Unitil (UTL) Financial Statements

Price: $57.87
Market Cap: $940.13M
Avg Volume: 61.17K
Country: US
Industry: Diversified Utilities
Sector: Utilities
Beta: 0.592
52W Range: $47.4-63.52
Website: Unitil

Overview of Financial Statements

Financial statements are records that provide an overview of a company's financial performance and position. There are three main types of financial statements:

  • Income Statement: Shows the company's revenue, expenses, and profit over a specific period.
  • Balance Sheet: Provides a snapshot of the company's assets, liabilities, and equity at a specific point in time.
  • Cash Flow Statement: Details the cash inflows and outflows from operating, investing, and financing activities over a period.

This page presents both annual and quarterly data for these financial statements. The charts below provide a visual representation of the key metrics from each statement, helping you to quickly understand the financial health of Unitil.


Income Statement

Revenue
Cost of Revenue
Revenue and Costs$600.00M$600.00M$500.00M$500.00M$400.00M$400.00M$300.00M$300.00M$200.00M$200.00M$100.00M$100.00M$0.00$0.0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Operating Expenses
Operating Income
Operating Expenses & Income$120.00M$120.00M$90.00M$90.00M$60.00M$60.00M$30.00M$30.00M$0.00$0.0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Breakdown December 31, 2024 December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019 December 31, 2018 December 31, 2017 December 31, 2016 December 31, 2015
Revenue $494.80M $557.10M $563.20M $473.30M $418.60M $438.20M $444.10M $406.20M $383.40M $426.80M
Cost of Revenue $298.20M $374.10M $394.20M $311.50M $268.80M $290.40M $300.10M $268.50M $251.90M $300.30M
Gross Profit $196.60M $183.00M $169.00M $161.80M $149.80M $147.80M $144.00M $137.70M $131.50M $126.50M
Gross Profit Ratio 39.73% 32.80% 30.01% 34.20% 35.79% 33.73% 32.43% 33.90% 34.30% 29.64%
Research and Development Expenses $- $- $- $- $- $- $- $- $- $-
General and Administrative Expenses $- $- $- $- $- $- $- $- $- $-
Selling and Marketing Expenses $- $- $- $- $- $- $- $- $- $-
Selling General and Administrative Expenses $- $1.40M $267.00K $956.00K $1.68M $2.15M $2.41M $5.70M $4.90M $-
Other Expenses $106.00M $94.50M $88.50M $84.00M $78.40M $74.70M $-5.80M $-100.00K $-300.00K $500.00K
Operating Expenses $106.00M $95.90M $88.50M $84.00M $78.40M $74.70M $72.80M $68.00M $66.20M $63.40M
Cost and Expenses $404.20M $470.00M $482.70M $395.50M $347.20M $365.10M $372.90M $336.50M $318.10M $363.70M
Interest Income $8.40M $6.20M $2.80M $1.60M $2.60M $2.90M $2.40M $2.40M $1.20M $1.90M
Interest Expense $37.70M $34.90M $28.30M $27.20M $26.40M $26.60M $26.40M $25.50M $23.70M $23.80M
Depreciation and Amortization $76.10M $67.40M $62.60M $59.50M $54.50M $52.00M $50.40M $46.90M $46.60M $45.70M
EBITDA $174.90M $160.70M $143.50M $134.30M $123.30M $136.60M $118.20M $118.90M $112.80M $111.20M
EBITDA Ratio 35.35% 28.85% 25.48% 28.38% 29.46% 31.17% 26.62% 29.27% 29.42% 26.05%
Operating Income $90.60M $87.10M $80.50M $77.80M $71.40M $73.10M $71.20M $69.70M $65.30M $63.10M
Operating Income Ratio 18.31% 15.63% 14.29% 16.44% 17.06% 16.68% 16.03% 17.16% 17.03% 14.78%
Total Other Income Expenses Net $-29.50M $-28.70M $-27.90M $-30.20M $-29.00M $-15.10M $-29.80M $-28.90M $-22.80M $-21.40M
Income Before Tax $61.10M $58.40M $52.60M $47.60M $42.40M $58.00M $41.40M $46.50M $42.50M $41.70M
Income Before Tax Ratio 12.35% 10.48% 9.34% 10.06% 10.13% 13.24% 9.32% 11.45% 11.09% 9.77%
Income Tax Expense $14.00M $13.20M $11.20M $11.50M $10.20M $13.80M $8.40M $17.50M $15.40M $15.40M
Net Income $47.10M $45.20M $41.40M $36.10M $32.20M $44.20M $33.00M $29.00M $27.10M $26.30M
Net Income Ratio 9.52% 8.11% 7.35% 7.63% 7.69% 10.09% 7.43% 7.14% 7.07% 6.16%
EPS $0.00 $2.82 $2.59 $2.35 $2.15 $2.97 $2.23 $2.06 $1.94 $1.89
EPS Diluted $0.00 $2.82 $2.59 $2.35 $2.15 $2.97 $2.23 $2.06 $1.94 $1.89
Weighted Average Shares Outstanding 16.10M 16.05M 15.99M 15.37M 14.95M 14.89M 14.82M 14.10M 13.99M 13.90M
Weighted Average Shares Outstanding Diluted 16.10M 16.05M 16.00M 15.38M 14.95M 14.90M 14.83M 14.10M 14.00M 13.90M
SEC Filing Source Source Source Source Source Source Source Source Source Source

Balance Sheet

Total Assets
Total Liabilities
Total Assets and Liabilities$2.00B$2.00B$1.60B$1.60B$1.20B$1.20B$800.00M$800.00M$400.00M$400.00M$0.00$0.0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Equity$600.00M$600.00M$500.00M$500.00M$400.00M$400.00M$300.00M$300.00M$200.00M$200.00M$100.00M$100.00M$0.00$0.0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Breakdown December 31, 2024 December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019 December 31, 2018 December 31, 2017 December 31, 2016 December 31, 2015
Cash and Cash Equivalents $6.30M $6.50M $9.00M $6.50M $6.00M $5.20M $7.80M $8.90M $5.80M $8.70M
Short Term Investments $- $- $- $- $- $- $- $- $- $700.00K
Cash and Short Term Investments $6.30M $6.50M $9.00M $6.50M $6.00M $5.20M $7.80M $8.90M $5.80M $8.70M
Net Receivables $158.80M $91.30M $98.10M $88.10M $80.50M $75.40M $88.30M $87.00M $72.80M $72.50M
Inventory $15.30M $14.50M $13.20M $9.60M $9.10M $8.70M $7.80M $7.50M $600.00K $800.00K
Other Current Assets $8.40M $64.80M $74.50M $55.50M $43.70M $41.60M $48.30M $47.90M $45.60M $38.50M
Total Current Assets $188.80M $177.10M $194.80M $159.70M $139.30M $130.90M $152.20M $151.30M $131.60M $125.90M
Property Plant Equipment Net $1.55B $1.43B $1.34B $1.26B $1.20B $1.12B $1.04B $971.50M $883.40M $808.90M
Goodwill $- $- $- $- $- $- $- $- $- $-
Intangible Assets $- $- $- $- $- $- $- $- $- $-
Goodwill and Intangible Assets $- $- $-5.80M $-45.90M $-48.04M $-5.60M $-52.10M $-59.89M $- $-
Long Term Investments $- $- $5.80M $5.70M $5.70M $5.60M $4.80M $3.60M $1.90M $700.00K
Tax Assets $- $- $163.40M $40.20M $42.34M $103.60M $47.30M $56.29M $- $-
Other Non-Current Assets $59.40M $66.80M $-103.80M $118.70M $140.20M $20.80M $109.30M $119.10M $111.30M $110.90M
Total Non-Current Assets $1.61B $1.49B $1.40B $1.38B $1.34B $1.24B $1.15B $1.09B $996.60M $920.50M
Other Assets $- $- $- $- $- $- $- $- $- $-
Total Assets $1.79B $1.67B $1.59B $1.54B $1.48B $1.37B $1.30B $1.24B $1.13B $1.05B
Account Payables $49.70M $47.70M $68.60M $52.40M $33.20M $37.60M $42.60M $41.50M $32.40M $33.30M
Short Term Debt $112.50M $168.80M $124.30M $75.70M $64.90M $79.50M $104.30M $71.20M $101.70M $62.20M
Tax Payables $- $1.90M $400.00K $- $- $- $46.50M $42.50M $42.50M $2.40M
Deferred Revenue $- $- $- $500.00K $300.00K $600.00K $600.00K $500.00K $400.00K $3.70M
Other Current Liabilities $66.50M $58.90M $66.80M $45.40M $38.00M $42.70M $-900.00K $-4.20M $300.00K $46.40M
Total Current Liabilities $228.70M $277.30M $260.10M $173.50M $136.10M $159.80M $192.50M $151.00M $176.90M $144.60M
Long Term Debt $643.30M $513.20M $492.00M $501.10M $527.00M $440.60M $390.10M $382.00M $325.10M $316.50M
Deferred Revenue Non-Current $- $- $- $178.70M $208.40M $190.60M $169.90M $200.60M $153.10M $134.00M
Deferred Tax Liabilities Non-Current $186.10M $- $163.40M $127.70M $109.00M $103.60M $97.80M $82.90M $97.90M $92.20M
Other Non-Current Liabilities $223.90M $390.60M $370.70M $417.20M $425.60M $393.60M $364.40M $372.10M $235.20M $295.20M
Total Non-Current Liabilities $1.05B $903.80M $862.70M $918.30M $952.60M $834.20M $754.50M $754.10M $658.20M $619.00M
Other Liabilities $- $- $- $- $- $- $- $- $- $-
Total Liabilities $1.28B $1.18B $1.12B $1.09B $1.09B $994.00M $947.00M $905.10M $835.10M $763.60M
Preferred Stock $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K
Common Stock $341.20M $337.60M $334.90M $332.10M $285.30M $282.50M $279.10M $275.80M $240.70M $237.50M
Retained Earnings $171.10M $151.50M $132.50M $116.20M $103.70M $94.10M $72.00M $60.80M $52.20M $45.10M
Accumulated Other Comprehensive Income Loss $- $- $- $-332.10M $-285.30M $-282.50M $-332.50M $-307.70M $-290.00M $-271.70M
Other Total Stockholders Equity $- $- $- $- $- $- $- $- $- $-
Total Stockholders Equity $512.50M $489.30M $467.60M $448.50M $389.20M $376.80M $351.30M $336.80M $293.10M $282.80M
Total Equity $512.50M $489.30M $467.80M $448.70M $389.40M $377.00M $351.50M $337.00M $293.30M $283.00M
Total Liabilities and Stockholders Equity $1.79B $1.67B $1.59B $1.54B $1.48B $1.37B $1.30B $1.24B $1.13B $1.05B
Minority Interest $- $- $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K $200.00K
Total Liabilities and Total Equity $1.79B $1.67B $1.59B $1.54B $1.48B $1.37B $1.30B $1.24B $1.13B $1.05B
Total Investments $- $6.00M $5.80M $5.70M $5.70M $5.60M $4.80M $3.60M $1.90M $1.40M
Total Debt $755.80M $681.60M $611.80M $570.10M $586.30M $515.60M $494.40M $453.20M $426.80M $381.60M
Net Debt $749.50M $675.10M $602.80M $563.60M $580.30M $510.40M $486.60M $444.30M $421.00M $372.90M

Cash Flow Statement

Operating Cash Flow
Investing Cash Flow
Operating and Investing Cash Flow$140.00M$140.00M$70.00M$70.00M$0.00$0.00-$70.00M-$70.00M-$140.00M-$140.00M-$210.00M-$210.00M20162016201720172018201820192019202020202021202120222022202320232024202420252025
Financing Cash Flow$50.00M$50.00M$40.00M$40.00M$30.00M$30.00M$20.00M$20.00M$10.00M$10.00M$0.00$0.00-$10.00M-$10.00M-$20.00M-$20.00M20162016201720172018201820192019202020202021202120222022202320232024202420252025
Breakdown December 31, 2024 December 31, 2023 December 31, 2022 December 31, 2021 December 31, 2020 December 31, 2019 December 31, 2018 December 31, 2017 December 31, 2016 December 31, 2015
Net Income $47.10M $45.20M $41.40M $36.10M $32.20M $44.20M $33.00M $29.00M $27.10M $26.30M
Depreciation and Amortization $76.10M $67.40M $62.60M $59.50M $54.50M $52.00M $50.40M $46.90M $46.60M $45.70M
Deferred Income Tax $13.20M $7.40M $11.00M $10.80M $9.30M $13.50M $8.00M $17.50M $15.40M $11.90M
Stock Based Compensation $- $- $2.10M $1.40M $2.20M $2.30M $2.20M $2.70M $2.20M $1.90M
Change in Working Capital $- $-4.60M $-6.00M $6.20M $-15.30M $13.90M $3.90M $-9.70M $-20.80M $17.80M
Accounts Receivables $- $16.80M $-6.90M $-4.90M $-6.90M $11.70M $600.00K $-14.50M $-5.40M $10.90M
Inventory $- $- $- $-8.80M $-1.60M $2.60M $-1.40M $-2.50M $-13.50M $20.90M
Accounts Payables $2.00M $-20.90M $16.20M $19.20M $-4.40M $-5.00M $1.10M $9.10M $-900.00K $-10.90M
Other Working Capital $- $-500.00K $-15.30M $700.00K $-2.40M $4.60M $3.60M $-1.80M $-1.00M $-3.10M
Other Non Cash Items $-10.50M $-8.40M $-13.40M $-6.20M $-7.20M $-5.30M $-16.80M $2.50M $107.80M $13.40M
Net Cash Provided by Operating Activities $125.90M $107.00M $97.70M $107.80M $75.70M $104.90M $78.50M $86.20M $68.30M $115.10M
Investments in Property Plant and Equipment $-169.90M $-141.00M $-122.10M $-115.00M $-122.60M $-119.20M $-102.40M $-119.30M $-98.10M $-103.90M
Acquisitions Net $- $- $- $- $- $13.40M $- $- $- $-
Purchases of Investments $- $- $- $- $- $- $- $- $- $-
Sales Maturities of Investments $- $- $- $- $- $- $- $- $- $-
Other Investing Activities $- $- $- $- $- $13.40M $- $- $- $-
Net Cash Used for Investing Activities $-169.90M $-141.00M $-122.10M $-115.00M $-122.60M $-105.80M $-102.40M $-119.30M $-98.10M $-103.90M
Debt Repayment $73.90M $64.40M $41.40M $-16.50M $70.90M $21.70M $41.40M $26.00M $48.10M $11.40M
Common Stock Issued $1.10M $1.10M $1.00M $45.50M $1.10M $1.10M $1.20M $33.00M $1.30M $1.30M
Common Stock Repurchased $- $- $- $- $- $- $- $- $- $-
Dividends Paid $-27.50M $-26.20M $-25.10M $-23.60M $-22.60M $-22.10M $-21.80M $-20.40M $-20.00M $-19.60M
Other Financing Activities $-3.70M $-7.80M $10.60M $2.30M $-1.70M $-2.40M $3.20M $-2.40M $-2.50M $-4.00M
Net Cash Used Provided by Financing Activities $43.80M $31.50M $26.90M $7.70M $47.70M $-1.70M $22.80M $36.20M $26.90M $-10.90M
Effect of Forex Changes on Cash $- $- $- $- $- $- $- $- $- $-
Net Change in Cash $-200.00K $-2.50M $2.50M $500.00K $800.00K $-2.60M $-1.10M $3.10M $-2.90M $300.00K
Cash at End of Period $6.30M $6.50M $9.00M $6.50M $6.00M $5.20M $7.80M $8.90M $5.80M $8.70M
Cash at Beginning of Period $6.50M $9.00M $6.50M $6.00M $5.20M $7.80M $8.90M $5.80M $8.70M $8.40M
Operating Cash Flow $125.90M $107.00M $97.70M $107.80M $75.70M $104.90M $78.50M $86.20M $68.30M $115.10M
Capital Expenditure $-169.90M $-141.00M $-122.10M $-115.00M $-122.60M $-119.20M $-102.40M $-119.30M $-98.10M $-103.90M
Free Cash Flow $-44.00M $-34.00M $-24.40M $-7.20M $-46.90M $-14.30M $-23.90M $-33.10M $-29.80M $11.20M