| | |
Per 2024 Note
|
| |
Total
|
| |
Per 2027 Note
|
| |
Total
|
| ||||||||||||
Public offering price(1)
|
| | | | 99.964% | | | | | $ | 899,676,000 | | | | | | 99.880% | | | | | $ | 599,280,000 | | |
Underwriting discount
|
| | | | 0.250% | | | | | $ | 2,250,000 | | | | | | 0.600% | | | | | $ | 3,600,000 | | |
Proceeds, before expenses, to us
|
| | | | 99.714% | | | | | $ | 897,426,000 | | | | | | 99.280% | | | | | $ | 595,680,000 | | |
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-4 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-19 | | | |
| | | | S-22 | | | |
| | | | S-28 | | | |
| | | | S-28 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | |
(In thousands)
|
| |
Three Months
Ended March 31, 2022 (Unaudited) |
| |
Years Ended
December 31, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||
Income Statement Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating revenues
|
| | | $ | 3,471,310 | | | | | $ | 9,863,085 | | | | | $ | 8,904,430 | | | | | $ | 8,526,470 | | |
Operating expenses
|
| | | | 2,808,255 | | | | | | 7,869,764 | | | | | | 6,915,696 | | | | | | 6,935,979 | | |
Operating income
|
| | | | 663,055 | | | | | | 1,993,321 | | | | | | 1,988,734 | | | | | | 1,590,491 | | |
Net income
|
| | | | 445,326 | | | | | | 1,228,046 | | | | | | 1,212,686 | | | | | | 916,572 | | |
(In thousands)
|
| |
As of
March 31, 2022 (Unaudited) |
| |
As of
December 31, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 49,289,152 | | | | | $ | 48,492,144 | | | | | $ | 46,099,598 | | | | | $ | 41,123,915 | | |
Rate reduction bonds(1)
|
| | | | 475,307 | | | | | | 496,912 | | | | | | 540,122 | | | | | | 583,332 | | |
Long-term debt(2)
|
| | | | 18,729,576 | | | | | | 18,216,674 | | | | | | 16,179,062 | | | | | | 14,098,239 | | |
Preferred stock of subsidiaries
|
| | | | 155,570 | | | | | | 155,570 | | | | | | 155,570 | | | | | | 155,570 | | |
Common shareholders’ equity
|
| | | | 14,836,690 | | | | | | 14,599,844 | | | | | | 14,063,566 | | | | | | 12,629,994 | | |
| | |
As of March 31, 2022
(Unaudited) |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Actual
$ |
| |
%
|
| |
As Adjusted
$ |
| |
%
|
| ||||||||||||
Capitalization: | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt(1)
|
| | | $ | 18,729,576 | | | | | | 53.0% | | | | | $ | 20,229,576 | | | | | | 57.2% | | |
Short-term debt(2)
|
| | | | 1,668,800 | | | | | | 4.7 | | | | | | 179,300 | | | | | | 0.5 | | |
Preferred stock
|
| | | | 155,570 | | | | | | 0.4 | | | | | | 155,570 | | | | | | 0.4 | | |
Common stockholders’ equity
|
| | | | 14,836,690 | | | | | | 41.9 | | | | | | 14,836,690 | | | | | | 41.9 | | |
Total Capitalization
|
| | | $ | 35,390,636 | | | | | | 100.0% | | | | | $ | 35,401,136 | | | | | | 100.0% | | |
Underwriters
|
| |
Principal Amount
of 2024 Notes |
| |
Principal Amount
of 2027 Notes |
| ||||||
Barclays Capital Inc.
|
| | | $ | 108,000,000 | | | | | $ | 72,000,000 | | |
Citigroup Global Markets Inc.
|
| | | | 108,000,000 | | | | | | 72,000,000 | | |
Mizuho Securities USA LLC
|
| | | | 108,000,000 | | | | | | 72,000,000 | | |
MUFG Securities Americas Inc.
|
| | | | 108,000,000 | | | | | | 72,000,000 | | |
TD Securities (USA) LLC
|
| | | | 108,000,000 | | | | | | 72,000,000 | | |
Wells Fargo Securities, LLC
|
| | | | 108,000,000 | | | | | | 72,000,000 | | |
KeyBanc Capital Markets Inc.
|
| | | | 72,000,000 | | | | | | 48,000,000 | | |
PNC Capital Markets LLC
|
| | | | 72,000,000 | | | | | | 48,000,000 | | |
RBC Capital Markets, LLC
|
| | | | 72,000,000 | | | | | | 48,000,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 18,000,000 | | | | | | 12,000,000 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 18,000,000 | | | | | | 12,000,000 | | |
Total
|
| | | $ | 900,000,000 | | | | | $ | 600,000,000 | | |
| | |
Paid by
Eversource Energy |
| |||
Per 2024 Note:
|
| | | | 0.250% | | |
Per 2027 Note:
|
| | | | 0.600% | | |
Total:
|
| | | $ | 5,850,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | |
92H?3/GGVK^L5>J
M>;MQ1BR.;@I87;QSC+7U*49MGL(6[LX9PRD+;?)6/=E=(0+=ZR!FU.DY>KE*
MHBVT0[O+=I3?\PP;'+FQ;?%FS4I;+DG
M3'CBUHB
Exhibit 107
Calculation of Filing Fee Tables (1)
424(b)(2)
(Form Type)
Eversource Energy
(Exact Name of Registrant as Specified in its Charter)
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 | ||||||||||||||||||||||||||||||||||||||||||
Fees to Be Paid | Debt | 4.20% Senior Notes, Due 2024 | 457(r) | $ | 900,000,000 | 99.964 | % | $ | 899,676,000 | 0.0000927 | $ | 83,399.97 | ||||||||||||||||||||||||||||||
Fees to Be Paid | Debt | 4.60% Senior Notes, Due 2017 | 457(r) | $ | 600,000,000 | 99.880 | % | $ | 599,280,000 | 0.0000927 | $ | 55,553.26 | ||||||||||||||||||||||||||||||
Fees Previously Paid | – | – | – | – | – | – | – | – | ||||||||||||||||||||||||||||||||||
Carry Forward Securities | ||||||||||||||||||||||||||||||||||||||||||
Carry Forward Securities | – | – | – | – | – | – | – | – | – | – | – | – | ||||||||||||||||||||||||||||||
Total Offering Amounts | $ | 1,498,956,000 | 138,953.23 | |||||||||||||||||||||||||||||||||||||||
Total Fees Previously Paid | – | |||||||||||||||||||||||||||||||||||||||||
Total Fee Offsets | – | |||||||||||||||||||||||||||||||||||||||||
Net Fee Due | 138,953.23 |
(1) | These “Calculation of Filing Fee Tables” shall be deemed to update the “Calculation of Filing Fee Tables” table in Eversource Energy’s Registration Statement on Form S-3 (File No. 333-264278), which was filed on April 13, 2022. The prospectus supplement to which this exhibit is attached is a final prospectus for the related offering. |