WISCONSIN ENERGY CORPORATION | |||||||||||||||
CONSOLIDATED CONDENSED INCOME STATEMENTS | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(Millions of Dollars, Except Per Share Amounts) | |||||||||||||||
Operating Revenues | $ | 1,053.2 | $ | 1,039.3 | $ | 3,340.7 | $ | 3,175.2 | |||||||
Operating Expenses | |||||||||||||||
Fuel and purchased power | 339.1 | 336.4 | 886.2 | 848.9 | |||||||||||
Cost of gas sold | 61.6 | 55.5 | 446.9 | 368.0 | |||||||||||
Other operation and maintenance | 268.1 | 244.6 | 821.6 | 798.8 | |||||||||||
Depreciation and amortization | 96.9 | 91.8 | 289.1 | 269.7 | |||||||||||
Property and revenue taxes | 29.5 | 30.4 | 88.4 | 90.9 | |||||||||||
Total Operating Expenses | 795.2 | 758.7 | 2,532.2 | 2,376.3 | |||||||||||
Operating Income | 258.0 | 280.6 | 808.5 | 798.9 | |||||||||||
Equity in Earnings of Transmission Affiliate | 17.1 | 17.1 | 51.0 | 48.9 | |||||||||||
Other Income, net | 5.1 | 9.0 | 15.3 | 33.6 | |||||||||||
Interest Expense, net | 62.0 | 60.9 | 190.3 | 181.3 | |||||||||||
Income Before Income Taxes | 218.2 | 245.8 | 684.5 | 700.1 | |||||||||||
Income Tax Expense | 80.7 | 89.7 | 251.4 | 252.6 | |||||||||||
Net Income | $ | 137.5 | $ | 156.1 | $ | 433.1 | $ | 447.5 | |||||||
Earnings Per Share | |||||||||||||||
Basic | $ | 0.61 | $ | 0.68 | $ | 1.90 | $ | 1.94 | |||||||
Diluted | $ | 0.60 | $ | 0.67 | $ | 1.88 | $ | 1.92 | |||||||
Weighted Average Common Shares Outstanding (Millions) | |||||||||||||||
Basic | 226.8 | 230.4 | 228.0 | 230.4 | |||||||||||
Diluted | 228.8 | 232.9 | 230.2 | 233.1 | |||||||||||
Dividends Per Share of Common Stock | $ | 0.3825 | $ | 0.30 | $ | 1.0625 | $ | 0.90 | |||||||
WISCONSIN ENERGY CORPORATION | |||||||
CONSOLIDATED CONDENSED BALANCE SHEETS | |||||||
(Unaudited) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
(Millions of Dollars) | |||||||
Assets | |||||||
Property, Plant and Equipment, Net | $ | 10,805.2 | $ | 10,572.2 | |||
Investments | |||||||
Equity investment in transmission affiliate | 396.7 | 378.3 | |||||
Other | 36.5 | 35.5 | |||||
Total Investments | 433.2 | 413.8 | |||||
Current Assets | |||||||
Cash and cash equivalents | 18.5 | 35.6 | |||||
Accounts receivable, net | 299.0 | 285.3 | |||||
Accrued revenues | 161.0 | 278.1 | |||||
Materials, supplies and inventories | 367.6 | 360.7 | |||||
Current deferred tax asset, net | 230.8 | 46.3 | |||||
Prepayments and other | 161.3 | 307.9 | |||||
Total Current Assets | 1,238.2 | 1,313.9 | |||||
Deferred Charges and Other Assets | |||||||
Regulatory assets | 1,267.4 | 1,339.0 | |||||
Goodwill | 441.9 | 441.9 | |||||
Other | 186.9 | 204.2 | |||||
Total Deferred Charges and Other Assets | 1,896.2 | 1,985.1 | |||||
Total Assets | $ | 14,372.8 | $ | 14,285.0 | |||
Capitalization and Liabilities | |||||||
Capitalization | |||||||
Common equity | $ | 4,198.1 | $ | 4,135.1 | |||
Preferred stock of subsidiary | 30.4 | 30.4 | |||||
Long-term debt | 4,370.9 | 4,453.8 | |||||
Total Capitalization | 8,599.4 | 8,619.3 | |||||
Current Liabilities | |||||||
Long-term debt due currently | 371.0 | 412.1 | |||||
Short-term debt | 361.8 | 394.6 | |||||
Accounts payable | 296.9 | 368.4 | |||||
Accrued payroll and benefits | 90.8 | 100.9 | |||||
Other | 170.7 | 167.3 | |||||
Total Current Liabilities | 1,291.2 | 1,443.3 | |||||
Deferred Credits and Other Liabilities | |||||||
Regulatory liabilities | 830.7 | 866.5 | |||||
Deferred income taxes - long-term | 2,470.3 | 2,117.0 | |||||
Deferred revenue, net | 676.8 | 709.7 | |||||
Pension and other benefit obligations | 214.5 | 244.0 | |||||
Other | 289.9 | 285.2 | |||||
Total Deferred Credits and Other Liabilities | 4,482.2 | 4,222.4 | |||||
Total Capitalization and Liabilities | $ | 14,372.8 | $ | 14,285.0 | |||
WISCONSIN ENERGY CORPORATION | |||||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS | |||||||
(Unaudited) | |||||||
Nine Months Ended September 30 | |||||||
2013 | 2012 | ||||||
(Millions of Dollars) | |||||||
Operating Activities | |||||||
Net income | $ | 433.1 | $ | 447.5 | |||
Reconciliation to cash | |||||||
Depreciation and amortization | 297.6 | 278.2 | |||||
Contributions to qualified benefit plans | — | (100.0 | ) | ||||
Deferred income taxes and investment tax credits, net | 219.8 | 249.6 | |||||
Working capital and other | 99.8 | 117.1 | |||||
Cash Provided by Operating Activities | 1,050.3 | 992.4 | |||||
Investing Activities | |||||||
Capital expenditures | (497.7 | ) | (477.5 | ) | |||
Investment in transmission affiliate | (7.9 | ) | (13.1 | ) | |||
Change in restricted cash | 2.7 | 36.0 | |||||
Other, net | (41.9 | ) | (36.8 | ) | |||
Cash Used in Investing Activities | (544.8 | ) | (491.4 | ) | |||
Financing Activities | |||||||
Common stock issued (repurchased), net | (145.2 | ) | (59.7 | ) | |||
Dividends paid on common stock | (242.3 | ) | (207.4 | ) | |||
Change in debt, net | (146.0 | ) | (235.0 | ) | |||
Other, net | 10.9 | — | |||||
Cash Used in Financing Activities | (522.6 | ) | (502.1 | ) | |||
Change in Cash | (17.1 | ) | (1.1 | ) | |||
Cash at Beginning of Period | 35.6 | 14.1 | |||||
Cash at End of Period | $ | 18.5 | $ | 13.0 | |||
Wisconsin Energy Corporation | ||||||||
Normalized Retail Electric Sales (a) | ||||||||
Third Quarter | ||||||||
2013 Actual vs. 2012 Actual | 2013 Normalized vs. 2012 Normalized | |||||||
Residential | (8.9 | )% | (0.4 | )% | ||||
Small Commercial/Industrial | (3.0 | )% | (2.5 | )% | ||||
Large Commercial/Industrial (ex. Mines) | (3.5 | )% | (2.7 | )% | ||||
Total Large Commercial/Industrial | (6.4 | )% | (5.7 | )% | ||||
Total Retail Sales | (6.1 | )% | (2.9 | )% | ||||
Retail (Excluding Mines) | (5.2 | )% | (1.8 | )% | ||||
Nine Months | Annual (b) | |||||||
2013 Actual vs. 2012 Actual | 2013 Normalized vs. 2012 Normalized | 2013 Budget vs. 2012 Normalized | ||||||
Residential | (3.9 | )% | (0.2 | )% | 0.1 | % | ||
Small Commercial/Industrial | (1.1 | )% | (0.6 | )% | 0.3 | % | ||
Large Commercial/Industrial (ex. Mines) | (3.7 | )% | (1.8 | )% | 0.2 | % | ||
Total Large Commercial/Industrial | (6.2 | )% | (4.6 | )% | (2.4 | )% | ||
Total Retail Sales | (3.8 | )% | (1.9 | )% | (0.7 | )% | ||
Retail (Excluding Mines) | (2.9 | )% | (0.8 | )% | 0.2 | % | ||
(a) Normalized - 20 year average weather adjusted. The nine months has also been adjusted for leap year in 2012 which caused a decline in normalized sales of approximately 0.4% relative to 2012. | ||||||||
(b) Actual results may differ materially from these forecasts because of seasonal, economic and other factors. | ||||||||