Data is not available at this time.
UGI Corporation operates as a diversified energy distribution and services company, primarily focusing on propane, natural gas, and electricity across the U.S. and Europe. The company serves residential, commercial, industrial, and wholesale customers through its subsidiaries, including AmeriGas, UGI Utilities, and UGI International. Its revenue model is anchored in regulated utility operations and competitive energy marketing, balancing stable cash flows from rate-based businesses with growth opportunities in unregulated segments. UGI holds a strong market position in propane distribution, ranking among the largest U.S. providers, while its European operations benefit from strategic infrastructure investments. The company’s integrated approach allows it to leverage economies of scale and cross-selling opportunities, reinforcing its resilience in volatile energy markets. UGI’s focus on sustainability, including renewable natural gas and electrification initiatives, positions it to adapt to evolving regulatory and consumer preferences.
UGI reported $7.21 billion in revenue for FY 2024, with net income of $269 million, translating to diluted EPS of $1.25. Operating cash flow stood at $1.18 billion, reflecting robust cash generation despite capital expenditures of $796 million. The company’s profitability metrics indicate moderate margins, influenced by commodity price volatility and regulatory frameworks, while its cash flow efficiency supports ongoing investments and shareholder returns.
UGI’s earnings power is underpinned by its diversified energy portfolio, with regulated utilities providing stable income and unregulated segments offering growth potential. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, though high total debt of $7.14 billion suggests leveraged operations. The company’s focus on optimizing asset utilization and cost management enhances its return on invested capital.
UGI’s balance sheet shows $213 million in cash and equivalents against $7.14 billion in total debt, indicating a leveraged position. The debt load is manageable given the company’s steady cash flows and regulated revenue base, but it warrants monitoring for interest rate and refinancing risks. Financial health is supported by strong operating cash flow, which covers dividend obligations and capital needs.
UGI’s growth is driven by infrastructure expansions, renewable energy initiatives, and strategic acquisitions. The company has a consistent dividend policy, with a $1.50 per share payout in FY 2024, reflecting its commitment to shareholder returns. However, growth investments may temper near-term dividend increases, balancing capital allocation between growth and income.
UGI’s valuation reflects its hybrid utility-energy business model, trading at multiples influenced by both regulated stability and commodity exposure. Market expectations likely hinge on execution in renewable energy transitions and debt management, with investors weighing growth potential against current leverage.
UGI’s strategic advantages include its diversified energy footprint, regulatory protections, and scale in propane distribution. The outlook is cautiously optimistic, with opportunities in sustainability initiatives offset by macroeconomic and regulatory uncertainties. The company’s ability to navigate energy transitions while maintaining financial discipline will be critical to long-term performance.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |