Source: H2O America's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 03, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$328.25M
$381.78M
$389.30M
$447.72M
$549.27M
$559.57M
$586.92M
$678.17M
$736.33M
$805.59M
Operating income
$97.44M
$101.85M
$73.44M
$57.48M
$117.67M
$111.16M
$130.98M
$149.44M
$170.50M
$177.53M
Interest expense
$21.84M
$22.93M
$24.33M
$31.80M
$54.26M
$54.34M
$58.06M
$66.14M
$71.39M
$72.58M
Pre-tax income
$86.38M
$96.49M
$48.83M
$32.08M
$69.89M
$68.85M
$82.32M
$90.94M
$102.94M
$114.93M
Income tax
$33.54M
$35.39M
$10.06M
$8.45M
$8.38M
$8.37M
$8.50M
$5.96M
$8.97M
$12.36M
Net income
$52.84M
$59.20M
$38.77M
$23.40M
$61.52M
$60.48M
$73.83M
$84.99M
$93.97M
$102.58M
EBITDA
$143.73M
$152.35M
$130.35M
$125.97M
$209.29M
$207.63M
$237.42M
$257.57M
$285.55M
$298.02M
EPS (basic)
$2.59
$2.89
$1.83
$0.82
$2.16
$2.04
$2.44
$2.69
$2.87
$2.93
EPS (diluted)
$2.57
$2.86
$1.82
$0.82
$2.14
$2.03
$2.43
$2.68
$2.87
$2.92
Diluted shares
20.59M
20.69M
21.33M
28.56M
28.69M
29.74M
30.42M
31.66M
32.78M
35.10M
Operating margin
29.7%
26.7%
18.9%
12.8%
21.4%
19.9%
22.3%
22.0%
23.2%
22.0%
Net margin
16.1%
15.5%
10.0%
5.2%
11.2%
10.8%
12.6%
12.5%
12.8%
12.7%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$6.35M
$7.80M
$420.72M
$12.94M
$5.27M
$10.91M
$12.34M
$9.72M
$11.11M
$20.69M
Receivables
$16.36M
$17.30M
$19.15M
$36.30M
$46.83M
$53.70M
$59.17M
$67.87M
$68.68M
$62.47M
Total current assets
$99.61M
$66.86M
$502.72M
$122.05M
$127.33M
$134.09M
$158.39M
$198.39M
$190.71M
$190.59M
Goodwill
—
—
$1.68M
$628.29M
$628.14M
$640.47M
$640.31M
$640.31M
$640.31M
$640.31M
Total assets
$1.44B
$1.96B
$1.96B
$3.13B
$3.31B
$3.49B
$3.76B
$4.35B
$4.66B
$5.15B
Total current liabilities
$63.57M
$85.05M
$163.99M
$234.57M
$350.80M
$203.27M
$268.32M
$342.97M
$261.17M
$273.38M
Short-term debt
$125.00K
$0
$0
$22.27M
$76.24M
$39.11M
$4.36M
$48.98M
$3.65M
$23.50M
Long-term debt
$433.33M
$431.09M
$431.42M
$1.28B
$1.29B
$1.49B
$1.49B
$1.53B
$1.71B
$1.87B
Total debt
$433.46M
$431.09M
$431.42M
$1.31B
$1.36B
$1.53B
$1.50B
$1.58B
$1.71B
$1.89B
Total liabilities
$1.02B
$994.79M
$1.07B
$2.24B
$2.39B
$2.46B
$2.64B
$3.11B
$3.29B
$3.61B
Shareholders' equity
$421.65M
$463.21M
$889.31M
$889.98M
$917.16M
$1.03B
$1.11B
$1.23B
$1.37B
$1.54B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$114.57M
$101.11M
$91.34M
$130.00M
$104.05M
$130.04M
$166.20M
$190.83M
$195.53M
$244.80M
Free cash flow
$114.57M
$101.11M
$91.34M
$130.00M
$104.05M
$130.04M
$166.20M
$190.83M
$195.53M
$244.80M
Investing cash flow
-$122.13M
-$113.87M
-$146.84M
-$1.02B
-$214.26M
-$260.00M
-$244.33M
-$322.27M
-$340.10M
-$520.10M
Financing cash flow
$27.67M
-$4.79M
$468.42M
$484.99M
$101.53M
$132.81M
$78.35M
$128.82M
$145.96M
$284.87M
Dividends paid
$16.56M
$21.33M
$23.07M
$34.13M
$36.51M
$40.14M
$43.58M
$47.91M
$52.13M
$58.65M
Stock-based compensation
$1.69M
$2.64M
$2.12M
$3.41M
$3.55M
$4.25M
$4.79M
$4.65M
$5.62M
$6.44M
Depreciation & amortization
$46.30M
$50.50M
$56.91M
$68.49M
$91.62M
$96.47M
$106.44M
$108.14M
$115.05M
$120.49M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$170.89M
$150.01M
$173.11M
$216.68M
$196.54M
$164.86M
$197.78M
$243.52M
$199.43M
$179.32M
$207.92M
$253.22M
Operating income
$36.49M
$27.91M
$40.57M
$58.35M
$43.67M
$35.90M
$43.87M
$64.63M
$33.14M
$37.43M
$42.75M
$60.49M
Interest expense
$17.23M
$17.58M
$18.29M
$17.52M
$18.00M
$18.27M
$18.12M
$17.90M
$18.28M
$18.84M
$17.95M
$18.16M
Pre-tax income
$20.78M
$13.93M
$24.42M
$40.58M
$24.01M
$20.02M
$29.34M
$50.92M
$14.64M
$22.41M
$30.57M
$48.25M
Income tax
$1.83M
$2.23M
$3.72M
$1.93M
$1.09M
$3.47M
$4.67M
$5.79M
-$1.58M
$3.39M
$3.98M
$5.20M
Net income
$18.95M
$11.70M
$20.70M
$38.65M
$22.92M
$16.55M
$24.68M
$45.13M
$16.22M
$19.01M
$26.59M
$43.04M
EBITDA
$64.09M
$56.84M
$69.49M
$86.32M
$72.91M
$65.53M
$73.84M
$94.66M
$63.99M
$71.19M
$76.35M
$94.43M
EPS (basic)
$0.59
$0.36
$0.64
$1.17
$0.68
$0.49
$0.71
$1.27
$0.44
$0.50
$0.64
$1.03
EPS (diluted)
$0.59
$0.36
$0.64
$1.17
$0.69
$0.49
$0.71
$1.27
$0.44
$0.49
$0.62
$0.99
Diluted shares
136.54K
32.14M
32.46M
32.98M
248.62K
33.87M
34.86M
35.64M
305.11K
38.55M
42.87M
43.48M
Operating margin
21.4%
18.6%
23.4%
26.9%
22.2%
21.8%
22.2%
26.5%
16.6%
20.9%
20.6%
23.9%
Net margin
11.1%
7.8%
12.0%
17.8%
11.7%
10.0%
12.5%
18.5%
8.1%
10.6%
12.8%
17.0%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$9.72M
$4.54M
$22.80M
$3.97M
$11.11M
$23.70M
$19.85M
$11.31M
$20.69M
$153.01M
$104.10M
$572.96M
Receivables
$67.87M
$62.65M
$70.24M
$75.85M
$68.68M
$65.85M
$76.76M
$86.01M
$62.47M
$62.07M
$71.02M
$87.87M
Total current assets
$198.39M
$178.08M
$173.18M
$187.28M
$190.71M
$197.27M
$200.45M
$207.21M
$190.59M
$323.41M
$296.40M
$778.14M
Goodwill
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
$640.31M
Total assets
$4.35B
$4.37B
$4.44B
$4.55B
$4.66B
$4.73B
$4.85B
$5.01B
$5.15B
$5.35B
$5.44B
$6.05B
Total current liabilities
$342.97M
$323.26M
$350.13M
$244.05M
$261.17M
$296.68M
$314.23M
$304.16M
$273.38M
$160.05M
$177.84M
$410.35M
Short-term debt
$48.98M
$9.00M
$9.02M
$8.09M
$3.65M
$18.66M
$18.92M
$18.01M
$23.50M
$8.63M
$8.65M
$7.88M
Long-term debt
$1.53B
$1.55B
$1.55B
$1.67B
$1.71B
$1.69B
$1.69B
$1.76B
$1.87B
$1.87B
$1.88B
$1.88B
Total debt
$1.58B
$1.56B
$1.56B
$1.68B
$1.71B
$1.71B
$1.71B
$1.77B
$1.89B
$1.87B
$1.89B
$1.89B
Total liabilities
$3.11B
$3.13B
$3.16B
$3.22B
$3.29B
$3.33B
$3.38B
$3.49B
$3.61B
$3.52B
$3.59B
$3.85B
Shareholders' equity
$1.23B
$1.24B
$1.27B
$1.33B
$1.37B
$1.40B
$1.47B
$1.52B
$1.54B
$1.83B
$1.84B
$2.20B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$31.53M
$51.22M
$49.32M
$53.53M
$41.46M
$43.18M
$60.84M
$77.27M
$63.52M
$43.71M
$60.74M
$80.25M
Free cash flow
$31.53M
$51.22M
$49.32M
$53.53M
$41.46M
$43.18M
$60.84M
$77.27M
$63.52M
$43.71M
$60.74M
$80.25M
Investing cash flow
-$80.53M
-$74.27M
-$56.71M
-$101.70M
-$107.42M
-$84.76M
-$133.12M
-$151.67M
-$150.56M
-$92.93M
-$123.27M
-$129.81M
Financing cash flow
$37.66M
$17.88M
$25.66M
$29.32M
$73.10M
$54.16M
$68.43M
$65.87M
$96.41M
$181.55M
$13.63M
$518.41M
Dividends paid
$12.14M
$12.82M
$12.90M
$13.11M
$13.30M
$14.14M
$14.60M
$14.86M
$15.04M
$15.91M
$18.41M
$18.43M
Stock-based compensation
$1.07M
$1.54M
$1.27M
$1.57M
$1.24M
$1.21M
$1.46M
$1.99M
$1.78M
$1.21M
$1.72M
$1.75M
Depreciation & amortization
$27.59M
$28.92M
$28.92M
$27.96M
$29.24M
$29.63M
$29.98M
$30.03M
$30.85M
$33.77M
$33.59M
$33.94M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.