VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CWT
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
CWTCalifornia Water Service Group
$49.08$2.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksCWTCash Flow

California Water Service Group (CWT) Cash Flow Statement

30Y historyFree accessUpdated daily

Persistent capital expenditure requirements, which frequently exceed $100 million per quarter, have resulted in recurring free cash flow deficits, such as the $71.7 million shortfall recorded in 2025Q1.

CWT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations313.53M302.56M290.87M217.82M243.77M231.72M117.92M168.79M179.02M147.84M159.7M144.63M128.13M124.17M131.91M111.27M75.51M72.42M95.73M50.05M60.97M86.26M55.41M44.43M33.41M38.59M34.63M42.7M37.5M39.4M33.2M
Operating CF Growth %15%4.02%33.54%-10.65%5.2%96.5%-30.14%-5.71%21.09%-7.43%10.42%12.88%3.19%-5.87%18.55%47.36%4.26%-24.35%91.25%-17.9%-29.32%55.67%24.71%32.97%-13.4%11.44%-18.91%13.87%-4.82%18.67%11.41%
Operating CF / Revenue %31.02%30.25%28.05%27.41%28.8%29.3%14.85%23.62%25.64%22.17%26.21%24.58%21.44%21.26%23.56%22.17%16.4%16.12%23.33%13.64%18.21%26.89%17.56%16.03%12.7%15.63%14.14%20.69%20.13%20.17%18.16%
Net Income118.92M127.85M190.09M51.91M95.26M100.98M96.83M63.12M65.58M67.18M48.67M45.02M56.74M47.25M48.83M37.71M37.66M40.55M39.8M31.16M25.58M27.22M26.03M19.42M19.07M14.96M19.96M19.9M18.4M23.3M19.1M
Depreciation & Amortization150.32M146.52M134.14M123.12M117.36M111.58M100.94M91.29M85.71M78.59M65.2M63.18M63.32M60.25M56.87M51.98M45.27M41.64M39.48M33.56M30.65M0000000000
Deferred Taxes38.2M38.2M40.45M35.63M26.88M25.2M34.44M15.35M20.91M21.09M26.82M24.39M34.13M9.8M34.13M00010.66M-262K3.22M3.91M17.64M2.83M786K2.92M-3.2M1.1M2.1M1.9M-2.2M
Other Non-Cash Items-4.11M-11.32M48.95M-11.28M21.33M-6.19M-8.86M-10.38M-161K-5.26M3.21M728K-248K-797K-1.4M8.22M2.04M-9K4.44M31.72M665K26.48M26.11M18.65M18.26M18.04M18.3M15.7M13.5M12.9M13.2M
Working Capital Changes5.45M-3.68M-126.49M15.44M-22.23M-6.66M-110.02M2.69M3.84M-16.88M12.94M8.73M-28M5.83M-6.43M13.35M-9.45M-9.76M1.35M-12.56M1.2M28.65M-14.36M3.53M-4.7M2.67M-430K6M3.5M1.3M3.1M
Capital Expenditures-406.89M-516.99M-470.8M-383.75M-327.76M-293.19M-298.65M-273.77M-271.71M-259.19M-228.94M-176.83M-132.01M-122.99M-127.68M-118.55M-123.93M-110.61M-107.8M-101.34M-114.41M-94.52M-68.57M-74.25M-88.36M-62.05M-37.16M-44.5M-34.6M-32.9M-35.7M
CapEx / Revenue %40.26%51.69%45.41%48.29%38.72%37.07%37.6%38.31%38.92%38.87%37.57%30.05%22.09%21.06%22.8%23.62%26.92%24.61%26.27%27.61%34.18%29.47%21.73%26.79%33.58%25.14%15.18%21.56%18.57%16.85%19.53%
CapEx / D&A2.71x3.53x3.51x3.12x2.79x2.63x2.96x3.00x3.17x3.30x3.51x2.80x2.08x2.04x2.25x2.28x2.74x2.66x2.73x3.02x3.73x----------
CapEx Coverage (OCF/CapEx)0.77x0.59x0.62x0.57x0.74x0.79x0.39x0.62x0.66x0.57x0.70x0.82x0.97x1.01x1.03x0.94x0.61x0.65x0.89x0.49x0.53x0.91x0.81x0.60x0.38x0.62x0.93x0.96x1.08x1.20x0.93x
Cash from Investing-539.7M-520.14M-474.87M-389.42M-335.52M-300.87M-346.07M-275.96M-273.08M-206.65M-230.84M-178.26M-134.77M-125.2M-128.93M-123.27M-122.61M-114.72M-99.88M-100.33M-114.57M-92.67M-69.46M-75.54M-87.66M-62.05M-37.16M-44.5M-34.6M-32.9M-35.7M
Acquisitions00-1.61M-175K0-6.45M-40.48M01.49M4.71M2.76M319K000000-24.92M-1.48M-509K-471K-900K-6.09M-2.3M000000
