Financhill
Sell
22

WTRG Quote, Financials, Valuation and Earnings

Last price:
$36.21
Seasonality move :
1.09%
Day range:
$36.05 - $36.58
52-week range:
$33.57 - $41.78
Dividend yield:
3.48%
P/E ratio:
18.18x
P/S ratio:
5.08x
P/B ratio:
1.62x
Volume:
5.4M
Avg. volume:
1.5M
1-year change:
-0.85%
Market cap:
$10B
Revenue:
$2.1B
EPS (TTM):
$2.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $889.7M $1.5B $1.9B $2.3B $2.1B
Revenue Growth (YoY) 6.16% 64.41% 28.4% 21.82% -10.24%
 
Cost of Revenues $333.1M $694.4M $890.8M $1.2B $927.8M
Gross Profit $556.6M $768.3M $987.3M $1.1B $1.1B
Gross Profit Margin 62.56% 52.53% 52.57% 46.87% 54.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$28.7M $13.4M $24.6M $24.2M $19.6M
Operating Expenses $216.4M $333.7M $384.6M $411.2M $433.9M
Operating Income $340.2M $434.7M $602.7M $661.2M $692.1M
 
Net Interest Expenses $100M $183.1M $205.3M $234.4M $280M
EBT. Incl. Unusual Items $211.5M $265M $422M $450.9M $431.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13M -$19.9M -$9.6M -$14.3M -$66.4M
Net Income to Company $224.5M $284.8M $431.6M $465.2M $498.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $224.5M $284.8M $431.6M $465.2M $498.2M
 
Basic EPS (Cont. Ops) $1.04 $1.14 $1.68 $1.77 $1.86
Diluted EPS (Cont. Ops) $1.04 $1.12 $1.67 $1.77 $1.86
Weighted Average Basic Share $215.6M $249.8M $257.5M $262.2M $267.2M
Weighted Average Diluted Share $215.9M $254.6M $258.2M $262.9M $267.7M
 
EBITDA $493.4M $710.5M $927.7M $1B $1.1B
EBIT $336.9M $453.4M $629.7M $689M $715.1M
 
Revenue (Reported) $889.7M $1.5B $1.9B $2.3B $2.1B
Operating Income (Reported) $340.2M $434.7M $602.7M $661.2M $692.1M
Operating Income (Adjusted) $336.9M $453.4M $629.7M $689M $715.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $348.6M $361.9M $434.6M $411.3M $435.3M
Revenue Growth (YoY) 43.11% 3.79% 20.11% -5.38% 5.84%
 
Cost of Revenues $152.9M $164.8M $203.4M $163.6M $163.5M
Gross Profit $195.7M $197M $231.2M $247.6M $271.8M
Gross Profit Margin 56.14% 54.45% 53.2% 60.22% 62.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.3M $2.4M $6.6M $6.6M $5.6M
Operating Expenses $90.5M $95.6M $105.4M $110.2M $116.7M
Operating Income $105.2M $101.5M $125.9M $137.4M $155.1M
 
Net Interest Expenses $49.7M $51.6M $59M $67.6M $75.5M
EBT. Incl. Unusual Items $59.8M $52.3M $73.4M $76.4M $85.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $1.8M $4.8M -$3.7M $15.8M
Net Income to Company $55.7M $50.5M $68.6M $80.1M $69.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.7M $50.5M $68.6M $80.1M $69.4M
 
Basic EPS (Cont. Ops) $0.22 $0.20 $0.26 $0.30 $0.25
Diluted EPS (Cont. Ops) $0.22 $0.19 $0.26 $0.30 $0.25
Weighted Average Basic Share $254.3M $258.8M $262.2M $266.8M $274M
Weighted Average Diluted Share $255.2M $259.4M $262.8M $267.2M $274.5M
 
EBITDA $179.6M $178.9M $216.7M $231M $254.7M
EBIT $109.6M $104.4M $133.9M $145M $162.1M
 
Revenue (Reported) $348.6M $361.9M $434.6M $411.3M $435.3M
Operating Income (Reported) $105.2M $101.5M $125.9M $137.4M $155.1M
Operating Income (Adjusted) $109.6M $104.4M $133.9M $145M $162.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.8B $2.1B $2.3B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $529.7M $844.5M $1.1B $1.2B $800.7M
Gross Profit $685.1M $972M $1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $12.6M $20.3M $29.8M $19.8M $110M
Operating Expenses $297.9M $376M $407.4M $426.5M $455.4M
Operating Income $387.2M $596M $630.8M $688.1M $705M
 
