34
1 American Water January 2017

American Water January 2017

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

Page 1: American Water January 2017

1

American WaterJanuary 2017

NYSE AWK wwwamwatercom 2

Forward-Looking Statements and Other InformationCertain statements in this presentation including without limitation earnings guidance the outcome of pending or future acquisition activity American Waterrsquos growth strategy the amount and allocation of future capital investments and estimated revenues from rate cases and other governmental agency authorizations are forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and the Federal securities laws These forward-looking statements are predictions based on American Waterrsquos current expectations and assumptions regarding future events They are not guarantees or assurances of any outcomes financial results of levels of activity performance or achievements and readers are cautioned not to place undue reliance upon them The forward-looking statements are subject to a number of estimates and assumptions and known and unknown risks uncertainties and other factors Actual results may differ materially from those discussed in the forward-looking statements included in this press release as a result of the factors discussed in American Waterrsquos Annual Report on Form 10-K for the year ended December 31 2015 and in subsequent filings with the Securities and Exchange Commission (SEC) and because of factors such as the timing and decisions of governmental and regulatory bodies including decisions to raise or lower rates changes in laws governmental regulations and policies including environmental health and safety water quality and public utility regulations and policies and impacts resulting from the November 2016 US state and local elections potential costs and liabilities of American Water for environmental and similar matters resulting from among other things the provision of water services to customers in the natural gas exploration and production market the outcome of litigation and government action related to the Freedom Industries chemical spill in West Virginia including matters pertaining to the binding agreement in principle to settle claims arising from this chemical spill weather conditions patterns or events or natural disasters including drought or abnormally high rainfall strong winds coastal and intercoastal flooding earthquakes landslides hurricanes and tornadoes and cooler than normal temperatures changes in customer demand for and patterns of use of water such as may result from conservation efforts its ability to appropriately maintain or upgrade current infrastructure including technology systems and manage the expansion of its business its ability to obtain permits and other approvals for projects changes in its capital requirements its ability to control operating expenses and to achieve efficiencies in its operations the intentional or unintentional acts of a third party including contamination of its water supplies or water supplied to its customers and attacks on or infiltration of its computer systems or other critical infrastructure its ability to obtain adequate and cost-effective supplies of chemicals electricity fuel water and other raw materials that are needed for its operations its ability to successfully meet growth projections and capitalize on growth opportunities including its ability to among other things acquire and integrate water and wastewater systems into its regulated operations and enter into contracts and other agreements with or otherwise obtain new customers in its Market-based Businesses cost overruns relating to improvements in or the expansion of its operations its ability to maintain safe work sites changes in general economic political business and financial market conditions access to sufficient capital on satisfactory terms and when and as needed to support operations and capital expenditures fluctuations in interest rates restrictive covenants in or changes to the credit ratings on its current or future debt that could increase its financing costs or affect its ability to borrow make payments on debt or pay dividends fluctuations in the value of benefit plan assets and liabilities that could increase its financing costs and funding requirements changes in Federal or state income tax laws including tax reform the availability of tax credits and tax abatement programs and the ability to utilize its US and state net operating loss carryforwards migration of customers into or out of its service territories the use by municipalities of the power of eminent domain or other authority to condemn its systems difficulty in obtaining or the inability to obtain insurance at acceptable rates and on acceptable terms and conditions its ability to retain and attract qualified employees labor actions including work stoppages and strikes the incurrence of impairment charges related to American Waterrsquos goodwill or other assets and civil disturbances terrorist threats or acts or public apprehension about future disturbances or terrorist threats or acts These forward-looking statements are qualified by and should be read together with the risks and uncertainties set forth above and the risk factors and other statements included in American Waterrsquos 2015 Form 10-K and in subsequent filings with the SEC and readers should refer to such risks uncertainties and risk factors in evaluating such forward-looking statements Any forward-looking statements speak only as of the date this presentation is first given American Water does not have or undertake any obligation or intention to update or revise any forward-looking statement whether as a result of new information future events changed circumstances or otherwise except as otherwise required by the Federal securities laws Furthermore it may not be possible to assess the impact of the foregoing factors on American Waterrsquos businesses either viewed independently or together or the extent to which any factor or combination of factors may cause results to differ materially from those contained in any forward-looking statement The foregoing factors should not be construed as exhaustive

In this presentation all statements related to earnings per share or EPS refer to diluted EPS from continuing operations

NYSE AWK wwwamwatercom 3

American Water Our Success Cycle

Engaged Employees

Smart Investments

and Safe Efficient

Operations

Highly Satisfied

Customers

Constructive Regulatory Outcomes

=Sustainable

Financial Performance

NYSE AWK wwwamwatercom 4

Industry Leading EPS Growth 2011-2015 CAGR

Industry Leading Dividend Growth2011-2015 CAGR

Regulated Water

bull Smooth Regulated Capital Deploymentbull Regulatory Diversitybull Highly Fragmented Market bull Decades of Needed Investment

126

18

74

0

2

4

6

8

10

12

14

AWK DJUI Water Peers

91

21

43

0

2

4

6

8

10

AWK DJUI Water PeersAWK DJUA Water Peers AWK DJUA Water Peers

Source Factset 2Q 2011 ndash 2Q 2016 Non-GAAP EPS as reported by Factset GAAP EPS was used for ARTNA and YORW who did not report Non-GAAP EPS from June 30 2011-2016DJUA includes AEP AES AWK CNP D DUK ED EIX EXC FE NEE NI PCG PEG SO Water peers include AWR ARTNA CTWS CWT MSEX SJW WTR YORW

American Water Top Performer in Utility Sector

NYSE AWK wwwamwatercom 5

Anchored from FY 2015 Non-GAAP measure See appendix for details Excludes California

Our Commitment Over the Next Five Years2017 - 2021

Plan

Continue Industry Leading 7-10 Long Term EPS Growth

Invest $67 - $73 billion to improve infrastructure expand water and wastewater customer base

Achieve OampM Efficiency stretch target 325by 2021 with average customer bill impacts

~25

Continue complementary market-based businesses which leverage our core competencies

Lead Innovation Water Quality amp Environmental Stewardship for the Industry

Grow dividends in line with earnings growth

50-60 target payout ratio

Set the bar for customer satisfaction in the industry

NYSE AWK wwwamwatercom 6

We Will Continue to Be Predominantly a Regulated Utility

Regulated Risk Characteristics Market Based Risk Characteristics

Geographic amp Regulatory Diversity Decades of Capital Investment Need Mechanisms Accelerate Recovery of Critical

Investments Smooth Capital Deployment Fair Market Value Legislation in Six Largest

States

Portfolio of Four Diverse Businesses Capital Light Significant Market Opportunity for Growth Leverage Core Competencies Provide Strategic Options that could Enhance

Regulated Growth Attracts Talent

Estimated Earnings Contribution Ratio

Market-based 15

Market-based 10

Regulated 85

Regulated 90

0 10 20 30 40 50 60 70 80 90 100

2021

2016

Approximate Excludes parent and other

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 2: American Water January 2017

NYSE AWK wwwamwatercom 2

Forward-Looking Statements and Other InformationCertain statements in this presentation including without limitation earnings guidance the outcome of pending or future acquisition activity American Waterrsquos growth strategy the amount and allocation of future capital investments and estimated revenues from rate cases and other governmental agency authorizations are forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and the Federal securities laws These forward-looking statements are predictions based on American Waterrsquos current expectations and assumptions regarding future events They are not guarantees or assurances of any outcomes financial results of levels of activity performance or achievements and readers are cautioned not to place undue reliance upon them The forward-looking statements are subject to a number of estimates and assumptions and known and unknown risks uncertainties and other factors Actual results may differ materially from those discussed in the forward-looking statements included in this press release as a result of the factors discussed in American Waterrsquos Annual Report on Form 10-K for the year ended December 31 2015 and in subsequent filings with the Securities and Exchange Commission (SEC) and because of factors such as the timing and decisions of governmental and regulatory bodies including decisions to raise or lower rates changes in laws governmental regulations and policies including environmental health and safety water quality and public utility regulations and policies and impacts resulting from the November 2016 US state and local elections potential costs and liabilities of American Water for environmental and similar matters resulting from among other things the provision of water services to customers in the natural gas exploration and production market the outcome of litigation and government action related to the Freedom Industries chemical spill in West Virginia including matters pertaining to the binding agreement in principle to settle claims arising from this chemical spill weather conditions patterns or events or natural disasters including drought or abnormally high rainfall strong winds coastal and intercoastal flooding earthquakes landslides hurricanes and tornadoes and cooler than normal temperatures changes in customer demand for and patterns of use of water such as may result from conservation efforts its ability to appropriately maintain or upgrade current infrastructure including technology systems and manage the expansion of its business its ability to obtain permits and other approvals for projects changes in its capital requirements its ability to control operating expenses and to achieve efficiencies in its operations the intentional or unintentional acts of a third party including contamination of its water supplies or water supplied to its customers and attacks on or infiltration of its computer systems or other critical infrastructure its ability to obtain adequate and cost-effective supplies of chemicals electricity fuel water and other raw materials that are needed for its operations its ability to successfully meet growth projections and capitalize on growth opportunities including its ability to among other things acquire and integrate water and wastewater systems into its regulated operations and enter into contracts and other agreements with or otherwise obtain new customers in its Market-based Businesses cost overruns relating to improvements in or the expansion of its operations its ability to maintain safe work sites changes in general economic political business and financial market conditions access to sufficient capital on satisfactory terms and when and as needed to support operations and capital expenditures fluctuations in interest rates restrictive covenants in or changes to the credit ratings on its current or future debt that could increase its financing costs or affect its ability to borrow make payments on debt or pay dividends fluctuations in the value of benefit plan assets and liabilities that could increase its financing costs and funding requirements changes in Federal or state income tax laws including tax reform the availability of tax credits and tax abatement programs and the ability to utilize its US and state net operating loss carryforwards migration of customers into or out of its service territories the use by municipalities of the power of eminent domain or other authority to condemn its systems difficulty in obtaining or the inability to obtain insurance at acceptable rates and on acceptable terms and conditions its ability to retain and attract qualified employees labor actions including work stoppages and strikes the incurrence of impairment charges related to American Waterrsquos goodwill or other assets and civil disturbances terrorist threats or acts or public apprehension about future disturbances or terrorist threats or acts These forward-looking statements are qualified by and should be read together with the risks and uncertainties set forth above and the risk factors and other statements included in American Waterrsquos 2015 Form 10-K and in subsequent filings with the SEC and readers should refer to such risks uncertainties and risk factors in evaluating such forward-looking statements Any forward-looking statements speak only as of the date this presentation is first given American Water does not have or undertake any obligation or intention to update or revise any forward-looking statement whether as a result of new information future events changed circumstances or otherwise except as otherwise required by the Federal securities laws Furthermore it may not be possible to assess the impact of the foregoing factors on American Waterrsquos businesses either viewed independently or together or the extent to which any factor or combination of factors may cause results to differ materially from those contained in any forward-looking statement The foregoing factors should not be construed as exhaustive

In this presentation all statements related to earnings per share or EPS refer to diluted EPS from continuing operations

NYSE AWK wwwamwatercom 3

American Water Our Success Cycle

Engaged Employees

Smart Investments

and Safe Efficient

Operations

Highly Satisfied

Customers

Constructive Regulatory Outcomes

=Sustainable

Financial Performance

NYSE AWK wwwamwatercom 4

Industry Leading EPS Growth 2011-2015 CAGR

Industry Leading Dividend Growth2011-2015 CAGR

Regulated Water

bull Smooth Regulated Capital Deploymentbull Regulatory Diversitybull Highly Fragmented Market bull Decades of Needed Investment

126

18

74

0

2

4

6

8

10

12

14

AWK DJUI Water Peers

91

21

43

0

2

4

6

8

10

AWK DJUI Water PeersAWK DJUA Water Peers AWK DJUA Water Peers

Source Factset 2Q 2011 ndash 2Q 2016 Non-GAAP EPS as reported by Factset GAAP EPS was used for ARTNA and YORW who did not report Non-GAAP EPS from June 30 2011-2016DJUA includes AEP AES AWK CNP D DUK ED EIX EXC FE NEE NI PCG PEG SO Water peers include AWR ARTNA CTWS CWT MSEX SJW WTR YORW

American Water Top Performer in Utility Sector

NYSE AWK wwwamwatercom 5

Anchored from FY 2015 Non-GAAP measure See appendix for details Excludes California

Our Commitment Over the Next Five Years2017 - 2021

Plan

Continue Industry Leading 7-10 Long Term EPS Growth

Invest $67 - $73 billion to improve infrastructure expand water and wastewater customer base

Achieve OampM Efficiency stretch target 325by 2021 with average customer bill impacts

~25

Continue complementary market-based businesses which leverage our core competencies

Lead Innovation Water Quality amp Environmental Stewardship for the Industry

Grow dividends in line with earnings growth

50-60 target payout ratio

Set the bar for customer satisfaction in the industry

NYSE AWK wwwamwatercom 6

We Will Continue to Be Predominantly a Regulated Utility

Regulated Risk Characteristics Market Based Risk Characteristics

Geographic amp Regulatory Diversity Decades of Capital Investment Need Mechanisms Accelerate Recovery of Critical

Investments Smooth Capital Deployment Fair Market Value Legislation in Six Largest

States

Portfolio of Four Diverse Businesses Capital Light Significant Market Opportunity for Growth Leverage Core Competencies Provide Strategic Options that could Enhance

Regulated Growth Attracts Talent

Estimated Earnings Contribution Ratio

Market-based 15

Market-based 10

Regulated 85

Regulated 90

0 10 20 30 40 50 60 70 80 90 100

2021

2016

Approximate Excludes parent and other

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 3: American Water January 2017

NYSE AWK wwwamwatercom 3

American Water Our Success Cycle

Engaged Employees

Smart Investments

and Safe Efficient

Operations

Highly Satisfied

Customers

Constructive Regulatory Outcomes

=Sustainable

Financial Performance

NYSE AWK wwwamwatercom 4

Industry Leading EPS Growth 2011-2015 CAGR

Industry Leading Dividend Growth2011-2015 CAGR

Regulated Water

bull Smooth Regulated Capital Deploymentbull Regulatory Diversitybull Highly Fragmented Market bull Decades of Needed Investment

126

18

74

0

2

4

6

8

10

12

14

AWK DJUI Water Peers

91

21

43

0

2

4

6

8

10

AWK DJUI Water PeersAWK DJUA Water Peers AWK DJUA Water Peers

Source Factset 2Q 2011 ndash 2Q 2016 Non-GAAP EPS as reported by Factset GAAP EPS was used for ARTNA and YORW who did not report Non-GAAP EPS from June 30 2011-2016DJUA includes AEP AES AWK CNP D DUK ED EIX EXC FE NEE NI PCG PEG SO Water peers include AWR ARTNA CTWS CWT MSEX SJW WTR YORW

American Water Top Performer in Utility Sector

NYSE AWK wwwamwatercom 5

Anchored from FY 2015 Non-GAAP measure See appendix for details Excludes California

Our Commitment Over the Next Five Years2017 - 2021

Plan

Continue Industry Leading 7-10 Long Term EPS Growth

Invest $67 - $73 billion to improve infrastructure expand water and wastewater customer base

Achieve OampM Efficiency stretch target 325by 2021 with average customer bill impacts

~25

Continue complementary market-based businesses which leverage our core competencies

Lead Innovation Water Quality amp Environmental Stewardship for the Industry

Grow dividends in line with earnings growth

50-60 target payout ratio

Set the bar for customer satisfaction in the industry

NYSE AWK wwwamwatercom 6

We Will Continue to Be Predominantly a Regulated Utility

Regulated Risk Characteristics Market Based Risk Characteristics

Geographic amp Regulatory Diversity Decades of Capital Investment Need Mechanisms Accelerate Recovery of Critical

Investments Smooth Capital Deployment Fair Market Value Legislation in Six Largest

States

Portfolio of Four Diverse Businesses Capital Light Significant Market Opportunity for Growth Leverage Core Competencies Provide Strategic Options that could Enhance

Regulated Growth Attracts Talent

Estimated Earnings Contribution Ratio

Market-based 15

Market-based 10

Regulated 85

Regulated 90

0 10 20 30 40 50 60 70 80 90 100

2021

2016

Approximate Excludes parent and other

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 4: American Water January 2017

NYSE AWK wwwamwatercom 4

Industry Leading EPS Growth 2011-2015 CAGR

Industry Leading Dividend Growth2011-2015 CAGR

Regulated Water

bull Smooth Regulated Capital Deploymentbull Regulatory Diversitybull Highly Fragmented Market bull Decades of Needed Investment

126

18

74

0

2

4

6

8

10

12

14

AWK DJUI Water Peers

91

21

43

0

2

4

6

8

10

AWK DJUI Water PeersAWK DJUA Water Peers AWK DJUA Water Peers

Source Factset 2Q 2011 ndash 2Q 2016 Non-GAAP EPS as reported by Factset GAAP EPS was used for ARTNA and YORW who did not report Non-GAAP EPS from June 30 2011-2016DJUA includes AEP AES AWK CNP D DUK ED EIX EXC FE NEE NI PCG PEG SO Water peers include AWR ARTNA CTWS CWT MSEX SJW WTR YORW

American Water Top Performer in Utility Sector

NYSE AWK wwwamwatercom 5

Anchored from FY 2015 Non-GAAP measure See appendix for details Excludes California

Our Commitment Over the Next Five Years2017 - 2021

Plan

Continue Industry Leading 7-10 Long Term EPS Growth

Invest $67 - $73 billion to improve infrastructure expand water and wastewater customer base

Achieve OampM Efficiency stretch target 325by 2021 with average customer bill impacts

~25

Continue complementary market-based businesses which leverage our core competencies

Lead Innovation Water Quality amp Environmental Stewardship for the Industry

Grow dividends in line with earnings growth

50-60 target payout ratio

Set the bar for customer satisfaction in the industry

NYSE AWK wwwamwatercom 6

We Will Continue to Be Predominantly a Regulated Utility

Regulated Risk Characteristics Market Based Risk Characteristics

Geographic amp Regulatory Diversity Decades of Capital Investment Need Mechanisms Accelerate Recovery of Critical

Investments Smooth Capital Deployment Fair Market Value Legislation in Six Largest

States

Portfolio of Four Diverse Businesses Capital Light Significant Market Opportunity for Growth Leverage Core Competencies Provide Strategic Options that could Enhance

Regulated Growth Attracts Talent

Estimated Earnings Contribution Ratio

Market-based 15

Market-based 10

Regulated 85

Regulated 90

0 10 20 30 40 50 60 70 80 90 100

2021

2016

Approximate Excludes parent and other

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 5: American Water January 2017

NYSE AWK wwwamwatercom 5

Anchored from FY 2015 Non-GAAP measure See appendix for details Excludes California

Our Commitment Over the Next Five Years2017 - 2021

Plan

Continue Industry Leading 7-10 Long Term EPS Growth

Invest $67 - $73 billion to improve infrastructure expand water and wastewater customer base

Achieve OampM Efficiency stretch target 325by 2021 with average customer bill impacts

~25

Continue complementary market-based businesses which leverage our core competencies

Lead Innovation Water Quality amp Environmental Stewardship for the Industry

Grow dividends in line with earnings growth

50-60 target payout ratio

Set the bar for customer satisfaction in the industry

NYSE AWK wwwamwatercom 6

We Will Continue to Be Predominantly a Regulated Utility

Regulated Risk Characteristics Market Based Risk Characteristics

Geographic amp Regulatory Diversity Decades of Capital Investment Need Mechanisms Accelerate Recovery of Critical

Investments Smooth Capital Deployment Fair Market Value Legislation in Six Largest

States

Portfolio of Four Diverse Businesses Capital Light Significant Market Opportunity for Growth Leverage Core Competencies Provide Strategic Options that could Enhance

Regulated Growth Attracts Talent

Estimated Earnings Contribution Ratio

Market-based 15

Market-based 10

Regulated 85

Regulated 90

0 10 20 30 40 50 60 70 80 90 100

2021

2016

Approximate Excludes parent and other

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 6: American Water January 2017

NYSE AWK wwwamwatercom 6

We Will Continue to Be Predominantly a Regulated Utility

Regulated Risk Characteristics Market Based Risk Characteristics

Geographic amp Regulatory Diversity Decades of Capital Investment Need Mechanisms Accelerate Recovery of Critical

Investments Smooth Capital Deployment Fair Market Value Legislation in Six Largest

States

Portfolio of Four Diverse Businesses Capital Light Significant Market Opportunity for Growth Leverage Core Competencies Provide Strategic Options that could Enhance

Regulated Growth Attracts Talent

Estimated Earnings Contribution Ratio

Market-based 15

Market-based 10

Regulated 85

Regulated 90

0 10 20 30 40 50 60 70 80 90 100

2021

2016

Approximate Excludes parent and other

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 7: American Water January 2017

NYSE AWK wwwamwatercom 7

The Leading Investor Owned Water Utility Company

bull 16 Regulated States

bull 1600 Communities Served

bull 1 Billion Gallons of Water Treated and Delivered Daily

Our Regulated Footprint

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 8: American Water January 2017

NYSE AWK wwwamwatercom 8

Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures

Without renewal or replacement of existing systems pipe classified as poor very poor or life elapsed will increase from 10 of pipes in the US to 44 by 2020

Wooden water pipes

Corroded water pipe

The AWWA estimates that Investment needs for buried drinking water infrastructure total more than $1 trillion nationwide over the next 25 years

NYSE AWK wwwamwatercom 9

$67B-$73B of Investments from 2017-2021 $59B for Regulated Systems

$59

$06 -$12

$02$67 - $73

2017-2021

Regulated System Investments

Regulated Acquisition

Strategic Capital

56

7

13

8

12

4

2017 - 2021 Average Regulated Capital Expenditures by Purpose

Asset Renewal Asset Renewal-Lead Service Lines

Capacity Expansion Regulatory compliance

ReliabilityQuality of Service Other

2017-2021 Capital Expenditure by Category(In $ Billions)

2017-2021 Regulated System Investment by Purpose

NYSE AWK wwwamwatercom 10

v

Regulated Infrastructure Investment Need Multi-Decade

1 Year Budget

$12 Billion

5 Year Plan $59

Billion

10 Year Potential

$15 Billion

25 Year Potential

Approximately $40 Billion

Our 5-Year PlanA Look Into the Future

Variables include customer impact water quality needs regulatory support tax policies and interest rates

376 x $1024 trillion 25-year need identified by AWWA in ldquoBuried No Longer Confronting Americarsquos Water Infrastructure Challengerdquo American Water serves approximately 121 million of the 3214 million people in the US or 376

Total 2017 capex $15B including

$12B for regulated infrastructure

Total 2017ndash2021 capex $67-$73B including $59B for

regulated infrastructure

NYSE AWK wwwamwatercom 11

442 407

367 349

325

2010 2012 2014 2016 2021

Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest

NoteOampM Efficiency Ratio - Non GAAP Measure ndash See appendix for reconciliation and further information

OampM Efficiency RatioStretch Target of 325 by 2021

New Jersey American Water conducted reverse energy auctions to reduce electricity costs saving $9 million for next 3 years benefiting our customers

Driving Efficiencies

NYSE AWK wwwamwatercom 12

Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests

of

Sta

tes

16 New Regulatory Mechanisms Across Our Footprint Since 2010

NYSE AWK wwwamwatercom 13

Water

Wastewater

Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity

The majority of water systems in the US are owned by capital constrained entities

Investor Owned 16

Public amp Other

84

Investor Owned 2

Public amp Other

98

Regulated Acquisitions

1-2

NYSE AWK wwwamwatercom 14

Closed 93Pending 360

Closed 5315Pending 11000

Closed 493Pending 1696

Pending 215

Closed 107

Closed 730Pending 869

Closed 34147Pending 22000

Closed 655Pending 2836

Closed 655Pending 887

Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017

Indiana also has fair value legislation but does not have a pending or closed acquisition currently

Totals

42195 New Customers - Closed

39863 New Customers ndash Pending

State with fair value legislation

Legend

NYSE AWK wwwamwatercom 15

Sufficient Financing Capacity

Strengthens Wastewater

Sector Position

In Current footprint

Demonstrates AW is the preferred

acquisition partner

Scranton Sewer Authority Acquired December 29th 2016Acquisition Overview

Acquisition benefits from Pennsylvania Act 11 legislation which was enacted to facilitate investment in wastewater systems

Purchase price of $195 million or approximately $156 million after considering cash included among assets acquired from seller

The Sewer Authority identified capital investment needs of $140 million over the next 25 years to comply with the Consent Decree agreed to with the US Environmental Protection Agency and others

American Water expects to finance this acquisition with cash flow from operations and debt

Key FactsCustomers 31000

Miles of collection amp interceptor sewers 275+

Treatment Plant Capacity (MGD) 20

Booster Stations 7

Acquisition Strategy amp Financing

NYSE AWK wwwamwatercom 16

Contract Services

Fastest Growing AWK Business

Steady Acquisition of

New Basesbull 12 bases served todaybull 12 water and 11

wastewater plantsbull gt 1700 miles of main and

servicesbull Aging infrastructure

bull OampM contractsbull Public-private

partnerships

American Water Enterprises Our Portfolio of Businesses

Homeowner Services

Military Servicesbull Operate and maintain

water and wastewater assets on base

bull 50 year contractsbull Identify and implement

infrastructure projects

bull Warranty products and services for homeowners

bull Partnerships with NYC OUC Nashville and others

Strategic Value to AWK

Minimal Capital Investment

bull gt 800000 Customersbull gt 16 million contracts bull 91 estimated net

income CAGR 2011-2016

bull gt 40 contractsbull Short to

mid-term contracts

NYSE AWK wwwamwatercom 17

Keystone Our Strategy for Growth

Core BusinessExpansion

Municipal Services

AssetOwnership

NYSE AWK wwwamwatercom 18

bull ldquoArdquo Rated by SampPbull ~ 7 CAGR Target for Cash

Flow from Operations

474

302

179 193

AWK Water Peers DJUA SampP 500

of earningsthrough 2021

Regulated Risk Profile

85-90

Superior Total Shareholder ReturnA Top Leader in

Dividend Growth 50-60 target payout ratio

American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value

One of the fastest growing utilities in the nation

Decades of

bull Fragmented Marketbull Regulatory amp

Geographic Diversity

CAGR target anchored off 2015

7-10 EPS CAGR Target

Investment

Strong Balance Sheet and Cash Flow

FactSet Total Shareholder Return from 42308 AWK IPO through 112916

Higher dividend growth rate than DJUA UTY and water peers 2013- 2016Approximate contribution to net income excluding parent and other

CAGR target anchored off 2015

NYSE AWK wwwamwatercom 19

The American Water Story Continuing Delivery of Shareholder Value

Grow EPS long term at 7-10helliphellip One of the fastest growing utilities in the nation

Maintain our predominantly regulated risk profilehelliphellip Market based businesses targeted to represent 10-15 of earnings

Decades of regulated investment needed fragmented market provides consolidation opportunities

Target to grow dividends in line with earningshelliphellip Payout ratio between 50-60 of earnings

Strong balance sheet and operating cash flows

Deliver superior total shareholder returnhellip Combined EPS and dividend growth

Targets2017 - 2021

Plan

NYSE AWK wwwamwatercom 20

Investor Relations Contacts

Ed VallejoVice President ndash Investor RelationsEdwardvallejoamwatercom

Ralph JedlickaDirectorndash Investor RelationsRalphjedlickaamwatercom

Tel 856-566-4005Fax 856-782-2782

New website design at wwwamwatercom coming January 2017

21

Appendix

NYSE AWK wwwamwatercom 22

How American Water grows Earnings Rate of Return Regulation in the United States

Prudent Investment Drives Need for Rate Cases

Operating Expenses

Taxes Depr amp Amortization

WACCEstablish Rate Base

Allowed Return

Allowed Return

Revenue Requirement

Step 2

Step 1

+ +

x =

=

American Water has experience in securing appropriate rates of return and promoting constructive regulatory frameworks

NYSE AWK wwwamwatercom 23

$090$096

$109$121

$133$147

$000

$020

$040

$060

$080

$100

$120

$140

$160

$180

2011 2012 2013 2014 2015 2016

A Top Leader in Dividend Growth

102 Dividend CAGR since 2011 Current dividend $0375 quarter

American Water Dividends 2011-2016

Target to grow dividends in line with 7-10 EPS growth

The dividend normally paid in 1Q 2013 was actually accelerated and paid in late December 2012 to allow shareholders to take advantage of 2012 dividend tax rates For the purposes of this presentation this $025 dividend has been deducted from 2012 and added to 2013 to show the more normal dividend trend

Target payout ratio 50-60 of earnings

CAGR 102

NYSE AWK wwwamwatercom 24

02468

101214

B B+ BB- BB BB+ BBB- BBB BBB+ A- A A+ AA- AA- AA+ AAA

Strong Balance Sheet

AWK Rating

Debt Maturity Schedule

Credit Rating of Utility Companies in the SampP 500

Debt to Total Capital at $73 Billion Capex

Num

ber o

f Com

pani

es

56 58

01020304050607080

2015 2021

Includes both fixed rate and short term debt A denotes actual E denotes estimated

$574

$457

$166

$22

$478

2017 2018 2019 2020 2021 A E

NYSE AWK wwwamwatercom 25

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Cash Flows from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations

Strong Cash Flow from Operations Federal Net Operating Loss (NOL)Position Continues Through 2020

CAGR ~ 7

$ in

Bill

ions

A denotes actual E denotes estimated

$00

$05

$10

$15

$20

2015 A 2016 E 2017 E 2018 E 2019 E 2020 E 2021 E

Federal NOL Balance

$ in

Bill

ions

$ in

Bill

ions

NYSE AWK wwwamwatercom 26

Possible Impacts of President-Elect Trumprsquos Administration

Infrastructure Focus

and Financing

Department of Defense

Sequestration Relaxed

Federal Taxes Interest Rates

Support for More Natural Gas

Pipelines

NYSE AWK wwwamwatercom 27

How OampM Efficiency Translates to Investment Growth

Saving $1 in opex vs investing $7 in capital at allowed ROE keeps customer rates neutral and can create $034 in sustainable earnings

A lower cost of debt means $7 of capital instead of $6 is possible for every $1 of

expense saved

a) Revenue Requirement 100$ 100$ Expenses

OampM 096 -$ Depreciation - 018$ 2

Interest Expense - 019$ 3

Property amp General Taxes 004 1 008$ 4

b) Total Expenses 100 044$ c) Operating Income (=a-b) - 056$ d) Federal amp State Income Taxes - 022$ 5

e) Net Income to Shareholder (=c-d) -$ 034$ 6

1 Assumes 4 taxes on revenue (gross receipts eg)2 Assumes 25 depreciation expense3 Assumes 50 debt financing at 534 Assumes property taxes on invested capital of 05 and revenue taxes of 45 Assumes effective income tax rate of 396 Assumes authorized ROE of 99 on 496 equity

$1

Expense Savings

$7

Invested Capital

Calculation

WACC

Debt

ROE and Ratios

Normalize IN Cap Strux

Misc - IS 12-31-15

Misc - BS 12-31-15

image1png

image2png

image3png

image4png

image13png

image5png

image6png

image7png

image8png

image9png

image10png

image11png

image12png

NYSE AWK wwwamwatercom 28

2016 Closed and Pending Acquisitions as of Jan 18 2017

Closed Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 493 493

Iowa 1 730 730

Illinois 3 315 340 655

Kentucky 1 107 107

Missouri 4 235 420 655

New Jersey 1 5315 5315

New York 1 93 93

Pennsylvania 2 34147 34147

Total 15 1866 40329 42195

Pending Acquisitions

State No of AcquisitionsWater

CustomersWastewater Customers

Total Customers

California 2 1696 0 1696

Iowa 2 869 0 869

Illinois 4 1236 1600 2836

Missouri 1 492 395 887

New Jersey 1 11000 0 11000

New York 5 360 0 360

Pennsylvania 1 0 22000 22000

West Virginia 1 215 0 215

Total 17 15868 23995 39863

This includes the McKeesport PA acquisition which represents 22000 customer equivalents due to bulk contracts Connections to the system will be approximately 10200

NYSE AWK wwwamwatercom 29

System Consolidation Legislation by Yearbull 1997

California Public Water System Investment and Consolidation Act of 1997 bull 2012

Pennsylvania Act 11 (HB 1294) bull 2013

Illinois Water Systems Viability Act (HB 1379) Missouri Acquisition of Small Water Utilities (HB 142)

bull 2015 New Jersey Water Infrastructure Protection Act (S 2412) Indiana Acquisition of Distressed Water or Wastewater Utilities (HEA 1319) Indiana Sale of Nonsurplus Water Utility Property (HEA 1505)

bull 2016 Pennsylvania Act 12 (HB 1326) Indiana (SB 257) Pennsylvania Act 154 (SB 881)

NYSE AWK wwwamwatercom 30

Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016

Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)Authorized ROE 999 (a) 934 975 970 (f) 975 (f)Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)Effective Date of Rate Case 112015 (a) 1012012 1292015 8282016 720 amp 7222016

Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212Authorized ROE 975 965 (e) 1025 (f) 975 975Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580Effective Date of Rate Case 9212015 412012 (e) 112014 12122012 (g) 2252016

Rate Base stated in $000s

Notesa) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled to be filed March 31 2016 with a projected effective date in 2017b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreementc) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the common practice of deducting such items from rate base d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreemente) Information pertains only to the former company of Long Island American Waterf) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreementg) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012

Last Rate Case Awarded - Largest Regulated Subsidiaries

Not updated for Illinois rate case order received 12132016 Order still being analyzed

NYSE AWK wwwamwatercom 31

Rate Cases Awaiting Final Order as of January 16 2017

Rate Cases Awaiting Final OrderA Rate Cases Filed

Company Docket Case Number Date FiledRevenue Increase

ROE Requested Rate Base

Virginia Case No 2015-00097 10302015 $87 (a) 1075 $1622 New York Case No 16-W-0259 4292016 85 1075 2784 Iowa Case No RPU-2016-0002 4292016 51 (b) 1080 1080 California Case No A16-07-002 712016 346 (c) NA 4939

$569 $10425

B Rate Case Settlement awaiting Regulatory Approval

$00 $00

C Infrastructure Charges Filed Tennessee 1142016 $17 $184 Indiana 1162017 83 711

$100 $895

(a) The rate base requested includes $67 million for Other Public Authority customers not regulated by the State Corporation Commission (SCC) Interim rates were effective on April 1 2016 under bond and subject to refund (b) Iowa rates were increased on an interim basis under bond and subject to refund effective 592016 in the amount of $21 million on an annual basis(c) For this final application Test Year 2018 revenue requirement request is $3456 million This excludes the step rate and attrition rate increase for 2019 and 2020 of $848 million and $774 million respectively The total revenue requirement request for the three year rate case cycle is $5078 million

NYSE AWK wwwamwatercom 32

Rate Cases Effective since January 1 2016Rates Effective since January 1 2016

Date Effective Revenue IncreaseD Step Increases

California 112016-142016 $19

$19 E Infrastructure Charges

Pennsylvania (DSIC - W amp WW) 112016 $105 Illinois (QIP) 112016 10 New York (SIC) 3152016 03 Tennessee 3152016 22 Pennsylvania (DSIC - W) 412016 22 Indiana (DSIC) 542016 30 New Jersey (DSIC) WR15060724 612016 90 Pennsylvania (DSIC - W) 712016 58 Illinois (QIP) 812016 62 Pennsylvania (DSIC - W) 1012016 88 New Jersey (DSIC) WR15060724 1212016 102 West Virginia (DSIC) 112017 15 Pennsylvania (DSIC - W) 112017 12

$619 F Rate Cases

Indiana 1292016 $16 West Virginia 2252016 183 (d)Michigan 512016 02 (e)Missouri 720 amp 7222016 45 (f)Kentucky 8282016 65 (g)Illinois 112017 257 (h)

$568

(d) The revenues authorized includes $18170k for water operations and $151k for wastewater operations(e) Michigan does not require a formal rate case proceeding as water is not regulated in Michigan (f) An increase of $34 million for water customers is effective on 7202016 and an increase of $11 million for wastewater customers is effective on 7222016

NYSE AWK wwwamwatercom 33

American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag

Positive Regulatory Practices to reduce Regulatory Lag

InfrastructureReplacement

Surcharge

ForwardTest

Years

HybridTestYear

Utility PlantRecovery

Mechanisms

ExpenseMechanisms

RevenueStability

Mechanisms

ConsolidatedTariffs

CA X X X XHI XIA X XIL X X X X X XIN X X XKY X X XMD X X XMO X X X XNJ X X X XNY X X X X XPA X X X X XTN X X X XVA X X XWV X X X X

NYSE AWK wwwamwatercom 34Calculation assumes purchased water revenues approximate purchased water expenses

Reconciliation Table Regulated Segment OampM Efficiency Ratio

Regulated Segment OampM Efficiency Ratio (A Non-GAAP Unaudited Number) ($ in millions) 2010 2011 2012 2013 2014 2015 9302016

Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511

Less Operations and Maintenance Expense ndash Market Based Operations

Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)

Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162

Less

Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29

Regulated Purchased Water Expense 100 99 110 111 122 117 120

Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -

Impact of Freedom Industries Legal Settlement 65

Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -

Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948

Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283

Less

Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464

Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)

Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836

Less

Regulated Purchased Water expense 100 99 110 111 122 117 120

Plus

Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -

Estimated impact of weather (mid-point of range) - - (43) 15 17 - -Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716

Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349

12 Months Ended

237 257 256 241 289 358 391

FY FY FY FY FY FY

Sheet1

Sheet2

Sheet3

  • Slide Number 1
  • Forward-Looking Statements and Other Information
  • American Water Our Success Cycle
  • American Water Top Performer in Utility Sector
  • Our Commitment Over the Next Five Years
  • Slide Number 6
  • The Leading Investor Owned Water Utility Company
  • Aging US Pipe Infrastructure Network Propels Need for Capital Expenditures
  • Slide Number 9
  • Regulated Infrastructure Investment Need Multi-Decade
  • Regulated Infrastructure Investment OampM Efficiency Creates Room to Invest
  • Regulated Infrastructure Investment Timely Return on Investment Supports Customersrsquo Best Interests
  • Regulated Acquisitions Highly Fragmented Water Industry Creates Opportunity
  • Public Policies Support System Consolidation Regulated Acquisitions Closed amp Pending as of Jan 18 2017
  • Scranton Sewer Authority Acquired December 29th 2016
  • American Water Enterprises Our Portfolio of Businesses
  • Keystone Our Strategy for Growth
  • American Waterrsquos Financial Plan Continued Delivery of Top Shareholder Value
  • The American Water Story Continuing Delivery of Shareholder Value
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • A Top Leader in Dividend Growth
  • Strong Balance Sheet
  • Strong Cash Flow from Operations
  • Slide Number 26
  • How OampM Efficiency Translates to Investment Growth
  • 2016 Closed and Pending Acquisitions as of Jan 18 2017
  • System Consolidation Legislation by Year
  • Regulated Utilities Rate Base amp Authorized Return on Equity as of December 12 2016
  • Rate Cases Awaiting Final Order as of January 16 2017
  • Rate Cases Effective since January 1 2016
  • American Water Works With State Regulators to Seek Ways to Mitigate Adverse Impact of Regulatory Lag
  • Slide Number 34
Regulated Segment OampM Efficiency Ratio FY FY FY FY FY FY 12 Months Ended
(A Non-GAAP Unaudited Number)
($ in millions) 2010 2011 2012 2013 2014 2015 93016
Total Operations and Maintenance Expense $1272 $1280 $1330 $1289 $1350 $1404 $1511
Less
Operations and Maintenance Expense ndash 237 257 256 241 289 358 391
Market Based Operations
Operations and Maintenance Expense ndash Other (61) (69) (57) (57) (51) (49) (42)
Total Regulated Operations and Maintenance Expense $1095 $1092 $1131 $1105 $1112 $1095 $1162
Less
Allocation of non-OampM costs to Regulated OampM expense 29 31 35 35 39 35 29
Regulated Purchased Water Expense 100 99 110 111 122 117 120
Impact of West Virginia Freedom Industries Chemical Spill - - - - 10 - -
Impact of Freedom Industries Legal Settlement 65
Estimated impact of weather (mid-point of range) - - 4 (2) (2) - -
Adjusted Regulated Operations and Maintenance Expense (a) $966 $962 $982 $961 $943 $943 $948
Total Operating Revenues $2535 $2642 $2854 $2879 $3011 $3159 $3283
Less
Operating Revenues ndash Market Based Operations 275 303 307 303 355 434 464
Operating Revenues ndash Other (25) (30) (18) (18) (18) (18) (17)
Total Regulated Operating Revenues $2286 $2369 $2565 $2594 $2674 $2743 $2836
Less
Regulated Purchased Water expense 100 99 110 111 122 117 120
Plus
Impact of West Virginia Freedom Industries Chemical Spill - - - - 1 - -
Estimated impact of weather (mid-point of range) - - (43) 15 17 - -
Adjusted Regulated operating revenues (b) $2186 $2270 $2412 $2498 $2570 $2626 $2716
Regulated OampM Efficiency Ratio (a)(b) 442 424 407 385 367 359 349
AMERICAN WATER COMPARATIVE BALANCE SHEET
in $000
1Data Column 1 Fiscal Year Period 0122015 Dec 2014 UPIS 16598000 in $000 Current Assets 352842 total Assets 15272821 Equity Balance 5062475207
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Dec 2015 UPIS 17703397 Dec 2015 UPIS amp CWIP 18107501 Current Liabilities 990114 Total Liabilities Debt Balance 5004476259
2Data Column 2 Fiscal Year Period 0122014 Reg Asset 945999 CIAC Total Cap 10066951466
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Average 17150698 Dec 2015 CAC 348691 Reg Liability 431174
Dec 2015 CIAC 1086755 Equity Ratio 5029
Depr amp COR Expense $ 409666
Depr amp COR Composite Rate 2390
Accum Dep 2015 (4314928)
Total Capitalization (incl st debt) 10065301 Accum Dep 2014 (3997940) (316988) flux $ (1584941) flux x 5
2014 2015 Regulated
DEC 2015 in 000s DEC 2014 in 000s
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1051 1057 1080 1090 1091 9000 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Corporation Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ AW Consolidation Adjustme
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $
Assets
Utility Plant In Service 1473528 199200 650307 23593 585 869328 8313 2087673 4320293 4500722 1633156 282919 349472 804259 65578 0 382417 52054 (6260) 17697137 1410124 185378 634757 22973 585 818108 8151 1929763 4003329 4228069 1544181 260535 335776 756353 61907 0 346109 51901 (6260) 16591740 17703396590
Construction Work In Progress 10817 3032 27262 1271 75709 350 64263 96891 0 53534 24484 4005 8663 6277 1793 0 25453 301 0 473 404577 12447 3056 9513 172 60292 92 34433 73756 34926 22805 11100 7112 9386 1344 0 21969 128 0 473 303004 404104105
Utility Plant Accumulated DepreciationAmortization (383562) (61545) (124096) (7633) (293) (267572) (5090) (447669) (1070334) (1000570) (431352) (81362) (123386) (153663) (37171) (105466) (14164) 6260 (4308668) (355457) (57118) (114259) (7214) (281) (252515) (4755) (409846) (975302) (922570) (415097) (76885) (116035) (141070) (34517) (101861) (13156) 6260 (3991680) (4314927929)
Total Utility Plant Adjustment 25798 218 1781 6930 5550 14225 26605 92 46 (87736) (6491) 27158 226 1888 7250 5900 14401 27394 110 48 (91346) (6971) 81244196
Utility property net of accumulated depreciation 1126581 140687 553690 17230 292 679247 3573 1711197 3352400 0 3567910 1252894 205562 234840 656919 30200 0 302405 38191 0 (87263) 13786554 1094271 131316 530238 15931 303 627773 3487 1561601 3107682 3354826 1179282 194749 226964 624718 28735 0 266217 38872 0 (90873) 12896094 13873816962
Nonutility property net of accumulated depreciation 506 250 1783 15 601 1322 554 340 286 0 52 61380 63 6273 0 (2001) 71425 531 250 1743 15 606 0 653 505 286 0 52 82674 63 3584 0 (2001) 88962 3897102
Total Property Plant and Equipment 1127087 140687 553940 17230 292 681030 3573 1711212 3353000 1322 554 3568250 1253180 205562 234840 656971 30200 61380 302468 38191 6273 0 (89264) 13857980 1094802 131316 530488 15931 303 629516 3487 1561616 3108289 0 653 3355331 1179568 194749 226964 624770 28735 82674 266281 38872 3584 0 (92874) 12985056 13877714064
- 0
Cash and Cash Equivalents (3261) (583) (768) (12) 0 (2724) 254 (11889) (5947) 37 657 (6117) (3266) (201) (560) (412) (783) (1069) (1016) 15603 (3) 8731 0 20 (184) 4 38 (13449) (373) (120) (1332) (105) (0) (3300) 219 (14399) (3090) (126) 1135 (3718) (5202) 111 (859) (834) (183) (4301) (881) (9) 3219 0 4 1009 115 38 (32983) (37285288)
Restricted Funds Current 0 0 0 0 0 0 0 0 0 0 0
Accounts Receivable net 15995 3173 5444 263 72 9926 143 21856 50746 132019 842 45699 17441 3533 4529 9756 143 20489 7238 20258 1880 5531 0 0 14843 9930 0 2575 404325 17300 2912 4341 220 81 11365 135 36128 84074 943 1915 97020 18398 3173 4577 10607 274 119627 4793 2053 5490 0 0 15896 9830 0 5778 456928 197839101
Unbilled Revenues 10955 3649 4232 489 18 6786 147 25691 31448 30739 13887 2074 3501 6018 58 4189 571 144452 12050 3738 4229 435 19 8338 181 28426 27737 30971 14214 2266 3540 6247 107 4158 571 147227 144451719
Materials and Supplies 1512 473 914 86 810 74 5378 8287 9079 4154 750 859 2026 33 1296 35730 1503 381 950 80 734 58 4984 7787 9350 3805 831 949 2012 61 1212 34696 35730268
Assets of discontinued operations ------- 0
Other current assets 622 161 296 194 859 10 851 1555 630 (0) 3909 888 324 278 1220 19 7193 843 75 86601 106530 591 116 243 192 1364 9 604 4285 216 0 3050 885 676 185 1148 27 6076 601 77 20344 12105897
Total Current Assets 25823 6874 10118 1020 90 15657 628 41887 86090 132686 1499 83309 33104 6481 8607 18608 (530) 26612 12551 35861 2523 14262 0 20 14658 9934 38 89176 677589 31072 7027 8430 822 101 18500 602 55744 120792 1033 3049 136672 32100 7056 8392 19180 285 121403 9883 2692 8709 0 4 16904 9945 38 5778 626212 352841696
- 0
Regulatory Assets 35905 9932 17061 1989 16 251010 33 61179 173290 0 206885 27881 6449 7087 109904 159 2470 37221 32634 362799 1343902 36900 11425 17410 1913 17 206060 37 45914 139896 0 194778 28094 7106 6869 93979 417 2100 37716 32511 104634 967775 945999325
Other Investments 0 58 4997908 32 0 73 216 0 302 0 (88) 4998500 0 75 4696959 32 0 73 288 0 1245 0 (88) 4698583 679811
Restricted Funds-Long Term 13 1421 4656 6090 12 3276 5669 8957 1434289
Goodwill 757 260 749 1983 2901080 40003 24935 61 1351 12320 0 369470 (2142945) 1210025 611 260 729 2901080 39782 24883 61 1351 12320 0 369470 (2142882) 1207665 82419822
Intangible assets 307 (43553) (43246) 350 (43597) (43246) 306667
Other Long Term Assets 195 36 167 5 4 7526 4 299 546 21011 3001 623 239 65 48 209 18 120 1439 4 4482032 26554 (871) 4543271 136 29 130 3 3 7791 3 180 387 19656 3842 414 176 29 29 147 15 162 1334 3 3996900 36184 (871) 4066682 11424892
Total Regulatory and Other LT Assets 36857 9968 17228 1994 19 258810 37 62226 177298 7920000 3001 247543 53362 6514 7134 110246 1744 2590 51281 4 4519321 0 26554 369470 (88) (1824570) 12058542 37647 11454 17539 1916 20 214123 39 46823 143634 7617694 3842 235005 53504 7135 6898 94259 2071 2262 52616 3 4035080 0 36184 369470 (88) (2082716) 10906416 1042264806
Total Assets 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
- 0
Capital amp Liabilities 0
Common stock 92761 16471 36569 1120 50 92478 341 95994 86974 1809 30 21507 169061 13754 13354 3514 30 10 10000 1 1 10 6 655845 92761 16471 36569 1120 50 92478 341 95994 86974 1795 30 21507 169061 13754 13354 3514 30 10 10002 1 1 10 6 655833 653979219
Paid in Capital 120275 18618 79075 1672 4 172709 1013 226713 671988 6360094 5748 869970 131730 26419 26640 133280 22848 40550 76079 375 42786 0 7586 910823 3761 1276 9952033 120227 18600 79009 1671 4 167548 1013 196530 625918 6307316 5748 794665 131665 24398 26632 133192 22847 34354 74485 42786 0 7586 910823 3761 1276 9732056 2621819534
Retained Earnings 142445 17348 55605 2947 (247) 64922 403 203747 522517 367193 28405 501309 127748 28487 21873 75650 (7629) 0 28704 (67) 828 (0) 0 (2856) 931 (494076) (27522) (2353980) (695315) 133162 16190 52201 2696 (230) 55764 380 192798 487952 251479 27778 466763 117349 26791 21177 73096 (7855) 0 26347 960 (0) 0 (2894) 175 (494380) (27379) (2364134) (943813) 1786657954
Accumulated other comprehensive income 6209 0 (90754) (84545) 6131 0 (44770) (38639) 0
Treasury stock (142902) (142902) (10516) (10516) 0
Total Stockholder(s) Equity 355481 52437 171249 5738 (192) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685117 346150 51261 167779 5486 (176) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 110834 43747 1 0 4702 175 416450 (23618) (2407628) 9394920 5062456707
Preferred Stock without mandatory redemption requirements 19 0 0 19 19 0 1125 1144 18500
Noncontrolling Interest ----------- 0
Total Equity 355481 52437 171249 5738 (174) 330109 1758 526454 1281479 6592404 34184 1392787 428539 68661 61866 212444 15249 40560 114782 308 43615 1 0 4739 931 416753 (23762) (2443458) 9685136 346150 51261 167779 5486 (157) 315790 1734 485322 1200845 6556204 33557 1282935 418075 64943 61163 209801 15022 34364 111959 43747 1 0 4702 175 416450 (23618) (2407628) 9396064 5062475207
Long Term Debt 352363 48346 195749 5600 288633 1400 517822 1166104 1172708 1140916 411223 64439 79849 250407 14270 29554 128696 4432246 31310 10331634 281144 48478 195749 5600 269014 1399 468461 1089566 979106 1144047 413702 60615 71893 250480 14270 40026 104341 3987293 35059 9460241 4665814651
Redeemable Preferred Stock at redemption value 2250 1000 7652 800 (100) 11601 4500 1250 8852 1000 (74) 15527 11701500
Total Long-term debt 352363 48346 197999 5600 288633 1400 518822 1166104 1172708 1148567 411223 64439 79849 251207 14270 29554 128696 4432246 31210 10343235 281144 48478 200249 5600 269014 1399 469711 1089566 979106 1152898 413702 60615 71893 251480 14270 40026 104341 3987293 34985 9475768 4677516151 plus st debt and current lt debt
Total Capitalization 707844 100783 369248 11338 (174) 618742 3157 1045276 2447583 7765112 34184 2541354 839761 133100 141716 463651 29519 70115 243478 308 43615 4432247 0 4739 931 416753 (23762) (2412248) 20028371 627294 99739 368028 11086 (157) 584804 3134 955032 2290411 7535310 33557 2435834 831777 125558 133056 461281 29292 74390 216300 43747 3987294 0 4702 175 416450 (23618) (2372643) 18871832 9739991358 10065301466
- 0
Short-Term Debt 9894 1412 25185 1897 325 42317 (242) 27242 (6422) 405894 (18374) 66393 25330 15351 6805 60606 (2042) (24089) 23469 (13474) 8473 0 (5416) 43475 (20845) 19101 692263 56243 (1417) 20964 1269 328 28025 120 69216 1810 183507 (25744) 69199 7885 17931 11861 35003 (1350) (9094) 13569 (11476) 3072 0 (5401) 56152 (20713) 19360 520319 284045402
Current Portion Long-term Debt 836 135 10001 7237 11200 18669 2500 0 1790 96 15672 0 38336 106473 40807 129 1 7172 4017 0 0 1740 96 17809 5520 807 78098 41264706
Current portion redeemable preferred stock 250 1200 200 1650 250 1200 200 1650 1650000
Accounts Payable 26150 4738 11369 413 34 34051 400 71953 131586 11609 15828 117193 43182 5354 5865 12354 2192 14551 14343 193 1441 5238 0 0 2925 1891 9842 (33) 544664 13455 2913 5717 189 39 18942 45 46769 110580 10685 1 139987 33249 4398 3850 9947 1105 107834 9634 58 5937 0 0 501 2317 9842 (33) 537960 482618837
Taxes Accrued 8330 1277 2229 105 13 (2946) 142 12541 (27607) 26298 (10330) (20517) 10555 1994 41 3505 510 4222 (4658) (28) 579 (5) 0 14 12 158 374 (68132) (61324) 20356 2139 2289 (27) (0) 1743 178 410 (2811) (11010) (4197) 29407 8232 4524 1965 4068 868 9478 (244) 1244 (517) 0 10 118 (2653) 6 64563 130140 (13907333)
Interest Accrued 4549 913 2066 79 2201 14 5197 11999 14000 12449 3252 861 1099 2282 117 1144 26 0 18 62264 4668 913 2090 79 1713 14 4383 10704 11483 12524 3285 680 825 2285 117 660 116 0 16 56552 48220290
Liabilities of Discontinued Operations ------- 0
Other current liabilities 8577 1604 4265 212 10 18156 320 18254 36393 6308 28 25690 13160 2149 5970 6164 389 23392 3245 35397 1664 163 0 662 (43) 2739 214868 7586 1307 3700 193 10 21043 329 15487 30588 57205 2 20920 9202 1829 5559 6454 376 29592 1885 1531 370 0 221 (103) 2788 218073 146221973 less st debt and current lt debt
Total Current Liabilities 58335 10079 45113 2706 382 103780 634 135438 153187 475308 (12847) 221077 97979 25708 21571 85207 1166 33748 37543 35562 (9790) 52231 0 (5403) 47075 (18839) 29335 (65426) 1560858 143115 5984 34760 1702 377 71467 684 136515 158044 251870 (29937) 277255 61852 29362 25800 58052 1115 155618 31024 (8643) 9785 0 (5391) 56992 (21153) 29224 67318 1542792 990113875 664803767
- 0
Customer Advances for Construction 49294 6579 12467 412 12 15372 57670 47439 73526 55700 5200 7468 16847 707 348691 51996 5801 12202 384 26 15164 57661 49577 83681 60740 5163 8409 16712 179 367693 348690804
Deferred Income Taxes 172383 30799 75130 3195 (7) 115207 446 300969 628755 (210073) (16314) 827082 118880 42558 29763 140079 976 909 64218 (8) 6890 4963 0 396 (520) (12856) (5623) 144861 2463058 150828 30396 65934 2876 (3) 91245 339 268057 527061 (192172) 3894 721464 94855 35576 23832 123215 692 (6289) 52564 6463 5476 0 405 (495) (10245) (5655) (80638) 1909673 2557322141
Deferred Investment tax credits 540 65 539 45 1 523 3061 9447 5373 1467 505 1166 737 194 23664 621 98 624 47 1 605 3191 9803 5606 1627 582 1199 802 209 25014 23663795
Regulatory liability 56656 4793 20042 233 26 36919 (1) 51321 58590 34156 140713 (1475) 4819 12611 (326) 12098 0 431174 55171 3719 18908 268 27 34766 0 50603 62590 37532 132586 466 4159 13629 0 22715 0 437138 431174030
Accrued Pension (5503) (914) (2171) (130) (5573) (113) (14345) (17548) 18132 25 (20320) (8162) (1671) (1339) (5812) (422) (27572) 4521 0 136 (7017) 427278 331481 (6256) (1060) (2439) (154) (6308) (132) (16138) (20143) 18472 29 (23004) (9240) (1857) (1546) (6585) (454) (31010) (48) 0 136 (7000) 203143 88405 (79500349)
Accrued postretirement benefit expense 3773 463 753 80 974 70 5460 14902 896 3 6468 3355 845 616 1981 75 2043 (795) 0 151 1363 150287 193762 3655 436 712 75 917 68 5231 14606 870 3 6085 3223 796 586 1855 71 1914 (849) 0 151 1363 48383 90150 39019297
Other Deferred Credits 10765 1089 1977 27 2720 18 14162 46964 4632 3 52366 534 347 1953 223 20 11340 2424 2 44141 0 0 (106443) 89264 10833 921 1772 26 3637 10 326 59575 4377 37682 2271 708 2653 161 23 11716 4597 0 41234 0 0 (75188) 107335 135590995
Regulatory amp Other Long Term Liabilities 287908 42875 108736 3862 32 166142 420 418297 788549 (186413) (16283) 978650 312487 46308 44447 166666 322 (13281) 83366 (8) 6892 49105 0 683 (520) (18510) (5623) 615983 3881093 266848 40311 97713 3521 50 140025 284 368931 703068 (168453) 3925 869046 286061 41434 39292 149788 332 (23669) 79367 6463 46710 0 692 (495) (15883) (5655) 95699 3025408 3455960713
- 0
Contributions in aid of Construction 135680 3792 58189 2338 162 66833 26 216316 227070 158022 89419 13439 42848 70301 406 1914 37033 1123788 126264 3763 55956 2360 155 65844 27 203704 221192 144873 85482 12587 44106 69087 350 2089 39813 1077653 1086754621
- 0
Total Capital and Liabilities 1189767 157529 581286 20244 401 955498 4238 1815326 3616389 8054008 5054 3899103 1339646 218556 250582 785825 31413 90582 366300 35861 40718 4533583 0 20 47485 379404 (50) (1824657) 26594110 1163522 149797 556457 18669 424 862140 4129 1664183 3372715 7618727 7545 3727008 1265172 208941 242254 738209 31090 206339 328780 41567 4043789 0 4 56672 379415 (50) (2169812) 24517684 15272820567
AMERICAN WATER COMPARATIVE INCOME STATEMENT
2015
1Data Column 1 Fiscal Year Period Interval 0012015 - 0122015 Revenue- Reg 2763653 Debt Expense amp Amortization of Debt $ 256282 Depr UPIS Only 372893 Revenue $ 2763653
1DATA COLUMN 1 ACT (0) OR PLAN (1) 0 Revenue - Reg Res 1534802 AFUDC = Credits $ 21640 UPIS $ 17150698 Revenue Taxes $ 1079331
2Data Column 2 Fiscal Year Period Interval 0012014 - 0122014 OampM 1116420 Other Income (Expense) $ (569) Rate UPIS Only 217 Revenue Tax Rate 39
2DATA COLUMN 2 ACT (0) OR PLAN (1) 0 Depr 353993 Loss (Gain) on Sale of Assets $ (1773)
3Data Column 3 Fiscal Year Period Interval 0012013 - 0122013 Amort 857 COR UPIS Only 60390
3DATA COLUMN 3 ACT (0) OR PLAN (1) 0 COR 55673 Rev $ 2763653 UPIS $ 17150698
4Data Column 4 Fiscal Year Period Interval 0012012 - 0122012 Gen Tax 228097 Expenses $ 229053936 Rate COR Upis Only 035
4DATA COLUMN 4 ACT (0) OR PLAN (1) 0 Prop Tax 90697 Net Income $ 473114
Rev Tax 107933 Prop Tax 89649
Net Income 473114 40917 State $ - 0 UPIS $ 17150698
Income Tax 302060 261143 Fed State Income Tax (no reg asset) $ 46880 052
436 ETR 390 337 53 Income Loss Before Income Taxes 775174
(19756) Fed Rate State Rate Composite State Tax Rate 60
Company code 1010 1011 1012 1013 1014 1015 1016 1017 1018 1020 1021 1024 1025 1026 1027 1028 1030 1033 1038 1040 1044 1046 1057 1080 1090 1091 Overall Result
Indiana-American Water Co Iowa-American Water Compa Kentucky-American Water C Maryland-American Water C Bluefield Valley Water Wo California-American Water Michigan-American Water C Missouri-American Water C New Jersey-American Water American Water Works Comp AWR (Leasing) Pennsylvania-American Wat Illinois-American Water C Tennessee-American Water Virginia-American Water C West Virginia-American Wa Hawaii-American Water Co American Water Works Serv New York American Water C AWI Inc Illinois Lake Water Compa American Water Capital Co Etown Properties Inc Laurel Oak Properties In Thames Water Holding Inc Thames Water North Americ in $0
JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s JAN 2015 to DEC 2015 in 000s Regulated
Struct 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ 1000 $ total
OPERATING REVENUE
Water revenues 201869 36814 88532 4500 383 187456 2055 258967 663998 581515 242437 47784 50528 124319 (0) 93639 27981 2612778 2612778368
40138200 Accrd PTC 6357 6357 6357468
40138000 AccrRevStab 2194 2194 2193517
40121000 Com Sales Billed 40834 9013 22828 1868 223 47222 352 45199 127563 138645 33103 14978 11405 24033 8300 525567 525566811
40122000 Com Sales Unbilled (397) (70) 55 22 2 (1337) 3 (1005) 1732 (57) 496 (35) 70 53 33 (435) (435107)
40121200 Com Sls Billed DSIC 223 5661 3946 1295 1453 494 279 13352 13351765
40121100 Com Sls Billed Surch 0 0 1 (1) 8093 (55) 5583 0 5538 689 19848 19848091
40121300 Com Sls BilledUnmtrd 0 8 8 8100
40131000 Ind Sales Billed 14115 2781 2581 4268 126 14826 25903 26159 14339 4005 9383 6318 366 125170 125170073
40132000 Ind Sales Unbilled (10) 12 11 (134) (16) (88) 519 (102) 40 (118) (39) 36 (29) 82 81985
40131200 Ind Sls Billed DSIC 75 86 364 216 571 129 16 1457 1456699
40131100 Ind Sls Billed Surch 1 0 2537 (9) 260 0 221 153 3162 3162324
40171000 Misc Sales Billed 75 45 157 685 19 9 46 145 80 40 1301 1301351
40175100 Misc Sales ORCOM Err 0
40172000 Misc Sales Unbilled 0 2 14 (7) 0 1 (0) (0) 9 9042
40171300 MiscSls Bill Unmtrd 141 (1) 12 2 154 154305
40171100 MiscSls BilledSurchg (0) (0) 0 29 1 2 31 31062
40180200 Oth Wtr Rev-Conserv 1237 1237 1236777
40180100 Oth Wtr Rev-Temp Svc 0 13 141 0 0 1 0 155 154931
40189900 Other Water Revenue 0 0 28006 56 (699) 0 1 0 0 473 27838 27837927
40180300 OWR-Amort Def CIAC 17 17 16765
40145000 Priv Fire Billed 4280 933 2760 211 12 3150 11 4512 23179 3479 3721 2355 1373 1339 51315 51314656
40145100 Priv Fire Billed Sur (1) 0 0 36 (1) 0 43 76 76396
40145200 Priv Fire BilledDSIC 6 34 24 64 64131
40146000 Priv Fire Unbilled (10) (3) 0 0 8 0 (8) (283) (104) (25) (12) (30) 0 (465) (465497)
40151000 Publ Auth Billed 7401 835 6109 260 11 11981 13 4909 12740 19458 9837 3288 2585 5738 1829 86994 86993910
40151100 Publ Auth Billed Sur 0 0 0 (0) 723 (8) 472 0 401 166 1754 1753594
40151200 Publ Auth BilledDSIC 35 302 604 183 420 112 80 1735 1734670
40152000 Publ Auth Unbilled (21) (29) 23 3 0 (401) (0) (72) (500) (76) 2 (5) (20) (7) (10) (1114) (1114029)
40141000 Publ Fire Billed 19973 3729 71 80 (0) 26312 7871 15341 43 351 5493 79264 79263598
40141100 Publ Fire Billed Sur 0 (3) 6 3 3071
40141200 Publ Fire BilledDSIC 0
40142000 Publ Fire Unbilled (154) 0 (2) 0 (1) (334) 711 179 8 (336) 70 70366
40111000 Res Sales Billed 104533 23296 48400 2038 18 92723 1411 158943 334934 378730 116924 20576 16532 81589 (0) 65530 1446176 1446175520
40111001 Res Sales Discount 0 0 67
40112000 Res Sales Unbilled (359) (0) (96) 30 0 320 (10) (1869) 2686 (691) (1047) (12) (50) (261) 356 (1001) (1000804)
40111200 ResSls Billed DSIC 592 (0) (283) 17057 17282 3516 5153 667 1827 45810 45809537
40111100 ResSls Billed Surch 76 (0) 0 2 0 18618 (152) 18954 0 4457 1716 (0) 43670 43669857
40111300 ResSls Billed Unmtrd (0) 148 0 (0) 148 147557
40111199 ResSlsBilledSurch-Cl 0 0 0
40162000 SalesforRsle Unbilld 48 (4) (4) (0) (11) (31) 246 (31) 21 (10) (22) (1) 202 201898
40161250 SlsRsl BillDSIC IC 0
40161000 SlsRsle Billed 10500 1938 121 5 96 10136 34957 2310 15758 1230 2 1431 12 7954 86449 86449068
40161200 SlsRsle Billed DSIC 60 52 75 6 593 36 823 822823
40161050 SlsRsle Billed IC 28 15748 403 20028 36208 36208044
40161100 SlsRsle Billed Sur 0 0 7002 (0) 95 0 (1) 7096 7096049
Sewer revenues 433 455 3354 6013 34025 16523 14142 9865 764 11262 237 97071 97071489
40221200 Com WW Svc Bil DSIC 18 18 17909
40221300 Com WW Svc Bill CGCR (38) (38) (38197)
40221100 Com WW Svc Bill Sur 0 1333 1 47 9 1389 1388856
40221000 Com WW Svc Billed 21 132 293 1146 5756 2015 844 1679 216 1867 92 14061 14061358
40222000 Com WW Svc Unbilled 0 0 0 134 (228) (26) 201 (3) 14 1 92 91935
40211001 Dom WW Svc Bill BiMo 8005 8005 8005409
40211300 Dom WW Svc Bill CGCR (170) (170) (169759)
40211200 Dom WW Svc Bill DSIC 81 573 655 654685
40211100 Dom WW Svc Bill Sur (0) 4721 335 21 5076 5076453
40211000 Dom WW Svc Billed 409 304 3044 4494 21838 9212 12248 7938 504 660 144 60794 60794439
40212000 Dom WW Svc Unbilled 3 0 0 203 (123) 77 (194) (4) 3 (0) (35) (35010)
40231200 Ind WW Svc Bil DSIC 8 8 8135
40231300 Ind WW Svc Bill CGCR (25) (25) (25041)
40231100 Ind WW Svc Bill Sur 2 117 2 122 121574
40231000 Ind WW Svc Billed 1 11 3 996 44 1054 1054213
40232000 Ind WW Svc Unbilled 0 (0) (105) 0 (105) (105156)
40271200 Misc WW Svc Bil DSIC 32 32 31797
40271000 Misc WW Svc Billed 3 31 3735 3769 3769262
40272000 Misc WW Svc Unbilled 0 39 39 38840
40271300 Misc WW SvcBill-CGCR (160) (160) (159858)
40251200 OPA WW Svc Bil DSIC 7 7 6822
40280000 Other Rev WW-Guar 0
40290000 Other Rev WW-Interco 0
40251300 PubAuth WW Bill CGCR (12) (12) (12168)
40251100 PubAuth WW Bill Sur 51 2 53 53054
40251000 PubAuth WW Billed 18 4 35 694 684 42 248 21 778 2525 2524666
40252000 PubAuth WW Unbilled 0 0 2 (3) (15) (1) (0) (65) (83) (82728)
40261200 SFR WW Svc Bil DSIC 0
Other operating revenues 3923 702 2280 29 17 7570 44 3866 5704 15660 5326 1165 2064 4367 56 1057 (27) 53803 53803184
Management revenues 268784 268784 0
Operating revenues 206225 37516 91267 4529 400 198381 2099 268846 703727 613698 261905 48949 62457 129449 11318 268784 94933 27955 3032437 2763653041
- 0
OPERATIONS amp MAINTENANCE EXPENSE 0
Purchased water 728 251 90 403 37622 768 32584 3034 27494 61 13263 348 21309 137957 137956734
Fuel and power 6655 883 4018 150 6159 181 12017 24273 13869 6409 2687 2461 4646 731 4089 261 89490 89489773
Chemicals 958 1074 1610 84 892 2 10118 10588 8972 5968 792 1681 2354 273 2371 47737 47737342
Waste Disposal 1087 44 244 66 416 1287 17185 2175 2186 401 1312 309 264 26975 26974678
Total Production Costs 9428 2001 6123 390 403 45089 184 24191 84630 28050 42057 3941 18717 7657 1268 6460 21571 302159 302158527
- 0
Salaries and Wages 15401 3460 7297 653 20905 378 26739 45976 4252 47734 23560 4762 5958 14211 1154 113053 8983 29 0 344505 227199411
Pensions 1441 502 600 34 1806 54 4475 4746 1934 2783 2186 229 460 920 80 9810 1626 3 88 33777 21944068
Group insurances 3942 833 1669 169 2760 108 7476 7793 378 6 10471 4907 1219 1309 3333 119 14557 1641 5 62694 47753316
Other benefits 1013 273 454 46 1561 11 1811 3002 321 2945 1596 416 384 837 55 7647 378 1 0 22753 14784705
Total employee related 21797 5068 10020 902 27032 551 40501 61518 6885 6 63934 32250 6625 8111 19300 1408 145067 12628 39 0 88 463728 311681500
- 0
Service Company costs 18892 4186 8326 502 12530 188 28616 38840 4134 42 41254 20144 5899 5099 11898 598 7672 2 0 0 0 19 208841 204642456
- 0
Contracted Services 1150 111 1119 71 0 2372 17 2817 8073 1698 5069 2421 819 1205 1309 199 46285 1207 77 104 4 76128 28062960
Building maintenance and services 953 176 617 30 879 12 798 2827 5 4933 1434 234 233 746 130 1683 178 0 0 15866 14178551
Telecommunication expenses 535 117 232 37 876 51 610 2622 4 2701 1157 154 324 520 52 5636 239 21 0 15889 10249181
Postage printing and stationery 38 7 30 5 157 16 63 118 5 212 63 18 28 15 3 472 20 0 1271 794310
Office supplies and services 517 102 245 15 2 555 9 696 1361 730 1 1372 622 166 381 555 64 3026 267 240 3 2692 3 2 3 13629 6932816
Advertising amp marketing expenses 40 3 14 0 54 2 7 83 1 1 50 25 (0) 0 26 16 321 294495
Employee related expense travel amp entertainment 500 155 339 19 1122 8 571 740 277 1346 509 386 128 238 73 4393 151 0 0 10957 6286849
Miscellaneous expenses 1687 436 1427 47 (0) 1776 53 3298 4237 7372 (76) 4095 3171 740 868 1998 43 2175 1643 1 (15) 0 (6) (336) 0 34635 25521222
Rents 486 252 18 29 1689 102 263 153 27 578 545 29 91 3754 111 6970 103 172 15372 8375113
Transportation 908 207 452 28 1879 18 2338 3117 24 3292 1850 291 292 1161 36 466 352 3 16713 16222968
Operating supplies and services 6814 1564 4494 283 2 11359 288 11462 23332 10141 (74) 23600 11820 2860 3551 10296 711 71133 4176 317 305 2676 3 (0) (333) 0 200781 116918464
- 0
Uncollectible Accounts Exp 2047 538 906 7 (1) 4397 4 4062 4652 (1) 9926 3797 602 776 2745 330 7 799 35594 35588404
Customer accounting other 2787 337 1100 34 1519 2 2607 5714 6237 2613 935 436 1887 40 1 965 27213 27211984
Regulatory Expense 876 476 289 35 436 1 442 521 540 301 78 86 13 21 4116 4116413
Insurance other than group 2578 687 938 83 3024 24 7110 10454 574 13 16052 4116 637 712 4095 144 4339 1350 73 1 (23) 56980 52004460
Maintenance service amp supplies 4231 1285 2013 111 0 4497 57 7273 18964 0 10167 5989 955 2315 2505 229 8046 1491 17 0 70144 62098092
Total operations and maintenance 69451 16142 34210 2346 405 109882 1297 125823 248545 21733 (14) 199740 123326 22755 39794 60469 4740 228593 35562 393 21932 2676 3 18 (267) 0 1369556 1116420300
- 0
Depreciation 34144 4819 11670 465 5 15358 350 29879 94677 99 86062 35237 6533 6508 17091 2639 27872 7550 1007 381964 353993491
Amortization 631 159 238 49 (3514) 715 1057 996 191 46 26 225 38 857 856717
Removal Costs 9082 1891 1855 3445 4995 6039 8531 14670 322 1286 2732 0 824 55673 55672824
Depreciation and Amortization 43857 6868 13763 515 5 15289 350 35589 101773 99 95589 50098 6901 7820 20048 2639 27872 8412 1007 438494 410523032
68252000 Amort-Capital Lses 0
68256000 Amort-IntgFiniteLife 44 44 43809
68251000 Amort-Ltd Term Plant 2 45 475 228 750 749619
68259000 Amort-Other UP 1 3 4 3944
68257000 Amort-Prop Losses 57 161 218 217785
68258000 Amort-Reg Asset 69 83 7 0 (4109) 7 93 218 54 1 (3577) (3577171)
68254000 Amort-RegAsset AFUDC 286 64 166 5 16 95 593 178 85 38 7 207 38 1777 1777440
68255000 Amort-UPAA 1 9 103 224 371 601 5 7 19 12 1351 1351079
68253000 Amrt-Pst In-SvcAFUDC 273 11 6 290 290212
68012000 Depr -Amort CIAC Tx (167) (34) (2) (207) (1) (618) (119) (553) (184) (49) (572) (26) (1) (2534) (2534261)
68011500 Depr -Amort Def Depr 420 420 420203
68011000 Depr -UPIS General 33724 4819 12961 523 11 16941 351 33231 98283 90202 36590 6740 8794 18276 2705 7735 1007 372893 372893413
68013500 Depr Exp-Neg UPAA (3) (448) (13) (6) (471) (470735)
68011200 Depr Exp-NUP 24 2 99 74 (0) 0 27872 28071 100371
68013000 Depr Exp-UPAA FAS141 12 794 806 805966
68012500 Depr-Amort CIAC Nntx (36) (1124) (24) (4) (1378) (2730) (3486) (3214) (1950) (159) (1714) (1153) (66) (184) (17221) (17221467)
68311000 Rem Costs-ARONNS 9082 1891 2223 4058 5775 6944 8531 15872 343 1759 3087 0 824 60390 60390489
68312500 Rmv Csts-NNS CIAC NT (246) (502) (539) (875) (999) (18) (190) (343) (3711) (3710567)
68312000 Rmv Csts-NNS CIAC Tx (122) (112) (242) (30) (203) (4) (283) (12) (1007) (1007098)
- 0
General Taxes 14455 3217 6574 380 11 6363 113 17410 95647 513 3 11739 13856 4842 4017 17374 812 9277 31179 110 0 0 (0) 0 0 237891 228097423
68541000 Capital Stock Tax 3 479 6687 197 7366 7363038
68542000 Enviromental Tax 289 289 288607
68533000 FICA 1607 329 645 56 1831 29 3522 5413 330 5290 2318 489 564 1649 94 7631 821 4 32622 24661197
68533100 FICA Cap Credits (501) (77) (125) (8) (365) (1) (1573) (2144) (1798) (642) (146) (118) (631) (9) (13) (174) (2) (8329) (8316230)
68532000 FUTA 49 3 17 0 39 0 30 37 1 43 21 5 5 13 1 78 17 0 360 280985
68532100 FUTA Cap Credits (4) (1) (1) (0) (2) (0) (12) (14) (12) (5) (1) (1) (4) (0) (0) (1) (57) (57366)
68544000 Gross Receipts Tax 2714 6 10 111 84696 691 1480 9376 24 99107 99107221
68543000 Othr Taxes ampLicenses 2 7 518 0 0 65 0 136 784 180 632 509 228 55 667 762 1000 43 0 0 (1) 0 0 5588 4646105
68529000 Property Tax NUP 11 1037 1048 1047682
68520000 Property Taxes 10031 2873 5327 324 1 4583 80 13124 5039 3152 4718 3112 1848 6378 83 28995 65 1 89733 89649165
68535000 SUTA 70 (5) 26 3 118 4 35 311 3 377 159 4 13 55 5 738 31 0 1946 1205149
68535100 SUTA Cap Credits (24) (0) (4) (1) (18) (0) (13) (134) (97) (32) (7) (2) (18) (0) (0) (5) (356) (355372)
68520100 Tax Discounts (1) (3) (0) (0) (62) (0) (22) (0) (160) (1) (250) (248600)
68545000 Utility Reg Assessme 210 89 166 9 2224 1660 3291 187 661 54 275 8826 8825841
Loss (gain) on sale of assets (73) (33) (419) (1116) (74) (293) (43) 285 (7) 0 (11) (1783) (1772512)
Impairment Charges 0 0 0
Total operating expenses net 127690 26227 54513 3241 421 131114 1760 177706 445892 22246 88 306776 187238 34783 51625 97890 8191 265731 75153 393 23049 2677 3 18 (267) 0 2044158 1753268243
- 0
Operating income (loss) 78535 11289 36754 1288 (21) 67267 339 91140 257835 (22246) (88) 306922 74667 14167 10832 31559 3127 3053 19779 (393) 4906 (2677) (3) (18) 267 (0) 988279 1010384798
- 0
OTHER INCOME (EXPENSES) 0
Interest Income (22) (6) (168) (0) (1058) 1094 (725) (3) (8) (12) (115) (3) (133) (69) (224687) (65) (1974) (250) (228203) (1348718)
Interest on Long Term Debt 19880 3296 12138 382 15151 74 25927 56952 61571 65077 21522 3412 4294 14447 935 2400 5450 221709 534618 248937381
Interest on Short Term Debt 108 1 99 7 2 182 0 338 75 731 305 103 79 49 250 100 2969 609 240 6247 1697822
Other Interest Expense (3) (8) 272 (12) 0 0 (44) 0 1 122 444 772 816439
Interest net (Income)Expense 19965 3283 12508 389 2 15153 74 26265 55969 63397 (769) 65379 21626 3493 4335 14818 923 2285 5991 (133) (69) (8) (65) (1364) (250) 240 313434 250102925
- 0
AFUDC Equity Income(Expense) 406 144 770 21 455 2316 5096 876 692 631 525 131 1193 15 13270 13269912
AFUDC Debt Income(Expense) 208 60 351 9 2021 695 1713 394 281 422 1584 52 580 8370 8370067
Amortization of Debt Expense (Income)Expense 313 35 105 8 1 209 1 998 2097 1443 1153 552 63 95 266 10 42 272 1 4364 12028 6179194
- 0
Other Net Income(Expense) (1414) 36 173 21 475 38 (197) 243 352877 145 (314) 290 (1) 104 (18) (7) (155) 2 (11) 7032 359321 (568600)
- 0
Total other Income(Expense) (21077) (3078) (11319) (345) (2) (12413) (38) (24448) (51014) 288038 915 (65577) (20915) (2503) (4327) (12993) (757) (2482) (4487) 123 83 2677 65 1364 250 (240) 55499 (235210741)
- 0
Income (loss) before income taxes 57458 8211 25434 943 (23) 54854 302 66691 206821 265791 826 241346 53752 11663 6506 18566 2370 571 15292 (270) 4989 0 62 1346 517 (240) 1043778 775174058
- 0
Provision for Income Taxes 22234 3739 10746 389 (8) 22819 118 26610 72723 (33933) 199 98678 20598 5153 2557 7297 931 571 5561 (36) 1916 25 591 214 (97) 269594 302060380
69061000 Def FIT-Current 0
69061400 Def FIT-Current Yr-U 1953 1953 0
69065000 Def FIT-Other 10566 1484 3599 171 (3) 21213 1 22739 77206 (7945) (630) 70539 14254 3026 2214 11117 (127) 3711 8907 (8) 362 0 6 (10) (18) 242372 247267416
69062000 Def FIT-Pr Yr Adj 2561 (1247) 620 71 0 3145 (5) 5725 6565 12062 (669) 7871 6057 325 1791 3943 389 2757 903 (19) (0) 13 40 52898 38694390
69062400 Def FIT-PY-Unitary (127) (127) 0
69063000 Def FIT-RegAsstLiab 53 252 283 2 1 (88) 716 708 1310 (96) 635 203 588 317 4884 4884311
69071000 Def SIT-Current 0
69071400 Def SIT-Current-Yr-U (5580) (5580) 0
69073500 Def SIT-Other 1000 373 579 54 5003 (2) 4132 2310 291 20724 1670 913 0 1268 5 34 (1) 59 (16) 47 38441 35776057
69072000 Def SIT-Pr Yr Adj 537 (433) 171 22 0 22 0 0 (192) 1634 349 0 0 22 440 0 4 2578 2325758
69072400 Def SIT-PY-Unitary 364 364 0
69073000 Def SIT-RegAsstLiab (69) 119 15 (18) (18) 124 (5662) (37) 90 (407) (5863) (5862588)
69012500 FIT-Acq Adjustment 0
69011000 FIT-Current 8542 985 4948 124 (6) (3113) 85 (845) (4755) (22398) 890 5161 3688 583 128 (5356) 906 (3497) (3650) (28) 1292 20 428 175 (58) (15751) 8717722
69011400 FIT-Current-Unitary 890 890 0
69031000 FIT-Oth IncampDed CY (137) 11 35 1 (123) 14 (95) (79) 5 (15) (5) (30) 9 1 (2) (409) (408662)
69012000 FIT-Prior Year Adj (2457) 1190 (617) (66) (0) (3138) 5 (5768) (6565) (12159) 706 (6192) (6009) (359) (1716) (3800) (389) (2876) (899) 19 0 (26) (14) (40) (51172) (36762594)
69012400 FIT-PY-Unitary 410 410 0
69031500 FIT-Reduction Acq Ad 0
69550000 ITC Restored SIT (101) (101) (100715)
69524000 ITC Restored-10 0 (0) 0 0 0 0 (0) 0 0 (59) 0 0 0 (59) (58744)
69522000 ITC Restored-3 (81) (33) (85) (2) (0) (82) (130) (356) (234) (0) (76) (33) (64) (15) (1191) (1190578)
69523000 ITC Restored-4 0 (0) (0) 0 (0) 0 (0) 0 0 (0) (51)
69525000 ITC Restored-6 0 (0) 0 (0) (0)
69022500 SIT-Acq Adjustment 0
69021000 SIT-Current 2524 558 901 46 21 20 12 0 (283) 4287 1237 10 (1) 147 203 6 125 0 (22) 9791 9964879
69021400 SIT-Current-Unitary (2544) (2544) 0
69041000 SIT-Oth IncampDed CY (40) 5 10 1 (0) (0) (0) (15) 8 8 0 0 (24) (23868)
69022000 SIT-Prior Year Adj (765) 475 286 (19) 0 (22) (0) 2 86 (751) (344) 0 (0) (22) 2 (1) 75 2 (996) (1162352)
69022400 SIT-PY-Unitary (1172) (1172) 0
69041500 SIT-Reduction Acq Ad 0
Income (loss) from continuing operations 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Income (loss) from discontinued operations net of tax 0
- 0
Net Income (loss) 35224 4472 14689 554 (15) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9731 (234) 3072 0 37 755 303 (143) 774184 473113677
Preferred dividend declared 1 21 22 22113
Net income attributable to non-controlling interest 0
Net income available to common stockholders 35224 4472 14689 554 (16) 32036 184 40082 134097 299725 627 142667 33154 6511 3948 11269 1439 0 9710 (234) 3072 0 37 755 303 (143) 774162 473091564
Common dividends 25941 3314 11285 304 22877 160 29132 99533 184010 108121 22755 4814 3253 8714 1214 7353 3204 535983 351973704
Current Year Retained Earnings 9283 1158 3404 251 (16) 9159 24 10950 34564 115715 627 34546 10399 1697 695 2555 225 0 2357 (234) (131) 0 37 755 303 (143) 238178 121117861
Authorized
Cap Strux Amount Ratio
LT Debt $ 354987636 4180
Prepaid Pension $ (5541209) -065
Common Equity $ 352922680 4155
Deferred Taxes $ 143650219 1691
JDITC $ 618706 007
Other $ 2664371 031
$ 849302403 100
Normalized Amount Ratio
LT Debt $ 354987636 5015
Prepaid Pension 000
Common Equity $ 352922680 4985
Deferred Taxes 000
JDITC 000
Other 000
$ 707910316 100
Last Rate Case Awarded - Largest Regulated Subsidiaries
As of 72516
AW Average Authorized ROE - Simple Average and Rate Base Weighted
Authorized Rate Base $439448 $706386 $841915 (b) $384729 $831375 (b) Date State ROE Rate Base (1000s) RB wo MI RB wMI Weight Weighted Existing RB (no MI) Weighted Weight Top 10 RB Top 10 Weight Weighted Cost Weighted Equity
Authorized ROE 999 (a) 934 975 970 1000 (g) 22516 West Virginia 975 $529212 56 564 4580 025 258 $529212 00580521701 00056600866 00265878939
Authorized Equity 5300 (a) 4810 4155 (c) 4470 5057 (e) 92115 New Jersey 975 $2386790 254 2542 5200 129 1322 $2386790 02618201005 00255274598 01361464523
Effective Date of Rate Case 1115 (a) 10112 12915 102513 (d) 4112 6915 Maryland 1000 $12061 01 013 4866 Normalized Weight (IN) 001 006
12915 Indiana 975 $841915 90 897 4155 4985 044 373 $841915 00923542791 00090045422 0038373203
102814 Kentucky 970 $405704 43 432 4736 020 205 $405704 00445038994 00043168782 00210770468
4514 Iowa 940 $100824 11 107 5257 005 056
1114 Pennsylvania 1025 $2425711 258 2583 5169 137 1335 $2425711 02660895587 00272741798 01375416929
121212 Virginia 975 $119254 13 127 4267 005 054 $119254 00130816261 00012754585 00055816682
Authorized Rate Base $2386790 $128882 (f) $2425711 (b) $119254 (b) $529212 11112 Tennessee 1000 $132015 14 141 3438 005 048
Authorized ROE 975 965 (f) 1025 (g) 975 975 10112 Illinois 934 $706386 75 752 4810 034 362 $706386 0077487359 00072373193 00372714197
Authorized Equity 5200 4200 (f) 5169 (e) 4267 (e) 4580 71212 California 999 $439448 47 468 5300 025 248 $439448 0048205464 00048157259 00255488959
Effective Date of Rate Case 92115 4112 (f) 1114 121212 (h) 22516 32012 New York 965 $128882 14 137 4200 006 058 $128882 00141377742 00013642952 00059378652
31612 Missouri 975 $1132843 121 1206 5004 059 604 $1132843 01242677689 00121161075 00621835916
Rate Base stated in $000s 112111 Hawaii 1020 $ 25233 03 027 4193 001 011
000
Notes (implementented) Michigan 1050 $3934 004 5746 000 002
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled Simple Average wo Michigan 981 Sum $9386278 RB Weighted wo MI 986 Total Weighted Cost of Equity 496 4942 $9116145 10000 986 4962
to be filed March 31 2016 with a projected effective date in 2017 Simple Average w Michigan 985 $9390212 RB Weighted w MI 986 4942
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement 502 051
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the Grey indicates information not disclosed in earnings slides typicaly 48926279620335800
common practice of deducting such items from rate base $ 773 7
d) Rates Under Bond were effective July 27 2013 and received final Order October 25 2013 006 03424839573
e) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement 12000000
f) Information pertains only to the former company of Long Island American Water 77423999999998
g) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
h) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
Last Rate Case Awarded - Largest Regulated Subsidiaries
Authorized Rate Base $439448 $706386 $841915 (b) $405704 (b) $1132843 (b)
Authorized ROE 999 (a) 934 975 970 (f) 975 (f)
Authorized Equity 5300 (a) 4810 4155 (c) 4736 (d) 5004 (d)
Effective Date of Rate Case 1115 (a) 10112 12915 82816 720 amp 7222016
Authorized Rate Base $2386790 $128882 (e) $2425711 (b) $119254 (b) $529212
Authorized ROE 975 965 (e) 1025 (f) 975 975
Authorized Equity 5200 4200 (e) 5169 (d) 4267 (d) 4580
Effective Date of Rate Case 92115 4112 (e) 1114 121212 (g) 22516
Rate Base stated in $000s
Notes
a) CA received D15-04-007 on April 9 2015 The decision addressing the revenue requirement is retroactive to 112015 CA has a separate Cost of Capital case which
sets the rate of return outside of a general rate proceeding and is still under the decision issued July 12 2012 The next Cost of Capital application is scheduled
to be filed March 31 2016 with a projected effective date in 2017
b) The Rate Base listed is the Companys view of the Rate Base allowed in the case the Rate Base was not disclosed in the Order or the applicable settlement agreement
c) Regulatory capital structure includes cost-free items or tax credit balances at the overall rate of return which lowers the equity percentage as an alternative to the
common practice of deducting such items from rate base
d) The equity ratio listed is the Companys view of the equity ratio allowed in the case the actual equity ratio was not disclosed in the Order or the applicable settlement agreement
e) Information pertains only to the former company of Long Island American Water
f) The ROE listed is the Companys view of the ROE allowed in the case the ROE was not disclosed in the Order or the applicable settlement agreement
g) Rates Under Bond were effective July 12 2012 and received final Order December 12 2012
American Water Out Year Model Long Term Debt Assumptions
Average rounded to whole whole percent
435 388 393 397 399 400
2017-2021
Embedded Cost of Debt from Treasury
2016 - Ed 2016 Treasury
55 53
Embedded per 10-k
Inerest 308
Long Term Debt 5862
Redeemable preferred stock 12
short term debt 628
current portion long term debt 54
6556
Interest 470
ltd only -52
Ratio Cost Weighted Cost Grosse Up for 39 Income Tax Final
Equity 4962 986 489 802 802
Debt 5038 530 267 267
756 1069
American Water
Calculation of Dollars of Capex Expendable for Dollar of OampM Saved
OampM Saved Capex Spent Assumptions
Annual Cost of Each Dollar $ (100) $ 014 Capex $1 x Avg 2015 Rates for Depreciation Cost of Removal amp Property Tax + Equity at Average Authorized Cost amp Ratio(1-039 assumed tax rate) + Debt at (1-Equity Ratio) x Assumed 4 Cost all Grossed up for Average 2015 Revenue Taxes $1 $7
Number of Times Divisible 699 This means we could spend 734 capital dollars for every net dollar we save in expense (which would really be saving less than a dollar in OampM) Expense Savings Invested Capital
a) Revenue Requirement $ 100 $ 100
Expenses
OampM Saved Capex We Can Spend OampM 096 $ - 0
$ (100) $ 699 Depreciation - 0 $ 018 2
Interest Expense - 0 $ 019 3
Property amp General Taxes 004 1 $ 008 4
Waterfall b) Total Expenses 100 $ 044
OampM $ 1 $ (100) c) Operating Income (=a-b) - 0 $ 056
Capex $014 $ 014 d) Federal amp State Income Taxes - 0 $ 022 5 $ 034
Capex $014 $ 014 e) Net Income to Shareholder (=c-d) $ - 0 $ 034 6
Capex $014 $ 014
Capex $014 $ 014 1 Assumes 4 taxes on revenue (gross receipts eg)
Capex $014 $ 014 2 Assumes 25 depreciation expense
Capex $014 $ 014 3 Assumes 50 debt financing at 53
Capex $014 $ 014 4 Assumes property taxes on invested capital of 05 and revenue taxes of 4
5 Assumes effective income tax rate of 39
6 Assumes authorized ROE of 99 on 496 equity
Regulated OampM
Page 9: American Water January 2017
Page 10: American Water January 2017
Page 11: American Water January 2017
Page 12: American Water January 2017
Page 13: American Water January 2017
Page 14: American Water January 2017
Page 15: American Water January 2017
Page 16: American Water January 2017
Page 17: American Water January 2017
Page 18: American Water January 2017
Page 19: American Water January 2017
Page 20: American Water January 2017
Page 21: American Water January 2017
Page 22: American Water January 2017
Page 23: American Water January 2017
Page 24: American Water January 2017
Page 25: American Water January 2017
Page 26: American Water January 2017
Page 27: American Water January 2017
Page 28: American Water January 2017
Page 29: American Water January 2017
Page 30: American Water January 2017
Page 31: American Water January 2017
Page 32: American Water January 2017
Page 33: American Water January 2017
Page 34: American Water January 2017