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
HTOH2O America
$60.69$2.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

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

H2O America (HTO) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital expenditure requirements frequently outpace internal cash generation, as evidenced by the $217.9 million investment in 2025Q3 which significantly exceeded the company's quarterly operating cash flow.

HTO 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 Operations245.33M244.8M195.53M190.83M166.2M130.04M104.05M130M91.34M101.11M114.57M98.15M65.91M63.42M74.37M64.2M37.17M54.55M51.79M42.03M44.52M42.62M41.23M42.02M29.09M25.45M24.03M23.58M26.93M23.9M19.3M
Operating CF Growth %122.11%25.2%2.46%14.82%27.81%24.98%-19.96%42.33%-9.66%-11.75%16.73%48.92%3.92%-14.71%15.83%72.74%-31.86%5.32%23.22%-5.6%4.46%3.37%-1.89%44.46%14.29%5.91%1.93%-12.45%12.69%23.83%-13.06%
Operating CF / Revenue %30.05%30.58%26.12%28.47%26.78%22.67%18.43%30.92%22.97%25.98%33.73%32.17%20.62%22.91%28.43%26.87%17.24%25.24%23.5%20.34%23.53%23.66%24.7%27.93%19.87%18.7%19.51%20.15%25.41%21.71%18.81%
Net Income105.04M102.58M93.97M84.99M73.83M60.48M61.52M23.63M38.77M61.1M52.84M37.88M51.81M22.38M22.32M20.88M24.41M15.17M21.46M19.32M38.58M21.84M19.79M18.68M14.23M14.02M10.66M15.88M16.02M15.2M18.6M
Depreciation & Amortization124.63M120.49M115.05M108.14M106.44M96.47M91.62M68.49M56.91M50.5M46.3M42.33M39.49M36.59M34.63M32.71M29.76M25.64M24.04M22.85M00000000000
Deferred Taxes5.28M5.18M10.36M-8.51M-3.24M-2.85M-5.5M-1.25M-9.49M-436K4.8M15.63M26.07M11.57M12.23M16.46M8.08M6.3M6.08M-1.78M10.77M1.92M10.11M6.4M3M1.99M-1.54M813K1.65M1.9M300K
Other Non-Cash Items-41.75M-6.24M-25.69M-2.11M-7.75M-11.14M-7.2M-909K414K-19.4M-13.62M-1.89M-2.57M-1.06M-910K23K-15.37M0-1.22M05.84M20.57M16.34M14.86M14.01M13.24M11.85M7.17M7.96M8.8M3.4M
Working Capital Changes45.68M16.34M-3.78M3.68M-7.87M-17.17M-39.95M36.64M2.62M6.71M22.56M2.6M-49.91M-6.97M5.53M-6.51M-10.52M6.53M832K977K-10.67M-1.7M-5.01M2.08M-2.15M-3.8M3.06M-288K1.3M-2M-3M
Capital Expenditures-217.87M-522.9M-380.64M-290.72M-244.24M-253.81M-214.97M-1.02B-148.34M-152.41M-145.58M-110.45M-103.49M-97.02M-106.76M-71.57M-100.66M-64.16M-71.54M-74.38M-71.76M-51.77M-42.26M-62.25M-37.6M-48M-33.77M-32.36M-38.72M-24.2M-21.1M
CapEx / Revenue %8.06%0%50.86%43.37%39.35%44.24%38.08%242.05%37.3%39.16%42.85%36.2%32.37%35.04%40.82%29.95%46.68%27.14%32.47%36%37.92%28.74%25.32%41.37%25.69%35.27%27.42%27.66%36.52%21.98%20.57%
CapEx / D&A0.53x0.00x3.31x2.69x2.29x2.63x2.35x14.86x2.61x3.02x3.14x2.61x2.62x2.65x3.08x2.19x3.38x2.29x2.98x3.25x-----------
CapEx Coverage (OCF/CapEx)3.73x-0.51x0.66x0.68x0.51x0.48x0.13x0.62x0.66x0.79x0.89x0.64x0.65x0.70x0.90x0.37x0.93x0.72x0.57x0.62x0.82x0.98x0.68x0.77x0.53x0.71x0.73x0.70x0.99x0.91x
Cash from Investing-528.27M-520.1M-340.1M-322.27M-244.33M-260M-214.26M-1.02B-146.84M-113.87M-122.13M-110.61M-97.64M-95.77M-104.2M-75.72M-74.76M-64.16M-66.65M-91.36M-65.31M-48.51M-35.48M-57.66M-38.95M-49.3M-34.44M-28.36M-36.13M-31.7M-9.3M
Acquisitions000-7.54M-433K-23.59M1.15M-834.72M1.62M-1.15M-1.07M-991K-1.77M-3.35M-2.28M-4.04M-3.5M0004.08M0000000000
Purchase of Investments000000000-116K-328K-1.1M-13K-4.23M-678K-156K000-48.24M00000000000
Sale of Investments2.8M2.8M0000004.11M04.51M1.93M3.06M00033.94M00000000000004.3M
Other Investing-465.27M-522.9M40.54M-24.01M344K17.4M-435K-137K-4.24M39.8M20.34M04.57M8.83M5.52M43K-4.54M-5.51M4.89M31.26M2.37M3.26M6.78M4.59M-1.35M-1.3M-678K4M2.59M-7.5M7.5M
Cash from Financing412.26M284.87M145.96M128.82M78.35M132.81M101.53M484.99M468.42M-4.79M27.67M15.3M31.83M32.12M5.62M36.52M37.91M7.62M15.91M47.9M15.17M4.39M-5.13M25.4M5.16M28.09M11.07M-3.16M13.43M-300K-5.5M
Dividends Paid-60.41M-58.65M-52.13M-47.91M-43.58M-40.14M-36.51M-34.13M-23.07M-21.33M-16.56M-15.88M-15.18M-14.44M-13.23M-12.82M-12.6M-12.2M-11.88M-11.09M-10.33M-9.78M-9.32M-8.86M-8.4M-7.83M-7.49M-7.38M-7.42M-7.2M-7.2M
Dividend Payout Ratio %-57.17%55.48%56.37%59.03%66.37%59.35%145.85%59.52%36.03%31.34%41.93%29.3%64.52%59.28%61.42%51.64%80.43%55.33%57.39%-----------
Debt Issuance (Net)01000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-252K1000K-50K1000K1000K1000K1000K-1000K-1000K
Stock Issued384.86M122.81M85.01M80.66M39.09M91.03M00411.38M000035.89M0000890K1.3M10K21K19K00000000
Share Repurchases0000000-10K0000000000000-185K-144K0000-7.11M-158K0-3.2M
Other Financing433.23M71.69M29.99M18.49M20.45M23.12M24.09M17.24M5.11M8.46M30.23M10.41M6.81M9.01M7.25M4.44M3.1M3.17M13.11M15.39M11.42M12.6M4.57M15.99M13.62M15.62M10.66M8.03M6M8.4M5.9M
Net Change in Cash129.31M9.57M1.39M-2.62M225K1.64M-8.68M-407.78M412.92M-17.55M20.11M2.84M100K-223K-24.21M25M314K-1.99M1.05M-1.43M-5.61M-1.5M621K9.77M-4.7M4.24M659K-7.94M4.23M-8.1M4.5M
Exchange Rate Effect0000000000000000000000000000000
Cash at Beginning20.69M11.11M9.72M12.34M12.12M9.27M17.94M420.72M7.8M25.35M5.24M2.4M2.3M2.52M26.73M1.73M1.42M3.41M2.35M3.79M9.4M10.9M10.28M508K5.02M783K124K8.07M3.83M11.9M7.4M
Cash at End153.01M20.69M11.11M9.72M12.34M10.91M9.27M12.94M420.72M7.8M25.35M5.24M2.4M2.3M2.52M26.73M1.73M1.42M3.41M2.35M3.79M9.4M10.9M10.28M324K5.02M783K124K8.07M3.8M11.9M
Free Cash Flow27.45M-278.1M-185.11M-99.89M-78.04M-123.77M-110.92M-887.77M-56.99M-51.3M-31.01M-12.29M-37.58M-33.59M-32.39M-7.36M-63.49M-9.61M-19.75M-32.35M-27.23M-9.15M-1.03M-20.22M-8.51M-22.55M-9.73M-8.78M-11.78M-300K-1.8M
FCF Growth %113.48%-50.23%-85.31%-28%36.95%-11.58%87.51%-1457.68%-11.1%-65.43%-152.26%67.28%-11.85%-3.72%-339.95%88.4%-560.73%51.33%38.96%-18.77%-197.72%-786.43%94.9%-137.78%62.28%-131.71%-10.81%25.46%-3827.33%83.33%-156.25%
FCF Margin %3.36%-34.74%-24.73%-14.9%-12.57%-21.57%-19.65%-211.13%-14.33%-13.18%-9.13%-4.03%-11.75%-12.13%-12.38%-3.08%-29.44%-4.45%-8.96%-15.66%-14.39%-5.08%-0.62%-13.44%-5.81%-16.57%-7.9%-7.51%-11.12%-0.27%-1.75%
FCF / Net Income %26.14%-271.11%-197%-117.54%-105.71%-204.65%-180.32%-3793.39%-147.01%-86.65%-58.69%-32.45%-72.53%-150.08%-145.13%-35.26%-260.14%-63.34%-92%-167.4%-70.59%-41.89%-5.22%-108.28%-59.76%-175.29%-91.24%-55.29%-68.9%-1.97%-9.68%

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Regulatory lag and financing

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Quality Volatility

According to quarterly financial data, HTO's operating cash flow has demonstrated significant inconsistency, ranging from a low of $31.5 million in 2023Q4 to a peak of $77.3 million in 2025Q3, reflecting the inherent difficulty in predicting cash generation within the current regulatory and seasonal environment.

The variability in operating cash flow suggests that HTO remains highly sensitive to seasonal demand patterns and the timing of regulatory true-ups. Investors should monitor whether the company can stabilize these inflows to better support its ongoing infrastructure commitments without relying on frequent external financing.

Capital Intensity Outpacing Internal Generation

As reported in recent financial statements, HTO's capital expenditure reached a high of $217.9 million in 2025Q3, which significantly exceeds the company's quarterly operating cash flow, indicating a heavy reliance on external capital to fund the expansion of its rate base in high-growth corridors.

The aggressive investment profile appears necessary to support the company's expansion into the Texas market, yet it creates a persistent cash flow deficit. This level of spending implies that the company's growth is entirely dependent on its ability to secure capital on favorable terms while awaiting regulatory recovery.

Financing Capacity and Capital Dependence

Based on reported figures, HTO has frequently utilized net stock issuance to bridge its free cash flow deficits, with a notable $57.2 million issuance in 2025Q2, highlighting a potential reliance on equity markets to maintain liquidity amidst substantial capital expenditure requirements and fluctuating debt service obligations.

The company's reliance on equity issuance may indicate that traditional debt markets are either constrained or that management is prioritizing balance sheet flexibility. This strategy warrants further investigation, as persistent dilution could undermine the long-term earnings per share growth expected by shareholders.

Dividend Coverage Amidst Cash Burn

Data from recent filings shows that HTO maintains an OCF-to-dividend coverage ratio that has fluctuated between 2.6 and 5.2, suggesting that while dividends are currently supported by operating cash, the sustainability of these payouts may be pressured by the company's ongoing, high-intensity capital investment cycle.

While the current coverage appears adequate, the volatility in operating cash flow means that any significant regulatory delay or operational disruption could tighten the margin of safety for dividend payments. Investors should monitor whether the company's dividend policy remains consistent as it navigates its national expansion strategy.

HTO — Frequently Asked Questions

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

How much cash does H2O America (HTO) generate from operations?

H2O America (HTO) generated $244.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is H2O America's free cash flow?

H2O America (HTO) reported negative free cash flow of $278.1M in 2025, indicating capital requirements exceeded cash from operations.

What is H2O America's capital expenditure (CapEx)?

H2O America (HTO) spent $0.0M 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 H2O America distribute cash to shareholders?

In 2025, H2O America (HTO) returned $58.6M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.