Aggressive capital expenditure of $277.6 million in 2025Q3 has necessitated external financing, resulting in a free cash flow deficit of $174.2 million despite an OCF-to-dividend coverage ratio of 2.4x.
| Metric | TTM | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 | Dec'95 |
|---|
| Cash from Operations | 342.8M | 457.1M | 585.3M | 221.3M | 263.5M | 299.8M | 249.5M | 433.1M | 402.9M | 332M | 340.1M | 269.8M | 239.4M | 239.6M | 241.7M | 228.7M | 137.4M | 152.1M | 123.1M | 142.5M | 53.5M | 168.5M | 245.8M | 453M | 103.6M | 275.5M | 173.8M | 146.3M | 117.3M | 77M | 124M |
| Operating CF Growth % | 8.92% | -21.9% | 164.48% | -16.02% | -12.11% | 20.16% | -42.39% | 7.5% | 21.36% | -2.38% | 26.06% | 12.7% | -0.08% | -0.87% | 5.68% | 66.45% | -9.66% | 23.56% | -13.61% | 166.36% | -68.25% | -31.45% | -45.74% | 337.26% | -62.4% | 58.52% | 18.8% | 24.72% | 52.34% | -37.9% | 6.44% |
| Operating CF / Revenue % | 22.85% | 29.88% | 31.14% | 14.09% | 18.57% | 25.64% | 20.11% | 28.9% | 28.39% | 24.78% | 22.88% | 23.73% | 23.51% | 24.93% | 26.04% | 25.21% | 18.1% | 18.99% | 14.63% | 18.58% | 7.26% | 22.42% | 15.18% | 30.06% | 6.78% | 20.68% | 15.36% | 14.07% | 12.3% | 9.09% | 18.42% |
| Net Income | 165.7M | 121.7M | 247.1M | 131.3M | 137.8M | 161.6M | 185.5M | 174.1M | 172.2M | 155.8M | 141.5M | 125.5M | 104.7M | 97.1M | 93.6M | 74.8M | 60.7M | 82.5M | 87.6M | 76.4M | 17.6M | 31.3M | 236.4M | 137.2M | 138.7M | 148.6M | 68M | 88.5M | 77.6M | 69.2M | 64.8M |
| Depreciation & Amortization | 291.6M | 278.2M | 251.8M | 250.3M | 241.5M | 228.1M | 213.6M | 210.5M | 182.1M | 200.9M | 171.5M | 136.4M | 116.6M | 100.2M | 90.4M | 80.5M | 64.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -11.5M | -15.8M | 17.6M | -38.5M | -26.9M | -39.7M | -17.1M | -5.1M | 14.4M | 19.4M | 25.1M | 32.7M | 28.6M | 37.5M | 35.8M | 66M | 75.2M | 38.8M | 14M | 27.8M | -34.2M | -1.9M | 14.3M | 26.9M | 10.3M | -6.6M | -12.8M | 1.1M | 2M | -9.8M | -26.1M |
| Other Non-Cash Items | -76.1M | 35.5M | -48.2M | 25.7M | -17.4M | -25.6M | -94.1M | -17.1M | 32.7M | -44M | 24.8M | -8.7M | 1.1M | 12.1M | 3.4M | -16.4M | -30.3M | 40.9M | 45M | 41.4M | 60.5M | 169.7M | -54.8M | 82.1M | 121.5M | 58.3M | 121.3M | 80.3M | 54.1M | 66.7M | 61.4M |
| Working Capital Changes | 4.9M | 30.9M | 109.7M | -152.4M | -77.4M | -30.7M | -44.7M | 63.9M | -5.1M | -5.2M | -34.4M | -27.5M | -22.4M | -17.1M | 16.9M | 21.6M | -35M | -10.1M | -23.5M | -3.1M | 9.6M | -30.6M | 49.9M | 206.8M | -166.9M | 75.2M | -2.7M | -23.6M | -16.4M | -49.1M | 23.9M |
| Capital Expenditures | -664.9M | -354.9M | -271.2M | -384M | -473.3M | -717.8M | -597.1M | -312.4M | -208.5M | -265.6M | -618.8M | -598.5M | -328.5M | -405.8M | -239.2M | -248.9M | -318.5M | -301.1M | -210.2M | -154.7M | -58.6M | -63M | -181.3M | -205.8M | -297.4M | -493.8M | -170.1M | -80.8M | -53.3M | -186.7M | -117.7M |
| CapEx / Revenue % | 44.32% | 23.2% | 14.43% | 24.45% | 33.35% | 61.4% | 48.13% | 20.85% | 14.69% | 19.83% | 41.63% | 52.65% | 32.26% | 42.22% | 25.77% | 27.44% | 41.96% | 37.59% | 24.97% | 20.17% | 7.95% | 8.38% | 11.2% | 13.66% | 19.47% | 37.07% | 15.03% | 7.77% | 5.59% | 22.05% | 17.49% |
| CapEx / D&A | 2.28x | 1.28x | 1.08x | 1.53x | 1.96x | 3.15x | 2.80x | 1.48x | 1.14x | 1.32x | 3.61x | 4.39x | 2.82x | 4.05x | 2.65x | 3.09x | 4.92x | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.52x | 1.29x | 2.16x | 0.58x | 0.56x | 0.42x | 0.42x | 1.39x | 1.93x | 1.25x | 0.55x | 0.45x | 0.73x | 0.59x | 1.01x | 0.92x | 0.43x | 0.51x | 0.59x | 0.92x | 0.91x | 2.67x | 1.36x | 2.20x | 0.35x | 0.56x | 1.02x | 1.81x | 2.20x | 0.41x | 1.05x |
| Cash from Investing | -677.1M | -340.7M | -283.6M | -384M | -485.2M | -812.8M | -345.3M | -349M | -229M | -276.2M | -618.8M | -625.7M | -336.6M | -420.1M | -240.9M | -250.9M | -320M | -276.1M | -154.1M | -154.7M | 3.9M | 29.2M | 212.3M | -244.4M | -297.4M | -493.8M | -170.1M | -98.8M | -32.5M | -186.7M | -98.6M |
| Acquisitions | 0 | 0 | -8.2M | -160.9M | -17.6M | -99.1M | 239M | -39.2M | -18.5M | -5.9M | -333.3M | -60.3M | 0 | 0 | 0 | 0 | 0 | 20.4M | 1.5M | 0 | 0 | 0 | -1.8M | -32.7M | -157.1M | -453M | -93.6M | -23.8M | -2.4M | -66.9M | -129.5M |
| Purchase of Investments | -3.2M | -2.4M | -9.4M | -2.4M | -3.6M | -8.7M | -12.2M | -13.3M | -16.4M | -14.8M | -3.9M | -8.9M | -20.1M | -16.1M | -11.7M | -3.9M | -10.7M | -44.9M | -387.9M | -648.4M | -344.8M | 0 | -49.1M | -24.5M | -11.2M | -42.5M | -27.5M | -33.1M | -42.5M | -76.7M | -59.5M |
| Sale of Investments | 3.3M | 2M | 1M | 2.2M | 6.4M | 12.8M | 12.1M | 10.2M | 13.1M | 13.4M | 4.8M | 36.6M | 16.1M | 1.5M | 7.8M | 1.9M | 8.9M | 62.3M | 449.7M | 608.8M | 376M | 20.5M | 7.4M | 1.9M | 2.6M | 146M | 67.6M | 35.2M | 47.7M | 43.1M | 103.2M |
| Other Investing | -12.3M | 14.6M | 4.2M | -2.4M | 2.9M | 0 | 12.9M | 5.7M | 1.3M | -3.3M | 400K | 5.4M | -4.1M | 300K | 2.2M | 0 | 300K | -12.8M | -7.2M | -12.8M | 31.3M | 71.7M | 437.1M | 16.7M | 21.3M | 24.4M | -16.9M | 3.7M | 18M | 7.9M | 104.9M |
| Cash from Financing | 304.5M | -140.6M | -262.5M | 155.2M | 204.2M | 485.7M | 109.3M | -115.2M | -102.5M | -125.3M | 229.9M | 404.4M | 113.7M | 160.2M | 55.4M | 41.4M | 106.3M | 202.7M | 9.5M | -32.6M | -13.9M | -228.7M | -470.7M | -242.6M | 220M | 342M | 3.9M | -12.1M | -83.1M | 118.2M | -20.8M |
| Dividends Paid | -167.8M | -162.8M | -155.5M | -145.9M | -131.9M | -128.2M | -121.4M | -115M | -108.7M | -102.7M | -97.9M | -83.8M | -75.2M | -69.1M | -62.1M | -60.8M | -56.5M | -50.4M | -44.3M | -43.9M | -36.7M | -79.7M | -93.2M | -89.2M | -81.8M | -75.4M | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio % | - | 90.8% | 62.93% | 77.07% | 77.96% | 73.59% | 65.41% | 66.05% | 63.12% | 66.13% | 69.38% | 67.15% | 71.82% | 71.16% | 66.2% | 80.74% | 92.62% | 61.09% | 50.57% | 56.79% | 208.52% | 203.84% | 39.42% | 65.01% | 58.98% | 50.74% | 110.29% | - | - | - | - |
| Debt Issuance (Net) | 4M | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -700K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K |
| Stock Issued | 12.6M | 12.9M | 14.9M | 248M | 69.9M | 18.1M | 1.9M | 20.3M | 86M | 30.9M | 161.2M | 200.6M | 98.2M | 77M | 39.1M | 20.5M | 65.2M | 71.1M | 20.6M | 15.8M | 21M | 49M | 44.3M | 43.2M | 189.2M | 23.6M | 21.8M | 111M | 19.7M | 91.3M | 6.4M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.8M | -75M | 0 | 0 | -31.5M | -75M | -67M | -64.5M | -79.6M | -61.1M |
| Other Financing | 6.5M | 700K | 7.8M | 144.7M | 86.1M | 412M | 99.1M | -600K | -21.3M | -1.9M | 4.4M | 244M | -1.4M | -1.3M | 0 | -1.4M | -600K | 1.5M | 0 | 0 | 2.5M | -18.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -27.4M | -24.2M | 39.2M | -7.5M | -17.5M | -27.3M | 13.5M | -31.1M | 71.4M | -69.5M | -48.8M | 48.5M | 16.5M | -20.3M | 56.2M | 19.2M | -76.3M | 78.7M | -21.5M | -44.8M | 43.5M | -31M | 26.6M | -31.3M | 14.9M | 117.8M | 12.1M | 31.5M | 1.7M | 8.5M | 4.6M |
| Exchange Rate Effect | 2.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.2M | 2.7M | -11.3M | -5.9M | 4.5M | -3.9M | 0 | 0 | 0 |
| Cash at Beginning | 55.4M | 79.4M | 40.2M | 47.7M | 65.2M | 92.5M | 79M | 110.1M | 27.5M | 97M | 145.8M | 97.3M | 80.8M | 101.1M | 44.9M | 25.7M | 102M | 23.3M | 44.8M | 89.6M | 46.1M | 226.3M | 202.9M | 234.2M | 219.3M | 101.5M | 89.4M | 57.9M | 40.1M | 31.6M | 27M |
| Cash at End | 81.2M | 55.2M | 79.4M | 40.2M | 47.7M | 65.2M | 92.5M | 79M | 98.9M | 27.5M | 97M | 145.8M | 97.3M | 80.8M | 101.1M | 44.9M | 25.7M | 102M | 23.3M | 44.8M | 89.6M | 195.3M | 229.5M | 202.9M | 234.2M | 219.3M | 101.5M | 89.4M | 41.8M | 40.1M | 31.6M |
| Free Cash Flow | -322.1M | 102.2M | 314.1M | -162.7M | -209.8M | -418M | -347.6M | 120.7M | 194.4M | 66.4M | -278.7M | -328.7M | -89.1M | -166.2M | 2.5M | -20.2M | -181.1M | -149M | -87.1M | -12.2M | -5.1M | 105.5M | 64.5M | 247.2M | -193.8M | -218.3M | 3.7M | 65.5M | 64M | -109.7M | 6.3M |
| FCF Growth % | -379.6% | -67.46% | 293.05% | 22.45% | 49.81% | -20.25% | -387.99% | -37.91% | 192.77% | 123.82% | 15.21% | -268.91% | 46.39% | -6748% | 112.38% | 88.85% | -21.54% | -71.07% | -613.93% | -139.22% | -104.83% | 63.57% | -73.91% | 227.55% | 11.22% | -6000% | -94.35% | 2.34% | 158.34% | -1841.27% | -82.64% |
| FCF Margin % | -21.47% | 6.68% | 16.71% | -10.36% | -14.78% | -35.75% | -28.02% | 8.05% | 13.7% | 4.96% | -18.75% | -28.91% | -8.75% | -17.29% | 0.27% | -2.23% | -23.86% | -18.6% | -10.35% | -1.59% | -0.69% | 14.04% | 3.98% | 16.4% | -12.69% | -16.39% | 0.33% | 6.3% | 6.71% | -12.95% | 0.94% |
| FCF / Net Income % | -194.39% | 57% | 127.11% | -85.95% | -124% | -239.95% | -187.28% | 69.33% | 112.89% | 42.76% | -197.52% | -263.38% | -85.1% | -171.16% | 2.67% | -26.83% | -296.89% | -180.61% | -99.43% | -15.78% | -28.98% | 269.82% | 27.28% | 180.17% | -139.73% | -146.9% | 5.44% | 74.01% | 82.47% | -158.53% | 9.72% |
Pending acquisition execution risk
As reported in recent financial filings, ALLETE's capital expenditure reached $277.6 million in 2025Q3, representing a significant acceleration in investment intensity that has pushed the CapEx-to-OCF ratio to 2.7% in the most recent quarter, signaling a period of heavy asset base expansion.
The substantial increase in capital deployment appears to be driven by the company's EnergyForward transition, which necessitates significant upfront spending before regulatory recovery is fully realized. This investment profile suggests that the company is prioritizing long-term rate base growth over near-term cash flow generation, a strategy that requires consistent access to capital markets.
Based on the reported cash flow statements, ALLETE faced a free cash flow deficit of $174.2 million in 2025Q3, necessitating reliance on external financing to bridge the gap between aggressive infrastructure spending and the cash generated from its regulated utility operations.
The persistent negative free cash flow trend indicates that the company is structurally dependent on debt and equity markets to fund its capital program. Investors should monitor whether the pending acquisition by the CPPIB-led consortium will alter the terms or availability of this necessary external financing.
According to the provided quarterly data, ALLETE maintained an OCF-to-dividend coverage ratio of 2.4x in 2025Q3, which suggests that despite the significant cash burn from capital projects, the company continues to prioritize dividend payments to shareholders.
While the coverage ratio remains above unity, the volatility in operating cash flow—ranging from $39.4 million to $239.2 million over the last ten quarters—implies that dividend sustainability is sensitive to the timing of regulatory recoveries. The current payout appears manageable, but the reliance on external financing to fund the dividend alongside CAPEX warrants close scrutiny.
As indicated by the discrepancy between net income of $27.1 million and operating cash flow of $103.4 million in 2025Q3, ALLETE's reported earnings appear to be significantly influenced by non-cash items and regulatory accounting adjustments.
The divergence between GAAP net income and actual cash generation suggests that a portion of the company's reported profitability is tied to regulatory assets that have not yet been converted into cash. This may indicate that the quality of earnings is lower than the headline figures suggest, as cash realization remains subject to future regulatory commission approvals.
Quick answers to the most common questions about buying ALE stock.
ALLETE, Inc. (ALE) generated $457.1M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.
ALLETE, Inc. (ALE) generated $102.2M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
ALLETE, Inc. (ALE) spent $354.9M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2024, ALLETE, Inc. (ALE) returned $162.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.