Capital allocation remains heavily skewed toward infrastructure, with CapEx-to-OCF ratios frequently exceeding 100%, such as the 175.0% recorded in 2025Q3, necessitating ongoing access to capital markets to fund operations.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 976.35M | 1.01B | 770.34M | 933.59M | 600.31M | 644.68M | 508.02M | 338.52M | 368.52M | 381.32M | 395.79M | 370.79M | 363.79M | 367.82M | 368.41M | 366.85M | 263.84M | 258.59M | 221.51M | 194.17M | 170.73M | 199.67M | 173.6M | 143.37M | 121.56M | 102.17M | 86.97M | 74.1M | 55.2M | 41.8M | 37.6M |
| Operating CF Growth % | 93.24% | 31.17% | -17.49% | 55.52% | -6.88% | 26.9% | 50.07% | -8.14% | -3.36% | -3.66% | 6.74% | 1.93% | -1.1% | -0.16% | 0.43% | 39.04% | 2.03% | 16.74% | 14.08% | 13.73% | -14.5% | 15.02% | 21.08% | 17.94% | 18.98% | 17.47% | 17.37% | 34.24% | 32.06% | 11.17% | 14.63% |
| Operating CF / Revenue % | 38.25% | 40.83% | 36.93% | 45.46% | 26.24% | 34.33% | 34.73% | 38.05% | 43.97% | 47.1% | 48.27% | 45.54% | 46.65% | 47.85% | 48.62% | 51.53% | 36.34% | 38.56% | 35.33% | 32.23% | 32% | 40.19% | 39.27% | 39.04% | 37.75% | 33.25% | 31.56% | 28.8% | 36.56% | 30.69% | 30.69% |
| Net Income | 556.97M | 616.37M | 595.31M | 498.23M | 465.24M | 431.61M | 284.85M | 224.54M | 191.99M | 239.74M | 234.18M | 201.79M | 213.88M | 204.99M | 184.09M | 144.76M | 123.97M | 104.35M | 97.92M | 95.01M | 92M | 91.16M | 80.01M | 70.8M | 67.21M | 60.11M | 52.89M | 36.3M | 28.8M | 23.2M | 20.8M |
| Depreciation & Amortization | 428.82M | 417.47M | 369.55M | 343.69M | 321.18M | 297.95M | 257.06M | 156.48M | 146.67M | 136.72M | 133.01M | 128.74M | 126.53M | 124.79M | 117M | 111.94M | 121.07M | 114.94M | 94.3M | 88.01M | 75.04M | 65.49M | 58.86M | 51.46M | 44.32M | 40.17M | 34.1M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 19.84M | -3.18M | -27.76M | -79.84M | -23.05M | -8.51M | -17.78M | -10.44M | -14.95M | 13.78M | 17.25M | 16.51M | 31.48M | 26.74M | 77.56M | 74.14M | 74.15M | 47.24M | 45.77M | 21.99M | 10.79M | 26.03M | 40.58M | 26.74M | 18.47M | 14.94M | 10.88M | 6.3M | 5M | 3.8M | 600K |
| Other Non-Cash Items | 30.63M | 20.9M | -100.18M | -15.24M | -5.7M | 17.97M | 12.9M | -40.2M | 54.7M | -8.04M | 19.44M | 39.8M | -2.97M | 8.65M | -5.8M | 8.72M | 2.24M | 4.44M | 1.09M | -269K | 2.41M | -1.18M | -3.61M | -5.69M | -7.75M | -3.33M | -3.55M | 34.2M | 14.8M | 14.5M | 14.5M |
| Working Capital Changes | -65.23M | -53.96M | -76.37M | 175.43M | -169.57M | -104.42M | -37.17M | 773K | -17.46M | -7.22M | -13.48M | -21.89M | -11.96M | -2.42M | -9.98M | 23.43M | -61.62M | -15.99M | -21.45M | -10.58M | -9.52M | 18.18M | -2.23M | 66K | -683K | -9.71M | -7.35M | -2.7M | 6.6M | 300K | 1.7M |
| Capital Expenditures | -1.48B | -1.43B | -1.33B | -1.2B | -1.06B | -1.02B | -4.33B | -550.27M | -495.74M | -478.09M | -383M | -364.69M | -328.61M | -308.17M | -347.99M | -330.58M | -335.25M | -286.96M | -267.42M | -238.14M | -271.71M | -237.46M | -195.74M | -330.15M | -136.16M | -124.09M | -129.74M | -96.4M | -58.9M | -39M | -73.5M |
| CapEx / Revenue % | 58.11% | 57.79% | 63.74% | 58.38% | 46.45% | 54.34% | 296.28% | 61.85% | 59.15% | 59.06% | 46.71% | 44.79% | 42.13% | 40.09% | 45.92% | 46.43% | 46.17% | 42.79% | 42.65% | 39.53% | 50.93% | 47.8% | 44.28% | 89.9% | 42.28% | 40.38% | 47.09% | 37.47% | 39.01% | 28.63% | 60% |
| CapEx / D&A | 3.46x | 3.43x | 3.60x | 3.49x | 3.31x | 3.43x | 16.86x | 3.52x | 3.38x | 3.50x | 2.88x | 2.83x | 2.60x | 2.47x | 2.97x | 2.95x | 2.77x | 2.50x | 2.84x | 2.71x | 3.62x | 3.63x | 3.33x | 6.42x | 3.07x | 3.09x | 3.80x | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.66x | 0.71x | 0.58x | 0.78x | 0.56x | 0.63x | 0.12x | 0.62x | 0.74x | 0.80x | 1.03x | 1.02x | 1.11x | 1.19x | 1.06x | 1.11x | 0.79x | 0.90x | 0.83x | 0.82x | 0.63x | 0.84x | 0.89x | 0.43x | 0.89x | 0.82x | 0.67x | 0.77x | 0.94x | 1.07x | 0.51x |
| Cash from Investing | -1.49B | -1.51B | -1.16B | -1.22B | -1.18B | -1.06B | -4.33B | -604.6M | -639.82M | -480.38M | -383.21M | -394.06M | -292.5M | -221.56M | -364.68M | -284.9M | -384.2M | -320.66M | -238.77M | -344.04M | -225.35M | -299.12M | -232.5M | -330.15M | -151.05M | -144.37M | -129.1M | -140.6M | -84.4M | -40.7M | -73.5M |
| Acquisitions | -2.38M | 0 | 166.81M | -3.54M | -115.81M | -34.51M | -3.5B | -56.79M | -144.98M | -4.52M | -1.68M | -28.34M | -14.06M | -24.38M | -151.28M | -8.52M | 4.65M | 2.17M | -14.66M | -51.23M | -11.85M | -11.63M | -54.3M | -192.33M | -8.91M | -9.52M | -3.55M | -39.2M | -24.5M | -1.2M | -42.1M |
| Purchase of Investments | -22.35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.24M | -145.16M | -134.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 20M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.33M | 94.9M | 102.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.88M | 0 | 0 | 0 | 0 |
| Other Investing | -2.23M | -80.76M | -339K | -19.08M | 271K | -1.03M | 1.7M | 2.46M | 899K | 2.22M | 1.46M | -1.03M | 50.16M | 110.99M | 134.59M | 13.1M | -3.34M | -3.96M | 43.31M | -54.68M | 58.2M | -50.03M | 17.54M | 25.5M | -5.97M | -10.77M | 307K | -5M | -1M | -500K | 0 |
| Cash from Financing | 569.12M | 525.91M | 397.48M | 281.36M | 578.83M | 417.12M | 1.96B | 2.13B | 270.72M | 99.51M | -12.04M | 22.36M | -72.21M | -146.72M | -6.42M | -79.67M | 104.42M | 69M | 17.67M | 120.38M | 86.79M | 97.13M | 61.25M | 191.62M | 34.4M | 39.13M | 45.52M | 62.9M | 29.2M | -2M | 35M |
| Dividends Paid | -381.35M | -373.82M | -346.39M | -316.81M | -288.63M | -258.65M | -232.57M | -188.51M | -150.74M | -140.66M | -130.92M | -121.25M | -112.11M | -102.89M | -93.42M | -87.13M | -80.91M | -74.73M | -68.5M | -63.76M | -58.02M | -51.14M | -45.81M | -39.93M | -36.84M | -34.34M | -30.51M | -29.3M | -18.5M | -16.3M | -14.8M |
| Dividend Payout Ratio % | - | 60.65% | 58.19% | 63.59% | 62.04% | 59.93% | 81.65% | 83.95% | 78.51% | 58.67% | 55.91% | 60.09% | 48.06% | 46.49% | 47.53% | 60.9% | 65.26% | 71.61% | 69.96% | 67.11% | 63.07% | 56.1% | 57.25% | 56.31% | 54.82% | 57.13% | 57.69% | 80.72% | 102.43% | 70.26% | 71.15% |
| Debt Issuance (Net) | 4M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 800K | 1000K | 1000K |
| Stock Issued | 254.87M | 316.37M | 51.61M | 338.99M | 79.66M | 320.71M | 745.82M | 1.95B | 5.16M | 1.45M | 1.39M | 677K | 0 | 10.29M | 13.19M | 12.61M | 12.53M | 11.89M | 33.3M | 10.4M | 66.05M | 21.42M | 56.19M | 134.83M | 10.61M | 13.52M | 37.19M | 7.1M | 32.6M | 10.7M | 14.7M |
| Share Repurchases | -2.98M | -2.28M | -4.05M | -3.98M | -1.19M | -3.29M | -4.37M | -1.87M | -2.56M | -2.17M | -3.03M | -25.25M | -15.76M | -12.82M | -1.46M | -1.16M | -770K | -304K | -397K | -863K | -972K | -1.75M | -1.08M | -1.52M | -25.05M | -4.49M | -4.38M | -3.3M | -7.6M | -4.2M | -2.3M |
| Other Financing | 24.1M | 20.75M | 13.46M | 15.63M | 8.95M | 8.36M | 2.74M | -22.25M | 7.14M | 13.26M | 1.22M | 10.39M | 9.49M | 49.13M | 4.76M | 21.47M | -669K | 3.89M | 13.95M | 12.76M | 9.17M | 9.94M | 9.52M | 10.83M | 9.23M | 524K | 2.8M | 5.3M | 32.9M | -1.7M | -1.9M |
| Net Change in Cash | 55.14M | 25.62M | 4.54M | -6.79M | 831K | 5.74M | -1.86B | 1.87B | -577K | 441K | 534K | -909K | -920K | -463K | -2.68M | 2.27M | -15.94M | 6.92M | 404K | -29.5M | 32.17M | -2.32M | 2.36M | 4.84M | 4.91M | -3.08M | 3.39M | -3.5M | 0 | -800K | -900K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 100K | 0 |
| Cash at Beginning | 34.78M | 9.16M | 4.61M | 11.4M | 10.57M | 4.83M | 1.87B | 3.63M | 4.2M | 3.76M | 3.23M | 4.14M | 5.06M | 5.52M | 8.2M | 5.93M | 21.87M | 14.94M | 14.54M | 44.04M | 11.87M | 14.19M | 10.76M | 5.92M | 1.01M | 4.09M | 4.66M | 8.2M | 700K | 1.5M | 2.4M |
| Cash at End | 75.93M | 34.78M | 9.16M | 4.61M | 11.4M | 10.57M | 4.83M | 1.87B | 3.63M | 4.2M | 3.76M | 3.23M | 4.14M | 5.06M | 5.52M | 8.2M | 5.93M | 21.87M | 14.94M | 14.54M | 44.04M | 11.87M | 13.12M | 10.76M | 5.92M | 1.01M | 8.05M | 4.7M | 700K | 700K | 1.5M |
| Free Cash Flow | -507.01M | -419.52M | -559.4M | -265.52M | -462.46M | -375.84M | -3.83B | -211.75M | -127.22M | -96.77M | 12.79M | 6.11M | 35.18M | 59.65M | 20.42M | 36.26M | -71.41M | -28.37M | -45.91M | -43.97M | -100.98M | -37.79M | -22.13M | -186.78M | -14.6M | -21.92M | -42.77M | -22.3M | -3.7M | 2.8M | -35.9M |
| FCF Growth % | 2.15% | 25.01% | -110.69% | 42.59% | -23.05% | 90.18% | -1706.68% | -66.45% | -31.46% | -856.5% | 109.53% | -82.65% | -41.02% | 192.08% | -43.68% | 150.78% | -151.73% | 38.21% | -4.41% | 56.45% | -167.23% | -70.73% | 88.15% | -1178.96% | 33.38% | 48.74% | -91.78% | -502.7% | -232.14% | 107.8% | -33.96% |
| FCF Margin % | -19.86% | -16.95% | -26.82% | -12.93% | -20.21% | -20.01% | -261.55% | -23.8% | -15.18% | -11.95% | 1.56% | 0.75% | 4.51% | 7.76% | 2.7% | 5.09% | -9.83% | -4.23% | -7.32% | -7.3% | -18.93% | -7.61% | -5.01% | -50.86% | -4.54% | -7.13% | -15.52% | -8.67% | -2.45% | 2.06% | -29.31% |
| FCF / Net Income % | -91.03% | -68.06% | -93.97% | -53.29% | -99.4% | -87.08% | -1343.04% | -94.3% | -66.26% | -40.37% | 5.46% | 3.03% | 15.08% | 26.95% | 10.39% | 25.35% | -57.6% | -27.18% | -46.89% | -46.28% | -109.76% | -41.45% | -27.66% | -263.43% | -21.73% | -36.47% | -80.86% | -61.43% | -12.85% | 12.07% | -172.6% |
Regulatory rate case lag
As reported in quarterly financial filings, WTRG consistently maintains a high CapEx-to-OCF ratio, frequently exceeding 100% as seen in 2025Q3 at 175.0%, which underscores the company's commitment to aggressive rate base expansion through ongoing infrastructure replacement and municipal system integration programs.
The persistent gap between capital deployment and operating cash flow is a structural feature of the company's growth strategy rather than a sign of operational distress. This investment intensity suggests that management is prioritizing long-term rate base growth, which should theoretically support future earnings, provided the regulatory environment remains supportive of timely cost recovery.
Based on the provided cash flow data, WTRG frequently records negative free cash flow, such as the $249.4M deficit in 2024Q4, necessitating consistent reliance on external capital markets to bridge the funding gap created by its intensive capital expenditure requirements.
The company's reliance on equity issuance, evidenced by the $149.2M net stock issuance in 2025Q2, indicates that management is actively managing its capital structure to support its investment pipeline. Investors should monitor whether the cost of this external financing remains accretive to the overall return on invested capital in a higher interest rate environment.
According to recent financial statements, WTRG maintains an OCF-to-dividend coverage ratio that has fluctuated between 1.5x and 3.3x, suggesting that despite significant capital burn, the company generates sufficient operating cash to sustain its dividend policy while continuing to fund essential utility infrastructure projects.
The variability in dividend coverage appears tied to the seasonal nature of the natural gas segment and the timing of rate case outcomes. While the coverage remains adequate, the company's commitment to dividend growth may limit the internal cash available for reinvestment, thereby increasing the necessity for periodic external financing.
As indicated by the divergence between net income and operating cash flow, such as the $283.8M net income versus $299.5M OCF in 2025Q1, WTRG's reported earnings are influenced by non-cash items that may obscure the underlying cash-generating capacity of the regulated utility operations.
The presence of non-cash accruals and regulatory assets suggests that reported GAAP figures may not fully capture the timing of cash inflows from rate adjustments. Analysts should focus on the cash conversion efficiency of the regulated segments to determine if the company is successfully translating its rate base growth into tangible cash flow.
Quick answers to the most common questions about buying WTRG stock.
Essential Utilities, Inc. (WTRG) generated $1.01B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Essential Utilities, Inc. (WTRG) reported negative free cash flow of $419.5M in 2025, indicating capital requirements exceeded cash from operations.
Essential Utilities, Inc. (WTRG) spent $1.43B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Essential Utilities, Inc. (WTRG) returned $373.8M to shareholders via cash dividends and spent $2.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.