Skip to content
stoqly

Eversource Energy

ES NYSE Electric Utilities Financials FY2016–FY2025

Eversource Energy's revenue rose 13.8% to $13.5 billion in fiscal 2025. Its operating margin was 22.1%, up from 20.2% a year earlier. Free cash flow was −$45 million. It paid out $1.1 billion in dividends and buybacks. The diluted share count rose 3.8%.

Last close · Oct 23, 2026

$67.46

0.6%
Value it Compare
Revenue Total sales reported in the income statement.
$13.5B
13.8% vs prior year
Operating margin Operating income as a share of revenue.
22.1%
1.8 pts
Net income Profit after all expenses, interest and tax.
$1.7B
107.5%
Free cash flow Cash from operations minus capital spending.
−$45.1M
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
6.4%
2.5 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$25.4B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
17.5x
On $3.86 EPS (TTM)

What Eversource Energy does

No business description yet.

Legal name
EVERSOURCE ENERGY
Fiscal year ends
December 31, 2025
Latest annual report
—
Accession · CIK
0001628280-26-008461
0000072741

Revenue and margins

Eversource Energy had $13.5B of revenue in fiscal 2025, up 13.8% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

From fiscal 2016 to 2025, diluted EPS grew 4.9% a year. Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was −$45.1M in fiscal 2025, −0.3% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Eversource Energy returned $1.1B to shareholders in fiscal 2025. The diluted share count rose 3.8%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Value Eversource Energy yourself

Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.

Discounted cash flow

Value per share

—

Adds net cash of −$28.2B and divides by 371.3M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.

Earnings multiple

Value per share

—

Reference multiples: today 17.5x · peers 24.4x · sector 20.7x.

Balance sheet

Cash, debt and the ratios that show how comfortably Eversource Energy can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $66.8M$375M$53.9M$26.7M$135M
Debt incl. finance leases $18.3B$21.1B$24.5B$26.8B$28.3B
Net debt / EBITDA 5.5x5.4x7.6x6.4x5.2x
Debt / equity 1.3x1.4x1.7x1.8x1.8x
Interest coverage 3.4x3.2x2.8x2.2x2.4x
Current ratio 0.6x0.6x0.7x0.8x0.7x
Quick ratio 0.6x0.6x0.7x0.8x0.7x
Total assets $48.5B$53.2B$55.6B$59.6B$63.8B
Total liabilities $33.9B$37.8B$41.4B$44.6B$47.6B
Shareholders' equity $14.6B$15.5B$14.2B$15.0B$16.2B
Net debt (− = net cash) $18.2B$20.7B$24.4B$26.7B$28.2B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

1 insider

Sold, 12 months

$3.3M

7 insiders

Of sales under plans

0%

$0.0M

DateInsiderTradeSharesPriceValueFiling
Aug 25, 2026 Penelope M ConnerEVP-Cust Exp & Energy Strategy Sold 1,500 $71.50 $0.1M Form 4
Aug 24, 2026 Penelope M ConnerEVP-Cust Exp & Energy Strategy Sold 1,500 $71.10 $0.1M Form 4
Jun 4, 2026 Gregory B ButlerExecutive VP & General Counsel Sold 7,000 $69.88 $0.5M Form 4
May 8, 2026 Mudge W RobertTrustee Bought 750 $66.49 $0.0M Form 4
Mar 4, 2026 Penelope M ConnerEVP-Cust Exp & Energy Strategy Sold 1,400 $75.00 $0.1M Form 4
Feb 24, 2026 Cotton M ClevelandTrustee Sold 2,581 $74.87 $0.2M Form 4
Feb 23, 2026 John Y KimTrustee Sold 6,339 $74.49 $0.5M Form 4
Feb 20, 2026 John Y KimTrustee Sold 6,000 $73.56 $0.4M Form 4
Feb 19, 2026 John M. MoreiraEVP, CFO and Treasurer Sold 7,800 $73.90 $0.6M Form 4
Feb 19, 2026 John Y KimTrustee Sold 6,000 $73.57 $0.4M Form 4
Feb 18, 2026 Linda Dorcena ForryTrustee Sold 2,581 $73.06 $0.2M Form 4
Feb 17, 2026 Frederica M WilliamsTrustee Sold 2,581 $73.32 $0.2M Form 4

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY23FY24FY25
Net income is positive ✕ ✓ ✓
Cash from operations is positive ✓ ✓ ✓
Return on assets rose ✕ ✓ ✓
Cash from operations exceeds net income ✓ ✓ ✓
Debt fell relative to assets ✕ ✕ ✓
Current ratio rose ✓ ✓ ✕
Share count didn't rise ✕ ✕ ✕
Gross margin rose — — —
Revenue rose relative to assets ✕ ✕ ✓
F-score 3 / 85 / 86 / 8
Accruals ratio −3.8%−2.3%−3.9%
Altman Z'' 0.640.660.62

Similar companies

Each company's latest fiscal year. Fiscal years end in different months, so periods don't line up exactly.

CompanyMarket capGrowthOp. marginFCF marginROICP/EF-score
Eversource Energy ES $25.4B 13.8% 22.1% −0.3% 6.4% 17.5x 6
Entergy ETR $49.6B 9.0% 24.7% −19.6% 5.6% 27.4x 7 Compare →
Public Service Enterprise Group PEG $35.9B 18.3% 24.5% 0.2% 6.7% 17.9x 7 Compare →
FirstEnergy FE $26.8B 12.0% 14.6% −6.7% 4.6% 25.2x 5 Compare →
Vistra VST $47.5B 3.0% 10.8% 7.4% 7.2% 23.7x 4 Compare →

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $7.6B $7.8B $8.4B $8.5B $8.9B $9.9B $12.3B $11.9B $11.9B $13.5B
Operating income $1.8B $1.9B $1.7B $1.6B $2.0B $2.0B $2.2B $2.4B $2.4B $3.0B
Interest expense $401M $422M $499M $533M $539M $582M $678M $855M $1.1B $1.2B
Pretax income $1.5B $1.6B $1.3B $1.2B $1.6B $1.6B $1.9B −$275M $1.2B $1.8B
Income tax $555M $579M $289M $274M $346M $344M $454M $160M $425M $140M
Net income $950M $996M $1.0B $917M $1.2B $1.2B $1.4B −$435M $819M $1.7B
Diluted EPS $2.96 $3.11 $3.25 $2.81 $3.55 $3.54 $4.05 −$1.26 $2.27 $4.56
Diluted shares 0.32B 0.32B 0.32B 0.32B 0.34B 0.34B 0.35B 0.35B 0.36B 0.37B
Cash flow
Cash from operations $2.2B $2.0B $1.8B $2.0B $1.7B $2.0B $2.4B $1.6B $2.2B $4.1B
Capital expenditure $2.0B $2.3B $2.6B $2.9B $2.9B $3.2B $3.4B $4.3B $4.5B $4.2B
Free cash flow $231M −$352M −$739M −$902M −$1.3B −$1.2B −$1.0B −$2.7B −$2.3B −$45.1M
Depreciation and amortization $787M $864M $1.1B $1.1B $1.2B $1.3B $1.6B $816M $1.8B $2.4B
Stock-based compensation $23.6M $19.7M $21.4M $27.3M $33.9M $28.2M $33.4M $27.8M $30.0M $33.6M
Acquisitions $0.0M $878M $0.0M $0.0M $1.1B $0.0M $0.0M $0.0M $0.0M $0.0M
Share buybacks $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Dividends paid $565M $602M $640M $663M $745M $805M $860M $919M $1.0B $1.1B
Dividends and buybacks $564M $602M $640M $663M $745M $805M $860M $919M $1.0B $1.1B
Balance sheet
Cash and short-term investments $107M $85.9M $209M $117M $265M $66.8M $375M $53.9M $26.7M $135M
Total debt $9.6B $12.3B $13.1B $14.1B $16.2B $18.2B $21.0B $24.4B $26.7B $28.3B
Finance lease liabilities $0.0M $0.0M $0.0M $10.5M $62.6M $59.3M $58.0M $72.7M $67.7M $81.7M
Current assets $2.5B $2.5B $2.3B $2.4B $3.1B $3.3B $4.2B $4.2B $5.1B $5.1B
Current liabilities $3.6B $3.6B $4.1B $3.6B $4.9B $5.8B $6.8B $6.3B $6.7B $7.8B
Inventory $329M $223M $238M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Total assets $32.1B $36.2B $38.2B $41.1B $46.1B $48.5B $53.2B $55.6B $59.6B $63.8B
Total liabilities $21.3B $25.1B $26.8B $28.5B $32.0B $33.9B $37.8B $41.4B $44.6B $47.6B
Shareholders' equity $10.7B $11.1B $11.5B $12.6B $14.1B $14.6B $15.5B $14.2B $15.0B $16.2B
Margins
Operating margin 24.1% 24.4% 20.1% 18.7% 22.3% 20.2% 17.9% 20.1% 20.2% 22.1%
EBITDA margin 34.4% 35.5% 32.8% 31.3% 35.4% 33.8% 31.3% 27.0% 35.2% 39.8%
Net margin 12.4% 12.8% 12.3% 10.8% 13.6% 12.5% 11.5% −3.7% 6.9% 12.6%
FCF margin 3.0% −4.5% −8.8% −10.6% −14.2% −12.3% −8.5% −22.6% −19.5% −0.3%
Returns
Return on capital 5.9% 5.5% 5.6% 4.8% 5.5% 5.0% 4.8% 5.1% 4.0% 6.4%
Return on capital employed 6.6% 6.2% 5.1% 4.4% 5.1% 4.8% 4.9% 5.0% 4.7% 5.5%
Return on equity 9.0% 9.1% 9.2% 7.6% 9.1% 8.6% 9.4% −2.9% 5.6% 10.9%
Return on assets 3.0% 2.9% 2.8% 2.3% 2.8% 2.6% 2.8% −0.8% 1.4% 2.8%
Growth
Revenue growth −4.0% 1.5% 9.0% 0.9% 4.4% 10.8% 24.6% −3.1% −0.1% 13.8%
Net income growth 7.2% 4.8% 4.5% −11.9% 32.3% 1.3% 15.0% −130.8% — 107.5%
EPS growth 7.3% 5.1% 4.5% −13.5% 26.3% −0.3% 14.4% −131.1% — 100.9%
FCF growth — −252.1% — — — — — — — —
Share count change 0.0% −0.1% −0.0% 1.6% 5.2% 1.4% 0.8% 0.8% 2.3% 3.8%
Financial health
Net debt / EBITDA 3.6x 4.5x 4.7x 5.2x 5.1x 5.5x 5.4x 7.6x 6.4x 5.2x
Debt / equity 0.9x 1.1x 1.1x 1.1x 1.2x 1.3x 1.4x 1.7x 1.8x 1.8x
Interest coverage 4.6x 4.5x 3.4x 3.0x 3.7x 3.4x 3.2x 2.8x 2.2x 2.4x
Current ratio 0.7x 0.7x 0.6x 0.7x 0.6x 0.6x 0.6x 0.7x 0.8x 0.7x
Quick ratio 0.6x 0.6x 0.5x 0.7x 0.6x 0.6x 0.6x 0.7x 0.8x 0.7x
Capital allocation
Capex / revenue 25.9% 30.3% 30.4% 34.2% 33.1% 32.2% 28.0% 36.4% 37.7% 30.7%
Stock comp / revenue 0.3% 0.3% 0.3% 0.3% 0.4% 0.3% 0.3% 0.2% 0.3% 0.3%
Payouts / FCF 244.0% — — — — — — — — —
Quality scores
Piotroski F-score 4.0 5.0 5.0 4.0 4.0 3.0 6.0 3.0 5.0 6.0
Altman Z'' 1.0 0.9 0.8 0.9 0.8 0.7 0.7 0.6 0.7 0.6
Accruals ratio −4.0% −2.9% −2.1% −2.8% −1.1% −1.6% −1.9% −3.8% −2.3% −3.9%

Source: SEC EDGAR XBRL filings (CIK 0000072741). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open