| | | |
Page
|
| |||
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-6 | | | |
| | | | | S-10 | | | |
| | | | | S-14 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-30 | | | |
| | | | | S-34 | | | |
| | | | | S-44 | | | |
| | | | | S-44 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 16 | | | |
| | | | | 20 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
|
(in thousands, except per share data)
|
| |
For the Year Ended
December 31, 2025 |
| |||
| Pro Forma Combined Results of Operations: | | | | | | | |
|
Operating revenues
|
| | | $ | 841,191 | | |
|
Total operating expenses
|
| | | | 690,969 | | |
|
Operating income
|
| | | | 150,222 | | |
|
Interest expense, other income and expense
|
| | | | (61,777) | | |
|
Net income
|
| | | $ | 82,628 | | |
| Pro Forma Combined Per Share Data: | | | | | | | |
|
Earnings per share-basic
|
| | | $ | 1.83 | | |
|
Earnings per share-diluted
|
| | | $ | 1.82 | | |
|
(in thousands)
|
| |
As of
December 31, 2025 |
| |||
| Pro Forma Combined Balance Sheet: | | | | | | | |
|
Utility plant and intangible assets
|
| | | $ | 5,590,551 | | |
|
Less accumulated depreciation and amortization
|
| | | | 1,120,232 | | |
|
Net utility plant
|
| | | | 4,470,319 | | |
|
Total assets
|
| | | $ | 5,704,928 | | |
| Pro Forma Capitalization: | | | | | | | |
|
Total stockholder’s equity
|
| | | $ | 2,069,270 | | |
|
Long-term debt (consolidated, excluding current maturities)
|
| | | $ | 1,866,819 | | |
|
Total capitalization
|
| | | $ | 3,936,089 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Operating income
|
| | | $ | 177.5 | | | | | $ | 170.5 | | | | | $ | 149.4 | | |
|
Depreciation and amortization
|
| | | | 115.3 | | | | | | 112.9 | | | | | | 105.9 | | |
|
Share based compensation expense
|
| | | | 6.4 | | | | | | 5.6 | | | | | | 4.6 | | |
|
Other income/expense
|
| | | | — | | | | | | — | | | | | | 2.3 | | |
|
(Gain)/loss on sale of real estate investments (a)
|
| | | | (0.3) | | | | | | 0.6 | | | | | | — | | |
|
Expenses for mergers and acquisition related activities (b)
|
| | | | 3.5 | | | | | | 3.4 | | | | | | — | | |
|
Taxes on (a) and (b) above
|
| | | | (0.9) | | | | | | (1.1) | | | | | | — | | |
|
Cash taxes (paid)/received
|
| | | | (3.2) | | | | | | 0.6 | | | | | | (23.0) | | |
|
Cash interest paid
|
| | | | (79.4) | | | | | | (73.3) | | | | | | (67.5) | | |
|
Total funds from operations (FFO)
|
| | | $ | 218.9 | | | | | $ | 219.2 | | | | | $ | 171.7 | | |
|
Total balance sheet debt
|
| | | $ | 1,977.2 | | | | | $ | 1,829.7 | | | | | $ | 1,747.2 | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | |
|
Cash and liquid investments
|
| | | | (20.7) | | | | | | (11.1) | | | | | | (9.7) | | |
|
Asset retirement obligations
|
| | | | 3.3 | | | | | | 3.4 | | | | | | 3.3 | | |
|
Postretirement Benefit Obligation
|
| | | | — | | | | | | — | | | | | | 12.2 | | |
|
Total debt
|
| | | $ | 1,959.8 | | | | | $ | 1,822.0 | | | | | $ | 1,752.9 | | |
|
FFO / debt
|
| | | | 11.2% | | | | | | 12.0% | | | | | | 9.8% | | |
offering(2)
|
(in thousands, except share data)
|
| |
As of December 31, 2025
|
| |||||||||||||||
| |
Actual
|
| |
As Adjusted
|
| |
Pro Forma
|
| |||||||||||
|
Cash and cash equivalents
|
| | | $ | 20,686 | | | | | $ | | | | | $ | | | ||
| Long-term indebtedness(1): | | | | | | | | | | | | | | | | | | | |
|
Existing debt securities
|
| | | $ | 1,901,201 | | | | | $ | | | | | $ | | | ||
|
Debt Financing(2)
|
| | | | — | | | | | | | | | | | | | | |
|
Total long-term debt (excluding current portion)
|
| | | $ | 1,866,819 | | | | | $ | | | | | $ | | | ||
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.001 par value; authorized 70,000,000
shares; 36,118,242 issued and outstanding shares, actual; and issued and outstanding shares, as adjusted and pro forma |
| | | | 36 | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | 958,188 | | | | | | | | | | | | | | |
|
Retained earnings
|
| | | | 581,080 | | | | | | | | | | | | | | |
|
Accumulated other comprehensive income
|
| | | | 1,467 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 1,540,771 | | | | | | | | | | | | | | |
|
Total capitalization
|
| | | $ | 3,407,590 | | | | | $ | | | | | $ | | | | |
As of December 31, 2025
(in thousands)
| | | |
H2O
America Historical |
| |
Quadvest
LP Historical |
| |
Quadvest
Wholesale, LLC. Historical |
| |
Reclassification
Adjustments |
| |
Notes
|
| |
Acquisition
Transaction Accounting Adjustments |
| |
Notes
|
| |
Financing
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Utility plant: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land
|
| | | | 44,600 | | | | | | — | | | | | | — | | | | | | 332 | | | |
2(a)
|
| | | | — | | | | | | | | | — | | | | | | | | | 44,932 | | |
|
Depreciable plant and equipment
|
| | | | 4,688,644 | | | | | | — | | | | | | — | | | | | | 207,488 | | | |
2(a)(d)
|
| | | | 293,058 | | | |
4(a)(i)
|
| | | | — | | | | | | | | | 5,189,190 | | |
|
Utility plant in service
|
| | | | — | | | | | | 176,888 | | | | | | 35,133 | | | | | | (212,021) | | | |
2(a)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Other property and equipment
|
| | | | — | | | | | | 13,903 | | | | | | — | | | | | | (13,903) | | | |
2(b)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Construction work in progress
|
| | | | 269,272 | | | | | | 15,754 | | | | | | 6,855 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 291,881 | | |
|
Intangible assets
|
| | | | 51,683 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 12,865 | | | |
4(b)
|
| | | | — | | | | | | | | | 64,548 | | |
|
Plant acquisition adjustments, net
|
| | | | — | | | | | | (1,815) | | | | | | — | | | | | | 1,815 | | | |
2(d)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Total utility plant
|
| | | | 5,054,199 | | | | | | 204,730 | | | | | | 41,988 | | | | | | (16,289) | | | | | | | | | 305,923 | | | | | | | | | — | | | | | | | | | 5,590,551 | | |
|
Less: accumulated depreciation and amortization
|
| | | | 1,120,232 | | | | | | — | | | | | | — | | | | | | 29,157 | | | |
2(c)(d)
|
| | | | (29,157) | | | |
4(a)
|
| | | | — | | | | | | | | | 1,120,232 | | |
|
Less: accumulated depreciation
|
| | | | — | | | | | | 35,792 | | | | | | 1,236 | | | | | | (37,028) | | | |
2(c)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Net utility plant
|
| | | | 3,933,967 | | | | | | 168,938 | | | | | | 40,752 | | | | | | (8,418) | | | | | | | | | 335,080 | | | | | | | | | — | | | | | | | | | 4,470,319 | | |
|
Nonutility properties
|
| | | | 1,683 | | | | | | — | | | | | | — | | | | | | 12,369 | | | |
2(b)
|
| | | | (5,626) | | | |
4(a)
|
| | | | — | | | | | | | | | 8,426 | | |
|
Less: accumulated depreciation and
amortization |
| | | | 103 | | | | | | — | | | | | | — | | | | | | 5,485 | | | |
2(c)
|
| | | | (5,485) | | | |
4(a)
|
| | | | — | | | | | | | | | 103 | | |
|
Net nonutility properties
|
| | | | 1,580 | | | | | | — | | | | | | — | | | | | | 6,884 | | | | | | | | | (141) | | | | | | | | | — | | | | | | | | | 8,323 | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 20,686 | | | | | | 4,817 | | | | | | 585 | | | | | | — | | | | | | | | | (545,402) | | | |
4(h)(c)
|
| | | | 550,000 | | | |
4(k)
|
| | | | 30,686 | | |
|
Accounts receivable:
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Customers, net of allowances for uncollectible accounts
|
| | | | 62,471 | | | | | | 1,928 | | | | | | 1,731 | | | | | | — | | | | | | | | | (3,659) | | | |
4(h)
|
| | | | — | | | | | | | | | 62,471 | | |
|
Income tax
|
| | | | 2,720 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 2,720 | | |
|
Other
|
| | | | 7,710 | | | | | | 2,616 | | | | | | 374 | | | | | | — | | | | | | | | | (2,990) | | | |
4(h)
|
| | | | — | | | | | | | | | 7,710 | | |
|
Accrued unbilled revenue
|
| | | | 68,971 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 68,971 | | |
|
Prepaid expenses and other current assets
|
| | | | — | | | | | | 1,310 | | | | | | 15 | | | | | | (1,325) | | | |
2(e)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Prepaid expenses
|
| | | | 11,634 | | | | | | — | | | | | | — | | | | | | 1,032 | | | |
2(e)
|
| | | | — | | | | | | | | | — | | | | | | | | | 12,666 | | |
|
Short-term investments
|
| | | | — | | | | | | 12 | | | | | | — | | | | | | (12) | | | |
2(f)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Due from related parties, current-portion
|
| | | | — | | | | | | 207 | | | | | | — | | | | | | (207) | | | |
2(p)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Current regulatory assets
|
| | | | 8,315 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 8,315 | | |
|
Other current assets
|
| | | | 8,086 | | | | | | — | | | | | | — | | | | | | 305 | | | |
2(e)(f)
|
| | | | (11) | | | |
4(h)
|
| | | | — | | | | | | | | | 8,380 | | |
|
Total current assets
|
| | | | 190,593 | | | | | | 10,890 | | | | | | 2,705 | | | | | | (207) | | | | | | | | | (552,062) | | | | | | | | | 550,000 | | | | | | | | | 201,918 | | |
| Other assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | — | | | | | | 600 | | | | | | — | | | | | | (600) | | | |
2(g)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Accounts receivable, other-long-term
|
| | | | — | | | | | | — | | | | | | 6,477 | | | | | | (6,477) | | | |
2(o)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Regulatory assets, less current portion
|
| | | | 246,547 | | | | | | — | | | | | | — | | | | | | 1,534 | | | |
2(b)
|
| | | | (1,534) | | | |
4(j)
|
| | | | — | | | | | | | | | 246,547 | | |
|
Investments
|
| | | | 19,711 | | | | | | 941 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 20,652 | | |
|
Postretirement benefit plan
|
| | | | 80,967 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 80,967 | | |
|
Goodwill
|
| | | | 640,311 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 640,311 | | |
|
Other
|
| | | | 35,890 | | | | | | — | | | | | | — | | | | | | 7,077 | | | |
2(g)(o)
|
| | | | (7,077) | | | |
4(h)
|
| | | | — | | | | | | | | | 35,890 | | |
|
Due from related parties
|
| | | | — | | | | | | 16,620 | | | | | | — | | | | | | (16,620) | | | |
2(p)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Total other assets
|
| | | | 1,023,426 | | | | | | 18,160 | | | | | | 6,477 | | | | | | (15,086) | | | | | | | | | (8,611) | | | | | | | | | — | | | | | | | | | 1,024,367 | | |
|
Total assets
|
| | | | 5,149,566 | | | | | | 197,989 | | | | | | 49,934 | | | | | | (16,827) | | | | | | | | | (225,734) | | | | | | | | | 550,000 | | | | | | | | | 5,704,928 | | |
| | | |
H2O
America Historical |
| |
Quadvest
LP Historical |
| |
Quadvest
Wholesale, LLC. Historical |
| |
Reclassification
Adjustments |
| |
Notes
|
| |
Acquisition
Transaction Accounting Adjustments |
| |
Notes
|
| |
Financing
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
| Capitalization and Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capitalization: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stockholders’ equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Partner’s capital
|
| | | | — | | | | | | 41,932 | | | | | | 9,192 | | | | | | — | | | | | | | | | (51,124) | | | |
4(f)
|
| | | | — | | | | | | | | | — | | |
|
Common stock
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1 | | | | | | | | | 37 | | |
|
Additional paid-in capital
|
| | | | 958,188 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 549,999 | | | |
4(k)
|
| | | | 1,508,187 | | |
|
Retained earnings
|
| | | | 581,080 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (21,501) | | | |
4(d)
|
| | | | — | | | | | | | | | 559,579 | | |
|
Accumulated other comprehensive income
|
| | | | 1,467 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,467 | | |
|
Total stockholders’ equity
|
| | | | 1,540,771 | | | | | | 41,932 | | | | | | 9,192 | | | | | | — | | | | | | | | | (72,) | | | | | | | | | 550,000 | | | | | | | | | 2,069,270 | | |
|
Long-term debt, less current portion
|
| | | | 1,866,819 | | | | | | 43,455 | | | | | | — | | | | | | — | | | | | | | | | (43,455) | | | |
4(e)
|
| | | | — | | | |
4(l)
|
| | | | 1,866,819 | | |
|
Total capitalization
|
| | | | 3,407,590 | | | | | | 85,387 | | | | | | 9,192 | | | | | | — | | | | | | | | | (116,080) | | | | | | | | | 550,000 | | | | | | | | | 3,936,089 | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer deposits
|
| | | | — | | | | | | 1,115 | | | | | | — | | | | | | (1,115) | | | |
2(h)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Lines of credit
|
| | | | 86,834 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 86,834 | | |
|
Due to related parties
|
| | | | — | | | | | | 989 | | | | | | — | | | | | | (989) | | | |
2(l)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Related party payable
|
| | | | — | | | | | | — | | | | | | 1,932 | | | | | | (1,932) | | | |
2(m)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Due to others
|
| | | | — | | | | | | 192 | | | | | | — | | | | | | (192) | | | |
2(j)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Deferred revenue
|
| | | | — | | | | | | 16 | | | | | | — | | | | | | (16) | | | |
2(k)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Accrued payables
|
| | | | — | | | | | | — | | | | | | 102 | | | | | | (102) | | | |
2(n)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Current portion of long-term debt
|
| | | | 23,504 | | | | | | 2,397 | | | | | | — | | | | | | — | | | | | | | | | (2,397) | | | |
4(e)
|
| | | | — | | | |
4(l)
|
| | | | 23,504 | | |
|
Accrued groundwater extraction charges, purchased water and power
|
| | | | 29,321 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 29,321 | | |
|
Accounts payable
|
| | | | 75,427 | | | | | | 5,495 | | | | | | 1,808 | | | | | | 1,931 | | | |
2(m)
|
| | | | (9,234) | | | |
4(h)
|
| | | | — | | | | | | | | | 75,427 | | |
|
Accrued interest
|
| | | | 18,241 | | | | | | — | | | | | | — | | | | | | 229 | | | |
2(i)
|
| | | | (229) | | | |
4(e)
|
| | | | — | | | | | | | | | 18,241 | | |
|
Notes payable, related party – current
|
| | | | — | | | | | | — | | | | | | 207 | | | | | | (207) | | | |
2(p)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Accrued liabilities
|
| | | | — | | | | | | 2,941 | | | | | | — | | | | | | (2,941) | | | |
2(i)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Accrued payroll
|
| | | | 19,109 | | | | | | — | | | | | | — | | | | | | 1,591 | | | |
2(i)
|
| | | | (1,591) | | | |
4(h)
|
| | | | — | | | | | | | | | 19,109 | | |
|
Current regulatory liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Other current liabilities
|
| | | | 20,942 | | | | | | — | | | | | | — | | | | | | 2,354 | | | |
2(h)(i)(k)(n)
|
| | | | 20,278 | | | |
4(d)(h)
|
| | | | — | | | | | | | | | 43,574 | | |
|
Total current liabilities
|
| | | | 273,378 | | | | | | 13,145 | | | | | | 4,049 | | | | | | (1,389) | | | | | | | | | 6,827 | | | | | | | | | — | | | | | | | | | 296,010 | | |
|
Note payable, related party – long-term
|
| | | | — | | | | | | — | | | | | | 16,620 | | | | | | (16,620) | | | |
2(p)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred income taxes
|
| | | | 307,893 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 307,893 | | |
|
Advances for construction
|
| | | | 201,413 | | | | | | 3,049 | | | | | | — | | | | | | 1,182 | | | |
2(j)(l)
|
| | | | — | | | | | | | | | — | | | | | | | | | 205,644 | | |
|
Contributions in aid of construction
|
| | | | 342,697 | | | | | | 96,087 | | | | | | 20,073 | | | | | | — | | | | | | | | | (116,160) | | | |
4(i)
|
| | | | — | | | | | | | | | 342,697 | | |
|
Postretirement benefit plans
|
| | | | 45,878 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 45,878 | | |
|
Regulatory liabilities, less current portion
|
| | | | 546,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 546,797 | | |
|
Other noncurrent liabilities
|
| | | | 23,920 | | | | | | 321 | | | | | | — | | | | | | — | | | | | | | | | (321) | | | |
4(g)
|
| | | | — | | | | | | | | | 23,920 | | |
|
Commitments and contingencies
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Total capitalization and liabilities
|
| | | | 5,149,566 | | | | | | 197,989 | | | | | | 49,934 | | | | | | (16,827) | | | | | | | | | (225,734) | | | | | | | | | 550,000 | | | | | | | | | 5,704,928 | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2025
(in thousands)
| | | |
H2O America
Historical |
| |
Quadvest
LP Historical |
| |
Quadvest
Wholesale, LLC. Historical |
| |
Reclassification
Adjustments |
| |
Notes
|
| |
Acquisition
Transaction Accounting Adjustments |
| |
Notes
|
| |
Financing
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
|
Operating revenue
|
| | | | 800,590 | | | | | | — | | | | | | 8,509 | | | | | | 32,092 | | | |
2(q)(r)
|
| | | | — | | | | | | | | | — | | | | | | | | | 841,191 | | |
|
Water and sewer revenues
|
| | | | — | | | | | | 27,628 | | | | | | — | | | | | | (27,628) | | | |
2(q)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Miscellaneous fees
|
| | | | — | | | | | | 4,465 | | | | | | — | | | | | | (4,465) | | | |
2(r)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Related party revenues
|
| | | | — | | | | | | 1,111 | | | | | | — | | | | | | (1,111) | | | |
2(x)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
| Operating expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of revenues
|
| | | | — | | | | | | 12,188 | | | | | | 2,150 | | | | | | (13,442) | | | |
2(s)(x)
|
| | | | — | | | | | | | | | — | | | | | | | | | 896 | | |
|
Purchased water
|
| | | | 126,343 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 126,343 | | |
|
Power
|
| | | | 21,769 | | | | | | — | | | | | | — | | | | | | 2,643 | | | |
2(s)
|
| | | | — | | | | | | | | | — | | | | | | | | | 24,412 | | |
|
Groundwater extraction charges
|
| | | | 112,076 | | | | | | — | | | | | | — | | | | | | 105 | | | |
2(s)
|
| | | | — | | | | | | | | | — | | | | | | | | | 112,181 | | |
|
Other production expenses
|
| | | | 50,973 | | | | | | — | | | | | | — | | | | | | 8,809 | | | |
2(s)
|
| | | | — | | | | | | | | | — | | | | | | | | | 59,782 | | |
|
Total production expenses
|
| | | | 311,161 | | | | | | 12,188 | | | | | | 2,150 | | | | | | (1,885) | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 323,614 | | |
|
Operating expenses
|
| | | | — | | | | | | 14,210 | | | | | | 432 | | | | | | (14,391) | | | |
2(s)(t)(x)
|
| | | | — | | | | | | | | | — | | | | | | | | | 251 | | |
|
Administrative and general
|
| | | | 125,998 | | | | | | — | | | | | | — | | | | | | 14,938 | | | |
2(s)(t)
|
| | | | 21,500 | | | |
5(c)
|
| | | | — | | | | | | | | | 162,436 | | |
|
Maintenance
|
| | | | 32,895 | | | | | | — | | | | | | — | | | | | | 2,484 | | | |
2(s)(t)
|
| | | | — | | | | | | | | | — | | | | | | | | | 35,379 | | |
|
Property taxes and other non-income
taxes |
| | | | 37,686 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 37,686 | | |
|
Depreciation and amortization
|
| | | | 115,323 | | | | | | 3,536 | | | | | | 408 | | | | | | — | | | | | | | | | 12,336 | | | |
5(a)(b)
|
| | | | — | | | | | | | | | 131,603 | | |
|
Total operating expense
|
| | | | 623,063 | | | | | | 29,934 | | | | | | 2,990 | | | | | | 1,146 | | | | | | | | | 33,836 | | | | | | | | | — | | | | | | | | | 690,969 | | |
|
Operating income
|
| | | | 177,527 | | | | | | 3,270 | | | | | | 5,519 | | | | | | (2,258) | | | | | | | | | (33,836) | | | | | | | | | — | | | | | | | | | 150,222 | | |
|
Other (expense) income:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | |
|
Regulatory fee income, net
|
| | | | — | | | | | | (186) | | | | | | (18) | | | | | | 204 | | | |
2(v)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Investment income (Loss)
|
| | | | — | | | | | | 495 | | | | | | (78) | | | | | | (417) | | | |
2(w)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Gain / (Loss) on sale of nonutility properties
|
| | | | — | | | | | | 68 | | | | | | — | | | | | | (68) | | | |
2(y)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Construction income
|
| | | | — | | | | | | 129 | | | | | | — | | | | | | (129) | | | |
2(u)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Interest on long-term debt and other interest expense
|
| | | | (72,575) | | | | | | (1,909) | | | | | | (873) | | | | | | — | | | | | | | | | 2,782 | | | |
5(f)
|
| | | | — | | | | | | | | | (72,575) | | |
|
Pension non-service credit (cost)
|
| | | | 6,436 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 6,436 | | |
|
Other, net
|
| | | | 3,545 | | | | | | — | | | | | | — | | | | | | 817 | | | |
2(u)(v)(w)(y)
|
| | | | — | | | | | | | | | — | | | | | | | | | 4,362 | | |
|
Intercompany income
|
| | | | — | | | | | | 34 | | | | | | — | | | | | | (34) | | | |
2(x)
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
|
Income before income taxes
|
| | | | 114,933 | | | | | | 1,901 | | | | | | 4,550 | | | | | | (1,885) | | | | | | | | | (31,054) | | | | | | | | | — | | | | | | | | | 88,445 | | |
|
Provision for income taxes
|
| | | | 12,355 | | | | | | 121 | | | | | | 49 | | | | | | — | | | | | | | | | (6,708) | | | | | | | | | — | | | | | | | | | 5,817 | | |
|
Net income
|
| | | | 102,578 | | | | | | 1,780 | | | | | | 4,501 | | | | | | (1,885) | | | | | | | | | (24,346) | | | | | | | | | — | | | | | | | | | 82,628 | | |
|
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Basic
|
| | | | 2.93 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5(e)
|
| | | | | | | | 1.83 | | |
|
– Diluted
|
| | | | 2.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5(e)
|
| | | | | | | | 1.82 | | |
|
Weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Basic
|
| | | | 35,002,252 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5(e)
|
| | | | | | | | 45,227,201 | | |
|
– Diluted
|
| | | | 35,102,487 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
5(e)
|
| | | | | | | | 45,327,436 | | |
| | | |
Pro Forma
As Adjusted |
| |||
| Assets | | | | | | | |
|
Land
|
| | | $ | 332 | | |
|
Depreciable plant and equipment
|
| | | | 500,546 | | |
|
Construction work in progress
|
| | | | 22,609 | | |
|
Nonutility properties
|
| | | | 6,743 | | |
|
Intangible assets
|
| | | | 12,865 | | |
|
Prepaid expenses
|
| | | | 1,032 | | |
|
Other current assets
|
| | | | 294 | | |
|
Investments
|
| | | | 941 | | |
|
Total assets
|
| | | $ | 545,361 | | |
| Liabilities | | | | | | | |
|
Other current liabilities
|
| | | | 1,131 | | |
|
Advances for construction
|
| | | | 4,231 | | |
|
Total liabilities
|
| | | $ | 5,361 | | |
|
Net assets acquired (a)
|
| | | $ | 540,000 | | |
|
Preliminary estimated Acquisition consideration (b)
|
| | | | 540,000 | | |
|
Estimated goodwill (a) – (b)
|
| | |
$
|
—
|
| |
| | | |
Estimated
Useful Life |
| |
Historical Cost,
as Reclassified |
| |
Preliminary
Fair Value |
| |
Pro Forma
Adjustments to Property and Equipment, Net |
| |||||||||
|
Land
|
| |
Indefinite
|
| | | $ | 332 | | | | | $ | 332 | | | | | $ | — | | |
|
Utility, plant and property
|
| |
5 to 50 years
|
| | | | 207,488 | | | | | | 500,546 | | | | | | 293,058(1) | | |
|
Utility, plant and property, accumulated
depreciation and amortization |
| | | | | | | (29,157) | | | | | | — | | | | | | (29,157) | | |
|
Other property and equipment
|
| |
3 to 15 years
|
| | | | 12,369 | | | | | | 6,743 | | | | | | (5,626) | | |
|
Other property and equipment, accumulated depreciation and amortization
|
| | | | | | | (5,485) | | | | | | — | | | | | | 5,485 | | |
|
Construction Work in Progress
|
| | | | | | | 22,609 | | | | | | 22,609 | | | | | | — | | |
|
Total Quadvest property and equipment
|
| | | | | |
$
|
208,156
|
| | | |
$
|
530,230
|
| | | |
$
|
322,074
|
| |
| | | |
Adjustments to
Quadvest Equity |
| |
Acquisition-
related Costs |
| |
Total Transaction
Accounting Adjustments |
| |||||||||
|
Partner’s capital
|
| | | $ | (51,124) | | | | | $ | — | | | | | $ | (51,124) | | |
|
Common stock
|
| | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | — | | |
|
Retained Earnings
|
| | | | | | | | | | (21,500) | | | | | | | | |
|
Accumulated deficit
|
| | | | — | | | | | | — | | | | | | — | | |
|
Pro forma net adjustment to equity
|
| | | $ | (51,124) | | | | | $ | (21,500) | | | | | $ | (51,124) | | |
| | | |
For the Year Ended
December 31, 2025 |
| |||
| Numerator for earnings per share calculation: | | | | | | | |
|
Pro forma net income
|
| | | $ | 82,628 | | |
|
Net income attributable to common stockholders, basic and diluted
|
| | | $ | 82,628 | | |
| Denominator for earnings per share calculation: | | | | | | | |
| Pro forma weighted average shares: | | | | | | | |
|
H2O America shares outstanding as of December 31, 2025
|
| | | | 35,002,252 | | |
|
Assumed issuance of H2O America shares
|
| | | | 10,224,949 | | |
|
Pro forma weighted average shares, basic
|
| | | | 45,227,201 | | |
|
Shares from employee compensation
|
| | | | 100,235 | | |
|
Pro forma weighted average shares, diluted
|
| | |
|
45,327,436
|
| |
| Pro Forma Earnings per Share | | | | | | | |
|
Basic
|
| | | $ | 1.83 | | |
|
Diluted
|
| | | $ | 1.82 | | |
| | | You should consult a tax advisor regarding the United States federal tax consequences of acquiring, holding and disposing of the common stock in your particular circumstances, as well as any tax consequences that may arise under the laws of any state, local or foreign taxing jurisdiction. | | |
|
Underwriter
|
| |
Number of
shares |
| |||
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Wells Fargo Securities, LLC
|
| | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Total | | | | | | | |
| | | |
Without
option |
| |
With full
option |
| ||||||
|
Per share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
Preferred Stock
Common Stock
Depositary Shares
Warrants
Units
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 13 | | | |
| | | | | | 16 | | | |
| | | | | | 20 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | |