Otter Tail Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	275.89	301.66	294.19	284.18	176.77
Depreciation & Amortization	118.11	104.12	96.65	91.2	90.86
Other Amortization	-	3	1.3	1.4	0.5
Loss (Gain) From Sale of Investments	-6.7	-5.48	-7.22	3.3	-4.52
Stock-Based Compensation	9.12	9.53	7.75	6.81	6.91
Other Operating Activities	28.48	19.76	12.34	10.21	18.82
Change in Accounts Receivable	0.47	11.18	-12.75	30.56	-60.99
Change in Inventory	-4.75	3.69	-2.45	5.34	-54.31
Change in Accounts Payable	-24.12	14.83	-9.99	-29.76	38.73
Change in Other Net Operating Assets	-10.51	-9.56	24.67	-13.92	18.49
Operating Cash Flow	385.99	452.73	404.5	389.31	231.24
Operating Cash Flow Growth	-14.74%	11.92%	3.90%	68.36%	9.12%
Capital Expenditures	-288.07	-358.65	-287.13	-171.13	-171.83
Investment in Securities	-9.58	-61.57	-8.38	-8.28	-9.38
Other Investing Activities	6.93	8.85	6.23	4.35	9.7
Investing Cash Flow	-290.72	-411.37	-289.29	-175.07	-171.51
Short-Term Debt Issued	-	-	73.22	-	10.17
Long-Term Debt Issued	100	120	-	90	140
Total Debt Issued	100	120	73.22	90	150.17
Short-Term Debt Repaid	-9.37	-11.81	-	-82.96	-
Long-Term Debt Repaid	-	-	-	-30	-140.17
Total Debt Repaid	-9.37	-11.81	-	-112.96	-140.17
Net Debt Issued (Repaid)	90.63	108.19	73.22	-22.96	10
Issuance of Common Stock	-	-	-	-	0.7
Repurchase of Common Stock	-3.13	-6.46	-3.09	-2.94	-1.51
Common Dividends Paid	-88.06	-78.27	-73.06	-68.76	-64.86
Other Financing Activities	-3.15	-0.55	-0.9	-2.12	-3.68
Financing Cash Flow	-3.72	22.92	-3.84	-96.78	-59.36
Net Cash Flow	91.54	64.28	111.38	117.46	0.37
Free Cash Flow	97.92	94.08	117.37	218.18	59.41
Free Cash Flow Growth	4.08%	-19.84%	-46.21%	267.21%	-
Free Cash Flow Margin	7.51%	7.07%	8.70%	14.94%	4.96%
Free Cash Flow Per Share	2.33	2.24	2.79	5.20	1.42
Cash Interest Paid	-	39.48	36.96	35.7	36.88
Cash Income Tax Paid	-	57.61	46.28	43.41	8.45
Levered Free Cash Flow	-20.69	-7.25	30.02	146.5	-25.35
Unlevered Free Cash Flow	8.83	18.89	53.57	169.01	-1.74
Change in Working Capital	-38.91	20.14	-0.52	-7.79	-58.09

Updated Feb 16, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q