H2O America logo

H2O America

HTO | NASDAQ
Chart Builder DCF Calculator
$62.61
-$0.06 (-0.10%)
At close: Sep 21, 2026, 4:00 PM ET
$62.61
$0 (0.00%)
After-hours: Sep 21, 2026, 7:30 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
106.95M 105.04M 102.58M 109.28M 102.8M 98.82M 93.97M 90M 87.57M 85.16M 84.99M 99.54M 88.35M 81.62M 73.83M 58.35M 52.38M 61.6M 60.48M 55.74M 62.77M 61.71M
Depreciation & Amortization
128.24M 124.63M 120.49M 118.88M 116.81M 115.76M 115.05M 113.41M 112.48M 110.22M 108.14M 107.12M 106.12M 105.2M 106.44M 104.42M 101.9M 100.62M 96.47M 94.85M 94.42M 93.07M
Stock-Based Compensation
4.71M 4.46M 4.46M 3.92M 5.48M 5.3M 5.62M 5.45M 5.12M 4.99M 4.65M 4.38M 4.54M 4.44M 4.79M 5.04M 4.77M 4.52M 4.25M 4.44M 4.36M 4.58M
Other Working Capital
10.18M 28.56M 28.58M 21.89M 2.97M 2.5M 4.64M -13.75M 25.2M 12.56M 14.06M -3.11M -14.58M -6.96M 3.34M 15.41M 6.24M -5.85M -16.08M -23.85M -18.57M -9.34M
Other Non-Cash Items
-11.88M -5.01M -4.25M -23.45M -25.37M -26M -25.69M -2.22M -2.15M -2.46M -2.11M -2.54M -3.93M -3.57M -9.35M -15.1M -13.75M -16.69M -11.14M -5.64M -6.11M -2.6M
Deferred Income Tax
5.36M 5.28M 5.18M 8.28M 17.72M 12.73M 10.36M 5.64M -15.94M -8.91M -8.51M 2.62M 3.22M -4.46M -3.24M 144K -1.52M 175K -2.85M 5M -3.62M -5.92M
Change in Working Capital
11.85M 10.93M 16.35M 5.85M -18.43M -19.11M -3.78M -26.68M 6.92M 2.45M 3.68M -14.96M -18.34M -11.72M -6.27M 6.28M 2.76M -8.26M -17.17M -20.7M -13.02M -21.36M
Operating Cash Flow
245.23M 245.33M 244.8M 222.74M 199.01M 187.49M 195.53M 185.59M 194M 191.44M 190.83M 196.15M 179.97M 171.51M 166.2M 159.13M 146.54M 141.96M 130.04M 133.69M 138.81M 129.5M
Capital Expenditures
-550.03M -683.15M -674.98M -479.66M -426.93M -391.14M -380.64M -353.59M -336.8M -309.73M -290.72M -273.97M -252.96M -249.9M -244.24M -249.24M -262.27M -251.62M -253.81M -258.38M -242.52M -224.55M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a -251K -251K -251K -251K 975K 575K 575K 542K -8.79M -6.94M -8.39M -8.36M n/a -384K 1.07M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
2.8M 2.8M 2.8M 2.8M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-123.27M n/a n/a -97K -56K 40.56M 40.54M 40.64M 9.18M -31.54M -31.3M -31.62M -187K -593K -631K -520K -915K 2.51M 2.17M 2.43M 2.74M -249K
Investing Cash Flow
-518.43M -528.27M -520.1M -476.96M -426.99M -350.58M -340.1M -313.21M -327.88M -341.52M -322.27M -304.62M -252.58M -249.92M -244.33M -258.55M -270.12M -257.5M -260M -255.95M -240.17M -223.73M
Debt Repayment
-113.89M -106.31M 28.96M 123.91M 94.45M 93.1M 83.09M 69.91M 114.03M 118.07M 77.58M 34.78M 12.85M 32.47M 62.41M 90.93M 101.69M 108.36M 58.79M 61.23M 50.03M 28.19M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-64.22M -60.42M -58.65M -56.91M -55.15M -53.45M -52.13M -50.97M -49.96M -49.01M -47.91M -46.68M -45.48M -44.42M -43.58M -42.81M -42.05M -41.3M -40.14M -39.13M -38.13M -37.12M
Other Financial Acitivies
207.87M 194.12M 191.75M 64.73M 49.31M 38.05M 29.99M 22.9M 17.96M 15.56M 18.49M 16.97M 15.2M 15.51M 20.45M 20.9M 24.24M 28.27M 23.12M 29.4M 27.47M 22.15M
Financial Cash Flow
357.45M 412.26M 284.87M 261.56M 225.02M 182.24M 145.96M 110.52M 131.21M 131.29M 128.82M 116.34M 85.43M 83.65M 78.35M 96.38M 108.13M 119.12M 132.81M 118.27M 106.14M 80.47M
Net Cash Flow
84.25M 129.31M 9.57M 7.35M -2.96M 19.15M 1.39M -17.1M -2.67M -18.79M -2.62M 7.88M 12.82M 5.24M 225K -3.03M -15.45M 3.58M 2.85M -3.99M 4.78M -13.76M
Free Cash Flow
-304.8M -437.82M -430.17M -256.92M -227.92M -203.65M -185.11M -168M -142.8M -118.29M -99.89M -77.82M -73M -78.39M -78.04M -90.1M -115.72M -109.66M -123.77M -124.69M -103.72M -95.05M
Adj. Free Cash Flow
-309.51M -442.28M -434.63M -260.84M -233.4M -208.95M -190.74M -173.45M -147.92M -123.27M -104.54M -82.19M -77.54M -82.82M -82.83M -95.14M -120.49M -114.18M -128.02M -129.13M -108.08M -99.63M
Maintenance CapEx
-420.32M -452.84M -420.84M -118.21M -47.68M -28.21M -47.89M -128.16M -114.77M -139.1M -118.46M -38.19M -65.95M -95.76M -106.53M -159.35M -204.43M -174.21M -214.41M -198.27M -125.43M -88.46M
Growth CapEx
-129.72M -230.31M -254.13M -361.45M -379.25M -362.93M -332.75M -225.43M -222.03M -170.62M -172.26M -235.78M -187.01M -154.14M -137.71M -89.89M -57.84M -77.41M -39.4M -60.11M -117.1M -136.09M
Owner Earnings
-175.08M -207.51M -176.04M 104.53M 151.33M 159.28M 147.64M 57.43M 79.22M 52.34M 72.37M 157.96M 114.01M 75.76M 59.67M -212.66K -57.89M -32.25M -84.37M -64.58M 13.38M 41.04M

© 2026 bestshares.com. All rights reserved.