
Net income | |||
(millions) | |||
2016 Q3 | 2015 Q3 | ||
WEC Energy Group GAAP | $217.0 | $182.5 | |
Acquisition costs - pre-tax | $3.5 | $6.1 | |
Tax impact | ($1.4) | ($3.6) | |
WEC Energy Group adjusted net income | $219.1 | $185.0 | |
Earnings per share | |||
2016 Q3 | 2015 Q3 | ||
WEC Energy Group GAAP | $0.68 | $0.58 | |
Acquisition costs | $0.01 | — | |
WEC Energy Group adjusted EPS | $0.69 | $0.58 | |
Diluted average shares outstanding (millions) | 316.9 | 317.1 | |
Net income | |||
(millions) | |||
2016 YTD | 2015 YTD* | ||
Legacy Wisconsin Energy (Including acquisition costs) | $479.5 | $413.5 | |
Interest on acquisition financing and purchase accounting | ($6.7) | ($3.7) | |
Integrys | $271.8 | $49.4 | |
WEC Energy Group GAAP | $744.6 | $459.2 | |
Acquisition costs - pre-tax | $3.5 | $79.8 | |
Tax impact | ($1.4) | ($16.1) | |
WEC Energy Group adjusted net income | $746.7 | $522.9 | |
Earnings per share | |||
2016 YTD | 2015 YTD* | ||
WEC Energy Group GAAP | $2.35 | $1.78 | |
Acquisition costs | $0.01 | $0.25 | |
WEC Energy Group adjusted EPS | $2.36 | $2.03 | |
Diluted average shares outstanding (millions) | 317.0 | 257.8 | |
CONDENSED CONSOLIDATED INCOME STATEMENTS (Unaudited) | Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | |||||||||||||||
(in millions, except per share amounts) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating revenues | $ | 1,712.5 | $ | 1,698.7 | $ | 5,509.3 | $ | 4,077.8 | ||||||||
Operating expenses | ||||||||||||||||
Cost of sales | 554.7 | 590.6 | 1,901.9 | 1,557.5 | ||||||||||||
Other operation and maintenance | 517.5 | 535.9 | 1,571.0 | 1,153.6 | ||||||||||||
Depreciation and amortization | 191.6 | 176.5 | 569.5 | 382.6 | ||||||||||||
Property and revenue taxes | 49.7 | 50.0 | 146.5 | 113.8 | ||||||||||||
Total operating expenses | 1,313.5 | 1,353.0 | 4,188.9 | 3,207.5 | ||||||||||||
Operating income | 399.0 | 345.7 | 1,320.4 | 870.3 | ||||||||||||
Equity in earnings of transmission affiliate | 38.3 | 40.0 | 107.7 | 70.4 | ||||||||||||
Other income, net | 7.5 | 11.1 | 72.6 | 40.2 | ||||||||||||
Interest expense | 99.1 | 103.2 | 300.1 | 224.4 | ||||||||||||
Other expense | (53.3 | ) | (52.1 | ) | (119.8 | ) | (113.8 | ) | ||||||||
Income before income taxes | 345.7 | 293.6 | 1,200.6 | 756.5 | ||||||||||||
Income tax expense | 128.4 | 110.5 | 455.1 | 296.1 | ||||||||||||
Net income | 217.3 | 183.1 | 745.5 | 460.4 | ||||||||||||
Preferred stock dividends of subsidiary | 0.3 | 0.6 | 0.9 | 1.2 | ||||||||||||
Net income attributed to common shareholders | $ | 217.0 | $ | 182.5 | $ | 744.6 | $ | 459.2 | ||||||||
Earnings per share | ||||||||||||||||
Basic | $ | 0.69 | $ | 0.58 | $ | 2.36 | $ | 1.79 | ||||||||
Diluted | $ | 0.68 | $ | 0.58 | $ | 2.35 | $ | 1.78 | ||||||||
Weighted average common shares outstanding | ||||||||||||||||
Basic | 315.6 | 315.7 | 315.6 | 256.2 | ||||||||||||
Diluted | 316.9 | 317.1 | 317.0 | 257.8 | ||||||||||||
Dividends per share of common stock | $ | 0.4950 | $ | — | $ | 1.4850 | $ | 1.2854 | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (in millions, except share and per share amounts) | September 30, 2016 | December 31, 2015 | ||||||
Assets | ||||||||
Property, plant, and equipment | ||||||||
In service | $ | 26,965.3 | $ | 26,249.5 | ||||
Accumulated depreciation | (8,141.5 | ) | (7,919.1 | ) | ||||
18,823.8 | 18,330.4 | |||||||
Construction work in progress | 756.2 | 822.9 | ||||||
Leased facilities, net | 32.2 | 36.4 | ||||||
Net property, plant, and equipment | 19,612.2 | 19,189.7 | ||||||
Investments | ||||||||
Equity investment in transmission affiliate | 1,453.1 | 1,380.9 | ||||||
Other | 91.4 | 85.8 | ||||||
Total investments | 1,544.5 | 1,466.7 | ||||||
Current assets | ||||||||
Cash and cash equivalents | 25.0 | 49.8 | ||||||
Accounts receivable and unbilled revenues, net of reserves of $109.3 and $113.3, respectively | 871.5 | 1,028.6 | ||||||
Materials, supplies, and inventories | 654.3 | 687.0 | ||||||
Assets held for sale | — | 96.8 | ||||||
Prepayments | 217.4 | 285.8 | ||||||
Other | 49.5 | 58.8 | ||||||
Total current assets | 1,817.7 | 2,206.8 | ||||||
Deferred charges and other assets | ||||||||
Regulatory assets | 3,004.6 | 3,064.6 | ||||||
Goodwill | 3,046.2 | 3,023.5 | ||||||
Other | 418.3 | 403.9 | ||||||
Total deferred charges and other assets | 6,469.1 | 6,492.0 | ||||||
Total assets | $ | 29,443.5 | $ | 29,355.2 | ||||
Capitalization and liabilities | ||||||||
Capitalization | ||||||||
Common stock - $.01 par value; 325,000,000 shares authorized; 315,617,299 and 315,683,496 shares outstanding, respectively | $ | 3.2 | $ | 3.2 | ||||
Additional paid in capital | 4,308.8 | 4,347.2 | ||||||
Retained earnings | 4,575.8 | 4,299.8 | ||||||
Accumulated other comprehensive income | 3.7 | 4.6 | ||||||
Preferred stock of subsidiary | 30.4 | 30.4 | ||||||
Long-term debt | 9,088.1 | 9,124.1 | ||||||
Total capitalization | 18,010.0 | 17,809.3 | ||||||
Current liabilities | ||||||||
Current portion of long-term debt | 89.4 | 157.7 | ||||||
Short-term debt | 789.4 | 1,095.0 | ||||||
Accounts payable | 663.5 | 815.4 | ||||||
Accrued payroll and benefits | 127.8 | 169.7 | ||||||
Accrued interest | 115.2 | 67.4 | ||||||
Other | 240.2 | 403.8 | ||||||
Total current liabilities | 2,025.5 | 2,709.0 | ||||||
Deferred credits and other liabilities | ||||||||
Regulatory liabilities | 1,451.1 | 1,392.2 | ||||||
Deferred income taxes | 5,067.0 | 4,622.3 | ||||||
Deferred revenue, net | 569.5 | 579.4 | ||||||
Pension and OPEB obligations | 545.1 | 543.1 | ||||||
Environmental remediation | 608.3 | 628.2 | ||||||
Other | 1,167.0 | 1,071.7 | ||||||
Total deferred credits and other liabilities | 9,408.0 | 8,836.9 | ||||||
Commitments and contingencies | ||||||||
Total capitalization and liabilities | $ | 29,443.5 | $ | 29,355.2 | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | Nine Months Ended | |||||||
September 30 | ||||||||
(in millions) | 2016 | 2015 | ||||||
Operating Activities | ||||||||
Net income | $ | 745.5 | $ | 460.4 | ||||
Reconciliation to cash provided by operating activities | ||||||||
Depreciation and amortization | 581.5 | 390.9 | ||||||
Deferred income taxes and investment tax credits, net | 439.5 | 220.1 | ||||||
Contributions and payments related to pension and OPEB plans | (23.5 | ) | (109.3 | ) | ||||
Equity income in transmission affiliate, net of distributions | (35.8 | ) | (17.8 | ) | ||||
Change in – | ||||||||
Accounts receivable and unbilled revenues | 185.2 | 269.5 | ||||||
Materials, supplies, and inventories | 33.8 | (101.4 | ) | |||||
Other current assets | 88.5 | 75.6 | ||||||
Accounts payable | (94.7 | ) | (55.9 | ) | ||||
Other current liabilities | (92.9 | ) | 97.9 | |||||
Other, net | (105.2 | ) | (155.6 | ) | ||||
Net cash provided by operating activities | 1,721.9 | 1,074.4 | ||||||
Investing Activities | ||||||||
Capital expenditures | (1,000.1 | ) | (791.8 | ) | ||||
Business acquisition, net of cash acquired of $156.3 | — | (1,329.9 | ) | |||||
Capital contributions to transmission affiliate | (27.1 | ) | (5.6 | ) | ||||
Proceeds from the sale of assets and businesses | 161.2 | 26.7 | ||||||
Withdrawal of restricted cash from Rabbi trust for qualifying payments | 23.8 | 0.7 | ||||||
Other, net | 0.6 | 4.0 | ||||||
Net cash used in investing activities | (841.6 | ) | (2,095.9 | ) | ||||
Financing Activities | ||||||||
Exercise of stock options | 40.4 | 26.4 | ||||||
Purchase of common stock | (105.6 | ) | (66.1 | ) | ||||
Dividends paid on common stock | (468.6 | ) | (310.9 | ) | ||||
Issuance of long-term debt | 200.0 | 1,650.0 | ||||||
Retirement of long-term debt | (253.5 | ) | (27.1 | ) | ||||
Change in short-term debt | (305.6 | ) | (270.5 | ) | ||||
Other, net | (12.2 | ) | (20.0 | ) | ||||
Net cash (used in) provided by financing activities | (905.1 | ) | 981.8 | |||||
Net change in cash and cash equivalents | (24.8 | ) | (39.7 | ) | ||||
Cash and cash equivalents at beginning of period | 49.8 | 61.9 | ||||||
Cash and cash equivalents at end of period | $ | 25.0 | $ | 22.2 | ||||