Net Interest Expenses $157.2M $205.4M $218.1M $275.7M $292.8M
EBT. Incl. Unusual Items $242.6M $410.9M $442.5M $432.1M $522.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.8M -$6.9M -$24.3M -$45.6M -$23.8M
Net Income to Company $246.4M $417.8M $466.8M $477.7M $546M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $246.4M $417.8M $466.8M $477.7M $546M
 
Basic EPS (Cont. Ops) $1.01 $1.64 $1.78 $1.81 $2.00
Diluted EPS (Cont. Ops) $0.99 $1.63 $1.77 $1.80 $2.00
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $639M $910.2M $981.2M $1B $1.2B
EBIT $412.4M $617.6M $664.7M $711.3M $818.3M
 
Revenue (Reported) $1.2B $1.8B $2.1B $2.3B $2B
Operating Income (Reported) $387.2M $596M $630.8M $688.1M $705M
Operating Income (Adjusted) $412.4M $617.6M $664.7M $711.3M $818.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $988.7M $1.3B $1.6B $1.6B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $444.3M $594.5M $783.8M $733.4M $606.3M
Gross Profit $544.4M $748M $798.8M $841M $875.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9M $15.9M $21.1M $16.8M $107.1M
Operating Expenses $242.5M $284.8M $307.6M $322.9M $344.4M
Operating Income $301.8M $463.1M $491.2M $518.1M $531M
 
Net Interest Expenses $131.3M $153.6M $166.4M $207.7M $220.5M
EBT. Incl. Unusual Items $179.5M $325.4M $346M $327.2M $417.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M $10.3M -$4.3M -$35.6M $7.1M
Net Income to Company $182.1M $315.1M $350.3M $362.8M $410.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $182.1M $315.1M $350.3M $362.8M $410.6M
 
Basic EPS (Cont. Ops) $0.73 $1.24 $1.33 $1.37 $1.50
Diluted EPS (Cont. Ops) $0.71 $1.23 $1.33 $1.36 $1.50
Weighted Average Basic Share $744.6M $768.1M $786.3M $795.4M $821M
Weighted Average Diluted Share $764.7M $769.8M $787.7M $796.7M $822.2M
 
EBITDA $502.2M $702M $755.6M $793.1M $913.8M
EBIT $316.2M $480.4M $515.3M $537.6M $640.8M
 
Revenue (Reported) $988.7M $1.3B $1.6B $1.6B $1.5B
Operating Income (Reported) $301.8M $463.1M $491.2M $518.1M $531M
Operating Income (Adjusted) $316.2M $480.4M $515.3M $537.6M $640.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9B $4.8M $10.6M $11.4M $4.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.2M $189.3M $197.8M $265.5M $200M
Inventory $18.4M $58.4M $109.6M $199.7M $112.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.6M $43.7M $56.7M $59M $129M
Total Current Assets $2B $380.2M $437.8M $658.2M $492M
 
Property Plant And Equipment $6.4B $9.6B $10.3B $11.2B $12.1B
Long-Term Investments $6M -- -- -- --
Goodwill $63.8M $2.3B $2.3B $2.3B $2.3B
Other Intangibles -- $7.2M $5.8M $4.6M $3.6M
Other Long-Term Assets $42.7M $57.3M $143.3M $200.1M $103.8M
Total Assets $9.4B $13.7B $14.7B $15.7B $16.8B
 
Accounts Payable $74.9M $177.5M $192.9M $238.8M $221.2M
Accrued Expenses $79.4M $162.8M $165M $177.7M $180M
Current Portion Of Long-Term Debt $130.8M $162.6M $197.1M $427.9M $227.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.6M $19.9M $384K $38.5M $31.3M
Total Current Liabilities $323.5M $603.9M $675.1M $1B $797.9M
 
Long-Term Debt $2.9B $5.5B $5.8B $6.4B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $9B $9.5B $10.3B $10.9B
 
Common Stock $111.9M $124.3M $128.1M $133.5M $138.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $4.7B $5.2B $5.4B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.9B $4.7B $5.2B $5.4B $5.9B
 
Total Liabilities and Equity $9.4B $13.7B $14.7B $15.7B $16.8B
Cash and Short Terms $1.9B $4.8M $10.6M $11.4M $4.6M
Total Debt $3.1B $5.7B $6B $6.8B $7.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8.5M $9.7M $23.4M $8.5M $8.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126.8M $108.2M $119.8M $133.7M $124.8M
Inventory $66.6M $113.8M $229.7M $127.4M $105.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $45.7M $57.3M $85.8M $57.1M $56.4M
Total Current Assets $311.2M $352.5M $541.3M $409.3M $373.9M
 
Property Plant And Equipment $9.3B $10B $10.9B $11.9B $12.8B
Long-Term Investments $1.8M -- -- -- --
Goodwill $2.3B $2.3B $2.3B $2.3B $2.3B
Other Intangibles $7.8M $6M $4.8M $3.7M $3.4M
Other Long-Term Assets $52.7M $120.2M $173.6M $230.7M $100.4M
Total Assets $13.4B $14.2B $15.3B $16.4B $17.6B
 
Accounts Payable $158.2M $163.8M $217.6M $191.9M $231.4M
Accrued Expenses $187.3M $183.8M $215.4M $222.5M $228.8M
Current Portion Of Long-Term Debt $253M $110M $363.2M $350.5M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.9M $171K $1.2M $82.9M $683K
Total Current Liabilities $667M $516M $848.1M $896.6M $683.1M
 
Long-Term Debt $5.2B $5.6B $6.2B $6.5B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $9.1B $9.9B $10.5B $11.4B
 
Common Stock $124.2M $128M $132.8M $138.2M $139M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $5.1B $5.3B $5.9B $6.2B
 
Total Liabilities and Equity $13.4B $14.2B $15.3B $16.4B $17.6B
Cash and Short Terms $8.5M $9.7M $23.4M $8.5M $8.4M
Total Debt $5.4B $5.7B $6.5B $6.8B $7.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $224.5M $284.8M $431.6M $465.2M $498.2M
Depreciation & Amoritzation $156.5M $257.1M $298M $321.2M $343.7M
Stock-Based Compensation $7.4M $8.2M $10.1M $12.2M $11.3M
Change in Accounts Receivable -$4.3M -$35.3M -$109.6M -$223.3M $190M
Change in Inventories -- -- -- -- --
Cash From Operations $338.5M $508M $644.7M $600.3M $933.6M
 
Capital Expenditures $550.3M $835.6M $1B $1.1B $1.2B
Cash Acquisitions -$56.8M -$3.5B -$34.5M -$115.8M -$3.5M
Cash From Investing -$604.6M -$4.3B -$1.1B -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$188.5M -$232.6M -$258.7M -$288.6M -$316.8M
Special Dividend Paid
Long-Term Debt Issued $1.4B $3.4B $1.1B $1.6B $1.2B
Long-Term Debt Repaid -$1B -$1.8B -$769.5M -$977.2M -$876.4M
Repurchase of Common Stock -$1.9M -$4.4M -$3.3M -$1.2M -$4M
Other Financing Activities -$24.1M $1.2M $8.4M $6.5M $15.3M
Cash From Financing $2.1B $2B $417.1M $578.8M $281.4M
 
Beginning Cash (CF) $3.6M $1.9B $4.8M $10.6M $11.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$1.9B $5.7M $831K -$6.8M
Ending Cash (CF) $1.9B $4.8M $10.6M $11.4M $4.6M
 
Levered Free Cash Flow -$211.8M -$327.6M -$375.8M -$462.5M -$265.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $55.7M $50.5M $68.6M $80.1M $69.4M
Depreciation & Amoritzation $69.9M $74.5M $82.7M $86M $92.6M
Stock-Based Compensation $2.1M $2.3M $2.7M $2M $1.5M
Change in Accounts Receivable -$20.4M -$76M -$123.5M -$34.7M -$30.8M
Change in Inventories -- -- -- -- --
Cash From Operations $175.5M $149M $102.9M $183.1M $196.1M
 
Capital Expenditures $261.1M $271.3M $295M $326.9M $383.6M
Cash Acquisitions $28K -$36.3M -$54.4M -$20.1M -$167.5M
Cash From Investing -$259.7M -$307.1M -$349.1M -$346.3M -$383.9M
 
Dividends Paid (Ex Special Dividend) -$61.5M -$67.8M -$75.2M -$81.2M -$89.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $128.6M $35M $174.5M $292.7M $602.3M
Long-Term Debt Repaid $12.1M -$61.4M $64.2M -$253.6M -$359.9M
Repurchase of Common Stock -$2K -$8K -$29K -$2K -$2K
Other Financing Activities $1.9M $2.6M $4.4M $116K $1.7M
Cash From Financing $85.5M $159.4M $256.6M $160M $177.5M
 
Beginning Cash (CF) $7.2M $8.4M $13M $11.6M $18.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $1.3M $10.4M -$3.1M -$10.4M
Ending Cash (CF) $8.5M $9.7M $23.4M $8.5M $8.4M
 
Levered Free Cash Flow -$85.6M -$122.3M -$192.2M -$143.7M -$187.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $246.4M $417.8M $466.8M $477.7M $546M
Depreciation & Amoritzation $226.6M $292.6M $316.6M $336.4M $361.3M
Stock-Based Compensation $7.4M $9.7M $10.9M $13M $7.8M
Change in Accounts Receivable $32.2M -$80.7M -$205.9M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $531.1M $649.2M $602M $885.7M $751.5M
 
Capital Expenditures $702.9M $957.3M $1.1B $1.2B $1.3B
Cash Acquisitions -$3.5B -$69M -$102.6M -$56.7M $41.2M
Cash From Investing -$4.2B -$1B -$1.2B -$1.3B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$222.8M -$252.4M -$281.1M -$308.2M -$340.9M
Special Dividend Paid
Long-Term Debt Issued $3.1B $1.2B $1.2B $1.4B $1.9B
Long-Term Debt Repaid -$2B -$730.6M -$573.5M -$1B -$1.3B
Repurchase of Common Stock -$4.3M -$3.3M -$1.1M -$4.1M -$2.3M
Other Financing Activities -$1.1M $8M $8.2M $4.6M $13.7M
Cash From Financing $1.7B $376.9M $579.9M $373.4M $317.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $1.2M $13.6M -$14.9M -$69K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$171.7M -$308.1M -$462.4M -$331.9M -$505.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $182.1M $315.1M $350.3M $362.8M $410.6M
Depreciation & Amoritzation $186.1M $221.6M $240.3M $255.5M $273.1M
Stock-Based Compensation $5.8M $7.3M $8.2M $8.9M $5.4M
Change in Accounts Receivable $24.9M -$20.5M -$116.8M $265.9M -$9.5M
Change in Inventories -- -- -- -- --
Cash From Operations $420.7M $561.9M $519.2M $804.6M $622.5M
 
Capital Expenditures $554.1M $675.8M $719.7M $874.5M $932.5M
Cash Acquisitions -$3.5B -$36.3M -$104.4M -$45.3M -$602K
Cash From Investing -$4B -$710.9M -$823.1M -$918.7M -$766M
 
Dividends Paid (Ex Special Dividend) -$171.1M -$190.9M -$213.4M -$232.9M -$257M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B $795.2M $944.9M $681.2M $1.4B
Long-Term Debt Repaid -$1.8B -$717.8M -$521.8M -$570.6M -$1B
Repurchase of Common Stock -$4.3M -$3.3M -$1.1M -$4M -$2.2M
Other Financing Activities $3.1M $10M $9.8M $8M $6.4M
Cash From Financing $1.7B $153.9M $316.7M $111.2M $147.4M
 
Beginning Cash (CF) $1.9B $31.3M $81.8M $43.2M $58.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9B $4.9M $12.8M -$2.9M $3.8M
Ending Cash (CF) $47.6M $36.2M $94.6M $40.3M $62.5M
 
Levered Free Cash Flow -$133.5M -$114M -$200.5M -$69.9M -$310M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock