Stock Scorer

Essential Utilities, Inc. (WTRG)

Every figure this model derived for WTRG, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 3,126,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2025-12-31
cash 8,634,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 465,309,000 AssetsCurrent 2026-06-30
current liabilities 598,989,000 LiabilitiesCurrent 2026-06-30
equity 7,018,256,000 StockholdersEquity 2026-06-30
interest expense 343,625,000 InterestExpense 2026-06-30
ocf 1,027,605,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,568,695,000 Revenues 2026-06-30
sbc 13,160,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up WTRG on one particular measure came for.

RatioValue
cash operating margin52.65
current ratio0.8
current ratio reported0.78
deferred revenue growth-52.5
dilution pct2.26
ebit cagr9.24
ebit yoy-0.57
ev ebit28.19
ev owner earnings-12.02
ev sales9.88
fcf margin-81.69
growth cv1.18
interest cover2.62
net debt ebitda10.64
operating margin35.06
owner earnings margin-82.2
revenue growth9.86
revenue growth per share7.43
roic3.35
rule of 4044.92
sbc pct revenue0.51

Everything else this filing tags

400 more elements from WTRG's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization37,955,000,0002025-12-31 2USD
PublicUtilitiesPropertyPlantAndEquipmentNet37,955,000,0002025-12-31 2USD
PublicUtilitiesPropertyPlantAndEquipmentPlantInService37,852,000,0002025-12-31 2USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization30,576,000,0002025-12-31 2USD
Assets19,941,987,0002026-06-30 160USD
LiabilitiesAndStockholdersEquity19,941,987,0002026-06-30 132USD
PropertyPlantAndEquipmentGross18,362,682,0002026-06-30 130USD
CapitalizationLongtermDebtAndEquity15,439,454,0002026-06-30 132USD
PropertyPlantAndEquipmentNet14,746,257,0002026-06-30 151USD
DebtAndCapitalLeaseObligations12,780,000,0002025-12-31 32USD
LongTermDebtAndCapitalLeaseObligations12,777,000,0002025-12-31 80USD
DebtInstrumentCarryingAmount8,516,167,0002026-06-30 72USD
LongTermDebtNoncurrent8,421,198,0002026-06-30 130USD
PublicUtilitiesPropertyPlantAndEquipmentEquipment7,980,034,0002019-12-31 18USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization7,379,000,0002025-12-31 2USD
AssetsNet6,857,456,0002025-12-31 13USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive5,937,660,0002025-12-31 16USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest5,896,183,0002023-12-31 90USD
OtherRestrictedAssets5,321,334,0002025-12-31 13USD
RegulatedAndUnregulatedOperatingRevenue5,140,000,0002025-12-31 3USD
RevenueFromContractWithCustomerExcludingAssessedTax5,121,000,0002025-12-31 3USD
BridgeLoan5,100,000,0002018-10-22 1USD
AdditionalPaidInCapitalCommonStock4,551,801,0002026-06-30 132USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment4,021,000,0002025-12-31 2USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment3,616,425,0002026-06-30 130USD
GoodwillGross3,596,000,0002025-12-31 3USD
OperatingExpenses3,261,000,0002025-12-31 3USD
SecuredDebt3,086,444,0002026-06-30 70USD
LongTermDebt3,062,395,0002022-12-31 60USD
RegulatedEntityOtherAssetsNoncurrent2,675,000,0002025-12-31 2USD
DeferredIncomeTaxLiabilities2,519,754,0002025-12-31 28USD
GoodwillImpairedAccumulatedImpairmentLoss2,440,000,0002025-12-31 3USD
RetainedEarningsAccumulatedDeficit2,416,322,0002026-06-30 132USD
Goodwill2,349,025,0002026-06-30 150USD
DeferredIncomeTaxLiabilitiesNet2,241,349,0002026-06-30 54USD
RegulatoryAssetsNoncurrent2,226,549,0002026-06-30 135USD
