Tickers

1. Composite Trajectory Verdict

For a rate-regulated utility like ED, the income statement and cash flow statement carry the most weight because regulatory mechanisms tie revenue requirements to allowed returns on invested capital, making earnings and operating cash flow the primary indicators of whether rate plans are supporting financial health; the balance sheet reflects the cumulative capital deployment and financing of that model.

Composite Trajectory: Improving

The improving call is driven by consistent year-over-year growth across the annual income statement (revenue +10.9%, operating income +9.9%, net income +11.2% in 2025 vs 2024) and a 32.8% surge in operating cash flow. The balance sheet shows mixed signals: equity grew 10.1% and aged receivables declined, but long-term debt rose 3.7% and the current ratio edged down slightly. Cash flow from financing turned less positive due to sharply lower debt issuance offset by a large equity raise, but operating cash generation more than covered capital expenditures and dividends.

2. Red Flags

• Persistently high aged receivables: CECONY accounts receivable >60 days stood at $1,427M at Dec 31, 2025 (down from $1,652M at Dec 31, 2024), still far above the pre-pandemic $408M at Feb 28, 2020 (10-K 2025-12-31, MD&A Aged Accounts Receivable Balances).
• Con Edison Transmission earnings collapse: Segment net income fell to $14M in 2025 from $45M in 2024, driven by a $10M Honeoye impairment, $12M strategic review transaction costs, $7M deferred tax remeasurement, and $5M 2024 AFUDC tax adjustment (10-K 2025-12-31, MD&A Variation table).
• CAMT credit carryforward reliance: Con Edison held a $205M corporate alternative minimum tax credit carryforward at Dec 31, 2025, dependent on future deferred tax liabilities exceeding the carryforward to avoid a valuation allowance (10-K 2025-12-31, MD&A Inflation Reduction Act).
• Commercial paper still elevated: Despite declining to $1,575M outstanding at Dec 31, 2025 from $2,170M a year earlier, the daily average balance remained high at $804M vs $1,842M in 2024 (10-K 2025-12-31, MD&A Cash Flows From Financing Activities).
• Pension cost headwind flagged for 2026: Management estimates 2026 pension and OPEB credits will decrease by $256M (Con Edison) and $243M (CECONY) versus 2025 due to lower discount rates (10-K 2025-12-31, Critical Accounting Estimates).

3. Earnings Assessment (Income Statement)

Earnings Trajectory: Improving

Overall Assessment: Consolidated operating revenues rose to $16,918M in 2025 from $15,256M in 2024 and $14,663M in 2023 (10-K 2025-12-31, Consolidated Statements of Operations). Operating income increased to $2,935M from $2,670M in 2024 and $2,482M in 2023 (10-K 2025-12-31, MD&A Results of Operations). Net income for common stock grew to $2,023M from $1,820M in 2024 (10-K 2025-12-31, MD&A Net Income table). CECONY, the core utility (93% of revenue), drove the gain with net income rising to $1,906M from $1,748M; O&R contributed $108M vs $104M. The only detractor was Con Edison Transmission, where net income dropped to $14M from $45M due to discrete charges. Diluted EPS rose to $5.64 from $5.24 (10-K 2025-12-31, MD&A Net Income table).

4. Cash Generation Assessment (Statement of Cash Flows)

Cash Trajectory: Improving

Overall Assessment: Net cash from operating activities jumped to $4,800M in 2025 from $3,614M in 2024 (10-K 2025-12-31, Consolidated Statements of Cash Flows). The increase was driven by a $278M decrease in taxes receivable, a $264M increase in other current liabilities, $233M lower customer receivables (net), and a $162M rise in accounts payable (10-K 2025-12-31, MD&A Cash Flows from Operating Activities). Investing cash outflows were nearly flat at $(5,249M) vs $(5,273M), with utility capex steady at $(4,764M) vs $(4,770M) (10-K 2025-12-31, MD&A Cash Flows Used in Investing Activities). Financing inflows fell to $746M from $1,797M, reflecting a $1,825M drop in long-term debt issuance and a $777M increase in short-term debt repayments, partially offset by a $1,308M common stock public offering (10-K 2025-12-31, MD&A Cash Flows From Financing Activities). Free cash flow (operating minus utility capex) improved markedly.

5. Balance Sheet Assessment

Balance Sheet Trajectory: Mixed

Overall Assessment: Total assets grew 5.7% to $74,603M at Dec 31, 2025 from $70,562M a year earlier, led by net utility plant rising to $55,403M from $52,165M (10-K 2025-12-31, Consolidated Balance Sheets). Equity increased 10.1% to $24,190M from $21,962M, supported by $2,023M net income and a $1,300M capital contribution to CECONY (10-K 2025-12-31, MD&A Assets, Liabilities and Equity). Long-term debt rose 3.7% to $25,551M from $24,651M (10-K 2025-12-31, Consolidated Balance Sheets). Current assets edged up 1.3% to $6,750M while current liabilities rose 2.8% to $6,614M, leaving the current ratio slightly lower at ~1.02 vs ~1.04 (10-K 2025-12-31, Consolidated Balance Sheets). Aged receivables (>60 days) at CECONY improved to $1,427M from $1,652M, and the allowance for uncollectible accounts fell to $507M from $620M (10-K 2025-12-31, Consolidated Balance Sheets; MD&A Aged Accounts Receivable Balances). Deferred tax liabilities and unamortized ITCs increased to $9,619M from $8,874M (10-K 2025-12-31, Consolidated Balance Sheets).

6. Data Gaps

• Quarterly income statement, cash flow, and balance sheet trends for 2025 and 2026 (the 10-Q filings for Q2 2025, Q3 2025, Q1 2026, Q2 2026 are listed but their financial statement data is not provided in the document text).
• Full-year 2023 net income and EPS figures (the 10-K references prior-year discussion but does not restate 2023 consolidated net income in the provided excerpt).
• Segment-level quarterly performance for CECONY electric/gas/steam and O&R to assess intra-year seasonality and trajectory.
• Detailed debt maturity schedule and interest rate profile beyond the variable-rate sensitivity disclosure.
• 2026 rate plan approved parameters for CECONY electric/gas (Jan 2026–Dec 2028) and O&R (Jan 2025–Dec 2027) to project allowed revenue growth.