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
WTRG
← 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
WTRGEssential Utilities, Inc.
$38.43$10.9B
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
HomeStocksWTRGCash Flow

Essential Utilities, Inc. (WTRG) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

WTRG 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 Operations976.35M1.01B770.34M933.59M600.31M644.68M508.02M338.52M368.52M381.32M395.79M370.79M363.79M367.82M368.41M366.85M263.84M258.59M221.51M194.17M170.73M199.67M173.6M143.37M121.56M102.17M86.97M74.1M55.2M41.8M37.6M
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 Income556.97M616.37M595.31M498.23M465.24M431.61M284.85M224.54M191.99M239.74M234.18M201.79M213.88M204.99M184.09M144.76M123.97M104.35M97.92M95.01M92M91.16M80.01M70.8M67.21M60.11M52.89M36.3M28.8M23.2M20.8M
Depreciation & Amortization428.82M417.47M369.55M343.69M321.18M297.95M257.06M156.48M146.67M136.72M133.01M128.74M126.53M124.79M117M111.94M121.07M114.94M94.3M88.01M75.04M65.49M58.86M51.46M44.32M40.17M34.1M0000
Deferred Taxes19.84M-3.18M-27.76M-79.84M-23.05M-8.51M-17.78M-10.44M-14.95M13.78M17.25M16.51M31.48M26.74M77.56M74.14M74.15M47.24M45.77M21.99M10.79M26.03M40.58M26.74M18.47M14.94M10.88M6.3M5M3.8M600K
Other Non-Cash Items30.63M20.9M-100.18M-15.24M-5.7M17.97M12.9M-40.2M54.7M-8.04M19.44M39.8M-2.97M8.65M-5.8M8.72M2.24M4.44M1.09M-269K2.41M-1.18M-3.61M-5.69M-7.75M-3.33M-3.55M34.2M14.8M14.5M14.5M
Working Capital Changes-65.23M-53.96M-76.37M175.43M-169.57M-104.42M-37.17M773K-17.46M-7.22M-13.48M-21.89M-11.96M-2.42M-9.98M23.43M-61.62M-15.99M-21.45M-10.58M-9.52M18.18M-2.23M66K-683K-9.71M-7.35M-2.7M6.6M300K1.7M
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&A3.46x3.43x3.60x3.49x3.31x3.43x16.86x3.52x3.38x3.50x2.88x2.83x2.60x2.47x2.97x2.95x2.77x2.50x2.84x2.71x3.62x3.63x3.33x6.42x3.07x3.09x3.80x----
CapEx Coverage (OCF/CapEx)0.66x0.71x0.58x0.78x0.56x0.63x0.12x0.62x0.74x0.80x1.03x1.02x1.11x1.19x1.06x1.11x0.79x0.90x0.83x0.82x0.63x0.84x0.89x0.43x0.89x0.82x0.67x0.77x0.94x1.07x0.51x
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-2.38M0166.81M-3.54M-115.81M-34.51M-3.5B-56.79M-144.98M-4.52M-1.68M-28.34M-14.06M-24.38M-151.28M-8.52M4.65M2.17M-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-22.35M00000000000000-5.24M-145.16M-134.47M0000000000000
Sale of Investments20M0000000000000046.33M94.9M102.56M000000003.88M0000
Other Investing-2.23M-80.76M-339K-19.08M271K-1.03M1.7M2.46M899K2.22M1.46M-1.03M50.16M110.99M134.59M13.1M-3.34M-3.96M43.31M-54.68M58.2M-50.03M17.54M25.5M-5.97M-10.77M307K-5M-1M-500K0
Cash from Financing569.12M525.91M397.48M281.36M578.83M417.12M1.96B2.13B270.72M99.51M-12.04M22.36M-72.21M-146.72M-6.42M-79.67M104.42M69M17.67M120.38M86.79M97.13M61.25M191.62M34.4M39.13M45.52M62.9M29.2M-2M35M
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)4M1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K800K1000K1000K
Stock Issued254.87M316.37M51.61M338.99M79.66M320.71M745.82M1.95B5.16M1.45M1.39M677K010.29M13.19M12.61M12.53M11.89M33.3M10.4M66.05M21.42M56.19M134.83M10.61M13.52M37.19M7.1M32.6M10.7M14.7M
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 Financing24.1M20.75M13.46M15.63M8.95M8.36M2.74M-22.25M7.14M13.26M1.22M10.39M9.49M49.13M4.76M21.47M-669K3.89M13.95M12.76M9.17M9.94M9.52M10.83M9.23M524K2.8M5.3M32.9M-1.7M-1.9M
Net Change in Cash55.14M25.62M4.54M-6.79M831K5.74M-1.86B1.87B-577K441K534K-909K-920K-463K-2.68M2.27M-15.94M6.92M404K-29.5M32.17M-2.32M2.36M4.84M4.91M-3.08M3.39M-3.5M0-800K-900K
Exchange Rate Effect000000000000000000000000000100K0100K0
Cash at Beginning34.78M9.16M4.61M11.4M10.57M4.83M1.87B3.63M4.2M3.76M3.23M4.14M5.06M5.52M8.2M5.93M21.87M14.94M14.54M44.04M11.87M14.19M10.76M5.92M1.01M4.09M4.66M8.2M700K1.5M2.4M
Cash at End75.93M34.78M9.16M4.61M11.4M10.57M4.83M1.87B3.63M4.2M3.76M3.23M4.14M5.06M5.52M8.2M5.93M21.87M14.94M14.54M44.04M11.87M13.12M10.76M5.92M1.01M8.05M4.7M700K700K1.5M
Free Cash Flow-507.01M-419.52M-559.4M-265.52M-462.46M-375.84M-3.83B-211.75M-127.22M-96.77M12.79M6.11M35.18M59.65M20.42M36.26M-71.41M-28.37M-45.91M-43.97M-100.98M-37.79M-22.13M-186.78M-14.6M-21.92M-42.77M-22.3M-3.7M2.8M-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%

Key Metrics

Growth RegimeExpanding
ProfitabilityStable
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Regulatory rate case lag

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Aggressive Infrastructure Investment Cycle

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.

External Capital Dependency Remains High

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.

Dividend Coverage Through Regulatory Cycles

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.

Earnings Quality and Cash Realization

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.

WTRG — Frequently Asked Questions

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

How much cash does Essential Utilities, Inc. (WTRG) generate from operations?

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.

What is Essential Utilities, Inc.'s free cash flow?

Essential Utilities, Inc. (WTRG) reported negative free cash flow of $419.5M in 2025, indicating capital requirements exceeded cash from operations.

What is Essential Utilities, Inc.'s capital expenditure (CapEx)?

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.

How does Essential Utilities, Inc. distribute cash to shareholders?

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.