Essential Utilities, Inc. (FRA:A2A)
Germany · Delayed Price · Currency is EUR 33.04
+0.24 (0.73%)
Last updated: Aug 8, 2025
SolarWinds 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2016 - 2020 |
Net Income | 645.77 | 595.31 | 498.23 | 465.24 | 431.61 | 284.85 | Upgrade |
Depreciation & Amortization | 392 | 369.55 | 343.7 | 321.18 | 297.95 | 257.06 | Upgrade |
Loss (Gain) on Sale of Assets | -0.89 | -92.22 | -0.07 | -0.99 | -1.59 | -0.64 | Upgrade |
Stock-Based Compensation | 12.87 | 9.79 | 11.32 | 12.21 | 10.08 | 8.16 | Upgrade |
Change in Accounts Receivable | -88.64 | -103.34 | 189.99 | -223.34 | -109.61 | -35.35 | Upgrade |
Change in Accounts Payable | 7.15 | 26.96 | -14.56 | 53.76 | 5.19 | -1.82 | Upgrade |
Other Operating Activities | -69.15 | -57.58 | -118.23 | -55.38 | -16.3 | -36.56 | Upgrade |
Operating Cash Flow | 915.75 | 770.34 | 933.59 | 600.31 | 644.68 | 508.02 | Upgrade |
Operating Cash Flow Growth | 23.99% | -17.49% | 55.52% | -6.88% | 26.90% | 50.07% | Upgrade |
Capital Expenditures | -1,394 | -1,330 | -1,199 | -1,063 | -1,021 | -835.64 | Upgrade |
Cash Acquisitions | -21.13 | -0.67 | -45.3 | -116.89 | -36.33 | -3,502 | Upgrade |
Divestitures | 167.47 | 167.47 | 41.76 | 1.08 | 1.82 | 2.12 | Upgrade |
Other Investing Activities | -0.38 | -0.34 | -19.08 | 0.27 | -1.03 | 1.7 | Upgrade |
Investing Cash Flow | -1,414 | -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 | 2,471 | 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 | -1,881 | -1,027 | -960.09 | -1,030 | -782.9 | -1,950 | Upgrade |
Net Debt Issued (Repaid) | 590.65 | 682.85 | 247.53 | 780.04 | 349.99 | 1,450 | Upgrade |
Issuance of Common Stock | 262.55 | 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 | -359.18 | -346.39 | -316.81 | -288.63 | -258.65 | -232.57 | Upgrade |
Other Financing Activities | 14.53 | 10.99 | 15.34 | 6.48 | 8.36 | -19.45 | Upgrade |
Financing Cash Flow | 504.5 | 397.48 | 281.36 | 578.83 | 417.12 | 1,962 | Upgrade |
Net Cash Flow | 6.25 | 4.54 | -6.79 | 0.83 | 5.74 | -1,864 | Upgrade |
Free Cash Flow | -477.76 | -559.4 | -265.52 | -462.46 | -375.84 | -327.62 | Upgrade |
Free Cash Flow Margin | -20.43% | -26.82% | -12.93% | -20.21% | -20.01% | -22.40% | Upgrade |
Free Cash Flow Per Share | -1.73 | -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 | -700.68 | -614.42 | -432.77 | -511.79 | -512.2 | -421.19 | Upgrade |
Unlevered Free Cash Flow | -501.92 | -425.37 | -255.67 | -362.97 | -382.38 | -303.42 | Upgrade |
Change in Net Working Capital | 75.86 | -50.96 | -153.06 | 51.88 | 53.13 | 20.06 | Upgrade |
Source: S&P Global Market Intelligence. Utility template. Financial Sources.