrowings under the Company's Bank Credit Agreement.
Micromass develops, manufactures, and distributes mass
spectrometry instruments, products that are complementary to the
Company's existing product offering.  Micromass offers products
ranging from high-end stand-alone instruments to smaller, easier-
to-use detectors that can be integrated and used along with other
analytical instruments, especially HPLC.  Micromass is a global
market leader in the field of mass spectrometry.

   On September 4, 1997, the Company increased the maximum
availability under its Bank Credit Agreement to $450 million in
order to finance the acquisition of Micromass.

   On July 31, 1997, the Company acquired all of the capital
stock of YMC, Inc. ("YMC"), a U.S. based company, for
approximately $9 million in cash.  YMC is a manufacturer and
distributor of chromatography chemicals and supplies which
augment the Company's consumables business.

Results of Operations

Net Sales:
Net sales for the three month period ended June 30, 1998 (the
"1998 Quarter") and the six month period ended June 30, 1998 (the
"1998 Period") were $149.3 million and $288.0 million,
respectively, compared to $106.2 million for the three month
period ended June 30, 1997 (the "1997 Quarter") and $208.7
million for the six month period ended June 30, 1997 (the "1997
Period"), an increase of 41% for the quarter and 38% for the
period.  Excluding the adverse effects of a stronger U.S. dollar,
net sales increased by 45% over the 1997 Quarter and 41% over the
1997 Period.  The Company's core HPLC and thermal analysis
businesses grew by 11% as compared to the 1997 Quarter and the
1997 Period, while the impact of the Micromass acquisition
resulted in the remaining 34% and 30% points of growth,
respectively.  HPLC growth was generally broad-based across all
geographies, except Japan and the Pacific Rim.  Customer demand
was strong in the U.S. and Europe, offsetting Asia's weakness.
Pharmaceutical customer demand was especially strong across all
geographies.  The Company's sales of mass spectrometry products
grew strongly as well.

Gross Profit:
Gross profit increased to $93.5 million in the 1998 Quarter and
$163.8 million in the 1998 Period from $67.5 million in the 1997
Quarter and $132.2 million in the 1997 Period, an increase of $26.0
million or 39% for the quarter and $31.6 million or 24% for the
period.  Excluding the $16.5 million non-recurring charge in the
1998 Period for revaluation of acquired inventory related to
purchase accounting for the Micromass acquisition, gross profit
increased by 36% over the 1997 Period.  Gross profit as a
percentage of sales excluding the inventory revaluation charge
decreased to 62.6% in both the 1998 Quarter and Period, from
63.6% and 63.4% in the 1997 Quarter and Period, reflecting the
inclusion of Micromass' results after its September 1997
acquisition.  (Micromass' gross margins are lower than Waters'
historical gross margins, but its operating expenses are
commensurately lower, and its operating margins are comparable to
those of Waters.)  Excluding the impact of Micromass' results,
gross profit as a percentage of sales increased in the 1998
Period, primarily as a result of increased efficiencies in the
Company's manufacturing operations and lower raw material costs.

Selling, General, and Administrative Expenses:
Selling, general and administrative expenses increased to $52.0
million in the 1998 Quarter and $101.9 million in the 1998
Period, as compared to $38.9 million in the 1997 Quarter and
$78.0 million in the 1997 Period, primarily due to inclusion of
expenses of acquired companies.  As a percentage of net sales,
selling, general and administrative expenses decreased to 35% for
both the 1998 Quarter and Period, from 37% for both the 1997
Quarter and Period as a result of higher sales volume and expense
controls.

Research and Development Expenses:
Research and development expenses were $8.2 million for the 1998
Quarter and $16.6 million for the 1998 Period, compared to $5.8
million for the 1997 Quarter and $11.6 million for the 1997
Period, a $2.4 million or 42% increase for the quarter and a $5.0
million or 43% increase for the period.  Current year spending
increased due to the inclusion of expenses of acquired


                               12

<PAGE>

companies.  The Company continues to invest significantly in the
development of new and improved HPLC, thermal analysis, rheology,
and mass spectrometry products.

Goodwill and Purchased Technology Amortization:   
Goodwill and purchased technology amortization was $2.2 million 
for the 1998 Quarter and $4.5 million for the 1998 Period, an 
increase of $0.8 million from the 1997 Quarter and $1.7 million 
from the 1997 Period.  This increase was primarily related to the 
acquisition of Micromass.

Operating Income:
Operating income was $31.0 million for the 1998 Quarter and $40.7
million for the 1998 Period, an increase of $9.6 million from the
1997 Quarter and $0.9 million from the 1997 Period.  This smaller
increase over the period reflected a final $16.5 million non-
recurring charge in the first quarter of 1998 related to the
revaluation of acquired inventory in connection with the
Micromass acquisition.  Excluding this non-recurring charge,
operating income was $57.2 million for the 1998 Period and
represented a $17.4 million or 44% increase over the 1997 Period.
The increased operating income levels for the 1998 Period were
the result of strong sales growth, volume leverage, and continued
focus on cost reduction in all operating areas and the accretive
impact of acquisitions.

Interest Expense, Net:
Net interest expense increased by $1.9 million or 65% for the
1998 Quarter and by $4.0 million or 66% for the 1998 Period, from
$3.0 million in the 1997 Quarter and $6.0 million in the 1997
Period to $4.9 million in the 1998 Quarter and $10.0 million in
the 1998 Period. The current period increase reflected increased
debt levels incurred to finance the Micromass acquisition.

Provision for Income Taxes:
The Company's effective tax rate for the three months ended June 30,
1998 and 1997, was 23% and 20%, respectively.  The Company's effective
tax rate for the six months ended June 30, 1998 and 1997, was 22% 
and 20%, respectively, before nondeductible acquisition related expenses.

Net Income:
Income from operations was $20.1 million for the 1998 Quarter and
$20.4 million for the 1998 Period, compared to $14.8 million for 
the 1997 Quarter and $27.1 million for the 1997 Period.  Excluding 
the $16.5 million non-recurring charge in 1998 for the revaluation 
of acquired inventory, the Company generated $36.9 million of income 
in the 1998 Period compared to $27.1 million in the 1997 Period.  
The improvement over the prior year was a result of sales growth, 
continued focus on cost reductions in all operating areas and the 
accretive impact of acquisitions.

Liquidity and Capital Resources:

During the 1998 Period, net cash provided by the Company's
operating activities was $35.8 million, primarily as a result of
net income for the period after adding back non-recurring non-
cash charges, depreciation and amortization, and after an $11.2
million investment in inventory.  Primary uses of cash flows
during the period were $11.6 million invested in property, plant
and equipment and software capitalization; $3.2 million used for
a business acquisition; and $26.1 million of bank debt repayments.

  The Company has evaluated the impact of Year 2000 issues on its
existing systems.  The Company expects that the impact will not
be material.

  The Company believes that existing cash balances and current
cash flow from operating activities together with borrowings
available under the Bank Credit Agreement will be sufficient to
fund working capital, capital spending and debt service
requirements of the Company in the foreseeable future.

Cautionary Statement:

Certain statements contained herein are forward looking.  Many
factors could cause actual results to differ from these
statements, including loss of market share through competition,
introduction of competing products by other companies, pressure
on prices from competitors and/or customers, regulatory
obstacles to new product introductions, lack of acceptance 

                              13

<PAGE>


of new products, changes in the healthcare market and the
pharmaceutical industry, changes in distribution of the
Company's products, and interest rate and foreign exchange
fluctuations.


Part II:  Other Information

Item 1. Legal Proceedings
     From time to time, the Company and its subsidiaries are
     involved in various litigation matters arising in the
     ordinary course of its business.  None of the matters in
     which the Company or its subsidiaries are currently
     involved, either individually or in the aggregate, is
     material to the Company or its subsidiaries.

     The Company and its wholly owned subsidiary, Micromass
     Limited, are aware that a patent infringement action has
     been filed in the U.S. District Court for the District of
     Connecticut but has not been served.  As a matter of convenience,
     settlement discussions are taking place.  The patents relate
     to electrospray mass spectrometer products.

     The Company, through its subsidiary TAI, asserted a claim
     against The Perkin-Elmer Corporation ("PE") alleging patent
     infringement of three patents owned by TAI ("the TAI
     patents").  PE counterclaimed for infringement of a patent
     owned by PE ("the PE patent").  PE withdrew its claim for
     infringement preserving its right to appeal rulings
     interpreting the claims of the PE patent.  A jury returned a
     verdict finding that no valid claims of the TAI patents were
     infringed by PE.  TAI has appealed the verdict with the U.S.
     District Court for the District of Delaware.

     The Company has filed revocation and nullification actions
     against Hewlett-Packard Company and Hewlett-Packard GmbH
     ("HP"), seeking revocation or nullification of certain
     foreign HP patents in Europe.  The patents relate to the
     Company's Alliance product.

     The Company believes it has meritorious arguments and should
     prevail in the above legal proceedings, although the
     outcomes are not certain.  The Company believes that any
     outcomes of the proceedings will not be material to the
     Company.

     The Company had asserted a claim contending that Millipore
     had understated the amount of assets it was obligated to
     transfer from the Millipore Retirement Plan to the Waters
     successor plan.  The Federal court had subsequently ruled in
     favor of Millipore's position with respect to the claim.  On
     appeal, the May 19, 1997 Federal court ruling in favor of
     Millipore's position with respect to the claim was upheld,
     and $2,439,561 was transferred to the Waters Retirement Plan
     on June 2, 1998.

Item 2. Changes in Securities
     Not Applicable

Item 3. Defaults Upon Senior Securities
     Not Applicable

Item 4. Submission of Matters to a Vote of Security Holders
     The Waters Corporation annual meeting of stockholders was
     held on May 12, 1998, at which the following matters were
     submitted to a vote of security holders:  the election of
     directors of the Company as previously reported to the
     Commission, the ratification of auditors for the Company,
     and the reservation of an additional two million shares of
     the Company's common stock for issuance upon the exercise of
     stock options granted under the Company's Long-Term
     Performance Incentive Plan for senior executives of the
     Company.

     As of March 23, 1998, the record date for said meeting,
     there were 29,790,227 shares of Waters Corporation common
     stock entitled to vote at the meeting.  At such meeting, the
     holders of 25,932,568 shares were represented in person or
     by proxy, constituting a quorum.  At such meeting, the vote
     with respect to the matters proposed to the stockholders was
     as follows:

<TABLE>

     Matter                              For      Withheld or Against
     ------                              ---      -------------------
     <S>                             <C>                 <C>
     Election of Directors
      For Joshua Bekenstein          25,891,784            40,784
      For Michael J. Berendt, Ph.D.  25,895,578            36,990
      For Douglas A. Berthiaume      25,896,550            36,018


                               14

<PAGE>


      For Philip Caldwell            25,889,026            43,542
      For Edward Conard              25,897,406            35,162
      For Thomas P. Salice           25,896,956            35,612
      For Laurie H. Glimcher, M.D.   25,890,521            42,047
      For William J. Miller          25,890,642            41,926
     Ratification of Auditors        25,911,136            21,432
     Reservation of Additional
       Shares                        14,503,599          11,428,969

</TABLE>

Item 5. Other Information
     Not Applicable

Item 6. Exhibits and Reports on Form 8-K
     A.   Exhibit 27 - Financial Data Schedule
     B.   No reports on Form 8-K were filed during the three months
          ended June 30, 1998.
     
     
                               15

<PAGE>

     
                                

               WATERS CORPORATION AND SUBSIDIARIES
                                
                           SIGNATURES
                                
                                

Pursuant to the requirements of Section 13 or 15(d) of the
Securities and Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

Date:  August 11, 1998             Waters Corporation



                                   /s/ Philip S. Taymor
                                   --------------------------
                                   Philip S. Taymor
                                   Senior Vice President and
                                   Chief Financial Officer
                                   
                                   
                                                              
                                
                               16

<PAGE>





                                



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             APR-01-1998
<PERIOD-END>                               JUN-30-1998
<CASH>                                            1598
<SECURITIES>                                         0
<RECEIVABLES>                                   115224
<ALLOWANCES>                                      2851
<INVENTORY>                                      81510
<CURRENT-ASSETS>                                212288
<PP&E>                                          126916
<DEPRECIATION>                                   37319
<TOTAL-ASSETS>                                  550599
<CURRENT-LIABILITIES>                           172025
<BONDS>                                         279375
                             8575
                                          0
<COMMON>                                           299
<OTHER-SE>                                       84688
<TOTAL-LIABILITY-AND-EQUITY>                    550599
<SALES>                                         149311
<TOTAL-REVENUES>                                149311
<CGS>                                            55848
<TOTAL-COSTS>                                    55848
<OTHER-EXPENSES>                                 62429
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                4888
<INCOME-PRETAX>                                  26146
<INCOME-TAX>                                      6033
<INCOME-CONTINUING>                              20113
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     20113
<EPS-PRIMARY>                                     0.67
<EPS-DILUTED>                                     0.59
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission