| | | |
Public Offering
Price(1) |
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to us |
| |||||||||
|
Per Series A Junior Subordinated Note
|
| | | | 100.000% | | | | | | 1.000% | | | | | | 99.000% | | |
|
Series A Junior Subordinated Notes Total
|
| | | $ | 750,000,000 | | | | | $ | 7,500,000 | | | | | $ | 742,500,000 | | |
|
Per Series B Junior Subordinated Note
|
| | | | 100.000% | | | | | | 1.000% | | | | | | 99.000% | | |
|
Series B Junior Subordinated Notes Total
|
| | | $ | 750,000,000 | | | | | $ | 7,500,000 | | | | | $ | 742,500,000 | | |
| | Barclays | | |
BofA Securities
|
| |
Citigroup
|
|
| | J.P. Morgan | | |
Morgan Stanley
|
| |
MUFG
|
|
| |
Ramirez & Co., Inc.
|
| |
Siebert Williams Shank
|
|
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-11 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-29 | | | |
| | | | | S-34 | | | |
| | | | | S-41 | | | |
| | | | | S-41 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 36 | | | |
| | | | | | 40 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Income Statement Data | | | | | | | | | | | | | | | | | | | |
|
Operating Revenues
|
| | | $ | 13,547,244 | | | | | $ | 11,900,809 | | | | | $ | 11,910,705 | | |
|
Operating Expenses
|
| | | | 10,558,655 | | | | | | 9,492,100 | | | | | | 9,511,370 | | |
|
Operating Income
|
| | | | 2,988,589 | | | | | | 2,408,709 | | | | | | 2,399,335 | | |
|
Net Income / (Loss)
|
| | | | 1,699,891 | | | | | | 819,172 | | | | | | (434,721) | | |
| | | |
As of December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
|
Total Assets
|
| | | $ | 63,786,711 | | | | | $ | 59,594,529 | | | | | $ | 55,612,245 | | |
|
Rate Reduction Bonds(1)
|
| | | | 324,072 | | | | | | 367,282 | | | | | | 410,492 | | |
|
Long-Term Debt(2)
|
| | | | 28,265,381 | | | | | | 26,704,777 | | | | | | 24,413,463 | | |
|
Noncontrolling Interest – Preferred Stock of Subsidiaries
|
| | | | 155,568 | | | | | | 155,568 | | | | | | 155,569 | | |
|
Common Shareholders’ Equity
|
| | | | 16,197,271 | | | | | | 15,039,387 | | | | | | 14,173,892 | | |
| | | |
As of December 31, 2025
|
| |||||||||||||||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||
|
(Dollars in thousands)
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| ||||||||||||
| Capitalization: | | | | | | | | | | | | | | | | | | | | | |||||
|
Long Term Debt(1)
|
| | | $ | 28,265,381 | | | | | | 61.3% | | | | | $ | 29,015,381 | | | | | | 62.9% | | |
|
Notes Payable(2)
|
| | | | 1,525,445 | | | | | | 3.3 | | | | | | 795,185 | | | | | | 1.7 | | |
|
Noncontrolling Interests – Preferred Stock of Subsidiaries
|
| | | | 155,568 | | | | | | 0.3 | | | | | | 155,568 | | | | | | 0.3 | | |
|
Common Shareholders’ Equity
|
| | | | 16,197,271 | | | | | | 35.1 | | | | | | 16,197,271 | | | | | | 35.1 | | |
|
Total Capitalization
|
| | | $ | 46,143,665 | | | | | | 100.0% | | | | | $ | 46,163,405 | | | | | | 100.0% | | |
|
Underwriters
|
| |
Principal
Amount of Series A Junior Subordinated Notes |
| |
Principal
Amount of Series B Junior Subordinated Notes |
| ||||||
|
Barclays Capital Inc.
|
| | | $ | 120,000,000 | | | | | $ | 120,000,000 | | |
|
BofA Securities, Inc.
|
| | | $ | 120,000,000 | | | | | $ | 120,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | $ | 120,000,000 | | | | | $ | 120,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | $ | 120,000,000 | | | | | $ | 120,000,000 | | |
|
Morgan Stanley & Co. LLC
|
| | | $ | 120,000,000 | | | | | $ | 120,000,000 | | |
|
MUFG Securities Americas Inc.
|
| | | $ | 120,000,000 | | | | | $ | 120,000,000 | | |
|
Samuel A. Ramirez & Company, Inc.
|
| | | $ | 15,000,000 | | | | | $ | 15,000,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | $ | 15,000,000 | | | | | $ | 15,000,000 | | |
|
Total
|
| | | $ | 750,000,000 | | | | | $ | 750,000,000 | | |
| | | |
Paid by
Eversource Energy |
| |||
|
Per Series A Junior Subordinated Note
|
| | | | 1.000% | | |
|
Per Series B Junior Subordinated Note
|
| | | | 1.000% | | |
|
Total
|
| | | $ | 15,000,000 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 36 | | | |
| | | | | | 40 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | |
| | Barclays | | |
BofA Securities
|
| |
Citigroup
|
|
| | J.P. Morgan | | |
Morgan Stanley
|
| |
MUFG
|
|
| |
Ramirez & Co., Inc.
|
| |
Siebert Williams Shank
|
|
|
Calculation of Filing Fee Tables |
|||
|
|
|||
|
|
|||
| Table 1: Newly Registered and Carry Forward Securities |
|---|
|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Newly Registered Securities | |||||||||||||
|
|
1 |
|
|
|
|
$
|
|
$
|
|||||
|
|
2 |
|
|
|
|
$
|
|
$
|
|||||
| Fees Previously Paid | |||||||||||||
| Carry Forward Securities | |||||||||||||
| Carry Forward Securities | |||||||||||||
|
Total Offering Amounts: |
$
|
$
|
|||||||||||
|
Total Fees Previously Paid: |
$
|
||||||||||||
|
Total Fee Offsets: |
$
|
||||||||||||
|
Net Fee Due: |
$
|
||||||||||||
|
Offering Note |
|
1 |
|
||||||
|
|
|||||||
|
2 |
|
||||||
|
|
|||||||
| Table 2: Fee Offset Claims and Sources |
|---|
| Registrant or Filer Name | Form or Filing Type | File Number | Initial Filing Date | Filing Date | Fee Offset Claimed | Security Type Associated with Fee Offset Claimed | Security Title Associated with Fee Offset Claimed | Unsold Securities Associated with Fee Offset Claimed | Unsold Aggregate Offering Amount Associated with Fee Offset Claimed | Fee Paid with Fee Offset Source | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rules 457(b) and 0-11(a)(2) | |||||||||||||
| Fee Offset Claims | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Fee Offset Sources | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Rule 457(p) | |||||||||||||
| Fee Offset Claims | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Fee Offset Sources | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Table 3: Combined Prospectuses |
|---|
|
Security Type |
Security Class Title |
Amount of Securities Previously Registered |
Maximum Aggregate Offering Price of Securities Previously Registered |
Form Type |
File Number |
Initial Effective Date |
|
|---|---|---|---|---|---|---|---|
| N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |