
Net Income* | |||
2016 Q1 | 2015 Q1 | ||
Legacy Wisconsin Energy | $192.8 | $195.8 | |
Interest on merger financing | ($4.8) | — | |
Integrys | $158.2 | — | |
WEC Energy Group GAAP | $346.2 | $195.8 | |
Acquisition costs | — | $8.3 | |
WEC Energy adjusted net income | $346.2 | $204.1 | |
Earnings per share | |||
2016 Q1 | 2015 Q1 | ||
WEC Energy Group GAAP | $1.09 | $0.86 | |
Acquisition costs | — | $0.04 | |
WEC Energy adjusted EPS | $1.09 | $0.90 | |
Diluted average shares outstanding* | 317.1 | 227.3 | |
CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited) | Three Months Ended | |||||||
March 31 | ||||||||
(in millions, except per share amounts) | 2016 | 2015 | ||||||
Operating revenues | $ | 2,194.8 | $ | 1,387.9 | ||||
Operating expenses | ||||||||
Cost of sales | 838.9 | 613.9 | ||||||
Other operation and maintenance | 531.5 | 280.7 | ||||||
Depreciation and amortization | 187.9 | 102.6 | ||||||
Property and revenue taxes | 47.2 | 31.9 | ||||||
Total operating expenses | 1,605.5 | 1,029.1 | ||||||
Operating income | 589.3 | 358.8 | ||||||
Equity in earnings of transmission affiliate | 38.5 | 16.1 | ||||||
Other income, net | 32.7 | 3.0 | ||||||
Interest expense | 100.9 | 59.4 | ||||||
Other expense | (29.7 | ) | (40.3 | ) | ||||
Income before income taxes | 559.6 | 318.5 | ||||||
Income tax expense | 213.1 | 122.4 | ||||||
Net income | $ | 346.5 | $ | 196.1 | ||||
Preferred stock dividends of subsidiary | 0.3 | 0.3 | ||||||
Net income attributed to common shareholders | $ | 346.2 | $ | 195.8 | ||||
Earnings per share | ||||||||
Basic | $ | 1.10 | $ | 0.87 | ||||
Diluted | $ | 1.09 | $ | 0.86 | ||||
Weighted average common shares outstanding | ||||||||
Basic | 315.7 | 225.5 | ||||||
Diluted | 317.1 | 227.3 | ||||||
Dividends per share of common stock | $ | 0.4950 | $ | 0.4225 | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (in millions, except share and per share amounts) | March 31, 2016 | December 31, 2015 | ||||||
Assets | ||||||||
Property, plant, and equipment | ||||||||
In service | $ | 26,523.3 | $ | 26,249.5 | ||||
Accumulated depreciation | (8,005.9 | ) | (7,919.1 | ) | ||||
18,517.4 | 18,330.4 | |||||||
Construction work in progress | 706.6 | 822.9 | ||||||
Leased facilities, net | 35.0 | 36.4 | ||||||
Net property, plant, and equipment | 19,259.0 | 19,189.7 | ||||||
Investments | ||||||||
Equity investment in transmission affiliate | 1,422.5 | 1,380.9 | ||||||
Other | 87.5 | 85.8 | ||||||
Total investments | 1,510.0 | 1,466.7 | ||||||
Current assets | ||||||||
Cash and cash equivalents | 34.7 | 49.8 | ||||||
Accounts receivable and unbilled revenues, net of reserves of $114.3 and $113.3, respectively | 1,088.1 | 1,028.6 | ||||||
Materials, supplies, and inventories | 470.7 | 687.0 | ||||||
Assets held for sale | — | 96.8 | ||||||
Prepayments | 243.4 | 285.8 | ||||||
Other | 59.5 | 58.8 | ||||||
Total current assets | 1,896.4 | 2,206.8 | ||||||
Deferred charges and other assets | ||||||||
Regulatory assets | 3,060.8 | 3,064.6 | ||||||
Goodwill | 2,999.1 | 3,023.5 | ||||||
Other | 379.3 | 403.9 | ||||||
Total deferred charges and other assets | 6,439.2 | 6,492.0 | ||||||
Total assets | $ | 29,104.6 | $ | 29,355.2 | ||||
Capitalization and liabilities | ||||||||
Capitalization | ||||||||
Common stock - $.01 par value; 325,000,000 shares authorized; 315,647,207 and 315,683,496 shares outstanding, respectively | $ | 3.2 | $ | 3.2 | ||||
Additional paid in capital | 4,321.1 | 4,347.2 | ||||||
Retained earnings | 4,489.7 | 4,299.8 | ||||||
Accumulated other comprehensive income | 4.3 | 4.6 | ||||||
Preferred stock of subsidiary | 30.4 | 30.4 | ||||||
Long-term debt | 8,955.8 | 9,124.1 | ||||||
Total capitalization | 17,804.5 | 17,809.3 | ||||||
Current liabilities | ||||||||
Current portion of long-term debt | 152.4 | 157.7 | ||||||
Short-term debt | 896.4 | 1,095.0 | ||||||
Accounts payable | 584.4 | 815.4 | ||||||
Accrued payroll and benefits | 102.7 | 169.7 | ||||||
Accrued interest | 118.6 | 67.4 | ||||||
Other | 375.3 | 403.8 | ||||||
Total current liabilities | 2,229.8 | 2,709.0 | ||||||
Deferred credits and other liabilities | ||||||||
Regulatory liabilities | 1,411.8 | 1,392.2 | ||||||
Deferred income taxes | 4,856.5 | 4,622.3 | ||||||
Deferred revenue, net | 576.1 | 579.4 | ||||||
Pension and other postretirement benefit obligations | 541.1 | 543.1 | ||||||
Environmental remediation | 617.6 | 628.2 | ||||||
Other | 1,067.2 | 1,071.7 | ||||||
Total deferred credits and other liabilities | 9,070.3 | 8,836.9 | ||||||
Commitments and contingencies | ||||||||
Total capitalization and liabilities | $ | 29,104.6 | $ | 29,355.2 | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | Three Months Ended | |||||||
March 31 | ||||||||
(in millions) | 2016 | 2015 | ||||||
Operating Activities | ||||||||
Net income | $ | 346.5 | $ | 196.1 | ||||
Reconciliation to cash provided by operating activities | ||||||||
Depreciation and amortization | 191.9 | 107.3 | ||||||
Deferred income taxes and investment tax credits, net | 214.6 | 106.6 | ||||||
Contributions and payments related to pension and OPEB plans | (15.1 | ) | (103.7 | ) | ||||
Equity income in transmission affiliate, net of distributions | (23.4 | ) | (5.7 | ) | ||||
Change in – | ||||||||
Accounts receivable and unbilled revenues | (48.6 | ) | (28.0 | ) | ||||
Materials, supplies, and inventories | 217.2 | 110.9 | ||||||
Other current assets | (63.7 | ) | 44.5 | |||||
Accounts payable | (123.7 | ) | (71.3 | ) | ||||
Accrued taxes, net | 89.6 | (6.5 | ) | |||||
Other current liabilities | (32.9 | ) | 28.1 | |||||
Other, net | (56.5 | ) | (48.3 | ) | ||||
Net cash provided by operating activities | 695.9 | 330.0 | ||||||
Investing Activities | ||||||||
Capital expenditures | (312.0 | ) | (153.2 | ) | ||||
Investment in transmission affiliate | (9.0 | ) | (1.3 | ) | ||||
Proceeds from sale of businesses | 106.5 | — | ||||||
Withdrawal of restricted cash from Rabbi trust for qualifying payments | 21.0 | — | ||||||
Other, net | 5.1 | (1.8 | ) | |||||
Net cash used in investing activities | (188.4 | ) | (156.3 | ) | ||||
Financing Activities | ||||||||
Exercise of stock options | 21.4 | 8.4 | ||||||
Purchase of common stock | (59.6 | ) | (23.4 | ) | ||||
Dividends paid on common stock | (156.2 | ) | (95.3 | ) | ||||
Retirement of long-term debt | (139.4 | ) | (9.3 | ) | ||||
Change in short-term debt | (198.6 | ) | (54.6 | ) | ||||
Other, net | 9.8 | 3.8 | ||||||
Net cash used in financing activities | (522.6 | ) | (170.4 | ) | ||||
Net change in cash and cash equivalents | (15.1 | ) | 3.3 | |||||
Cash and cash equivalents at beginning of period | 49.8 | 61.9 | ||||||
Cash and cash equivalents at end of period | $ | 34.7 | $ | 65.2 | ||||