Middlesex Water Company
Middlesex Water Company
MSEX
Valuace
26
Růst
8
Zdraví
78
Cena
$ 52.05
Dnes
-0.63 (-1.14%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues194.7194.7191.9166.3162.4143.1141.6134.6138.1130.8132.9126.0117.1114.8110.4102.1102.7
Cost of Revenues105.2118.492.483.179.173.770.868.071.664.765.565.259.160.760.50.00.0
Gross Profit89.576.399.583.283.369.570.866.666.566.167.460.958.054.149.9102.1102.7
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues47.054.149.344.347.155.149.140.538.646.7
Cost of Revenues30.330.723.121.124.725.421.820.525.722.6
Gross Profit16.723.426.323.222.429.727.320.112.924.1
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.02.60.00.00.00.00.00.00.00.00.00.00.00.00.0
Depreciation & Amortization32.532.528.029.425.524.425.216.115.013.912.812.112.211.911.210.410.0
Total Operating Expenses35.121.946.343.938.936.329.431.129.427.526.725.023.322.821.877.976.1
Operating Income54.454.453.239.247.333.237.435.537.138.640.635.834.431.027.624.226.6
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.01.30.7
Depreciation & Amortization8.58.57.57.97.87.27.06.07.37.6
Total Operating Expenses5.55.712.311.611.912.212.010.24.611.3
Operating Income11.217.713.911.610.517.515.39.98.212.8
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Interest Expense14.314.312.810.79.48.17.57.35.44.84.75.25.65.86.76.46.9
Other Expense-6.7-6.7-2.0-6.7-1.7-2.2-3.1-4.81.60.1-1.5-0.1-0.7-0.20.42.11.4
IBT47.647.651.332.645.731.134.330.733.433.934.530.628.425.321.820.021.1
Income Tax Expense4.84.86.91.03.2-5.5-4.1-3.10.911.111.710.69.98.67.46.56.8
Net Income42.842.844.431.542.436.538.433.932.522.822.720.018.416.614.413.414.3
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.00.0
Interest Expense3.84.23.62.72.83.14.03.33.93.0
Other Expense-1.8-2.3-1.7-0.9-1.2-1.4-1.42.1-2.6-2.1
IBT9.415.412.210.69.316.113.912.05.710.7
Income Tax Expense0.81.41.41.20.51.73.41.3-0.10.7
Net Income8.614.010.89.58.814.310.510.75.810.0
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$1.77$2.40$2.08$2.19$2.02$1.98$1.39$1.39$1.23$1.14$1.04$0.90$0.85$0.96
EPS Diluted$0.00$0.00$0.00$1.76$2.39$2.07$2.18$2.01$1.96$1.38$1.38$1.22$1.13$1.03$0.90$0.84$0.96
Shares Outstanding18.418.117.817.717.617.517.516.716.416.316.316.216.115.915.715.614.7
Diluted Shares Outstanding18.418.217.917.817.717.617.616.816.516.516.416.316.216.116.015.914.9
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.32$0.56
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.32$0.56
Shares Outstanding18.418.118.017.917.917.817.817.817.817.8
Diluted Shares Outstanding18.418.218.018.018.018.017.917.917.817.9
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents8.04.22.43.83.54.52.23.74.93.93.52.74.83.03.12.5
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments8.04.22.43.83.54.52.23.74.93.93.52.74.83.03.12.5
Accounts Receivable102.629.697.324.722.621.619.119.117.816.716.315.917.317.916.116.7
Inventory6.56.77.06.25.45.15.45.44.14.12.62.32.01.42.02.2
Other Current Assets3.92.41.82.62.92.92.42.62.42.02.02.01.72.31.61.4
Total Current Assets121.043.0108.537.334.434.129.130.829.226.724.422.925.824.622.922.8
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents3.42.62.74.26.38.02.92.43.04.4
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments3.42.62.74.26.38.02.92.43.04.4
Accounts Receivable33.734.030.429.636.1102.696.997.3123.526.3
Inventory7.36.97.06.76.66.57.17.06.46.4
Other Current Assets5.26.06.42.43.13.94.41.82.93.5
Total Current Assets49.649.546.543.052.1121.0111.2108.5135.840.6
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment1,034.81,058.01,013.0924.4869.9801.8711.7618.5557.2517.8481.9465.4446.5435.2422.2398.7
Goodwill0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets27.0154.2114.535.046.379.2114.771.331.53.610.740.218.960.155.438.0
Total Long-Term Assets1,153.61,212.21,127.51,037.1985.7942.3880.7737.0631.9593.4560.3552.9504.5537.1514.7466.4
Total Assets1,274.61,255.21,236.11,074.51,020.0976.5909.9767.8661.1620.2584.7575.8530.3561.7537.5489.2
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment2.11,114.52.41,058.02.71,034.81,024.11,013.0988.8970.6
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments1.71.70.00.00.00.00.00.00.00.0
Other Long-Term Assets1,288.6150.21,230.0154.21,079.327.025.125.731.131.2
Total Long-Term Assets1,292.41,266.41,232.51,212.21,177.51,153.61,138.91,127.51,107.71,087.0
Total Assets1,342.01,315.91,279.01,255.21,229.61,274.61,250.11,236.11,243.41,127.6
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable25.228.127.624.821.130.423.319.313.912.36.56.46.33.85.76.4
Short-Term Debt80.830.751.173.019.79.327.255.834.918.28.724.933.839.128.821.4
Other Current Liabilities27.310.713.218.714.415.913.318.214.815.612.211.811.712.311.412.0
Current Liabilities135.082.9103.8117.956.656.865.094.464.547.128.343.952.755.946.740.7
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable28.130.831.528.132.425.223.227.628.628.3
Short-Term Debt63.264.042.230.725.880.266.451.749.741.0
Other Current Liabilities25.424.826.010.76.713.611.412.633.46.5
Current Liabilities118.3121.5101.282.979.9135.0117.2103.8121.387.6
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt356.0355.3361.2294.0310.9278.3236.5152.9139.0134.5136.2136.0129.8131.5132.2133.8
Capital Leases2.72.43.13.74.45.05.70.00.00.00.00.00.00.00.00.0
Def. Tax Liability91.8101.288.777.869.561.354.447.343.272.868.548.240.142.838.230.9
Total Liabilities839.7808.3811.0672.0650.2628.2584.0516.6429.5399.3375.6376.0338.7376.7357.2312.5
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt352.1353.2353.5355.3354.9358.7359.9361.2357.5353.8
Capital Leases0.02.72.32.42.62.72.93.13.23.4
Def. Tax Liability110.6107.3103.6101.295.491.889.788.787.885.2
Total Liabilities859.4856.8829.9808.3785.8839.7820.3811.0821.7714.0
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock247.0248.2246.8233.1221.9217.5215.1157.4155.1153.0150.8148.7146.2143.6141.4139.5
Retained Earnings185.9197.1176.2167.3145.8128.8108.791.474.165.455.948.642.638.135.533.7
Comprehensive Income0.00.00.00.00.00.00.0-157.4-146.3-135.7-126.3-118.0-110.4-100.4-92.4-84.7
Total Common Equity435.0446.9425.1402.4369.8348.3325.9251.2231.6220.9209.1199.7191.6185.0180.3176.6
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock269.6252.7248.6248.2247.6247.0246.6246.8243.3239.5
Retained Earnings212.9205.1200.4197.1194.4185.9181.1176.2176.3171.9
Comprehensive Income0.00.00.00.00.00.00.0-246.8-243.32.1
Total Common Equity482.5459.1449.0446.9443.8435.0429.8425.1421.7413.6
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt439.5386.0412.3366.9330.6287.5263.7208.7173.9152.7145.0160.9163.6170.5161.0155.3
Book Value435.0446.9425.1402.4369.8348.3325.9251.2231.6220.9209.1199.7191.6185.0180.3176.6
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value482.5459.1449.0446.9443.8435.0429.8425.1421.7413.6
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income37.042.844.431.542.436.538.433.932.522.822.720.018.416.614.413.414.3
Depreciation & Amortization27.932.528.029.427.526.820.817.215.814.813.513.112.211.911.210.410.0
Stock-Based Compensation1.91.21.52.21.61.31.10.61.10.80.80.60.50.50.60.40.3
Change Working Capital-23.6-7.5-12.5-3.01.4-19.09.4-1.76.2-2.96.9-0.7-1.42.3-0.1-2.90.8
Change In Accounts Receivable-6.21.0-2.1-2.8-0.7-0.7-2.7-0.1-1.0-0.7-0.10.02.01.22.40.0-2.2
Change In Accounts Payable-3.01.32.62.83.7-9.37.14.05.41.65.80.20.02.5-1.9-0.72.1
Change In Inventories-0.1-0.80.3-0.8-0.8-0.20.30.0-1.30.0-1.5-0.3-0.3-0.60.60.2-0.6
Other Non-cash Items33.2-6.5-2.7-1.8-6.2-1.6-2.9-2.2-0.9-0.7-0.52.4-0.3-0.4-0.5-0.1-0.5
Cash from Operations41.40.00.052.861.433.053.436.145.942.847.151.232.633.829.622.825.6
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income8.614.010.89.58.814.310.510.75.810.0
Depreciation & Amortization8.58.57.57.97.87.27.06.07.37.6
Stock-Based Compensation0.00.20.60.40.30.21.5-0.50.40.4
Change Working Capital2.5-9.11.8-2.76.8-0.6-8.0-10.70.5-5.4
Change In Accounts Receivable5.20.3-3.6-0.86.50.7-5.70.42.8-3.8
Change In Accounts Payable-1.0-6.08.5-0.2-2.27.12.0-4.4-1.00.3
Change In Inventories-0.2-0.40.1-0.3-0.2-0.50.6-0.1-0.60.0
Other Non-cash Items-0.3-0.4-3.6-1.3-0.30.1-0.2-0.2-0.3-0.2
Cash from Operations0.00.00.00.00.00.00.00.012.810.7
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-68.3-96.4-74.6-90.2-91.3-79.4-105.6-89.1-72.1-50.3-47.4-25.8-22.6-20.1-21.6-23.6-29.6
Acquisitions0.0-4.60.00.03.10.00.00.00.00.00.00.00.9-1.7-1.20.00.0
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.0-1.7-1.2-0.30.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.01.71.20.00.0
Other Investing Activities-104.60.00.00.00.00.00.00.00.0-1.00.01.4-0.10.30.53.8-1.8
Cash from Investing-68.30.00.0-90.2-88.2-79.4-105.6-89.1-72.1-51.3-47.4-24.4-21.8-21.4-22.3-20.1-31.4
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-24.7-18.918.9-18.9-25.128.7-14.3-14.4-17.1-22.4
Acquisitions0.00.0-4.60.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.0-90.20.0
Cash from Investing0.00.00.00.00.00.00.00.0-17.1-22.4
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-44.80.00.045.6-7.4-52.7-7.5-7.3-7.0-6.2-5.9-6.3-5.5-11.2-56.7-4.4-30.2
Debt Issued89.6386.0-26.391.043.895.831.362.341.827.413.6-9.72.84.366.310.1185.4
Issuance of Common Stock6.90.00.012.110.33.81.256.81.21.21.51.51.51.41.61.529.8
Repurchase of Common Stock-45.40.00.00.00.097.632.357.642.627.517.60.02.84.566.30.0-0.1
Dividends Paid-23.00.00.0-22.6-20.9-19.5-18.3-16.3-15.1-14.1-13.3-12.7-12.4-12.1-11.9-11.6-10.7
Other Financing Activities1.90.00.00.845.210.28.43.23.91.10.9-8.50.76.9-6.612.515.2
Cash from Financing30.60.00.036.027.139.516.293.925.59.50.7-26.0-12.9-10.6-7.3-2.14.0
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.04.712.6
Debt Issued415.4-1.321.49.35.8-59.413.214.09.825.0
Issuance of Common Stock0.00.00.00.00.00.00.00.03.13.3
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.0-5.9-5.6
Other Financing Activities0.00.00.00.00.00.00.00.04.90.0
Cash from Financing0.00.00.00.00.00.00.00.03.710.3
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash3.60.21.8-1.40.3-6.9-36.140.8-0.71.10.40.8-2.21.8-0.10.7-1.8
Closing Cash Balance8.04.54.22.43.83.510.446.55.74.93.93.52.74.83.03.12.5
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.60.81.6-1.6-2.1-1.75.20.5-0.6-1.4
Closing Cash Balance2.85.14.22.74.26.38.02.92.43.0
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-26.9-33.8-15.9-37.4-30.0-46.4-52.3-53.1-26.2-7.5-0.325.410.013.78.0-0.7-4.0
Real Free Cash Flow-28.8-35.0-17.4-39.6-31.6-47.7-53.4-53.7-27.3-8.3-1.124.89.413.27.4-1.1-4.4
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-6.3-6.937.2-5.1-3.748.2-3.1-7.7-4.3-11.7
Real Free Cash Flow-6.3-7.036.6-5.5-4.148.0-4.7-7.3-4.7-12.2
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader