WEC Energy Group, Inc. Financial Ratios — WEC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	16.33	15.61	15.36	14.7	15.16	21.05	24.57	19.76	19.77	19.57	19.84	20.05	17.89	19.45	18.78
Return on Assets (%)	3.91	3.88	3.98	3.97	2.89	3.16	3.9	3.26	3.32	3.34	3.42	3.49	3.11	3.35	3.15
Return on Capital (%)	8.11	8.03	8.18	8	6.97	8.07	9.79	8.59	8.77	8.16	7.9	7.72	7.62	8.08	7.97
Return on Invested Capital (%)	6.48	6.89	7.25	7.24	5.22	5.57	6.84	6.05	6.22	6.03	5.8	5.67	6.09	5.94	6.38
Gross Margin (%)	29.67	34.99	34.01	32.52	33.36	35.51	36.21	32.7	35.35	39.91	36.07	34.39	40.5	44.02	42.18
EBITDA Margin (%)	27.28	32.31	32.66	30.6	30.95	32.91	33.66	30.13	32.67	37.04	33.54	31.75	37.68	40.92	39.32
Operating Margin (%)	19.78	23.56	23.9	22.25	21.1	22.7	23.22	19.12	20.36	23.56	20.62	20.05	23.47	25.17	24.23
Incremental Operating Margin (%)	96.97	-47.08	29.27	6.69	14.9	28.83	45.29	-992.58	-40.28	-62.08	0.82	16.33	-23.1	-26.61	17.5
Pretax Margin (%)	17.31	20.08	20.28	19.04	18.12	20.16	20.77	16.02	16.74	19.74	18.02	18.05	17.28	20.31	17.08
Profit Margin (%)	11.73	12.87	12.8	11.8	10.8	12.58	15.75	13.81	15.09	16.59	15.65	14.68	14.99	17.77	15.9
Net Income to Common Margin (%)	11.73	12.87	12.78	11.77	10.77	12.57	15.74	13.79	15.07	16.57	15.64	14.67	14.97	17.76	15.89
Effective Tax Rate (%)	33.98	35.93	36.87	38.03	40.39	37.6	24.14	13.8	9.92	15.94	13.36	18.64	13.32	12.71	7.05
Dvd Payout Ratio (%)	47.19	50.58	56.75	59.63	71.04	66.42	54.44	65.71	65.6	66.37	65.95	65.06	73.95	69.45	73.92
Sustainable Growth Rate (%)	8.62	7.71	6.64	5.94	4.39	7.07	11.2	6.78	6.8	6.58	6.75	7	4.66	5.94	4.9

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5,317	5,260	5,243	5,212	10,377	10,176	11,033	11,799	12,735	14,291	15,590	17,294	18,798	20,327	22,314
ST Debt	702	807	880	1,042	1,253	1,017	2,287	1,805	1,524	2,563	2,066	2,528	3,285	2,846	3,444
LT Debt	4,614	4,454	4,363	4,171	9,124	9,158	8,747	9,994	11,211	11,728	13,524	14,766	15,513	17,481	18,870
Total Debt/EBITDA	4.34	3.83	3.55	3.41	5.66	4.14	4.29	5.1	5.18	5.33	5.59	5.68	5.61	5.78	5.79
Net Debt/EBITDA	4.33	3.81	3.53	3.37	5.63	4.12	4.27	5.06	5.15	5.3	5.54	5.61	5.55	5.69	5.69
Total Debt/EBIT	5.99	5.26	4.85	4.69	8.3	6	6.21	8.04	8.32	8.38	9.09	8.99	9.01	9.39	9.4
Net Debt/EBIT	5.98	5.22	4.83	4.63	8.26	5.98	6.19	7.98	8.26	8.32	9.01	8.88	8.92	9.24	9.23
EBITDA to Interest Expense	5.19	5.53	5.88	6.36	5.53	6.11	6.19	5.2	4.9	5.43	5.92	5.91	4.61	4.32	4.3
EBITDA-CapEx/Interest Expense	5.19	5.53	5.88	6.36	5.53	6.11	6.19	5.2	4.9	5.43	5.92	5.88	4.61	4.32	4.3
EBIT to Interest Expense	3.76	4.03	4.3	4.63	3.77	4.21	4.27	3.3	3.05	3.46	3.64	3.74	2.87	2.66	2.65
Interest Expense	236	248	251	240	331	403	416	445	502	494	471	515	727	815	895
Common Equity/Total Assets	24.27	25.44	26.29	27.64	14.66	15.33	16.4	16.55	16.97	17.1	17.39	17.36	17.33	17.07	16.49
Long-Term Debt/Equity (%)	115.54	106.92	102.34	93.72	105.05	102.21	92.15	101.54	109.33	109.99	121.69	127.11	128.51	136.55	134.28
Long-Term Debt/Capital (%)	53.15	50.07	47.81	44.69	62.03	61.78	53.85	57.46	59.61	56.34	59.92	59.53	57.97	60.66	60.38
Long-Term Debt/Total Assets (%)	33.29	31.18	29.54	27.98	31.08	30.4	27.69	29.85	32.08	31.67	34.69	35.27	35.3	36.91	36.63
Total Debt/Equity (%)	133.13	126.29	122.97	117.13	119.48	113.56	116.24	119.88	124.19	134.03	140.28	148.88	155.72	158.78	158.79
Total Debt/Capital (%)	61.24	59.14	57.45	55.86	70.54	68.65	67.92	67.83	67.71	68.65	69.08	69.73	70.24	70.53	71.4
Total Debt/Total Assets (%)	38.35	36.83	35.5	34.97	35.35	33.78	34.93	35.25	36.44	38.59	39.99	41.3	42.78	42.92	43.31
Net Debt to Equity	132.78	125.43	122.36	115.74	118.9	113.15	115.83	119.02	123.37	133.2	138.97	147.05	154.16	156.34	155.94
Net Debt/Capital (%)	61.18	58.97	57.33	55.56	70.44	68.57	67.85	67.68	67.4	68.31	68.48	68.95	69.65	69.47	70.19
EBITDA	1,224	1,372	1,476	1,529	1,834	2,459	2,575	2,314	2,458	2,682	2,789	3,047	3,351	3,519	3,853
EBITDA-CapEx	1,224	1,372	1,476	1,529	1,834	2,459	2,575	2,314	2,458	2,682	2,789	3,028	3,351	3,519	3,853
Operating Income (Loss)	887	1,000	1,080	1,112	1,250	1,696	1,776	1,468	1,531	1,706	1,715	1,924	2,087	2,165	2,375

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.01	0.02	0.02	0.04	0.02	0.02	0.01	0.03	0.01	0.01	- -	0.01	0.01	- -	- -
Current Ratio	1.05	0.88	1.04	0.77	0.81	0.89	0.57	0.67	0.66	0.5	0.71	0.69	0.55	0.6	0.59
Quick Ratio	0.57	0.42	0.5	0.42	0.4	0.53	0.36	0.41	0.38	0.3	0.41	0.4	0.3	0.35	0.37
CFO/Avg Current Liab	0.64	0.84	0.84	0.76	0.59	0.82	0.66	0.68	0.72	0.6	0.51	0.49	0.62	0.65	0.65
Common Equity/Total Assets	24.27	25.44	26.29	27.64	14.66	15.33	16.4	16.55	16.97	17.1	17.39	17.36	17.33	17.07	16.49
Long-Term Debt/Equity (%)	115.54	106.92	102.34	93.72	105.05	102.21	92.15	101.54	109.33	109.99	121.69	127.11	128.51	136.55	134.28
Long-Term Debt/Capital (%)	53.15	50.07	47.81	44.69	62.03	61.78	53.85	57.46	59.61	56.34	59.92	59.53	57.97	60.66	60.38
Long-Term Debt/Total Assets (%)	33.29	31.18	29.54	27.98	31.08	30.4	27.69	29.85	32.08	31.67	34.69	35.27	35.3	36.91	36.63
Total Debt/Equity (%)	133.13	126.29	122.97	117.13	119.48	113.56	116.24	119.88	124.19	134.03	140.28	148.88	155.72	158.78	158.79
