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.
| 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 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 129.3M | 131.3M | 125.9M | 107M | 97.7M | 107.8M | 75.7M | 104.9M | 78.5M | 86.2M | 68.3M | 115.1M | 84M | 96.3M | 66.7M | 45.9M | 25.9M | 50.9M | 47.3M | 26.8M | 20.37M | 24.08M | 30.65M | 15.62M | 9.57M | 23.21M | 8.86M | 18.3M | 13.2M | 16.2M | 6.2M |
| 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 Income | 55.9M | 50.2M | 47.1M | 45.2M | 41.4M | 36.1M | 32.2M | 44.2M | 33M | 29M | 27.1M | 26.3M | 24.7M | 21.6M | 18.2M | 16.4M | 9.6M | 10M | 9.7M | 8.7M | 8.03M | 8.55M | 8.23M | 7.96M | 6.09M | 1.09M | 7.22M | 8.4M | 8.2M | 8.2M | 8.7M |
| Depreciation & Amortization | 90.3M | 88.7M | 76.1M | 67.4M | 62.6M | 59.5M | 54.5M | 52M | 50.4M | 46.9M | 46.6M | 45.7M | 42.1M | 37.7M | 35.1M | 29.3M | 28.9M | 27.4M | 19.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 12.7M | 9.6M | 13.2M | 7.4M | 11M | 10.8M | 9.3M | 13.5M | 8M | 17.5M | 15.4M | 11.9M | 14.4M | 12.3M | 10.8M | 8.7M | 10.5M | 7.1M | 7.4M | -900K | 481K | -240K | 3.17M | 6.38M | 856K | -607K | 3.52M | 100K | 1.5M | 700K | 500K |
| Other Non-Cash Items | -11.1M | 0 | 0 | -8.4M | -11.3M | -6.2M | -7.2M | -18.7M | -16.8M | 2.5M | 107.8M | 13.4M | -4.2M | 18.9M | 200K | 21.6M | -11M | 0 | 11.8M | 23.6M | 14.49M | 14.06M | 9.98M | 19.87M | 15.15M | 11.61M | 8.41M | 6M | 7.1M | 10.1M | 8.7M |
| Working Capital Changes | -18.5M | -17.2M | -10.5M | -4.6M | -6M | 6.2M | -15.3M | 13.9M | 3.9M | -9.7M | -20.8M | 17.8M | 7M | 5.8M | 2.4M | -13.7M | -12.1M | 6.4M | -700K | -4.6M | -2.63M | 1.7M | 9.28M | -18.58M | -12.53M | 11.12M | -10.28M | 3.8M | -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&A | 3.03x | 3.90x | 2.23x | 2.09x | 1.95x | 1.93x | 2.25x | 2.29x | 2.03x | 2.54x | 2.11x | 2.27x | 2.20x | 2.37x | 1.95x | 1.95x | 1.72x | 2.14x | 12.47x | - | - | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.47x | 0.38x | 0.74x | 0.76x | 0.80x | 0.94x | 0.62x | 0.88x | 0.77x | 0.72x | 0.70x | 1.11x | 0.91x | 1.08x | 0.97x | 0.80x | 0.52x | 0.87x | 0.20x | 0.82x | 0.61x | 0.99x | 1.34x | 0.71x | 0.46x | 1.17x | 0.48x | 1.19x | 0.91x | 1.17x | 0.32x |
| 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 | -160.4M | 0 | 0 | 0 | 0 | 0 | 13.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.9M | -209.9M | 0 | 0 | 0 | 0 | 0 | 0 | -30K | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5M | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.53M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 342K | -3.69M | 5.3M | 0 | 0 | 900K |
| Cash from Financing | 151.5M | 223.5M | 43.8M | 31.5M | 26.9M | 7.7M | 47.7M | -1.7M | 22.8M | 36.2M | 26.9M | -10.9M | 7.6M | -7.2M | 4.1M | 9.8M | 24.9M | 10.9M | 197.8M | 5.7M | 14.62M | 466K | -8.46M | 2.92M | 10.81M | -614K | 13.6M | -4.4M | 3M | -2.9M | 11.8M |
| 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) | 0 | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -619K | -1000K | 1000K | 1000K | 1000K | 400K | 1000K | 1000K | 1000K |
| Stock Issued | 73.5M | 73.5M | 1.1M | 1.1M | 1M | 45.5M | 1.1M | 1.1M | 1.2M | 33M | 1.3M | 1.3M | 1.2M | 1.1M | 66.8M | 1M | 900K | 56.4M | 37.4M | 1.5M | 1M | 1.03M | 947K | 17.63M | 0 | 229K | 639K | 1.9M | 1.6M | 1.3M | 1.2M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -243K | -11K | -931K | -53K | -293K | -81K | -999K | -100K | 0 | 0 | -100K |
| Other Financing | -2.8M | 3M | -3.7M | -7.8M | 9.6M | 2.3M | -1.7M | -2.4M | 3.2M | -2.4M | -2.5M | -4M | 4.4M | 1.2M | -6.5M | 3.4M | -600K | -500K | -400K | -400K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 100K | 0 |
| Net Change in Cash | 6.7M | 9.3M | -200K | -2.5M | 2.5M | 500K | 800K | -2.6M | -1.1M | 3.1M | -2.9M | 300K | -1M | -400K | 2.3M | -1.4M | 1.2M | -3.8M | 6.9M | 0 | 1.35M | 175K | -734K | -3.39M | 1.08M | 3.02M | 213K | -1.3M | 1.8M | -600K | -500K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 100K | 0 | 0 |
| Cash at Beginning | 15.6M | 6.3M | 6.5M | 9M | 6.5M | 6M | 5.2M | 7.8M | 8.9M | 5.8M | 8.7M | 8.4M | 9.4M | 9.8M | 7.5M | 8.9M | 7.7M | 11.5M | 4.6M | 4.6M | 3.21M | 3.03M | 3.77M | 7.16M | 6.08M | 3.06M | 2.85M | 4.1M | 2.3M | 2.9M | 3.4M |
| Cash at End | 16.9M | 15.6M | 6.3M | 6.5M | 9M | 6.5M | 6M | 5.2M | 7.8M | 8.9M | 5.8M | 8.7M | 8.4M | 9.4M | 9.8M | 7.5M | 8.9M | 7.7M | 11.5M | 4.6M | 4.56M | 3.21M | 3.03M | 3.77M | 7.16M | 6.08M | 3.06M | 2.8M | 4.1M | 2.3M | 2.9M |
| Free Cash Flow | -144.6M | -214.2M | -44M | -34M | -24.4M | -7.2M | -46.9M | -14.3M | -23.9M | -33.1M | -29.8M | 11.2M | -8.6M | 6.8M | -1.8M | -11.2M | -23.7M | -7.8M | -190.9M | -5.7M | -13.27M | -291K | 7.73M | -6.32M | -11.26M | 3.32M | -9.7M | 2.9M | -1.3M | 2.3M | -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% |
Regulatory lag and CAPEX
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.
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.
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.
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.
Quick answers to the most common questions about buying UTL stock.
Unitil Corporation (UTL) generated $131.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Unitil Corporation (UTL) reported negative free cash flow of $214.2M in 2025, indicating capital requirements exceeded cash from operations.
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.
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.