Purchase of Investments000000-4.6M-2.22M-4.92M-5.61M-2.86M-2.03M-3.21M-3.28M-3.29M-1.74M-1.89M-1.81M0000000000000
Sale of Investments000001M003.49M1.56M495K00000000000000000000
Other Investing-132.81M-3.15M-2.46M-5.5M-7.77M-2.23M-2.33M28K-1.43M51.88M-2.3M607K453K1.07M2.04M-2.98M3.2M-2.29M32.85M2.5M353K2.32M14K4.8M3.01M000000
Cash from Financing239.78M219.26M194.72M171.54M96.12M104.68M229.98M102.75M46.48M128.09M87.79M22.88M-1.28M-10.26M8.6M-3.08M79.52M38.29M11.28M-3.31M104.38M-2.87M30.01M32.91M54.35M21.17M4.12M2.2M-4.1M-6.1M-2.4M
Dividends Paid-73.61M-73.85M-65.46M-59.04M-54.19M-47.4M-41.77M-38.02M-36.04M-34.56M-33.08M-32.07M-31.06M-29.62M-26.39M-25.67M-24.75M-24.48M-24.35M-24.12M-21.97M-21.11M-20.08M-17.72M-17.16M-17.07M-16.39M-13.9M-13.7M-13.5M-13.2M
Dividend Payout Ratio %-57.6%34.31%113.73%56.44%46.87%43.13%60.24%54.96%51.45%67.96%71.23%54.75%62.68%54.04%68.08%65.73%60.35%60.88%76.93%85.27%76.97%76.58%91.28%89.95%114.07%82.09%77.46%74.46%57.94%69.11%
Debt Issuance (Net)1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K1000K-1000K1000K-961K-1000K-1000K1000K1000K1000K1000K1000K1000K1000K
Stock Issued10.18M4.04M89.03M115.11M106.74M197.72M83.58M20.42M0000110.69M110.69M0965K912K614K0372K79.55M720K37.54M43.78M00644K46K001.4M
Share Repurchases-1.15M-1.43M-1.44M-1.84M-2.01M-1.77M-1.68M-2.5M-1.65M-1.5M-744K-338K7.11M00000-3.72M000000000000
Other Financing167.88M68.19M23.66M126.44M122.75M17.54M100.66M40.63M11.31M12.99M78.61M9.64M5.69M-44.13M-431K1.03M-875K03.72M22.16M28.77M18.47M16.22M17.72M18.83M13.2M1.86M8.78M2.7M3.3M5.3M
Net Change in Cash13.61M1.69M10.72M-59K4.37M35.52M1.83M-4.42M-47.59M69.28M16.66M-10.75M-7.92M-11.28M11.59M-15.07M32.41M-4M7.13M-53.58M50.78M-9.29M15.96M1.79M110K-2.29M1.59M300K-1.1M300K-4.9M
Exchange Rate Effect000000000000000000001K000000-100K100K-100K0
Cash at Beginning97.37M95.69M84.97M85.03M80.65M45.13M43.3M47.72M95.3M25.49M8.84M19.59M27.51M38.79M27.2M42.28M9.87M13.87M6.73M60.31M9.53M18.82M2.86M1.06M953K3.24M1.66M1.1M1.7M1.4M6.3M
Cash at End103.74M97.37M95.69M84.97M85.03M80.65M45.13M43.3M47.72M94.78M25.49M8.84M19.59M27.51M38.79M27.2M42.28M9.87M13.87M6.73M60.31M9.53M18.82M2.86M1.06M953K3.24M1.4M600K1.7M1.4M
Free Cash Flow-93.36M-214.43M-179.93M-165.93M-83.98M-61.48M-180.73M-104.98M-92.69M-111.35M-69.24M-32.2M-3.88M1.19M4.23M-7.27M-48.42M-38.18M-12.07M-51.29M-53.45M-8.26M-13.16M-29.82M-54.95M-23.46M-2.53M-1.8M2.9M6.5M-2.5M
FCF Growth %44.53%-19.17%-8.44%-97.57%-36.61%65.98%-72.16%-13.26%16.76%-60.82%-115.01%-729.52%-427.59%-72.01%158.19%84.98%-26.8%-216.25%76.46%4.04%-547.21%37.26%55.86%45.72%-134.19%-825.89%-40.78%-162.07%-55.38%360%-200%
FCF Margin %-9.24%-21.44%-17.35%-20.88%-9.92%-7.77%-22.75%-14.69%-13.28%-16.7%-11.36%-5.47%-0.65%0.2%0.76%-1.45%-10.52%-8.5%-2.94%-13.97%-15.97%-2.57%-4.17%-10.76%-20.88%-9.51%-1.04%-0.87%1.56%3.33%-1.37%
FCF / Net Income %-78.51%-167.25%-94.3%-319.64%-87.47%-60.79%-186.64%-166.32%-141.33%-165.75%-142.25%-71.53%-6.84%2.51%8.67%-19.29%-128.57%-94.16%-30.33%-164.6%-208.94%-30.33%-50.57%-153.59%-288.08%-156.78%-12.69%-9.05%15.76%27.9%-13.09%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Regulatory lag and capital intensity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Volatility Risks

As reported in quarterly financial statements, CWT's operating cash flow has demonstrated significant variance, ranging from a low of $26.5 million in 2024Q1 to a peak of $167.3 million in 2025Q3, suggesting that cash generation is highly sensitive to seasonal demand and regulatory timing.

The inconsistency in operating cash flow suggests that the company's core regulated operations may be struggling with the timing of cost recovery mechanisms. Investors should monitor whether these fluctuations represent temporary working capital timing differences or a more structural inability to convert regulated earnings into reliable cash inflows.

Infrastructure Investment Outpacing Internal Cash

Based on the provided cash flow data, CWT consistently maintains a high capital expenditure profile, with quarterly investments frequently exceeding $100 million, which significantly outstrips operating cash flow in most periods and necessitates a heavy reliance on external financing to fund the expanding rate base.

The persistent gap between capital expenditures and operating cash flow is typical for a utility in a heavy investment cycle, yet the magnitude of this deficit warrants caution. This aggressive spending appears to be driven by mandatory infrastructure upgrades, which may pressure liquidity if regulatory rate cases do not provide timely, commensurate revenue increases.

External Capital Dependency Remains Elevated

According to recent financial disclosures, CWT frequently records negative free cash flow, such as the $71.7 million deficit in 2025Q1, forcing the company to tap capital markets to bridge the funding gap and sustain its long-standing commitment to dividend growth for shareholders.

The reliance on external financing to cover both capital expenditures and dividend payments suggests a vulnerable cash position. If capital market conditions tighten or the cost of debt increases, the company may face difficult trade-offs between maintaining its dividend streak and funding essential infrastructure projects.

Dividend Sustainability Amidst Cash Deficits

As indicated by the quarterly cash flow tables, CWT maintains dividend payments despite recurring free cash flow deficits, with OCF-to-dividend coverage ratios fluctuating widely from 1.6x in 2024Q1 to 9.4x in 2025Q3, reflecting the inherent tension between capital reinvestment and shareholder distributions.

While the dividend history is impressive, the reliance on external financing to support these payouts appears to be a structural feature rather than a temporary anomaly. Investors should interpret this as a signal that dividend safety is tethered more to the company's access to debt markets than to its current cash-generating capacity.

CWT — Frequently Asked Questions

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

How much cash does California Water Service Group (CWT) generate from operations?

California Water Service Group (CWT) generated $302.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is California Water Service Group's free cash flow?

California Water Service Group (CWT) reported negative free cash flow of $214.4M in 2025, indicating capital requirements exceeded cash from operations.

What is California Water Service Group's capital expenditure (CapEx)?

California Water Service Group (CWT) spent $517.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does California Water Service Group distribute cash to shareholders?

In 2025, California Water Service Group (CWT) returned $73.9M to shareholders via cash dividends and spent $1.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.