Total Debt/Capital (%)	61.24	59.14	57.45	55.86	70.54	68.65	67.92	67.83	67.71	68.65	69.08	69.73	70.24	70.53	71.4
Total Debt/Total Assets (%)	38.35	36.83	35.5	34.97	35.35	33.78	34.93	35.25	36.44	38.59	39.99	41.3	42.78	42.92	43.31
CFO/Total Liabilities	10.07	11.6	11.73	11.47	6.26	9.94	9.41	10.35	9.5	8.33	7.29	6.81	9.47	9.29	9.02
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	107.33	- -	- -	- -
Altman's Z-Score	1.4	1.4	1.49	1.65	0.99	1.23	1.23	1.18	1.32	1.23	1.28	1.22	1.08	1.07	1.1

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.93	13.38	13.07	9.52	7.09	6.58	5.9	5.84	6.12	6.09	6.14	5.77	5.35	5.42	5.25
Days Sales Outstanding	28.23	27.28	27.92	38.33	51.49	55.45	61.86	62.54	59.61	59.96	59.44	63.21	68.17	67.32	69.5
Inventory Turnover	8.29	7.43	8.64	9.24	7.26	7.56	8.66	9.51	8.86	8.07	9.13	8.73	6.69	6.06	7.01
Days Inventory Outstanding	44.02	49.1	42.23	39.51	50.26	48.27	42.14	38.39	41.2	45.23	39.97	41.82	54.57	60.22	52.06
Accounts Payable Turnover	9.85	7.89	8.3	9.75	7.19	5.63	5.61	5.96	5.45	4.84	5.75	5.87	5.02	4.77	4.97
Accounts Payable Turnover Days	37.05	46.24	43.97	37.42	50.78	64.85	65.04	61.2	66.94	75.39	63.47	62.18	72.68	76.49	73.47
Cash Conversion Cycle	35.21	30.13	26.18	40.42	50.96	38.87	38.96	39.73	33.88	29.8	35.94	42.85	50.06	51.05	48.1
Inventory to Cash Days	-15.79	-21.82	-14.31	-1.19	1.23	7.18	19.72	24.15	18.41	14.74	19.47	21.39	13.59	7.11	17.43
Inventories	382	361	329	401	687	588	539	548	550	529	636	807	775	813	803
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	382	361	329	401	687	588	539	548	550	529	636	807	775	813	803

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	8,132	8,483	9,409	11,898	13,910	18,510	20,965	21,852	29,089	29,026	30,616	29,572	26,547	29,735	33,948
- Cash & Cash Equivalents	14	36	26	62	50	38	39	84	38	25	16	29	43	10	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	30	30	30	30	30	30	30	30	30	30	30
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	23	111	162	170	209	317	376	409
+ Total Debt	5,317	5,260	5,243	5,212	10,377	10,176	11,033	11,799	12,735	14,291	15,590	17,294	18,798	20,327	22,314
Enterprise Value	13,434	13,708	14,626	17,049	24,268	28,678	31,990	33,620	41,928	43,485	46,390	47,077	45,650	50,460	56,673
Total Capital	8,682	8,895	9,126	9,332	14,710	14,823	16,244	17,394	18,807	20,816	22,568	24,803	26,761	28,821	31,250
Total Debt/Capital (%)	61.24	59.14	57.45	55.86	70.54	68.65	67.92	67.83	67.71	68.65	69.08	69.73	70.24	70.53	71.4
Total Debt / EV	0.4	0.38	0.36	0.31	0.43	0.35	0.34	0.35	0.3	0.33	0.34	0.37	0.41	0.4	0.39
EV/Sales	2.99	3.23	3.24	3.41	4.1	3.84	4.18	4.38	5.57	6	5.58	4.91	5.13	5.87	5.78
EV/EBITDA	10.98	9.99	9.91	11.15	13.23	11.66	12.42	14.53	17.06	16.21	16.63	15.45	13.62	14.34	14.71
EV/EBIT	15.14	13.7	13.54	15.33	19.41	16.91	18.01	22.9	27.38	25.49	27.05	24.47	21.87	23.31	23.86
EV/Cash Flow to Firm	11.69	10.28	10.52	12.65	16.27	12.18	13.36	11.88	14.99	16.65	19.01	18.98	12.51	12.86	13.46
EV/Free Cash Flow to Firm	11.69	10.28	10.52	12.65	16.27	12.18	13.36	11.88	14.99	16.65	19.01	18.84	12.51	12.86	13.46
Diluted Market Cap	8,230	8,579	9,496	11,998	13,992	18,586	21,072	21,948	29,209	29,127	30,703	29,638	26,589	29,764	34,148
Diluted Enterprise Value	13,532	13,804	14,713	17,149	24,350	28,755	32,096	33,717	42,048	43,586	46,477	47,143	45,692	50,488	56,874
EV per Share	57.76	59.55	64.26	75.57	89.52	90.87	101.36	106.56	132.94	137.87	147.08	149.26	144.74	159.58	176.06
TTM Sales	4,486	4,246	4,519	4,997	5,926	7,472	7,648	7,680	7,523	7,242	8,316	9,597	8,893	8,600	9,800
TTM EBITDA	1,224	1,372	1,476	1,529	1,834	2,459	2,575	2,314	2,458	2,682	2,789	3,047	3,351	3,519	3,853
TTM Operating Income	887	1,000	1,080	1,112	1,250	1,696	1,776	1,468	1,531	1,706	1,715	1,924	2,087	2,165	2,375
TTM Cash Flow to Firm	1,149	1,333	1,391	1,348	1,491	2,355	2,394	2,829	2,797	2,611	2,441	2,480	3,649	3,923	4,211
TTM Free Cash Flow to Firm	1,149	1,333	1,391	1,348	1,491	2,355	2,394	2,829	2,797	2,611	2,441	2,499	3,649	3,923	4,211

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	8.28	7.31	7.71	10.01	10.82	8.83	10.14	8.98	12.45	13.26	15.1	14.25	8.81	9.27	10.1
EV/EBIT	15.14	13.7	13.54	15.33	19.41	16.91	18.01	22.9	27.38	25.49	27.05	24.47	21.87	23.31	23.86
Enterprise Value	13,434	13,708	14,626	17,049	24,268	28,678	31,990	33,620	41,928	43,485	46,390	47,077	45,650	50,460	56,673
Low Price	27	33.62	37.03	40.17	44.93	50.44	56.05	58.48	67.21	68.01	80.55	80.82	75.47	75.13	91.94
EV/Sales	2.99	3.23	3.24	3.41	4.1	3.84	4.18	4.38	5.57	6	5.58	4.91	5.13	5.87	5.78
EV/EBITDA	10.98	9.99	9.91	11.15	13.23	11.66	12.42	14.53	17.06	16.21	16.63	15.45	13.62	14.34	14.71
Price/Earnings	15.45	15.53	16.3	20.22	21.79	19.71	17.42	20.63	25.65	24.19	23.55	21	19.93	19.47	21.8
Price/Earnings Average	13.73	15.6	16.31	17.56	21.22	19.84	16.5	19.44	23.38	24.77	22.24	21.86	20.97	17.99	22.11
Price/Earnings High	15.64	17.48	17.74	21.24	24.63	22.22	18.38	22.48	27.31	28.79	24.22	24.28	23.51	21.28	24.43
Price/Earnings Low	11.94	14.17	14.6	15.4	19.08	16.95	14.7	17.42	18.69	17.88	19.54	18.1	17.87	15.56	19
Price/Book Value	2.42	2.33	2.42	2.89	3.23	4.01	4.05	3.94	4.9	4.58	4.52	4.07	3.49	3.68	4
Price/Book Value Average	2.15	2.35	2.43	2.51	3.15	4.03	3.83	3.72	4.47	4.69	4.27	4.24	3.67	3.4	4.05
Price/Book Value High	2.45	2.63	2.64	3.03	3.65	4.52	4.27	4.3	5.22	5.46	4.65	4.7	4.11	4.02	4.48
Price/Book Value Low	1.87	2.13	2.17	2.2	2.83	3.45	3.41	3.33	3.57	3.39	3.75	3.51	3.13	2.94	3.48
Price/Tangible Book Value	2.29	2.28	2.46	2.97	2.47	3.15	3.27	3.23	4.06	3.83	3.81	3.47	2.95	3.06	3.09
Price/Tangible Book Value Average	2.03	2.29	2.46	2.58	2.41	3.17	3.1	3.05	3.7	3.92	3.6	3.61	3.11	2.83	3.14
Price/Tangible Book Value High	2.32	2.56	2.68	3.12	2.79	3.55	3.45	3.52	4.32	4.56	3.92	4.01	3.48	3.34	3.47
Price/Tangible Book Value Low	1.77	2.08	2.21	2.26	2.16	2.71	2.76	2.73	2.96	2.83	3.16	2.99	2.65	2.44	2.7
Price/Sales	1.81	2	2.08	2.38	2.35	2.48	2.74	2.85	3.87	4.01	3.68	3.08	2.99	3.46	3.46
Price/Sales Average	1.61	2.01	2.08	2.07	2.29	2.49	2.6	2.68	3.52	4.1	3.48	3.21	3.14	3.2	3.51
Price/Sales High	1.83	2.25	2.27	2.5	2.65	2.79	2.89	3.1	4.12	4.77	3.79	3.56	3.52	3.78	3.88
Price/Sales Low	1.4	1.82	1.87	1.81	2.06	2.13	2.31	2.4	2.82	2.96	3.06	2.66	2.68	2.76	3.02
Price/Cash Flow	8.19	7.23	7.64	9.92	10.75	8.8	10.09	8.94	12.4	13.22	15.06	14.35	8.8	9.26	10.05
Price/Cash Flow Average	7.27	7.26	7.64	8.61	10.47	8.85	9.55	8.42	11.3	13.53	14.23	14.94	9.25	8.56	10.19
Price/Cash Flow High	8.28	8.13	8.31	10.42	12.16	9.92	10.64	9.74	13.2	15.73	15.49	16.59	10.37	10.12	11.26
Price/Cash Flow Low	6.32	6.59	6.84	7.56	9.42	7.57	8.51	7.54	9.04	9.77	12.5	12.37	7.89	7.4	8.76
Price/Free Cash Flow Average	7.36	7.34	7.71	8.69	10.54	8.89	9.6	8.46	11.35	13.58	14.27	14.83	9.26	8.56	10.25
Price/Free Cash Flow High	8.38	8.23	8.39	10.51	12.23	9.96	10.7	9.78	13.26	15.79	15.54	16.47	10.39	10.13	11.32
Price/Free Cash Flow Low	6.4	6.67	6.9	7.62	9.47	7.6	8.55	7.58	9.07	9.8	12.53	12.28	7.9	7.4	8.81
EV/Sales Average	2.79	3.24	3.24	3.1	4.03	3.85	4.04	4.21	5.23	6.1	5.37	5.03	5.29	5.61	5.83
EV/Sales High	3.02	3.48	3.42	3.53	4.4	4.15	4.33	4.63	5.82	6.77	5.68	5.39	5.67	6.19	6.2
EV/Sales Low	2.58	3.05	3.02	2.84	3.8	3.49	3.75	3.94	4.52	4.96	4.95	4.48	4.82	5.17	5.34
EV/EBITDA Average	10.24	10.02	9.91	10.12	13.04	11.71	11.99	13.98	16.01	16.47	16.02	15.85	14.03	13.7	14.84
EV/EBITDA High	11.06	10.77	10.47	11.54	14.22	12.62	12.87	15.38	17.82	18.27	16.95	16.97	15.04	15.12	15.77
EV/EBITDA Low	9.47	9.45	9.24	9.29	12.29	10.61	11.15	13.06	13.85	13.39	14.76	14.11	12.8	12.64	13.58
EV/EBIT Average	14.12	13.75	13.55	13.92	19.12	16.98	17.39	22.04	25.69	25.89	26.06	25.1	22.53	22.27	24.07
EV/EBIT High	15.25	14.77	14.31	15.87	20.86	18.29	18.66	24.23	28.61	28.72	27.56	26.86	24.15	24.59	25.59
EV/EBIT Low	13.05	12.96	12.63	12.78	18.02	15.38	16.17	20.58	22.23	21.05	24.01	22.34	20.56	20.55	22.03
Last Price	34.96	36.85	41.34	52.74	51.31	58.65	66.43	69.26	92.23	92.03	97.07	93.76	84.17	94.04	105.46
High Price	35.38	41.48	45	55.39	58.01	66.1	70.09	75.48	98.19	109.53	99.86	108.39	99.26	102.79	118.19
Enterprise Value Average	12,526	13,750	14,635	15,478	23,907	28,796	30,882	32,364	39,347	44,175	44,690	48,292	47,022	48,204	57,166
Enterprise Value High	13,532	14,774	15,459	17,646	26,084	31,030	33,145	35,582	43,808	49,005	47,270	51,692	50,409	53,226	60,771
Enterprise Value Low	11,583	12,964	13,645	14,213	22,538	26,087	28,714	30,219	34,037	35,909	41,179	42,996	42,906	44,480	52,321

Shares Outstanding	230	229	226	226	316	316	316	316	315	315	315	315	315	318	325
Diluted Weighted Avg Shares	235	233	230	228	273	317	317	317	317	316	316	316	316	316	324
Basic Weighted Avg Shares	233	230	228	226	271	316	316	316	315	315	315	315	315	316	322
Revenue per Share	19.29	18.45	19.86	22.15	21.86	23.68	24.23	24.34	23.85	22.96	26.37	30.43	28.2	27.2	30.44
EBITDA per Share	5.26	5.96	6.49	6.78	6.77	7.79	8.16	7.34	7.79	8.5	8.84	9.66	10.62	11.13	11.97
Operating Income per Share	3.81	4.35	4.75	4.93	4.61	5.37	5.63	4.65	4.86	5.41	5.44	6.1	6.62	6.85	7.38
Basic EPS, GAAP	2.26	2.37	2.54	2.61	2.36	2.98	3.81	3.36	3.6	3.8	4.12	4.46	4.22	4.83	4.84
Basic EPS from Cont Ops	2.2	2.37	2.54	2.61	2.36	2.98	3.82	3.36	3.6	3.81	4.12	4.47	4.22	4.82	4.83
Diluted EPS, GAAP	2.24	2.35	2.51	2.59	2.34	2.96	3.79	3.34	3.58	3.79	4.11	4.45	4.22	4.83	4.81
Diluted EPS from Cont Ops	2.18	2.35	2.52	2.59	2.35	2.97	3.8	3.35	3.58	3.8	4.11	4.46	4.22	4.82	4.8
Dividend per Share	1.04	1.2	1.45	1.56	1.68	1.98	2.08	2.21	2.36	2.53	2.71	2.91	3.12	3.34	3.57
Cash Flow per Share	4.27	5.1	5.41	5.31	4.77	6.67	6.59	7.75	7.44	6.96	6.44	6.53	9.57	10.16	10.5
Free Cash Flow per Basic Share	4.27	5.1	5.41	5.31	4.77	6.67	6.59	7.75	7.44	6.96	6.44	6.47	9.57	10.16	10.5
Cash & Equivalents per Share	0.06	0.15	0.11	0.27	0.18	0.12	0.12	0.27	0.12	0.08	0.05	0.09	0.14	0.03	0.09
Book Value per Share	14.47	15.79	17.06	18.26	15.87	14.63	16.41	17.56	18.8	20.08	21.49	23.05	24.15	25.58	26.4
Tangible Book Value per Share	15.27	16.18	16.79	17.77	20.77	18.64	20.3	21.42	22.74	24.03	25.46	27.06	28.5	30.74	34.08

WEC Energy Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)