##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF
1934

For Quarter Ended June 30, 2009

Commission File Number 1-8858





UNITIL CORPORATION

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|New Hampshire                                                  |  | 02-0381573                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                            |  |           
|------------------------------------------- |  | ----------
|6 Liberty Lane West, Hampton, New Hampshire |  | 03842-1720
|(Address of principal executive office)     |  | (Zip Code)

Registrants telephone number, including area code: (603) 772-0775





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate by check mark whether the registrant has
submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such
shorter period that the registrant was required to submit and post such files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the
definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large Accelerated filer |  |  ̈                                                |  | Accelerated filer         |  | x
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes   ̈    No  x

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                           |  |                             
|-------------------------- |  | ----------------------------
|Class                      |  | Outstanding at July 23, 2009
|Common Stock, No par value |  | 10,816,882 Shares           







---

##### Table of Contents

UNITIL CORPORATION AND SUBSIDIARY COMPANIES

FORM 10-Q

For the Quarter Ended June 30, 2009

Table of Contents



|                              |  |                                                                                              |  |             
|----------------------------- |  | -------------------------------------------------------------------------------------------- |  | ------------
|                              |  |                                                                                              |  | Page No.    
|Part I. Financial Information |  |                                                                                             
|                              |  |                                                                                             
|Item 1.                       |  | Financial Statements                                                                         |  |             
|                              |  |                                                                                             
|                              |  | Consolidated Statements of Earnings - Three and Six Months Ended June 30, 2009 and 2008      |  | 17          
|                              |  |                                                                                             
|                              |  | Consolidated Balance Sheets, June 30, 2009, June 30, 2008 and December 31, 2008              |  | 18-19       
|                              |  |                                                                                             
|                              |  | Consolidated Statements of Cash Flows - Six Months Ended June 30, 2009 and 2008              |  | 20          
|                              |  |                                                                                             
|                              |  | Notes to Consolidated Financial Statements                                                   |  | 21-34       
|                              |  |                                                                                             
|Item 2.                       |  | Managements Discussion and Analysis (MD&A) of Financial Condition and Results of Operations |  | 2-16        
|                              |  |                                                                                             
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                   |  | 34          
|                              |  |                                                                                             
|Item 4.                       |  | Controls and Procedures                                                                      |  | 34          
|                              |  |                                                                                             
|Item 4T.                      |  | Controls and Procedures                                                                      |  | Inapplicable
|                              | 
|Part II. Other Information    |  |                                                                                             
|                              |  |                                                                                             
|Item 1.                       |  | Legal Proceedings                                                                            |  | 34          
|                              |  |                                                                                             
|Item 1A.                      |  | Risk Factors                                                                                 |  | 35          
|                              |  |                                                                                             
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                  |  | 35          
|                              |  |                                                                                             
|Item 3.                       |  | Defaults Upon Senior Securities                                                              |  | Inapplicable
|                              |  |                                                                                             
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                          |  | Inapplicable
|                              |  |                                                                                             
|Item 5.                       |  | Other Information                                                                            |  | 35          
|                              |  |                                                                                             
|Item 6.                       |  | Exhibits                                                                                     |  | 36          
|                              |  |                                                                                             
|Signatures                    |  |                                                                                              |  | 37          
|                              |  |                                                                                             
|Exhibit 11.                   |  | Computation of Earnings per Weighted Average Common Share Outstanding                        |  |             



1



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

OVERVIEW

Unitil Corporation (Unitil or the Company) is a public utility holding company headquartered in Hampton,
New Hampshire. Unitil is subject to regulation as a holding company system by the Federal Energy Regulatory Commission (the FERC) under the Energy Policy Act of 2005.

Unitils principal business is the local distribution of electricity and natural gas throughout its service territory in the states of New Hampshire, Massachusetts and Maine. Unitil is the parent company of three
wholly owned distribution utilities: (i) Unitil Energy Systems, Inc. (Unitil Energy), which provides electric service in the southeastern seacoast and state capital regions of New Hampshire, including the city of Concord, New Hampshire;
(ii) Fitchburg Gas and Electric Light Company (Fitchburg), which provides both electric and natural gas service in the greater Fitchburg area of north central Massachusetts; and (iii) Northern Utilities, Inc. (Northern Utilities), which
provides natural gas service in southeastern New Hampshire, including the city of Portsmouth, and portions of southern and central Maine, including the city of Portland. In addition, Unitil is the parent company of Granite State Gas Transmission,
Inc. (Granite State), an interstate natural gas transmission pipeline company that principally provides interstate natural gas pipeline access and transportation services to Northern Utilities in its New Hampshire and Maine service territory.

The Companys distribution utilities serve approximately 100,300 electric customers and 69,300 natural gas customers in their service territory. The
Companys distribution utilities are local pipes and wires operating companies and, combined with Granite State, had an investment in Net Utility Plant of $426.8 million at June 30, 2009. The Company does not own or operate
electric generating facilities or major transmission facilities and substantially all of the Companys utility assets are dedicated to the local delivery of electricity and natural gas to its customers. Substantially all of Unitils
revenue and earnings are derived from regulated utility operations.

On December 1, 2008, Unitil purchased (i) all of the outstanding capital
stock of Northern Utilities from Bay State Gas Company (Bay State) and (ii) all of the outstanding capital stock of Granite State from NiSource Inc. (NiSource) pursuant to the Stock Purchase Agreement dated as of February 15, 2008 by and
among NiSource, Bay State and Unitil (the Acquisitions). Bay State is a wholly owned subsidiary of NiSource. The aggregate purchase price for the Acquisitions was $160 million in cash, plus an additional working capital adjustment of
$49.2 million, including approximately $30.0 million of natural gas storage inventory. To finance the Acquisitions and recapitalize Northern Utilities and Granite State, the Company issued additional equity and debt.

A fifth wholly owned subsidiary, Unitil Power Corp. (Unitil Power), formerly functioned as the full requirements wholesale power supply provider for Unitil Energy. In
connection with the implementation of electric industry restructuring in New Hampshire, Unitil Power ceased being the wholesale supplier of Unitil Energy on May 1, 2003 and divested of substantially all of its long-term power supply contracts
through the sale of the entitlements to the electricity associated with those contracts.

The Company also has three other wholly owned subsidiaries:
Unitil Service Corp. (Unitil Service); Unitil Realty Corp. (Unitil Realty); and Unitil Resources, Inc. (Unitil Resources). Unitil Service provides, at cost, a variety of administrative and professional services, including regulatory, financial,
accounting, human resources, engineering, operations, technology and energy supply management services on a centralized basis to its affiliated Unitil companies. Unitil Realty owns and manages the Companys corporate office in Hampton, New
Hampshire. Unitil Resources is the Companys wholly owned non-regulated subsidiary. Usource, Inc. and Usource L.L.C. (collectively, Usource) are indirect subsidiaries that are wholly owned by Unitil Resources. Usource provides
energy brokering and advisory services to large commercial and industrial customers in the northeastern United States.



2



---

##### Table of Contents

RATES AND REGULATION

Unitil is subject to comprehensive regulation by federal and state regulatory authorities. Unitil and its subsidiaries are subject to regulation as a holding company system by the FERC under the Energy Policy Act of 2005 in regards to
certain bookkeeping, accounting and reporting requirements. Unitils utility operations related to wholesale and interstate energy business activities are also regulated by FERC. Unitils distribution utilities are subject to regulation by
the applicable state public utility commissions, in regards to their rates, issuance of securities and other accounting and operational matters: Unitil Energy is subject to regulation by the New Hampshire Public Utilities Commission (NHPUC);
Fitchburg is subject to regulation by the Massachusetts Department of Public Utilities (MDPU); and Northern Utilities is regulated by the NHPUC and the Maine Public Utilities Commission (MPUC). Because Unitils primary operations are subject to
rate regulation, the regulatory treatment of various matters could significantly affect the Companys operations and financial position.

Unitils distribution utilities deliver electricity and/or natural gas to all customers in their service territory, at rates established under traditional cost of service regulation. Under this regulatory structure, Unitils
distribution utilities recover the cost of providing distribution service to their customers based on a historical test year, in addition to earning a return on their capital investment in utility assets. As a result of a restructuring of the
utility industry in New Hampshire, Massachusetts and Maine, Unitils customers have the opportunity to purchase their electricity or natural gas supplies from third party suppliers. A majority of Unitils largest commercial and industrial
(C&I) customers purchase their electric and natural gas supplies from third party suppliers. However, most residential and small customers continue to purchase their electric and natural gas supplies through Unitils distribution utilities.
Unitils distribution utilities purchase electricity or natural gas from unaffiliated wholesale suppliers and recover the actual costs of these supplies on a pass-through basis, as well as certain costs associated with industry restructuring,
through reconciling rate mechanisms that are periodically adjusted.

The regulatory process in both New Hampshire and Maine, in connection with those
states approvals of the Acquisitions, included the negotiation and filing of settlement agreements reflecting commitments by Unitil with respect to Northern Utilities rates, customer service and operations. The settlement agreements were
separately negotiated and filed in each state but reflect a number of common features. For additional discussion, please refer to Unitils Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on February 18,
2009.

CAUTIONARY STATEMENT

This report and the
documents the Company incorporates by reference into this report contain statements that constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities
Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact, included or incorporated by reference into this report, including, without limitation, statements
regarding the financial position, business strategy and other plans and objectives for the Companys future operations, are forward-looking statements.

These statements include declarations regarding the Companys and its managements beliefs and current expectations. In some cases, forward-looking statements can be identified by terminology such as may,
will, should, expects, plans, anticipates, believes, estimates, predicts, potential or continue or the negative of such terms or
other comparable terminology. These forward-looking statements are subject to inherent risks and uncertainties in predicting future results and conditions that could cause the actual results to differ materially from those projected in these
forward-looking statements. Some, but not all, of the risks and uncertainties include those described in Part II, Item 1A (Risk Factors) and the following:



| |  |  | The Companys ability to integrate the business, operations and personnel of Northern Utilities and Granite State and to achieve the estimated potential
synergy savings attributable to the Acquisitions;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Companys ability to retain existing customers and gain new customers;
| | - |  | --------------------------------------------------------------------------



| |  |  | Variations in weather;
| | - |  | ----------------------



| |  |  | Major storms;
| | - |  | -------------



| |  |  | Changes in the regulatory environment;
| | - |  | --------------------------------------



| |  |  | Customers preferences on energy sources;
| | - |  | -----------------------------------------



| |  |  | Interest rate fluctuation and credit market concerns;
| | - |  | -----------------------------------------------------



3



---

##### Table of Contents

| |  |  | General economic conditions, including recent distress in the financial markets that has had an adverse impact on the availability of credit and liquidity
resources generally and could jeopardize certain of the Companys counterparty obligations, including those of Unitils insurers and financial institutions;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fluctuations in supply, demand, transmission capacity and prices for energy commodities;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | Increased competition; and
| | - |  | --------------------------



| |  |  | Customers performance under multi-year energy brokering contracts.
| | - |  | -------------------------------------------------------------------

Many of these risks are beyond the Companys control. Any forward-looking statements speak only as of the date of this report, and the Company undertakes no obligation to update any forward-looking statements to
reflect events or circumstances after the date on which such statements are made or to reflect the occurrence of unanticipated events. New factors emerge from time to time, and it is not possible for the Company to predict all of these factors, nor
can the Company assess the impact of any such factor on its business or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statements.

RESULTS OF OPERATIONS

The following section of MD&A compares the
results of operations for each of the two fiscal periods ended June 30, 2009 and June 30, 2008 and should be read in conjunction with the accompanying Consolidated Financial Statements and the accompanying Notes to Consolidated Financial
Statements included in Part I, Item 1 of this report.

As a result of the acquisitions of Northern Utilities and Granite State on December 1,
2008, consolidated results for the Company in the current period may not be directly comparable to prior period results until such time as the acquisitions are fully reflected in both reporting periods. In particular, the Company expects that
consolidated results of operations in current and future reporting periods will reflect to a greater degree the seasonal nature of the natural gas business. Specifically, the Company expects consolidated results of operations will be positively
affected during the first and fourth quarters, and negatively affected during the second and third quarters of current and future reporting years.

Earnings Overview

The Companys Earnings Applicable to Common Shareholders was $0.2 million for the second quarter of 2009, compared
to earnings of $1.6 million for the second quarter of 2008. Earnings per common share (EPS) were $0.03 for the three months ended June 30, 2009 compared with $0.28 in the second quarter of 2008. For the six months ended June 30, EPS were
$1.10 for 2009 compared to $0.85 for 2008, an increase of $0.25 per share, or 29%, reflecting the positive impact from the acquisitions of Northern Utilities and Granite State.

Earnings for the second quarter of 2009 reflect the greater degree to which the seasonal nature of the natural gas business now affects the Companys earnings as a result of the acquisitions of Northern Utilities
and Granite State, as discussed above. Earnings in the second quarter reflect higher gas utility sales margins offset by lower electric utility sales margins and higher operating, depreciation and interest costs in the quarter as well as a higher
number of average shares outstanding year over year, discussed below.

Natural gas sales margin increased $8.4 million and $26.5 million in the three and
six months ended June 30, 2009, respectively, compared to the same periods in 2008. These increases primarily reflect the contribution by Northern Utilities, the Companys recently acquired local gas distribution utility. Natural gas sales
in the six month period ended June 30, 2009 reflect a colder winter heating season this year. Average winter temperatures in the Companys service territories were 6.4% colder than last year.

Electric sales margin decreased $1.6 million and $0.3 million in the three and six months ended June 30, 2009, respectively, compared to the same periods in 2008,
reflecting lower sales volumes. Total electric kilowatt-hour (kWh) sales decreased 6.8% and 5.7% in the three and six months ended June 30, 2009, respectively, compared to the same periods in 2008 due to lower average usage by our customers
reflecting the continued regional economic slowdown.



4



---

##### Table of Contents

Total Operation & Maintenance (O&M) expenses increased $5.0 million and $10.7 million for the three and six
months ended June 30, 2009, respectively, compared to the same period in 2008. The addition of Northern Utilities and Granite State to consolidated operating results in 2009 accounted for $4.3 million of the increase in the six month period.
For the six month period, in addition to the increases due to the acquisition of Northern Utilities and Granite State, higher professional fees expense of $1.9 million, primarily related to the December ice storm discussed below, higher compensation
and employee benefit expenses of $0.6 million and higher utility operating costs of $1.1 million contributed to the increase in O&M expenses. The increase in O&M expenses for the six month period also reflects higher insurance costs in 2009
compared to the same period in 2008, due to the receipt of a $2.8 million insurance settlement in 2008.

Depreciation, Amortization, Taxes and Other
expenses increased $2.1 million and $7.9 million in the three and six months ended June 30, 2009, respectively, compared to the same periods in 2008. The increases primarily reflect the addition of Northern Utilities and Granite State to
consolidated operating results in 2009, and higher depreciation on normal utility plant additions partially offset by lower amortization on natural gas inventory carrying costs.

Interest Expense, Net increased $1.4 million and $3.6 million in the three and six month periods ended June 30, 2009, respectively, compared to the same periods in 2008. These increases are primarily due to the
addition of Northern Utilities and Granite State, reflecting the issuance of long-term notes by Northern Utilities and Granite State in December 2008. In addition, these increases in Interest Expense, Net reflect higher average borrowings in the
current periods.

Usource, our non-regulated energy brokering business, recorded revenues of $1.1 million and $2.2 million in the three and six month
periods ended June 30, 2009, respectively, increases of $0.3 million and $0.4 million over the comparable periods of 2008. Usources revenues are primarily derived from fees and charges billed to suppliers as customers take delivery of
energy from these suppliers under term contracts brokered by Usource.

On December 11 and 12, 2008, a severe ice storm struck the New England region,
creating extended power outages for many residents of Massachusetts and New Hampshire, including Unitils electric customers in New Hampshire and the greater Fitchburg, Massachusetts service territory. Based on its preliminary assessment, the
Company has accrued and deferred, excluding capital construction expenditures, approximately $12.5 million in costs for the repair and replacement of electric distribution systems damaged during the storm. The amount and timing of the cost recovery
of these storm restoration expenditures will be determined in future regulatory proceedings. The Company does not believe these storm restoration expenditures and the timing of cost recovery will have a material adverse impact on the Companys
financial condition or results of operations.

Between December 2008 and June 2009, the Company issued and sold 4,970,000 shares of its common stock,
including its underwriters excercise of overallotment options to purchase an additional 570,000 shares, at a price of $20.00 per share in registered public offerings. The Company used net proceeds of $93.1 million from these offerings
(i) to repay all amounts outstanding under the bridge credit facility that the Company used to partially finance the acquisition of Northern Utilities and Granite State which closed on December 1, 2008, and (ii) for other general
corporate purposes, including capital contributions to Unitils distribution utilities and repayment of short-term debt. See Note 4. Overall, the positive results of operations and net income are reflected over a higher number of average shares
outstanding year over year.

In 2008, Unitils annual common dividend was $1.38, representing an unbroken record of quarterly dividend payments since
trading began in Unitils common stock. At its January, 2009, March, 2009 and June, 2009 meetings, the Unitil Board of Directors declared quarterly dividends on the Companys common stock of $0.345 per share.

A more detailed discussion of the Companys results of operations for the three and six months ended June 30, 2009 and a period-to-period comparison of changes
in financial position are presented below.

Balance Sheet

The Companys Total Assets increased by $230.9 million as of June 30, 2009 compared to June 30, 2008. The increase in Total Assets was primarily due to the inclusion of the acquisitions of Northern Utilities and Granite State
and to capital expenditures related to Unitil Energys and Fitchburgs electric and gas distribution systems.



5



---

##### Table of Contents

The Companys Total Capitalization increased by $185.6 million as of June 30, 2009 compared to June 30, 2008 reflecting the issuance of common
shares by the Company as part of its financing of the acquisitions of Northern Utilities and Granite State (See Note 4 to the accompanying Consolidated Financial Statements) and the issuance and sale of Senior Unsecured Notes by Northern Utilities
and Granite State (See Note 5 to the accompanying Consolidated Financial Statements). The Companys Total Liabilities increased $45.3 million primarily due to the acquisitions of Northern Utilities and Granite State.

Gas Sales, Revenues and Margin

Therm Sales Overall, Unitils total therm sales of natural gas increased in the three and six month periods ended June 30, 2009 compared to the same periods in 2008. These increases primarily reflect the contribution of sales by Northern
Utilities. Excluding the contribution to sales by Northern Utilities, total therm sales of natural gas decreased 9.7% in the three months ended June 30, 2009 compared to the same period in 2008 and increased 1.1% in the six months ended
June 30, 2009 compared to the same period in 2008. The increase in the six month period ended June 30, 2009 reflects a colder winter heating season this year. Average winter temperatures in the Companys service territories were 6.4%
colder than last year. The lower sales in the three month period ended June 30, 2009 reflect energy conservation and lower usage of natural gas by C&I customers for production operations.

The following table details total firm therm sales for the three and six months ended June 30, 2009 and 2008, by major customer class:



|                           |  |                             |  |      |                           |        |  |          |   |  |       |  |      |  |        |  |          |  
|-------------------------- |  | --------------------------- |  | ---- | ------------------------- | ------ |  | -------- | - |  | ----- |  | ---- |  | ------ |  | -------- | -
|Therm Sales (millions) (a) | 
|                           |  | Three Months Ended June 30, |  |      | Six Months Ended June 30, |       
|                           |  | 2009                        |  | 2008 |                           | Change |  | % Change |   |  | 2009  |  | 2008 |  | Change |  | % Change |  
|Residential                |  | 6.9                         |  | 2.1  |                           | 4.8    |  | 228.6    | % |  | 26.2  |  | 6.9  |  | 19.3   |  | 279.7    | %
|Commercial / Industrial    |  | 28.5                        |  | 4.1  |                           | 24.4   |  | 595.1    | % |  | 86.6  |  | 10.9 |  | 75.7   |  | 694.5    | %
|                           |  |                             |  |      |                           |        |  |          |   |  |       |  |      |  |        |  |          |  
|Total                      |  | 35.4                        |  | 6.2  |                           | 29.2   |  | 471.0    | % |  | 112.8 |  | 17.8 |  | 95.0   |  | 533.7    | %
|                           |  |                             |  |      |                           |        |  |          |   |  |       |  |      |  |        |  |          |  



|(a) | 2009 Therm Sales include Northern Utilities, acquired on December 1, 2008.
|--- | --------------------------------------------------------------------------

Gas Operating Revenues and Sales Margin The following table details total Gas Operating Revenues and Sales Margin for the three and six months ended June 30, 2009 and 2008:



|                                                   |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  
|-------------------------------------------------- |  | --------------------------- | ---- | ---- | ------------------------- | -------- |  | ----------- | ---- |  | ----- | - | ---- | - | -------- |  | ----------- | ---- |  | - | ---- |  | ----- | -
|Gas Operating Revenues and Sales Margin (millions) | 
|                                                   |  | Three Months Ended June 30, |      |      | Six Months Ended June 30, |         
|                                                   |  | 2009                        |      | 2008 |                           | $ Change |  | % Change(1) |      |  | 2009  |   | 2008 |   | $ Change |  | % Change(1) |     
|Gas Operating Revenue:                             |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  
|Residential                                        |  | $                           | 9.6  |      | $                         | 3.5      |  | $           | 6.1  |  | 92.4  | % |      | $ | 40.0     |  | $           | 11.6 |  | $ | 28.4 |  | 135.9 | %
|Commercial / Industrial                            |  |                             | 13.8 |      |                           | 3.1      |  |             | 10.7 |  | 162.1 | % |      |   | 55.8     |  |             | 9.3  |  |   | 46.5 |  | 222.5 | %
|                                                   |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  
|Total Gas Operating Revenue                        |  | $                           | 23.4 |      | $                         | 6.6      |  | $           | 16.8 |  | 254.5 | % |      | $ | 95.8     |  | $           | 20.9 |  | $ | 74.9 |  | 358.4 | %
|                                                   |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  
|Cost of Gas Sales:                                 |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  
|Purchased Gas                                      |  | $                           | 11.8 |      | $                         | 3.9      |  | $           | 7.9  |  | 119.7 | % |      | $ | 60.2     |  | $           | 12.9 |  | $ | 47.3 |  | 226.3 | %
|Conservation & Load Management                     |  |                             | 0.6  |      |                           | 0.1      |  |             | 0.5  |  | 7.6   | % |      |   | 1.2      |  |             | 0.1  |  |   | 1.1  |  | 5.3   | %
|                                                   |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  
|Gas Sales Margin                                   |  | $                           | 11.0 |      | $                         | 2.6      |  | $           | 8.4  |  | 127.3 | % |      | $ | 34.4     |  | $           | 7.9  |  | $ | 26.5 |  | 126.8 | %
|                                                   |  |                             |      |      |                           |          |  |             |      |  |       |   |      |   |          |  |             |      |  |   |      |  |       |  



|(1) | Represents change as a percent of Total Gas Operating Revenue.
|--- | --------------------------------------------------------------



6



---

##### Table of Contents

Total Gas Operating Revenues increased $16.8 million and $74.9 million in the three and six month periods ended
June 30, 2009, respectively, compared to the same periods in 2008. These increases primarily reflect the natural gas sales for Northern Utilities. Total Gas Operating Revenues include the recovery of the cost of sales, which are recorded as
Purchased Gas and Conservation & Load Management (C&LM) in Operating Expenses. The increase in Total Gas Operating Revenues in the second quarter of 2009 reflects higher Purchased Gas costs of $7.9 million, higher C&LM revenues of
$0.5 million and higher gas sales margin of $8.4 million. The increase in Total Gas Operating Revenues in the first six months of 2009 reflects higher Purchased Gas costs of $47.3 million, higher C&LM revenues of $1.1 million and higher gas
sales margin of $26.5 million.

The Purchased Gas and C&LM component of Gas Operating Revenues increased $8.4 million and $48.4 million in the three
and six month periods ended June 30, 2009 compared to the same periods in 2008. These increases primarily reflect the natural gas sales for Northern Utilities. Purchased Gas revenues include the recovery of the cost of gas supply as well as
other energy supply related costs. C&LM revenues include the recovery of the cost of energy efficiency and conservation programs. The Company recovers the cost of Purchased Gas and C&LM in its rates at cost on a pass through basis.

Natural gas sales margin increased $8.4 million and $26.5 million in the three and six months ended June 30, 2009, respectively, compared to the same
periods in 2008. These increases primarily reflect the contribution by Northern Utilities.

Electric Sales, Revenues and Margin

Kilowatt-hour Sales  Unitils total electric kilowatt (kWh) sales decreased 6.8% and 5.7% in the three and six month periods ended June 30,
2009, respectively compared to the same periods in 2008. Electric kWh sales to residential customers in the three and six month periods ended June 30, 2009 decreased 4.3% and 2.5%, respectively, compared to the same periods in 2008 while sales
to C&I customers decreased 8.2% and 7.7%, respectively, in those periods compared to the same periods in 2008. The lower kWh sales in 2009 compared to 2008 reflect lower average usage by our customers due to the continued regional economic
slowdown.

The following table details total kWh sales for the three and six months ended June 30, 2009 and 2008 by major customer class:



|                        |  |                             |  |       |                           |        |   |  |          |    |  |       |  |       |  |        |   |  |          |   
|----------------------- |  | --------------------------- |  | ----- | ------------------------- | ------ | - |  | -------- | -- |  | ----- |  | ----- |  | ------ | - |  | -------- | --
|kWh Sales (millions)    |  |                             |  |       |                           |        |   |  |          |    |  |       |  |       |  |        |   |  |          |   
|                        |  | Three Months Ended June 30, |  |       | Six Months Ended June 30, |       
|                        |  | 2009                        |  | 2008  |                           | Change |   |  | % Change |    |  | 2009  |  | 2008  |  | Change |   |  | % Change |   
|Residential             |  | 141.1                       |  | 147.5 |                           | (6.4   | ) |  | (4.3     | %) |  | 321.7 |  | 329.9 |  | (8.2   | ) |  | (2.5     | %)
|Commercial / Industrial |  | 233.2                       |  | 254.0 |                           | (20.8  | ) |  | (8.2     | %) |  | 475.3 |  | 515.1 |  | (39.8  | ) |  | (7.7     | %)
|                        |  |                             |  |       |                           |        |   |  |          |    |  |       |  |       |  |        |   |  |          |   
|Total                   |  | 374.3                       |  | 401.5 |                           | (27.2  | ) |  | (6.8     | %) |  | 797.0 |  | 845.0 |  | (48.0  | ) |  | (5.7     | %)
|                        |  |                             |  |       |                           |        |   |  |          |    |  |       |  |       |  |        |   |  |          |   



7



---

##### Table of Contents

Electric Operating Revenues and Sales Margin  The following table details total Electric Operating
Revenues and Sales Margin for the three and six month periods ended June 30, 2009 and 2008:



|                                                        |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   
|------------------------------------------------------- |  | --------------------------- | ---- | ---- | ------------------------- | -------- |  | - | ----------- | - |  | ---- | -- | ---- | - | -------- |  | - | ----------- |  | - | ---- | - |  | ---- | --
|Electric Operating Revenues and Sales Margin (millions) |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             | 
|                                                        |  | Three Months Ended June 30, |      |      | Six Months Ended June 30, |         
|                                                        |  | 2009                        |      | 2008 |                           | $ Change |  |   | % Change(1) |   |  | 2009 |    | 2008 |   | $ Change |  |   | % Change(1) | 
|Electric Operating Revenue:                             |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   
|Residential                                             |  | $                           | 23.3 |      | $                         | 25.9     |  | $ | (2.6        | ) |  | (5.0 | %) |      | $ | 56.4     |  | $ | 56.2        |  | $ | 0.2  |   |  | 0.2  | % 
|Commercial / Industrial                                 |  |                             | 23.7 |      |                           | 26.1     |  |   | (2.4        | ) |  | (4.6 | %) |      |   | 52.7     |  |   | 52.4        |  |   | 0.3  |   |  | 0.3  | % 
|                                                        |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   
|Total Electric Operating Revenue                        |  | $                           | 47.0 |      | $                         | 52.0     |  | $ | (5.0        | ) |  | (9.6 | %) |      | $ | 109.1    |  | $ | 108.6       |  | $ | 0.5  |   |  | 0.5  | % 
|                                                        |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   
|Cost of Electric Sales:                                 |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   
|Purchased Electricity                                   |  | $                           | 33.4 |      | $                         | 36.8     |  | $ | (3.4        | ) |  | (6.5 | %) |      | $ | 80.6     |  | $ | 79.7        |  | $ | 0.9  |   |  | 0.9  | % 
|Conservation & Load Management                          |  |                             | 0.8  |      |                           | 0.8      |  |   |            |   |  |     |    |      |   | 1.3      |  |   | 1.4         |  |   | (0.1 | ) |  | (0.1 | %)
|                                                        |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   
|Electric Sales Margin                                   |  | $                           | 12.8 |      | $                         | 14.4     |  | $ | (1.6        | ) |  | (3.1 | %) |      | $ | 27.2     |  | $ | 27.5        |  | $ | (0.3 | ) |  | (0.3 | %)
|                                                        |  |                             |      |      |                           |          |  |   |             |   |  |      |    |      |   |          |  |   |             |  |   |      |   |  |      |   



|(1) | Represents change as a percent of Total Electric Operating Revenue.
|--- | -------------------------------------------------------------------

Total Electric Operating Revenues, decreased by $5.0 million, or 9.6%, and increased by $0.5 million, or 0.5%, in the three and six month periods ended June 30, 2009, respectively, compared to the same periods in
2008. Total Electric Operating Revenues include the recovery of costs of electric sales, which are recorded as Purchased Electricity and C&LM in Operating Expenses. The decrease in Total Electric Operating Revenues in the second quarter of 2009
reflects lower Purchased Electricity costs of $3.4 million and lower electric sales margin of $1.6 million. The increase in Total Electric Operating Revenues in the first six months of 2009 reflects higher Purchased Electricity costs of $0.9
million, partially offset by lower C&LM revenues of $0.1 million and lower electric sales margin of $0.3 million.

The Purchased Electricity and
C&LM component of Total Electric Operating Revenues decreased $3.4 million, or 6.5%, and increased a net $0.8 million, or 0.8%, in the three and six month periods ended June 30, 2009, respectively, compared to the same periods in 2008. The
decrease in the three month period reflects lower sales volumes and lower electric commodity prices. The increase in the six month period reflects higher electric commodity prices and a decrease in the amount of electricity purchased by customers
directly from third-party suppliers, partially offset by lower sales volumes and lower spending on energy efficiency and conservation programs. Purchased Electricity revenues include the recovery of the cost of electric supply as well as other
energy supply related restructuring costs, including long-term power supply contract buyout costs. C&LM revenues include the recovery of the cost of energy efficiency and conservation programs. The Company recovers the cost of Purchased
Electricity and C&LM in its rates at cost on a pass through basis.

Electric sales margin decreased $1.6 million and $0.3 million in the three and six
months ended June 30, 2009, respectively, compared to the same periods in 2008. The decrease in the three month period reflects lower sales volumes. The decrease in the six month period reflects lower sales volumes partially offset by higher
electric base rates implemented in March 2008.



8



---

##### Table of Contents

Operating Revenue - Other

The following table details total Other Revenue for the three and six months ended June 30, 2009 and 2008:



|                      |  |                             |     |      |                           |          |  |          |     |  |      |   |      |   |          |  |          |     |  |   |     |  |      |  
|--------------------- |  | --------------------------- | --- | ---- | ------------------------- | -------- |  | -------- | --- |  | ---- | - | ---- | - | -------- |  | -------- | --- |  | - | --- |  | ---- | -
|Other Revenue (000s) |  |                             |     |      |                           |          |  |          |     |  |      |   |      |   |          |  |          |    
|                      |  | Three Months Ended June 30, |     |      | Six Months Ended June 30, |         
|                      |  | 2009                        |     | 2008 |                           | $ Change |  | % Change |     |  | 2009 |   | 2008 |   | $ Change |  | % Change |    
|Other                 |  | $                           | 1.1 |      | $                         | 0.8      |  | $        | 0.3 |  | 37.5 | % |      | $ | 2.2      |  | $        | 1.8 |  | $ | 0.4 |  | 22.2 | %
|                      |  |                             |     |      |                           |          |  |          |     |  |      |   |      |   |          |  |          |     |  |   |     |  |      |  
|Total Other Revenue   |  | $                           | 1.1 |      | $                         | 0.8      |  | $        | 0.3 |  | 37.5 | % |      | $ | 2.2      |  | $        | 1.8 |  | $ | 0.4 |  | 22.2 | %
|                      |  |                             |     |      |                           |          |  |          |     |  |      |   |      |   |          |  |          |     |  |   |     |  |      |  

Total Other Revenue increased $0.3 million, or 37.5% and $0.4 million, or 22.2%, in the three and six month
periods ended June 30, 2009, respectively, compared to the same periods in 2008. These increases were the result of growth in revenues from the Companys non-regulated energy brokering business, Usource.

Operating Expenses

Purchased Gas  Purchased Gas
expenses include the cost of gas purchased and manufactured to supply the Companys total gas supply requirements. Purchased Gas increased $7.9 million and $47.3 million in the three and six months ended June 30, 2009, respectively,
compared to the same periods in 2008. These increases primarily reflect the natural gas supply purchases for Northern Utilities, which were not included in the prior year period. The Company recovers the costs of Purchased Gas in its rates at cost
on a pass through basis and therefore changes in these expenses do not affect earnings.

Purchased Electricity  Purchased Electricity
expenses include the cost of electric supply as well as other energy supply related restructuring costs, including long-term power supply contract buyout costs. Purchased Electricity decreased $3.4 million, or 9.2%, and increased $0.9 million, or
1.1%, in the three and six month periods ended June 30, 2009, respectively, compared to the same periods in 2008. The decrease in the three month period primarily reflects lower sales volumes and lower electric commodity prices. The increase in
the six month period reflects higher electric commodity prices and a decrease in the amount of electricity purchased by customers directly from third-party suppliers, partially offset by lower sales volumes. The Company recovers the costs of
Purchased Electricity in its rates at cost on a pass through basis and therefore changes in these expenses do not affect earnings.

Operation and
Maintenance (O&M)  O&M expense includes electric and gas utility operating costs, and the operating cost of the Companys unregulated business activities. Total O&M expenses increased $5.0 million and $10.7 million for
the three and six months ended June 30, 2009, respectively, compared to the same period in 2008. The addition of Northern Utilities and Granite State to consolidated operating results in 2009 accounted for $1.9 million and $4.3 million of the
increases in the three and six month periods, respectively. For the three month period, in addition to the increases due to the acquisition of Northern Utilities and Granite State, higher professional fees of $2.2 million, primarily related to the
internal review and legal and regulatory proceedings associated with the ice storm of December 2008, higher compensation and employee benefit expenses of $0.2 million, reflecting normal annual increases, and higher utility operating costs of $0.7
million contributed to the increase in O&M expenses. For the six month period, in addition to the increases due to the acquisition of Northern Utilities and Granite State, higher professional fees of $1.9 million, primarily related to the
internal review and legal and regulatory proceedings associated with the ice storm of December 2008, higher compensation and employee benefit expenses of $0.6 million and higher utility operating costs of $1.1 million contributed to the increase in
O&M expenses. The increase in the six month period also reflects higher insurance costs in 2009 compared to 2008, due to the receipt of a $2.8 million insurance settlement in 2008.

Conservation & Load Management  Conservation and Load Management expenses are expenses associated with the development, management, and delivery of the Companys energy efficiency
programs. Energy efficiency programs are designed, in conformity to state regulatory requirements, to help consumers use natural gas and



9



---

##### Table of Contents

electricity more efficiently and thereby decrease their energy costs. Programs are tailored to residential, small business and large business customer groups
and provide educational materials, technical assistance, and rebates that contribute toward the cost of purchasing and installing approved measures. Approximately 90% of these costs are related to electric operations and 10% to gas operations.

Total C&LM expenses decreased $0.5 million, or 55.6% and $1.0 million, or 66.7%, in the three and six month periods ended June 30, 2009 compared
to the same periods in 2008. These costs are collected from customers on a fully reconciling basis and therefore, fluctuations in program costs do not affect earnings.

Depreciation, Amortization and Taxes

Depreciation and Amortization  Depreciation and
Amortization expense increased $1.9 million, or 42.2% and $3.0 million, or 30.9% in the three and six month periods ended June 30, 2009, respectively, compared to the same periods in 2008. These increases primarily reflect the addition of
Northern Utilities and Granite State to consolidated operating results in 2009, and higher depreciation on normal utility plant additions partially offset by lower amortization on natural gas inventory carrying costs.

Local Property and Other Taxes  Local Property and Other Taxes increased $0.8 million and $2.1 million in the three and six month periods ended
June 30, 2009, respectively, compared to the same periods in 2008. These increases primarily reflect the addition of Northern Utilities and Granite State to consolidated operating results in 2009, and higher local property tax rates on higher
levels of utility plant in service.

Federal and State Income Taxes  Federal and State Income Taxes were lower by $0.6 million in the
three month period ended June 30, 2009 compared to the same period in 2008 reflecting lower pre-tax earnings. Federal and State Income Taxes were higher by $2.9 million in the six month period ended June 30, 2009 compared to the same
period in 2008 reflecting higher pre-tax earnings.

Other Non-operating Expenses (Income)

Other Non-operating Expenses were flat in the three month period ended June 30, 2009 compared to the same period in 2008. For the six month period ended
June 30, 2009, Other Non-operating Expenses decreased $0.1 million compared to the same period in 2008. This change reflects an adjustment of $0.1 million recorded in the first quarter of 2008 in conjunction with the Companys approved
electric base distribution rate increase in Massachusetts.

Interest Expense, Net

Interest expense is presented in the financial statements net of interest income. Interest expense is mainly comprised of interest on long-term debt and short-term borrowings. Certain reconciling rate mechanisms used
by the Companys distribution utilities give rise to regulatory assets (and regulatory liabilities) on which interest is calculated.

Unitils
utility subsidiaries operate a number of reconciling rate mechanisms to recover specifically identified costs on a pass through basis. These reconciling rate mechanisms track costs and revenue on a monthly basis. In any given month, this monthly
tracking and reconciling process will produce either an under-collected or an over-collected balance of costs. In accordance with the distribution utilities rate tariffs, interest is accrued on these balances and will produce either interest
income or interest expense. Interest income is recorded on an under-collection of costs, which creates a regulatory asset to be recovered in future periods when rates are reset. Interest expense is recorded on an over-collection of costs, which
creates a regulatory liability to be refunded in future periods when rates are reset.



10



---

##### Table of Contents

|                                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|-------------------------------- |  | -------------------------- | ---- | - | ------------------------ | - | ---- | ------ |  | - | ---- | - |  | ---- | ---- | - | ------ | - | ---- | - |  | - | ---- | -
|Interest Expense, Net (Millions) |  | Three MonthsEnded June 30, |      |   | Six MonthsEnded June 30, |  
|                                 |  | 2009                       |      |   | 2008                     |   |      | Change |  |   | 2009 |   |  | 2008 |      |   | Change |  
|Interest Expense                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|Long-term Debt                   |  | $                          | 4.5  |   |                          | $ | 2.9  |        |  | $ | 1.6  |   |  | $    | 9.1  |   |        | $ | 5.7  |   |  | $ | 3.4  |  
|Short-term Debt                  |  |                            | 0.6  |   |                          |   | 0.2  |        |  |   | 0.4  |   |  |      | 1.1  |   |        |   | 0.5  |   |  |   | 0.6  |  
|Regulatory Liabilities           |  |                            | 0.1  |   |                          |   |     |        |  |   | 0.1  |   |  |      | 0.1  |   |        |   | 0.1  |   |  |   |     |  
|                                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|Subtotal Interest Expense        |  |                            | 5.2  |   |                          |   | 3.1  |        |  |   | 2.1  |   |  |      | 10.3 |   |        |   | 6.3  |   |  |   | 4.0  |  
|                                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|Interest (Income)                |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|Regulatory Assets                |  |                            | (0.6 | ) |                          |   | (0.7 | )      |  |   | 0.1  |   |  |      | (1.3 | ) |        |   | (1.3 | ) |  |   |     |  
|AFUDC and Other                  |  |                            | (0.9 | ) |                          |   | (0.1 | )      |  |   | (0.8 | ) |  |      | (0.5 | ) |        |   | (0.1 | ) |  |   | (0.4 | )
|                                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|Subtotal Interest (Income)       |  |                            | (1.5 | ) |                          |   | (0.8 | )      |  |   | (0.7 | ) |  |      | (1.8 | ) |        |   | (1.4 | ) |  |   | (0.4 | )
|                                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  
|Total Interest Expense, Net      |  | $                          | 3.7  |   |                          | $ | 2.3  |        |  | $ | 1.4  |   |  | $    | 8.5  |   |        | $ | 4.9  |   |  | $ | 3.6  |  
|                                 |  |                            |      |   |                          |   |      |        |  |   |      |   |  |      |      |   |        |   |      |   |  |   |      |  

On December 3, 2008, Northern Utilities completed the sale of $80 million of Senior Unsecured Notes, through
a private placement to institutional investors. The debt financing included $50 million of 30-year notes with a coupon rate of 7.72% and $30 million of 10-year notes with a coupon rate of 6.95%. The Company used the proceeds from the long-term Note
financing to repay a portion of the bank financing for Unitils acquisition of Northern Utilities.

On December 15, 2008, Granite State completed
the sale of $10 million of Senior Unsecured Notes, through a private placement to institutional investors. The Notes have a term of 10 years maturity and a coupon rate of 7.15%. The Company used the proceeds from the long-term Note financing to
repay a portion of the bank financing for Unitils acquisition of Granite State.

Interest Expense, Net increased $1.4 million and $3.6 million in the
three and six month periods ended June 30, 2009, respectively, compared to the same periods in 2009. These increases were primarily due to the issuance of the long-term notes, noted above, and higher average borrowings in the current periods,
partially offset by lower interest expense related to the repayment of the bank financing facility in the second quarter of 2009. In the second quarter of 2009, the permanent financing of the acquisition was completed and the associated interim
financing fees and costs of the acquisition were recognized as part of transaction costs, to be amortized over 10 years, in accordance with the provisions of the regulatory orders approving the acquisitions by the NHPUC and MPUC.

CAPITAL REQUIREMENTS

Sources of Capital

Unitil requires capital to fund utility plant additions, working capital and other utility expenditures recovered in subsequent and future periods through regulated
rates. The capital necessary to meet these requirements is derived primarily from internally-generated funds, which consist of cash flows from operating activities. The Company initially supplements internally generated funds through bank
borrowings, as needed, under unsecured short-term bank credit facilities. Periodically, the Company replaces portions of its short-term debt with long-term financings more closely matched to the long-term nature of its utility assets. The
Companys utility operations are seasonal in nature and are therefore subject to seasonal fluctuations in cash flows.

The continued availability of
these methods of financing, as well as the Companys choice of a specific form of security, will depend on many factors, including, but not limited to: security market conditions; general economic climate; regulatory approvals; the ability to
meet covenant issuance restrictions; the level of the Companys earnings, cash flows and financial position; and the competitive pricing offered by financing sources.



11



---

##### Table of Contents

At June 30, 2009, the Company had $30.6 million in short-term debt outstanding through bank borrowings under its
revolving credit agreement. The revolving credit agreement contains customary terms and conditions for credit facilities of this type, including certain financial covenants. As of June 30, 2009, the Company was in compliance with financial
covenants contained in the revolving credit agreement.

During the second quarter of 2009, the Company repaid the remaining $39.1 million outstanding under
a bank financing facility utilized in connection with the financing of the acquisition of Northern Utilities and Granite State on December 1, 2008.

The Company provides limited guarantees on certain energy and natural gas storage management contracts entered into by the distribution utilities. The Companys policy is to limit these guarantees to two years or less. As of
June 30, 2009, there were approximately $18.3 million of guarantees outstanding and these guarantees extend through December 31, 2010.

The
Company also guarantees the payment of principal, interest and other amounts payable on the notes issued by Unitil Realty and Granite State. As of June 30, 2009, the principal amount outstanding for the 8% Unitil Realty notes was $4.5 million,
and the principal amount outstanding for the 7.15% Granite State notes was $10.0 million. The guarantee related to the Granite State notes will terminate if Granite State reorganizes and merges with and into Northern Utilities.

Off-Balance Sheet Arrangements

The Company and its subsidiaries do
not currently use, and are not dependent on the use of, off-balance sheet financing arrangements such as securitization of receivables or obtaining access to assets or cash through special purpose entities or variable interest entities.
Unitils subsidiaries conduct a portion of their operations in leased facilities and also lease some of their vehicles, machinery and office equipment under both capital and operating lease arrangements.

Cash Flows

On December 1, 2008, the Company acquired Northern
Utilities and Granite State. Cash flow results for the first six months of 2009 include the activity for the acquired companies. Unitils utility operations, taken as a whole, are seasonal in nature and are therefore subject to seasonal
fluctuations in cash flows. The tables below summarize the major sources and uses of cash (in millions) for the six months ended June 30, 2009 compared to the same period in 2008.



|                                      |  |                          |      |      |   |     
|------------------------------------- |  | ------------------------ | ---- | ---- | - | ----
|                                      |  | Six Months EndedJune 30,
|                                      |  | 2009                     |      | 2008
|Cash Provided by Operating Activities |  | $                        | 18.7 |      | $ | 19.8
|                                      |  |                          |      |      |   |     

Cash Provided by Operating Activities  Cash Provided by Operating Activities was $18.7 million during
the six months ended June 30, 2009, a decrease of $1.1 million over the comparable period in 2008. Cash flow from Net Income, adjusted for non-cash charges to depreciation, amortization and deferred taxes increased by $3.6 million as compared
to 2008, and sources of cash for working capital increased $11.2 million, primarily related to the funding in 2009 of deferred regulatory charges related to the December ice storm, while all other sources and uses of cash from Operating Activities
resulted in a net use of cash of $15.9 million in the first six months of 2009 compared to 2008.



|                                    |  |                          |       |   |      |   |       |  
|----------------------------------- |  | ------------------------ | ----- | - | ---- | - | ----- | -
|                                    |  | Six Months EndedJune 30, |      
|                                    |  | 2009                     |       |   | 2008 |  
|Cash (Used in) Investing Activities |  | $                        | (26.1 | ) |      | $ | (10.2 | )
|                                    |  |                          |       |   |      |   |       |  

Cash (Used in) Investing Activities  Cash (Used in) Investing Activities was $26.1 million for the
six months ended June 30, 2009, an increase in capital spending of $15.9 million over the comparable period in 2008. Of



12



---

##### Table of Contents

this amount, $7.5 million is related to expenditures for the December 2008 ice storm, and $6.9 million is related to capital expenditures for Northern
Utilities.



|                                                |  |                          |     |      |   |      |  
|----------------------------------------------- |  | ------------------------ | --- | ---- | - | ---- | -
|                                                |  | Six Months EndedJune 30, |    
|                                                |  | 2009                     |     | 2008 |  
|Cash Provided by (Used in) Financing Activities |  | $                        | 6.2 |      | $ | (9.9 | )
|                                                |  |                          |     |      |   |      |  

Cash Provided by (Used in) Financing Activities Cash Provided by Financing Activities was $6.2
million in the six months ended June 30, 2009. Proceeds from the issuance of Common Stock of $56.2 million primarily reflect the issuance of common stock by the Company through public offerings, as discussed above (See Note 4). Short-term
borrowings were reduced by $43.5 million in the first six months of 2009 which included the repayment of the temporary bank credit facility utilized in financing the acquisition of Northern Utilities and Granite State on December 1, 2008. Uses
of cash of $5.6 million primarily reflect Unitils regular quarterly dividend payments on Common and Preferred Stock, and the scheduled repayment of long-term debt.

CRITICAL ACCOUNTING POLICIES

The preparation of the Companys financial statements in conformity with generally
accepted accounting principles in the United States of America requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during the reporting period. In making those estimates and assumptions, the Company is sometimes required to make difficult, subjective and/or complex judgments about the impact
of matters that are inherently uncertain and for which different estimates that could reasonably have been used could have resulted in material differences in its financial statements. If actual results were to differ significantly from those
estimates, assumptions and judgment, the financial position of the Company could be materially affected and the results of operations of the Company could be materially different than reported. The following is a summary of the Companys most
critical accounting policies, which are defined as those policies where judgments or uncertainties could materially affect the application of those policies. For a complete discussion of the Companys significant accounting policies, refer to
the Note 1 to the Consolidated Financial Statements in the Companys Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on February 18, 2009.

Regulatory Accounting  The Companys principal business is the distribution of electricity and natural gas by the three distribution utilities: Unitil Energy, Fitchburg and Northern Utilities. Unitil
Energy is regulated by the FERC and the NHPUC. Fitchburg is regulated by the FERC and the MDPU. Northern Utilities is regulated by the MPUC and NHPUC. Granite State, the Companys natural gas transmission pipeline, is regulated by the FERC.
Accordingly, the Company uses the provisions of FASB Statement No. 71, Accounting for the Effects of Certain Types of Regulation. (SFAS No. 71). In accordance with SFAS No. 71, the Company has recorded Regulatory Assets
and Regulatory Liabilities which will be recovered from customers, or applied for customer benefit, in accordance with rate provisions approved by the applicable public utility regulatory commission.



13



---

##### Table of Contents

|                                                      |  |          |       |              |   |       |  |   |      
|----------------------------------------------------- |  | -------- | ----- | ------------ | - | ----- |  | - | -----
|Regulatory Assets consist of the following (millions)
|                                                      |  | June 30, |       | December 31,
|                                                      |  | 2009     |       | 2008         |   | 2008 
|Energy Supply Contract Obligations                    |  | $        | 42.8  |              | $ | 62.7  |  | $ | 52.7 
|Deferred Regulatory and Other Charges                 |  |          | 40.9  |              |   | 28.8  |  |   | 28.3 
|Generation-related Assets                             |  |          | 0.4   |              |   | 1.2   |  |   | 0.8  
|                                                      |  |          |       |              |   |       |  |   |      
|Subtotal  Restructuring Related Items                |  |          | 84.1  |              |   | 92.7  |  |   | 81.8 
|                                                      |  |          |       |              |   |       |  |   |      
|Retirement Benefit Obligations                        |  |          | 46.3  |              |   | 35.2  |  |   | 45.5 
|Income Taxes                                          |  |          | 15.3  |              |   | 13.8  |  |   | 16.0 
|Environmental Obligations                             |  |          | 21.4  |              |   | 11.3  |  |   | 19.7 
|Other                                                 |  |          | 10.2  |              |   | 3.2   |  |   | 10.1 
|                                                      |  |          |       |              |   |       |  |   |      
|Total Regulatory Assets                               |  | $        | 177.3 |              | $ | 156.2 |  | $ | 173.1
|Less: Current Portion of Regulatory Assets(1)         |  |          | 24.3  |              |   | 22.4  |  |   | 26.9 
|                                                      |  |          |       |              |   |       |  |   |      
|Regulatory Assets - noncurrent                        |  | $        | 153.0 |              | $ | 133.8 |  | $ | 146.2
|                                                      |  |          |       |              |   |       |  |   |      



|(1) | Reflects amounts included in Accrued Revenue on the Companys Consolidated Balance Sheets.
|--- | ------------------------------------------------------------------------------------------

The Company receives a return on investment on its regulated assets for which a cash outflow has been made. Regulatory commissions can reach different conclusions about
the recovery of costs, which can have a material impact on the Companys consolidated financial statements. The Company believes it is probable that its regulated distribution and transmission utilities will recover their investments in
long-lived assets, including regulatory assets. If the Company, or a portion of its assets or operations, were to cease meeting the criteria for application of these accounting rules, accounting standards for businesses in general would become
applicable and immediate recognition of any previously deferred costs, or a portion of deferred costs, would be required in the year in which the criteria are no longer met, if such deferred costs were not recoverable in the portion of the business
that continues to meet the criteria for application of SFAS No. 71. If unable to continue to apply the provisions of SFAS No. 71, the Company would be required to apply the provisions of FASB Statement No. 101, Regulated
Enterprises  Accounting for the Discontinuation of Application of Financial Accounting Standards Board Statement No. 71. In the Companys opinion, its regulated operations will be subject to SFAS No. 71 for the foreseeable
future.

Utility Revenue Recognition  Regulated utility revenues are based on rates and charges approved by federal and state regulatory
commissions. Revenues related to the sale of electric and gas service are recorded when service is rendered or energy is delivered to customers. However, the determination of energy sales to individual customers is based on the reading of their
meters, which occurs on a systematic basis throughout the month. At the end of each calendar month, amounts of energy delivered to customers since the date of the last meter reading are estimated and the corresponding unbilled revenue is estimated.
This unbilled revenue is estimated each month based on estimated customer usage by class and applicable customer rates.

Allowance for Doubtful
Accounts  The Company recognizes a provision for doubtful accounts each month based upon the Companys experience in collecting electric and gas utility service accounts receivable in prior years. At the end of each month, an analysis
of the delinquent receivables is performed which takes into account an assumption about the cash recovery of delinquent receivables. The analysis also calculates the amount of written-off receivables that are recoverable through regulatory rate
reconciling mechanisms. The Companys distribution utilities are authorized by regulators to recover the costs of their energy commodity portion of bad debts through rate mechanisms. Evaluating the adequacy of the Allowance for Doubtful
Accounts requires judgment about the assumptions used in the analysis, including expected fuel assistance payments from governmental authorities and the level of customers enrolling in payment plans with the Company. It has been the Companys
experience that the assumptions it has used in evaluating the adequacy of the Allowance for Doubtful Accounts have proven to be reasonably accurate.



14



---

##### Table of Contents

Retirement Benefit Obligations  The Company sponsors the Unitil Corporation Retirement Plan (Pension Plan),
which is a defined benefit pension plan covering substantially all of its employees. The Company also sponsors an unfunded retirement plan, the Unitil Corporation Supplemental Executive Retirement Plan (SERP), covering certain executives of the
Company and an employee 401(k) savings plan. Additionally, the Company sponsors the Unitil Employee Health and Welfare Benefits Plan (PBOP Plan), primarily to provide health care and life insurance benefits to retired employees.

In September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, (SFAS
No. 158), an amendment of SFAS No. 87, Employers Accounting for Pensions, SFAS No. 88, Employers Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination
Benefits, SFAS No. 106, Employers Accounting for Postretirement Benefits other than Pensions and SFAS No. 132(R), Employers Disclosures about Pensions and Other Postretirement Benefits. SFAS
No. 158 requires companies to record on their balance sheets as an asset or liability the overfunded or underfunded status of their retirement benefit obligations (RBO) based on the projected benefit obligation. The Company has recognized a
corresponding Regulatory Asset, to recognize the future collection of these obligations in electric and gas rates.

The Companys reported costs of
providing retirement benefits are dependent upon numerous factors resulting from actual plan experience and assumptions of future experience. The Company has made critical estimates related to actuarial assumptions, including assumptions of expected
returns on plan assets, future compensation, health care cost trends, and appropriate discount rates. The Companys RBO are affected by actual employee demographics, the level of contributions made to the plans, earnings on plan assets, and
health care cost trends. Changes made to the provisions of these plans may also affect current and future costs.

The Companys RBO may also be
significantly affected by changes in key actuarial assumptions, including, anticipated rates of return on plan assets and the discount rates used in determining the Companys RBO. If these assumptions were changed, the resultant change in
benefit obligations, fair values of plan assets, funded status and net periodic benefit costs could have a material impact on the Companys financial statements. The discount rate assumptions used in determining retirement plan costs and
retirement plan obligations are based on a market average of long-term bonds that receive one of the two highest ratings given by a recognized rating agency. For the years ended December 31, 2008 and 2007, a change in the discount rate of 0.25%
would have resulted in an increase or decrease of approximately $200,000 in the Net Periodic Benefit Cost for the Pension Plan. For the years ended December 31, 2008 and 2007, a 1.0% increase in the assumption of health care cost trend rates
would have resulted in increases in the Net Periodic Benefit Cost for the PBOP Plan of $675,000 and $690,000, respectively. Similarly, a 1.0% decrease in the assumption of health care cost trend rates for those same time periods would have resulted
in decreases in the Net Periodic Benefit Cost for the PBOP Plan of $531,000 and $539,000, respectively. (See Note 9 to the accompanying Consolidated Financial Statements).

Income Taxes Provisions for income taxes are calculated in each of the jurisdictions in which the Company operates for each period for which a statement of earnings is presented. This process involves
estimating the Companys current tax liabilities as well as assessing temporary and permanent differences resulting from the timing of the deductions of expenses and recognition of taxable income for tax and book accounting purposes. These
temporary differences result in deferred tax assets and liabilities, which are included in the Companys consolidated balance sheets. The Company accounts for income tax assets, liabilities and expenses in accordance with FASB Statement
No. 109, Accounting for Income Taxes (SFAS No. 109) and under FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48), an interpretation of FAS 109.

Depreciation  Depreciation expense is calculated on a group straight-line basis based on the useful lives of assets and judgment is involved when estimating
the useful lives of certain assets. The Company conducts independent depreciation studies on a periodic basis as part of the regulatory ratemaking process and considers the results presented in these studies in determining the useful lives of the
Companys fixed assets. A change in the estimated useful lives of these assets could have a material impact on the Companys consolidated financial statements.

Commitments and Contingencies  The Companys accounting policy is to record and/or disclose commitments and contingencies in accordance with SFAS No. 5. SFAS No. 5 applies to an existing
condition, situation, or set of circumstances involving uncertainty as to possible loss that will ultimately be resolved when one or more future



15



---

##### Table of Contents

events occur or fail to occur. As of June 30, 2009, the Company is not aware of any material commitments or contingencies other than those disclosed in
the Commitments and Contingencies footnote to the Companys consolidated financial statements below.

Refer to Recently Issued Accounting
Pronouncements in Note 1 of the Notes of Consolidated Financial Statements for information regarding recently issued accounting standards.

LABOR
RELATIONS

As of June 30, 2009, 148 of the Companys employees were represented by labor unions. These employees are covered by collective
bargaining agreements. Two agreements expire on May 31, 2010, one agreement expires on June 5, 2010 and one agreement expires on March 31, 2012. The agreements provide discreet salary adjustments, established work practices and
uniform benefit packages. The Company expects to successfully negotiate new agreements prior to their expiration dates.

INTEREST RATE RISK

As discussed above, Unitil meets its external financing needs by issuing short-term and long-term debt. The majority of debt outstanding represents
long-term notes bearing fixed rates of interest. Changes in market interest rates do not affect interest expense resulting from these outstanding long-term debt securities. However, the Company periodically repays its short-term debt borrowings
through the issuance of new long-term debt securities. Changes in market interest rates may affect the interest rate and corresponding interest expense on any new issuances of long-term debt securities. In addition, short-term debt borrowings bear a
variable rate of interest. As a result, changes in short-term interest rates will increase or decrease interest expense in future periods. For example, if the average amount of short-term debt outstanding was $25 million for the period of one year,
a change in interest rates of 1% would result in a change in annual interest expense of approximately $250,000. The average interest rates on the Companys short-term borrowings for the three months ended June 30, 2009 and June 30,
2008 were 4.28% and 2.84%, respectively. The average interest rates on the Companys short-term borrowings for the six months ended June 30, 2009 and June 30, 2008 were 4.53% and 3.40%, respectively.

MARKET RISK

Although Unitils three distribution utilities are
subject to commodity price risk as part of their traditional operations, the current regulatory framework within which these companies operate allows for full collection of electric power and natural gas supply costs in rates on a pass-through
basis. Consequently, there is limited commodity price risk after consideration of the related rate-making. Additionally, as discussed above and below in Regulatory Matters, the Company has divested its commodity-related contracts and therefore,
further reduced its exposure to commodity risk.

REGULATORY MATTERS

Please refer to Note 7 to the Consolidated Financial Statements in Part I, Item 1 of this report for a discussion of Regulatory Matters.

ENVIRONMENTAL MATTERS

Please refer to Note 8 to the Consolidated Financial Statements in Part I, Item 1 of
this report for a discussion of Environmental Matters.



16



---

##### Table of Contents

|Item 1. | Financial Statements
|------- | --------------------

UNITIL CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF EARNINGS

(Millions except common shares and per share data)

(UNAUDITED)



|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|------------------------------------------------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|                                                  |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|                                                  |  | 2009                       |       | 2008                     |   | 2009  |  | 2008
|Operating Revenues                                |  |                            |       |                          |   |       |  |      |       |  |   |      
|Gas                                               |  | $                          | 23.4  |                          | $ | 6.6   |  | $    | 95.8  |  | $ | 20.9 
|Electric                                          |  |                            | 47.0  |                          |   | 52.0  |  |      | 109.1 |  |   | 108.6
|Other                                             |  |                            | 1.1   |                          |   | 0.8   |  |      | 2.2   |  |   | 1.8  
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Total Operating Revenues                          |  |                            | 71.5  |                          |   | 59.4  |  |      | 207.1 |  |   | 131.3
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Operating Expenses                                |  |                            |       |                          |   |       |  |      |       |  |   |      
|Purchased Gas                                     |  |                            | 11.8  |                          |   | 3.9   |  |      | 60.2  |  |   | 12.9 
|Purchased Electricity                             |  |                            | 33.4  |                          |   | 36.8  |  |      | 80.6  |  |   | 79.7 
|Operation and Maintenance                         |  |                            | 12.0  |                          |   | 7.0   |  |      | 22.4  |  |   | 11.7 
|Conservation & Load Management                    |  |                            | 1.4   |                          |   | 0.9   |  |      | 2.5   |  |   | 1.5  
|Depreciation and Amortization                     |  |                            | 6.4   |                          |   | 4.5   |  |      | 12.7  |  |   | 9.7  
|Provisions for Taxes:                             |  |                            |       |                          |   |       |  |      |       |  |   |      
|Local Property and Other                          |  |                            | 2.2   |                          |   | 1.4   |  |      | 5.2   |  |   | 3.1  
|Federal and State Income                          |  |                            | 0.1   |                          |   | 0.7   |  |      | 5.4   |  |   | 2.5  
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Total Operating Expenses                          |  |                            | 67.3  |                          |   | 55.2  |  |      | 189.0 |  |   | 121.1
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Operating Income                                  |  |                            | 4.2   |                          |   | 4.2   |  |      | 18.1  |  |   | 10.2 
|Non-Operating Expenses                            |  |                            | 0.2   |                          |   | 0.2   |  |      | 0.2   |  |   | 0.3  
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Income Before Interest Expense                    |  |                            | 4.0   |                          |   | 4.0   |  |      | 17.9  |  |   | 9.9  
|Interest Expense, Net                             |  |                            | 3.7   |                          |   | 2.3   |  |      | 8.5   |  |   | 4.9  
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Net Income                                        |  |                            | 0.3   |                          |   | 1.7   |  |      | 9.4   |  |   | 5.0  
|Less: Dividends on Preferred Stock                |  |                            | 0.1   |                          |   | 0.1   |  |      | 0.1   |  |   | 0.1  
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Earnings Applicable to Common Shareholders        |  | $                          | 0.2   |                          | $ | 1.6   |  | $    | 9.3   |  | $ | 4.9  
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Average Common Shares Outstanding  Basic (000s) |  |                            | 9,014 |                          |   | 5,736 |  |      | 8,516 |  |   | 5,728
|Average Common Shares OutstandingDiluted (000s) |  |                            | 9,014 |                          |   | 5,741 |  |      | 8,516 |  |   | 5,733
|Earnings Per Common Share (Basic and Diluted)     |  | $                          | 0.03  |                          | $ | 0.28  |  | $    | 1.10  |  | $ | 0.85 
|                                                  |  |                            |       |                          |   |       |  |      |       |  |   |      
|Dividends Declared Per Share of Common Stock      |  | $                          | 0.345 |                          | $ | 0.345 |  | $    | 1.035 |  | $ | 1.035

(The accompanying notes are an integral part of these consolidated unaudited financial
statements.)



17



---

##### Table of Contents

UNITIL CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

(Millions)



|                                           |  |             |       |              |   |       |  |   |      
|------------------------------------------ |  | ----------- | ----- | ------------ | - | ----- |  | - | -----
|                                           |  | (UNAUDITED) |       |             
|                                           |  | June 30,    |       | December 31,
|                                           |  | 2009        |       | 2008         |   | 2008 
|ASSETS:                                    |  |             |       |              |   |       |  |   |      
|                                           |  |             |      
|Utility Plant:                             |  |             |       |              |   |       |  |   |      
|Electric                                   |  | $           | 294.1 |              | $ | 272.8 |  | $ | 289.0
|Gas                                        |  |             | 314.5 |              |   | 69.8  |  |   | 304.2
|Common                                     |  |             | 27.8  |              |   | 27.2  |  |   | 30.5 
|Construction Work in Progress              |  |             | 13.4  |              |   | 7.3   |  |   | 17.7 
|                                           |  |             |       |              |   |       |  |   |      
|Total Utility Plant                        |  |             | 649.8 |              |   | 377.1 |  |   | 641.4
|Less: Accumulated Depreciation             |  |             | 223.0 |              |   | 126.0 |  |   | 218.6
|                                           |  |             |       |              |   |       |  |   |      
|Net Utility Plant                          |  |             | 426.8 |              |   | 251.1 |  |   | 422.8
|                                           |  |             |       |              |   |       |  |   |      
|Current Assets:                            |  |             |       |              |   |       |  |   |      
|Cash                                       |  |             | 10.3  |              |   | 4.3   |  |   | 11.5 
|Accounts Receivable  Net of Allowance for |  |             |       |              |   |       |  |   |      
|Doubtful Accounts of $2.8, $1.3 and $3.0   |  |             | 30.9  |              |   | 22.5  |  |   | 39.7 
|Accrued Revenue                            |  |             | 31.0  |              |   | 36.6  |  |   | 56.9 
|Gas Inventory                              |  |             | 8.5   |              |   | 2.0   |  |   | 31.6 
|Materials and Supplies                     |  |             | 3.0   |              |   | 1.9   |  |   | 2.7  
|Prepayments and Other                      |  |             | 4.1   |              |   | 2.2   |  |   | 5.9  
|                                           |  |             |       |              |   |       |  |   |      
|Total Current Assets                       |  |             | 87.8  |              |   | 69.5  |  |   | 148.3
|                                           |  |             |       |              |   |       |  |   |      
|Noncurrent Assets:                         |  |             |       |              |   |       |  |   |      
|Regulatory Assets                          |  |             | 153.0 |              |   | 133.8 |  |   | 146.2
|Other Noncurrent Assets                    |  |             | 26.9  |              |   | 9.2   |  |   | 15.9 
|                                           |  |             |       |              |   |       |  |   |      
|Total Noncurrent Assets                    |  |             | 179.9 |              |   | 143.0 |  |   | 162.1
|                                           |  |             |       |              |   |       |  |   |      
|TOTAL                                      |  | $           | 694.5 |              | $ | 463.6 |  | $ | 733.2
|                                           |  |             |       |              |   |       |  |   |      

(The accompanying notes are an integral part of these consolidated unaudited financial
statements.)



18



---

##### Table of Contents

UNITIL CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS (Cont.)

(Millions)



|                                     |  |             |       |              |   |       |  |   |      
|------------------------------------ |  | ----------- | ----- | ------------ | - | ----- |  | - | -----
|                                     |  | (UNAUDITED) |       |             
|                                     |  | June 30,    |       | December 31,
|                                     |  | 2009        |       | 2008         |   | 2008 
|CAPITALIZATION AND LIABILITIES:      |  |             |       |              |   |       |  |   |      
|                                     |  |             |      
|Capitalization:                      |  |             |       |              |   |       |  |   |      
|Common Stock Equity                  |  | $           | 195.9 |              | $ | 100.0 |  | $ | 139.5
|Preferred Stock                      |  |             | 2.0   |              |   | 2.0   |  |   | 2.0  
|Long-Term Debt, Less Current Portion |  |             | 249.1 |              |   | 159.4 |  |   | 249.3
|                                     |  |             |       |              |   |       |  |   |      
|Total Capitalization                 |  |             | 447.0 |              |   | 261.4 |  |   | 390.8
|                                     |  |             |       |              |   |       |  |   |      
|Current Liabilities:                 |  |             |       |              |   |       |  |   |      
|Long-Term Debt, Current Portion      |  |             | 0.4   |              |   | 0.4   |  |   | 0.4  
|Accounts Payable                     |  |             | 19.1  |              |   | 18.2  |  |   | 36.3 
|Short-Term Debt                      |  |             | 30.6  |              |   | 12.8  |  |   | 74.1 
|Energy Supply Contract Obligations   |  |             | 18.1  |              |   | 19.9  |  |   | 42.0 
|Other Current Liabilities            |  |             | 32.9  |              |   | 8.8   |  |   | 33.8 
|                                     |  |             |       |              |   |       |  |   |      
|Total Current Liabilities            |  |             | 101.1 |              |   | 60.1  |  |   | 186.6
|                                     |  |             |       |              |   |       |  |   |      
|Deferred Income Taxes                |  |             | 29.8  |              |   | 34.2  |  |   | 31.1 
|                                     |  |             |       |              |   |       |  |   |      
|Noncurrent Liabilities:              |  |             |       |              |   |       |  |   |      
|Energy Supply Contract Obligations   |  |             | 27.7  |              |   | 42.8  |  |   | 34.6 
|Retirement Benefit Obligations       |  |             | 71.1  |              |   | 51.0  |  |   | 67.4 
|Environmental Obligations            |  |             | 11.4  |              |   | 12.0  |  |   | 12.3 
|Other Noncurrent Liabilities         |  |             | 6.4   |              |   | 2.1   |  |   | 10.4 
|                                     |  |             |       |              |   |       |  |   |      
|Total Noncurrent Liabilities         |  |             | 116.6 |              |   | 107.9 |  |   | 124.7
|                                     |  |             |       |              |   |       |  |   |      
|TOTAL                                |  | $           | 694.5 |              | $ | 463.6 |  | $ | 733.2
|                                     |  |             |       |              |   |       |  |   |      

(The accompanying notes are an integral part of these consolidated unaudited financial
statements.)



19



---

##### Table of Contents

UNITIL CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Millions)

(UNAUDITED)



|                                                  |  |                          |       |   |      |   |       |  
|------------------------------------------------- |  | ------------------------ | ----- | - | ---- | - | ----- | -
|                                                  |  | Six Months EndedJune 30, |      
|                                                  |  | 2009                     |       |   | 2008 |  
|Operating Activities:                             |  |                          |       |   |      |   |       |  
|Net Income                                        |  | $                        | 9.4   |   |      | $ | 5.0   |  
|Adjustments to Reconcile Net Income to Cash       |  |                          |       |   |      |   |       |  
|Provided by Operating Activities:                 |  |                          |       |   |      |   |       |  
|Depreciation and Amortization                     |  |                          | 12.7  |   |      |   | 9.7   |  
|Deferred Taxes                                    |  |                          | (2.6  | ) |      |   | 1.2   |  
|Changes in Current Assets and Liabilities:        |  |                          |       |   |      |   |       |  
|Accounts Receivable                               |  |                          | 8.8   |   |      |   | 2.4   |  
|Accrued Revenue                                   |  |                          | 25.9  |   |      |   | (1.5  | )
|Accounts Payable                                  |  |                          | (17.2 | ) |      |   | 0.6   |  
|All other Current Assets and Liabilities          |  |                          | (4.0  | ) |      |   | 0.8   |  
|Deferred Regulatory and Other Charges             |  |                          | (12.2 | ) |      |   | 1.7   |  
|Other, net                                        |  |                          | (2.1  | ) |      |   | (0.1  | )
|                                                  |  |                          |       |   |      |   |       |  
|Cash Provided by Operating Activities             |  |                          | 18.7  |   |      |   | 19.8  |  
|                                                  |  |                          |       |   |      |   |       |  
|                                                  |  |                         
|Investing Activities:                             |  |                          |       |   |      |   |       |  
|Property, Plant and Equipment Additions           |  |                          | (26.1 | ) |      |   | (10.2 | )
|                                                  |  |                          |       |   |      |   |       |  
|Cash (Used in) Investing Activities               |  |                          | (26.1 | ) |      |   | (10.2 | )
|                                                  |  |                          |       |   |      |   |       |  
|                                                  |  |                         
|Financing Activities:                             |  |                          |       |   |      |   |       |  
|Proceeds From (Repayment of) Short-Term Debt, net |  |                          | (43.5 | ) |      |   | (6.0  | )
|Dividends Paid                                    |  |                          | (5.6  | ) |      |   | (4.0  | )
|Proceeds from Issuance of Common Stock, net       |  |                          | 56.2  |   |      |   | 0.5   |  
|Other, net                                        |  |                          | (0.9  | ) |      |   | (0.4  | )
|                                                  |  |                          |       |   |      |   |       |  
|Cash Provided by (Used in) Financing Activities   |  |                          | 6.2   |   |      |   | (9.9  | )
|                                                  |  |                          |       |   |      |   |       |  
|Net (Decrease) in Cash                            |  |                          | (1.2  | ) |      |   | (0.3  | )
|Cash at Beginning of Period                       |  |                          | 11.5  |   |      |   | 4.6   |  
|                                                  |  |                          |       |   |      |   |       |  
|Cash at End of Period                             |  | $                        | 10.3  |   |      | $ | 4.3   |  
|                                                  |  |                          |       |   |      |   |       |  
|                                                  |  |                         
|Supplemental Cash Flow Information:               |  |                          |       |   |      |   |       |  
|Interest Paid                                     |  | $                        | 9.7   |   |      | $ | 6.1   |  
|Income Taxes Paid                                 |  | $                        | 0.5   |   |      | $ | 0.5   |  

(The accompanying notes are an integral part of these consolidated unaudited financial
statements.)



20



---

##### Table of Contents

UNITIL CORPORATION AND SUBSIDIARY COMPANIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations  Unitil Corporation (Unitil or the Company) is a public utility holding company. Unitil and its subsidiaries are subject to regulation as a holding company system by the Federal
Energy Regulatory Commission (FERC) under the Energy Policy Act of 2005. The following companies are wholly-owned subsidiaries of Unitil: Unitil Energy Systems, Inc. (Unitil Energy), Fitchburg Gas and Electric Light Company (Fitchburg), Northern
Utilities, Inc. (Northern Utilities), Granite State Gas Transmission, Inc. (Granite State), Unitil Power Corp. (Unitil Power), Unitil Realty Corp. (Unitil Realty), Unitil Service Corp. (Unitil Service) and its non-regulated business unit Unitil
Resources, Inc. (Unitil Resources). Usource, Inc. and Usource L.L.C. are subsidiaries of Unitil Resources.

On December 1, 2008, the Company
purchased: (i) all of the outstanding capital stock of Northern Utilities, a natural gas distribution utility serving customers in Maine and New Hampshire, from Bay State Gas Company (Bay State) and (ii) all of the outstanding capital
stock of Granite State, an interstate gas transmission pipeline company primarily serving the needs of Northern Utilities, from NiSource, Inc. (NiSource) pursuant to the Stock Purchase Agreement (SPA) dated as of February 15, 2008 by and among
NiSource, Bay State, and Unitil (the Acquisitions).

Unitils principal business is the local distribution of electricity in the
southeastern seacoast and state capital regions of New Hampshire and the greater Fitchburg area of north central Massachusetts and the local distribution of natural gas in southeastern New Hampshire, portions of southern and central Maine and in the
greater Fitchburg area of north central Massachusetts. Unitil has three distribution utility subsidiaries, Unitil Energy, which operates in New Hampshire, Fitchburg, which operates in Massachusetts and Northern Utilities, which operates in New
Hampshire and Maine (collectively referred to as the distribution utilities).

Granite State is a natural gas transportation pipeline, operating 87 miles
of underground gas transmission pipeline primarily located in Maine, New Hampshire and Massachusetts. Granite State provides Northern Utilities with interconnection to three major natural gas pipelines and access to domestic natural gas supplies in
the south and Canadian natural gas supplies in the north. Granite State derives its revenues principally from the transportation services provided to Northern Utilities and, to a lesser extent, third -party marketers.

A fifth utility subsidiary, Unitil Power, formerly functioned as the full requirements wholesale power supply provider for Unitil Energy. In connection with the
implementation of electric industry restructuring in New Hampshire, Unitil Power ceased being the wholesale supplier of Unitil Energy on May 1, 2003 and divested of its long-term power supply contracts through the sale of the entitlements to
the electricity associated with various electric power supply contracts it had acquired to serve Unitil Energys customers.

Unitil also has three
other wholly-owned subsidiaries: Unitil Service; Unitil Realty; and Unitil Resources. Unitil Service provides, at cost, a variety of administrative and professional services, including regulatory, financial, accounting, human resources, engineering,
operations, technology, energy management and management services on a centralized basis to its affiliated Unitil companies. Unitil Realty owns and manages the Companys corporate office in Hampton, New Hampshire and leases this facility to
Unitil Service under a long-term lease arrangement. Unitil Resources is the Companys wholly-owned non-regulated subsidiary. Usource, Inc. and Usource L.L.C. (collectively, Usource) are wholly-owned subsidiaries of Unitil Resources. Usource
provides brokering and advisory services to large commercial and industrial customers in the northeastern United States.

Basis of Presentation The accompanying unaudited consolidated financial statements of Unitil have been prepared in accordance with the instructions to Form 10-Q and include all of the information and footnotes required by generally accepted accounting principles. In
the opinion of management, all adjustments considered necessary for a fair presentation have been included. The results of operations for the three and six months ended June 30, 2009 are not necessarily indicative of results to be expected for
the year ending December 31, 2009. For further information, please refer to Note 1 of Part II to the Consolidated Financial Statements  Summary of Significant Accounting Policies of the Companys Form 10-K for the year
ended December 31,



21



---

##### Table of Contents

2008, as filed with the Securities and Exchange Commission (SEC) on February 18, 2008, for a description of the Companys Basis of Presentation.

As discussed above, the Company acquired Northern Utilities and Granite State on December 1, 2008. Accordingly, the operations of Northern Utilities
and Granite State are included in the Companys consolidated financial statements from the date of acquisition, including the three and six months ended June 30, 2009 but not for the three and six months ended June 30, 2008. See Note
11.

As a result of the acquisitions of Northern Utilities and Granite State on December 1, 2008, consolidated results for the Company in the current
period may not be directly comparable to prior period results until such time as the acquisitions are fully reflected in both reporting periods. In particular, the Company expects that consolidated results of operations in future reporting periods
will reflect to a greater degree the seasonal nature of natural gas sales by the acquired operating utilities. Accordingly, the Company expects that as a result of the acquisitions, consolidated results of operations will be positively affected
during the first and fourth quarters, and negatively affected during the second and third quarters of future reporting years.

Derivatives
The Company has a regulatory approved hedging program for Northern Utilities designed to fix a portion of its gas supply costs for the coming year of service. In order to fix these costs, the Company purchases NYMEX futures that correspond to the
associated delivery month. Any gains or losses on the fair value of these derivatives are passed through to ratepayers directly through a regulatory commission approved recovery mechanism. As a result of the ratemaking process, the Company records
gains and losses as regulatory liabilities or assets and recognizes such gains or losses in Purchased Gas when recovered in revenues. The Companys Consolidated Balance Sheets include derivative liabilities related to net unrealized losses on
futures contracts in Other Current Liabilities and Noncurrent Liabilities which are offset in Accrued Revenues on the Companys Consolidated Balance Sheets.

Reclassifications Based on the Companys analysis certain amounts previously reported have been reclassified to improve the financial statements presentation and to conform to current year presentation, principally
including the reclassification of $23.0 million of Noncurrent Assets to Current Assets and $19.9 million of Noncurrent Liabilities to Current Liabilities related to current collections and obligations of Regulatory Assets and Regulatory Liabilities
for 2008.

Recently Issued Pronouncements In May 2009, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 165,
Subsequent Events, (SFAS No. 165), effective for interim and annual reporting periods ending after June 15, 2009. SFAS No. 165 establishes general standards of accounting for and disclosure of events that occur after the
balance sheet date but before financial statements are issued or are available to be issued. The Company adopted SFAS No. 165 and it did not have an impact on the Companys Consolidated Financial Statements. The Company evaluated all
events or transactions that occurred after June 30, 2009 up through July 23, 2009. During this period no material subsequent events came to our attention.

On April 9, 2009, the FASB issued FASB Staff Position No. FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments (FSP FAS 107-1). FSP FAS 107-1 amends FASB Statement
No. 107, Disclosures about Fair Value of Financial Instruments to require disclosures about fair value of financial instruments for interim reporting periods of publicly traded companies as well as in annual financial statements.
FSG FAS 107-1 also amends Accounting Principles Board Opinion No. 28, Interim Financial Reporting, to require those disclosures in summarized financial information at interim reporting periods. FSP FAS 107-1 is effective for interim
reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009. The Company has adopted FSP FAS 107-1 and there was no impact on the Companys Consolidated Financial Statements. See
Note 5 for relevant disclosures on the fair value of the Companys long-term debt.

On December 30, 2008, the FASB issued FASB Staff Position No.
FAS 132(R)-1, Employers Disclosures about Postretirement Benefit Plan Assets, (FSP FAS 132(R)-1) to provide guidance on an employers disclosures about plan assets of a defined benefit pension or other postretirement plan. The
disclosures about plan assets required by FSP FAS 132(R)-1 are to be provided for fiscal years ending after December 15, 2009. The Company does not expect that the adoption of FSP FAS 132(R)-1 will have an impact on the Companys
Consolidated Financial Statements.



22



---

##### Table of Contents

NOTE 2  ACQUISITIONS

As discussed above, on December 1, 2008, the Company purchased (i) all of the outstanding capital stock of Northern Utilities from Bay State and (ii) all of the outstanding capital stock of Granite State from NiSource
pursuant to the SPA dated as of February 15, 2008 by and among NiSource, Bay State, and Unitil. The aggregate purchase price for the Acquisitions was $209.2 million, comprised of $160 million in cash, plus an additional working capital
adjustment of $49.2 million. The largest component of working capital was approximately $30.0 million of natural gas storage inventory.

The Company
accounted for the Acquisitions under the purchase method of accounting for business combinations, in accordance with FASB Statement No. 141, Business Combinations (SFAS No. 141) and SFAS No. 71. Accordingly,
the Company recognized its estimate of the bargain purchase price (see Plant Acquisition Adjustment in the table below) at December 1, 2008. The process of valuing the assets, liabilities and transaction, transition and financing
costs as a result of the Acquisitions was substantially completed in the second quarter of 2009. As a result, the Company has recognized adjustments to its original estimate of the Plant Acquisition Adjustment (PAA) in the second quarter of 2009.

The adjusted PAA is ($24.2 million), a decrease of $4.1 million from the original estimate of ($28.3 million). The adjusted Transaction and Transition
Costs is an increase of $5.4 million over the original estimate, reflecting additional costs to complete the acquisition and financing. Partially offsetting the decrease in the PAA estimate due to the additional Transaction and Transition Costs were
subsequent payments, cash settlements between the purchaser and seller and other post-closing adjustments reflecting changes to working capital and Net Utility Plant.

The revised purchase price allocations are as follows:

Purchase Price Allocation

($ Millions)



|                                               |  |                  |        |  
|---------------------------------------------- |  | ---------------- | ------ | -
|                                               |  | December 1, 2008 |       
|Equity Purchase Price                          |  | $                | 160.0  |  
|Plus: Working Capital Adjustment               |  |                  | 49.2   |  
|                                               |  |                  |        |  
|Aggregate Purchase Price                       |  |                  | 209.2  |  
|Transaction and Transition Costs               |  |                  | 13.0   |  
|                                               |  |                  |        |  
|Total Cash Purchase Price                      |  |                  | 222.2  |  
|Allocation To:                                 |  |                  |        |  
|Book Value of Net Utility Plant                |  |                  | (197.0 | )
|Cash Acquired                                  |  |                  | (6.9   | )
|Accounts Receivable and Other Current Assets   |  |                  | (21.7  | )
|Accrued Revenue                                |  |                  | (7.0   | )
|Gas Inventory                                  |  |                  | (32.3  | )
|Regulatory and Other Noncurrent Assets         |  |                  | (32.8  | )
|Accounts Payable and Other Current Liabilities |  |                  | 20.0   |  
|Regulatory Liabilities                         |  |                  | 31.3   |  
|                                               |  |                  |        |  
|Plant Acquisition Adjustment                   |  | $                | (24.2  | )
|                                               |  |                  |        |  

In accordance with settlement agreements between the Company, the New Hampshire Public Utilities Commission
(NHPUC) and the Maine Public Utilities Commission (MPUC) regarding the Acquisitions, the Company has agreed (i) not to seek recovery of transaction and transition costs in rates and (ii) for regulatory accounting purposes, to amortize,
over a ten year period, the transaction and transition costs co-terminus with the Plant Acquisition Adjustment.



23



---

##### Table of Contents

NOTE 3  DIVIDENDS DECLARED PER SHARE



|                 |  |                     |  |                            |  |                
|---------------- |  | ------------------- |  | -------------------------- |  | ---------------
|Declaration Date |  | Date Paid (Payable) |  | Shareholder of Record Date |  | Dividend Amount
|06/18/09         |  | 08/14/09            |  | 07/31/09                   |  | $0.345         
|03/26/09         |  | 05/15/09            |  | 05/01/09                   |  | $0.345         
|01/15/09         |  | 02/16/09            |  | 02/02/09                   |  | $0.345         
|09/25/08         |  | 10/31/08            |  | 10/17/08                   |  | $0.345         
|06/19/08         |  | 08/15/08            |  | 08/01/08                   |  | $0.345         
|03/20/08         |  | 05/15/08            |  | 05/01/08                   |  | $0.345         
|01/17/08         |  | 02/15/08            |  | 02/01/08                   |  | $0.345         

NOTE 4  COMMON STOCK AND PREFERRED STOCK

Common Stock

As of August 21, 2008 the Companys common
stock began trading on the New York Stock Exchange and ceased trading on the American Stock Exchange. The Companys common stock trades under the symbol, UTL.

On September 10, 2008, the Companys shareholders, at a Special Meeting of Shareholders, approved an increase in the authorized shares of the Companys common stock. Shareholders approved an amendment
to the Companys Articles of Incorporation to increase the authorized number of shares of the Companys common stock, from 8,000,000 shares to 16,000,000 shares in the aggregate. The Company had 10,816,312, 5,773,452 and 7,791,617 of
common shares outstanding at June 30, 2009, June 30, 2008 and December 31, 2008, respectively.

Unitil Corporation Common Stock
Offerings On May 27, 2009, the Company issued and sold 2,400,000 shares of its common stock at a price of $20.00 per share in a registered public offering (2009 Offering). As part of the 2009 Offering, the Company granted the
underwriters a 30-day option to purchase up to an additional 360,000 shares to cover any over-allotments. The underwriters exercised their over-allotment option and purchased an additional 300,000 shares of the Companys common stock in June
2009. The Companys net increase to Common Equity and Cash proceeds from the 2009 Offering, including the over-allotment were approximately $51.2 million (after payment of the underwriting discount, but excluding estimated offering expenses)
and were used (i) to repay all amounts outstanding under the bridge credit facility (approximately $39.1 million) that the Company used to partially finance the acquisition of Northern Utilities and Granite State which closed on
December 1, 2008, and related transaction costs and expenses and (ii) for other general corporate purposes, including capital contributions to Unitils distribution utilities and repayment of short-term debt.

On December 15, 2008, the Company issued and sold 2,000,000 shares of its common stock at a price of $20.00 per share in a registered public offering (2008
Offering). The Company repaid $36.8 million outstanding under the bank financing facility for the Companys acquisitions of Northern Utilities and Granite State with the net proceeds from the sale and issuance of its common stock.

As part of the 2008 Offering, the Company granted the underwriters a 30-day option to purchase up to an additional 300,000 shares to cover any over-allotments. The
underwriters exercised their over-allotment option and purchased an additional 270,000 shares of the Companys common stock in January 2009. The Companys net increase to Common Equity and Cash proceeds from the over-allotment sales were
approximately $5.1 million (after payment of the underwriting discount, but excluding estimated offering expenses) and were used to repay a portion of the bank financing for the Companys acquisitions of Northern Utilities and Granite State and
to repay other short-term indebtedness. The Company recorded the issuance of the 270,000 shares, the sale proceeds and the increase in Common Equity in January 2009.



24



---

##### Table of Contents

Dividend Reinvestment and Stock Purchase Plan During the first six months of 2009, the Company sold 22,435
shares of its Common Stock, at an average price of $20.72 per share, in connection with its Dividend Reinvestment and Stock Purchase Plan and its 401(k) plans. Net proceeds of approximately $465,000 were used to reduce short-term borrowings.

During the first six months of 2008, the Company sold 14,889 shares of its Common Stock, at an average price of $27.76 per share, in connection with its
Dividend Reinvestment and Stock Purchase Plan and its 401(k) plans. Net proceeds of approximately $413,000 were used to reduce short-term borrowings.

Restricted Stock Plan  The Company maintains a Restricted Stock Plan (the Plan) which has been ratified and approved by the Companys shareholders. On February 17, 2009, 32,260 restricted shares were issued in
conjunction with the Plan with an aggregate market value at the date of issuance of $661,007. Compensation expense associated with shares issued under the Plan is recognized ratably as the shares vest and was $0.3 million and $0.2 million for the
six months ended June 30, 2009 and 2008, respectively. At June 30, 2009, there was approximately $1.4 million of total unrecognized compensation cost related to non-vested shares under the Plan which is expected to be recognized over
approximately 3.1 years as the shares vest. During the six months ended June 30, 2009, 12,459 restricted shares vested. As of June 30, 2009 there were 52,019 unvested restricted shares.

Preferred Stock

Details on preferred stock at June 30,
2009, June 30, 2008 and December 31, 2008 are shown below:

(Amounts in Millions)



|                                                     |  |          |     |              |   |      |  |   |    
|---------------------------------------------------- |  | -------- | --- | ------------ | - | ---- |  | - | ---
|                                                     |  | June 30, |     | December 31,
|                                                     |  | 2009     |     | 2008         |   | 2008
|Preferred Stock                                      |  |          |     |              |   |      |  |   |    
|UES Preferred Stock, Non-Redeemable, Non-Cumulative: |  |          |     |              |   |      |  |   |    
|6.00% Series, $100 Par Value                         |  | $        | 0.2 |              | $ | 0.2  |  | $ | 0.2
|FG&E Preferred Stock, Redeemable, Cumulative:        |  |          |     |              |   |      |  |   |    
|5.125% Series, $100 Par Value                        |  |          | 0.8 |              |   | 0.8  |  |   | 0.8
|8.00% Series, $100 Par Value                         |  |          | 1.0 |              |   | 1.0  |  |   | 1.0
|                                                     |  |          |     |              |   |      |  |   |    
|Total Preferred Stock                                |  | $        | 2.0 |              | $ | 2.0  |  | $ | 2.0
|                                                     |  |          |     |              |   |      |  |   |    



25



---

##### Table of Contents

NOTE 5  LONG-TERM DEBT, CREDIT ARRANGEMENTS AND GUARANTEES

Long-Term Debt

Details on long-term debt at June 30,
2009, June 30, 2008 and December 31, 2008 are shown below ($ Millions):



|                                                   |  |          |       |              |   |       |  |   |      
|-------------------------------------------------- |  | -------- | ----- | ------------ | - | ----- |  | - | -----
|                                                   |  | June 30, |       | December 31,
|                                                   |  | 2009     |       | 2008         |   | 2008 
|Unitil Corporation Senior Notes:                   |  |          |       |              |   |       |  |   |      
|6.33% Notes, Due May 1, 2022                       |  | $        | 20.0  |              | $ | 20.0  |  | $ | 20.0 
|                                                   |  |          |      
|Unitil Energy Systems, Inc.:                       |  |          |       |              |   |       |  |   |      
|First Mortgage Bonds:                              |  |          |       |              |   |       |  |   |      
|8.49% Series, Due October 14, 2024                 |  |          | 15.0  |              |   | 15.0  |  |   | 15.0 
|6.96% Series, Due September 1, 2028                |  |          | 20.0  |              |   | 20.0  |  |   | 20.0 
|8.00% Series, Due May 1, 2031                      |  |          | 15.0  |              |   | 15.0  |  |   | 15.0 
|6.32% Series, Due September 15, 2036               |  |          | 15.0  |              |   | 15.0  |  |   | 15.0 
|                                                   |  |          |      
|Fitchburg Gas and Electric Light Company:          |  |          |       |              |   |       |  |   |      
|Long-Term Notes:                                   |  |          |       |              |   |       |  |   |      
|6.75% Notes, Due November 30, 2023                 |  |          | 19.0  |              |   | 19.0  |  |   | 19.0 
|7.37% Notes, Due January 15, 2029                  |  |          | 12.0  |              |   | 12.0  |  |   | 12.0 
|7.98% Notes, Due June 1, 2031                      |  |          | 14.0  |              |   | 14.0  |  |   | 14.0 
|6.79% Notes, Due October 15, 2025                  |  |          | 10.0  |              |   | 10.0  |  |   | 10.0 
|5.90% Notes, Due December 15, 2030                 |  |          | 15.0  |              |   | 15.0  |  |   | 15.0 
|                                                   |  |          |      
|Northern Utilities Senior Notes:                   |  |          |       |              |   |       |  |   |      
|6.95% Senior Notes, Series A, Due December 3, 2018 |  |          | 30.0  |              |   |      |  |   | 30.0 
|7.72% Senior Notes, Series B, Due December 3, 2038 |  |          | 50.0  |              |   |      |  |   | 50.0 
|                                                   |  |          |      
|Granite State Senior Notes:                        |  |          |       |              |   |       |  |   |      
|7.15% Senior Notes, Due December 15, 2018          |  |          | 10.0  |              |   |      |  |   | 10.0 
|                                                   |  |          |      
|Unitil Realty Corp.:                               |  |          |       |              |   |       |  |   |      
|Senior Secured Notes:                              |  |          |       |              |   |       |  |   |      
|8.00% Notes, Due Through August 1, 2017            |  |          | 4.5   |              |   | 4.8   |  |   | 4.7  
|                                                   |  |          |       |              |   |       |  |   |      
|Total Long-Term Debt                               |  |          | 249.5 |              |   | 159.8 |  |   | 249.7
|Less: Current Portion                              |  |          | 0.4   |              |   | 0.4   |  |   | 0.4  
|                                                   |  |          |       |              |   |       |  |   |      
|Total Long-term Debt, Less Current Portion         |  | $        | 249.1 |              | $ | 159.4 |  | $ | 249.3
|                                                   |  |          |       |              |   |       |  |   |      

The fair value of the Companys long-term debt is estimated based on the quoted market prices for the same or
similar issues, or on the current rates offered to the Company for debt of the same remaining maturities. In estimating the fair value of the Companys long-term debt, the assumed market yield reflects the Moodys Baa Utility Bond Average
Yield for June 2009. The carrying value of the Companys long-term debt at June 30, 2009 is $249.5 million. The fair value of the Companys long-term debt at June 30, 2009 is estimated to be approximately $247.4 million, before
considering any costs, including prepayment costs, to market the Companys debt. Currently, the Company believes that there is no active market in the Companys debt securities, which have all been sold through private placements.

On December 3, 2008, Northern Utilities completed the sale of $80 million of Senior Unsecured Notes, through a private placement to institutional
investors. The debt financing included $50 million of 30-year notes with a coupon



26



---

##### Table of Contents

rate of 7.72% and $30 million of 10-year notes with a coupon rate of 6.95%. The Company used the proceeds from the long-term Note financing to repay a
portion of the bank financing for Unitils acquisition of Northern Utilities.

On December 15, 2008, Granite State completed the sale of $10
million of Senior Unsecured Notes, through a private placement to institutional investors. The Notes have a term of 10 years maturity and a coupon rate of 7.15%. The Company used the proceeds from the long-term Note financing to repay a portion of
the bank financing for Unitils acquisition of Granite State.

Credit Arrangements

At June 30, 2009, the Company had $30.6 million in short-term debt outstanding through bank borrowings under its revolving credit agreement. The revolving credit
agreement also contains customary terms and conditions for credit facilities of this type, including certain financial covenants. As of June 30, 2009, the Company was in compliance with financial covenants contained in the revolving credit
agreement.

On November 1, 2008, Northern Utilities entered into a gas storage management agreement pursuant to which (i) Northern Utilities
released certain pipeline and storage capacity to an asset manager from November 1, 2008 through April 30, 2009 and (ii) the asset manager financed inventories associated with the released storage capacity from Northern Utilities
contemporaneously with the closing of the Acquisitions. Pursuant to the agreement, Northern Utilities repurchased the storage inventory over the course of the 2008/2009 winter heating season at the same price initially paid by the asset manager.
Effective May 1, 2009, Northern entered into a subsequent gas storage management agreement which provides for refilling the storage inventory between May 1, 2009 and October 31, 2009. Similar to the prior agreement, the asset manager
is maintaining the cost of the inventory. On October 31, 2009, at the end of the refill period, Northern will purchase the inventory associated with this storage asset. There was $3.1 million and $24.0 million outstanding at June 30, 2009
and December 31, 2008, respectively, related to these agreements.

Guarantees

The Company also provides limited guarantees on certain energy and natural gas storage management contracts entered into by the three distribution utilities. The Companys policy is to limit these guarantees to
two years or less. As of June 30, 2009 there are $18.3 million of guarantees outstanding and the longest of these guarantees extends through December 31, 2010. These guarantees are not required to be recorded under the provisions of FASB
Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others.

The Company also guarantees the payment of principal, interest and other amounts payable on the notes issued by Unitil Realty and Granite State. As of June 30, 2009, the principal amount outstanding for the 8%
Unitil Realty notes was $4.5 million. On December 15, 2008, the Company entered into a guarantee for the payment of principal, interest and other amounts payable on the $10 million Granite State notes due 2018. As of June 30, 2009, the
principal amount outstanding for the 7.15% Granite State notes was $10.0 million. This guarantee will terminate if Granite State reorganizes and merges with and into Northern Utilities.



27



---

##### Table of Contents

NOTE 6  SEGMENT INFORMATION

The following table provides significant segment financial data for the three and six months ended June 30, 2009 and June 30, 2009 (Millions):



|                      |  |          |       |   |     |   |       |       |  |   |               |   |       |   |     |  |   |      
|--------------------- |  | -------- | ----- | - | --- | - | ----- | ----- |  | - | ------------- | - | ----- | - | --- |  | - | -----
|Three Months Ended:   |  | Electric |       |   | Gas |   |       | Other |  |   | Non-Regulated |   | Total
|                      |  |          |       |   |    
|June 30, 2009         |  |          |       |   |     |   |       |       |  |   |               |   |      
|Revenues              |  | $        | 47.0  |   |     | $ | 23.4  |       |  | $ |              |   |       | $ | 1.1 |  | $ | 71.5 
|Segment Profit (Loss) |  |          | (0.2  | ) |     |   | (0.5  | )     |  |   | 0.5           |   |       |   | 0.4 |  |   | 0.2  
|Capital Expenditures  |  |          | 1.8   |   |     |   | 6.3   |       |  |   |              |   |       |   |    |  |   | 8.1  
|                      |  |          |       |   |    
|June 30, 2008         |  |          |       |   |     |   |       |       |  |   |               |   |      
|Revenues              |  | $        | 52.0  |   |     | $ | 6.6   |       |  | $ |              |   |       | $ | 0.8 |  | $ | 59.4 
|Segment Profit (Loss) |  |          | 2.0   |   |     |   | (0.3  | )     |  |   | (0.1          | ) |       |   |    |  |   | 1.6  
|Capital Expenditures  |  |          | 5.4   |   |     |   | 0.2   |       |  |   | 0.1           |   |       |   |    |  |   | 5.7  
|                      |  |          |       |   |    
|Six Months Ended:     |  |          |       |   |     |   |       |       |  |   |               |   |      
|                      |  |          |       |   |    
|June 30, 2009         |  |          |       |   |     |   |       |       |  |   |               |   |      
|Revenues              |  | $        | 109.1 |   |     | $ | 95.8  |       |  | $ |              |   |       | $ | 2.2 |  | $ | 207.1
|Segment Profit (Loss) |  |          | 1.3   |   |     |   | 7.1   |       |  |   | 0.1           |   |       |   | 0.8 |  |   | 9.3  
|Capital Expenditures  |  |          | 15.1  |   |     |   | 10.9  |       |  |   | 0.1           |   |       |   |    |  |   | 26.1 
|Segment Assets        |  |          | 344.4 |   |     |   | 338.9 |       |  |   | 10.4          |   |       |   | 0.8 |  |   | 694.5
|                      |  |          |       |   |    
|June 30, 2008         |  |          |       |   |     |   |       |       |  |   |               |   |      
|Revenues              |  | $        | 108.6 |   |     | $ | 20.9  |       |  | $ |              |   |       | $ | 1.8 |  | $ | 131.3
|Segment Profit (Loss) |  |          | 2.5   |   |     |   | 2.5   |       |  |   | (0.2          | ) |       |   | 0.1 |  |   | 4.9  
|Capital Expenditures  |  |          | 9.6   |   |     |   | 0.5   |       |  |   | 0.1           |   |       |   |    |  |   | 10.2 
|Segment Assets        |  |          | 326.2 |   |     |   | 108.5 |       |  |   | 27.9          |   |       |   | 1.0 |  |   | 463.6

NOTE 7  REGULATORY MATTERS

UNITILS REGULATORY MATTERS ARE DESCRIBED IN NOTE 7 TO THE FINANCIAL STATEMENTS IN ITEM 8 OF PART II OF UNITIL CORPORATIONS FORM 10-K FOR DECEMBER 31, 2008 AS FILED WITH THE SECURITIES AND
EXCHANGE COMMISSION ON FEBRUARY 18, 2009.

Legal Proceedings

A putative class action Complaint was filed against Fitchburg on January 7, 2009 in Worcester Superior Court in Worcester, Massachusetts, captioned Bellerman v. Fitchburg Gas and Electric Light Company. On
April 1, 2009 an Amended Complaint was filed in Worcester Superior Court and served on Fitchburg. The Amended Complaint seeks an unspecified amount of damages including the cost of temporary housing and alternative fuel sources, emotional and
physical pain and suffering and property damages allegedly incurred by customers in connection with the loss of electric service during the ice storm in Fitchburgs service territory in December, 2008. The Amended Complaint includes M.G.L. ch.
93A claims for purported unfair and deceptive trade practices related to the December 2008 Storm. The Company believes the suit is without merit, and will defend itself vigorously.



28



---

##### Table of Contents

Regulatory Matters

Major Ice Storm  On December 11 and 12, 2008, a severe ice storm struck the New England region, causing extensive damage to electric facilities and loss of service to significant numbers of customers of several utilities.
An estimated one million electric customers in the region were affected, including all of Unitils 28,000 Massachusetts customers, and approximately half of its New Hampshire customers. Fitchburg was able to restore power to one-third of its
Massachusetts customers within three days, 80 percent of its customers by day seven, and the final Massachusetts customers, including those with individual service problems, were restored by December 24, 2008. On January 7, 2009, the MDPU
opened an investigation into the preparation and response of the Massachusetts electric distribution companies to the December 12, 2008 Winter Storm. Evidentiary hearings before the MDPU concerning Fitchburgs storm response were held in
May, 2009. After the hearing, the Massachusetts Attorney General recommended that the MDPU assess fines against Fitchburg totaling $4.65 million as penalties for Fitchburgs performance during and after the storm. Fitchburg has argued that the
Attorney Generals recommendation is not supported by the evidence, is contrary to the record of the Companys actual performance, and incorrectly interprets the authority of the MDPU to assess such penalties. A decision by the MDPU
regarding the results of its investigation and the recommendation of the Attorney General remains pending.

Based on its preliminary assessment, the
Company has accrued and deferred as a regulatory asset, excluding capital construction expenditures, approximately $12.5 million in costs for the repair and replacement of electric distribution systems damaged during the storm. The amount and timing
of the cost recovery of these storm restoration expenditures will be determined in future regulatory proceedings. The Company does not believe these storm restoration expenditures and the timing of cost recovery will have a material adverse impact
on the Companys financial condition or results of operations.

Fitchburg  Electric Division On November 26, 2008, Fitchburg
submitted its annual reconciliation of costs and revenues for Transition, Transmission, Standard Offer Service, and Default Service filed under its restructuring plan (the Annual Reconciliation Filing). The rates were approved effective
January 1, 2009, subject to reconciliation pursuant to the MDPUs investigation. This matter remains pending before the MDPU.

Fitchburg
 Gas Operations On March 12, 2009, the MDPU opened an investigation into Fitchburgs gas procurement practices. The purpose of this investigation is to determine: (1) whether Fitchburg has engaged in a purchasing
program to mitigate the volatility of gas commodity prices without MDPU approval; and, if so, (2) an appropriate remedy, including whether Fitchburgs ratepayers are entitled to reimbursement for any gas supply costs that are higher than
they would have been absent such purchasing program. The Company believes that its gas procurement practices have been and remain in compliance and consistent with all relevant MDPU rules and orders and Massachusetts law, and does not believe that
the investigation will have a material adverse impact upon the Companys financial condition or the results of its operations. Evidentiary hearings were concluded in June 2009. The Massachusetts Attorney General, an intervener in the MDPU
investigation, has argued that Fitchburg was required to obtain MDPU approval of its gas purchasing program, and has recommended that Fitchburg refund to ratepayers $863,368 of gas supply costs. Fitchburg disagrees with the Attorney Generals
analysis and conclusions and believes that the refund recommendation is without precedent and contrary to the evidence. A decision by the MDPU is expected by the end of the year. This matter remains pending.

Fitchburg  Other On February 11, 2009, the MA Supreme Judicial Court (SJC) issued its decision in the Attorney Generals (AG) appeal of the
MDPU orders relating to Fitchburgs recovery of bad debt expense. The SJC agreed with the AG that the MDPU was required to hold hearings regarding changes in Fitchburgs tariff and rates, and on that basis vacated the MDPU orders. The
Court, however, declined to rule on an appropriate remedy, and remanded the cases back to the MDPU for consideration of that issue. This matter remains pending before the MDPU.

On July 2, 2008, the Governor of Massachusetts signed into law The Green Communities Act (the GC Act), an energy policy legislation designed to substantially increase energy efficiency and the
development of renewable energy resources in Massachusetts. The GC Act provides for utilities to recover in rates the incremental costs associated with its various mandated programs. Several regulatory proceedings have been initiated to implement
various provisions of the GC Act, including provisions for each distribution company to file enhanced



29



---

##### Table of Contents

energy efficiency investment plans, plans to establish smart grid pilot programs, and special tariffs to allow the net metering of customer-owned renewable
generation. This matter remains pending.

Unitil Energy  On June 17, 2009, UES made its annual reconciliation and rate filing with the
NHPUC under its restructuring plan, for rates effective August 1, 2009, including reconciliation of prior year costs and revenues. This matter remains pending.

Northern Utilities  Notices of Probable Violation Beginning in October 2007, the MPUC initiated formal investigations into a number of Notices of Probable Violation (NOPVs) alleging that Northern
Utilities had violated various provisions of the federal pipeline safety regulations, as adopted by the MPUC. Northern Utilities, the MPUC Staff and Unitil filed a comprehensive settlement (Settlement), which was approved by the MPUC on
November 21, 2008, resolving these matters. Under the Settlement, Northern Utilities will incur total expenditures of approximately $3.8 million for certain safety related improvements for which no rate recovery will be allowed and obligations
to be undertaken for Northern Utilities distribution system to ensure compliance with the relevant state and federal gas safety laws. These compliance costs were accrued by Northern Utilities prior to the acquisition date and the remaining
amount on the Companys balance sheet at June 30, 2009 was $2.3 million.

Northern Utilities  New Hampshire 2007/2008 Winter Cost of Gas
On October 31, 2007, the NHPUC issued Order No. 24,798 concerning the 2007/2008 winter cost of gas proceeding for Northern Utilities New Hampshire division. In that order, the NHPUC noted that Northern Utilities had
identified an unusually high level of lost and unaccounted for gas (UAFG), and ordered Northern Utilities to file a detailed report concerning its investigation of this matter. Through its investigation, Northern Utilities determined that the UAFG
affected both its New Hampshire and Maine divisions, and that the cause appeared to be incorrect metering at the Maritimes & Northeast (M&NE) / Portland Natural Gas Transmission Systems (PNGTS) Newington Gate Station caused by an
erroneous meter module change. The metering equipment was operated and maintained by a third party, Spectra Energy, the parent company of M&NE. PNGTS and M&NE share joint ownership of the section of the pipeline connected to Granite State at
the Newington Gate Station. The error caused Granite State to be billed for 758,702 Dth of natural gas, with Granite State then billing Northern Utilities for an equivalent amount, although the volumes of gas were not actually delivered. The meter
error was corrected and Northern Utilities, Granite State, Spectra Energy and PNGTS reached an agreement whereby PNGTS will provide to Northern Utilities, through Granite State, gas volumes equal to the misread amounts to correct for the error, over
a period of approximately 18 months. Both the NHPUC and the MPUC have approved this arrangement, as well as Northern Utilities methodology for allocating the gas received to its Maine and New Hampshire divisions based upon the actual gas use
over the period the meters were misread. As of June 30, 2009, Northern Utilities has recorded approximately $1.7 million reflecting the anticipated liability of the future refund amount based on current market prices, with an offsetting
receivable from Granite State, and Granite State has recorded a receivable from PNGTS for this amount.

Northern Utilities  Maine Capacity Costs
In its October 28, 2008 approval of Northern Utilities Maine Divisions Cost of Gas Factor for the 2008-2009 Winter Period, the MPUC approved recovery of an additional $0.5 million of annual demand costs that had been
inadvertently omitted from Northern Utilities reconciliation of the 2008-2009 Winter Period rates, although analogous costs had been included in its calculation of 2007-2008 Winter Period rates. The MPUC determined that recovery of these Local
Production Capacity Costs was consistent with previous MPUC orders and the $0.5 million was recovered in Northern Utilitys rates in Maine between November 1, 2008 and April 30, 2009.

Northern Utilities also reported that, upon investigation, these annual demand costs, though approved, were incorrectly excluded from its reconciliation for five
previous annual periods. The total impact for the five years is $2.4 million. On November 7, 2008, Northern Utilities, prior to the completion of the acquisition by Unitil, filed a request with the MPUC seeking an accounting order allowing it
to defer and amortize for recovery these unrecovered gas costs over a three year period. In its Order dated July 1, 2009, the MPUC denied Northerns request for an accounting order and denied Northerns recovery of the unrecovered
annual demand gas costs in future rates. Based on the uncertainty of the outcome of this proceeding, the Company had not recorded a regulatory asset related to this matter and therefore the MPUCs Order does not adversely impact the
Companys financial statements.



30



---

##### Table of Contents

NOTE 8  ENVIRONMENTAL MATTERS

UNITILS ENVIRONMENTAL MATTERS ARE DESCRIBED IN NOTE 7 TO THE FINANCIAL STATEMENTS IN ITEM 8 OF PART II OF UNITIL CORPORATIONS FORM 10-K FOR DECEMBER 31, 2008 AS FILED WITH THE SECURITIES AND
EXCHANGE COMMISSION ON FEBRUARY 18, 2009.

The Companys past and present operations include activities that are generally subject to extensive and
complex federal and state environmental laws and regulations. The Company believes it is in compliance with applicable environmental and safety laws and regulations, and the Company believes that as of June 30, 2009, there were no material
losses reasonably likely to be incurred in excess of recorded amounts. However, there can be no assurance that significant costs and liabilities will not be incurred in the future. It is possible that other developments, such as increasingly
stringent federal, state or local environmental laws and regulations could result in increased environmental compliance costs.

Included on the
Companys Consolidated Balance Sheet at June 30, 2009 are current and non-current accrued liabilities totaling $10.8 million related to estimated future clean up costs for permanent remediation of a former manufactured gas plant (MGP) site
at Sawyer Passway, located in Fitchburg, Massachusetts. The amounts recorded do not assume any amounts are recoverable from insurance companies or other third parties. Also included on the Companys Consolidated Balance Sheet at June 30,
2009 are current and non-current accrued liabilities totaling $2.4 million associated with Northern Utilities environmental remediation obligations for former MGP sites. Corresponding Regulatory Assets were recorded to reflect that the
recovery of these environmental remediation costs is probable through the regulatory process.

NOTE 9  RETIREMENT BENEFIT OBLIGATIONS

The Company sponsors the following retirement benefit plans to provide certain pension and postretirement benefits for its retirees and current
employees as follows:



| |  |  | The Unitil Corporation Retirement Plan (Pension Plan)  The Pension Plan is a defined benefit pension plan covering substantially all of its employees. Under
the Pension Plan, retirement benefits are based upon an employees level of compensation and length of service.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Unitil Retiree Health and Welfare Benefits Plan (PBOP Plan)  The PBOP Plan provides health care and life insurance benefits to retirees. The Company has
established Voluntary Employee Benefit Trusts (VEBT), into which it funds contributions to the PBOP Plan.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Unitil Corporation Supplemental Executive Retirement Plan (SERP)  The SERP is an unfunded retirement plan, with participation limited to executives
selected by the Board of Directors.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

The following table includes the key weighted average assumptions used in determining the Companys benefit plan
costs and obligations:



|                                                          |  |      |   |  |      |  
|--------------------------------------------------------- |  | ---- | - |  | ---- | -
|                                                          |  | 2009 |   |  | 2008 |  
|Used to Determine Plan Costs                              |  |      |   |  |      |  
|Discount Rate                                             |  | 6.25 | % |  | 6.00 | %
|Rate of Compensation Increase                             |  | 3.50 | % |  | 3.50 | %
|Expected Long-term rate of return on plan assets          |  | 8.50 | % |  | 8.50 | %
|Health Care Cost Trend Rate Assumed for Next Year         |  | 8.00 | % |  | 8.50 | %
|Ultimate Health Care Cost Trend Rate                      |  | 4.00 | % |  | 4.00 | %
|Year that Ultimate Health Care Cost Trend Rate is reached |  | 2017 |   |  | 2017 |  
|                                                          |  |     
|                                                          |  | 2008 |   |  | 2007 |  
|Used to Determine Benefit Obligations:                    |  |      |   |  |      |  
|Discount Rate                                             |  | 6.25 | % |  | 6.00 | %
|Rate of Compensation Increase                             |  | 3.50 | % |  | 3.50 | %
|Health Care Cost Trend Rate Assumed for Next Year         |  | 8.00 | % |  | 8.50 | %
|Ultimate Health Care Cost Trend Rate                      |  | 4.00 | % |  | 4.00 | %
|Year that Ultimate Health care Cost Trend Rate is reached |  | 2017 |   |  | 2017 |  

The following table provides the components of the Companys Retirement plan costs ($000s):



|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |   
|------------------------------------ |  | ------------ | ------ | - | --------- | - | ------ | ---- |  | - | ----- | - |  | ---- | ----- | - | ---- | - | --- | - |  | - | --
|                                     |  | Pension Plan |        |   | PBOP Plan |   |        | SERP
|Three Months Ended June 30,          |  | 2009         |        |   | 2008      |   |        | 2009 |  |   | 2008  |   |  | 2009 |       |   | 2008
|Service Cost                         |  | $            | 571    |   |           | $ | 488    |      |  | $ | 357   |   |  | $    | 355   |   |      | $ | 54  |   |  | $ | 37
|Interest Cost                        |  |              | 1,074  |   |           |   | 943    |      |  |   | 579   |   |  |      | 559   |   |      |   | 45  |   |  |   | 31
|Expected Return on Plan Assets       |  |              | (1,108 | ) |           |   | (1,094 | )    |  |   | (89   | ) |  |      | (82   | ) |      |   |    |   |  |   |  
|Prior Service Cost Amortization      |  |              | 66     |   |           |   | 27     |      |  |   | 428   |   |  |      | 341   |   |      |   | (1  | ) |  |   |  
|Transition Obligation Amortization   |  |              |       |   |           |   |       |      |  |   | 5     |   |  |      | 6     |   |      |   |    |   |  |   |  
|Actuarial Loss Amortization          |  |              | 399    |   |           |   | 319    |      |  |   |      |   |  |      |      |   |      |   | 18  |   |  |   | 6 
|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |   
|Sub-total                            |  |              | 1,002  |   |           |   | 683    |      |  |   | 1,280 |   |  |      | 1,179 |   |      |   | 116 |   |  |   | 74
|Amounts Capitalized and Deferred     |  |              | (364   | ) |           |   | (246   | )    |  |   | (442  | ) |  |      | (513  | ) |      |   |    |   |  |   |  
|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |   
|Net Periodic Benefit Cost Recognized |  | $            | 638    |   |           | $ | 437    |      |  | $ | 838   |   |  | $    | 666   |   |      | $ | 116 |   |  | $ | 74
|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |   



32



---

##### Table of Contents

|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |    
|------------------------------------ |  | ------------ | ------ | - | --------- | - | ------ | ---- |  | - | ----- | - |  | ---- | ----- | - | ---- | - | --- | - |  | - | ---
|                                     |  | Pension Plan |        |   | PBOP Plan |   |        | SERP
|Six Months Ended June 30,            |  | 2009         |        |   | 2008      |   |        | 2009 |  |   | 2008  |   |  | 2009 |       |   | 2008
|Service Cost                         |  | $            | 1,142  |   |           | $ | 976    |      |  | $ | 714   |   |  | $    | 710   |   |      | $ | 108 |   |  | $ | 74 
|Interest Cost                        |  |              | 2,147  |   |           |   | 1,887  |      |  |   | 1,157 |   |  |      | 1,118 |   |      |   | 90  |   |  |   | 63 
|Expected Return on Plan Assets       |  |              | (2,216 | ) |           |   | (2,187 | )    |  |   | (178  | ) |  |      | (163  | ) |      |   |    |   |  |   |   
|Prior Service Cost Amortization      |  |              | 132    |   |           |   | 54     |      |  |   | 856   |   |  |      | 681   |   |      |   | (1  | ) |  |   |   
|Transition Obligation Amortization   |  |              |       |   |           |   |       |      |  |   | 10    |   |  |      | 11    |   |      |   |    |   |  |   |   
|Actuarial Loss Amortization          |  |              | 798    |   |           |   | 638    |      |  |   |      |   |  |      |      |   |      |   | 36  |   |  |   | 12 
|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |    
|Sub-total                            |  |              | 2,003  |   |           |   | 1,368  |      |  |   | 2,559 |   |  |      | 2,357 |   |      |   | 233 |   |  |   | 149
|Amounts Capitalized and Deferred     |  |              | (646   | ) |           |   | (447   | )    |  |   | (800  | ) |  |      | (952  | ) |      |   |    |   |  |   |   
|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |    
|Net Periodic Benefit Cost Recognized |  | $            | 1,357  |   |           | $ | 921    |      |  | $ | 1,759 |   |  | $    | 1,405 |   |      | $ | 233 |   |  | $ | 149
|                                     |  |              |        |   |           |   |        |      |  |   |       |   |  |      |       |   |      |   |     |   |  |   |    

Employer Contributions

On August 17, 2006, the Pension Protection Act of 006 (PPA) was signed into law. Included in the PPA are new minimum funding rules which will go into effect for plan years beginning in 2008. The funding target will be 100% of a
plans liability with any shortfall amortized over seven years, with lower (92%100%) funding targets available to well-funded plans during the transition period. The Company expects to contribute approximately $4.0 million to fund
its Pension Plan in 2009.

As of June 30, 2009, the Company had made $0.5 million and $26,000 of contributions to the PBOP and SERP Plans,
respectively, in 2009. The Company presently anticipates contributing an additional $2.3 million and $27,000 to the PBOP and SERP Plans, respectively, in 2009.

NOTE 10  INCOME TAXES

The Company bills its customers sales tax in Massachusetts and consumption tax in New Hampshire. These taxes
are remitted to the appropriate departments of revenue in each state and are excluded from revenues on the Companys Consolidated Statements of Earnings.

The Company evaluated its tax positions at December 31, 2008 and for the current interim reporting period ended June 30, 2009 in accordance with FASB Interpretation No. 48, Accounting for Uncertainty in Income
Taxes (FIN 48), an interpretation of FAS 109, and has concluded that no adjustment for recognition, derecognition, settlement and foreseeable future events to any unrecognized tax liabilities or assets as defined by FIN 48 is required. The
Company does not have any unrecognized tax positions for which it is reasonably possible that the total amounts recognized will significantly change within the next 12 months. The Company remains subject to examination by Federal, Massachusetts and
New Hampshire tax authorities for the tax periods ended December 31, 2005; December 31, 2006; and December 31, 2007. Income tax filings for the year ended December 31, 2008 have been extended until September 15, 2009.
The Company classifies penalty and interest expense related to income tax liabilities as an income tax expense. There are no material interest and penalties recognized in the statement of earnings or accrued on the balance sheet.

NOTE 11  UNAUDITED PRO FORMA FINANCIAL DATA RELATED TO ACQUISITIONS

On December 1, 2008, the Company acquired Northern Utilities and Granite State, as discussed in Note 1. Had the results of operations for Northern Utilities and Granite State been combined with the Company as of the beginning of 2008,
the Companys pro forma results for the three and six months ended June 30, 2008 would have been as follows:



33



---

##### Table of Contents

|                                                  |  |                                 |       |   |                               |   |      
|------------------------------------------------- |  | ------------------------------- | ----- | - | ----------------------------- | - | -----
|(Millions, except per share amounts) (Unaudited)  |  | Three MonthsEnded June 30, 2008 |       |   | Six MonthsEnded June 30, 2008
|Revenues                                          |  | $                               | 79.7  |   |                               | $ | 206.1
|                                                  |  |                                
|Earnings (Loss) Applicable to Common Shareholders |  | $                               | (0.4  | ) |                               | $ | 7.1  
|                                                  |  |                                
|Earnings (Loss) per Share                         |  |                                 |       |   |                               |   |      
|Basic                                             |  | $                               | (0.04 | ) |                               | $ | 0.66 
|                                                  |  |                                
|Diluted                                           |  | $                               | (0.04 | ) |                               | $ | 0.66 

The Unaudited Pro Forma Financial Data include non-recurring charges to operating expenses of $1.2 million, after
tax, related to compliance violation penalties incurred by Northern Utilities in the second quarter of 2008.

The Unaudited Pro Forma Financial Data are
presented for illustrative purposes only and do not indicate the financial results of the combined companies had the companies actually been combined and had the impact of possible revenue enhancements and expense efficiencies, among other factors,
been considered, and is not intended to be a projection of future results.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Reference is made to the Interest Rate Risk and Market Risk sections of Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations (above).



|Item 4. | Controls and Procedures
|------- | -----------------------

As of the end of the quarter
covered by this Form 10-Q, the Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer, Chief Financial Officer and Chief Accounting
Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934, as amended. Based upon that evaluation, the Chief Executive
Officer, Chief Financial Officer and Chief Accounting Officer concluded that the Companys disclosure controls and procedures are effective in timely alerting them to material information relating to the Company required to be included in the
Companys periodic SEC filings.

There have been no changes in the Companys internal controls over financial reporting (as defined in
Rule 13a-15(f) under the Securities Exchange Act of 1934) during the fiscal quarter covered by this Form 10-Q that have materially affected, or are reasonably likely to materially affect, the Companys internal controls over financial
reporting.

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

The Company is involved in legal and
administrative proceedings and claims of various types, which arise in the ordinary course of business. Certain specific matters are discussed in Notes 7 and 8 to the Consolidated Financial Statements. In the opinion of Management, based upon
information furnished by counsel and others, the ultimate resolution of these claims will not have a material impact on the Companys financial position.



34



---

##### Table of Contents

|Item 1A. | Risk Factors
|-------- | ------------

There have been no material changes to the
risk factors disclosed in the Companys Form 10-K for the year-ended December 31, 2008 as filed with the SEC on February 18, 2009.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

There were no sales of unregistered equity securities by the Company for the fiscal period ended June 30, 2009.

Pursuant to the written
trading plan under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended (the Exchange Act), adopted by the Company on March 26, 2009, the Company periodically repurchases shares of its Common Stock on the open market
related to Employee Length of Service Awards and the stock portion of the Directors annual retainer. The Company may suspend or terminate its Rule 10b5-1 trading plan at any time, so long as the suspension or termination is made in good faith
and not as part of a plan or scheme to evade the prohibitions of Rule 10b-5 under the Exchange Act, or other applicable securities laws. There is no pool or maximum number of shares related to these purchases; however, the trading plan will
terminate when $83,000 in value of shares have been purchased or, if sooner, on March 26, 2010.

The Companys repurchases are shown in the table
below for the monthly periods noted:



|                 |  |                                |  |                            |       |                                                                               |    
|---------------- |  | ------------------------------ |  | -------------------------- | ----- | ----------------------------------------------------------------------------- | ---
|                 |  | Total Numberof SharesPurchased |  | AveragePrice Paidper Share |       | Total Number of SharesPurchased as Part ofPublicly AnnouncedPlans or Programs
|4/1/09  4/30/09 |  |                               |  |                            |      |                                                                               |   
|5/1/09  5/31/09 |  |                               |  |                            |      |                                                                               |   
|6/1/09  6/30/09 |  | 373                            |  | $                          | 20.03 |                                                                               | 373
|                 |  |                                |  |                            |       |                                                                               |    
|Total            |  | 373                            |  | $                          | 20.03 |                                                                               | 373
|                 |  |                                |  |                            |       |                                                                               |    



|Item 5. | Other Information
|------- | -----------------

On July 23, 2009, the Company issued
a press release announcing its results of operations for the three- and six-month periods ended June 30, 2009. The press release is furnished with this Quarterly Report on Form 10-Q as Exhibit 99.1.



35



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------

(a) Exhibits



|            |  |                                                                                                                                                                                                          |  |               
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------
|Exhibit No. |  | Description of Exhibit                                                                                                                                                                                   |  | Reference     
|11          |  | Computation of Earnings per Weighted Average Common Share Outstanding                                                                                                                                    |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|31.1        |  | Certification of Chief Executive Officer Pursuant to Rule 13a-14 of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                               |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|31.2        |  | Certification of Chief Financial Officer Pursuant to Rule 13a-14 of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                               |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|31.3        |  | Certification of Chief Accounting Officer Pursuant to Rule 13a-14 of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                              |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|32.1        |  | Certifications of Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|99.1        |  | Unitil Corporation Press Release Dated July 23, 2009 Announcing Earnings For the Quarter Ended June 30, 2009.                                                                                            |  | Filed herewith



36



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                    |  |                         
|------------------- |  | ------------------------
|                    |  | UNITIL CORPORATION      
|                    |  | (Registrant)            
|                    | 
|Date: July 24, 2009 |  | /s/ Mark H. Collin      
|                    |  | Mark H. Collin          
|                    |  | Chief Financial Officer 
|                    | 
|Date: July 24, 2009 |  | /s/ Laurence M. Brock   
|                    |  | Laurence M. Brock       
|                    |  | Chief Accounting Officer



37



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                          |  |               
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------
|Exhibit No. |  | Description of Exhibit                                                                                                                                                                                   |  | Reference     
|11          |  | Computation of Earnings per Weighted Average Common Share Outstanding                                                                                                                                    |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|31.1        |  | Certification of Chief Executive Officer Pursuant to Rule 13a-14 of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                               |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|31.2        |  | Certification of Chief Financial Officer Pursuant to Rule 13a-14 of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                               |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|31.3        |  | Certification of Chief Accounting Officer Pursuant to Rule 13a-14 of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                              |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|32.1        |  | Certifications of Chief Executive Officer, Chief Financial Officer and Chief Accounting Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 |  | Filed herewith
|            |  |                                                                                                                                                                                                         
|99.1        |  | Unitil Corporation Press Release Dated July 23, 2009 Announcing Earnings For the Quarter Ended June 30, 2009.                                                                                            |  | Filed herewith



38