WEC Energy Group, Inc. (WEC) Income Annual - Discounting Cash Flows
WEC
WEC Energy Group, Inc.
WEC (NYSE)
Period Ending: LTM
(Last Twelve Months)
2025
12-31
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
1992
12-31
1991
12-31
1990
12-31
1989
12-31
1988
12-31
1987
12-31
1986
12-31
1985
12-31
Report Filing 2026-01-05 2026-01-05 2025-02-21 2024-02-22 2023-02-23 2022-02-24 2021-02-25 2020-02-27 2019-02-26 2018-02-28 2017-02-28 2016-02-26 2015-02-27 2014-02-27 2013-02-27 2012-02-28 2011-02-25 2010-02-26 2009-02-27 2008-02-28 2007-02-28 2006-03-02 2005-03-04 2004-03-02 2003-02-28 2002-03-26 2001-03-23 2000-04-14 1999-03-31 1998-03-31 1997-03-28 1996-03-29 1995-03-30 1993-12-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1987-12-31 1986-12-31 1985-12-31
Revenue 9,800 9,800 8,600 8,893 9,597 8,316 7,242 7,523 7,680 7,648 7,472 5,926 4,997 4,519 4,246 4,486 4,202 4,128 4,431 4,238 3,996 3,816 3,431 4,054 3,736 3,928 3,355 2,273 1,980 1,790 1,774 1,770 1,742 1,644 1,552 1,539 1,442 1,493 1,541 1,365 1,411 1,441
Cost of Revenue 5,062 5,667 4,814 5,292 6,297 5,316 4,352 4,864 5,168 4,879 4,819 3,949 3,372 2,982 2,760 3,155 3,179 1,972 2,462 996.4 802 776.7 591.7 570.8 594.1 660.1 682.1 588.1 486.2 444.7 331.9 345.4 328.5 0 0 0 0 0 0 0 0 0
Gross Profit 4,739 4,134 3,786 3,601 3,300 3,000 2,890 2,660 2,511 2,770 2,654 1,977 1,625 1,537 1,486 1,331 1,024 2,129 1,966 3,241 3,194 3,039 2,814 2,738 2,457 3,268 2,681 1,684 1,553 1,345 1,442 1,425 1,414 0 0 0 0 0 0 0 0 0
Operating Expenses 2,364 1,759 1,633 1,693 1,376 1,285 1,184 1,128 1,043 984.4 971.5 726.2 513.2 456.8 485.6 443.9 213.2 1,466 1,794 2,613 2,626 2,476 2,458 2,187 1,999 2,664 2,236 1,229 1,178 1,127 1,006 947.8 1,021 -1,644 -1,552 -1,539 -1,442 -1,493 -1,541 -1,365 -1,411 -1,441
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Expenses 2,364 1,759 1,633 1,693 1,376 1,285 1,184 1,128 1,043 984.4 971.5 726.2 513.2 456.8 485.6 443.9 213.2 1,466 1,794 2,613 2,626 2,476 2,458 2,187 1,999 2,664 2,236 1,229 1,178 1,127 1,006 947.8 1,021 -1,644 -1,552 -1,539 -1,442 -1,493 -1,541 -1,365 -1,411 -1,441
Operating Income 2,375 2,375 2,153 1,908 1,924 1,715 1,706 1,531 1,468 1,785 1,682 1,250 1,112 1,080 1,000 887.3 810.4 663.7 172.5 628.5 568.5 562.9 356.9 550.8 458 604.9 444.9 455.7 374.8 218.3 436.5 477.3 392.8 1,644 1,552 1,539 1,442 1,493 1,541 1,365 1,411 1,441
Net Non-Operating Interest -895.1 -895.1 -798.1 -727.4 -513.9 -471.1 -493.7 -501.5 -445.1 -415.7 -402.7 -331.4 -240.3 -250.9 -248.2 -235.8 -206.4 -156.7 -153.7 0 0 0 0 5.8 5.8 18.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 0 0 17.2 0 1.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5.8 5.8 18.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 895.1 895.1 815.3 727.4 515.1 471.1 493.7 501.5 445.1 415.7 402.7 331.4 240.3 250.9 248.2 235.8 206.4 156.7 153.7 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity & Other Income/(Expense) 193.7 193.7 391.6 355.7 322.3 255 216.9 229.8 207 218.9 227.3 155 78.2 86.1 100.5 125.2 100.3 87.5 556.9 -75.6 -81 -110.1 -154.4 -177.2 -191.1 -264.2 -164.8 -135.6 -90.5 -133.6 -89 -97.5 -83.6 -1,644 -1,552 -1,539 -1,442 -1,493 -1,541 -1,365 -1,411 -1,441
Income Before Tax 1,674 1,674 1,746 1,536 1,733 1,499 1,429 1,260 1,230 1,588 1,507 1,074 950 915.3 852.6 776.7 704.3 594.5 575.7 552.9 487.5 452.8 202.5 379.4 272.7 358.9 280.1 320.1 284.3 84.7 347.5 379.8 309.2 0 0 0 0 0 0 0 0 0
Income Tax Expense 118 118 222 204.6 322.9 200.3 227.9 125 169.8 383.5 566.5 433.8 361.7 337.9 306.3 263.9 249.9 217.3 217.1 216.4 175 149.2 80.3 135.1 105.7 150.4 125.9 111.1 96.2 24 129.4 145.8 128.3 -188.5 -169.7 -189.3 -186.7 -194 -183.2 -169.5 -157.7 -167.5
Income Attributable to Non-Controlling Interest -2.8 0 -4.1 -1.2 0.4 -3 0.3 -0.5 0 0 0 0 0 0 0 -13.4 -2.1 -5.2 -0.5 0.9 -3.9 -5.1 -184.2 0 0 -10.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Income 1,558 1,556 1,528 1,333 1,409 1,302 1,201 1,135 1,060 1,205 940.2 640.3 588.3 577.4 546.3 526.2 456.5 382.4 359.1 335.6 316.4 308.7 306.4 244.3 167 219 154.2 209 188.1 60.7 218.1 234 180.9 188.5 169.7 189.3 186.7 194 183.2 169.5 157.7 167.5
Depreciation and Amortization 1,478 1,478 1,354 1,264 1,123 1,074 975.9 926.3 845.8 798.6 762.6 583.5 419.4 400.2 371.7 336.4 317.4 349.4 332.3 361.2 336.8 350 384.2 383.4 389.1 409.8 400.2 349.7 289.1 321.1 259.5 247.3 231 0 0 0 0 0 0 0 0 0
EBITDA 3,853 3,853 3,507 3,172 3,047 2,789 2,682 2,458 2,314 2,584 2,445 1,834 1,532 1,480 1,372 1,224 1,128 1,013 504.8 989.7 905.3 912.9 741.1 934.2 847.1 1,015 845.1 805.4 663.9 539.4 696 724.6 623.8 1,644 1,552 1,539 1,442 1,493 1,541 1,365 1,411 1,441
Earnings Per Share (EPS) 4.86 4.84 4.81 4.22 4.46 4.12 3.8 3.6 3.36 3.81 2.98 2.36 2.61 2.54 2.37 2.26 1.95 1.64 1.54 1.44 1.35 1.32 1.3 1.05 0.59 0.94 0.64 0.9 0.83 0.27 0.99 1.07 0.84 0.9 0.84 0.62 0.62 0.64 0.61 0.57 0.26 0.27
Diluted Earnings Per Share 4.83 4.81 4.83 4.22 4.45 4.11 3.79 3.58 3.35 3.79 2.96 2.34 2.59 2.51 2.35 2.24 1.93 1.62 1.52 1.42 1.34 1.31 1.29 1.03 0.59 0.93 0.64 0.9 0.83 0.27 0.99 1.07 0.84 0.9 0.84 0.62 0.62 0.64 0.61 0.57 0.26 0.27
Weighted Average Shares Outstanding 325.4 321.9 316.2 315.4 315.4 315.4 315.4 315.4 315.5 315.6 315.6 271.1 225.6 227.6 230.2 232.6 233.8 233.8 233.8 233.8 234 234 235.7 233.8 283.1 234.2 240.9 233.5 228 224.8 221.4 219.7 216.1 209.4 203.2 202 202 202 202 199.6 199.6 199.6
Diluted Weighted Average Shares Outstanding 327.9 323.8 316.5 315.9 316.1 316.3 316.5 316.7 316.9 317.2 316.9 272.7 227.5 229.7 232.8 235.4 236.7 235.8 236.4 237 236.8 236.8 238.4 237.2 285.5 235.5 242.8 233.5 228 224.8 221.4 219.9 216.1 209.4 203.2 202 202 202 202 199.6 199.6 199.6
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program