Essential Utilities, Inc. (FRA:A2A)
Germany
· Delayed Price · Currency is EUR 34.00
-1.01 (-2.88%)
Last updated: May 13, 2025
Essential Utilities Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 613.33 | 595.31 | 498.23 | 465.24 | 431.61 | 284.85 | Upgrade
|
| Depreciation & Amortization | 379.13 | 369.55 | 343.7 | 321.18 | 297.95 | 257.06 | Upgrade
|
| Loss (Gain) on Sale of Assets | -0.84 | -92.22 | -0.07 | -0.99 | -1.59 | -0.64 | Upgrade
|
| Stock-Based Compensation | 11.33 | 9.79 | 11.32 | 12.21 | 10.08 | 8.16 | Upgrade
|
| Change in Accounts Receivable | -112.58 | -103.34 | 189.99 | -223.34 | -109.61 | -35.35 | Upgrade
|
| Change in Accounts Payable | -2.77 | 26.96 | -14.56 | 53.76 | 5.19 | -1.82 | Upgrade
|
| Other Operating Activities | -72.91 | -57.58 | -118.23 | -55.38 | -16.3 | -36.56 | Upgrade
|
| Operating Cash Flow | 829.15 | 770.34 | 933.59 | 600.31 | 644.68 | 508.02 | Upgrade
|
| Operating Cash Flow Growth | 7.31% | -17.49% | 55.52% | -6.88% | 26.90% | 50.07% | Upgrade
|
| Capital Expenditures | -1,347 | -1,330 | -1,199 | -1,063 | -1,021 | -835.64 | Upgrade
|
| Cash Acquisitions | -18.22 | -0.67 | -45.3 | -116.89 | -36.33 | -3,502 | Upgrade
|
| Divestitures | 1.15 | 167.47 | 41.76 | 1.08 | 1.82 | 2.12 | Upgrade
|
| Other Investing Activities | -0.32 | -0.34 | -19.08 | 0.27 | -1.03 | 1.7 | Upgrade
|
| Investing Cash Flow | -1,365 | -1,163 | -1,222 | -1,178 | -1,056 | -4,334 | Upgrade
|
| Short-Term Debt Issued | - | 60.77 | - | 163.5 | 37.72 | 33.06 | Upgrade
|
| Long-Term Debt Issued | - | 1,650 | 1,208 | 1,647 | 1,095 | 3,367 | Upgrade
|
| Total Debt Issued | 1,800 | 1,710 | 1,208 | 1,810 | 1,133 | 3,400 | Upgrade
|
| Short-Term Debt Repaid | - | - | -83.71 | -53.03 | -13.35 | -129.41 | Upgrade
|
| Long-Term Debt Repaid | - | -1,027 | -876.38 | -977.18 | -769.55 | -1,821 | Upgrade
|
| Total Debt Repaid | -1,055 | -1,027 | -960.09 | -1,030 | -782.9 | -1,950 | Upgrade
|
| Net Debt Issued (Repaid) | 745.08 | 682.85 | 247.53 | 780.04 | 349.99 | 1,450 | Upgrade
|
| Issuance of Common Stock | 117.26 | 54.08 | 339.28 | 82.13 | 320.71 | 768.02 | Upgrade
|
| Repurchase of Common Stock | -4.05 | -4.05 | -3.98 | -1.19 | -3.29 | -4.37 | Upgrade
|
| Common Dividends Paid | -351.93 | -346.39 | -316.81 | -288.63 | -258.65 | -232.57 | Upgrade
|
| Other Financing Activities | 14.76 | 10.99 | 15.34 | 6.48 | 8.36 | -19.45 | Upgrade
|
| Financing Cash Flow | 521.12 | 397.48 | 281.36 | 578.83 | 417.12 | 1,962 | Upgrade
|
| Net Cash Flow | -14.42 | 4.54 | -6.79 | 0.83 | 5.74 | -1,864 | Upgrade
|
| Free Cash Flow | -518.14 | -559.4 | -265.52 | -462.46 | -375.84 | -327.62 | Upgrade
|
| Free Cash Flow Margin | -22.95% | -26.82% | -12.93% | -20.21% | -20.01% | -22.40% | Upgrade
|
| Free Cash Flow Per Share | -1.89 | -2.04 | -0.99 | -1.76 | -1.46 | -1.29 | Upgrade
|
| Cash Interest Paid | 275.9 | 275.9 | 272.53 | 225.82 | 201.79 | 169.05 | Upgrade
|
| Cash Income Tax Paid | 6.7 | 6.7 | 7.84 | 11.27 | 5.69 | 4.85 | Upgrade
|
| Levered Free Cash Flow | -697.49 | -614.42 | -432.77 | -511.79 | -512.2 | -421.19 | Upgrade
|
| Unlevered Free Cash Flow | -502.96 | -425.37 | -255.67 | -362.97 | -382.38 | -303.42 | Upgrade
|
| Change in Net Working Capital | 84 | -50.96 | -153.06 | 51.88 | 53.13 | 20.06 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.