Eversource Energy (d/b/a)NYSE: ES

NSTAR Gas 2025 Annual Report

· Issued by Eversource Energy (d/b/a)

NSTAR Gas Company

Consolidated Financial Statements as of and for the Years Ended December 31, 2025 and 2024, Together With Independent Auditor's Report

NSTAR Gas Company Table of Contents

Independent Auditor's Report 1

Consolidated Financial Statements as of and for the Years Ended December 31, 2025 and 2024:

Balance Sheets 3

Statements of Income 4

Statements of Comprehensive Income 4

Statements of Common Stockholder's Equity 5

Statements of Cash Flows 6

Notes to Consolidated Financial Statements 7



Deloitte & Touche LLP City Place I, 33rd Floor 185 Asylum Street

Hartford, CT 06103-3402

USA

Tel: +1 860 725 3000

Fax: +1 860 725 3500

https://www.deloitte.com

INDEPENDENT AUDITOR'S REPORT

NSTAR Gas Company and subsidiary

The Board of Directors and Stockholder of NSTAR Gas Company Berlin, CT

Opinion

We have audited the consolidated financial statements of NSTAR Gas Company and subsidiary (the "Company"), which comprise the consolidated balance sheets as of December 31, 2025 and 2024, and the related consolidated statements of income, comprehensive income, common stockholder's equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements (collectively referred to as the "financial statements").

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern for one year after the date that the financial statements are available to be issued.

Auditor's Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with GAAS, we:

  • Exercise professional judgment and maintain professional skepticism throughout the audit.

  • Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

  • Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, no such opinion is expressed.

  • Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

  • Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.



March 26, 2026

NSTAR GAS COMPANY CONSOLIDATED BALANCE SHEETS

As of December 31,

(Thousands of Dollars) 2025 2024

ASSETS

Current Assets:

Cash

$ 1,329

$ 1,534

Receivables, Net (net of allowance for uncollectible accounts of $48,463 and $35,932 as of December 31, 2025 and 2024, respectively)

142,587

66,951

Accounts Receivable from Affiliated Companies

61,402

26,548

Unbilled Revenues

22,221

22,306

Natural Gas, Materials and Supplies Inventory

18,928

20,317

Regulatory Assets

262,821

265,645

Taxes Receivable

32,325

5,810

Prepayments

883

826

Total Current Assets

542,496

409,937

Property, Plant and Equipment, Net

2,971,430

2,734,988

Deferred Debits and Other Assets:

Regulatory Assets

247,921

207,962

Prepaid Pension and PBOP

107,458

92,669

Other Long-Term Assets

44,154

36,653

Total Deferred Debits and Other Assets

399,533

337,284

Total Assets

$ 3,913,459

$ 3,482,209

LIABILITIES AND CAPITALIZATION

Current Liabilities:

Notes Payable to Eversource Parent

$ 68,600

$ 150,100

Long-Term Debt - Current Portion

-

75,000

Accounts Payable

86,744

94,359

Accounts Payable to Affiliated Companies

263,249

63,096

Regulatory Liabilities

28,402

4,569

Other Current Liabilities

18,444

17,594

Total Current Liabilities

465,439

404,718

Deferred Credits and Other Liabilities:

Accumulated Deferred Income Taxes

388,575

356,360

Regulatory Liabilities

147,919

147,146

Other Long-Term Liabilities

101,958

80,171

Total Deferred Credits and Other Liabilities

638,452

583,677

Long-Term Debt

1,052,116

827,418

Common Stockholder's Equity:

Common Stock

71,425

71,425

Capital Surplus, Paid In

1,410,455

1,340,455

Retained Earnings

275,539

254,409

Accumulated Other Comprehensive Income

33

107

Common Stockholder's Equity

1,757,452

1,666,396

Total Liabilities and Capitalization

$ 3,913,459

$ 3,482,209

The accompanying notes are an integral part of these consolidated financial statements.