03/25/2026 | Press release | Distributed by Public on 03/25/2026 14:20
|
/s/ PricewaterhouseCoopers LLP
|
|
Philadelphia, Pennsylvania
|
| February 18, 2026 |
|
December 31,
2025 |
December 31,
2024 |
|||||||
|
ASSETS
|
||||||||
|
Property, plant and equipment
|
$ | 37,955 | $ | 35,059 | ||||
|
Accumulated depreciation
|
(7,379 | ) | (7,021 | ) | ||||
|
Property, plant and equipment, net
|
30,576 | 28,038 | ||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
98 | 96 | ||||||
|
Restricted funds
|
21 | 29 | ||||||
|
Accounts receivable, net of allowance for uncollectible accounts of $
58
and $53, respectively
|
395 | 416 | ||||||
|
Income tax receivable
|
9 | 25 | ||||||
|
Unbilled revenues
|
433 | 315 | ||||||
|
Materials and supplies
|
112 | 103 | ||||||
|
Secured seller promissory note from the sale of the Homeowner Services Group
|
795 | - | ||||||
|
Other
|
328 | 231 | ||||||
|
Total current assets
|
2,191 | 1,215 | ||||||
|
Regulatory and other long-term assets:
|
||||||||
|
Regulatory assets
|
1,132 | 1,150 | ||||||
|
Secured seller promissory note from the sale of the Homeowner Services Group
|
- | 795 | ||||||
|
Operating lease
right-of-use
assets
|
85 | 89 | ||||||
|
Goodwill
|
1,156 | 1,144 | ||||||
|
Other
|
302 | 399 | ||||||
|
Total regulatory and other long-term assets
|
2,675 | 3,577 | ||||||
|
Total assets
|
$ | 35,442 | $ | 32,830 | ||||
|
December 31,
2025 |
December 31,
2024 |
|||||||
|
CAPITALIZATION AND LIABILITIES
|
||||||||
|
Capitalization:
|
||||||||
|
Common stock ($0.01 par value; 500,000,000 shares authorized; 200,605,170 and 200,371,701 shares issued, respectively)
|
$ | 2 | $ | 2 | ||||
|
Paid-in-capital
|
8,642 | 8,598 | ||||||
|
Retained earnings
|
2,575 | 2,112 | ||||||
|
Accumulated other comprehensive income
|
6 | 12 | ||||||
|
Treasury stock, at cost (5,428,008 and 5,451,216 shares, respectively)
|
(388 | ) | (392 | ) | ||||
|
Total common shareholders' equity
|
10,837 | 10,332 | ||||||
|
Long-term debt
|
12,777 | 12,518 | ||||||
|
Redeemable preferred stock at redemption value
|
3 | 3 | ||||||
|
Total long-term debt
|
12,780 | 12,521 | ||||||
|
Total capitalization
|
23,617 | 22,853 | ||||||
|
Current liabilities:
|
||||||||
|
Short-term debt
|
1,588 | 879 | ||||||
|
Current portion of long-term debt
|
1,479 | 637 | ||||||
|
Accounts payable
|
378 | 346 | ||||||
|
Accrued liabilities
|
830 | 791 | ||||||
|
Accrued taxes
|
134 | 156 | ||||||
|
Accrued interest
|
140 | 111 | ||||||
|
Other
|
198 | 230 | ||||||
|
Total current liabilities
|
4,747 | 3,150 | ||||||
|
Regulatory and other long-term liabilities:
|
||||||||
|
Advances for construction
|
435 | 383 | ||||||
|
Deferred income taxes and investment tax credits
|
3,190 | 2,881 | ||||||
|
Regulatory liabilities
|
1,416 | 1,416 | ||||||
|
Operating lease liabilities
|
74 | 76 | ||||||
|
Accrued pension expense
|
167 | 217 | ||||||
|
Other
|
166 | 277 | ||||||
|
Total regulatory and other long-term liabilities
|
5,448 | 5,250 | ||||||
|
Contributions in aid of construction
|
1,630 | 1,577 | ||||||
|
Commitments and contingencies (See Note 16)
|
||||||||
|
Total capitalization and liabilities
|
$ | 35,442 | $ | 32,830 | ||||
|
For the Years Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Operating revenues
|
$ | 5,140 | $ | 4,684 | $ | 4,234 | ||||||
|
Operating expenses:
|
||||||||||||
|
Operation and maintenance
|
2,019 | 1,858 | 1,720 | |||||||||
|
Depreciation and amortization
|
894 | 788 | 704 | |||||||||
|
General taxes
|
348 | 320 | 307 | |||||||||
|
Other
|
- | - | (1 | ) | ||||||||
|
Total operating expenses, net
|
3,261 | 2,966 | 2,730 | |||||||||
|
Operating income
|
1,879 | 1,718 | 1,504 | |||||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(615 | ) | (523 | ) | (460 | ) | ||||||
|
Interest income
|
90 | 94 | 73 | |||||||||
|
Non-operating
benefit costs, net
|
16 | 28 | 32 | |||||||||
|
Other, net
|
52 | 42 | 47 | |||||||||
|
Total other income (expense)
|
(457 | ) | (359 | ) | (308 | ) | ||||||
|
Income before income taxes
|
1,422 | 1,359 | 1,196 | |||||||||
|
Provision for income taxes
|
311 | 308 | 252 | |||||||||
|
Net income attributable to common shareholders
|
$ | 1,111 | $ | 1,051 | $ | 944 | ||||||
|
Basic earnings per share: (a)
|
||||||||||||
|
Net income attributable to common shareholders
|
$ | 5.69 | $ | 5.39 | $ | 4.90 | ||||||
|
Diluted earnings per share: (a)
|
||||||||||||
|
Net income attributable to common shareholders
|
$ | 5.69 | $ | 5.39 | $ | 4.90 | ||||||
|
Weighted average common shares outstanding:
|
||||||||||||
|
Basic
|
195 | 195 | 193 | |||||||||
|
Diluted
|
195 | 195 | 193 | |||||||||
| (a) |
Amounts may not calculate due to rounding.
|
|
For the Years Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Net income attributable to common shareholders
|
$ | 1,111 | $ | 1,051 | $ | 944 | ||||||
|
Other comprehensive (loss) income, net of tax:
|
||||||||||||
|
Change in employee benefit plan funded status, net of tax of $0, $0 and $(2) in 2025, 2024 and 2023, respectively
|
- | 1 | (3 | ) | ||||||||
|
Defined benefit pension plan amortization of actuarial loss, net of tax of $0 in 2025, 2024 and 2023
|
1 | - | 4 | |||||||||
|
Unrealized (loss) gain on cash flow hedges, net of tax of $(2), $9 and $0 in 2025, 2024 and 2023, respectively
|
(4 | ) | 39 | (8 | ) | |||||||
|
Unrealized (loss) gain on
available-for-sale
fixed-income securities, net of tax of $(1), $0, $0 in 2025, 2024 and 2023, respectively
|
(3 | ) | (2 | ) | 4 | |||||||
|
Net other comprehensive (loss) income
|
(6 | ) | 38 | (3 | ) | |||||||
|
Comprehensive income attributable to common shareholders
|
$ | 1,105 | $ | 1,089 | $ | 941 | ||||||
|
For the Years Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
|
Net income
|
$ | 1,111 | $ | 1,051 | $ | 944 | ||||||
|
Adjustments to reconcile to net cash flows provided by operating activities:
|
||||||||||||
|
Depreciation and amortization
|
894 | 788 | 704 | |||||||||
|
Deferred income taxes and amortization of investment tax credits
|
135 | 156 | 208 | |||||||||
|
Provision for losses on accounts receivable
|
48 | 31 | 24 | |||||||||
|
Pension and
non-pension
postretirement benefits
|
1 | (3 | ) | (6 | ) | |||||||
|
Other
non-cash,
net
|
(30 | ) | 34 | (27 | ) | |||||||
|
Changes in assets and liabilities:
|
||||||||||||
|
Receivables and unbilled revenues
|
(145 | ) | (107 | ) | (56 | ) | ||||||
|
Income tax receivable
|
16 | 61 | 28 | |||||||||
|
Pension and
non-pension
postretirement benefit contributions
|
(49 | ) | (52 | ) | (49 | ) | ||||||
|
Accounts payable and accrued liabilities
|
97 | 111 | 70 | |||||||||
|
Accrued taxes
|
(30 | ) | 92 | 21 | ||||||||
|
Other assets and liabilities, net
|
11 | (117 | ) | 13 | ||||||||
|
Net cash provided by operating activities
|
2,059 | 2,045 | 1,874 | |||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
|
Capital expenditures
|
(3,126 | ) | (2,856 | ) | (2,575 | ) | ||||||
|
Acquisitions, net of cash acquired
|
(71 | ) | (417 | ) | (81 | ) | ||||||
|
Removal costs from property, plant and equipment retirements, net
|
(175 | ) | (152 | ) | (159 | ) | ||||||
|
Purchases of
available-for-sale
fixed-income securities
|
(46 | ) | (135 | ) | - | |||||||
|
Proceeds from sales and maturities of
available-for-sale
fixed-income securities
|
109 | 181 | - | |||||||||
|
Net cash used in investing activities
|
(3,309 | ) | (3,379 | ) | (2,815 | ) | ||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
|
Proceeds from long-term debt, net of discount
|
1,781 | 1,437 | 1,264 | |||||||||
|
Repayments of long-term debt
|
(664
|
)
|
(475
|
)
|
(282
|
)
|
||||||
|
Net proceeds from common stock financing
|
- | - | 1,688 | |||||||||
|
Net short-term borrowings (repayments) with maturities less than three months
|
709 | 700 | (996 | ) | ||||||||
|
Advances and contributions in aid of construction, net of refunds of $31, $33 and $25 in 2025, 2024 and 2023, respectively
|
67 | 39 | 60 | |||||||||
|
Debt issuance costs
|
(17 | ) | (14 | ) | (16 | ) | ||||||
|
Dividends paid
|
(633 | ) | (585 | ) | (532 | ) | ||||||
|
Other, net
|
6 | 8 | 2 | |||||||||
|
Net cash provided by financing activities
|
1,249 | 1,110 | 1,188 | |||||||||
|
Net (decrease) increase in cash, cash equivalents and restricted funds
|
(1
|
)
|
(224
|
)
|
247
|
|||||||
|
Cash, cash equivalents and restricted funds at beginning of period
|
140
|
364
|
117
|
|||||||||
|
Cash, cash equivalents and restricted funds at end of period
|
$ | 139 | $ | 140 | $ | 364 | ||||||
|
Cash paid during the year for:
|
||||||||||||
|
Interest, net of capitalized amount
|
$
|
568
|
$
|
483
|
$
|
445
|
||||||
|
Non-cash
investing activity:
|
||||||||||||
|
Capital expenditures acquired on account but unpaid as of year end
|
$ | 350 | $ | 347 | $ | 399 | ||||||
|
Acquisition financed by treasury stock
|
$ | 11 | $ | - | $ | - | ||||||
|
Non-cash
financing activity:
|
||||||||||||
|
Settlements of long-term debt
|
$ | 27 | $ | - | $ | - | ||||||
|
Common Stock
|
Paid-in
Capital |
Retained
Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Treasury Stock
|
Total
Shareholders' Equity |
|||||||||||||||||||||||||||
|
Shares
|
Par Value
|
Shares
|
At Cost
|
|||||||||||||||||||||||||||||
|
Balance as of December 31, 2022
|
187.4 | $ | 2 | $ | 6,824 | $ | 1,267 | $ | (23 | ) | (5.4 | ) | $ | (377 | ) | $ | 7,693 | |||||||||||||||
|
Net income attributable to common shareholders
|
- | - | - | 944 | - | - | - | 944 | ||||||||||||||||||||||||
|
Common stock issuances (a)
|
12.7 | - | 1,726 | - | - | (0.1 | ) | (11 | ) | 1,715 | ||||||||||||||||||||||
|
Net other comprehensive loss
|
- | - | - | - | (3 | ) | - | - | (3 | ) | ||||||||||||||||||||||
|
Dividends ($2.83 declared per common share)
|
- | - | - | (552 | ) | - | - | - | (552 | ) | ||||||||||||||||||||||
|
Balance as of December 31, 2023
|
200.1 | $ | 2 | $ | 8,550 | $ | 1,659 | $ | (26 | ) | (5.5 | ) | $ | (388 | ) | $ | 9,797 | |||||||||||||||
|
Net income attributable to common shareholders
|
- | - | - | 1,051 | - | - | - | 1,051 | ||||||||||||||||||||||||
|
Common stock issuances (a)
|
0.3 | - | 48 | - | - | - | (4 | ) | 44 | |||||||||||||||||||||||
|
Net other comprehensive income
|
- | - | - | - | 38 | - | - | 38 | ||||||||||||||||||||||||
|
Dividends ($3.06 declared per common share)
|
- | - | - | (598 | ) | - | - | - | (598 | ) | ||||||||||||||||||||||
|
Balance as of December 31, 2024
|
200.4 | $ | 2 | $ | 8,598 | $ | 2,112 | $ | 12 | (5.5 | ) | $ | (392 | ) | $ | 10,332 | ||||||||||||||||
|
Net income attributable to common shareholders
|
- | - | - | 1,111 | - | - | - | 1,111 | ||||||||||||||||||||||||
|
Common stock issuances (a)
|
0.2 | - | 44 | - | - | - | (6 | ) | 38 | |||||||||||||||||||||||
|
Acquisitions via treasury stock
|
- | - | - | - | - | 0.1 | 10 | 10 | ||||||||||||||||||||||||
|
Net other comprehensive loss
|
- | - | - | - | (6 | ) | - | - | (6 | ) | ||||||||||||||||||||||
|
Dividends ($3.31 declared per common share)
|
- | - | - | (648 | ) | - | - | - | (648 | ) | ||||||||||||||||||||||
|
Balance as of December 31, 2025
|
200.6 | $ | 2 | $ | 8,642 | $ | 2,575 | $ | 6 | (5.4 | ) | $ | (388 | ) | $ | 10,837 | ||||||||||||||||
| (a) |
Includes stock-based compensation, employee stock purchase plan and dividend reinvestment and direct stock purchase plan activity.
|
|
2025
|
2024
|
|||||||
|
Cash and cash equivalents
|
$ | 98 | $ | 96 | ||||
|
Restricted funds
|
21 | 29 | ||||||
|
Restricted funds included in other long-term assets
|
20 | 15 | ||||||
|
Cash and cash equivalents and restricted funds as presented on the Consolidated Statements of Cash Flows
|
$ | 139 | $ | 140 | ||||
|
2025
|
2024
|
2023
|
||||||||||
|
Allowance for other funds used during construction
|
$ | 42 | $ | 38 | $ | 41 | ||||||
|
Allowance for borrowed funds used during construction
|
26 | 21 | 24 | |||||||||
|
Standard
|
Description
|
Date of
Adoption |
Application
|
Effect on the Consolidated
Financial Statements |
||||
| Income Taxes | The guidance in this standard requires disclosure of a tax rate reconciliation table, in both percentages and reporting currency amounts, which includes additional categories of information about federal, state, and foreign income taxes and provides further details about reconciling items in certain categories that meet a quantitative threshold. The guidance also requires an annual disclosure of income taxes paid, net of refunds, disaggregated by federal, state, and foreign taxes paid, and further disaggregated by jurisdiction based on a quantitative threshold. The standard includes other disclosure requirements and eliminates certain existing disclosure requirements. | January 1, 2025 | Retrospective | The Company adopted the standard as of December 31, 2025, including a recast of 2024 and 2023 information, by including additional required disclosures within the Notes to the Consolidated Financial Statements. See Note 14-Income Taxes for further details. |
|
Standard
|
Description
|
Date of
Adoption
|
Application
|
Effect on the Consolidated
Financial Statements |
||||
| Income Statement Disaggregation | The guidance in this standard enhances disclosures related to income statement expenses to further disaggregate expenses in the footnotes to the financial statements. The standard requires disaggregation of any relevant expense caption presented on the face of the income statement that contains the following expense categories: purchases of inventory, employee compensation, depreciation, intangible asset amortization, and depletion. Further, the standard requires disclosure of the total amount and the entity's definition of selling expenses. | Annual periods beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027 | Prospective, with retrospective application also permitted. | The Company is evaluating the impact on its Consolidated Financial Statements and the timing of adoption. | ||||
| Induced Conversions of Convertible Debt Instruments | The guidance in this standard clarifies the requirements for determining whether to account for certain settlements of convertible debt instruments as induced conversions or extinguishments. The guidance requires an entity to account for a settlement as an induced conversion if the inducement offer includes the issuance of all of the consideration issuable under the conversion privileges provided in the terms of the existing convertible debt instrument. | Annual periods beginning after December 15, 2025 and interim reporting periods within those annual reporting periods | Prospective, with retrospective application also permitted. | The Company is evaluating the impact on its Consolidated Financial Statements and the timing of adoption. | ||||
|
Accounting for
Internal-Use
Software
|
The guidance in this standard removes all reference to prescriptive and sequential software development stages, requiring an entity to start capitalizing software costs when the following criteria are both met: | Annual periods beginning after December 15, 2027 and interim | Prospective, with a modified transition or retrospective application also permitted | The Company is evaluating the impact on its Consolidated Financial Statements and the timing of adoption. | ||||
|
Standard
|
Description
|
Date of
Adoption
|
Application
|
Effect on the Consolidated
Financial Statements |
||||
|
(i) management has authorized and committed to funding the software project and (ii) it is probable that the project will be completed and the software will be used to perform the function intended. Further, the standard requires disclosure for all capitalized
internal-use
software costs and removes the requirement for intangibles disclosures for capitalized
internal-use
software.
|
reporting periods within those annual reporting periods | |||||||
| Accounting for Government Grants Received by Business Entities | Introduces authoritative GAAP guidance for accounting and disclosure of government grants received by business entities, addressing the previous lack of specific guidance and reducing diversity in practice. The standard requires grants to be recognized when compliance with conditions is probable and receipt is likely, and allows presentation either as deferred income or as a reduction of related costs. | Annual periods beginning after December 15, 2028 and interim reporting periods within those annual reporting periods | Modified prospective, modified retrospective, or retrospective applications are permitted | The Company is evaluating the impact on its Consolidated Financial Statements and the timing of adoption. | ||||
|
Effective Date
|
Amount
|
|||||||
|
General rate cases by state:
|
||||||||
|
Kentucky
|
December 16, 2025 | $ | 18 | |||||
|
Hawaii
|
August 1, 2025 | 1 | ||||||
|
Iowa
|
August 1, 2025 (a) | 13 | ||||||
|
Missouri
|
May 28, 2025 | 63 | ||||||
|
Indiana, Step Increase
|
May 14, 2025 | 17 | ||||||
|
Virginia
|
February 24, 2025 (b) | 15 | ||||||
|
Tennessee
|
January 21, 2025 | 1 | ||||||
|
Illinois
|
January 1, 2025 | 105 | ||||||
|
California, Step Increase
|
January 1, 2025 | 17 | ||||||
|
Total general rate case authorizations
|
$ | 250 | ||||||
| (a) |
Interim rates of $5 million were effective May 11, 2024. The Iowa Utilities Commission issued its final order on May 21, 2025.
|
| (b) |
Interim rates were effective May 1, 2024, and the difference between interim and final approved rates were subject to refund. The Virginia State Corporation Commission issued its final order on February 24, 2025.
|
|
Effective Date
|
Amount
|
|||||||
|
General rate cases by state:
|
||||||||
|
California, Attrition Increase
|
January 1, 2026 | $ | 14 | |||||
|
Total general rate case authorizations
|
$ | 14 | ||||||
|
Effective Date
|
Amount
|
|||||||
|
Infrastructure surcharges by state:
|
||||||||
|
New Jersey
|
November 29, 2025 | $ | 26 | |||||
|
Pennsylvania
|
October 1, 2025 | 5 | ||||||
|
New Jersey
|
May 30, 2025 | 15 | ||||||
|
Missouri
|
February 7, 2025 | 17 | ||||||
|
Kentucky
|
January 1, 2025 | 2 | ||||||
|
West Virginia
|
January 1, 2025 | 4 | ||||||
|
Total infrastructure surcharge authorizations
|
$ | 69 | ||||||
|
Effective Date
|
Amount
|
|||||||
|
Infrastructure surcharge filings by state:
|
||||||||
|
Pennsylvania
|
January 1, 2026 | $ | 11 | |||||
|
Illinois
|
January 1, 2026 | 5 | ||||||
|
Total infrastructure surcharge filings
|
$ | 16 | ||||||
|
2025
|
2024
|
|||||||
|
Removal costs recoverable through rates
|
$ | 323 | $ | 356 | ||||
|
Deferred pension expense
|
276 | 318 | ||||||
|
Customer lead line replacements
|
80 | 86 | ||||||
|
Unamortized debt expense
|
84 | 84 | ||||||
|
Regulatory balancing accounts
|
65 | 71 | ||||||
|
Programmed maintenance expense
|
60 | 57 | ||||||
|
Purchase premium recoverable through rates
|
49 | 50 | ||||||
|
Other
|
195 | 128 | ||||||
|
Total
(non-current)
regulatory assets
|
1,132 | 1,150 | ||||||
|
Current regulatory assets (a)
|
22 | 19 | ||||||
|
Total regulatory assets
|
$ | 1,154 | $ | 1,169 | ||||
| (a) |
Current regulatory assets are included in other current assets on the Consolidated Balance Sheets.
|
|
2025
|
2024
|
|||||||
|
Income taxes recovered through rates
|
$ | 959 | $ | 1,016 | ||||
|
Removal costs recovered through rates
|
248 | 245 | ||||||
|
PFAS Multi-district litigation settlements
|
91 | - | ||||||
|
Postretirement benefit liability
|
43 | 71 | ||||||
|
Other
|
75 | 84 | ||||||
|
Total
(non-current)
regulatory liabilities
|
1,416 | 1,416 | ||||||
|
Current regulatory liabilities (a)
|
24 | - | ||||||
|
Total regulatory liabilities
|
$ | 1,440 | $ | 1,416 | ||||
| (a) |
Current regulatory liabilities, which as of December 31, 2025, primarily consisted of PFAS Multi-district litigation settlements, are included in other current liabilities on the Consolidated Balance Sheets.
|
|
Revenues from
Contracts with Customers |
Other Revenues
Not from Contracts with Customers (a) |
Total Operating
Revenues |
||||||||||
|
Regulated Businesses:
|
||||||||||||
|
Water services:
|
||||||||||||
|
Residential
|
$ | 2,557 | $ | - | $ | 2,557 | ||||||
|
Commercial
|
981 | - | 981 | |||||||||
|
Fire service
|
189 | - | 189 | |||||||||
|
Industrial
|
195 | - | 195 | |||||||||
|
Public and other
|
311 | - | 311 | |||||||||
|
Total water services
|
4,233 | - | 4,233 | |||||||||
|
Wastewater services:
|
||||||||||||
|
Residential
|
287 | - | 287 | |||||||||
|
Commercial
|
86 | - | 86 | |||||||||
|
Industrial
|
10 | - | 10 | |||||||||
|
Public and other
|
39 | - | 39 | |||||||||
|
Total wastewater services
|
422 | - | 422 | |||||||||
|
Miscellaneous utility charges
|
49 | - | 49 | |||||||||
|
Alternative revenue programs
|
- | 12 | 12 | |||||||||
|
Lease contract revenue
|
- | 7 | 7 | |||||||||
|
Total Regulated Businesses
|
4,704 | 19 | 4,723 | |||||||||
|
Other
|
417 | - | 417 | |||||||||
|
Total operating revenues
|
$ | 5,121 | $ | 19 | $ | 5,140 | ||||||
| (a) |
Includes revenues associated with alternative revenue programs, lease contracts and intercompany rent, which are outside the scope of ASC 606, and accounted for under other existing GAAP.
|
|
Revenues from
Contracts with Customers |
Other Revenues
Not from Contracts with Customers (a) |
Total Operating
Revenues |
||||||||||
|
Regulated Businesses:
|
||||||||||||
|
Water services:
|
||||||||||||
|
Residential
|
$ | 2,344 | $ | 5 | $ | 2,349 | ||||||
|
Commercial
|
881 | 4 | 885 | |||||||||
|
Fire service
|
164 | - | 164 | |||||||||
|
Industrial
|
182 | 2 | 184 | |||||||||
|
Public and other
|
291 | - | 291 | |||||||||
|
Total water services
|
3,862 | 11 | 3,873 | |||||||||
|
Wastewater services:
|
||||||||||||
|
Residential
|
243 | 2 | 245 | |||||||||
|
Commercial
|
70 | - | 70 | |||||||||
|
Industrial
|
12 | - | 12 | |||||||||
|
Public and other
|
36 | - | 36 | |||||||||
|
Total wastewater services
|
361 | 2 | 363 | |||||||||
|
Miscellaneous utility charges
|
42 | - | 42 | |||||||||
|
Alternative revenue programs
|
- | 10 | 10 | |||||||||
|
Lease contract revenue
|
- | 8 | 8 | |||||||||
|
Total Regulated Businesses
|
4,265 | 31 | 4,296 | |||||||||
|
Other
|
388 | - | 388 | |||||||||
|
Total operating revenues
|
$ | 4,653 | $ | 31 | $ | 4,684 | ||||||
| (a) |
Includes revenues associated with provisional rates, alternative revenue programs, lease contracts and intercompany rent, which are outside the scope of ASC 606, and accounted for under other existing GAAP.
|
|
Revenues from
Contracts with Customers |
Other Revenues
Not from Contracts with Customers (a) |
Total Operating
Revenues |
||||||||||
|
Regulated Businesses:
|
||||||||||||
|
Water services:
|
||||||||||||
|
Residential
|
$ | 2,143 | $ | - | $ | 2,143 | ||||||
|
Commercial
|
798 | - | 798 | |||||||||
|
Fire service
|
158 | - | 158 | |||||||||
|
Industrial
|
167 | - | 167 | |||||||||
|
Public and other
|
274 | - | 274 | |||||||||
|
Total water services
|
3,540 | - | 3,540 | |||||||||
|
Wastewater services:
|
||||||||||||
|
Residential
|
228 | - | 228 | |||||||||
|
Commercial
|
62 | - | 62 | |||||||||
|
Industrial
|
8 | - | 8 | |||||||||
|
Public and other
|
29 | - | 29 | |||||||||
|
Total wastewater services
|
327 | - | 327 | |||||||||
|
Miscellaneous utility charges
|
35 | - | 35 | |||||||||
|
Alternative revenue programs
|
- | 10 | 10 | |||||||||
|
Lease contract revenue
|
- | 8 | 8 | |||||||||
|
Total Regulated Businesses
|
3,902 | 18 | 3,920 | |||||||||
|
Other
|
315 | (1 | ) | 314 | ||||||||
|
Total operating revenues
|
$ | 4,217 | $ | 17 | $ | 4,234 | ||||||
| (a) |
Includes revenues associated with alternative revenue programs, lease contracts and intercompany rent, which are outside the scope of ASC 606, and accounted for under other existing GAAP.
|
|
2025
|
2024
|
Range of Remaining
Useful Lives |
Weighted Average
Useful Life |
|||||||||||||
|
Utility plant:
|
||||||||||||||||
|
Land and other
non-depreciable
assets
|
$ | 317 | $ | 302 | ||||||||||||
|
Sources of supply
|
1,252 | 1,124 | 20 to 114 years | 45 years | ||||||||||||
|
Treatment and pumping
|
5,093 | 4,786 | 2 to 119 years | 40 years | ||||||||||||
|
Transmission and distribution
|
15,807 | 14,745 | 15 to 128 years | 65 years | ||||||||||||
|
Services, meters and fire hydrants
|
7,046 | 6,356 | 2 to 109 years | 28 years | ||||||||||||
|
General structures and equipment
|
3,116 | 2,813 | 2 to 109 years | 16 years | ||||||||||||
|
Waste collection
|
2,124 | 1,986 | 5 to 145 years | 52 years | ||||||||||||
|
Waste treatment, pumping and disposal
|
1,530 | 1,425 | 4 to 165 years | 32 years | ||||||||||||
|
Construction work in progress
|
1,548 | 1,359 | ||||||||||||||
|
Other plant
|
19 | 22 | 1 to 54 years | 18 years | ||||||||||||
|
Total utility plant
|
37,852 | 34,918 | ||||||||||||||
|
Nonutility property
|
103 | 141 | 3 to 50 years | 16 years | ||||||||||||
|
Total property, plant and equipment
|
$ | 37,955 | $ | 35,059 | ||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Balance as of January 1
|
$ | (53 | ) | $ | (51 | ) | $ | (60 | ) | |||
|
Amounts charged to expense
|
(48 | ) | (31 | ) | (24 | ) | ||||||
|
Amounts written off
|
43 | 29 | 33 | |||||||||
|
Balance as of December 31
|
$ | (58 | ) | $ | (53 | ) | $ | (51 | ) | |||
|
Regulated Businesses
|
Other
|
Consolidated
|
||||||||||||||||||||||||||
|
Cost
|
Accumulated
Impairment |
Cost
|
Accumulated
Impairment |
Cost
|
Accumulated
Impairment |
Total Net
|
||||||||||||||||||||||
|
Balance as of January 1, 2024
|
$ | 3,470 | $ | (2,332 | ) | $ | 113 | $ | (108 | ) | $ | 3,583 | $ | (2,440 | ) | $ | 1,143 | |||||||||||
|
Goodwill from acquisitions
|
1 | - | - | - | 1 | - | 1 | |||||||||||||||||||||
|
Balance as of December 31, 2024
|
$ | 3,471 | $ | (2,332 | ) | $ |
113
|
$ | (108 | ) | $ |
3,584
|
$ | (2,440 | ) | $ |
1,144
|
|||||||||||
|
Goodwill from acquisitions
|
12 | - | - | - | 12 | - | 12 | |||||||||||||||||||||
|
Balance as of December 31, 2025
|
$ | 3,483 | $ | (2,332 | ) | $ |
113
|
$ | (108 | ) | $ |
3,596
|
$ | (2,440 | ) | $ |
1,156
|
|||||||||||
|
Defined Benefit Plans
|
Gain (Loss)
on Cash Flow Hedge |
Gain (Loss)
on Fixed- Income Securities |
Accumulated
Other Comprehensive Income (Loss) |
|||||||||||||||||||||
|
Employee
Benefit Plan Funded Status |
Amortization
of Prior Service Cost |
Amortization
of Actuarial Loss |
||||||||||||||||||||||
|
Beginning balance as of January 1, 2023
|
$ | (93 | ) | $ | 1 | $ | 70 | $ | (1 | ) | $ | - | $ | (23 | ) | |||||||||
|
Other comprehensive (loss) income before reclassification
|
(3 | ) | - | - | (8 | ) | 4 | (7 | ) | |||||||||||||||
|
Amounts reclassified from accumulated other comprehensive income
|
- | - | 4 | - | - | 4 | ||||||||||||||||||
|
Net other comprehensive (loss) income
|
(3 | ) | - | 4 | (8 | ) | 4 | (3 | ) | |||||||||||||||
|
Ending balance as of December 31, 2023
|
$ | (96 | ) | $ | 1 | $ | 74 | $ | (9 | ) | $ | 4 | $ | (26 | ) | |||||||||
|
Other comprehensive income (loss) before reclassification
|
1 | - | - | 39 | (2 | ) | 38 | |||||||||||||||||
|
Net other comprehensive income (loss)
|
1 | - | - | 39 | (2 | ) | 38 | |||||||||||||||||
|
Ending balance as of December 31, 2024
|
$ | (95 | ) | $ | 1 | $ | 74 | $ | 30 | $ | 2 | $ | 12 | |||||||||||
|
Other comprehensive (loss) income before reclassification
|
- | - | - | (4 | ) | 1 | (3 | ) | ||||||||||||||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
- | - | 1 | - | (4 | ) | (3 | ) | ||||||||||||||||
|
Net other comprehensive income (loss)
|
- | - | 1 | (4 | ) | (3 | ) | (6 | ) | |||||||||||||||
|
Ending balance as of December 31, 2025
|
$ | (95 | ) | $ | 1 | $ | 75 | $ | 26 | $ | (1 | ) | $ | 6 | ||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
December
|
$ | 0.8275 | $ | 0.7650 | $ | 0.7075 | ||||||
|
September
|
$ | 0.8275 | $ | 0.7650 | $ | 0.7075 | ||||||
|
June
|
$ | 0.8275 | $ | 0.7650 | $ | 0.7075 | ||||||
|
March
|
$ | 0.7650 | $ | 0.7075 | $ | 0.6550 | ||||||
|
2025
|
2024
|
2023
|
||||||||||
|
RSUs and PSUs
|
$ | 30 | $ | 34 | $ | 23 | ||||||
|
Nonqualified employee stock purchase plan
|
2 | 2 | 2 | |||||||||
|
Stock-based compensation
|
32 | 36 | 25 | |||||||||
|
Income tax benefit
|
(7 | ) | (8 | ) | (6 | ) | ||||||
|
Stock-based compensation expense, net of tax
|
$ | 25 | $ | 28 | $ | 19 | ||||||
|
Shares
(in thousands)
|
Weighted Average
Grant Date Fair Value (per share) |
|||||||
|
Non-vested
total as of December 31, 2024
|
75 | $ | 131.20 | |||||
|
Granted
|
95 | 129.42 | ||||||
|
Vested
|
(60 | ) | 133.39 | |||||
|
Forfeited
|
(11 | ) | 127.01 | |||||
|
Non-vested
total as of December 31, 2025
|
99 | $ | 128.63 | |||||
|
Shares
(in thousands)
|
Weighted Average
Grant Date Fair Value (per share) |
|||||||
|
Non-vested
total as of December 31, 2024
|
322 | $ | 130.04 | |||||
|
Granted
|
211 | 128.59 | ||||||
|
Vested
|
(74 | ) | 147.45 | |||||
|
Forfeited
|
(81 | ) | 106.41 | |||||
|
Non-vested
total as of December 31, 2025
|
378 | $ | 130.93 | |||||
|
2025
|
2024
|
2023
|
||||||||||
|
Expected volatility
|
23.25 | % | 22.98 | % | 25.45 | % | ||||||
|
Risk-free interest rate
|
4.27 | % | 4.39 | % | 4.31 | % | ||||||
|
Expected life (years)
|
3.0 | 3.0 | 3.0 | |||||||||
|
Grant date fair value per share
|
$ | 118.29 | $ | 118.95 | $ | 168.00 | ||||||
|
Rate
|
Weighted
Average Rate |
Maturity
|
2025
|
2024
|
||||||||||||||||
|
Long-term debt of AWCC: (a)
|
||||||||||||||||||||
|
Senior notes-fixed rate
|
2.30%-8.27%
|
4.24% |
2026-2055
|
$ | 12,961 | $ | 11,786 | |||||||||||||
|
Private activity bonds and government funded debt-fixed rate
|
0.00%-3.88% | 3.07% | 2028-2045 | 187 | 187 | |||||||||||||||
|
Long-term debt of other American Water subsidiaries:
|
||||||||||||||||||||
|
Private activity bonds and government funded debt-fixed rate
|
0.00%-5.00% | 2.41% | 2026-2061 | 717 | 761 | |||||||||||||||
|
Mortgage bonds-fixed rate
|
6.35%-9.19% | 7.37% | 2026-2039 | 435 | 456 | |||||||||||||||
|
Mandatorily redeemable preferred stock
|
8.47%-9.75% | 8.64% | 2036 | 3 | 3 | |||||||||||||||
|
Long-term debt
|
4.23% | 14,303 | 13,193 | |||||||||||||||||
|
Unamortized debt discount, net (b)
|
(27 | ) | (20 | ) | ||||||||||||||||
|
Unamortized debt issuance costs
|
(17 | ) | (15 | ) | ||||||||||||||||
|
Less current portion of long-term debt
|
(1,479 | ) | (637 | ) | ||||||||||||||||
|
Total long-term debt
|
$ | 12,780 | $ | 12,521 | ||||||||||||||||
| (a) |
This indebtedness is considered "debt" for purposes of a support agreement between parent company and AWCC, which serves as a functional equivalent of a full and unconditional guarantee by parent company of AWCC's payment obligations under such indebtedness.
|
| (b) |
Includes debt discount, net of fair value adjustments previously recognized in acquisition purchase accounting.
|
|
Amount
|
||||
|
2026
|
$ | 1,479 | ||
|
2027
|
646 | |||
|
2028
|
869 | |||
|
2029
|
938 | |||
|
2030
|
517 | |||
|
Thereafter
|
9,854 | |||
|
Company
|
Type
|
Rate
|
Weighted
Average Rate |
Maturity
|
Amount
|
|||||||||
|
AWCC
|
Senior notes-fixed rate | 5.25% | 5.25 | % | 2035 | $ | 800 | |||||||
|
AWCC
|
Senior notes-fixed rate | 5.70% | 5.70 | % | 2055 | 900 | ||||||||
|
Other American Water subsidiaries
|
Private activity bonds and government funded debt-fixed rate |
0.00%-3.71%
|
2.30 | % |
2028-2057
|
89 | ||||||||
|
Total issuances
|
$ | 1,789 | ||||||||||||
|
Company
|
Type
|
Rate
|
Weighted
Average Rate |
Maturity
|
Amount
|
|||||||
|
AWCC
|
Senior notes-fixed rate | 3.40% | 3.40% | 2025 | $ | 525 | ||||||
|
Other American Water subsidiaries
|
Private activity bonds and government funded debt-fixed rate |
0.00%-5.00%
|
0.37% |
2025-2061
|
145 | |||||||
|
Other American Water subsidiaries
|
Mortgage bonds-fixed rate | 8.15%-8.58% | 8.23% | 2025 | 21 | |||||||
|
Total retirements and redemptions
|
$ | 691 | ||||||||||
|
2025
|
||||||||||||
|
Commercial
Paper Limit |
Letters of Credit
|
Total (a)
|
||||||||||
|
Total availability
|
$ | 2,600 | $ | 150 | $ | 2,750 | ||||||
|
Outstanding debt
|
(1,590 | ) | (84 | ) | (1,674 | ) | ||||||
|
Remaining availability as of December 31, 2025
|
$ | 1,010 | $ | 66 | $ | 1,076 | ||||||
| (a) |
Total remaining availability of $1.1 billion as of December 31, 2025, was accessible through revolver draws.
|
|
2024
|
||||||||||||
|
Commercial
Paper Limit |
Letters of Credit
|
Total (a)
|
||||||||||
|
Total availability
|
$ | 2,600 | $ | 150 | $ | 2,750 | ||||||
|
Outstanding debt
|
(880 | ) | (82 | ) | (962 | ) | ||||||
|
Remaining availability as of December 31, 2024
|
$ | 1,720 | $ | 68 | $ | 1,788 | ||||||
| (a) |
Total remaining availability of $1.8 billion as of December 31, 2024, was accessible through revolver draws.
|
|
Cash and Cash
Equivalents |
Availability on
Revolving Credit Facility |
Total Available
Liquidity |
||||||||||
|
Available liquidity as of December 31, 2025
|
$ | 98 | $ | 1,076 | $ | 1,174 | ||||||
|
Available liquidity as of December 31, 2024
|
$ | 96 | $ | 1,788 | $ | 1,884 | ||||||
|
2025
|
2024
|
|||||||
|
Average borrowings
|
$ | 1,170 | $ | 161 | ||||
|
Maximum borrowings outstanding
|
$ | 1,595 | $ | 880 | ||||
|
Weighted average interest rates, as of December 31
|
3.89 | % | 4.65 | % | ||||
|
2025
|
2024
|
2023
|
||||||||||
|
Gross receipts and franchise
|
$ | 151 | $ | 140 | $ | 134 | ||||||
|
Property and capital stock
|
134 | 125 | 119 | |||||||||
|
Payroll
|
43 | 41 | 38 | |||||||||
|
Other general
|
20 | 14 | 16 | |||||||||
|
Total general taxes
|
$ | 348 | $ | 320 | $ | 307 | ||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Current income taxes:
|
||||||||||||
|
State
|
$ | 25 | $ | 16 | $ | 16 | ||||||
|
Federal
|
151 | 136 | 28 | |||||||||
|
Total current income taxes
|
$ | 176 | $ | 152 | $ | 44 | ||||||
|
Deferred income taxes:
|
||||||||||||
|
State
|
$ | 36 | $ | 53 | $ | 44 | ||||||
|
Federal
|
100 | 104 | 165 | |||||||||
|
Amortization of deferred investment tax credits
|
(1 | ) | (1 | ) | (1 | ) | ||||||
|
Total deferred income taxes
|
135 | 156 | 208 | |||||||||
|
Provision for income taxes
|
$ | 311 | $ | 308 | $ | 252 | ||||||
|
2025
|
2024
|
2023
|
||||||||||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||
|
U.S. federal statutory tax rate
|
$ | 299 | 21.0 | % | $ | 285 | 21.0 | % | $ | 251 | 21.0 | % | ||||||||||||
|
State and local income taxes, net of federal income tax effect (a)
|
48 | 3.4 | % | 54 | 4.0 | % | 48 | 4.0 | % | |||||||||||||||
|
Nontaxable or nondeductible items
|
5 | 0.4 | % | 5 | 0.3 | % | 4 | 0.3 | % | |||||||||||||||
|
Change in unrecognized tax benefits
|
(8 | ) | (0.6 | )% | 2 | 0.2 | % | 3 | 0.2 | % | ||||||||||||||
|
Other adjustments:
|
||||||||||||||||||||||||
|
Excess accumulated deferred income taxes
|
(39 | ) | (2.8 | )% | (37 | ) | (2.7 | )% | (51 | ) | (4.2 | )% | ||||||||||||
|
Other
|
6 | 0.5 | % | (1 | ) | (0.1 | )% | (3 | ) | (0.2 | )% | |||||||||||||
|
Effective tax rate
|
$ | 311 | 21.9 | % | $ | 308 | 22.7 | % | $ | 252 | 21.1 | % | ||||||||||||
| (a) |
The states that made up the majority (greater than 50 percent) of the tax effect in this category were: (i) for 2025, Pennsylvania and Illinois, (ii) for 2024, Pennsylvania and California, and (iii) for 2023, Pennsylvania and Illinois.
|
|
2025
|
2024
|
2023
|
||||||||||
|
Federal
|
$ | 185 | $ | - | $ | 12 | ||||||
|
State
|
5 | (5 | ) | (12 | ) | |||||||
|
Total
|
$ | 190 | $ | (5 | ) | $ | - | |||||
|
2025
|
2024
|
2023
|
||||||||||
|
State:
|
||||||||||||
|
Iowa
|
* | $ | (1) | * | ||||||||
|
Kentucky
|
* | $ | (2) | * | ||||||||
|
Massachusetts
|
* | * | $ | (2 | ) | |||||||
|
New Jersey
|
* | * | $ | (23 | ) | |||||||
|
Pennsylvania
|
* | $ | (1) | $ | 13 | |||||||
|
Tennessee
|
* | * | $ | 1 | ||||||||
| (*) |
Jurisdiction below the threshold for the period presented.
|
|
2025
|
2024
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Advances and contributions
|
$ | 519 | $ | 493 | ||||
|
Tax losses and credits
|
215 | 128 | ||||||
|
Regulatory income tax assets
|
161 | 181 | ||||||
|
Pension and other postretirement benefits
|
31 | 64 | ||||||
|
Other
|
166 | 163 | ||||||
|
Total deferred tax assets
|
1,092 | 1,029 | ||||||
|
Valuation allowance
|
(9 | ) | (8 | ) | ||||
|
Total deferred tax assets, net of allowance
|
$ | 1,083 | $ | 1,021 | ||||
|
Deferred tax liabilities:
|
||||||||
|
Property, plant and equipment
|
$ | 4,021 | $ | 3,553 | ||||
|
Deferred pension and other postretirement benefits
|
75 | 86 | ||||||
|
Other
|
157 | 244 | ||||||
|
Total deferred tax liabilities
|
4,253 | 3,883 | ||||||
|
Total deferred tax liabilities, net of deferred tax assets
|
$ | (3,170 | ) | $ | (2,862 | ) | ||
|
Amount
|
||||
|
Balance as of January 1, 2023
|
$ | 158 | ||
|
Increases in current period tax positions
|
27 | |||
|
Decreases in prior period measurement of tax positions
|
(37 | ) | ||
|
Balance as of December 31, 2023
|
$ | 148 | ||
|
Increases in current period tax positions
|
34 | |||
|
Increases in prior period measurement of tax positions
|
21 | |||
|
Balance as of December 31, 2024
|
$ | 203 | ||
|
Increases in current period tax positions
|
31 | |||
|
Decreases in prior period measurement of tax positions
|
(118 | ) | ||
|
Balance as of December 31, 2025
|
$ | 116 | ||
|
Amount
|
||||
|
Balance as of January 1, 2023
|
$ | 11 | ||
|
Increases in valuation allowance
|
- | |||
|
Balance as of December 31, 2023
|
$ | 11 | ||
|
Decreases in valuation allowance
|
(3 | ) | ||
|
Balance as of December 31, 2024
|
$ | 8 | ||
|
Increases in valuation allowance
|
1 | |||
|
Balance as of December 31, 2025
|
$ | 9 | ||
|
Asset Category
|
Total
|
Quoted Prices
in Active
Markets for Identical Assets (Level 1) |
Significant
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3) (a)
|
Net Asset Value
as a Practical Expedient |
Percentage of Plan
Assets as of December 31, 2025 |
||||||||||||||||
|
Cash
|
$ | 23 | $ | 23 | $ | - | $ | - | $ | - | 2% | |||||||||||
|
Equity securities:
|
||||||||||||||||||||||
|
U.S. large cap
|
158 | 40 | - | - | 118 | 11% | ||||||||||||||||
|
U.S. small cap
|
32 | 32 | - | - | - | 2% | ||||||||||||||||
|
International
|
299 | - | - | - | 299 | 21% | ||||||||||||||||
|
Real estate fund
|
122 | - | - | - | 122 | 9% | ||||||||||||||||
|
REITs
|
7 | - | - | - | 7 | -% | ||||||||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
257 | 194 | 13 | - | 50 | 19% | ||||||||||||||||
|
Corporate bonds
|
459 | - | 459 | - | - | 33% | ||||||||||||||||
|
Mortgage-backed securities
|
5 | - | 5 | - | - | -% | ||||||||||||||||
|
Municipal bonds
|
18 | - | 18 | - | - | 1% | ||||||||||||||||
|
Guarantee annuity contracts
|
31 | - | - | 31 | - | 2% | ||||||||||||||||
|
Total
|
$ | 1,411 | $ | 289 | $ | 495 | $ | 31 | $ | 596 | 100% | |||||||||||
|
Asset Category
|
Total
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
Significant
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3) (a)
|
Net Asset Value
as a Practical Expedient |
Percentage of Plan
Assets as of December 31, 2024 |
||||||||||||||||||
|
Cash
|
$ | 40 | $ | 40 | $ | - | $ | - | $ | - | 3% | |||||||||||||
|
Equity securities:
|
||||||||||||||||||||||||
|
U.S. large cap
|
155 | 29 | - | - | 126 | 11% | ||||||||||||||||||
|
U.S. small cap
|
34 | 34 | - | - | - | 2% | ||||||||||||||||||
|
International
|
258 | - | - | - | 258 | 19% | ||||||||||||||||||
|
Real estate fund
|
120 | - | - | - | 120 | 9% | ||||||||||||||||||
|
REITs
|
6 | - | - | - | 6 | -% | ||||||||||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
232 | 169 | 1 | - | 62 | 17% | ||||||||||||||||||
|
Corporate bonds
|
489 | - | 489 | - | - | 35% | ||||||||||||||||||
|
Mortgage-backed securities
|
6 | - | 6 | - | - | -% | ||||||||||||||||||
|
Municipal bonds
|
20 | - | 20 | - | - | 2% | ||||||||||||||||||
|
Guarantee annuity contracts
|
32 | - | - | 32 | - | 2% | ||||||||||||||||||
|
Total
|
$ | 1,392 | $ | 272 | $ | 516 | $ | 32 | $ | 572 | 100% | |||||||||||||
|
(a)
|
There were no material changes during the period for the fair value measurements using significant unobservable inputs (Level 3) for the years ended December 31, 2025 and 2024, respectively.
|
|
Asset Category
|
Total
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
Significant
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
Net Asset Value
as a Practical Expedient |
Percentage
of Plan Assets as of December 31, 2025 |
||||||||||||||||
|
Bargained VEBA:
|
||||||||||||||||||||||
|
Cash
|
$ | 5 | $ | 5 | $ | - | $ | - | $ | - | 5% | |||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
7 | 7 | - | - | - | 7% | ||||||||||||||||
|
Corporate bonds
|
85 | - | 85 | - | - | 85% | ||||||||||||||||
|
Municipal bonds
|
3 | - | 3 | - | - | 3% | ||||||||||||||||
|
Total bargained VEBA
|
$ | 100 | $ | 12 | $ | 88 | $ | - | $ | - | 100% | |||||||||||
|
Active VEBA:
|
||||||||||||||||||||||
|
Cash
|
$ | 3 | $ | 3 | $ | - | $ | - | $ | - | 12% | |||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
2 | 2 | - | - | - | 8% | ||||||||||||||||
|
Corporate bonds
|
19 | - | 19 | - | - | 76% | ||||||||||||||||
|
Municipal bonds
|
1 | - | 1 | - | - | 4% | ||||||||||||||||
|
Total Active VEBA
|
$ | 25 | $ | 5 | $ | 20 | $ | - | $ | - | 100% | |||||||||||
|
Non-bargained
VEBA:
|
||||||||||||||||||||||
|
Cash
|
$ | 3 | $ | 3 | $ | - | $ | - | $ | - | 2% | |||||||||||
|
Equity securities:
|
||||||||||||||||||||||
|
U.S. large cap
|
46 | 46 | - | - | - | 35% | ||||||||||||||||
|
International
|
31 | 31 | - | - | - | 24% | ||||||||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
1 | 1 | - | - | - | 1% | ||||||||||||||||
|
Municipal bonds
|
50 | - | 50 | - | - | 38% | ||||||||||||||||
|
Total
non-bargained
VEBA
|
$ | 131 | $ | 81 | $ | 50 | $ | - | $ | - | 100% | |||||||||||
|
Total
|
$ | 256 | $ | 98 | $ | 158 | $ | - | $ | - | 100% | |||||||||||
|
Asset C
ateg
ory
|
Total
|
Quoted
Pr
icesin Active Markets for Identical Assets (Level 1) |
Significant
Observable Inputs
(Level 2)
|
Significant
Unobservable Inputs
(Level 3)
|
Net Asset Value
as a Practical Expedient |
Percentage
of Plan Assets as of December 31, 2024 |
||||||||||||||||
|
Bargained VEBA:
|
||||||||||||||||||||||
|
Cash
|
$ | 4 | $ | 4 | $ | - | $ | - | $ | - | 4% | |||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
7 | 7 | - | - | - | 7% | ||||||||||||||||
|
Corporate bonds
|
83 | - | 83 | - | - | 86% | ||||||||||||||||
|
Municipal bonds
|
3 | - | 3 | - | - | 3% | ||||||||||||||||
|
Total bargained VEBA
|
$ | 97 | $ | 11 | $ | 86 | $ | - | $ | - | 100% | |||||||||||
|
Active VEBA:
|
||||||||||||||||||||||
|
Cash
|
$ | 2 | $ | 2 | $ | - | $ | - | $ | - | 7% | |||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
2 | 2 | - | - | - | 7% | ||||||||||||||||
|
Corporate bonds
|
23 | - | 23 | - | - | 82% | ||||||||||||||||
|
Municipal bonds
|
1 | - | 1 | - | - | 4% | ||||||||||||||||
|
Total Active VEBA
|
$ | 28 | $ | 4 | $ | 24 | $ | - | $ | - | 100% | |||||||||||
|
Non-bargained
VEBA:
|
||||||||||||||||||||||
|
Cash
|
$ | 3 | $ | 3 | $ | - | $ | - | $ | - | 2% | |||||||||||
|
Equity securities:
|
||||||||||||||||||||||
|
U.S. large cap
|
46 | 46 | - | - | - | 36% | ||||||||||||||||
|
International
|
30 | 30 | - | - | - | 23% | ||||||||||||||||
|
Fixed income securities:
|
||||||||||||||||||||||
|
U.S. Treasury securities and government bonds
|
1 | 1 | - | - | - | 1% | ||||||||||||||||
|
Municipal bonds
|
48 | - | 48 | - | - | 38% | ||||||||||||||||
|
Total
non-bargained
VEBA
|
$ | 128 | $ | 80 | $ | 48 | $ | - | $ | - | 100% | |||||||||||
|
Total
|
$ | 253 | $ | 95 | $ | 158 | $ | - | $ | - | 100% | |||||||||||
|
Pension Benefits
|
Other Benefits
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Change in benefit obligation:
|
||||||||||||||||
|
Benefit obligation as of January 1,
|
$ | 1,560 | $ | 1,622 | $ | 225 | $ | 247 | ||||||||
|
Service cost
|
15 | 17 | 2 | 2 | ||||||||||||
|
Interest cost
|
87 | 83 | 12 | 12 | ||||||||||||
|
Plan participants' contributions
|
- | - | 3 | 3 | ||||||||||||
|
Actuarial loss (gain)
|
35 | (55 | ) | 3 | (18 | ) | ||||||||||
|
Settlements
|
- | (2 | ) | - | - | |||||||||||
|
Gross benefits paid
|
(179 | ) | (105 | ) | (22 | ) | (22 | ) | ||||||||
|
Federal subsidy
|
- | - | 1 | 1 | ||||||||||||
|
Benefit obligation as of December 31,
|
$ | 1,518 | $ | 1,560 | $ | 224 | $ | 225 | ||||||||
|
Change in plan assets:
|
||||||||||||||||
|
Fair value of plan assets as of January 1,
|
$ | 1,392 | $ | 1,431 | $ | 253 | $ | 258 | ||||||||
|
Actual return on plan assets
|
152 | 19 | 19 | 11 | ||||||||||||
|
Employer contributions
|
46 | 49 | 3 | 3 | ||||||||||||
|
Plan participants' contributions
|
- | - | 3 | 3 | ||||||||||||
|
Settlements
|
- | (2 | ) | - | - | |||||||||||
|
Benefits paid
|
(179 | ) | (105 | ) | (22 | ) | (22 | ) | ||||||||
|
Fair value of plan assets as of December 31,
|
$ | 1,411 | $ | 1,392 | $ | 256 | $ | 253 | ||||||||
|
Funded value as of December 31,
|
$ | (107 | ) | $ | (168 | ) | $ | 32 | $ | 28 | ||||||
|
Amounts recognized on the balance sheet:
|
||||||||||||||||
|
Noncurrent asset
|
$ | 62 | $ | 51 | $ | 33 | $ | 29 | ||||||||
|
Current liability
|
(2 | ) | (2 | ) | - | - | ||||||||||
|
Noncurrent liability
|
(167 | ) | (217 | ) | (1 | ) | (1 | ) | ||||||||
|
Net amount recognized
|
$ | (107 | ) | $ | (168 | ) | $ | 32 | $ | 28 | ||||||
|
Pension Benefits
|
Other Benefits
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Net actuarial loss
|
$ | 289 | $ | 337 | $ | 9 | $ | 13 | ||||||||
|
Prior service credit
|
(2 | ) | (5 | ) | (52 | ) | (84 | ) | ||||||||
|
Net amount recognized
|
$ | 287 | $ | 332 | $ | (43 | ) | $ | (71 | ) | ||||||
|
Regulatory assets (liabilities)
|
$ | 261 | $ | 304 | $ | (43 | ) | $ | (71 | ) | ||||||
|
Accumulated other comprehensive income
|
26 | 28 | - | - | ||||||||||||
|
Total
|
$ | 287 | $ | 332 | $ | (43 | ) | $ | (71 | ) | ||||||
|
Projected Benefit
Obligation Exceeds the Fair Value of Plans' Assets |
||||||||
|
2025
|
2024
|
|||||||
|
Projected benefit obligation
|
$ | 912 | $ | 916 | ||||
|
Fair value of plan assets
|
743 | 697 | ||||||
|
Accumulated Benefit
Obligation Exceeds the Fair Value of Plans' Assets |
||||||||
|
2025
|
2024
|
|||||||
|
Accumulated benefit obligation
|
$ | 849 | $ | 852 | ||||
|
Fair value of plan assets
|
743 | 697 | ||||||
|
Pension Benefits
|
Other Benefits
|
|||||||
|
2026 expected employer contributions:
|
||||||||
|
To plan trusts
|
$ | 44 | $ | - | ||||
|
To plan participants
|
2 | - | ||||||
|
Pension Benefits
|
Other Benefits
|
|||||||||||
|
Expected Benefit
Payments |
Expected Benefit
Payments |
Expected Federal
Subsidy Payments |
||||||||||
|
2026
|
$ | 119 | $ | 22 | $ | 1 | ||||||
|
2027
|
121 | 22 | 1 | |||||||||
|
2028
|
121 | 21 | 1 | |||||||||
|
2029
|
122 | 21 | 1 | |||||||||
|
2030
|
122 | 20 | - | |||||||||
|
2031-2035
|
590 | 88 | 2 | |||||||||
|
Pension Benefits
|
Other Benefits
|
|||||||||||||||||||||||
|
2025
|
2024
|
2023
|
2025
|
2024
|
2023
|
|||||||||||||||||||
|
Weighted average assumptions used to determine December 31 benefit obligations:
|
||||||||||||||||||||||||
|
Discount rate
|
5.54 | % | 5.70 | % | 5.18 | % | 5.46% | 5.69% | 5.22% | |||||||||||||||
|
Rate of compensation increase
|
3.45 | % | 3.51 | % | 3.51 | % | N/A | N/A | N/A | |||||||||||||||
|
Medical trend
|
N/A | N/A | N/A | graded from | graded from | graded from | ||||||||||||||||||
|
7.00% in 2026 |
|
6.50% in 2025 |
|
6.75% in 2024 |
|
|||||||||||||||||||
|
to 5.00% in 2032+ |
|
to 5.00% in 2031+ |
|
to 5.00% in 2031+ |
|
|||||||||||||||||||
|
Weighted average assumptions used to determine net periodic cost:
|
||||||||||||||||||||||||
|
Discount rate
|
5.70 | % | 5.18 | % | 5.58 | % | 5.69% | 5.22% | 5.60% | |||||||||||||||
|
Expected return on plan assets
|
6.63 | % | 6.73 | % | 6.79 | % | 5.00% | 5.00% | 5.00% | |||||||||||||||
|
Rate of compensation increase
|
3.45 | % | 3.51 | % | 3.51 | % | N/A | N/A | N/A | |||||||||||||||
|
Medical trend
|
N/A | N/A | N/A | graded from | graded from | graded from | ||||||||||||||||||
|
6.50% in 2025 |
|
6.75% in 2024 |
|
7.00% in 2023 |
|
|||||||||||||||||||
|
to 5.00% in 2031+ |
|
to 5.00% in 2031+ |
|
to 5.00% in 2031+ |
|
|||||||||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Components of net periodic pension benefit cost (credit):
|
||||||||||||
|
Service cost
|
$ | 15 | $ | 17 | $ | 17 | ||||||
|
Interest cost
|
87 | 83 | 85 | |||||||||
|
Expected return on plan assets
|
(90 | ) | (94 | ) | (94 | ) | ||||||
|
Amortization of prior service (credit) cost
|
(3 | ) | (3 | ) | (3 | ) | ||||||
|
Amortization of actuarial loss
|
21 | 22 | 13 | |||||||||
|
Settlements
|
- | 1 | 1 | |||||||||
|
Net periodic pension benefit cost (credit)
|
$ | 30 | $ | 26 | $ | 19 | ||||||
|
Other changes in plan assets and benefit obligations recognized in other comprehensive income:
|
||||||||||||
|
Current year actuarial (gain) loss
|
$ | - | $ | (1 | ) | $ | 3 | |||||
|
Amortization of actuarial loss
|
(1 | ) | - | (4 | ) | |||||||
|
Total recognized in other comprehensive income
|
(1 | ) | (1 | ) | (1 | ) | ||||||
|
Total recognized in net periodic benefit cost (credit) and other comprehensive income
|
$ | 29 | $ | 25 | $ | 18 | ||||||
|
Components of net periodic other postretirement benefit (credit) cost:
|
||||||||||||
|
Service cost
|
$ | 2 | $ | 2 | $ | 2 | ||||||
|
Interest cost
|
12 | 12 | 14 | |||||||||
|
Expected return on plan assets
|
(12 | ) | (12 | ) | (12 | ) | ||||||
|
Amortization of prior service credit
|
(31 | ) | (31 | ) | (31 | ) | ||||||
|
Amortization of actuarial loss
|
- | - | 2 | |||||||||
|
Net periodic other postretirement benefit (credit) cost
|
$ | (29 | ) | $ | (29 | ) | $ | (25 | ) | |||
|
Amount
|
||||
|
2026
|
$ | 83 | ||
|
2027
|
77 | |||
|
2028
|
78 | |||
|
2029
|
79 | |||
|
2030
|
55 | |||
|
Thereafter
|
968 | |||
|
2025
|
2024
|
2023
|
||||||||||
|
Numerator:
|
||||||||||||
|
Net income attributable to common shareholders
|
$ | 1,111 | $ | 1,051 | $ | 944 | ||||||
|
Denominator:
|
||||||||||||
|
Weighted average common shares outstanding-Basic
|
195 | 195 | 193 | |||||||||
|
Effect of dilutive common stock equivalents
|
- | - | - | |||||||||
|
Effect of dilutive forward sale agreements
|
- | - | - | |||||||||
|
Weighted average common shares outstanding-Diluted
|
195 | 195 | 193 | |||||||||
|
As of December 31, 2025
|
||||||||||||||||||||
|
Carrying
Amount |
At Fair Value
|
|||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||||
|
Preferred stock with mandatory redemption requirements
|
$ | 3 | $ | - | $ | - | $ | 3 | $ | 3 | ||||||||||
|
Long-term debt
|
14,256 | 11,653 | 1,065 | 616 | 13,334 | |||||||||||||||
|
As of December 31, 2024
|
||||||||||||||||||||
|
Carrying
Amount |
At Fair Value
|
|||||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||||
|
Preferred stock with mandatory redemption requirements
|
$ | 3 | $ | - | $ | - | $ | 3 | $ | 3 | ||||||||||
|
Long-term debt
|
13,155 | 10,165 | 1,050 | 658 | 11,873 | |||||||||||||||
|
As of December 31, 2025
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Restricted funds
|
$ | 41 | $ | - | $ | - | $ | 41 | ||||||||
|
Rabbi trust investments
|
32 | - | - | 32 | ||||||||||||
|
Deposits
|
124 | - | - | 124 | ||||||||||||
|
Other investments:
|
||||||||||||||||
|
Money market and other
|
20 | - | - | 20 | ||||||||||||
|
Fixed-income securities
|
28 | 7 | - | 35 | ||||||||||||
|
Mark-to-market
derivative asset
|
- | 2 | - | 2 | ||||||||||||
|
Total assets
|
245 | 9 | - | 254 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation obligations
|
38 | - | - | 38 | ||||||||||||
|
Total liabilities
|
38 | - | - | 38 | ||||||||||||
|
Total assets
|
$ | 207 | $ | 9 | $ | - | $ | 216 | ||||||||
|
As of December 31, 2024
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Restricted funds
|
$ | 44 | $ | - | $ | - | $ | 44 | ||||||||
|
Rabbi trust investments
|
29 | - | - | 29 | ||||||||||||
|
Deposits
|
6 | - | - | 6 | ||||||||||||
|
Other investments:
|
||||||||||||||||
|
Money market and other
|
21 | - | - | 21 | ||||||||||||
|
Fixed-income securities
|
88 | 6 | - | 94 | ||||||||||||
|
Mark-to-market
derivative asset
|
- | 24 | - | 24 | ||||||||||||
|
Total assets
|
188 | 30 | - | 218 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Deferred compensation obligations
|
34 | - | - | 34 | ||||||||||||
|
Total liabilities
|
34 | - | - | 34 | ||||||||||||
|
Total assets
|
$ | 154 | $ | 30 | $ | - | $ | 184 | ||||||||
|
As of December 31, 2025
|
||||||||||||||||
|
Amortized
Cost Basis |
Gross
unrealized gains |
Gross
unrealized losses |
Fair
Value |
|||||||||||||
|
Available-for-sale
fixed-income securities
|
$ | 36 | $ | - | $ | 1 | $ | 35 | ||||||||
|
As of December 31, 2024
|
||||||||||||||||
|
Amortized
Cost Basis |
Gross
unrealized gains |
Gross
unrealized losses |
Fair
Value |
|||||||||||||
|
Available-for-sale
fixed-income securities
|
$ | 94 | $ | 2 | $ | 2 | $ | 94 | ||||||||
|
Amount
|
||||
|
Other investments -
Available-for-sale
fixed-income securities
|
||||
|
Less than one year
|
$ | 6 | ||
|
1 year - 5 years
|
18 | |||
|
5 years - 10 years
|
4 | |||
|
Greater than 10 years
|
7 | |||
|
Total
|
$ | 35 | ||
|
2025
|
||||||||||||
|
Regulated
Businesses
|
Other
|
Consolidated
|
||||||||||
|
Operating revenues
|
$ | 4,723 | $ | 417 | $ | 5,140 | ||||||
|
Less:
|
||||||||||||
|
Operation and maintenance (a)
|
1,642 | 377 | 2,019 | |||||||||
|
Other segment items (b)
|
271 | 9 | 280 | |||||||||
|
Depreciation and amortization
|
883 | 11 | 894 | |||||||||
|
Interest expense
|
474 | 141 | 615 | |||||||||
|
Interest income
|
(5 | ) | (85 | ) | (90 | ) | ||||||
|
Provision for (benefit from) income taxes
|
321 | (10 | ) | 311 | ||||||||
|
Net income (loss) attributable to common shareholders
|
$ | 1,137 | $ | (26 | ) | $ | 1,111 | |||||
|
Total assets
|
$ | 32,649 | $ | 2,793 | $ | 35,442 | ||||||
|
Capital expenditures
|
$ | 3,112 | $ | 14 | $ | 3,126 | ||||||
| (a) |
Significant segment expense.
|
| (b) |
Other segment items included in segment net income includes General taxes,
Non-operating
benefit costs, net, and Other income (expense), net, primarily Allowance for other funds used during construction.
|
|
2024
|
||||||||||||
|
Regulated
Businesses
|
Other
|
Consolidated
|
||||||||||
|
Operating revenues
|
$ | 4,296 | $ | 388 | $ | 4,684 | ||||||
|
Less:
|
||||||||||||
|
Operation and maintenance (a)
|
1,517 | 341 | 1,858 | |||||||||
|
Other segment items (b)
|
241 | 9 | 250 | |||||||||
|
Depreciation and amortization
|
772 | 16 | 788 | |||||||||
|
Interest expense
|
416 | 107 | 523 | |||||||||
|
Interest income
|
(17 | ) | (77 | ) | (94 | ) | ||||||
|
Provision for income taxes
|
302 | 6 | 308 | |||||||||
|
Net income (loss) attributable to common shareholders
|
$ | 1,065 | $ | (14 | ) | $ | 1,051 | |||||
|
Total assets
|
$ | 29,941 | $ | 2,889 | $ | 32,830 | ||||||
|
Capital expenditures
|
$ | 2,838 | $ | 18 | $ | 2,856 | ||||||
| (a) |
Significant segment expense.
|
| (b) |
Other segment items included in segment net income includes General taxes,
Non-operating
benefit costs, net, and Other income (expense), net, primarily Allowance for other funds used during construction.
|
|
2023
|
||||||||||||
|
Regulated
Businesses
|
Other
|
Consolidated
|
||||||||||
|
Operating revenues
|
$ | 3,920 | $ | 314 | $ | 4,234 | ||||||
|
Less:
|
||||||||||||
|
Operation and maintenance (a)
|
1,441 | 279 | 1,720 | |||||||||
|
Other segment items (b)
|
220 | 7 | 227 | |||||||||
|
Depreciation and amortization
|
693 | 11 | 704 | |||||||||
|
Interest expense
|
364 | 96 | 460 | |||||||||
|
Interest income
|
(28 | ) | (45 | ) | (73 | ) | ||||||
|
Provision for (benefit from) income taxes
|
259 | (7 | ) | 252 | ||||||||
|
Net income (loss) attributable to common shareholders
|
$ | 971 | $ | (27 | ) | $ | 944 | |||||
|
Total assets
|
$ | 27,480 | $ | 2,818 | $ | 30,298 | ||||||
|
Capital expenditures
|
$ | 2,551 | $ | 24 | $ | 2,575 | ||||||
| (a) |
Significant segment expense.
|
| (b) |
Other segment items included in segment net income includes General taxes, Other operating expenses,
Non-operating
benefit costs, net, and Other income (expense), net, primarily Allowance for other funds used during construction.
|