Essential Utilities Inc
NYSE:WTRG
Income Statement
Earnings Waterfall
Essential Utilities Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-352.3m
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
692.1m
USD
|
Other Expenses
|
-193.9m
USD
|
Net Income
|
498.2m
USD
|
Income Statement
Essential Utilities Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
762
N/A
|
766
+1%
|
767
+0%
|
776
+1%
|
780
+1%
|
788
+1%
|
798
+1%
|
809
+1%
|
814
+1%
|
817
+0%
|
815
0%
|
820
+1%
|
820
0%
|
815
-1%
|
815
0%
|
803
-1%
|
810
+1%
|
816
+1%
|
825
+1%
|
836
+1%
|
838
+0%
|
845
+1%
|
852
+1%
|
869
+2%
|
890
+2%
|
944
+6%
|
1 110
+18%
|
1 215
+9%
|
1 463
+20%
|
1 791
+22%
|
1 803
+1%
|
1 816
+1%
|
1 878
+3%
|
1 994
+6%
|
2 046
+3%
|
2 118
+4%
|
2 288
+8%
|
2 315
+1%
|
2 303
-1%
|
2 280
-1%
|
2 054
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(56)
|
(73)
|
(166)
|
(285)
|
(287)
|
(295)
|
(340)
|
(436)
|
(466)
|
(493)
|
(602)
|
(631)
|
(597)
|
(562)
|
(352)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
931
N/A
|
1 054
+13%
|
1 142
+8%
|
1 297
+14%
|
1 506
+16%
|
1 517
+1%
|
1 521
+0%
|
1 538
+1%
|
1 558
+1%
|
1 580
+1%
|
1 626
+3%
|
1 686
+4%
|
1 685
0%
|
1 706
+1%
|
1 718
+1%
|
1 702
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(460)
|
(465)
|
(466)
|
(465)
|
(466)
|
(469)
|
(479)
|
(490)
|
(493)
|
(494)
|
(489)
|
(491)
|
(487)
|
(491)
|
(488)
|
(475)
|
(476)
|
(484)
|
(492)
|
(497)
|
(515)
|
(524)
|
(537)
|
(571)
|
(550)
|
(560)
|
(637)
|
(716)
|
(819)
|
(912)
|
(917)
|
(925)
|
(935)
|
(960)
|
(973)
|
(995)
|
(1 025)
|
(1 026)
|
(1 029)
|
(1 030)
|
(1 009)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(1)
|
(5)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(10)
|
(10)
|
(9)
|
(7)
|
|
Depreciation & Amortization |
(124)
|
(126)
|
(127)
|
(126)
|
(127)
|
(126)
|
(126)
|
(128)
|
(129)
|
(130)
|
(130)
|
(132)
|
(133)
|
(134)
|
(136)
|
(136)
|
(137)
|
(139)
|
(142)
|
(146)
|
(147)
|
(150)
|
(153)
|
(155)
|
(158)
|
(166)
|
(197)
|
(227)
|
(257)
|
(284)
|
(288)
|
(293)
|
(298)
|
(303)
|
(308)
|
(317)
|
(321)
|
(327)
|
(333)
|
(336)
|
(344)
|
|
Operations Maintenance |
(284)
|
(287)
|
(287)
|
(287)
|
(284)
|
(288)
|
(295)
|
(302)
|
(305)
|
(306)
|
(301)
|
(302)
|
(293)
|
(295)
|
(290)
|
(276)
|
(278)
|
(284)
|
(287)
|
(289)
|
(304)
|
(309)
|
(321)
|
(335)
|
(330)
|
(333)
|
(372)
|
(416)
|
(481)
|
(524)
|
(527)
|
(541)
|
(543)
|
(560)
|
(567)
|
(579)
|
(606)
|
(599)
|
(598)
|
(594)
|
(569)
|
|
Other Operating Expenses |
(53)
|
(51)
|
(51)
|
(51)
|
(51)
|
(56)
|
(54)
|
(56)
|
(55)
|
(55)
|
(55)
|
(55)
|
(56)
|
(57)
|
(57)
|
(58)
|
(57)
|
(57)
|
(57)
|
(58)
|
(60)
|
(60)
|
(57)
|
(76)
|
(58)
|
(58)
|
(66)
|
(71)
|
(77)
|
(99)
|
(98)
|
(88)
|
(87)
|
(89)
|
(89)
|
(91)
|
(90)
|
(90)
|
(89)
|
(90)
|
(90)
|
|
Operating Income |
302
N/A
|
302
0%
|
302
+0%
|
311
+3%
|
314
+1%
|
319
+1%
|
319
+0%
|
319
N/A
|
321
+1%
|
323
+1%
|
326
+1%
|
329
+1%
|
333
+1%
|
324
-3%
|
327
+1%
|
328
+0%
|
334
+2%
|
332
-1%
|
333
+0%
|
339
+2%
|
323
-5%
|
321
-1%
|
315
-2%
|
299
-5%
|
340
+14%
|
372
+9%
|
417
+12%
|
425
+2%
|
478
+12%
|
594
+24%
|
600
+1%
|
596
-1%
|
603
+1%
|
598
-1%
|
606
+1%
|
631
+4%
|
661
+5%
|
659
0%
|
677
+3%
|
688
+2%
|
692
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(78)
|
(77)
|
(77)
|
(76)
|
(75)
|
(75)
|
(73)
|
(73)
|
(106)
|
(105)
|
(106)
|
(104)
|
(71)
|
(71)
|
(71)
|
(73)
|
(73)
|
(75)
|
(77)
|
(81)
|
(144)
|
(181)
|
(169)
|
(165)
|
(105)
|
(75)
|
(116)
|
(148)
|
(174)
|
(194)
|
(192)
|
(188)
|
(185)
|
(184)
|
(186)
|
(193)
|
(211)
|
(230)
|
(246)
|
(255)
|
(263)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
(19)
|
(44)
|
(28)
|
(38)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(1)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(4)
|
2
|
3
|
9
|
10
|
2
|
3
|
1
|
(0)
|
4
|
(0)
|
(2)
|
(2)
|
(1)
|
3
|
|
Pre-Tax Income |
224
N/A
|
224
0%
|
225
+0%
|
234
+4%
|
239
+2%
|
245
+2%
|
246
+1%
|
247
+0%
|
217
-12%
|
218
+1%
|
221
+1%
|
226
+2%
|
255
+13%
|
252
-1%
|
254
+1%
|
252
-1%
|
257
+2%
|
253
-1%
|
253
0%
|
256
+1%
|
178
-30%
|
138
-22%
|
125
-10%
|
130
+4%
|
212
+63%
|
247
+17%
|
270
+9%
|
243
-10%
|
265
+9%
|
409
+54%
|
419
+2%
|
411
-2%
|
422
+3%
|
416
-1%
|
421
+1%
|
443
+5%
|
451
+2%
|
429
-5%
|
429
+0%
|
432
+1%
|
432
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(21)
|
(20)
|
(19)
|
(23)
|
(25)
|
(25)
|
(24)
|
(24)
|
(15)
|
(13)
|
(14)
|
(13)
|
(21)
|
(21)
|
(21)
|
(16)
|
(14)
|
(9)
|
(3)
|
(3)
|
13
|
20
|
21
|
27
|
7
|
6
|
3
|
(3)
|
5
|
(7)
|
(11)
|
(8)
|
(2)
|
20
|
16
|
13
|
6
|
20
|
29
|
37
|
58
|
|
Income from Continuing Operations |
203
|
204
|
206
|
211
|
214
|
220
|
223
|
222
|
202
|
205
|
207
|
213
|
234
|
232
|
233
|
236
|
243
|
245
|
250
|
252
|
192
|
158
|
146
|
156
|
218
|
253
|
273
|
240
|
270
|
401
|
408
|
403
|
420
|
436
|
437
|
455
|
457
|
449
|
458
|
469
|
490
|
|
Net Income (Common) |
221
N/A
|
218
-2%
|
220
+1%
|
224
+2%
|
233
+4%
|
239
+2%
|
241
+1%
|
240
0%
|
202
-16%
|
205
+2%
|
207
+1%
|
213
+3%
|
234
+10%
|
232
-1%
|
233
+1%
|
236
+1%
|
240
+2%
|
242
+1%
|
247
+2%
|
249
+1%
|
192
-23%
|
158
-18%
|
146
-7%
|
157
+7%
|
225
+43%
|
259
+16%
|
279
+8%
|
246
-12%
|
285
+16%
|
417
+46%
|
423
+2%
|
418
-1%
|
432
+3%
|
447
+4%
|
449
+0%
|
467
+4%
|
465
0%
|
457
-2%
|
466
+2%
|
478
+2%
|
498
+4%
|
|
EPS (Diluted) |
1.24
N/A
|
1.22
-2%
|
1.23
+1%
|
1.25
+2%
|
1.31
+5%
|
1.34
+2%
|
1.35
+1%
|
1.35
N/A
|
1.14
-16%
|
1.15
+1%
|
1.16
+1%
|
1.19
+3%
|
1.32
+11%
|
1.3
-2%
|
1.31
+1%
|
1.33
+2%
|
1.36
+2%
|
1.35
-1%
|
1.38
+2%
|
1.39
+1%
|
1.07
-23%
|
0.88
-18%
|
0.66
-25%
|
0.67
+2%
|
1.03
+54%
|
1.01
-2%
|
1.09
+8%
|
0.96
-12%
|
1.11
+16%
|
1.63
+47%
|
1.65
+1%
|
1.61
-2%
|
1.67
+4%
|
1.7
+2%
|
1.7
N/A
|
1.77
+4%
|
1.76
-1%
|
1.72
-2%
|
1.76
+2%
|
1.77
+1%
|
1.86
+5%
|