Financhill
Sell
42

WTRG Quote, Financials, Valuation and Earnings

Last price:
$38.57
Seasonality move :
0.05%
Day range:
$38.40 - $38.64
52-week range:
$33.18 - $42.37
Dividend yield:
3.46%
P/E ratio:
16.00x
P/S ratio:
4.51x
P/B ratio:
1.60x
Volume:
488.1K
Avg. volume:
2.1M
1-year change:
5.96%
Market cap:
$10.9B
Revenue:
$2.1B
EPS (TTM):
$2.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.5B $1.9B $2.3B $2.1B $2.1B
Revenue Growth (YoY) 64.41% 28.4% 21.82% -10.24% 1.57%
 
Cost of Revenues $926M $1.2B $1.5B $1.3B $1.2B
Gross Profit $536.7M $689.4M $751.2M $782.3M $852.3M
Gross Profit Margin 36.69% 36.7% 32.83% 38.09% 40.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M $24.6M $24.2M $19.6M $115M
Operating Expenses $76.6M $86.6M $90M $90.2M $94.6M
Operating Income $460.1M $602.7M $661.2M $692.1M $757.7M
 
Net Interest Expenses $184M $203.2M $232.1M $283.4M $302.5M
EBT. Incl. Unusual Items $265M $422M $450.9M $431.8M $573.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.9M -$9.6M -$14.3M -$66.4M -$21.8M
Net Income to Company $284.8M $431.6M $465.2M $498.2M $595.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $284.8M $431.6M $465.2M $498.2M $595.3M
 
Basic EPS (Cont. Ops) $1.14 $1.68 $1.77 $1.86 $2.17
Diluted EPS (Cont. Ops) $1.12 $1.67 $1.77 $1.86 $2.17
Weighted Average Basic Share $249.8M $257.5M $262.2M $267.2M $273.9M
Weighted Average Diluted Share $254.6M $258.2M $262.9M $267.7M $274.4M
 
EBITDA $717.1M $900.7M $982.4M $1B $1.1B
EBIT $460.1M $602.7M $661.2M $692.1M $757.7M
 
Revenue (Reported) $1.5B $1.9B $2.3B $2.1B $2.1B
Operating Income (Reported) $460.1M $602.7M $661.2M $692.1M $757.7M
Operating Income (Adjusted) $460.1M $602.7M $661.2M $692.1M $757.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $361.9M $434.6M $411.3M $435.3M $477M
Revenue Growth (YoY) 3.79% 20.11% -5.38% 5.84% 9.58%
 
Cost of Revenues $239.4M $286.1M $249.6M $256.1M $282.7M
Gross Profit $122.5M $148.5M $161.6M $179.2M $194.3M
Gross Profit Margin 33.86% 34.17% 39.3% 41.17% 40.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.4M $6.6M $6.6M $5.6M --
Operating Expenses $21.1M $22.6M $24.2M $24.1M $24.5M
Operating Income $101.5M $125.9M $137.4M $155.1M $169.8M
 
Net Interest Expenses $52.1M $60.5M $68.6M $76.8M $82.3M
EBT. Incl. Unusual Items $52.3M $73.4M $76.4M $85.2M $96.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $4.8M -$3.7M $15.8M $4.3M
Net Income to Company $50.5M $68.6M $80.1M $69.4M $92.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $50.5M $68.6M $80.1M $69.4M $92.1M
 
Basic EPS (Cont. Ops) $0.20 $0.26 $0.30 $0.25 $0.33
Diluted EPS (Cont. Ops) $0.19 $0.26 $0.30 $0.25 $0.33
Weighted Average Basic Share $258.8M $262.2M $266.8M $274M $281.8M
Weighted Average Diluted Share $259.4M $262.8M $267.2M $274.5M $282.3M
 
