VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
UTLUnitil Corporation
$53.93$970M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksUTLCash Flow

Unitil Corporation (UTL) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital expenditure intensity remains high, as evidenced by the $125.3 million free cash flow deficit in 2025Q4, which highlights the company's reliance on external financing.

UTL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations129.3M131.3M125.9M107M97.7M107.8M75.7M104.9M78.5M86.2M68.3M115.1M84M96.3M66.7M45.9M25.9M50.9M47.3M26.8M20.37M24.08M30.65M15.62M9.57M23.21M8.86M18.3M13.2M16.2M6.2M
Operating CF Growth %-67.65%4.29%17.66%9.52%-9.37%42.4%-27.84%33.63%-8.93%26.21%-40.66%37.02%-12.77%44.38%45.32%77.22%-49.12%7.61%76.49%31.55%-15.38%-21.44%96.2%63.26%-58.77%161.82%-51.56%38.64%-18.52%161.29%-63.53%
Operating CF / Revenue %22.21%24.5%25.44%19.21%17.35%22.78%18.08%23.94%17.68%21.22%17.81%26.97%19.73%26.25%18.89%13.01%7.23%13.87%16.41%10.19%7.81%10.37%14.31%7.08%5.08%11.21%4.85%10.61%7.92%9.55%3.63%
Net Income55.9M50.2M47.1M45.2M41.4M36.1M32.2M44.2M33M29M27.1M26.3M24.7M21.6M18.2M16.4M9.6M10M9.7M8.7M8.03M8.55M8.23M7.96M6.09M1.09M7.22M8.4M8.2M8.2M8.7M
Depreciation & Amortization90.3M88.7M76.1M67.4M62.6M59.5M54.5M52M50.4M46.9M46.6M45.7M42.1M37.7M35.1M29.3M28.9M27.4M19.1M000000000000
Deferred Taxes12.7M9.6M13.2M7.4M11M10.8M9.3M13.5M8M17.5M15.4M11.9M14.4M12.3M10.8M8.7M10.5M7.1M7.4M-900K481K-240K3.17M6.38M856K-607K3.52M100K1.5M700K500K
Other Non-Cash Items-11.1M00-8.4M-11.3M-6.2M-7.2M-18.7M-16.8M2.5M107.8M13.4M-4.2M18.9M200K21.6M-11M011.8M23.6M14.49M14.06M9.98M19.87M15.15M11.61M8.41M6M7.1M10.1M8.7M
Working Capital Changes-18.5M-17.2M-10.5M-4.6M-6M6.2M-15.3M13.9M3.9M-9.7M-20.8M17.8M7M5.8M2.4M-13.7M-12.1M6.4M-700K-4.6M-2.63M1.7M9.28M-18.58M-12.53M11.12M-10.28M3.8M-3.6M-2.8M-11.7M
Capital Expenditures-273.9M-345.5M-169.9M-141M-122.1M-115M-122.6M-119.2M-102.4M-119.3M-98.1M-103.9M-92.6M-89.5M-68.5M-57.1M-49.6M-58.7M-238.2M-32.5M-33.64M-24.37M-22.92M-21.94M-20.82M-19.89M-18.56M-15.4M-14.5M-13.9M-19.4M
CapEx / Revenue %47.05%64.46%34.34%25.31%21.68%24.3%29.29%27.2%23.06%29.37%25.59%24.34%21.75%24.39%19.4%16.18%13.84%15.99%82.65%12.36%12.9%10.5%10.7%9.94%11.05%9.61%10.14%8.93%8.7%8.19%11.36%
CapEx / D&A3.03x3.90x2.23x2.09x1.95x1.93x2.25x2.29x2.03x2.54x2.11x2.27x2.20x2.37x1.95x1.95x1.72x2.14x12.47x------------
CapEx Coverage (OCF/CapEx)0.47x0.38x0.74x0.76x0.80x0.94x0.62x0.88x0.77x0.72x0.70x1.11x0.91x1.08x0.97x0.80x0.52x0.87x0.20x0.82x0.61x0.99x1.34x0.71x0.46x1.17x0.48x1.19x0.91x1.17x0.32x
Cash from Investing-274.1M-345.5M-169.9M-141M-122.1M-115M-122.6M-105.8M-102.4M-119.3M-98.1M-103.9M-92.6M-89.5M-68.5M-57.1M-49.6M-65.6M-238.2M-32.5M-33.64M-24.37M-22.92M-21.94M-19.29M-19.58M-22.25M-15.1M-14.5M-13.9M-18.5M
Acquisitions-89.2M-160.4M0000013.4M000000000-6.9M-209.9M000000-30K00000
Purchase of Investments000000000000000000000000000-5M000
Sale of Investments0000000000000000000000001.53M000000
Other Investing0000000000000000000000000342K-3.69M5.3M00900K
Cash from Financing151.5M223.5M43.8M31.5M26.9M7.7M47.7M-1.7M22.8M36.2M26.9M-10.9M7.6M-7.2M4.1M9.8M24.9M10.9M197.8M5.7M14.62M466K-8.46M2.92M10.81M-614K13.6M-4.4M3M-2.9M11.8M
Dividends Paid-31.3M-30.1M-27.5M-26.2M-25.1M-23.6M-22.6M-22.1M-21.8M-20.4M-20M-19.6M-19.2M-19.1M-17.2M-15.2M-15M-13.2M-8.1M-7.9M-7.91M-7.84M-7.86M-7.06M-6.83M-6.9M-6.79M-6.7M-6.4M-6.2M-6M
Dividend Payout Ratio %-59.96%58.39%57.96%60.63%65.37%70.19%50%66.06%70.34%73.8%74.52%77.73%88.43%-92.68%156.25%132%83.51%90.8%98.44%91.7%95.51%-112.2%633.21%94.05%79.76%78.05%75.61%68.97%
Debt Issuance (Net)01000K1000K1000K1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K1000K-1000K1000K1000K1000K1000K-619K-1000K1000K1000K1000K400K1000K1000K1000K
Stock Issued73.5M73.5M1.1M1.1M1M45.5M1.1M1.1M1.2M33M1.3M1.3M1.2M1.1M66.8M1M900K56.4M37.4M1.5M1M1.03M947K17.63M0229K639K1.9M1.6M1.3M1.2M
Share Repurchases00000000000000000000-243K-11K-931K-53K-293K-81K-999K-100K00-100K
Other Financing-2.8M3M-3.7M-7.8M9.6M2.3M-1.7M-2.4M3.2M-2.4M-2.5M-4M4.4M1.2M-6.5M3.4M-600K-500K-400K-400K0000000100K0100K0
Net Change in Cash6.7M9.3M-200K-2.5M2.5M500K800K-2.6M-1.1M3.1M-2.9M300K-1M-400K2.3M-1.4M1.2M-3.8M6.9M01.35M175K-734K-3.39M1.08M3.02M213K-1.3M1.8M-600K-500K
Exchange Rate Effect000000000000000000000000000-100K100K00
Cash at Beginning15.6M6.3M6.5M9M6.5M6M5.2M7.8M8.9M5.8M8.7M8.4M9.4M9.8M7.5M8.9M7.7M11.5M4.6M4.6M3.21M3.03M3.77M7.16M6.08M3.06M2.85M4.1M2.3M2.9M3.4M
Cash at End16.9M15.6M6.3M6.5M9M6.5M6M5.2M7.8M8.9M5.8M8.7M8.4M9.4M9.8M7.5M8.9M7.7M11.5M4.6M4.56M3.21M3.03M3.77M7.16M6.08M3.06M2.8M4.1M2.3M2.9M
Free Cash Flow-144.6M-214.2M-44M-34M-24.4M-7.2M-46.9M-14.3M-23.9M-33.1M-29.8M11.2M-8.6M6.8M-1.8M-11.2M-23.7M-7.8M-190.9M-5.7M-13.27M-291K7.73M-6.32M-11.26M3.32M-9.7M2.9M-1.3M2.3M-13.2M
FCF Growth %-41.63%-386.82%-29.41%-39.34%-238.89%84.65%-227.97%40.17%27.79%-11.07%-366.07%230.23%-226.47%477.78%83.93%52.74%-203.85%95.91%-3249.12%57.04%-4459.79%-103.77%222.29%43.87%-439.27%134.22%-434.31%323.08%-156.52%117.42%-650%
FCF Margin %-24.84%-39.96%-8.89%-6.1%-4.33%-1.52%-11.2%-3.26%-5.38%-8.15%-7.77%2.62%-2.02%1.85%-0.51%-3.17%-6.61%-2.13%-66.24%-2.17%-5.09%-0.13%3.61%-2.86%-5.98%1.6%-5.3%1.68%-0.78%1.36%-7.73%
FCF / Net Income %-258.68%-426.69%-93.42%-75.22%-58.94%-19.94%-145.65%-32.35%-72.42%-114.14%-109.96%42.59%-34.82%31.48%-9.89%-68.29%-246.88%-78%-1968.04%-65.52%-165.18%-3.4%93.92%-79.39%-184.9%304.4%-134.35%34.52%-15.85%28.05%-151.72%

Key Metrics

Growth RegimeExpanding
ProfitabilityStable
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Regulatory lag and CAPEX

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Infrastructure Investment Drives Capital Burn

As reported in recent financial statements, Unitil’s capital expenditure reached a peak of $146.7 million in 2025Q4, significantly outpacing operating cash flow and highlighting the company's aggressive commitment to grid modernization and rate base expansion across its New England service territories during the current fiscal cycle.

The substantial variance between quarterly CAPEX and operating cash flow suggests that Unitil is in a heavy investment phase, which is typical for utilities upgrading aging distribution assets. Investors should monitor whether this elevated spending level translates into timely rate base recovery, as prolonged regulatory lag could pressure liquidity if the company continues to fund these projects through external financing.

External Capital Reliance Remains Essential

Based on the provided cash flow data, Unitil experienced a significant free cash flow deficit of $125.3 million in 2025Q4, necessitating reliance on external capital markets to bridge the gap between intensive infrastructure investment requirements and the cash generated from its regulated utility operations during that period.

The recurring nature of these deficits is consistent with a utility model that prioritizes long-term rate base growth over immediate cash self-sufficiency. However, the company's ability to access debt or equity markets on favorable terms remains a critical variable, especially if interest rate volatility persists or if regulatory commissions delay the approval of rate increases intended to recover these capital outlays.

Dividend Coverage Amidst Capital Intensity

According to quarterly filings, Unitil’s OCF-to-dividend coverage ratio fluctuated significantly, reaching a high of 7.1x in 2025Q1 before tightening to 2.6x by 2025Q4, which indicates that while the dividend remains supported by operating cash flow, the margin of safety is sensitive to the timing of large-scale infrastructure projects.

The volatility in coverage ratios appears to be a function of lumpy capital expenditures rather than a deterioration in core earnings power. While the dividend appears sustainable under current regulatory frameworks, investors should remain cautious of any sustained compression in coverage that might occur if regulatory recovery mechanisms fail to keep pace with the company's ongoing capital deployment.

Accounting Nuances Obscure Cash Reality

Analysis of the reported figures suggests that GAAP net income, which reached $33.2 million in 2026Q1, often diverges from actual cash generation due to regulatory accounting treatments, such as the accrual of AFUDC and deferred costs that do not immediately manifest as liquid cash on the balance sheet.

The discrepancy between net income and operating cash flow warrants further investigation into the quality of earnings, as non-cash regulatory assets can inflate reported profitability without providing the liquidity needed for debt service or dividend payments. This suggests that the company's true cash-generating capacity is more accurately reflected in its operating cash flow trends rather than the bottom-line GAAP figures.

UTL — Frequently Asked Questions

Quick answers to the most common questions about buying UTL stock.

How much cash does Unitil Corporation (UTL) generate from operations?

Unitil Corporation (UTL) generated $131.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Unitil Corporation's free cash flow?

Unitil Corporation (UTL) reported negative free cash flow of $214.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Unitil Corporation's capital expenditure (CapEx)?

Unitil Corporation (UTL) spent $345.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Unitil Corporation distribute cash to shareholders?

In 2025, Unitil Corporation (UTL) returned $30.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.