Persistent capital intensity is evidenced by a CapEx-to-OCF ratio that peaked at 133.7% in 2024Q4, forcing the company to rely on $142.3 million in net stock issuance during 2026Q1 to bridge funding gaps.
| Metric | TTM | Dec'25 | 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 |
|---|
| Cash from Operations | 1.63B | 1.8B | 2.65B | 2.24B | 913M | 1.19B | 1.64B | 1.52B | 1.69B | 1.19B | 1.05B | 674.2M | 762.5M | 564.2M | 397.6M | 399.5M | 416.4M | 302.8M | 237.2M | 351.4M | 345.8M | 164.3M | 304M | 239.5M | 257.9M | 145.1M | 219.7M | 223.7M |
| Operating CF Growth % | -173.64% | -31.95% | 18.07% | 145.45% | -22.95% | -27.61% | 7.34% | -9.76% | 41.66% | 13.3% | 56.19% | -11.58% | 35.15% | 41.9% | -0.48% | -4.06% | 37.52% | 27.66% | -32.5% | 1.62% | 110.47% | -45.95% | 26.93% | -7.13% | 77.74% | -33.96% | -1.79% | - |
| Operating CF / Revenue % | 18.99% | 21.69% | 36.75% | 29.63% | 12.03% | 20.56% | 29.73% | 24.95% | 25.9% | 19.16% | 24.62% | 24.17% | 25.95% | 25.3% | 19.31% | 19.35% | 26.8% | 20.66% | 17.81% | 26.23% | 29.66% | 14.07% | 24.88% | 19.45% | 21.02% | 14.45% | 24.51% | 27.13% |
| Net Income | 1.07B | 1.09B | 568M | 1.04B | 1.01B | 561M | 984M | 710M | 747M | 299M | 266M | 452.4M | 452.8M | 255.3M | 245.6M | 259.4M | 194.2M | 175.7M | 144.7M | 151.3M | 139.1M | 135.4M | 143.2M | 129.2M | 83.6M | 114.2M | 104.4M | 111.7M |
| Depreciation & Amortization | 1.22B | 1.3B | 1.17B | 1.06B | 959M | 915M | 899M | 911M | 928M | 851M | 593M | 352.2M | 341.5M | 313.6M | 294.4M | 263.2M | 173.6M | 178.5M | 165M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 19.87M | 70.94M | -191M | 97M | 152M | -37M | 381M | 125M | 185M | 469M | -67M | 20.4M | 39.9M | 9.7M | 13M | 11.6M | 34.7M | -2.1M | 4.3M | 13.2M | 5.1M | 3.3M | 0 | 0 | -13.1M | -1.8M | -2.2M | 0 |
| Other Non-Cash Items | 289.03M | 100.92M | 652M | 134M | -1.01B | -102M | -844M | -148M | -45M | -62M | 95M | -121.5M | -16M | -125.4M | -50.5M | -80.1M | -105.1M | 300K | 141.7M | 200M | 198.2M | 138.5M | 153.2M | 0 | 185.5M | 124.5M | 131.2M | 135.6M |
| Working Capital Changes | -804.45M | -756.38M | 452M | -95M | -234M | -152M | 217M | -73M | -116M | -104M | 134M | -101.6M | 35.2M | -13.6M | -13.6M | -40.3M | 80.3M | -28.5M | -80.3M | -13.1M | 3.4M | -112.9M | 7.6M | 110.3M | 1.9M | -91.8M | -13.7M | -23.6M |
| Capital Expenditures | -3.44B | -3.53B | -3.15B | -2.94B | -2.6B | -2.36B | -2.62B | -2.5B | -2.16B | -1.53B | -9.11B | -427.2M | -710.9M | -921.6M | -919.4M | -472.1M | -894.8M | -339.1M | -545.8M | -251.6M | -193.7M | -129.3M | -151.6M | -121.2M | -109.9M | -566.2M | -122.6M | -123.8M |
| CapEx / Revenue % | 40.04% | 42.51% | 43.76% | 38.83% | 34.21% | 40.92% | 47.64% | 40.83% | 33.14% | 24.56% | 212.88% | 15.32% | 24.19% | 41.32% | 44.66% | 22.87% | 57.59% | 23.14% | 40.98% | 18.78% | 16.61% | 11.07% | 12.41% | 9.84% | 8.96% | 56.4% | 13.68% | 15.01% |
| CapEx / D&A | 2.82x | 2.72x | 2.70x | 2.77x | 2.71x | 2.58x | 2.92x | 2.74x | 2.33x | 1.80x | 15.35x | 1.21x | 2.08x | 2.94x | 3.12x | 1.79x | 5.15x | 1.90x | 3.31x | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.47x | 0.51x | 0.84x | 0.76x | 0.35x | 0.50x | 0.62x | 0.61x | 0.78x | 0.78x | 0.12x | 1.58x | 1.07x | 0.61x | 0.43x | 0.85x | 0.47x | 0.89x | 0.43x | 1.40x | 1.79x | 1.27x | 2.01x | 1.98x | 2.35x | 0.26x | 1.79x | 1.81x |
| Cash from Investing | -3.4B | -3.48B | -2.22B | -2.92B | -2.57B | -2.33B | -1.22B | -1.62B | -2.19B | -1.76B | -9.11B | -123.7M | -710.9M | -921.6M | -919.4M | -660.8M | -894.8M | -367.2M | -671.6M | -288.9M | -203M | -117.2M | -213.9M | -80.9M | -109.6M | -566.2M | -126.5M | -141.7M |
| Acquisitions | 7.47M | 47.96M | 927M | 0 | 0 | 3M | 1.4B | 875M | 0 | 0 | -8.41B | -58M | 1.3M | -613.6M | 0 | -41.9M | -267M | -36.7M | -60.7M | -25.7M | 0 | -55.2M | 0 | 0 | -900K | -369.7M | -1.6M | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3M | -49M | -213M | -276M | -136.1M | -155.2M | -113.4M | -173M | -33.8M | -900K | -53.4M | -59.6M | 0 | 0 | 18.4M | -48M | -27.3M | -25.5M | -5M | -2.3M | -17.9M |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 665M | 461M | 0 | 0 | 0 | 0 | -14.2M | 71.2M | 0 | 0 | 0 | 41.7M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 31.56M | 2M | 6M | 20M | 27M | 24M | -2M | 6M | 21M | -19M | -54M | 36.6M | -127.9M | 122.6M | -312.8M | -113M | -71.3M | -9.2M | -5.5M | -11.6M | -9.3M | 7.2M | -14.3M | 67.6M | 26.7M | 0 | 0 | 0 |
| Cash from Financing | 3.3B | 1.84B | -818M | 939M | 1.55B | 1.31B | -372M | 14M | 344M | 593M | 7.45B | 221M | 58.2M | 362.1M | 525M | 331.4M | 466.2M | 77.9M | 420.2M | -55.6M | -156.7M | -68.3M | -57.4M | -170.2M | -142.8M | 438.4M | -90.2M | -79.4M |
| Dividends Paid | -616.08M | -650.47M | -611M | -554M | -535M | -493M | -454M | -423M | -382M | -315M | -249M | -192M | -236.2M | -204.9M | -179.5M | -172.9M | -135M | -116.4M | -109.8M | -99.9M | -98.3M | -97.4M | -95.5M | -92.9M | -84.4M | -81M | -73.2M | -72.2M |
| Dividend Payout Ratio % | - | 52.89% | 94.89% | 46.74% | 46.83% | 79.11% | 41.61% | 53.39% | 46.38% | 97.62% | 86.67% | 37.94% | 48.51% | 78.38% | 76.27% | 63.63% | 67.97% | 65.91% | 75.88% | 66.03% | 78.14% | 80.36% | 73.57% | 71.9% | 100.96% | 70.93% | 70.11% | 71.91% |
| Debt Issuance (Net) | 4M | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 300K | -1000K | -1000K | 1000K | -1000K | -1000K |
| Stock Issued | 159.34M | 46.96M | 284M | 424M | 277M | 317M | 285M | 203M | 10M | 682M | 354M | 87.4M | 310M | 59.3M | 257.6M | 244M | 39.5M | 14.9M | 14.4M | 10.7M | 15.3M | 20.9M | 9.8M | 7.3M | 0 | 175.5M | 22.1M | 35.3M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -135M | 0 | 0 | 0 | 0 | 0 | -125M | 0 | 0 | 0 | 0 | 0 | -7.2M | 0 | 0 | 0 | 0 |
| Other Financing | -45.71M | -8.99M | 3M | -12M | -7M | -13M | -11M | -24M | 269M | 650M | 331M | -161M | -16M | 201.9M | -38.8M | -200K | -13.6M | -11.6M | -33.1M | -58.5M | 8.4M | 2.7M | 28M | -67.4M | 4.3M | 10.3M | -6.2M | -11M |
| Net Change in Cash | 1.55B | 161.61M | -367M | 256M | -85M | 163M | -20M | -98M | -131M | 12M | -669M | 852.3M | 120.3M | 14.1M | 600K | 69.6M | -12.4M | 9.6M | -14.2M | 6.9M | -13.9M | -21.2M | 32.7M | -11.6M | 5.5M | 17.3M | 3M | 2.6M |
| Exchange Rate Effect | 10.23M | 739.71K | 23M | -7M | 16M | -1M | -61M | -20M | 25M | -13M | -65M | 80.7M | 10.5M | 9.4M | -2.6M | -500K | -200K | -3.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 265.79M | 203.09M | 588M | 332M | 417M | 254M | 274M | 372M | 503M | 491M | 1.07B | 221.1M | 100.8M | 86.7M | 76.9M | 7.3M | 21.8M | 12.2M | 26.4M | 19.5M | 21.5M | 42.7M | 10M | 28.5M | 23M | 5.7M | 2.7M | 100K |
| Cash at End | 1.78B | 364.7M | 221M | 588M | 332M | 417M | 254M | 274M | 372M | 503M | 404M | 1.07B | 221.1M | 100.8M | 77.5M | 76.9M | 9.4M | 21.8M | 12.2M | 26.4M | 7.6M | 21.5M | 42.7M | 16.9M | 28.5M | 23M | 5.7M | 2.7M |
| Free Cash Flow | -1.81B | -1.73B | -505M | -696M | -1.68B | -1.17B | -986M | -970M | -472M | -336M | -8.05B | 247M | 51.6M | -357.4M | -521.8M | -72.6M | -478.4M | -36.3M | -308.6M | 99.8M | 152.1M | 35M | 152.4M | 118.3M | 148M | -421.1M | 97.1M | 99.9M |
| FCF Growth % | -263.03% | -242.3% | 27.44% | 58.65% | -43.36% | -19.07% | -1.65% | -105.51% | -40.48% | 95.83% | -3359.92% | 378.68% | 114.44% | 31.51% | -618.73% | 84.82% | -1217.91% | 88.24% | -409.22% | -34.39% | 334.57% | -77.03% | 28.82% | -20.07% | 135.15% | -533.68% | -2.8% | - |
| FCF Margin % | -21.05% | -20.82% | -7.01% | -9.2% | -22.18% | -20.36% | -17.91% | -15.87% | -7.23% | -5.4% | -188.26% | 8.86% | 1.76% | -16.03% | -25.35% | -3.52% | -30.79% | -2.48% | -23.17% | 7.45% | 13.04% | 3% | 12.47% | 9.61% | 12.06% | -41.95% | 10.83% | 12.11% |
| FCF / Net Income % | -168.74% | -158.86% | -89.07% | -66.67% | -166.96% | -209.64% | -100.31% | -137.01% | -63.27% | -114.29% | -3157.65% | 57.85% | 11.92% | -150.93% | -236.32% | -29.31% | -246.34% | -20.66% | -213.27% | 65.96% | 120.91% | 28.88% | 117.41% | 91.56% | 177.03% | -368.74% | 93.01% | 99.5% |
Regulatory lag and financing
According to quarterly financial data, Emera consistently maintains a CapEx-to-OCF ratio exceeding 100% in most periods, with a peak of 133.7% in 2024Q4, indicating that the company is aggressively expanding its rate base while relying heavily on external capital to fund its infrastructure development projects.
The persistent trend of capital expenditures outpacing operating cash flow suggests that the company is in a heavy investment phase, which is typical for utilities but necessitates constant access to capital markets. Investors should monitor whether this high level of investment translates into timely rate base growth or if regulatory lag will continue to suppress the cash-on-cash returns from these projects.
As reported in recent financial statements, the company frequently utilizes equity issuance to bridge its free cash flow deficits, evidenced by the $142.3M in net stock issuance during 2026Q1, which highlights the necessity of external funding to maintain dividend payments and ongoing capital expenditure programs.
The recurring need for equity issuance suggests that internal cash generation is insufficient to cover both the dividend and the capital program, potentially diluting existing shareholders over time. This reliance on external capital markets warrants further investigation into the company's cost of capital and its ability to maintain financial flexibility if market conditions for equity issuance deteriorate.
Based on the provided figures, the OCF-to-dividend coverage ratio has shown significant volatility, dropping as low as 0.6 in 2025Q2, which suggests that the dividend is not consistently supported by operating cash flow and may be vulnerable to disruptions in regulatory recovery or unexpected operational cash outflows.
While the dividend remains a priority for management, the wide swings in coverage ratios imply that the payout is being sustained through financing activities rather than organic cash generation. Analysts should monitor whether the company can stabilize its operating cash flow to provide a more robust cushion for the dividend without further increasing its reliance on external debt or equity.
Financial disclosures indicate a disconnect between net income and operating cash flow, with net income reaching $601.0M in 2025Q1 while OCF was $699.0M, suggesting that non-cash items like AFUDC may be inflating reported earnings relative to the actual cash generated by the utility's regulated operations.
The reliance on non-cash accounting accruals to bolster net income may mask the underlying cash-generating reality of the business, particularly during periods of high construction activity. Investors should be cautious of the quality of earnings, as the gap between accounting profit and cash flow may indicate that the company is not yet realizing the full economic benefit of its recent capital investments.
Quick answers to the most common questions about buying EMA stock.
Emera Incorporated (EMA) generated $1.80B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Emera Incorporated (EMA) reported negative free cash flow of $1.73B in 2025, indicating capital requirements exceeded cash from operations.
Emera Incorporated (EMA) spent $3.53B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Emera Incorporated (EMA) returned $650.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.