RegulatoryAssets2,109,448,0002025-12-31 32USD
DeferredTaxLiabilities2,090,120,0002025-12-31 32USD
ProceedsFromIssuanceOfDebt1,789,000,0002025-12-31 1USD
ProceedsFromIssuanceOfLongTermDebt1,781,000,0002025-12-31 137USD
LiabilitiesNoncurrent1,645,563,0002019-09-30 44USD
ExtinguishmentOfDebtAmount1,633,000,0002018-12-31 1USD
LiabilitiesOtherThanLongtermDebtNoncurrent1,591,454,0002019-03-31 32USD
ShortTermBorrowings1,588,000,0002025-12-31 2USD
PublicUtilitiesPropertyPlantAndEquipmentConstructionWorkInProgress1,548,000,0002025-12-31 6USD
LongTermDebtAndCapitalLeaseObligationsCurrent1,479,000,0002025-12-31 2USD
StockIssuedDuringPeriodValueAcquisitions1,263,099,0002019-12-31 16USD
NetIncomeLossAvailableToCommonStockholdersBasic1,111,000,0002025-12-31 3USD
NetIncomeLossAvailableToCommonStockholdersDiluted1,111,000,0002025-12-31 3USD
UnrecordedUnconditionalPurchaseObligationDueAfterFiveYears968,000,0002025-12-31 1USD
BusinessAcquisitionsProFormaRevenue921,121,0002020-06-30 7USD
DefinedBenefitPlanPensionPlanWithProjectedBenefitObligationInExcessOfPlanAssetsProjectedBenefitObligation912,000,0002025-12-31 2USD
DeferredTaxLiabilitiesNoncurrent909,232,0002019-09-30 76USD
PaymentsToAcquireBusinessesGross900,000,0002019-04-24 1USD
UtilitiesOperatingExpenseDepreciationAndAmortization894,000,0002025-12-31 3USD
CostsAndExpenses888,700,0002026-06-30 191USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation849,000,0002025-12-31 2USD
NotesAndLoansReceivableNetCurrent795,000,0002025-12-31 2USD
ProceedsFromIssuanceOfPrivatePlacement749,907,0002020-03-16 9USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets743,000,0002025-12-31 2USD
DefinedBenefitPlanPensionPlanWithProjectedBenefitObligationInExcessOfPlanAssetsPlanAssets743,000,0002025-12-31 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo734,249,0002025-12-31 16USD
StockIssuedDuringPeriodValueOther729,301,0002020-12-31 3USD
ContributionsInAidOfConstruction729,117,0002026-06-30 133USD
RegulatoryLiabilities714,487,0002025-12-31 38USD
RegulatoryLiabilityNoncurrent709,394,0002026-06-30 132USD
ProceedsFromRepaymentsOfShortTermDebtMaturingInThreeMonthsOrLess709,000,0002025-12-31 3USD
RepaymentsOfDebt691,000,0002025-12-31 1USD
DeferredTaxAssetsLiabilitiesNet-685,549,0002012-12-31 4USD
NetCashProvidedByUsedInInvestingActivities-665,964,0002026-06-30 137USD
RepaymentsOfLongTermDebt664,000,0002025-12-31 145USD
PaymentsToAcquireBuildings662,167,0002026-06-30 67USD
SegmentExpenditureAdditionToLongLivedAssets662,167,0002026-06-30 4USD
DividendsCash648,000,0002025-12-31 3USD
InterestExpenseNonoperating615,000,0002025-12-31 3USD
DeferredTaxAssetsGross608,231,0002025-12-31 32USD
CommonStockSharesAuthorized600,000,0002026-06-30 139shares
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts557,837,0002019-06-30 2USD
ProceedsFromIssuanceOfOtherLongTermDebt521,520,0002026-06-30 11USD
DeferredTaxAssetsOtherLossCarryforwards513,724,0002025-12-31 30USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive505,752,0002025-12-31 16USD
OperatingIncomeLoss503,913,0002026-06-30 287USD
NonoperatingIncomeExpense-457,000,0002025-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments450,908,0002022-12-31 124USD
DeferredTaxAssetsNet429,634,0002025-12-31 32USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour406,130,0002025-12-31 16USD
TreasuryStockCommonValue388,000,0002025-12-31 2USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-340,999,0002017-09-30 56USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest339,895,0002026-06-30 58USD
ComprehensiveIncomeNetOfTax330,117,0002026-06-30 215USD
NetIncomeLoss330,117,0002026-06-30 345USD
UtilitiesOperatingExpenseMaintenanceAndOperations329,430,0002026-06-30 287USD
InterestExpenseDebt329,081,0002025-12-31 45USD
OtherAssetsCurrent328,000,0002025-12-31 2USD
OperatingCostsAndExpenses317,880,0002011-09-30 21USD
DebtConversionConvertedInstrumentAmount1313,500,0002019-05-18 9USD
InterestPaidNet310,921,0002025-12-31 51USD
OtherAssetsNoncurrent302,000,0002025-12-31 2USD
StockIssuedDuringPeriodValuePurchaseOfAssets299,739,0002021-09-30 1USD
CommonStockSharesIssued287,261,6732026-06-30 132shares
UtilitiesOperatingExpenseGasAndPetroleumPurchased284,816,0002026-06-30 76USD
WeightedAverageNumberOfDilutedSharesOutstanding283,998,0002026-06-30 215shares
WeightedAverageNumberOfSharesOutstandingBasic283,419,0002026-06-30 215shares
SharesOutstanding283,082,8092025-12-31 45shares
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations282,061,0002017-09-30 68USD
AccountsReceivableGross278,885,0002025-12-31 30USD
BilledContractReceivables257,735,0002025-12-31 30USD
AssetsFairValueDisclosure254,000,0002025-12-31 2USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability244,537,0002023-09-30 9USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest239,738,0002017-12-31 81USD
ProfitLoss234,182,0002016-12-31 37USD
DepreciationAndAmortization224,021,0002026-06-30 110USD
DepreciationDepletionAndAmortization224,021,0002026-06-30 149USD
AccountsReceivableNet217,191,0002025-12-31 22USD
Depreciation216,687,0002026-06-30 215USD
FairValueNetAssetLiability216,000,0002025-12-31 2USD
DeferredTaxAssetsOperatingLossCarryforwards215,000,0002025-12-31 2USD
BusinessAcquisitionsProFormaNetIncomeLoss211,921,0002020-06-30 2USD
AccountsReceivableNetCurrent207,802,0002026-06-30 132USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax200,000,0002025-12-31 2USD
AccountsPayableCurrent198,930,0002026-06-30 132USD
OtherLiabilitiesCurrent198,000,0002025-12-31 2USD
PaymentsOfDividendsCommonStock194,169,0002026-06-30 163USD
DefinedBenefitPlanFairValueOfPlanAssets190,084,0002012-12-31 2USD
IncomeTaxPaidFederalAfterRefundReceived185,000,0002025-12-31 3USD
ProceedsFromRepaymentsOfCommercialPaper-183,277,0002026-06-30 3USD
DeferredTaxAssetsValuationAllowance178,597,0002025-12-31 38USD
CommonStockSharesOutstanding177,714,0002017-12-31 35shares
ProFormaWeightedAverageSharesOutstandingDiluted176,598,0002013-06-30 4shares
CurrentFederalStateAndLocalTaxExpenseBenefit176,000,0002025-12-31 3USD
WeightedAverageBasicSharesOutstandingProForma175,701,0002013-06-30 4shares
PaymentsForProceedsFromRemovalCosts175,000,0002025-12-31 3USD
IncomeLossFromContinuingOperations173,356,0002015-09-30 66USD
ContractWithCustomerAssetNetCurrent171,000,0002025-12-31 3USD
AccruedLiabilitiesCurrent168,615,0002026-06-30 132USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent167,000,0002025-12-31 2USD
DisposalGroupIncludingDiscontinuedOperationConsideration165,000,0002023-10-31 1USD
DeferredTaxAssetsRegulatoryAssetsAndLiabilities161,000,0002025-12-31 2USD
IncreaseDecreaseInRegulatoryAssetsAndLiabilities160,655,0002021-03-16 3USD
LitigationSettlementAmountAwardedFromOtherParty159,000,0002025-12-31 1USD
DeferredTaxLiabilitiesOther157,000,0002025-12-31 3USD
ProceedsFromIssuanceOfCommercialPaper152,525,0002025-09-30 2USD
CurrentFederalTaxExpenseBenefit151,000,0002025-12-31 39USD
LineOfCreditFacilityMaximumBorrowingCapacity150,000,0002012-03-23 3USD
CapitalExpendituresIncurredButNotYetPaid148,519,0002026-06-30 112USD
IncreaseDecreaseInOtherReceivables145,000,0002025-12-31 3USD
CommonStockValue143,631,0002026-06-30 132USD
FinanceLeaseRightOfUseAsset142,000,0002025-12-31 2USD
UnrecordedUnconditionalPurchaseObligationPurchases138,000,0002025-12-31 3USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquired135,651,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets135,651,0002012-05-01 2USD
DeferredFederalStateAndLocalTaxExpenseBenefit135,000,0002025-12-31 3USD
DeferredIncomeTaxesAndTaxCredits135,000,0002025-12-31 3USD
TaxesPayableCurrent134,000,0002025-12-31 2USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate130,166,0002025-12-31 4USD
DeferredCostsAndOtherAssets126,931,0002026-06-30 112USD
DebtInstrumentFaceAmount125,000,0002016-11-30 3USD
ContractWithCustomerAssetReclassifiedToReceivable122,000,0002025-12-31 2USD
FederalIncomeTaxExpenseBenefitContinuingOperations120,430,0002024-12-31 44USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment119,595,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment119,595,0002012-05-01 2USD
ContractWithCustomerLiabilityNoncurrent118,410,0002026-06-30 69USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities118,000,0002025-12-31 2USD
RepaymentsOfShortTermDebt109,139,0002026-06-30 10USD
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities109,000,0002025-12-31 3USD
IncomeTaxReconciliationNondeductibleExpenseOther-107,853,0002024-12-31 36USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet102,154,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet102,154,0002012-05-01 2USD
LineOfCreditFacilityCurrentBorrowingCapacity100,000,0002012-12-31 2USD
UnbilledReceivablesCurrent97,741,0002026-06-30 58USD
DividendsCommonStockCash97,063,0002026-03-31 121USD
DividendsPayableCurrent97,063,0002026-03-31 25USD
LineOfCreditFacilityAmountOutstanding95,000,0002011-12-31 1USD
DerivativeInstrumentsAndHedgesLiabilities94,561,0002019-03-31 6USD
TreasuryStockValue93,498,0002026-06-30 130USD
Dividends93,423,0002012-12-31 3USD
CustomerAdvancesForConstruction90,599,0002018-03-31 64USD
RestrictedCashAndInvestmentsCurrent90,192,0002012-03-31 16USD
InterestPayableCurrent89,699,0002026-06-30 132USD
RealizedInvestmentGainsLosses83,520,0002019-12-31 10USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFirstAnniversary83,000,0002025-12-31 1USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFourthAnniversary79,000,0002025-12-31 1USD
UnrecordedUnconditionalPurchaseObligationBalanceOnThirdAnniversary78,000,0002025-12-31 1USD
UnrecordedUnconditionalPurchaseObligationBalanceOnSecondAnniversary77,000,0002025-12-31 1USD
PublicUtilitiesApprovedRateIncreaseDecreaseAmount76,493,0002019-04-24 5USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal76,491,0002011-12-31 4USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic76,064,0002011-12-31 2USD
DividendsCommonStockStock75,808,0002022-12-31 1USD
CashDividendsPaidToParentCompanyByConsolidatedSubsidiaries74,866,0002015-12-31 1USD
OtherLongTermNotesPayable72,158,0002015-06-30 36USD
OtherLiabilitiesNoncurrent71,631,0002026-06-30 132USD
PaymentsToAcquireBusinessesNetOfCashAcquired71,000,0002025-12-31 3USD
SeniorNotes70,000,0002010-06-30 1USD
ProceedsFromAdvancesForConstruction67,000,0002025-12-31 42USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-65,378,0002026-06-30 149USD
AllowanceForDoubtfulAccountsReceivable61,694,0002025-12-31 59USD
OtherComprehensiveIncomeLossNetOfTax-61,584,0002021-06-30 39USD
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral59,779,0002019-12-31 2USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations59,314,0002017-09-30 56USD
AllowanceForDoubtfulAccountsReceivableCurrent58,000,0002025-12-31 4USD
InventoryRawMaterialsAndSupplies55,838,0002026-06-30 54USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFifthAnniversary55,000,0002025-12-31 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic53,139,0002015-03-31 50USD
DeferredFinanceCostsNoncurrentNet52,657,0002026-06-30 84USD
NetCashProvidedByUsedInFinancingActivities50,840,0002026-06-30 137USD
UtilitiesOperatingExpenseTaxes50,433,0002026-06-30 175USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations49,883,0002014-12-31 38USD
OtherTaxExpenseBenefit48,965,0002021-12-31 27USD
TaxesExcludingIncomeAndExciseTaxes47,404,0002012-12-31 16USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign46,135,0002011-09-30 2USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt46,000,0002025-12-31 3USD
ProceedsFromContributionInAidOfConstruction43,642,0002014-12-31 9USD
AllowanceForDoubtfulAccountsReceivableWriteOffs43,000,0002025-12-31 3USD
LongTermDebtCurrent42,312,0002026-06-30 130USD
RestrictedCashAndCashEquivalents41,000,0002025-12-31 6USD
EnergyRelatedInventoryNaturalGasInStorage39,875,0002026-06-30 48USD
PublicUtilitiesPropertyPlantAndEquipmentAmountOfAcquisitionAdjustments38,240,0002011-12-31 1USD
StockIssuedDuringPeriodValueShareBasedCompensation38,000,0002025-12-31 34USD
FairValueLiabilitiesMeasuredOnRecurringBasisObligations38,000,0002025-12-31 2USD
LiabilitiesFairValueDisclosure38,000,0002025-12-31 2USD
StockIssuedDuringPeriodSharesAcquisitions37,370,0172019-12-31 16shares
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent37,327,0002023-09-30 8USD
ProceedsFromDivestitureOfBusinesses36,800,0002013-06-30 10USD
LesseeOperatingLeaseLiabilityPaymentsDue36,478,0002025-12-31 11USD
ProceedsFromRepaymentsOfShortTermDebt-36,403,0002025-12-31 134USD
DisposalGroupAssetsOfBusinessTransferredUnderContractualArrangement35,726,0002012-01-02 1USD
LiabilitiesAssumed135,698,0002022-12-31 24USD
UnbilledContractsReceivable35,400,0002018-12-31 16USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment33,804,0002023-06-30 8USD
IncomeTaxCreditsAndAdjustments33,600,0002011-12-31 1USD
PrepaidExpenseAndOtherAssetsCurrent33,504,0002026-06-30 92USD
BusinessAcquisitionPurchasePriceAllocationLiabilitiesAssumed33,497,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities33,497,0002012-05-01 2USD
EquityMethodInvestmentOtherThanTemporaryImpairment32,975,0002017-12-31 4USD
LoansPayableCurrent32,563,0002019-03-31 71USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax32,155,0002014-12-31 54USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions31,000,0002025-12-31 21USD
RepaymentsOfConstructionLoansPayable31,000,0002025-12-31 3USD
IncreaseDecreaseInAccruedTaxesPayable-30,000,0002025-12-31 3USD
OtherNoncashIncomeExpense30,000,0002025-12-31 3USD
ProceedsFromIncomeTaxRefunds29,000,0002025-12-31 4USD
UnrecognizedTaxBenefitsResultingInNetOperatingLossCarryforward28,910,0002014-06-30 4USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNet28,882,0002014-06-30 23USD
DeferredTaxAssetsLiabilitiesNetCurrent28,483,0002015-09-30 7USD
OperatingLeaseLiability28,271,0002025-12-31 16USD
AccruedIncomeTaxesCurrent27,048,0002026-06-30 130USD
DebtInstrumentUnamortizedDiscountPremiumNet27,000,0002025-12-31 2USD
TaxCreditCarryforwardAmount26,849,0002014-12-31 29USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-26,144,0002026-06-30 76USD
AllocatedShareBasedCompensationExpense25,960,0002025-12-31 19USD
AvailableForSaleSecurities25,780,0002020-12-31 10USD
PremiumsReceivableAllowanceForDoubtfulAccountsWriteOffsAgainstAllowance25,502,0002025-12-31 45USD
PaymentsOfDebtExtinguishmentCosts25,237,0002019-12-31 17USD
PaymentsToAcquireNotesReceivable25,125,0002025-12-31 2USD
AllocatedShareBasedCompensationExpenseNetOfTax25,000,0002025-12-31 3USD
DebtInstrumentFairValue24,402,0002012-03-31 6USD
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGainOrLoss23,742,0002019-09-30 4USD
GainLossOnDerivativeInstrumentsNetPretax-23,742,0002019-12-31 14USD
UnrealizedGainLossOnInvestments-23,742,0002019-09-30 6USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate23,700,0002017-09-30 13USD
OperatingLeaseRightOfUseAsset23,667,0002026-06-30 54USD
FinanceLeaseLiabilityPaymentsDue23,585,0002018-12-31 2USD
LossContingencyAccrualAtCarryingValue23,363,0002025-12-31 7USD
OtherNonoperatingIncome23,296,0002019-12-31 1USD
PaymentsToAcquireWasteWaterSystems23,157,0002026-06-30 136USD
PremiumReceivableCreditLossExpenseReversal22,227,0002025-12-31 21USD
RegulatoryAssetsCurrent21,915,0002026-06-30 54USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths21,822,0002025-12-31 16USD
DeferredCostsCurrentAndNoncurrent21,778,0002025-12-31 15USD
StockIssuedDuringPeriodSharesOther21,661,0952020-12-31 3shares
OtherReceivables21,150,0002025-12-31 30USD
RestrictedCashAndCashEquivalentsAtCarryingValue21,000,0002025-12-31 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromSettlementsWithTaxingAuthorities21,000,0002024-12-31 1USD
LossContingencyEstimateOfPossibleLoss20,161,0002026-06-30 55USD
AvailableForSaleSecuritiesDebtSecurities20,000,0002025-12-31 5USD
RestrictedCashNoncurrent20,000,0002025-12-31 2USD
TaxesOther20,000,0002025-12-31 3USD
ProceedsFromCollectionOfNotesReceivable20,000,0002026-06-30 2USD
PaymentsOfStockIssuanceCosts19,772,0002020-03-16 13USD
IncomeLossFromDiscontinuedOperationsNetOfTax19,355,0002014-12-31 96USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity19,355,0002014-12-31 42USD
DefinedBenefitPensionPlanLiabilitiesCurrent19,021,0002026-06-30 5USD
ContractWithCustomerLiabilityCurrent19,000,0002025-12-31 3USD
RevenueNotFromContractWithCustomerOther19,000,0002025-12-31 3USD
OperatingLeaseLiabilityNoncurrent18,743,0002026-06-30 58USD
DeferredFinanceCostsGross18,528,0002019-05-18 13USD
GainsLossesOnExtinguishmentOfDebt-18,528,0002019-12-31 12USD
InventoryNet18,379,0002019-12-31 78USD
PublicUtilitiesAmountOfAllowanceForFundsUsedDuringConstructionEquityCostsCapitalizedOnlyForRateMakingPurposes18,278,0002025-12-31 27USD
IncreaseDecreaseInOperatingAssets18,024,0002018-12-31 79USD
UnregulatedOperatingRevenue17,876,0002012-12-31 6USD
AdjustmentsToAdditionalPaidInCapitalStockSplit17,655,0002013-09-02 4USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions17,538,0002023-12-31 5USD
PaymentsForMergerRelatedCosts17,521,0002026-06-30 2USD
PublicUtilitiesPropertyPlantAndEquipmentOriginalCostOfIntangibleUtilityPlants17,267,0002011-12-31 1USD
ProceedsFromShortTermDebt17,114,0002019-03-31 2USD
DeferredFinanceCostsNet17,000,0002025-12-31 1USD
PaymentsOfFinancingCosts17,000,0002025-12-31 3USD
UnamortizedDebtIssuanceExpense17,000,0002025-12-31 2USD
ProceedsFromLegalSettlements16,911,0002008-12-31 4USD
ProceedsFromIssuanceOfCommonStockDividendReinvestmentPlan16,619,0002022-12-31 12USD
RegulatoryLiabilityCurrent16,486,0002026-06-30 55USD
GoodwillPurchaseAccountingAdjustments16,400,0002021-12-31 5USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive16,170,0002018-12-31 2USD
IncreaseDecreaseInIncomeTaxesReceivable-16,000,0002025-12-31 20USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentLiabilities15,855,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther15,855,0002012-05-01 2USD
DefinedContributionPlanCostRecognized15,000,0002025-12-31 3USD
InvestmentTaxCredit15,000,0002025-10-31 4USD
PostemploymentBenefitsLiabilityNoncurrent14,900,0002026-06-30 52USD
BankOverdrafts14,899,0002026-06-30 67USD
PaymentsToAcquireInterestInJointVenture14,700,0002013-12-31 19USD
NoncashOrPartNoncashAcquisitionDebtAssumed114,281,0002012-05-31 2USD
BusinessAcquisitionPurchasePriceAllocationNoncurrentLiabilitiesLongTermDebt14,233,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesLongTermDebt14,233,0002012-05-01 2USD
BankAcceptancesExecutedAndOutstanding13,358,0002023-12-31 26USD
ProceedsFromRepaymentsOfBankOverdrafts13,343,0002019-06-30 83USD
OperatingLeaseExpense13,000,0002025-12-31 3USD
DiscontinuedOperationTaxEffectOfDiscontinuedOperation12,800,0002014-12-31 54USD
ProceedsFromOtherEquity12,539,0002026-06-30 35USD
DisposalGroupIncludingDiscontinuedOperationGoodwill12,503,0002012-03-31 9USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive12,225,0002025-12-31 12USD
PrepaidExpenseCurrent11,748,0002014-12-31 38USD
PublicUtilitiesAllowanceForFundsUsedDuringConstructionAdditions11,499,0002026-06-30 212USD
IncreaseDecreaseInOtherOperatingCapitalNet-11,000,0002025-12-31 3USD
LitigationSettlementExpense10,486,0002026-06-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue10,410,0002013-12-31 9USD
StockIssuedDuringPeriodValueTreasuryStockReissued10,000,0002025-12-31 1USD
IncomeTaxExpenseBenefit9,778,0002026-06-30 229USD
LitigationSettlementAmountAwardedToOtherParty9,738,0002025-12-31 1USD
ProvisionForDoubtfulAccounts9,300,0002026-06-30 149USD
OperatingLeasePayments9,254,0002025-12-31 24USD
OperatingLeaseCost9,201,0002025-12-31 26USD
IncomeTaxesPaid9,080,0002025-12-31 48USD
IncomeTaxesPaidNet9,080,0002025-12-31 6USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet9,053,0002011-12-31 2USD
StockIssuedDuringPeriodSharesPurchaseOfAssets9,029,4612022-12-31 34shares
IncomeTaxesReceivable9,000,0002025-12-31 25USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents8,634,0002026-06-30 136USD
PublicUtilitiesPropertyPlantAndEquipmentAmountOfAcquisitionAdjustments18,258,0002025-12-31 20USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree8,235,0002025-12-31 16USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount8,207,0002025-12-31 11USD
DefinedBenefitPlanSpecialTerminationBenefits8,062,0002025-12-31 23USD
IncomeTaxReconciliationTaxContingencies-8,000,0002025-12-31 3USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability8,000,0002025-12-31 3USD
InterestCostsCapitalized7,975,0002025-12-31 45USD
IncomeTaxReconciliationNondeductibleExpense7,948,0002025-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths7,906,0002025-12-31 8USD
StockIssuedDuringPeriodSharesNewIssues7,863,3542022-05-02 56shares
OperatingLossCarryforwardsValuationAllowance7,818,0002013-06-30 1USD
UnrecognizedTaxBenefits7,770,0002025-12-31 82USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo7,663,0002025-12-31 12USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentAssets7,525,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets7,525,0002012-05-01 2USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsDeferredRent7,524,0002025-12-31 13USD
ProceedsFromIssuanceOfCommonStock7,519,0002026-06-30 124USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent7,461,0002023-09-30 51USD
AdjustmentForAmortization7,334,0002026-06-30 212USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense7,000,0002025-12-31 39USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree6,988,0002025-12-31 12USD
RepaymentsOfOtherLongTermDebt6,972,0002026-06-30 11USD
DeferredTaxLiabilitiesLeasingArrangements6,883,0002025-12-31 13USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInCurrentFiscalYear6,878,0002015-03-31 1USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssets6,852,0002012-05-01 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssets6,852,0002012-05-01 2USD
IncomeTaxReconciliationOtherAdjustments-6,821,0002025-12-31 47USD
LinesOfCreditCurrent6,740,0002014-12-31 5USD
OperatingLeaseLiabilityCurrent6,663,0002025-12-31 16USD
CurrentIncomeTaxExpenseBenefit6,623,0002025-12-31 45USD
CurrentStateAndLocalTaxExpenseBenefit6,623,0002025-12-31 48USD
IncomeTaxReconciliationChangeInEnactedTaxRate-6,476,0002025-12-31 24USD
DisposalGroupIncludingDiscontinuedOperationRevenue6,324,0002014-12-31 54USD
PremiumsReceivableAllowanceForDoubtfulAccountsRecoveries6,028,0002025-12-31 45USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax6,000,0002025-12-31 68USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-6,000,0002025-12-31 3USD
LeaseAndRentalExpense5,931,0002020-12-31 30USD
PaymentsToAcquireWaterSystems5,860,0002017-12-31 38USD
PremiumsReceivableAllowanceForDoubtfulAccountsProvisionChargedToExpense15,762,0002015-12-31 9USD
LineOfCreditFacilityCapacityAvailableForTradePurchases5,644,0002012-12-31 2USD
InsuranceRecoveries5,602,0002025-02-28 2USD
EstimatedInsuranceRecoveries5,393,0002026-06-30 59USD
PremiumsReceivableAllowanceForDoubtfulAccountsAdditionsForChargesToExpense5,305,0002018-12-31 9USD
ProceedsFromSaleAndCollectionOfNotesReceivable5,289,0002011-12-31 15USD
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnAccumulatedPostretirementBenefitObligation5,131,0002019-12-31 9USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased5,100,0002025-12-31 10shares
DeferredIncomeTaxExpenseBenefit5,048,0002026-06-30 146USD
ContractWithCustomerAssetNetNoncurrent5,000,0002025-12-31 3USD
IncomeTaxPaidStateAndLocalAfterRefundReceived5,000,0002025-12-31 3USD
SelfInsuranceReserve4,934,0002026-06-30 42USD
DeferredTaxExpenseFromStockOptionsExercised4,822,0002014-12-31 2USD
PremiumsReceivableAllowanceForDoubtfulAccountsProvisionChargedToExpense4,805,0002012-12-31 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-4,699,0002025-12-31 48USD
LossContingencyReceivableCurrent4,625,0002026-06-30 1USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation14,548,0002019-12-31 8USD
IncrementalCommonSharesAttributableToAcceleratedShareRepurchaseAgreements4,438,0002020-12-31 7shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant4,252,7882015-03-31 2shares
StockIssuedDuringPeriodValueNewIssues4,161,0002021-03-31 40USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax-4,000,0002025-12-31 3USD
IncreaseDecreaseInPensionAndPostretirementObligations-3,945,0002025-12-31 72USD
DefinedBenefitPlanExpectedFutureEmployerContributionsCurrentFiscalYear3,945,0002025-09-30 1USD

What to be careful about

What this model itself distrusts about WTRG's figures. Written by the derivation as it ran, not added afterwards.