EBITDA $176M $208.6M $223.4M $247.7M $276.8M
EBIT $101.5M $125.9M $137.4M $155.1M $169.8M
 
Revenue (Reported) $361.9M $434.6M $411.3M $435.3M $477M
Operating Income (Reported) $101.5M $125.9M $137.4M $155.1M $169.8M
Operating Income (Adjusted) $101.5M $125.9M $137.4M $155.1M $169.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.1B $2.3B $2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.5B $1.2B $1.4B
Gross Profit $679.4M $721.6M $778.2M $799.1M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $20.3M $29.8M $19.8M $110M --
Operating Expenses $83.4M $90.8M $90.1M $94.1M $91.6M
Operating Income $596M $630.8M $688.1M $705M $920.6M
 
Net Interest Expenses $202.3M $222.1M $279.2M $296.1M $323.4M
EBT. Incl. Unusual Items $410.9M $442.5M $432.1M $522.2M $627.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.9M -$24.3M -$45.6M -$23.8M -$40.6M
Net Income to Company $417.8M $466.8M $477.7M $546M $668.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $417.8M $466.8M $477.7M $546M $668.4M
 
Basic EPS (Cont. Ops) $1.64 $1.78 $1.81 $2.00 $2.42
Diluted EPS (Cont. Ops) $1.64 $1.78 $1.80 $1.99 $2.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $888.6M $947.4M $1B $1.1B $1.3B
EBIT $596M $630.8M $688.1M $705M $920.6M
 
Revenue (Reported) $1.8B $2.1B $2.3B $2B $2.4B
Operating Income (Reported) $596M $630.8M $688.1M $705M $920.6M
Operating Income (Adjusted) $596M $630.8M $688.1M $705M $920.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.6B $1.6B $1.5B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $816.1M $1B $988.8M $879.3M $1B
Gross Profit $526.4M $558.6M $585.6M $602.4M $762.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.9M $21.1M $16.8M $107.1M $6.1M
Operating Expenses $63.2M $67.4M $67.4M $71.4M $68.3M
Operating Income $463.1M $491.2M $518.1M $531M $693.9M
 
Net Interest Expenses $154.9M $169.3M $210.4M $223.2M $244.1M
EBT. Incl. Unusual Items $325.4M $346M $327.2M $417.6M $472M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M -$4.3M -$35.6M $7.1M -$11.7M
Net Income to Company $315.1M $350.3M $362.8M $410.6M $483.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $315.1M $350.3M $362.8M $410.6M $483.7M
 
Basic EPS (Cont. Ops) $1.23 $1.34 $1.37 $1.50 $1.74
Diluted EPS (Cont. Ops) $1.23 $1.33 $1.37 $1.50 $1.74
Weighted Average Basic Share $768.1M $786.3M $795.4M $821M $837.3M
Weighted Average Diluted Share $769.8M $787.7M $796.7M $822.2M $838.7M
 
EBITDA $684.8M $731.5M $773.6M $804.1M $1B
EBIT $463.1M $491.2M $518.1M $531M $693.9M
 
Revenue (Reported) $1.3B $1.6B $1.6B $1.5B $1.8B
Operating Income (Reported) $463.1M $491.2M $518.1M $531M $693.9M
Operating Income (Adjusted) $463.1M $491.2M $518.1M $531M $693.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.8M $10.6M $11.4M $4.6M $9.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $273.3M $260.9M $376.8M $245.7M $308.8M
Inventory $58.4M $109.6M $199.7M $112.7M $93.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.7M $56.7M $59M $129M $74M
Total Current Assets $380.2M $437.8M $658.2M $492M $485.9M
 
Property Plant And Equipment $9.6B $10.3B $11.2B $12.1B $13.2B
Long-Term Investments $1.3M $1.3M $1.3M $1.4M $1.4M
Goodwill $2.3B $2.3B $2.3B $2.3B $2.3B
Other Intangibles $7.2M $5.8M $4.6M $3.6M $3.3M
Other Long-Term Assets $57.3M $143.3M $200.1M $103.8M $114.1M
Total Assets $14B $15B $16B $17.3B $18.5B
 
Accounts Payable $177.5M $192.9M $238.8M $221.2M $306.3M
Accrued Expenses $162.8M $165M $177.7M $180M $209.6M
Current Portion Of Long-Term Debt $162.6M $197.1M $427.9M $227.5M $329.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19.9M $384K $38.5M $31.3M $1.8M
Total Current Liabilities $603.9M $675.1M $1B $797.9M $974.7M
 
Long-Term Debt $5.6B $5.8B $6.4B $6.9B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $9.8B $10.6B $11.4B $12.3B
 
Common Stock $124.3M $128.1M $133.5M $138.3M $139.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.7B $5.2B $5.4B $5.9B $6.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $5.2B $5.4B $5.9B $6.2B
 
Total Liabilities and Equity $14B $15B $16B $17.3B $18.5B
Cash and Short Terms $4.8M $10.6M $11.4M $4.6M $9.2M
Total Debt $5.8B $6B $6.6B $6.9B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $9.7M $23.4M $8.5M $8.4M $6.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $171.7M $202.4M $208.8M $203.9M $243M
Inventory $113.8M $229.7M $127.4M $105.2M $123.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $57.3M $85.8M $57.1M $56.4M --
Total Current Assets $352.5M $541.3M $409.3M $373.9M $433.6M
 
Property Plant And Equipment $10B $10.9B $11.9B $12.8B $13.9B
Long-Term Investments $1.3M $1.3M $1.4M $1.4M $1.4M
Goodwill $2.3B $2.3B $2.3B $2.3B --
Other Intangibles $6M $4.8M $3.7M $3.4M --
Other Long-Term Assets $120.2M $173.6M $230.7M $100.4M --
Total Assets $14.2B $15.3B $16.4B $17.6B $18.9B
 
Accounts Payable $184.6M $235M $211.6M $248.2M $226.5M
Accrued Expenses $183.8M $215.4M $222.5M $228.8M --
Current Portion Of Long-Term Debt $110M $363.2M $350.5M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $171K $1.2M $82.9M $683K --
Total Current Liabilities $516M $848.1M $896.6M $683.1M $728.1M
 
Long-Term Debt $5.6B $6.2B $6.5B $7.3B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $9.1B $9.9B $10.5B $11.4B $12.1B
 
Common Stock $128M $132.8M $138.2M $139M $143.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $5.3B $5.9B $6.2B $6.8B
 
Total Liabilities and Equity $14.2B $15.3B $16.4B $17.6B $18.9B
Cash and Short Terms $9.7M $23.4M $8.5M $8.4M $6.4M
Total Debt $5.8B $6.4B $6.7B $7.3B $7.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $284.8M $431.6M $465.2M $498.2M $595.3M
Depreciation & Amoritzation $257.1M $298M $321.2M $343.7M $369.6M
Stock-Based Compensation $8.2M $10.1M $12.2M $11.3M $9.8M
Change in Accounts Receivable -$35.3M -$109.6M -$223.3M $190M -$103.3M
Change in Inventories -- -- -- -- --
Cash From Operations $508M $644.7M $600.3M $933.6M $770.3M
 
Capital Expenditures $835.6M $1B $1.1B $1.2B $1.3B
Cash Acquisitions $3.5B $36.3M $116.9M $45.3M --
Cash From Investing -$4.3B -$1.1B -$1.2B -$1.2B -$1.2B
 
Dividends Paid (Ex Special Dividend) $232.6M $258.7M $288.6M $316.8M $346.4M
Special Dividend Paid
Long-Term Debt Issued $3.4B $1.1B $1.6B $1.2B $1.6B
Long-Term Debt Repaid -$1.8B -$769.5M -$977.2M -$876.4M -$1B
Repurchase of Common Stock $4.4M $3.3M $1.2M $4M $4M
Other Financing Activities $1.2M $8.4M $6.5M $15.3M $11M
Cash From Financing $2B $417.1M $578.8M $281.4M $397.5M
 
Beginning Cash (CF) $4.8M $10.6M $11.4M $4.6M $9.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9B $5.7M $831K -$6.8M $4.5M
Ending Cash (CF) -$1.9B $16.3M $12.2M -$2.2M $13.7M
 
Levered Free Cash Flow -$327.6M -$375.8M -$462.5M -$265.5M -$560.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $50.5M $68.6M $80.1M $69.4M $92.1M
Depreciation & Amoritzation $74.5M $82.7M $86M $92.6M $107.1M
Stock-Based Compensation $2.3M $2.7M $2M $1.5M $4.9M
Change in Accounts Receivable -$76M -$123.5M -$34.7M -$30.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $149M $102.9M $183.1M $196.1M $232.5M
 
