Financhill
Sell
36

WEC Quote, Financials, Valuation and Earnings

Last price:
$94.43
Seasonality move :
0.56%
Day range:
$92.85 - $94.69
52-week range:
$75.13 - $102.79
Dividend yield:
3.53%
P/E ratio:
23.11x
P/S ratio:
3.50x
P/B ratio:
2.47x
Volume:
3.1M
Avg. volume:
1.8M
1-year change:
15.54%
Market cap:
$29.9B
Revenue:
$8.9B
EPS (TTM):
$4.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.5B $7.2B $8.3B $9.6B $8.9B
Revenue Growth (YoY) -2.04% -3.74% 14.84% 15.41% -7.34%
 
Cost of Revenues $4.9B $4.4B $5.3B $6.3B $5.3B
Gross Profit $2.7B $2.9B $3B $3.3B $3.6B
Gross Profit Margin 35.35% 39.91% 36.07% 34.39% 40.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $229.8M $216.9M $255M $323.5M $176.3M
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.5B
Operating Income $1.5B $1.7B $1.7B $1.9B $2.1B
 
Net Interest Expenses $501.5M $493.7M $471.1M $515.1M $726.9M
EBT. Incl. Unusual Items $1.3B $1.4B $1.5B $1.7B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $125M $227.9M $200.3M $322.9M $204.6M
Net Income to Company $1.1B $1.2B $1.3B $1.4B $1.3B
 
Minority Interest in Earnings $500K -$300K $3M -$400K $1.2M
Net Income to Common Excl Extra Items $1.1B $1.2B $1.3B $1.4B $1.3B
 
Basic EPS (Cont. Ops) $3.60 $3.80 $4.12 $4.46 $4.22
Diluted EPS (Cont. Ops) $3.58 $3.79 $4.11 $4.45 $4.22
Weighted Average Basic Share $315.4M $315.4M $315.4M $315.4M $315.4M
Weighted Average Diluted Share $316.7M $316.5M $316.3M $316.1M $315.9M
 
EBITDA $2.7B $2.9B $3B $3.4B $3.5B
EBIT $1.8B $1.9B $2B $2.2B $2.3B
 
Revenue (Reported) $7.5B $7.2B $8.3B $9.6B $8.9B
Operating Income (Reported) $1.5B $1.7B $1.7B $1.9B $2.1B
Operating Income (Adjusted) $1.8B $1.9B $2B $2.2B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $1.7B $2B $2B $1.9B
Revenue Growth (YoY) 2.67% 5.78% 14.69% -2.28% -4.8%
 
Cost of Revenues $981.5M $1B $1.3B $1.1B $1.1B
Gross Profit $669.5M $712.1M $743.6M $853.4M $775.9M
Gross Profit Margin 40.55% 40.77% 37.12% 43.6% 41.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $65.8M $67.5M $98.4M $86.5M $90.7M
Operating Expenses $299.3M $322.1M $339.4M $381.4M $392.2M
Operating Income $370.2M $390M $404.2M $472M $383.7M
 
Net Interest Expenses $122M $118M $127.5M $182.5M $204.2M
EBT. Incl. Unusual Items $314M $339.5M $375.1M $376M $270.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.9M $50.8M $73.4M $60.4M $31.6M
Net Income to Company $267.1M $288.7M $301.7M $315.6M $238.6M
 
Minority Interest in Earnings -- $1.6M $600K $700K $1.8M
Net Income to Common Excl Extra Items $267.1M $290.3M $302.3M $316.3M $240.4M
 
Basic EPS (Cont. Ops) $0.85 $0.92 $0.96 $1.00 $0.76
Diluted EPS (Cont. Ops) $0.84 $0.92 $0.96 $1.00 $0.76
Weighted Average Basic Share $315.4M $315.4M $315.4M $315.4M $316.2M
Weighted Average Diluted Share $316.5M $316.3M $316.2M $315.8M $316.5M
 
EBITDA $681M $729.1M $782.9M $878.8M $814.9M
EBIT $436M $457.5M $502.6M $558.5M $474.4M
 
Revenue (Reported) $1.7B $1.7B $2B $2B $1.9B
Operating Income (Reported) $370.2M $390M $404.2M $472M $383.7M
Operating Income (Adjusted) $436M $457.5M $502.6M $558.5M $474.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.3B $8B $9.2B $9.2B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5B $6B $5.8B $4.9B
Gross Profit $2.9B $3B $3.2B $3.4B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $234.5M $248.1M $273.6M $344M $180.3M
Operating Expenses $1.2B $1.3B $1.3B $1.5B $1.6B
Operating Income $1.7B $1.8B $1.9B $1.9B $2.1B
 
Net Interest Expenses $503M $475.4M $478.5M $683.6M $790.3M
EBT. Incl. Unusual Items $1.4B $1.5B $1.7B $1.6B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $224.2M $217M $284.4M $242M $182.5M
Net Income to Company $1.2B $1.3B $1.4B $1.4B $1.3B
 
Minority Interest in Earnings -- $2M -$500K $1.7M $3.7M
Net Income to Common Excl Extra Items $1.2B $1.3B $1.4B $1.4B $1.3B
 
Basic EPS (Cont. Ops) $3.82 $4.18 $4.37 $4.33 $4.09
Diluted EPS (Cont. Ops) $3.80 $4.16 $4.37 $4.33 $4.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.9B $3.1B $3.3B $3.5B $3.6B
EBIT $1.9B $2B $2.1B $2.3B $2.3B
 
Revenue (Reported) $7.3B $8B $9.2B $9.2B $8.5B
Operating Income (Reported) $1.7B $1.8B $1.9B $1.9B $2.1B
Operating Income (Adjusted) $1.9B $2B $2.1B $2.3B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.3B $6.1B $7B $6.7B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.8B $4.5B $4B $3.5B
Gross Profit $2.2B $2.3B $2.6B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $192.7M $223.9M $242.5M $263M $267M
Operating Expenses $883.2M $956.4M $1B $1.1B $1.2B
Operating Income $1.3B $1.4B $1.5B $1.6B $1.6B
 
Net Interest Expenses $375.8M $357.5M $364.9M $533.4M $596.8M
EBT. Incl. Unusual Items $1.2B $1.3B $1.4B $1.3B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $190.7M $179.8M $263.9M $183M $160.9M
Net Income to Company $961.8M $1.1B $1.2B $1.1B $1.1B
 
Minority Interest in Earnings -- $2.3M -$1.2M $900K $3.4M
Net Income to Common Excl Extra Items $961.8M $1.1B $1.2B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $3.05 $3.42 $3.66 $3.53 $3.40
Diluted EPS (Cont. Ops) $3.03 $3.40 $3.66 $3.53 $3.40
Weighted Average Basic Share $946.2M $946.2M $946.2M $946.2M $947.7M
Weighted Average Diluted Share $949.7M $948.8M $948.6M $947.6M $948.6M
 
EBITDA $2.3B $2.4B $2.6B $2.8B $2.8B
EBIT $1.5B $1.6B $1.8B $1.8B $1.8B
 
Revenue (Reported) $5.3B $6.1B $7B $6.7B $6.3B
Operating Income (Reported) $1.3B $1.4B $1.5B $1.6B $1.6B
Operating Income (Adjusted) $1.5B $1.6B $1.8B $1.8B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $37.5M $24.8M $16.3M $28.9M $42.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.5B $1.8B $1.5B
Inventory $549.8M $528.6M $635.8M $807.1M $775.2M
Prepaid Expenses $261.8M $263.4M $245.5M $271.6M $250.7M
Other Current Assets $68M $63.4M $253.4M $261.7M $223.7M
Total Current Assets $2.1B $2.1B $2.7B $3.2B $2.8B
 
Property Plant And Equipment $23.6B $25.7B $27B $29.1B $31.6B
Long-Term Investments $1.7B $1.8B $1.8B $1.9B $2B
Goodwill $3.1B $3.1B $3.1B $3.1B $3.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $957.8M $295.6M $361.1M $427.3M $383.1M
Total Assets $35B $37B $39B $41.9B $43.9B
 
Accounts Payable $908.1M $880.7M $1B $1.2B $896.6M
Accrued Expenses $199.8M -- -- -- --
Current Portion Of Long-Term Debt $686.9M $777.7M $91.9M $884.8M $1.3B
Current Portion Of Capital Lease Obligations $6.3M $8.1M $78.4M -- --
Other Current Liabilities $550.8M $704.7M $680.9M $884.6M $933.1M
Total Current Liabilities $3.2B $4.1B $3.8B $4.6B $5.1B
 
Long-Term Debt $11.2B $11.7B $13.5B $14.6B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $24.7B $26.4B $27.9B $30.3B $31.9B
 
Common Stock $33.6M $33.6M $33.6M $33.6M $33.6M
Other Common Equity Adj -$4.1M -$6.8M -$3.2M -$6.8M -$7.7M
Common Equity $10.1B $10.5B $10.9B $11.4B $11.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $110.8M $162.4M $169.7M $209.3M $316.9M
Total Equity $10.3B $10.7B $11.1B $11.6B $12.1B
 
Total Liabilities and Equity $35B $37B $39B $41.9B $43.9B
Cash and Short Terms $37.5M $24.8M $16.3M $28.9M $42.9M
Total Debt $12.7B $14.2B $15.5B $17.1B $18.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $13.1M $26M $28.5M $45.9M $322.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $911.8M $1.2B $1.3B $1.2B $1.2B
Inventory $573.4M $645.7M $924.6M $749.9M $789.9M
Prepaid Expenses $169.5M $195.7M $156.5M $198.4M $175.2M
Other Current Assets $59.4M $51.2M $148.6M $87.8M $156.1M
Total Current Assets $1.7B $2.4B $2.8B $2.4B $2.6B
 
Property Plant And Equipment $24.6B $26.6B $28.6B $31.5B $32.9B
Long-Term Investments $1.8B $1.8B $1.9B $2B $2.1B
Goodwill $3.1B $3.1B $3.1B $3.1B $3.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $877.7M $1B $356M $378.2M $326.2M
Total Assets $35.4B $38.4B $40.8B $43.4B $45.2B
 
Accounts Payable $751.3M $872.8M $1.2B $867.7M $740.7M
Accrued Expenses $173.9M -- -- -- $202.4M
Current Portion Of Long-Term Debt $596.2M -- $167.2M $716.9M $1.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $547.6M $814.2M $614.1M $943.8M $645.6M
Total Current Liabilities $2.8B $3.7B $3.4B $4.1B $4B
 
Long-Term Debt $11.7B $12.7B $14.9B $16B $16.9B
Capital Leases -- -- -- -- --
Total Liabilities $24.9B $27.3B $29.2B $31.3B $32.8B
 
Common Stock $33.6M $33.6M $33.6M $33.6M $33.6M
Other Common Equity Adj -$6.4M -$3.6M -$3.2M -$7M -$7.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78M $167.7M $210.2M $316.9M $278.8M
Total Equity $10.6B $11.1B $11.6B $12.1B $12.4B
 
Total Liabilities and Equity $35.4B $38.4B $40.8B $43.4B $45.2B
Cash and Short Terms $13.1M $26M $28.5M $45.9M $322.5M
Total Debt $13B $14.7B $16.3B $18.2B $19.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.1B $1.2B $1.3B $1.4B $1.3B
Depreciation & Amoritzation $926.3M $975.9M $1.1B $1.1B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $128M $17M -$331.5M -$282.1M $358M
Change in Inventories -$1.5M $21.2M -$107.2M -$171.3M $41.9M
Cash From Operations $2.3B $2.2B $2B $2.1B $3B
 
Capital Expenditures $2.3B $2.2B $2.3B $2.3B $2.5B
Cash Acquisitions -$320.8M -$625.7M -$119.9M -$427.5M -$1.1B
Cash From Investing -$2.5B -$2.8B -$2.3B -$2.6B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$744.5M -$798M -$854.8M -$917.9M -$984.2M
Special Dividend Paid
Long-Term Debt Issued $1.9B $3.3B $2.8B $2B $2.5B
Long-Term Debt Repaid -$969.4M -$1.8B -$1.6B -$344.7M -$1B
Repurchase of Common Stock -$140.1M -$99.2M -$33.1M -$69.2M -$16.6M
Other Financing Activities -$22.4M -$98.2M -$76.4M -$24.7M -$20.2M
Cash From Financing $85.6M $601.1M $294M $676.4M $522.8M
 
Beginning Cash (CF) $146.1M $82.3M $72.6M $87.5M $182.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63.8M -$9.7M $14.9M $94.7M -$17M
Ending Cash (CF) $82.3M $72.6M $87.5M $182.2M $165.2M
 
Levered Free Cash Flow $84.7M -$42.8M -$220.1M -$254.2M $525.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $267.1M $288.7M $301.7M $315.6M $238.6M
Depreciation & Amoritzation $245M $271.6M $280.3M $320.3M $340.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38.8M $166.6M $146.5M $146.4M $100.6M
Change in Inventories -$105.7M -$193M -$352.4M -$146.1M -$94.1M
Cash From Operations $570.1M $780.5M $296.9M $784.1M $729M
 
Capital Expenditures $581.5M $617.8M $671.9M $655.8M $796.3M
Cash Acquisitions -$6.2M -$100K -$372M -$18.2M -$14.9M
Cash From Investing -$556.9M -$614.1M -$1B -$670.3M -$802.4M
 
Dividends Paid (Ex Special Dividend) -$199.5M -$213.7M -$229.5M -$246M -$264M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $659.3M $71.5M $1.4B $600M $598.2M
Long-Term Debt Repaid -$464.2M -$2.6M -$15.8M -$919.2M -$52.1M
Repurchase of Common Stock -$6.4M -$4.4M -$19.9M -$1.2M --
Other Financing Activities -$6.6M -$10.2M -$11.4M -$5.2M -$7.7M
Cash From Financing -$14.4M -$156.9M $762.6M -$112.5M $131.5M
 
Beginning Cash (CF) $62.4M $99.7M $104.9M $140.1M $302.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.2M $9.5M $11.1M $1.3M $58.1M
Ending Cash (CF) $61.2M $109.2M $116M $141.4M $361M
 
Levered Free Cash Flow -$11.4M $162.7M -$375M $128.3M -$67.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.3B $1.4B $1.4B $1.3B
Depreciation & Amoritzation $962.8M $1B $1.1B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28.8M -$201M -$223.6M $276.6M -$13.8M
Change in Inventories $19.8M -$72.3M -$278.9M $184.7M -$40M
Cash From Operations $2.5B $2.3B $2.1B $2.5B $3.1B
 
Capital Expenditures $2.4B $2.2B $2.3B $2.3B $2.7B
Cash Acquisitions -$30.5M -$730.3M -$402.4M -$1.1B -$163.5M
Cash From Investing -$2.3B -$2.9B -$2.6B -$3.4B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$784.6M -$840.7M -$902.1M -$967.5M -$1B
Special Dividend Paid
Long-Term Debt Issued $1.7B $3.3B $3.2B $2.6B $3.2B
Long-Term Debt Repaid -$992.1M -$1.6B -$969.1M -$1.3B -$847.7M
Repurchase of Common Stock -$58.6M -$58.2M -$85.7M -$11.6M -$9.1M
Other Financing Activities -$50.3M -$79.9M -$67.6M -$25.9M -$63.8M
Cash From Financing -$136.4M $727.4M $530.3M $914M -$50.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.4M $48M $6.8M $25.4M $219.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $86.5M $5M -$240.1M $195.9M $411.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $961.8M $1.1B $1.2B $1.1B $1.1B
Depreciation & Amoritzation $726.6M $799.2M $838M $939.7M $1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $261M $43M $150.9M $709.6M $337.8M
Change in Inventories -$23.6M -$117.1M -$288.8M $67.2M -$14.7M
Cash From Operations $1.9B $2B $2.1B $2.5B $2.6B
 
Capital Expenditures $1.6B $1.6B $1.7B $1.7B $1.9B
Cash Acquisitions -$15.2M -$119.8M -$402.3M -$1.1B -$143.4M
Cash From Investing -$1.6B -$1.7B -$2B -$2.8B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$598.5M -$641.2M -$688.5M -$738.1M -$791.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.1B $1.4B $2.1B $2.7B
Long-Term Debt Repaid -$882.4M -$696.2M -$64.9M -$996M -$837.5M
Repurchase of Common Stock -$56.7M -$15.7M -$68.3M -$10.7M -$3.2M
Other Financing Activities -$43.4M -$25.1M -$16.3M -$17.5M -$61.1M
Cash From Financing -$407.7M -$281.4M -$45.1M $192.5M -$381M
 
Beginning Cash (CF) $210.4M $261.9M $312M $450.3M $584.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.1M $36.6M $28.5M -$40.8M $195.8M
Ending Cash (CF) $189.3M $298.5M $340.5M $409.5M $780M
 
Levered Free Cash Flow $331M $378.8M $358.8M $808.9M $695.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.32% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.1% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.74% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock