<SUBMISSION>
<ACCESSION-NUMBER>0001171520-07-000696
<TYPE>8-K
<PUBLIC-DOCUMENT-COUNT>2
<PERIOD>20071029
<ITEMS>1.01
<ITEMS>2.02
<ITEMS>2.05
<ITEMS>5.02
<ITEMS>9.01
<FILING-DATE>20071030
<DATE-OF-FILING-DATE-CHANGE>20071030
<FILER>
<COMPANY-DATA>
<CONFORMED-NAME>WATTS WATER TECHNOLOGIES INC
<CIK>0000795403
<ASSIGNED-SIC>3490
<IRS-NUMBER>042916536
<STATE-OF-INCORPORATION>DE
<FISCAL-YEAR-END>1231
</COMPANY-DATA>
<FILING-VALUES>
<FORM-TYPE>8-K
<ACT>34
<FILE-NUMBER>001-11499
<FILM-NUMBER>071199755
</FILING-VALUES>
<BUSINESS-ADDRESS>
<STREET1>815 CHESTNUT ST
<CITY>NORTH ANDOVER
<STATE>MA
<ZIP>01845
<PHONE>9786881811
</BUSINESS-ADDRESS>
<MAIL-ADDRESS>
<STREET1>815 CHESTNUT STREET
<CITY>NORTH ANDOVER
<STATE>MA
<ZIP>01845
</MAIL-ADDRESS>
<FORMER-COMPANY>
<FORMER-CONFORMED-NAME>WATTS INDUSTRIES INC
<DATE-CHANGED>19920703
</FORMER-COMPANY>
</FILER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>eps2695.txt
<DESCRIPTION>WATTS WATER TECHNOLOGIES, INC.
<TEXT>

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                              --------------------

                                    FORM 8-K

                                 CURRENT REPORT

     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

       Date of Report (Date of earliest event reported): October 29, 2007

                              --------------------

                         WATTS WATER TECHNOLOGIES, INC.
             (Exact Name of Registrant as Specified in its Charter)


         DELAWARE                       001-11499               04-2916536
----------------------------    ------------------------      -------------
(State or Other Jurisdiction    (Commission File Number)      (IRS Employer
     of Incorporation)                                      Identification No.)

             815 Chestnut Street, North Andover, Massachusetts 01845
               (Address of Principal Executive Offices) (Zip Code)

                                 (978) 688-1811
              (Registrant's telephone number, including area code)

--------------------------------------------------------------------------------

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

|_|   Written communications pursuant to Rule 425 under the Securities Act (17
      CFR 230.425)
|_|   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
      240.14a-12)
|_|   Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))
|_|   Pre-commencement communications pursuant to Rule 13e-4(c) under the
      Exchange Act (17 CFR 240.13e-4(c))

<PAGE>

Item 1.01. Entry into a Material Definitive Agreement.

Watts Water Technologies, Inc. (the "Registrant") and Richard J. Cathcart
entered into an indemnification agreement dated as of October 29, 2007.

The indemnification agreement entered into between the Registrant and Mr.
Cathcart is the Registrant's standard form of indemnification agreement, a copy
of which was filed as Exhibit 10.1 to the Registrant's Quarterly Report on Form
10-Q for the quarter ended October 1, 2006. The indemnification agreement
provides indemnity, including the advancement of expenses, to the directors and
certain officers of the Registrant against liabilities incurred in the
performance of their duties to the fullest extent permitted by the General
Corporation Law of the State of Delaware. The disclosure contained in Item 5.02
below is incorporated by reference.

Item 2.02. Results of Operations and Financial Condition.

On October 30, 2007, the Registrant announced its financial results for the
fiscal quarter ended September 30, 2007. The full text of the press release
issued in connection with the announcement is attached as Exhibit 99.1 to this
Current Report on Form 8-K.

The information in Item 2.02 of this Form 8-K and the Exhibit attached hereto
shall not be deemed "filed" for purposes of Section 18 of the Securities
Exchange Act of 1934 (the "Exchange Act") or otherwise subject to the
liabilities of that section, nor shall it be deemed incorporated by reference in
any filing under the Securities Act of 1933 or the Exchange Act, except as
expressly set forth by specific reference in such a filing.

Item 2.05 Costs Associated with Exit or Disposal Activities.

On October 30, 2007, the Registrant announced that it is initiating a global
restructuring program and discontinuing certain product lines. The full text of
the press release issued in connection with the announcement is attached as
Exhibit 99.1 to this Current Report on Form 8-K. The Registrant's Board of
Directors approved the restructuring program on October 30, 2007. The
restructuring program is expected to include the shutdown of five manufacturing
facilities and the right-sizing of a sixth facility, including the relocation of
the Registrant's joint venture facility in China that has been previously
disclosed. The restructuring program and charges for the elimination of certain
product lines will include pre-tax charges totaling approximately $13.4 million,
including $4.3 million for severance, $2.8 million for relocation costs and $2.0
million for other asset write-downs and expected net losses on asset disposals
and will result in the elimination of approximately 330 positions worldwide. The
product lines that are being discontinued resulted in a pre-tax charge of
approximately $4.3 million. Total net after tax charges for this program are
expected to be approximately $9.7 million ($4.7 million in non-cash charges),
with costs being incurred through early 2010. The Registrant expects to spend
approximately $13.4 million in capital expenditures to consolidate operations
and will fund approximately $8.0 million of this amount through proceeds from
the sale of buildings and other assets being disposed of as part of the
restructuring program. Annual cash savings, net of tax, are estimated to be $4.5
million, which the Registrant expects will be fully realized by the second half
of 2009. The Registrant recorded non-cash after-tax charges of approximately
$4.2 million, or ($0.11) per share, in the third quarter of 2007 for inventory
product rationalization and other asset write-downs.

<PAGE>

Item 5.02.  Departure of Directors or Certain Officers; Election of Directors;
Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.

On October 29, 2007, the Board of Directors of the Registrant elected Richard J.
Cathcart to serve as a member of the Registrant's Board of Directors. Mr.
Cathcart was also appointed by the Board to serve as a member of each of the
Audit Committee and the Nominating and Corporate Governance Committee of the
Board of Directors.

      Mr. Cathcart, age 63, was Vice Chairman and a member of the Board of
Directors of Pentair, Inc. from February 2005 until his retirement in September
2007. Pentair is a diversified manufacturing company comprised of two operating
segments: Water Technologies and Technical Products. Pentair's Water
Technologies Group provides products and systems used worldwide in the movement,
storage, treatment and enjoyment of water. Mr. Cathcart served as President and
Chief Operating Officer of Pentair's Water Technologies Group from January 2001
to January 2005, Executive Vice President and President of Pentair's Water
Technologies Group from February 1996 to December 2000, and Executive Vice
President, Corporate Development from March 1995 to January 1996. Prior to
joining Pentair, Mr. Cathcart held several management and business development
positions during his 20-year career with Honeywell International Inc., including
serving as Vice President and General Manager of Honeywell's Worldwide Building
Control Division. Mr. Cathcart holds a bachelor's degree in engineering sciences
from the United States Air Force Academy and he served as a fighter pilot and
flight commander during the Vietnam War. Mr. Cathcart is also a member of the
board of directors of Fluidra S.A.

The Registrant and Mr. Cathcart entered into the Registrant's standard form of
indemnification agreement, which was filed as Exhibit 10.1 to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended October 1, 2006. The
indemnification agreement provides indemnity, including the advancement of
expenses, to the directors and certain officers of the Registrant against
liabilities incurred in the performance of their duties to the fullest extent
permitted by the General Corporation Law of the State of Delaware.

For 2007, Mr. Cathcart will receive a cash retainer for the fourth quarter equal
to $7,500 and will receive the standard compensation for all regular board
meetings attended in person. Mr. Cathcart will also receive a grant of stock
under the Registrant's 2004 Stock Incentive Plan with a fair market value equal
to $45,000 based on the last sale price per share of the Registrant's Class A
Common Stock on the New York Stock Exchange on the third business day after the
date that the Registrant releases its third quarter earnings for fiscal 2007 to
the public.


Item 9.01.  Financial Statements and Exhibits

(d) Exhibits. See Exhibit Index attached hereto.
<PAGE>

                                    SIGNATURE


      Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


Date: October 30, 2007               WATTS WATER TECHNOLOGIES, INC.

                                     By: /s/ William C. McCartney
                                         ----------------------------------
                                         William C. McCartney
                                         Chief Financial Officer
<PAGE>

                                  EXHIBIT INDEX


Exhibit No.     Title
-----------     -----

99.1            Press release dated October 30, 2007

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>ex99-1.txt
<TEXT>

                                                                    Exhibit 99.1


FOR IMMEDIATE RELEASE                          Contact:  William C. McCartney
---------------------                                    Chief Financial Officer

                                                    Telephone:    (978) 688-1811
                                                    Fax:          (978) 688-2976

           WATTS WATER TECHNOLOGIES REPORTS THIRD QUARTER 2007 RESULTS
                       AND ANNOUNCES RESTRUCTURING PROGRAM

      North Andover, MA...October 30, 2007. Watts Water Technologies, Inc.
(NYSE: WTS) today announced results for the third quarter ended September 30,
2007 and a global manufacturing restructuring program. Sales for the third
quarter of 2007 were $340.5 million, an increase of $15.4 million, or 5%,
compared to the third quarter of 2006. Net income for the third quarter of 2007
was $18.1 million, or $0.46 per share, compared to net income of $18.2 million,
or $0.55 per share, for the third quarter of 2006, which included a loss from
discontinued operations of $3.1 million, or ($0.09). Income from continuing
operations for the third quarter of 2007 decreased by $3.2 million, or 15%, to
$18.2 million, or $0.47 per share, compared to income from continuing operations
for the third quarter of 2006 of $21.3 million, or $0.65 per share. Results for
the third quarter of 2007 include an after-tax charge of $4.2 million, or
($0.11) per share, as part of the global restructuring program and charges for
discontinued product lines.

      Sales for the first nine months of 2007 were $1.04 billion, an increase of
$136.7 million, or 15%, compared to the first nine months of 2006. Net income
for the first nine months of 2007 was $55.9 million, or $1.43 per share,
compared to net income of $55.6 million, or $1.68 per share, for the first nine
months of 2006, which included a loss from discontinued operations of $3.4
million, or ($0.10) per share. Income from continuing operations for the first
nine months of 2007 decreased by $3.0 million, or 5%, to $55.9 million, or $1.43
per share, compared to income from continuing operations for the first nine
months of 2006 of $58.9 million, or $1.79 per share.

      In the third quarter, the Company undertook a review of certain product
lines and its overall manufacturing capacity. Based on that review, the Company
is initiating a global restructuring program that was approved by the Board of
Directors today. The Company is also discontinuing certain product lines. This
program is expected to include the shutdown of five manufacturing facilities and
the rightsizing of a sixth facility, including the relocation of the Company's
joint venture facility in China that was previously disclosed. The restructuring
program and charges for product line eliminations will include pre-tax charges
totaling approximately $13.4 million, including charges for severance ($4.3
million), relocation costs ($2.8 million) and other asset write-downs and
expected net losses on asset disposals ($2.0 million) and will result in the
elimination of approximately 330 positions worldwide. The product lines that are
being discontinued resulted in a pre-tax charge of $4.3 million. Total net after
tax charges for this program are expected to be approximately $9.7 million ($4.7
million non-cash), with costs being incurred through early 2010. The Company
expects to spend approximately $13.4 million in capital expenditures to
consolidate operations and will fund approximately $8.0 million of this amount
through proceeds from the sale of buildings and other assets being disposed of
as part of the restructuring program. Annual cash savings, net of tax, are

<PAGE>

estimated to be $4.5 million, which we expect to fully realize by the second
half of 2009. The Company recorded non-cash after-tax charges of approximately
$4.2 million, or ($0.11) per share, in the third quarter of 2007 for inventory
product rationalization and other asset write-downs.

      In November 2006, the Company completed a public offering of 5.75 million
shares of Class A common stock and received net proceeds of approximately $219.0
million. The net proceeds are currently being invested in short-term securities,
which provided approximately $2.0 million and $5.8 million in after-tax income
in the third quarter and first nine months of 2007, respectively. The issuance
of an additional 5.75 million shares had a dilutive impact on earnings per share
of $0.03 per share and $0.09 per share in the third quarter and first nine
months of 2007, respectively, after considering the interest income from the net
proceeds. The Company had approximately $348.0 million in cash and cash
equivalents and short-term investments at September 30, 2007.

      Patrick S. O'Keefe, Chief Executive Officer, commented, "The goals of our
restructuring program are to rationalize our product offerings and to introduce
greater efficiencies and cost reductions into our manufacturing processes. We
plan to continue to review our operational footprint and we may consider further
actions in the future, if necessary."

      Commenting on third quarter sales, Mr. O'Keefe noted, "The sales increase
was achieved through favorable changes in foreign exchange rates of $9.7
million, or 3%, internal growth of $4.2 million, or 1%, and, to a lesser extent,
contributions from acquired companies.

      "Sales in our North American segment increased for the third quarter of
2007 by $4.0 million, or 2%, to $215.8 million compared to $211.8 million for
third quarter of 2006. This increase was achieved through internal sales growth
of $3.0 million, or 1%, and, to a lesser extent, from favorable foreign exchange
rates of $1.0 million associated with the strengthening of the Canadian dollar
versus the U.S. dollar.

      "Internal sales in our North American wholesale market for the third
quarter of 2007 increased 4% over the third quarter of 2006. This increase was
primarily due to price increases implemented to cover increases in the costs of
copper and other raw materials. Our North American home improvement retail
market sales declined 8% for the third quarter of 2007 compared to the third
quarter of 2006. This decrease was primarily due to our exiting markets in
certain lower margin product lines, partially offset by new product rollouts and
price increases.

      "We derived 32% of our total sales for the third quarter of 2007 from our
European segment. European sales increased $9.1 million, or 9%, to $110.5
million compared to $101.4 million for the third quarter of 2006. This increase
was achieved through favorable foreign exchange movement associated with the
strengthening of the euro versus the US dollar of $7.9 million, or 8%, and the
inclusion of an acquired company. Our internal growth in Europe was flat for the
third quarter as minor increases in wholesale sales were offset by reduced sales
into the OEM market.
<PAGE>

      "China's segment sales in the third quarter of 2007 increased $2.2
million, or 19%, to $14.2 million compared to the third quarter of 2006. This
increase was achieved through internal growth of $1.5 million, or 13%, and
favorable foreign exchange rates associated with the yuan strengthening against
the U.S. dollar of $0.7 million, or 6%."

      Mr. O'Keefe concluded, "Our operating income for the third quarter of 2007
decreased by $6.3 million, or 17%, to $30.1 million as compared to $36.4 million
in the third quarter of 2006. Restructuring costs increased by $4.7 million, or
13%, and internal operating earnings decreased $3.2 million, or 8%, partially
offset by favorable foreign exchange movements, which contributed $1.4 million,
or 4%. Operating margins in the third quarter of 2007 decreased by approximately
240 basis points to 8.8% as compared to 11.2% in the third quarter of 2006.
Restructuring costs decreased operating margins in the third quarter of 2007 and
the third quarter of 2006 by 180 basis points and 40 basis points, respectively.
Compared to last year, our operating margins were impacted by increased
commodity costs, which were only partially offset by price increases."

      As previously discussed, the Company recorded a $4.2 million loss, net of
tax, or $0.11 per share, for restructuring and other costs in the third quarter
of 2007. The Company recorded a loss, net of tax, of $0.8 million, or $0.02 per
share, in the third quarter of 2006 for its manufacturing restructuring plan.
For the third quarter of 2006, these costs were primarily for severance costs
related to its European and Chinese restructuring plans.

      The Company recorded a loss, net of tax, of $4.5 million, or $0.12 per
share, in the first nine months of 2007 compared to income, net of tax, of $2.6
million, or $0.08 per share, in the first nine months of 2006 for its
manufacturing restructuring plan and product line eliminations. In the first
nine months of 2006, the Company benefited from an after-tax gain of
approximately $4.1 million, or $0.12 per share, related to the sale of a
building in Italy, which was recorded in the third quarter of 2006. This benefit
was offset by after-tax costs of approximately $1.5 million, or $0.04 per share,
primarily for severance costs related to the Company's European and Chinese
restructuring plans.

      Watts Water Technologies, Inc. will hold a live web cast of its conference
call to discuss third quarter results for 2007 on Tuesday, October 30, 2007, at
5:00 p.m. Eastern Time. This press release and the live web cast can be accessed
by visiting the Investor Relations section of the Company's website at
www.wattswater.com. Following the web cast, an archived version of the call will
be available at the same address until October 30, 2008.

      Watts Water Technologies, Inc. is a world leader in the manufacture of
innovative products to control the efficiency, safety, and quality of water
within residential, commercial, and institutional applications. Its expertise in
a wide variety of water technologies enables it to be a comprehensive supplier
to the water industry.

      This Press Release includes statements that are not historical facts and
are considered forward-looking within the meaning of the Private Securities
Litigation Reform Act of 1995. These forward-looking statements reflect Watts
Water Technologies' current views about future results of operations and other
forward-looking information. In some cases you can identify these statements by
forward-looking words such as "anticipate," "believe," "could," "estimate,"

<PAGE>

"expect," "intend," "may," "should," "will" and "would" or similar words. You
should not rely on forward-looking statements because Watts' actual results may
differ materially from those indicated by these forward-looking statements as a
result of a number of important factors. These factors include, but are not
limited to, the following: shortages in and pricing of raw materials and
supplies including recent price increases by suppliers of raw materials and the
Company's ability to pass these costs on to customers, loss of market share
through competition, introduction of competing products by other companies,
pressure on prices from competitors, suppliers, and/or customers, changes in
variable interest rates on Company borrowings, identification and disclosure of
material weaknesses in our internal control over financial reporting, failure to
expand our markets through acquisitions, failure or delay in developing new
products, lack of acceptance of new products, failure to manufacture products
that meet required performance and safety standards, foreign exchange rate
fluctuations, cyclicality of industries, such as plumbing and heating
wholesalers and home improvement retailers, in which the Company markets certain
of its products, economic factors, such as the levels of housing starts and
remodeling, affecting the markets where the Company's products are sold,
manufactured, or marketed, environmental compliance costs, product liability
risks, the results and timing of the Company's manufacturing restructuring plan,
changes in the status of current litigation, including the James Jones case, and
other risks and uncertainties discussed under the heading "Item 1A. Risk
Factors" in the Watts Water Technologies, Inc. Annual Report on Form 10-K for
the year ended December 31, 2006 filed with the Securities Exchange Commission
and other reports Watts files from time to time with the Securities and Exchange
Commission. Watts does not intend to, and undertakes no duty to, update the
information contained in this Press Release.

<PAGE>

                 WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
              (Amounts in thousands, except per share information)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                               Third Quarter Ended              Nine Months Ended
                                           ----------------------------    ----------------------------
                                           September 30,    October 1,     September 30,    October 1,
                                               2007            2006             2007           2006
                                           ------------    ------------    ------------    ------------
<S>                                        <C>             <C>             <C>             <C>
STATEMENTS OF INCOME
--------------------

Net sales ..............................   $    340,487    $    325,137    $  1,037,001    $    900,262

Income from continuing operations ......   $     18,174    $     21,324    $     55,914    $     58,954
Loss from discontinued operations ......            (80)         (3,137)            (54)   $     (3,358)
                                           ------------    ------------    ------------    ------------
Net income .............................   $     18,094    $     18,187    $     55,860          55,596
                                           ============    ============    ============    ============

DILUTED EARNINGS PER SHARE
--------------------------

Weighted Average Number of Common
Shares & Equivalents ...................         39,070          33,051          39,027          33,027

Income (loss) per Share:
     Continuing operations .............   $       0.47    $       0.65    $       1.43    $       1.79
     Discontinued operations ...........             --           (0.09)             --           (0.10)
                                           ------------    ------------    ------------    ------------
     Net income ........................   $       0.46    $       0.55    $       1.43    $       1.68
                                           ============    ============    ============    ============

Cash dividends per share ...............   $       0.10    $       0.09    $       0.30    $       0.27
</TABLE>

<PAGE>

                 WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (Amounts in thousands, except share information)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                  September 30,   December 31,
                                                                                       2007           2006
                                                                                  ------------    ------------
<S>                                                                               <C>             <C>
ASSETS
CURRENT ASSETS:
         Cash and cash equivalents ............................................   $    308,670    $    342,979
         Investment securities ................................................         38,975          11,825
         Trade accounts receivable, less allowance for doubtful accounts of
            $14,886 at September 30, 2007 and $10,543 at December 31, 2006 ....        253,622         228,502
         Inventories, net:
            Raw materials .....................................................        110,776         103,587
            Work in process ...................................................         51,541          39,593
            Finished goods ....................................................        191,713         173,236
                                                                                  ------------    ------------
         Total Inventories ....................................................        354,030         316,416
         Prepaid expenses and other assets ....................................         20,591          15,842
         Deferred income taxes ................................................         36,356          26,739
         Assets of discontinued operations ....................................         10,434          10,079
                                                                                  ------------    ------------
            Total Current Assets ..............................................      1,022,678         952,382
                                                                                  ------------    ------------
PROPERTY, PLANT AND EQUIPMENT:
         Property, plant and equipment, at cost ...............................        427,634         391,923
         Accumulated depreciation .............................................       (212,007)       (185,763)
                                                                                  ------------    ------------
            Property, plant and equipment, net ................................        215,627         206,160
                                                                                  ------------    ------------
OTHER ASSETS:
         Goodwill .............................................................        369,193         356,090
         Other, net ...........................................................        140,027         146,218
                                                                                  ------------    ------------
TOTAL ASSETS ..................................................................   $  1,747,525    $  1,660,850
                                                                                  ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
         Accounts payable .....................................................   $    106,464    $    120,954
         Accrued expenses and other liabilities ...............................        107,961         100,437
         Accrued compensation and benefits ....................................         39,386          42,593
         Current portion of long-term debt ....................................          5,153           7,522
         Liabilities of discontinued operations ...............................         28,507          27,852
                                                                                  ------------    ------------
          Total Current Liabilities ...........................................        287,471         299,358
                                                                                  ------------    ------------
LONG-TERM DEBT, NET OF CURRENT PORTION ........................................        458,563         441,697
DEFERRED INCOME TAXES .........................................................         39,798          34,585
OTHER NONCURRENT LIABILITIES ..................................................         48,949          52,686
MINORITY INTEREST .............................................................          4,278           5,971

STOCKHOLDERS' EQUITY:
         Preferred Stock, $.10 par value; 5,000,000 shares authorized;
             no shares issued or outstanding ..................................             --              --
         Class A Common Stock, $.10 par value; 80,000,000 shares authorized;
            1 vote per share; issued and outstanding: 31,480,417 shares at
            September 30, 2007 and 31,239,111 shares at December 31, 2006 .....          3,148           3,124
         Class B Common Stock, $.10 par value; 25,000,000 shares authorized;
            10 votes per share; issued and outstanding: 7,293,880 shares at
            September 30, 2007 and at December 31, 2006 .......................            729             729
         Additional paid-in capital ...........................................        376,262         367,795
         Retained earnings ....................................................        472,630         429,555
         Accumulated other comprehensive income ...............................         55,697          25,350
                                                                                  ------------    ------------
            Total Stockholders' Equity ........................................        908,466         826,553
                                                                                  ------------    ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ....................................   $  1,747,525    $  1,660,850
                                                                                  ============    ============
</TABLE>

<PAGE>

                 WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              (Amounts in thousands, except per share information)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                         Third Quarter Ended              Nine Months Ended
                                                     ----------------------------    ----------------------------
                                                     September 30,    October 1,     September 30,    October 1,
                                                          2007           2006            2007            2006
                                                     ------------    ------------    ------------    ------------
<S>                                                  <C>             <C>                <C>               <C>
Net sales ........................................   $    340,487    $    325,137       1,037,001         900,262
Cost of goods sold ...............................        230,031         212,809         697,238         585,267
                                                     ------------    ------------    ------------    ------------
      GROSS PROFIT ...............................        110,456         112,328         339,763         314,995
Selling, general & administrative expenses .......         78,742          75,549         246,896         218,399
Restructuring and other charges ..................          1,596             332           2,066          (5,109)
                                                     ------------    ------------    ------------    ------------
      OPERATING INCOME ...........................         30,118          36,447          90,801         101,705
                                                     ------------    ------------    ------------    ------------
Other (income) expense:
      Interest income ............................         (3,698)         (1,150)        (10,947)         (2,459)
      Interest expense ...........................          6,820           6,520          19,871          15,664
      Minority interest ..........................           (775)           (273)         (1,885)           (131)
      Other ......................................            606            (151)          1,683          (1,047)
                                                     ------------    ------------    ------------    ------------
                                                            2,953           4,946           8,722          12,027
                                                     ------------    ------------    ------------    ------------
      INCOME FROM CONTINUING OPERATIONS
         BEFORE INCOME TAXES .....................         27,165          31,501          82,079          89,678
Provision for income taxes .......................          8,991          10,177          26,165          30,724
                                                     ------------    ------------    ------------    ------------
      INCOME FROM CONTINUING OPERATIONS ..........         18,174          21,324          55,914          58,954
Loss from discontinued operations, net of taxes ..            (80)         (3,137)            (54)         (3,358)
                                                     ------------    ------------    ------------    ------------
      NET INCOME .................................   $     18,094    $     18,187          55,860          55,596
                                                     ============    ============    ============    ============
BASIC EPS
Income (loss) per share:
      Continuing operations ......................   $       0.47    $       0.65    $       1.45    $       1.81
      Discontinued operations ....................             --    $      (0.10)             --           (0.10)
                                                     ------------    ------------    ------------    ------------
      NET INCOME .................................   $       0.47    $       0.56    $       1.45    $       1.70
                                                     ============    ============    ============    ============
Weighted average number of shares ................         38,728          32,707          38,653          32,651
                                                     ============    ============    ============    ============
DILUTED EPS
Income (loss) per share:
      Continuing operations ......................   $       0.47    $       0.65    $       1.43    $       1.79
      Discontinued operations ....................             --    $      (0.09)             --           (0.10)
                                                     ------------    ------------    ------------    ------------
      NET INCOME .................................   $       0.46    $       0.55    $       1.43    $       1.68
                                                     ============    ============    ============    ============
Weighted average number of shares ................         39,070          33,051          39,027          33,027
                                                     ============    ============    ============    ============
      Dividends per share ........................   $       0.10    $       0.09    $       0.30    $       0.27
                                                     ============    ============    ============    ============
</TABLE>

<PAGE>

                 WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
                               SEGMENT INFORMATION
                             (Amounts in thousands)
                                   (Unaudited)

                                    Net Sales

                         Third Quarter Ended             Nine Months Ended
                     ---------------------------    ---------------------------
                     September 30,   October 1,     September 30,   October 1,
                          2007          2006             2007          2006
                     ------------   ------------    ------------   ------------

North America .....  $    215,809   $    211,769    $    658,586   $    616,584
Europe ............       110,518        101,437         334,285        257,553
China .............        14,160         11,931          44,130         26,125
                     ------------   ------------    ------------   ------------
Total .............  $    340,487   $    325,137    $  1,037,001   $    900,262
                     ============   ============    ============   ============


                               Operating Income

                         Third Quarter Ended             Nine Months Ended
                     ---------------------------    ---------------------------
                     September 30,   October 1,     September 30,   October 1,
                          2007          2006             2007          2006
                     ------------   ------------    ------------   ------------

North America .....  $     22,629   $     26,626    $     64,044   $     75,153
Europe ............        13,861         12,889          41,104         38,067
China .............           716          3,556           6,780          6,968
Corporate .........        (7,088)        (6,624)        (21,127)       (18,483)
                     ------------   ------------    ------------   ------------
Total .............  $     30,118   $     36,447    $     90,801   $    101,705
                     ============   ============    ============   ============

</TEXT>
</DOCUMENT>
</SUBMISSION>