Capital Expenditures $271.3M $295M $326.9M $383.6M $406.9M
Cash Acquisitions $36.3M $54.4M $19.5M $535K --
Cash From Investing -$307.1M -$349.1M -$346.3M -$383.9M -$429.1M
 
Dividends Paid (Ex Special Dividend) $67.8M $75.2M $81.2M $89.1M $96.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $35M $174.5M $292.7M $602.3M --
Long-Term Debt Repaid -$61.4M $64.2M -$253.6M -$359.9M --
Repurchase of Common Stock $8K $29K $2K $2K $38K
Other Financing Activities $2.6M $4.4M $116K $1.7M --
Cash From Financing $159.4M $256.6M $160M $177.5M $177.9M
 
Beginning Cash (CF) $9.7M $23.4M $8.5M $8.4M $6.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M $10.4M -$3.1M -$10.4M -$18.7M
Ending Cash (CF) $11.1M $33.8M $5.4M -$1.9M -$12.3M
 
Levered Free Cash Flow -$122.3M -$192.2M -$143.7M -$187.5M -$174.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $417.8M $466.8M $477.7M $546M $668.4M
Depreciation & Amoritzation $292.6M $316.6M $336.4M $361.3M $406.5M
Stock-Based Compensation $9.7M $10.9M $13M $7.8M $16.3M
Change in Accounts Receivable -$80.7M -$205.9M -- -$85.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $649.2M $602M $885.7M $751.5M $952.2M
 
Capital Expenditures $957.3M $1.1B $1.2B $1.3B $1.4B
Cash Acquisitions $71.1M $104.4M $57.8M $602K -$602K
Cash From Investing -$1B -$1.2B -$1.3B -$1.1B -$1.5B
 
Dividends Paid (Ex Special Dividend) $252.4M $281.1M $308.2M $340.9M $366.3M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.2B $1.4B $1.9B --
Long-Term Debt Repaid -$730.6M -$573.5M -$1B -$1.3B --
Repurchase of Common Stock $3.3M $1.1M $4.1M $2.3M $4.1M
Other Financing Activities $8M $8.2M $4.6M $13.7M --
Cash From Financing $376.9M $579.9M $373.4M $317.5M $504.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $13.6M -$14.9M -$69K -$2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$308.1M -$462.4M -$331.9M -$505.6M -$485.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $315.1M $350.3M $362.8M $410.6M $483.7M
Depreciation & Amoritzation $221.6M $240.3M $255.5M $273.1M $310M
Stock-Based Compensation $7.3M $8.2M $8.9M $5.4M $11.8M
Change in Accounts Receivable -$20.5M -$116.8M $265.9M -$9.5M -$9.1M
Change in Inventories -- -- -- -- --
Cash From Operations $561.9M $519.2M $804.6M $622.5M $804.3M
 
Capital Expenditures $675.8M $719.7M $874.5M $932.5M $1B
Cash Acquisitions $36.3M $104.4M $45.3M $602K --
Cash From Investing -$710.9M -$823.1M -$918.7M -$766M -$1.1B
 
Dividends Paid (Ex Special Dividend) $190.9M $213.4M $232.9M $257M $276.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $795.2M $944.9M $681.2M $1.4B $708.2M
Long-Term Debt Repaid -$717.8M -$521.8M -$570.6M -$1B -$689.6M
Repurchase of Common Stock $3.3M $1.1M $4M $2.2M $2.3M
Other Financing Activities $10M $9.8M $8M $6.4M $5.9M
Cash From Financing $153.9M $316.7M $111.2M $147.4M $254.8M
 
Beginning Cash (CF) $36.2M $94.6M $40.3M $62.5M $52.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9M $12.8M -$2.9M $3.8M -$2.8M
Ending Cash (CF) $41.1M $107.4M $37.4M $66.3M $49.5M
 
Levered Free Cash Flow -$114M -$200.5M -$69.9M -$310M -$235.7M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock