
Eversource Energy (ES) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
4.1B
Gross Profit
2.3B
55.62%
Operating Income
926.4M
22.50%
Net Income
552.7M
13.42%
EPS (Diluted)
$1.50
Balance Sheet Metrics
Total Assets
60.2B
Total Liabilities
44.7B
Shareholders Equity
15.5B
Debt to Equity
2.88
Cash Flow Metrics
Operating Cash Flow
1.1B
Free Cash Flow
33.2M
Revenue & Profitability Trend
Eversource Energy Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.9B | 11.9B | 12.3B | 9.9B | 8.9B |
Cost of Goods Sold | 5.7B | 7.1B | 6.9B | 5.1B | 4.5B |
Gross Profit | 6.2B | 4.8B | 5.4B | 4.8B | 4.4B |
Gross Margin % | 51.7% | 40.7% | 44.0% | 48.2% | 49.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | -132.9M | -219.8M | -84.4M | - |
Other Operating Expenses | 671.8M | 691.3M | 658.1M | 592.8M | 535.8M |
Total Operating Expenses | 671.8M | 558.4M | 438.3M | 508.4M | 535.8M |
Operating Income | 2.7B | 2.4B | 2.2B | 2.0B | 2.0B |
Operating Margin % | 22.7% | 20.1% | 17.9% | 20.2% | 22.3% |
Non-Operating Items | |||||
Interest Income | 138.2M | 94.2M | 50.5M | 25.6M | 4.8M |
Interest Expense | 1.1B | 855.4M | 678.3M | 582.3M | 538.5M |
Other Non-Operating Income | -488.7M | -1.9B | 295.6M | 135.7M | 103.8M |
Pre-tax Income | 1.2B | -275.0M | 1.9B | 1.6B | 1.6B |
Income Tax | 424.7M | 159.7M | 453.6M | 344.2M | 346.2M |
Effective Tax Rate % | 34.1% | 0.0% | 24.3% | 21.9% | 22.2% |
Net Income | 819.2M | -434.7M | 1.4B | 1.2B | 1.2B |
Net Margin % | 6.9% | -3.6% | 11.5% | 12.5% | 13.6% |
Key Metrics | |||||
EBITDA | 4.8B | 3.6B | 4.2B | 3.5B | 3.2B |
EPS (Basic) | $2.27 | $-1.27 | $4.05 | $3.55 | $3.56 |
EPS (Diluted) | $2.27 | $-1.27 | $4.05 | $3.54 | $3.55 |
Basic Shares Outstanding | 357482965 | 349580638 | 346783444 | 343972926 | 338836147 |
Diluted Shares Outstanding | 357482965 | 349580638 | 346783444 | 343972926 | 338836147 |
Income Statement Trend
Eversource Energy Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 26.7M | 53.9M | 374.6M | 66.8M | 106.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.7B | 1.4B | 1.5B | 1.2B | 1.2B |
Inventory | 594.6M | 507.3M | 374.4M | 267.5M | 265.6M |
Other Current Assets | 2.5B | 2.0B | 1.7B | 1.5B | 1.3B |
Total Current Assets | 5.1B | 4.2B | 4.2B | 3.3B | 3.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.3B | 2.0B | 1.7B | 1.5B | 1.3B |
Goodwill | 7.1B | 9.1B | 9.0B | 9.0B | 8.9B |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 3.3B | 592.1M | 541.3M | 611.8M | 583.9M |
Total Non-Current Assets | 54.5B | 51.4B | 49.0B | 45.2B | 43.0B |
Total Assets | 59.6B | 55.6B | 53.2B | 48.5B | 46.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.7B | 1.9B | 2.1B | 1.7B | 1.4B |
Short-term Debt | 3.1B | 2.8B | 2.8B | 2.7B | 2.3B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.6B | 1.7B | 1.9B | 1.4B | 1.2B |
Total Current Liabilities | 6.7B | 6.3B | 6.8B | 5.8B | 4.9B |
Non-Current Liabilities | |||||
Long-term Debt | 26.0B | 24.0B | 20.1B | 17.5B | 15.6B |
Deferred Tax Liabilities | 5.4B | 5.3B | 5.1B | 4.6B | 4.1B |
Other Non-Current Liabilities | 1.1B | 961.2M | 888.1M | 971.1M | 948.5M |
Total Non-Current Liabilities | 37.7B | 34.9B | 30.8B | 27.9B | 27.0B |
Total Liabilities | 44.4B | 41.3B | 37.6B | 33.7B | 31.9B |
Equity | |||||
Common Stock | 1.9B | 1.8B | 1.8B | 1.8B | 1.8B |
Retained Earnings | 3.9B | 4.1B | 5.5B | 5.0B | 4.6B |
Treasury Stock | 170.8M | 195.7M | 216.2M | 250.9M | 278.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 15.2B | 14.3B | 15.6B | 14.8B | 14.2B |
Key Metrics | |||||
Total Debt | 29.1B | 26.8B | 22.9B | 20.2B | 18.0B |
Working Capital | -1.6B | -2.1B | -2.6B | -2.6B | -1.8B |
Balance Sheet Composition
Eversource Energy Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 819.2M | -434.7M | 1.4B | 1.2B | 1.2B |
Depreciation & Amortization | 1.8B | 815.7M | 1.6B | 1.3B | 1.2B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -310.5M | -441.9M | -120.2M | -273.5M | -225.9M |
Operating Cash Flow | 1.5B | -430.1M | 2.7B | 1.9B | 1.7B |
Investing Activities | |||||
Capital Expenditures | -4.5B | -4.3B | -3.4B | -3.2B | -2.8B |
Acquisitions | -67.0M | -589.8M | -742.5M | -327.4M | -239.7M |
Investment Purchases | -243.0M | -336.8M | -424.2M | -415.0M | -401.8M |
Investment Sales | 268.2M | 395.6M | 457.6M | 447.9M | 434.1M |
Investing Cash Flow | -4.5B | -4.9B | -4.1B | -3.4B | -4.1B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -1.0B | -926.5M | -867.6M | -813.0M | -752.2M |
Debt Issuance | 4.5B | 5.2B | 4.0B | 3.2B | 2.8B |
Debt Repayment | -2.0B | -2.1B | -1.2B | -1.2B | -370.4M |
Financing Cash Flow | 2.3B | 2.9B | 2.0B | 1.4B | 2.6B |
Free Cash Flow | -2.3B | -2.7B | -1.0B | -1.2B | -1.3B |
Net Change in Cash | -726.6M | -2.4B | 612.1M | -112.4M | 119.6M |
Cash Flow Trend
Eversource Energy Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.22
Forward P/E
13.94
Price to Book
1.60
Price to Sales
1.93
PEG Ratio
13.94
Profitability Ratios
Profit Margin
6.63%
Operating Margin
23.29%
Return on Equity
5.62%
Return on Assets
3.09%
Financial Health
Current Ratio
0.75
Debt to Equity
189.94
Beta
0.64
Per Share Data
EPS (TTM)
$2.28
Book Value per Share
$41.77
Revenue per Share
$35.08
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
es | 24.5B | 29.22 | 1.60 | 5.62% | 6.63% | 189.94 |
NextEra Energy | 156.7B | 26.51 | 3.08 | 7.59% | 22.85% | 152.94 |
Southern Company | 104.1B | 24.45 | 3.06 | 11.23% | 15.10% | 189.66 |
Duke Energy | 97.1B | 20.44 | 1.95 | 9.59% | 15.72% | 170.00 |
American Electric | 60.5B | 16.59 | 2.02 | 13.01% | 17.66% | 150.71 |
Dominion Energy | 52.3B | 20.35 | 1.99 | 9.14% | 16.96% | 151.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.