Go Pro

Eversource Energy (ES) Financials

Eversource Energy logo
$72.30 +0.31 (+0.43%)
As of 01:59 PM Eastern
Annual Income Statements for Eversource Energy

Annual Income Statements for Eversource Energy

This table shows Eversource Energy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
878 942 988 1,033 909 1,205 1,221 1,405 -442 812 1,692
Consolidated Net Income / (Loss)
886 950 996 1,041 917 1,213 1,228 1,412 -435 819 1,700
Net Income / (Loss) Continuing Operations
-5,322 950 996 1,041 917 1,213 1,228 1,412 -435 819 1,700
Total Pre-Tax Income
1,426 1,505 1,574 1,329 1,190 1,559 1,572 1,866 -275 1,244 1,840
Total Operating Income
1,764 1,841 1,888 1,700 1,590 1,989 1,993 2,198 2,399 2,409 2,989
Total Gross Profit
3,539 3,796 3,910 3,974 4,123 4,436 4,751 5,410 4,847 6,152 7,264
Total Revenue
7,955 7,639 7,752 8,448 8,526 8,904 9,863 12,289 11,911 11,901 13,547
Operating Revenue
7,955 7,639 7,752 8,448 8,526 8,904 9,863 12,289 11,911 11,901 13,547
Total Cost of Revenue
4,416 3,843 3,842 4,474 4,403 4,468 5,112 6,879 7,064 5,749 6,283
Operating Cost of Revenue
4,416 3,843 3,842 4,474 4,403 4,468 5,112 6,879 7,064 5,749 6,283
Total Operating Expenses
7,983 1,955 2,021 2,274 2,533 2,448 2,758 3,212 2,447 3,743 4,276
Depreciation Expense
666 715 774 820 885 981 1,103 1,194 1,306 1,434 1,569
Amortization Expense
40 72 90 252 195 178 232 449 -490 343 836
Other Operating Expenses / (Income)
1,086 1,168 1,158 1,202 1,212 1,289 1,423 1,569 1,632 1,967 1,871
Total Other Income / (Expense), net
-338 -336 -314 -370 -400 -430 -421 -332 -2,674 -1,165 -1,148
Interest Expense
372 401 422 499 533 538 582 678 855 1,111 1,243
Interest & Investment Income
- - - - - - 0.00 0.00 -2,167 -464 -284
Other Income / (Expense), net
34 65 108 128 133 109 161 346 348 410 379
Income Tax Expense
540 555 579 289 273 346 344 454 160 425 140
Net Income / (Loss) Attributable to Noncontrolling Interest
7.52 7.52 7.52 7.52 7.52 7.52 7.52 7.52 7.52 7.52 7.52
Basic Earnings per Share
$2.77 $2.97 $3.11 $3.25 $2.83 $3.56 $3.55 $4.05 ($1.27) $2.27 $4.56
Weighted Average Basic Shares Outstanding
317.34M 317.65M 317.41M 317.37M 321.42M 338.84M 343.97M 346.78M 349.58M 357.48M 370.85M
Diluted Earnings per Share
$2.76 $2.96 $3.11 $3.25 $2.81 $3.55 $3.54 $4.05 ($1.26) $2.27 $4.56
Weighted Average Diluted Shares Outstanding
318.43M 318.45M 318.03M 317.99M 322.94M 339.85M 344.63M 347.25M 349.84M 357.78M 371.26M
Weighted Average Basic & Diluted Shares Outstanding
317.10M 317.30M 317.41M 317.37M 342.02M 355.07M 356.51M 360.55M 361.76M 372.82M 381.53M
Cash Dividends to Common per Share
$1.67 $1.78 $1.90 $2.02 $2.14 $2.27 $2.41 $2.55 $2.70 $2.86 $3.01

Quarterly Income Statements for Eversource Energy

This table shows Eversource Energy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-1,288 522 335 -118 73 551 353 368 421 607 54
Consolidated Net Income / (Loss)
-1,287 524 337 -116 74 553 355 369 423 609 56
Net Income / (Loss) Continuing Operations
-1,287 524 337 -116 74 553 355 369 423 609 56
Total Pre-Tax Income
-1,354 686 446 -40 151 718 465 172 485 812 135
Total Operating Income
559 846 602 612 348 926 663 689 710 1,076 541
Total Gross Profit
1,246 1,634 1,228 1,635 1,656 2,291 1,552 1,653 1,769 2,479 1,483
Total Revenue
2,694 3,333 2,534 3,063 2,971 4,118 2,838 3,221 3,370 4,504 2,903
Operating Revenue
2,694 3,333 2,534 3,063 2,971 4,118 2,838 3,221 3,370 4,504 2,903
Total Cost of Revenue
1,448 1,699 1,306 1,428 1,316 1,828 1,286 1,568 1,601 2,025 1,420
Operating Cost of Revenue
1,448 1,699 1,306 1,428 1,316 1,828 1,286 1,568 1,601 2,025 1,420
Total Operating Expenses
687 788 625 1,023 1,308 1,364 889 964 1,058 1,403 942
Depreciation Expense
343 340 355 366 373 380 386 395 408 420 424
Amortization Expense
-52 -2.33 -114 244 215 455 109 108 163 403 -44
Other Operating Expenses / (Income)
396 450 385 412 719 529 394 461 487 580 563
Total Other Income / (Expense), net
-1,912 -160 -156 -652 -197 -209 -198 -516 -226 -264 -405
Interest Expense
231 251 271 301 289 301 293 318 331 365 355
Interest & Investment Income
- - - -464 - - 0.00 -284 - - -194
Other Income / (Expense), net
85 91 115 113 92 92 95 86 105 101 144
Income Tax Expense
-67 163 109 77 76 165 111 -197 61 203 80
Net Income / (Loss) Attributable to Noncontrolling Interest
1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88 1.88
Basic Earnings per Share
($3.69) $1.49 $0.95 ($0.33) $0.16 $1.50 $0.96 $0.99 $1.11 $1.61 $0.14
Weighted Average Basic Shares Outstanding
349.58M 350.72M 353.21M 359.52M 357.48M 367.32M 368.66M 371.91M 370.85M 376.03M 376.49M
Diluted Earnings per Share
($3.68) $1.49 $0.95 ($0.33) $0.16 $1.50 $0.96 $0.99 $1.11 $1.61 $0.14
Weighted Average Diluted Shares Outstanding
349.84M 351.00M 353.42M 359.82M 357.78M 367.68M 368.92M 372.26M 371.26M 376.58M 377.00M
Weighted Average Basic & Diluted Shares Outstanding
361.76M 364.33M 369.46M 372.44M 372.82M 373.42M 377.15M 381.22M 381.53M 382.12M 382.71M

Annual Cash Flow Statements for Eversource Energy

This table details how cash moves in and out of Eversource Energy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-15 39 -21 123 -92 148 -44 301 -355 -39 119
Net Cash From Operating Activities
1,434 2,208 1,996 1,831 2,010 1,683 1,963 2,401 1,646 2,160 4,114
Net Cash From Continuing Operating Activities
1,434 2,208 1,996 1,831 2,010 1,683 1,963 2,401 1,646 2,160 4,114
Net Income / (Loss) Continuing Operations
886 950 996 1,041 917 1,213 1,228 1,412 -435 819 1,700
Consolidated Net Income / (Loss)
886 950 996 1,041 917 1,213 1,228 1,412 -435 819 1,700
Depreciation Expense
666 715 774 820 885 981 1,103 1,194 1,306 1,434 1,569
Amortization Expense
22 - 90 252 195 178 232 449 -490 343 836
Non-Cash Adjustments To Reconcile Net Income
-446 -36 -380 -384 47 -219 -362 -597 1,773 358 24
Changes in Operating Assets and Liabilities, net
305 579 517 102 -35 -470 -239 -57 -508 -794 -15
Net Cash From Investing Activities
-1,659 -2,152 -3,231 -2,437 -3,274 -4,129 -3,447 -4,130 -4,871 -4,536 -4,306
Net Cash From Continuing Investing Activities
-1,659 -2,152 -3,231 -2,437 -3,274 -4,129 -3,447 -4,130 -4,871 -4,536 -4,306
Purchase of Property, Plant & Equipment
-1,724 -1,977 -2,348 -2,570 -2,911 -2,943 -3,175 -3,442 -4,337 -4,481 -4,159
Acquisitions
0.00 0.00 -910 -205 -416 -1,353 -327 -742 -1,680 -930 -0.70
Purchase of Investments
-740 -870 -811 -908 -537 -402 -415 -424 -337 -243 -416
Divestitures
- - - - - - - - 1,091 863 0.00
Sale and/or Maturity of Investments
799 659 833 901 567 434 448 458 396 268 439
Other Investing Activities, net
6.29 36 5.48 152 24 24 22 20 -2.90 -13 -170
Net Cash From Financing Activities
211 -18 1,213 730 1,172 2,595 1,441 2,030 2,869 2,337 312
Net Cash From Continuing Financing Activities
211 -18 1,213 730 1,172 2,595 1,441 2,030 2,869 2,337 312
Repayment of Debt
-477 -246 -677 -1,458 -802 -299 -933 -1,301 -1,359 -2,102 -1,952
Payment of Dividends
-537 -572 -610 -648 -671 -752 -813 -868 -927 -1,009 -1,101
Issuance of Debt
1,225 800 2,500 2,200 1,845 2,760 3,230 4,045 5,198 4,502 2,942
Issuance of Common Equity
- - 0.00 0.00 852 929 0.00 197 0.00 989 465
Other Financing Activities, net
0.00 0.00 0.00 636 -52 -43 -43 -43 -43 -43 -43

Quarterly Cash Flow Statements for Eversource Energy

This table details how cash moves in and out of Eversource Energy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-14 194 -228 70 -75 73 237 -71 -120 92 1,556
Net Cash From Operating Activities
477 291 671 556 642 1,041 1,057 1,100 916 1,324 1,090
Net Cash From Continuing Operating Activities
477 291 671 556 642 1,041 1,057 1,100 916 1,324 1,090
Net Income / (Loss) Continuing Operations
-1,287 524 337 -116 74 553 355 369 423 609 56
Consolidated Net Income / (Loss)
-1,287 524 337 -116 74 553 355 369 423 609 56
Depreciation Expense
343 340 355 366 373 380 386 395 408 420 424
Amortization Expense
-52 -2.33 -114 244 215 455 109 108 163 403 -44
Non-Cash Adjustments To Reconcile Net Income
1,752 -118 -107 405 178 -47 -87 304 -146 -11 391
Changes in Operating Assets and Liabilities, net
-280 -452 200 -343 -198 -300 295 -78 68 -97 265
Net Cash From Investing Activities
-912 -1,447 -1,484 -392 -1,212 -999 -1,104 -1,190 -1,013 -1,150 1,255
Net Cash From Continuing Investing Activities
-912 -1,447 -1,484 -392 -1,212 -999 -1,104 -1,190 -1,013 -1,150 1,255
Purchase of Property, Plant & Equipment
-1,211 -1,149 -1,071 -1,071 -1,189 -1,007 -1,042 -1,126 -983 -1,009 -1,014
Purchase of Investments
-49 -38 -46 -50 -109 -61 -56 -126 -174 -37 -84
Sale and/or Maturity of Investments
54 42 50 55 122 64 60 132 183 41 85
Other Investing Activities, net
-2.84 5.85 5.51 11 -36 5.70 -66 -70 -39 -145 -65
Net Cash From Financing Activities
420 1,350 586 -93 495 32 284 19 -23 -83 -790
Net Cash From Continuing Financing Activities
420 1,350 586 -93 495 32 284 19 -23 -83 -790
Repayment of Debt
-206 192 -1,839 331 -786 -876 -188 -241 -647 -1,272 -1,420
Payment of Dividends
-232 -247 -248 -256 -258 -272 -273 -277 -279 -292 -292
Issuance of Debt
858 1,350 2,500 -728 1,380 1,201 527 312 902 1,503 902

Annual Balance Sheets for Eversource Energy

This table presents Eversource Energy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
30,580 32,053 5,214 38,241 41,124 46,100 48,492 53,231 55,612 59,595 63,787
Total Current Assets
2,619 2,478 201 2,292 2,415 3,130 3,270 4,223 4,248 5,076 5,077
Cash & Equivalents
24 30 - 108 15 107 67 375 54 27 135
Accounts Receivable
775 847 201 1,170 1,170 1,429 1,437 1,756 1,657 1,893 2,122
Inventories, net
336 329 - 238 235 266 268 374 507 595 492
Other Current Assets
975 1,103 - 776 993 1,329 1,499 1,718 2,030 2,561 2,328
Plant, Property, & Equipment, net
0.00 0.00 0.00 25,610 27,585 30,883 0.00 36,113 39,499 40,987 45,931
Plant, Property & Equipment, gross
- - - 25,610 - 30,883 - 36,113 - 40,987 45,931
Total Noncurrent Assets
8,069 8,225 5,013 10,339 11,124 12,087 45,222 12,895 11,866 13,532 12,779
Long-Term Investments
516 545 585 882 1,321 1,564 1,897 2,543 998 320 317
Goodwill
3,519 3,519 4,427 4,427 4,427 4,446 4,477 4,523 4,532 3,571 4,234
Other Noncurrent Operating Assets
23,926 25,511 - 5,030 5,376 6,077 38,848 4,784 5,307 5,692 6,717
Other Noncurrent Nonoperating Assets
- - - 0.00 - 0.00 - 1,046 0.00 3,948 1,511
Total Liabilities & Shareholders' Equity
30,580 32,053 36,220 38,241 41,124 46,100 48,492 53,231 55,612 59,595 63,787
Total Liabilities
20,073 21,186 3,298 26,599 28,338 31,880 33,737 37,602 41,283 44,400 47,434
Total Current Liabilities
2,990 3,639 0.00 4,113 3,606 4,915 5,847 6,799 6,341 6,721 7,809
Short-Term Debt
229 774 - 890 327 1,096 1,193 1,363 825 1,046 1,436
Accounts Payable
814 885 - 1,120 1,148 1,371 1,672 2,114 1,869 1,737 1,860
Other Current Liabilities
1,947 1,980 0.00 2,103 2,130 2,448 2,982 3,322 3,387 3,544 4,132
Other Current Nonoperating Liabilities
- - - - - - - - 261 394 380
Total Noncurrent Liabilities
17,083 17,547 3,298 22,486 24,733 26,965 27,890 30,803 34,941 37,679 39,625
Long-Term Debt
8,806 8,829 - 12,249 13,771 15,126 17,024 19,724 23,589 25,702 26,872
Asset Retirement Reserve & Litigation Obligation
514 702 - 4,076 4,147 4,350 4,366 4,433 4,529 4,623 4,869
Noncurrent Deferred & Payable Income Tax Liabilities
5,148 5,607 3,298 3,506 3,756 4,095 4,597 5,068 5,304 5,411 5,647
Noncurrent Employee Benefit Liabilities
1,407 1,142 - 963 1,370 1,654 242 135 124 95 101
Other Noncurrent Operating Liabilities
1,209 1,267 0.00 1,693 1,689 1,740 1,660 1,443 1,397 1,448 2,136
Commitments & Contingencies
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
156 156 - 156 156 156 156 156 156 156 156
Total Equity & Noncontrolling Interests
10,352 10,712 -318 11,487 12,630 14,064 14,600 15,473 14,174 15,039 16,197
Total Preferred & Common Equity
10,352 10,712 -318 11,487 12,630 14,064 14,600 15,473 14,174 15,039 16,197
Total Common Equity
10,352 10,712 -318 11,487 12,630 14,064 14,600 15,473 14,174 15,039 16,197
Common Stock
7,932 7,920 - 7,911 8,817 9,805 9,888 10,202 10,261 11,308 11,852
Retained Earnings
2,797 3,175 - 3,954 4,177 4,613 5,005 5,527 4,143 3,929 4,505
Accumulated Other Comprehensive Income / (Loss)
-67 -65 - -60 -65 -76 -42 -39 -34 -26 -21
Other Equity Adjustments
- - - - - - - - - - -139

Quarterly Balance Sheets for Eversource Energy

This table presents Eversource Energy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
56,293 55,612 57,322 58,352 58,573 59,595 60,195 60,956 61,703 64,708 63,416
Total Current Assets
4,009 4,248 4,881 4,673 4,833 5,076 4,912 4,905 4,859 5,345 6,442
Cash & Equivalents
79 54 259 33 98 27 111 344 259 270 1,819
Accounts Receivable
1,602 1,657 1,789 1,670 1,732 1,893 2,066 1,897 1,819 2,298 1,906
Inventories, net
446 507 555 532 564 595 605 549 528 489 467
Other Current Assets
1,882 2,030 2,277 2,437 2,439 2,561 2,131 2,115 2,252 2,287 2,250
Plant, Property, & Equipment, net
38,518 39,499 40,289 41,126 41,911 40,987 41,650 42,303 43,044 46,470 45,271
Plant, Property & Equipment, gross
38,518 - 40,289 - - - - - - 46,470 45,271
Total Noncurrent Assets
13,766 11,866 12,152 12,554 11,829 13,532 13,633 13,748 13,800 12,893 11,703
Long-Term Investments
3,051 998 1,076 1,281 506 489 324 317 321 322 320
Goodwill
4,530 4,532 4,532 4,532 4,527 3,571 3,571 3,571 3,571 4,234 3,571
Other Noncurrent Operating Assets
4,946 5,307 5,459 5,640 5,639 5,524 5,730 8,470 5,781 6,770 6,261
Other Noncurrent Nonoperating Assets
1,239 0.00 1,085 - - 2,611 2,625 - 2,691 1,566 1,551
Total Liabilities & Shareholders' Equity
56,293 55,612 57,322 58,352 58,573 59,595 60,195 60,956 61,703 64,708 63,416
Total Liabilities
40,452 41,283 42,623 43,378 43,373 44,400 44,698 45,135 45,519 48,021 46,920
Total Current Liabilities
7,120 6,341 6,368 6,253 5,620 6,721 6,517 6,881 6,798 8,210 8,055
Short-Term Debt
2,115 825 909 1,328 1,442 1,003 1,350 1,950 1,140 2,686 2,546
Accounts Payable
1,642 1,869 1,664 1,759 1,562 1,737 1,489 1,513 1,484 1,662 1,605
Other Current Liabilities
3,362 3,387 3,795 2,838 2,307 3,587 3,336 2,998 3,809 3,861 3,501
Other Current Nonoperating Liabilities
- 261 - 328 308 394 342 420 366 - 403
Total Noncurrent Liabilities
33,332 34,941 36,255 37,125 37,754 37,679 38,181 38,254 38,720 39,811 38,865
Long-Term Debt
22,087 23,589 24,930 25,836 25,971 25,702 26,249 26,213 26,854 26,861 26,609
Asset Retirement Reserve & Litigation Obligation
4,527 4,529 4,557 4,602 4,635 4,623 4,660 4,672 4,713 4,921 4,837
Noncurrent Deferred & Payable Income Tax Liabilities
5,239 5,304 5,315 5,250 5,331 5,411 5,402 5,524 5,547 5,895 5,732
Noncurrent Employee Benefit Liabilities
118 124 124 125 126 95 96 95 95 101 99
Other Noncurrent Operating Liabilities
1,361 1,397 1,330 1,312 1,691 1,448 1,376 1,351 1,106 2,034 1,588
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
156 156 156 156 156 156 156 156 156 156 156
Total Equity & Noncontrolling Interests
15,686 14,174 14,544 14,819 15,044 15,039 15,341 15,666 16,028 16,531 16,340
Total Preferred & Common Equity
15,686 14,174 14,544 14,819 15,044 15,039 15,341 15,666 16,028 16,531 16,340
Total Common Equity
15,686 14,174 14,544 14,819 15,044 15,039 15,341 15,666 16,028 16,531 16,340
Common Stock
10,244 10,261 10,344 10,532 11,130 11,308 11,319 11,561 11,831 11,864 11,909
Retained Earnings
5,667 4,143 4,414 4,497 4,119 3,929 4,204 4,280 4,366 4,816 4,573
Accumulated Other Comprehensive Income / (Loss)
-24 -34 -29 -30 -28 -26 -24 -24 -23 -20 -19
Other Equity Adjustments
- - - -180 -176 - -158 -151 -145 -129 -123

Annual Metrics And Ratios for Eversource Energy

This table displays calculated financial ratios and metrics derived from Eversource Energy's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.75% -3.97% 1.48% 8.98% 0.93% 4.43% 10.77% 24.60% -3.08% -0.08% 13.83%
EBITDA Growth
10.11% 5.42% 9.11% 1.41% -3.32% 16.14% 7.16% 20.00% -14.91% 28.98% 25.60%
EBIT Growth
10.14% 5.97% 4.74% -8.41% -5.74% 21.71% 2.73% 18.08% 7.99% 2.61% 19.45%
NOPAT Growth
5.14% 6.03% 2.73% 11.43% -7.93% 26.30% 0.64% 6.87% 0.94% -5.55% 74.03%
Net Income Growth
7.13% 7.20% 4.81% 4.52% -11.91% 32.31% 1.27% 15.01% -130.78% 288.44% 107.51%
EPS Growth
6.98% 7.25% 5.07% 4.50% -13.54% 26.33% -0.28% 14.41% -131.11% 280.16% 100.88%
Operating Cash Flow Growth
-13.21% 54.02% -9.60% -8.30% 9.78% -16.27% 16.64% 22.35% -31.45% 31.20% 90.47%
Free Cash Flow Firm Growth
-1,292.51% 101.63% 8,264.67% -207.86% 97.48% -215.27% 59.39% 88.12% -4,252.49% 99.19% -271.10%
Invested Capital Growth
459.65% 4.94% -93.25% 1,687.30% 7.38% 12.62% 7.78% 5.63% 15.87% 4.25% 12.06%
Revenue Q/Q Growth
-2.33% 1.13% 1.56% 1.68% 0.18% 2.10% 2.58% 4.67% -2.74% 2.39% 3.03%
EBITDA Q/Q Growth
0.09% 1.62% 4.43% -1.75% -0.31% 2.59% 2.24% 2.16% -0.46% 2.05% 6.64%
EBIT Q/Q Growth
-0.59% 3.50% 0.62% -2.39% 2.18% 0.73% 1.40% 4.24% 1.13% -6.75% 12.58%
NOPAT Q/Q Growth
-3.86% 3.32% 1.35% 1.92% 1.85% 1.95% 2.93% -0.48% -8.88% -13.48% 17.21%
Net Income Q/Q Growth
-4.30% 5.25% 0.83% -0.58% 2.09% 1.84% 2.91% 0.96% -137.03% 251.19% 25.81%
EPS Q/Q Growth
6.98% 0.00% 0.00% -0.61% 1.08% 0.57% 3.21% 1.00% -137.61% 244.59% 26.32%
Operating Cash Flow Q/Q Growth
-10.35% 27.44% -1.84% -5.06% 4.79% -16.33% 15.00% 12.67% -12.51% 8.28% 7.13%
Free Cash Flow Firm Q/Q Growth
-163.28% -76.61% 983.30% 11.72% -111.47% -61.80% 55.45% 94.10% -2,828.88% 99.41% -162.62%
Invested Capital Q/Q Growth
0.00% 15,874.57% -62.18% -17.28% 0.88% 3.20% 0.29% -3.56% 6.38% -6.50% 3.36%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
44.48% 49.69% 50.43% 47.04% 48.36% 49.82% 48.17% 44.02% 40.69% 51.69% 53.62%
EBITDA Margin
31.26% 34.31% 36.89% 34.33% 32.89% 36.57% 35.38% 34.07% 29.92% 38.62% 42.61%
Operating Margin
22.18% 24.10% 24.36% 20.12% 18.65% 22.33% 20.21% 17.89% 20.14% 20.24% 22.06%
EBIT Margin
22.61% 24.95% 25.75% 21.64% 20.21% 23.55% 21.85% 20.70% 23.07% 23.69% 24.86%
Profit (Net Income) Margin
11.14% 12.43% 12.84% 12.32% 10.75% 13.62% 12.45% 11.49% -3.65% 6.88% 12.55%
Tax Burden Percent
62.13% 63.12% 63.23% 78.26% 77.02% 77.79% 78.11% 75.69% 158.06% 65.86% 92.38%
Interest Burden Percent
79.29% 78.96% 78.87% 72.72% 69.06% 74.33% 72.97% 73.34% -10.01% 44.12% 54.65%
Effective Tax Rate
37.87% 36.88% 36.77% 21.74% 22.98% 22.21% 21.89% 24.31% 0.00% 34.14% 7.62%
Return on Invested Capital (ROIC)
9.89% 6.03% 11.34% 10.59% 4.97% 5.70% 5.21% 5.22% 4.75% 4.09% 6.77%
ROIC Less NNEP Spread (ROIC-NNEP)
6.29% 3.56% 7.56% 6.39% 2.49% 3.25% 3.07% 3.71% -5.63% 0.90% 2.53%
Return on Net Nonoperating Assets (RNNOA)
6.97% 2.85% 7.53% 7.78% 2.54% 3.29% 3.27% 4.08% -7.65% 1.46% 4.00%
Return on Equity (ROE)
16.86% 8.89% 18.87% 18.38% 7.50% 8.98% 8.48% 9.30% -2.90% 5.55% 10.78%
Cash Return on Invested Capital (CROIC)
-129.47% 1.22% 186.06% -168.21% -2.16% -6.17% -2.28% -0.25% -9.95% -0.07% -4.60%
Operating Return on Assets (OROA)
10.39% 6.09% 10.71% 8.41% 4.34% 4.81% 4.56% 5.00% 5.05% 4.89% 5.46%
Return on Assets (ROA)
5.12% 3.03% 5.34% 4.79% 2.31% 2.78% 2.60% 2.78% -0.80% 1.42% 2.76%
Return on Common Equity (ROCE)
17.10% 8.76% 18.59% 18.12% 7.41% 8.88% 8.39% 9.20% -2.87% 5.49% 10.67%
Return on Equity Simple (ROE_SIMPLE)
8.56% 8.87% -313.28% 9.06% 7.26% 8.62% 8.41% 9.13% -3.07% 5.45% 0.00%
Net Operating Profit after Tax (NOPAT)
1,096 1,162 1,194 1,330 1,225 1,547 1,557 1,664 1,680 1,586 2,761
NOPAT Margin
13.78% 15.21% 15.40% 15.75% 14.37% 17.37% 15.79% 13.54% 14.10% 13.33% 20.38%
Net Nonoperating Expense Percent (NNEP)
3.61% 2.48% 3.78% 4.20% 2.48% 2.45% 2.14% 1.51% 10.38% 3.20% 4.25%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.55% 4.35% 3.80% 6.20%
Cost of Revenue to Revenue
55.52% 50.31% 49.57% 52.96% 51.64% 50.18% 51.83% 55.98% 59.31% 48.31% 46.38%
SG&A Expenses to Revenue
77.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
100.35% 25.59% 26.08% 26.92% 29.70% 27.49% 27.96% 26.13% 20.55% 31.45% 31.56%
Earnings before Interest and Taxes (EBIT)
1,798 1,906 1,996 1,828 1,723 2,097 2,155 2,544 2,747 2,819 3,367
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,487 2,621 2,860 2,900 2,804 3,256 3,490 4,187 3,563 4,596 5,772
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.19 1.31 0.00 1.53 1.92 1.90 1.99 1.76 1.48 1.42 1.58
Price to Tangible Book Value (P/TBV)
1.80 1.95 0.00 2.49 2.95 2.78 2.86 2.49 2.17 1.87 2.15
Price to Revenue (P/Rev)
1.55 1.84 2.14 2.08 2.84 3.00 2.94 2.22 1.76 1.80 1.89
Price to Earnings (P/E)
14.03 14.91 16.77 17.05 26.61 22.18 23.75 19.39 0.00 26.35 15.17
Dividend Yield
4.30% 4.10% 3.71% 3.70% 2.92% 2.96% 2.91% 3.32% 4.59% 4.98% 4.47%
Earnings Yield
7.13% 6.71% 5.96% 5.87% 3.76% 4.51% 4.21% 5.16% 0.00% 3.79% 6.59%
Enterprise Value to Invested Capital (EV/IC)
1.12 1.18 12.01 1.26 1.45 1.44 1.46 1.39 1.17 1.21 1.25
Enterprise Value to Revenue (EV/Rev)
2.64 3.04 2.06 3.54 4.35 4.65 4.60 3.71 3.73 4.01 3.96
Enterprise Value to EBITDA (EV/EBITDA)
8.44 8.86 5.59 10.31 13.23 12.72 13.01 10.88 12.47 10.39 9.30
Enterprise Value to EBIT (EV/EBIT)
11.67 12.19 8.01 16.36 21.53 19.76 21.07 17.91 16.18 16.93 15.94
Enterprise Value to NOPAT (EV/NOPAT)
19.14 19.99 13.39 22.49 30.29 26.78 29.16 27.39 26.46 30.09 19.44
Enterprise Value to Operating Cash Flow (EV/OCF)
14.63 10.52 8.01 16.34 18.47 24.62 23.13 18.98 27.00 22.10 13.05
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 99.20 0.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.86 0.88 0.00 1.13 1.10 1.14 1.23 1.35 1.70 1.76 1.73
Long-Term Debt to Equity
0.84 0.81 0.00 1.05 1.08 1.06 1.15 1.26 1.65 1.69 1.64
Financial Leverage
1.11 0.80 1.00 1.22 1.02 1.01 1.06 1.10 1.36 1.63 1.58
Leverage Ratio
3.29 2.93 3.53 3.84 3.25 3.23 3.26 3.35 3.63 3.90 3.91
Compound Leverage Factor
2.61 2.31 2.79 2.79 2.24 2.40 2.38 2.46 -0.36 1.72 2.14
Debt to Total Capital
46.23% 46.91% 0.00% 53.02% 52.44% 53.29% 55.25% 57.43% 63.01% 63.74% 63.38%
Short-Term Debt to Total Capital
1.17% 3.78% 0.00% 3.59% 1.22% 3.60% 3.62% 3.71% 2.13% 2.39% 3.22%
Long-Term Debt to Total Capital
45.06% 43.13% 0.00% 49.43% 51.22% 49.69% 51.63% 53.72% 60.89% 61.34% 60.17%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.80% 0.76% 0.00% 0.63% 0.58% 0.51% 0.47% 0.42% 0.40% 0.37% 0.35%
Common Equity to Total Capital
52.97% 52.33% 100.00% 46.35% 46.98% 46.20% 44.28% 42.14% 36.58% 35.89% 36.27%
Debt to EBITDA
3.63 3.66 0.00 4.53 5.03 4.98 5.22 5.04 6.85 5.81 4.90
Net Debt to EBITDA
3.42 3.44 0.00 4.19 4.55 4.47 4.66 4.34 6.56 5.70 4.83
Long-Term Debt to EBITDA
3.54 3.37 0.00 4.22 4.91 4.65 4.88 4.71 6.62 5.59 4.66
Debt to NOPAT
8.24 8.26 0.00 9.88 11.51 10.49 11.70 12.67 14.54 16.83 10.25
Net Debt to NOPAT
7.75 7.77 0.00 9.13 10.42 9.41 10.44 10.92 13.91 16.51 10.09
Long-Term Debt to NOPAT
8.03 7.60 0.00 9.21 11.24 9.78 10.93 11.85 14.04 16.20 9.73
Altman Z-Score
0.94 0.93 5.81 0.86 0.97 0.94 0.95 0.91 0.74 0.70 0.76
Noncontrolling Interest Sharing Ratio
-1.38% 1.46% 1.47% 1.37% 1.27% 1.15% 1.07% 1.02% 1.04% 1.05% 0.99%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.88 0.68 0.00 0.56 0.67 0.64 0.56 0.62 0.67 0.76 0.65
Quick Ratio
0.27 0.24 0.00 0.31 0.33 0.31 0.26 0.31 0.27 0.29 0.29
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-14,344 234 19,590 -21,129 -532 -1,676 -681 -81 -3,518 -28 -1,876
Operating Cash Flow to CapEx
83.16% 111.70% 85.01% 77.04% 69.02% 59.40% 61.81% 69.77% 50.71% 59.70% 98.92%
Free Cash Flow to Firm to Interest Expense
-38.52 0.58 46.45 -42.36 -1.00 -3.11 -1.17 -0.12 -4.11 -0.03 -1.51
Operating Cash Flow to Interest Expense
3.85 5.51 4.73 3.67 3.77 3.12 3.37 3.54 1.92 1.94 3.31
Operating Cash Flow Less CapEx to Interest Expense
-0.78 0.58 -0.83 -1.09 -1.69 -2.14 -2.08 -1.53 -1.87 -1.31 -0.04
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.46 0.24 0.42 0.39 0.21 0.20 0.21 0.24 0.22 0.21 0.22
Accounts Receivable Turnover
0.00 9.41 14.78 12.32 7.29 6.85 6.88 7.70 6.98 6.70 6.75
Inventory Turnover
0.00 11.55 0.00 0.00 18.60 17.83 19.18 21.43 16.02 10.43 11.57
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.32 0.30 0.00 0.00 0.32 0.30 0.31
Accounts Payable Turnover
0.00 4.53 0.00 0.00 3.88 3.55 3.36 3.63 3.55 3.19 3.49
Days Sales Outstanding (DSO)
0.00 38.77 24.69 29.63 50.10 53.27 53.03 47.42 52.29 54.44 54.10
Days Inventory Outstanding (DIO)
0.00 31.59 0.00 0.00 19.63 20.47 19.03 17.03 22.78 34.98 31.55
Days Payable Outstanding (DPO)
0.00 80.64 0.00 0.00 94.00 102.87 108.63 100.44 102.90 114.47 104.47
Cash Conversion Cycle (CCC)
0.00 -10.29 24.69 29.63 -24.27 -29.13 -36.57 -35.99 -27.83 -25.05 -18.82
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
18,799 19,727 1,331 23,791 25,548 28,771 31,009 32,753 37,951 39,566 43,078
Invested Capital Turnover
0.72 0.40 0.74 0.67 0.35 0.33 0.33 0.39 0.34 0.31 0.33
Increase / (Decrease) in Invested Capital
15,440 928 -18,396 22,460 1,757 3,223 2,238 1,745 5,198 1,615 4,637
Enterprise Value (EV)
20,979 23,232 15,987 29,915 37,107 41,433 45,402 45,572 44,440 47,734 53,680
Market Capitalization
12,329 14,048 16,573 17,611 24,189 26,725 28,994 27,246 20,923 21,389 25,668
Book Value per Share
$32.62 $33.13 ($0.98) $35.57 $38.30 $40.31 $41.73 $43.67 $39.89 $40.38 $42.49
Tangible Book Value per Share
$21.53 $22.24 ($14.67) $21.86 $24.87 $27.57 $28.93 $30.90 $27.13 $30.79 $31.38
Total Capital
19,542 20,471 -318 24,781 26,884 30,441 32,972 36,716 38,743 41,900 44,661
Total Debt
9,034 9,603 0.00 13,138 14,098 16,222 18,217 21,087 24,413 26,705 28,309
Total Long-Term Debt
8,806 8,829 0.00 12,249 13,771 15,126 17,024 19,724 23,589 25,702 26,872
Net Debt
8,494 9,028 -585 12,149 12,762 14,552 16,253 18,170 23,361 26,189 27,856
Capital Expenditures (CapEx)
1,724 1,977 2,348 2,376 2,911 2,832 3,175 3,442 3,246 3,618 4,159
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-166 -417 201 -1,039 -879 -795 -1,451 -1,587 -1,322 -668 -1,431
Debt-free Net Working Capital (DFNWC)
-142 -387 201 -931 -864 -688 -1,384 -1,213 -1,269 -642 -1,295
Net Working Capital (NWC)
-371 -1,161 201 -1,821 -1,191 -1,785 -2,577 -2,576 -2,093 -1,645 -2,731
Net Nonoperating Expense (NNE)
210 212 198 290 308 334 329 251 2,114 767 1,061
Net Nonoperating Obligations (NNO)
8,291 8,860 1,649 12,149 12,762 14,552 16,253 17,125 23,622 24,371 26,725
Total Depreciation and Amortization (D&A)
688 715 864 1,072 1,081 1,159 1,335 1,643 816 1,776 2,404
Debt-free, Cash-free Net Working Capital to Revenue
-2.09% -5.46% 2.60% -12.30% -10.31% -8.93% -14.71% -12.92% -11.10% -5.62% -10.56%
Debt-free Net Working Capital to Revenue
-1.79% -5.07% 2.60% -11.02% -10.13% -7.73% -14.03% -9.87% -10.65% -5.39% -9.56%
Net Working Capital to Revenue
-4.66% -15.20% 2.60% -21.55% -13.97% -20.04% -26.13% -20.96% -17.58% -13.82% -20.16%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.77 $2.97 $3.11 $3.25 $2.83 $3.56 $3.55 $4.05 ($1.27) $2.27 $4.56
Adjusted Weighted Average Basic Shares Outstanding
317.34M 317.65M 317.41M 317.37M 321.42M 338.84M 343.97M 346.78M 349.58M 357.48M 370.85M
Adjusted Diluted Earnings per Share
$2.76 $2.96 $3.11 $3.25 $2.81 $3.55 $3.54 $4.05 ($1.26) $2.27 $4.56
Adjusted Weighted Average Diluted Shares Outstanding
318.43M 318.45M 318.03M 319M 324.80M 339.85M 344.63M 347.25M 349.84M 357.78M 371.26M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
317.19M 323.36M 322.92M 323.02M 342.02M 355.07M 356.51M 360.55M 361.76M 372.82M 381.53M
Normalized Net Operating Profit after Tax (NOPAT)
1,096 1,162 1,194 1,330 1,410 1,547 1,557 1,664 1,680 1,586 2,761
Normalized NOPAT Margin
13.78% 15.21% 15.40% 15.75% 16.53% 17.37% 15.79% 13.54% 14.10% 13.33% 20.38%
Pre Tax Income Margin
17.93% 19.70% 20.31% 15.74% 13.96% 17.51% 15.94% 15.18% -2.31% 10.45% 13.58%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.83 4.75 4.73 3.67 3.23 3.90 3.70 3.75 3.21 2.54 2.71
NOPAT to Interest Expense
2.94 2.90 2.83 2.67 2.30 2.87 2.67 2.45 1.96 1.43 2.22
EBIT Less CapEx to Interest Expense
0.20 -0.18 -0.83 -1.10 -2.23 -1.37 -1.75 -1.32 -0.58 -0.72 -0.64
NOPAT Less CapEx to Interest Expense
-1.69 -2.03 -2.74 -2.10 -3.16 -2.39 -2.78 -2.62 -1.83 -1.83 -1.12
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
60.64% 60.22% 61.23% 62.24% 73.18% 62.03% 66.20% 61.42% -213.13% 123.17% 64.74%
Augmented Payout Ratio
60.64% 60.22% 61.23% 62.24% 73.18% 62.03% 66.20% 61.42% -213.13% 123.17% 64.74%

Quarterly Metrics And Ratios for Eversource Energy

This table displays calculated financial ratios and metrics derived from Eversource Energy's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 381,532,317.00 382,115,731.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 381,532,317.00 382,115,731.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.59 0.14
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-11.07% -12.20% -3.64% 9.73% 10.29% 23.58% 12.02% 5.14% 13.42% 9.37% 2.29%
EBITDA Growth
-1.73% 18.52% 26.57% 67.88% 9.87% 45.44% 30.77% -4.26% 34.96% 7.92% -15.05%
EBIT Growth
4.99% 11.74% 9.50% 18.91% -31.72% 8.72% 5.66% 6.84% 85.64% 15.57% -9.69%
NOPAT Growth
-0.89% 12.51% 121.54% -8.35% -56.09% 10.47% 11.06% 244.16% 261.40% 13.11% -56.09%
Net Income Growth
-499.52% 6.22% 1,849.03% -134.02% 105.78% 5.53% 5.16% 417.99% 468.80% 10.14% -84.33%
EPS Growth
-495.70% 5.67% 2,275.00% -134.02% 104.35% 0.67% 1.05% 400.00% 593.75% 7.33% -85.42%
Operating Cash Flow Growth
-33.04% 321.23% 16.02% 6.46% 34.62% 257.21% 57.64% 97.92% 42.66% 27.27% 3.14%
Free Cash Flow Firm Growth
-256.03% -53.15% -133.67% -398.54% 69.98% 37.54% 49.17% 134.04% -1,162.06% -28.17% 180.53%
Invested Capital Growth
15.87% 10.94% 14.93% 18.62% 4.25% 6.97% 7.27% -1.51% 12.06% 8.09% -4.03%
Revenue Q/Q Growth
-3.48% 23.69% -23.98% 20.91% -2.99% 38.60% -31.09% 13.48% 4.64% 33.65% -35.55%
EBITDA Q/Q Growth
17.62% 36.27% -24.82% 39.32% -23.02% 80.39% -32.40% 2.00% 8.51% 44.25% -46.79%
EBIT Q/Q Growth
5.57% 45.58% -23.40% 1.00% -39.38% 131.82% -25.55% 2.12% 5.33% 44.32% -41.82%
NOPAT Q/Q Growth
-16.41% 65.13% -29.51% -5.80% -59.96% 315.46% -29.13% 191.92% -57.95% 30.03% -72.49%
Net Income Q/Q Growth
-476.70% 140.71% -35.61% -134.45% 164.04% 642.83% -35.84% 4.18% 14.55% 43.84% -90.87%
EPS Q/Q Growth
-479.38% 140.49% -36.24% -134.74% 148.48% 837.50% -36.00% 3.13% 12.12% 45.05% -91.30%
Operating Cash Flow Q/Q Growth
-8.60% -38.93% 130.24% -17.17% 15.58% 62.05% 1.61% 4.00% -16.69% 44.57% -17.66%
Free Cash Flow Firm Q/Q Growth
-285.62% 35.22% -57.04% -27.08% 76.78% -34.79% -27.79% 185.12% -289.83% 37.93% 180.29%
Invested Capital Q/Q Growth
6.38% 0.44% 7.96% 2.83% -6.50% 3.06% 8.26% -5.58% 3.36% 2.31% -3.88%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.24% 49.02% 48.46% 53.37% 55.71% 55.62% 54.68% 51.33% 52.49% 55.04% 51.09%
EBITDA Margin
34.72% 38.25% 37.82% 43.58% 34.58% 45.01% 44.15% 39.69% 41.15% 44.41% 36.67%
Operating Margin
20.73% 25.39% 23.78% 19.99% 11.71% 22.49% 23.36% 21.38% 21.08% 23.89% 18.63%
EBIT Margin
23.89% 28.12% 28.33% 23.67% 14.79% 24.74% 26.72% 24.05% 24.21% 26.14% 23.59%
Profit (Net Income) Margin
-47.75% 15.72% 13.31% -3.79% 2.50% 13.42% 12.49% 11.47% 12.56% 13.51% 1.91%
Tax Burden Percent
95.05% 76.32% 75.53% 293.08% 49.35% 76.99% 76.22% 214.23% 87.32% 74.96% 41.03%
Interest Burden Percent
-210.32% 73.24% 62.20% -5.47% 34.31% 70.47% 61.34% 22.27% 59.41% 68.98% 19.77%
Effective Tax Rate
0.00% 23.68% 24.47% 0.00% 50.65% 23.01% 23.78% -114.23% 12.68% 25.04% 58.97%
Return on Invested Capital (ROIC)
4.89% 6.12% 5.30% 4.17% 1.77% 5.57% 5.42% 14.34% 6.12% 5.88% 2.47%
ROIC Less NNEP Spread (ROIC-NNEP)
-3.35% 5.54% 4.79% 1.85% 1.37% 4.91% 4.87% 10.14% 5.33% 5.13% 1.86%
Return on Net Nonoperating Assets (RNNOA)
-4.55% 7.58% 7.22% 2.80% 2.22% 7.92% 8.62% 17.00% 8.44% 8.40% 3.12%
Return on Equity (ROE)
0.34% 13.70% 12.52% 6.97% 4.00% 13.49% 14.05% 31.34% 14.56% 14.28% 5.59%
Cash Return on Invested Capital (CROIC)
-9.95% -5.55% -17.22% -12.33% -0.07% -2.54% -3.02% 7.13% -4.60% -1.06% 10.45%
Operating Return on Assets (OROA)
5.23% 5.78% 5.70% 4.79% 3.06% 5.34% 5.82% 5.26% 5.32% 5.83% 5.31%
Return on Assets (ROA)
-10.45% 3.23% 2.68% -0.77% 0.52% 2.90% 2.72% 2.51% 2.76% 3.02% 0.43%
Return on Common Equity (ROCE)
0.34% 13.56% 12.40% 6.90% 3.96% 13.35% 13.90% 31.03% 14.42% 14.14% 5.54%
Return on Equity Simple (ROE_SIMPLE)
0.00% -2.78% -0.57% -3.60% 0.00% 5.53% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
391 646 455 429 172 713 505 1,475 620 807 222
NOPAT Margin
14.51% 19.37% 17.96% 13.99% 5.78% 17.32% 17.81% 45.81% 18.41% 17.91% 7.64%
Net Nonoperating Expense Percent (NNEP)
8.23% 0.58% 0.51% 2.32% 0.41% 0.66% 0.55% 4.20% 0.79% 0.75% 0.61%
Return On Investment Capital (ROIC_SIMPLE)
1.01% - - - 0.41% 1.66% 1.15% 3.35% 1.39% 1.75% 0.49%
Cost of Revenue to Revenue
53.76% 50.98% 51.54% 46.63% 44.29% 44.38% 45.32% 48.67% 47.51% 44.96% 48.91%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.51% 23.64% 24.68% 33.38% 44.01% 33.12% 31.31% 29.94% 31.41% 31.15% 32.46%
Earnings before Interest and Taxes (EBIT)
644 937 718 725 439 1,019 758 775 816 1,177 685
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
935 1,275 958 1,335 1,028 1,854 1,253 1,278 1,387 2,001 1,064
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.48 1.44 1.37 1.64 1.42 1.51 1.52 1.67 1.58 1.60 1.66
Price to Tangible Book Value (P/TBV)
2.17 2.10 1.98 2.35 1.87 1.97 1.96 2.15 2.15 2.15 2.13
Price to Revenue (P/Rev)
1.76 1.83 1.79 2.13 1.80 1.83 1.83 2.04 1.89 1.90 1.94
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 26.35 27.55 27.69 19.97 15.17 15.12 18.75
Dividend Yield
4.59% 4.64% 4.90% 4.14% 4.98% 4.67% 4.61% 4.18% 4.47% 4.40% 4.26%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 3.79% 3.63% 3.61% 5.01% 6.59% 6.61% 5.33%
Enterprise Value to Invested Capital (EV/IC)
1.17 1.20 1.13 1.22 1.21 1.24 1.16 1.31 1.25 1.26 1.28
Enterprise Value to Revenue (EV/Rev)
3.73 3.99 4.08 4.45 4.01 3.98 3.96 4.14 3.96 3.99 3.88
Enterprise Value to EBITDA (EV/EBITDA)
12.47 12.13 11.69 11.48 10.39 9.75 9.40 10.05 9.30 9.38 9.49
Enterprise Value to EBIT (EV/EBIT)
16.18 16.04 15.93 17.10 16.93 17.40 17.48 18.19 15.94 15.75 15.74
Enterprise Value to NOPAT (EV/NOPAT)
26.46 26.13 0.00 28.19 30.09 30.50 30.15 23.10 19.44 19.50 19.85
Enterprise Value to Operating Cash Flow (EV/OCF)
27.00 24.43 23.62 25.92 22.10 17.35 15.60 14.17 13.05 12.63 12.27
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.16 0.00 0.00 12.03
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.70 1.76 1.81 1.80 1.76 1.78 1.78 1.73 1.73 1.77 1.77
Long-Term Debt to Equity
1.65 1.70 1.73 1.71 1.69 1.69 1.66 1.66 1.64 1.61 1.61
Financial Leverage
1.36 1.37 1.51 1.51 1.63 1.61 1.77 1.68 1.58 1.64 1.68
Leverage Ratio
3.63 3.64 3.68 3.70 3.90 3.89 3.87 3.83 3.91 3.88 3.85
Compound Leverage Factor
-7.64 2.67 2.29 -0.20 1.34 2.74 2.38 0.85 2.32 2.68 0.76
Debt to Total Capital
63.01% 63.74% 64.46% 64.33% 63.74% 64.04% 64.03% 63.37% 63.38% 63.91% 63.87%
Short-Term Debt to Total Capital
2.13% 2.24% 3.15% 3.39% 2.39% 3.13% 4.43% 2.58% 3.22% 5.81% 5.58%
Long-Term Debt to Total Capital
60.89% 61.50% 61.31% 60.95% 61.34% 60.91% 59.60% 60.79% 60.17% 58.10% 58.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.40% 0.38% 0.37% 0.37% 0.37% 0.36% 0.35% 0.35% 0.35% 0.34% 0.34%
Common Equity to Total Capital
36.58% 35.88% 35.17% 35.30% 35.89% 35.60% 35.62% 36.28% 36.27% 35.76% 35.79%
Debt to EBITDA
6.85 6.87 6.85 6.09 5.81 5.33 5.15 5.17 4.90 4.99 5.09
Net Debt to EBITDA
6.56 6.51 6.52 5.95 5.70 5.25 5.03 5.06 4.83 4.89 4.71
Long-Term Debt to EBITDA
6.62 6.63 6.52 5.77 5.59 5.07 4.79 4.96 4.66 4.54 4.64
Debt to NOPAT
14.54 14.79 -21.18 14.95 16.83 16.67 16.52 11.89 10.25 10.37 10.65
Net Debt to NOPAT
13.91 14.03 -20.16 14.62 16.51 16.41 16.13 11.64 10.09 10.16 9.86
Long-Term Debt to NOPAT
14.04 14.27 -20.15 14.16 16.20 15.86 15.37 11.40 9.73 9.43 9.72
Altman Z-Score
0.62 0.63 0.59 0.66 0.57 0.64 0.63 0.67 0.63 0.66 0.67
Noncontrolling Interest Sharing Ratio
1.04% 1.02% 1.01% 1.00% 1.05% 1.03% 1.01% 0.99% 0.99% 0.97% 0.96%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.67 0.77 0.75 0.86 0.76 0.75 0.71 0.71 0.65 0.65 0.80
Quick Ratio
0.27 0.32 0.27 0.33 0.29 0.33 0.33 0.31 0.29 0.31 0.46
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-4,807 -3,114 -4,890 -6,215 -1,443 -1,945 -2,486 2,116 -4,016 -2,493 2,002
Operating Cash Flow to CapEx
395.63% 25.34% 62.60% 51.88% 54.02% 103.30% 101.47% 97.66% 93.16% 131.21% 107.52%
Free Cash Flow to Firm to Interest Expense
-20.78 -12.42 -18.02 -20.68 -5.00 -6.47 -8.48 6.65 -12.13 -6.83 5.63
Operating Cash Flow to Interest Expense
2.06 1.16 2.47 1.85 2.22 3.46 3.61 3.46 2.77 3.63 3.07
Operating Cash Flow Less CapEx to Interest Expense
1.54 -3.42 -1.48 -1.71 -1.89 0.11 0.05 -0.08 -0.20 0.86 0.21
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.22 0.21 0.20 0.20 0.21 0.22 0.22 0.22 0.22 0.22 0.23
Accounts Receivable Turnover
6.98 6.25 7.13 6.97 6.70 6.58 7.28 7.41 6.75 6.39 7.36
Inventory Turnover
16.02 13.09 13.05 11.65 10.43 10.14 10.83 10.98 11.57 11.85 13.02
Fixed Asset Turnover
0.32 0.30 0.29 0.29 0.30 0.31 0.31 0.31 0.31 0.32 0.32
Accounts Payable Turnover
3.55 3.68 3.70 3.67 3.19 3.73 3.58 3.94 3.49 4.11 4.24
Days Sales Outstanding (DSO)
52.29 58.44 51.18 52.34 54.44 55.45 50.11 49.28 54.10 57.16 49.58
Days Inventory Outstanding (DIO)
22.78 27.88 27.97 31.34 34.98 36.01 33.69 33.24 31.55 30.81 28.04
Days Payable Outstanding (DPO)
102.90 99.31 98.64 99.43 114.47 97.88 101.94 92.68 104.47 88.73 86.04
Cash Conversion Cycle (CCC)
-27.83 -12.99 -19.50 -15.74 -25.05 -6.42 -18.13 -10.16 -18.82 -0.76 -8.41
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
37,951 38,117 41,152 42,319 39,566 40,776 44,143 41,678 43,078 44,075 42,363
Invested Capital Turnover
0.34 0.32 0.30 0.30 0.31 0.32 0.30 0.31 0.33 0.33 0.32
Increase / (Decrease) in Invested Capital
5,198 3,760 5,346 6,643 1,615 2,658 2,991 -640 4,637 3,300 -1,780
Enterprise Value (EV)
44,440 45,649 46,324 51,697 47,734 50,475 51,416 54,400 53,680 55,543 54,350
Market Capitalization
20,923 20,991 20,319 24,731 21,389 23,156 23,757 26,831 25,668 26,433 27,179
Book Value per Share
$39.89 $41.47 $41.36 $41.40 $40.38 $41.15 $41.95 $42.50 $42.49 $43.33 $42.76
Tangible Book Value per Share
$27.13 $28.55 $28.71 $28.94 $30.79 $31.57 $32.39 $33.03 $31.38 $32.23 $33.42
Total Capital
38,743 40,538 42,139 42,614 41,900 43,096 43,985 44,178 44,661 46,234 45,651
Total Debt
24,413 25,838 27,164 27,414 26,705 27,599 28,163 27,994 28,309 29,547 29,155
Total Long-Term Debt
23,589 24,930 25,836 25,971 25,702 26,249 26,213 26,854 26,872 26,861 26,609
Net Debt
23,361 24,503 25,850 26,810 26,189 27,164 27,503 27,414 27,856 28,955 27,016
Capital Expenditures (CapEx)
121 1,149 1,071 1,071 1,189 1,007 1,042 1,126 983 1,009 1,014
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,322 -837 -286 558 -668 -366 -370 -1,059 -1,431 -449 -886
Debt-free Net Working Capital (DFNWC)
-1,269 -578 -252 656 -642 -255 -26 -800 -1,295 -179 933
Net Working Capital (NWC)
-2,093 -1,487 -1,581 -787 -1,645 -1,605 -1,976 -1,940 -2,731 -2,865 -1,613
Net Nonoperating Expense (NNE)
1,678 122 118 545 97 161 151 1,106 197 198 166
Net Nonoperating Obligations (NNO)
23,622 23,418 26,178 27,119 24,371 25,279 28,322 25,494 26,725 27,389 25,868
Total Depreciation and Amortization (D&A)
292 338 240 610 588 835 495 504 571 823 380
Debt-free, Cash-free Net Working Capital to Revenue
-11.10% -7.31% -2.52% 4.80% -5.62% -2.89% -2.84% -8.05% -10.56% -3.22% -6.33%
Debt-free Net Working Capital to Revenue
-10.65% -5.05% -2.22% 5.64% -5.39% -2.01% -0.20% -6.08% -9.56% -1.28% 6.67%
Net Working Capital to Revenue
-17.58% -12.99% -13.92% -6.77% -13.82% -12.65% -15.21% -14.75% -20.16% -20.56% -11.52%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($3.69) $1.49 $0.95 ($0.33) $0.16 $1.50 $0.96 $0.99 $1.11 $1.61 $0.14
Adjusted Weighted Average Basic Shares Outstanding
349.58M 350.72M 353.21M 359.52M 357.48M 367.32M 368.66M 371.91M 370.85M 376.03M 376.49M
Adjusted Diluted Earnings per Share
($3.68) $1.49 $0.95 ($0.33) $0.16 $1.50 $0.96 $0.99 $1.11 $1.61 $0.14
Adjusted Weighted Average Diluted Shares Outstanding
349.84M 351.00M 353.42M 359.82M 357.78M 367.68M 368.92M 372.26M 371.26M 376.58M 377.00M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
361.76M 364.33M 369.46M 372.44M 372.82M 373.42M 377.15M 381.22M 381.53M 382.12M 382.71M
Normalized Net Operating Profit after Tax (NOPAT)
391 646 455 429 243 713 505 482 620 807 379
Normalized NOPAT Margin
14.51% 19.37% 17.96% 13.99% 8.19% 17.32% 17.81% 14.97% 18.41% 17.91% 13.04%
Pre Tax Income Margin
-50.24% 20.59% 17.62% -1.29% 5.07% 17.43% 16.39% 5.35% 14.38% 18.03% 4.66%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.78 3.74 2.65 2.41 1.52 3.39 2.59 2.44 2.46 3.22 1.93
NOPAT to Interest Expense
1.69 2.57 1.68 1.43 0.59 2.37 1.72 4.64 1.87 2.21 0.62
EBIT Less CapEx to Interest Expense
2.26 -0.85 -1.30 -1.15 -2.60 0.04 -0.97 -1.10 -0.51 0.46 -0.93
NOPAT Less CapEx to Interest Expense
1.17 -2.01 -2.27 -2.14 -3.52 -0.98 -1.83 1.10 -1.10 -0.55 -2.23
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-213.13% -233.12% -1,139.50% -181.39% 123.17% 121.97% 122.35% 79.95% 64.74% 63.81% 78.25%
Augmented Payout Ratio
-213.13% -233.12% -1,139.50% -181.39% 123.17% 121.97% 122.35% 79.95% 64.74% 63.81% 78.25%

Financials Breakdown Chart

Key Financial Trends

Eversource Energy (NYSE: ES) shows a mixed but generally improving operating picture in Q1 2026, with strong profit growth and solid operating cash flow, but leverage remains high and capital spending continues to consume most of that cash.

For the quarter ended March 31, 2026, revenue rose to $4.50 billion from $4.12 billion in Q1 2025, while net income attributable to common shareholders increased to $606.8 million from $550.8 million a year earlier. Basic EPS came in at $1.61, up from $1.50 in Q1 2025 and far above the weak results seen in parts of 2024.

Operating performance also improved on a sequential and year-over-year basis. Operating income reached $1.08 billion in Q1 2026 versus $926.4 million in Q1 2025, helped by higher revenue and manageable operating expense growth. Gross profit margin also remained healthy for a regulated utility at roughly 55%.

Cash flow was a key strength this quarter. Eversource generated $1.32 billion in operating cash flow in Q1 2026, up from $1.04 billion in Q1 2025. However, the company spent $1.01 billion on property, plant and equipment, so free cash flow remained under pressure. That is a common pattern for utilities, but it still limits balance sheet flexibility.

The balance sheet shows both scale and strain. Total assets were $64.7 billion, while total liabilities stood at $48.0 billion. Long-term debt was $26.9 billion, and short-term debt added another $2.7 billion. Total common equity was $16.5 billion, indicating leverage is still substantial relative to equity.

Compared with year-end 2024, the company’s asset base and equity have grown, but debt remains elevated. Cash and equivalents improved to $270 million from just $26.7 million at year-end 2024, which is better, though still modest for a company of this size.

  • Revenue increased year over year in Q1 2026, showing continued top-line growth.
  • Net income attributable to common shareholders rose to $606.8 million, up from $550.8 million in Q1 2025.
  • Operating cash flow improved to $1.32 billion, supporting ongoing capital investment.
  • Operating income climbed to $1.08 billion, indicating better underlying profitability.
  • Cash on hand increased sharply from year-end 2024 levels.
  • As a regulated utility, heavy capital spending is expected and helps support long-term rate base growth.
  • Quarterly earnings remain solid, but the business is still highly dependent on regulatory outcomes and financing costs.
  • Shares outstanding remain large, so per-share growth matters as much as absolute profit growth.
  • Long-term debt of $26.9 billion keeps leverage elevated.
  • Capital expenditures of about $1.0 billion in the quarter consumed most operating cash flow.
  • Short-term debt of $2.7 billion adds near-term refinancing pressure.

Looking at the longer trend, Eversource’s 2024 and early-2025 results were more volatile, including a weak Q4 2024 and a large loss in Q3 2024, but the company has since stabilized. The recent quarters show a return to more consistent profitability and stronger cash generation. For retail investors, the key takeaway is that ES appears to be recovering operationally, but the investment case still hinges on managing debt, funding capital projects efficiently, and maintaining regulatory support.

08/20/26 02:18 PM ETAI Generated. May Contain Errors.

Eversource Energy Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Eversource Energy's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Over the last 10 years, Eversource Energy's net income changed from $886.00 million in 2015 to $1.70 billion in 2025, a change of 91.9%. See where experts think Eversource Energy is headed by visiting Eversource Energy's forecast page.

Eversource Energy's total operating income in 2025 was $2.99 billion, based on the following breakdown:
  • Total Gross Profit: $7.26 billion
  • Total Operating Expenses: $4.28 billion

Over the last 10 years, Eversource Energy's total revenue changed from $7.95 billion in 2015 to $13.55 billion in 2025, a change of 70.3%.

Eversource Energy's total liabilities were at $47.43 billion at the end of 2025, a 6.8% increase from 2024, and a 136.3% increase since 2015.

In the past 10 years, Eversource Energy's cash and equivalents has ranged from $0.00 in 2017 to $374.60 million in 2022, and is currently $135.35 million as of their latest financial filing in 2025.

Over the last 10 years, Eversource Energy's book value per share changed from 32.62 in 2015 to 42.49 in 2025, a change of 30.2%.



Financial statements for NYSE:ES last updated on 8/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners