Operating cash flow covered dividends 1.7x to 3.3x, but capex at 190% of OCF in 2026Q3 ($435.6M against $229.2M) produced a deeply negative free cash flow of -$206.4M funded by external capital.
Essential Utilities, Inc. (WTRG) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 1.02B | 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 % | 45.45% | 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 % | 39.4% | 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 | 566.63M | 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 | 445.84M | 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 | 21.07M | -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 | 30.26M | 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 | -50.56M | -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 | -1.54B | -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 % | 59.41% | 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 | -1.55B | -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 | -23.15M | -55.46M | 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 | -22.77M | -25.13M | 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 | 983K | 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 | 38.23M | -183K | -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 | 529.96M | 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 | -393.45M | -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 | 130.8M | 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 | -2.96M | -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 | -269.87M | 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 | 2.92M | 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 | 8.63M | 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 | 9.32M | 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 | -520.33M | -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 % | -11.99% | 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 % | -20.01% | -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 % | -91.83% | -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% |
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.
Key Metrics
Top Statement Risk
CAPEX-driven external financing dependence
Metrics are mathematically derived from official filings.
CAPEX Consistently Outpaces Operating Cash
Based on WTRG's reported quarterly cash flows, capital expenditures ran between 90% and 195% of operating cash flow across most recent periods, with 2026Q3 capex of $435.6M against $229.2M OCF reflecting an elevated investment cycle funded beyond internal generation.
This pattern is consistent with a regulated water utility executing a heavy rate base build-out, where negative free cash flow is structurally expected rather than a standalone concern. The reported quarterly ratios suggest the investment program is being funded through external capital, so the relevant question is whether rate recovery mechanisms convert this spending into allowed returns on a timely basis. Investors should monitor whether CAPEX intensity moderates as rate cases are resolved, since the trajectory of this ratio drives the company's future financing needs.
Free Cash Flow Deficit Reliant on Issuance
According to the reported cash flow statements, WTRG generated negative free cash flow in seven of the last ten quarters, with a cumulative deficit of roughly $1.1B funded in part by net stock issuance totaling about $600M over the same window.
Reported figures suggest that the company has relied on equity issuance alongside operating cash to meet its investment requirements, which may indicate that internal cash generation alone does not cover the capital plan. Net debt issuance appears minimal in the provided quarters, so the financing mix may be shifting toward equity, which can dilute per-share metrics. Based on these figures, investors should monitor the balance between debt and equity funding and whether access to capital markets remains available on reasonable terms.
Dividend Covered by Operating Cash Flow
Based on WTRG's reported figures, operating cash flow covered dividends between 1.7x and 3.3x across the ten quarters, with the lowest coverage of 1.7x in 2024Q4 still indicating operating cash exceeded the $89.4M dividend outflow.
The consistent coverage above 1.5x suggests that dividend payments are not currently pressured by operating cash generation, even though free cash flow is frequently negative. Because the dividend is paid from operating rather than free cash, the sustainability question depends on continued regulated OCF growth and timely rate recovery. Investors should watch whether coverage compresses if OCF softens during periods of delayed rate case outcomes.
Operating Cash Flow Shows Volatility Pattern
As reported in financial statements, WTRG's quarterly operating cash flow ranged from $147.8M to $323.6M over the period, with the strongest quarters clustering in 2025 and 2026, suggesting that working capital timing contributes meaningfully to period-to-period variation.
The spread in quarterly OCF is wide relative to a typical regulated base, which may indicate that receivable collection and rate-related timing items drive much of the swing rather than underlying operating performance alone. The reported figures do not isolate these components, so the cause of the variation cannot be confirmed from the data provided. Investors should monitor trailing-twelve-month OCF to smooth timing effects and assess the underlying trend.
Strong Net Income Overstates Cash Earnings
Based on reported figures, WTRG's net income in 2026Q1 of $224.4M exceeded its operating cash flow of $265.4M by a narrower margin than in some prior periods, while in 2024Q4 net income of $184.8M sat well above OCF of $147.8M, suggesting accrual-based earnings can diverge meaningfully from cash.
The gap between reported earnings and operating cash in certain quarters may reflect non-cash accruals or timing items that the cash flow statement does not fully reconcile on a quarterly basis. This warrants further investigation, as the data provided does not disclose the specific components driving the divergence. Investors should not assume that reported net income fully translates into distributable or reinvestable cash in every period.