Wisconsin Electric Power Company (WELPM)
Every figure this model derived for WELPM, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 3,262,400,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 2,600,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 1,308,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 1,277,600,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 7,255,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 469,700,000 | InterestPaidNet |
2026-06-30 |
| ocf | 1,338,300,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 4,684,300,000 | Revenues |
2026-06-30 |
| sbc | 19,000,000 | AllocatedShareBasedCompensationExpense |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up WELPM on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 39.72 |
| current ratio | 1.02 |
| current ratio reported | 1.02 |
| ebit cagr | 6.87 |
| ebit yoy | 1.57 |
| ev ebit | 9.2 |
| ev owner earnings | -5.62 |
| ev sales | 2.33 |
| fcf margin | -41.08 |
| growth cv | 0.99 |
| interest cover | 2.52 |
| net debt ebitda | 4.01 |
| operating margin | 25.32 |
| owner earnings margin | -41.48 |
| revenue growth | 10.77 |
| revenue growth per share | 10.77 |
| roic | 6.4 |
| rule of 40 | 36.08 |
| sbc pct revenue | 0.41 |
Everything else this filing tags
400 more elements from WELPM's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 20,923,000,000 | 2026-06-30 | 128 | USD |
LiabilitiesAndStockholdersEquity | 20,923,000,000 | 2026-06-30 | 122 | USD |
AssetsNoncurrent | 19,615,000,000 | 2026-06-30 | 78 | USD |
PropertyPlantAndEquipmentNet | 16,469,400,000 | 2026-06-30 | 122 | USD |
LiabilitiesNoncurrent | 12,390,400,000 | 2026-06-30 | 78 | USD |
PropertyPlantAndEquipmentOther | 11,183,000,000 | 2016-09-30 | 44 | USD |
CapitalizationLongtermDebtAndEquity | 8,758,000,000 | 2018-12-31 | 38 | USD |
PurchaseObligation | 7,800,000,000 | 2026-06-30 | 43 | USD |
PublicUtilitiesPropertyPlantAndEquipmentPlantInService | 7,602,400,000 | 2016-09-30 | 44 | USD |
CapitalLeasesFutureMinimumPaymentsDue | 7,564,500,000 | 2018-12-31 | 7 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 6,542,500,000 | 2026-06-30 | 122 | USD |
FinanceLeaseLiabilityPaymentsDue | 6,212,200,000 | 2025-12-31 | 10 | USD |
LongTermDebtNoncurrent | 5,602,100,000 | 2026-06-30 | 116 | USD |
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities | 5,592,100,000 | 2018-12-31 | 8 | USD |
DebtAndCapitalLeaseObligations | 5,566,700,000 | 2018-12-31 | 8 | USD |
CapitalLeasesFutureMinimumPaymentsDueThereafter | 5,566,300,000 | 2018-12-31 | 7 | USD |
LongTermDebtAndCapitalLeaseObligations | 5,266,800,000 | 2018-12-31 | 16 | USD |
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments | 4,681,300,000 | 2018-12-31 | 7 | USD |
DebtInstrumentCarryingAmount | 4,563,800,000 | 2025-12-31 | 14 | USD |
LongTermDebt | 4,525,300,000 | 2025-12-31 | 26 | USD |
AdditionalPaidInCapital | 4,384,000,000 | 2026-06-30 | 78 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 4,066,200,000 | 2025-12-31 | 7 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 3,561,100,000 | 2019-12-31 | 14 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 3,383,400,000 | 2025-12-31 | 10 | USD |
RegulatoryAssets | 2,948,200,000 | 2026-06-30 | 76 | USD |
RegulatoryAssetsNoncurrent | 2,948,200,000 | 2026-06-30 | 120 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 2,915,700,000 | 2025-12-31 | 14 | USD |
CapitalLeaseObligations | 2,857,100,000 | 2018-12-31 | 16 | USD |
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments | 2,857,100,000 | 2018-12-31 | 7 | USD |
FinanceLeaseLiability | 2,828,800,000 | 2025-12-31 | 10 | USD |
CapitalLeaseObligationsNoncurrent | 2,783,100,000 | 2019-12-31 | 64 | USD |
DebtInstrumentFairValue | 2,759,600,000 | 2014-12-31 | 6 | USD |
DebtInstrumentFaceAmount | 2,735,000,000 | 2018-12-31 | 7 | USD |
FinanceLeaseLiabilityNoncurrent | 2,728,000,000 | 2026-06-30 | 59 | USD |
RetainedEarningsAccumulatedDeficit | 2,507,700,000 | 2026-06-30 | 96 | USD |
RetainedEarningsAppropriated | 2,200,000,000 | 2025-12-31 | 8 | USD |
DeferredIncomeTaxLiabilities | 1,989,200,000 | 2025-12-31 | 12 | USD |
CapitalLeasesBalanceSheetAssetsByMajorClassNet | 1,987,900,000 | 2018-12-31 | 50 | USD |
SalesRevenueEnergyServices | 1,967,600,000 | 2015-06-30 | 56 | USD |
DeferredTaxAssetsLiabilitiesNetNoncurrent | -1,963,900,000 | 2014-12-31 | 14 | USD |
RegulatoryLiabilities | 1,835,400,000 | 2026-06-30 | 76 | USD |
RegulatoryLiabilityNoncurrent | 1,824,800,000 | 2026-06-30 | 122 | USD |
PropertyPlantAndEquipmentOtherNet | 1,793,100,000 | 2021-12-31 | 4 | USD |
UtilitiesOperatingExpense | 1,771,100,000 | 2026-06-30 | 195 | USD |
DeferredIncomeTaxLiabilitiesNet | 1,739,600,000 | 2026-06-30 | 52 | USD |
DeferredTaxLiabilitiesGrossNoncurrent | 1,732,400,000 | 2019-12-31 | 10 | USD |
FinanceLeaseRightOfUseAssetAccumulatedAmortization | 1,727,400,000 | 2025-12-31 | 8 | USD |
DeferredTaxLiabilities | 1,666,600,000 | 2025-12-31 | 18 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 1,651,100,000 | 2025-12-31 | 28 | USD |
FinanceLeaseRightOfUseAsset | 1,645,200,000 | 2025-12-31 | 8 | USD |
PurchaseObligationDueAfterFifthYear | 1,549,700,000 | 2025-12-31 | 10 | USD |
NetCashProvidedByUsedInInvestingActivities | -1,428,000,000 | 2026-06-30 | 125 | USD |
DeferredTaxLiabilitiesNoncurrent | 1,347,400,000 | 2019-12-31 | 62 | USD |
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation | 1,309,000,000 | 2012-12-31 | 2 | USD |
ProceedsFromIssuanceOfLongTermDebt | 1,098,500,000 | 2026-06-30 | 87 | USD |
UtilitiesOperatingExpenseMaintenanceAndOperations | 1,086,900,000 | 2018-09-30 | 99 | USD |
SegmentReportingInformationRevenue | 1,004,600,000 | 2013-03-31 | 13 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 962,200,000 | 2018-12-31 | 12 | USD |
PurchaseObligationDueInFifthYear | 948,200,000 | 2025-12-31 | 10 | USD |
AdditionalPaidInCapitalCommonStock | 929,500,000 | 2019-12-31 | 18 | USD |
PurchaseObligationDueInFourthYear | 919,700,000 | 2025-12-31 | 10 | USD |
PurchaseObligationDueInNextTwelveMonths | 919,500,000 | 2025-12-31 | 10 | USD |
PurchaseObligationDueInSecondYear | 912,900,000 | 2025-12-31 | 10 | USD |
CostOfPurchasedPower | 901,000,000 | 2015-09-30 | 31 | USD |
PurchaseObligationDueInThirdYear | 887,800,000 | 2025-12-31 | 10 | USD |
CostOfGoodsAndServicesSold | 801,900,000 | 2026-06-30 | 139 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 659,800,000 | 2025-12-31 | 14 | USD |
NetCashProvidedByUsedInFinancingActivities | 651,900,000 | 2026-06-30 | 125 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -640,400,000 | 2018-12-31 | 12 | USD |
OperatingIncomeLoss | 609,500,000 | 2026-06-30 | 247 | USD |
LineOfCreditFacilityRemainingBorrowingCapacity | 583,000,000 | 2026-06-30 | 47 | USD |
AccountsReceivableNetCurrent | 582,600,000 | 2022-12-31 | 67 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 576,500,000 | 2016-12-31 | 28 | USD |
AdditionsToNoncurrentAssets | 575,800,000 | 2012-12-31 | 3 | USD |
OtherCostAndExpenseOperating | 570,600,000 | 2026-06-30 | 107 | USD |
PaymentsToAcquireProductiveAssets | 540,900,000 | 2014-12-31 | 24 | USD |
DepreciationAmortizationAndAccretionNet | 525,000,000 | 2023-12-31 | 70 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 509,900,000 | 2025-12-31 | 14 | USD |
LineOfCreditFacilityMaximumBorrowingCapacity | 500,000,000 | 2016-06-30 | 3 | USD |
OtherLiabilitiesNoncurrent | 495,900,000 | 2026-06-30 | 122 | USD |
InterestExpenseNonoperating | 490,700,000 | 2025-12-31 | 6 | USD |
ProceedsFromRepaymentsOfShortTermDebtMaturingInThreeMonthsOrLess | -464,600,000 | 2026-06-30 | 45 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 459,600,000 | 2025-12-31 | 14 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 435,200,000 | 2026-06-30 | 171 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 435,000,000 | 2025-12-31 | 10 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 435,000,000 | 2025-12-31 | 10 | USD |
ProceedsFromContributionsFromParent | 435,000,000 | 2026-06-30 | 134 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 433,400,000 | 2025-12-31 | 10 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 430,000,000 | 2025-12-31 | 7 | USD |
LeaseCost | 428,100,000 | 2025-12-31 | 31 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 412,600,000 | 2025-12-31 | 10 | USD |
LongTermInvestments | 405,800,000 | 2016-09-30 | 44 | USD |
CapitalLeasesFutureMinimumPaymentsDueInThreeYears | 405,600,000 | 2018-12-31 | 7 | USD |
CapitalLeasesFutureMinimumPaymentsDueInTwoYears | 404,800,000 | 2018-12-31 | 7 | USD |
CapitalLeasesFutureMinimumPaymentsDueCurrent | 403,900,000 | 2018-12-31 | 7 | USD |
AccountsAndOtherReceivablesNetCurrent | 401,800,000 | 2019-09-30 | 26 | USD |
AccountsPayableCurrent | 400,500,000 | 2022-12-31 | 94 | USD |
CapitalLeasesFutureMinimumPaymentsDueInFourYears | 395,800,000 | 2018-12-31 | 7 | USD |
CapitalLeasesFutureMinimumPaymentsDueInFiveYears | 388,100,000 | 2018-12-31 | 7 | USD |
IncomeLossFromContinuingOperations | 385,600,000 | 2026-06-30 | 141 | USD |
DeferredTaxAssetsNetNoncurrent | 385,000,000 | 2019-12-31 | 16 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 385,000,000 | 2026-06-30 | 283 | USD |
RepaymentsOfLongTermCapitalLeaseObligations | 381,400,000 | 2018-12-31 | 21 | USD |
NetIncomeLoss | 359,500,000 | 2018-12-31 | 74 | USD |
PaymentsOfDistributionsToAffiliates | 345,000,000 | 2026-06-30 | 117 | USD |
ComprehensiveIncomeNetOfTax | 339,600,000 | 2011-12-31 | 3 | USD |
CommonStockValue | 332,900,000 | 2026-06-30 | 122 | USD |
DepreciationDepletionAndAmortization | 332,800,000 | 2026-06-30 | 188 | USD |
EnergyRelatedInventory | 332,800,000 | 2026-06-30 | 122 | USD |
DepreciationAndAmortization | 325,400,000 | 2016-12-31 | 28 | USD |
FinanceLeaseInterestPaymentOnLiability | 325,200,000 | 2025-12-31 | 27 | USD |
FinanceLeaseInterestExpense | 325,100,000 | 2025-12-31 | 23 | USD |
DeferredTaxAssetsNet | 322,600,000 | 2025-12-31 | 18 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -313,900,000 | 2018-12-31 | 12 | USD |
LineOfCredit | 306,800,000 | 2014-12-31 | 1 | USD |
LongTermDebtAndCapitalLeaseObligationsCurrent | 299,900,000 | 2018-12-31 | 48 | USD |
ProceedsFromIssuanceOfDebt | 250,000,000 | 2015-11-30 | 1 | USD |
RepaymentsOfDebt | 250,000,000 | 2015-11-30 | 1 | USD |
InterestExpenseOther | 246,200,000 | 2026-06-30 | 20 | USD |
InventoryRawMaterialsAndSuppliesNetOfReserves | 244,100,000 | 2026-06-30 | 86 | USD |
InterestExpense | 241,200,000 | 2024-06-30 | 173 | USD |
CommercialPaper | 216,000,000 | 2026-06-30 | 118 | USD |
ShortTermBorrowings | 192,000,000 | 2016-03-31 | 4 | USD |
CostOfDomesticRegulatedGasRevenue | 189,100,000 | 2015-09-30 | 47 | USD |
CapitalExpendituresIncurredButNotYetPaid | 181,300,000 | 2026-06-30 | 108 | USD |
DueToRelatedPartiesCurrent | 179,400,000 | 2022-12-31 | 94 | USD |
LineOfCreditFacilityAmountOutstanding | 174,500,000 | 2013-12-31 | 2 | USD |
NonoperatingIncomeExpense | -174,300,000 | 2026-06-30 | 143 | USD |
DeferredTaxLiabilitiesDeferredExpense | 167,800,000 | 2025-12-31 | 16 | USD |
ProceedsFromRepaymentsOfShortTermDebt | -160,300,000 | 2024-06-30 | 92 | USD |
LongTermContractForPurchaseOfElectricPowerAmountOfLongTermDebtOrLeaseObligationOutstanding | 152,200,000 | 2015-06-30 | 13 | USD |
OtherLiabilitiesCurrent | 151,600,000 | 2026-06-30 | 122 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | 149,800,000 | 2026-06-30 | 15 | USD |
UnsecuredLongTermDebt | 147,000,000 | 2014-12-31 | 3 | USD |
InventoryRawMaterialsAndSupplies | 145,000,000 | 2014-12-31 | 6 | USD |
AssetRetirementObligation | 144,900,000 | 2025-12-31 | 63 | USD |
RetainedEarningsUndistributedEarningsFromEquityMethodInvestees | 142,200,000 | 2016-12-31 | 2 | USD |
PrepaidExpenseCurrent | 138,600,000 | 2019-06-30 | 43 | USD |
PrepaidTaxes | 124,100,000 | 2026-06-30 | 56 | USD |
FinanceLeaseLiabilityCurrent | 122,000,000 | 2026-06-30 | 59 | USD |
DeferredIncomeTaxExpenseBenefit | 115,100,000 | 2024-12-31 | 39 | USD |
DueFromRelatedPartiesCurrent | 113,200,000 | 2022-12-31 | 93 | USD |
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent | 108,500,000 | 2026-06-30 | 38 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 107,200,000 | 2016-12-31 | 4 | USD |
FinanceLeaseRightOfUseAssetAmortization | 100,900,000 | 2025-12-31 | 23 | USD |
ProceedsFromIncomeTaxRefunds | 100,200,000 | 2016-12-31 | 13 | USD |
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear | 100,100,000 | 2019-09-30 | 3 | USD |
PensionContributions | 100,000,000 | 2015-09-30 | 2 | USD |
ConstructionInProgressGross | 98,000,000 | 2016-09-30 | 43 | USD |
IncreaseDecreaseInAccountsAndOtherReceivables | -96,300,000 | 2026-06-30 | 90 | USD |
DeferredTaxAssetsDeferredIncome | 95,000,000 | 2025-12-31 | 28 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 91,300,000 | 2026-06-30 | 119 | USD |
OtherAssetsNoncurrent | 88,900,000 | 2026-06-30 | 120 | USD |
TaxesOther | 88,000,000 | 2015-09-30 | 4 | USD |
DeferredTaxAssetsNetCurrent | 86,500,000 | 2014-12-31 | 6 | USD |
GrantsReceivableCurrent | 82,600,000 | 2013-12-31 | 1 | USD |
OtherOperatingActivitiesCashFlowStatement | 81,600,000 | 2026-06-30 | 95 | USD |
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability | 81,500,000 | 2025-12-31 | 17 | USD |
PublicUtilitiesAllowanceForFundsUsedDuringConstructionCapitalizedCostOfEquity | 81,100,000 | 2026-06-30 | 48 | USD |
LongtermPollutionControlBondCurrentAndNoncurrent | 80,000,000 | 2018-09-30 | 7 | USD |
ValuationAllowancesAndReservesDeductions | 79,500,000 | 2025-12-31 | 33 | USD |
OtherNonoperatingIncomeExpense | 71,900,000 | 2026-06-30 | 202 | USD |
InterestPayableCurrent | 69,500,000 | 2026-03-31 | 10 | USD |
PropertyPlantAndEquipmentTransfersAndChanges | 68,900,000 | 2017-03-31 | 2 | USD |
ValuationAllowancesAndReservesChargedToCostAndExpense | 66,000,000 | 2025-12-31 | 33 | USD |
TaxesExcludingIncomeAndExciseTaxes | 65,800,000 | 2026-06-30 | 182 | USD |
CommonStockSharesAuthorized | 65,000,000 | 2026-06-30 | 91 | shares |
DeferredTaxAssetsLiabilitiesNetCurrent | 61,000,000 | 2015-09-30 | 20 | USD |
DividendsCommonStockCash | 60,000,000 | 2023-03-31 | 77 | USD |
PaymentsOfDividendsCommonStock | 60,000,000 | 2017-03-31 | 54 | USD |
EnergyRelatedInventoryOtherFossilFuel | 59,200,000 | 2026-06-30 | 92 | USD |
CurrentFederalTaxExpenseBenefit | 58,200,000 | 2025-12-31 | 3 | USD |
CapitalLeaseObligationsCurrent | 57,800,000 | 2019-12-31 | 24 | USD |
FinanceLeasePrincipalPayments | 56,600,000 | 2026-06-30 | 67 | USD |
TaxesPayableCurrent | 56,200,000 | 2021-09-30 | 14 | USD |
AccruedIncomeTaxes | 55,100,000 | 2026-03-31 | 2 | USD |
TaxCreditCarryforwardAmount | 54,600,000 | 2014-12-31 | 6 | USD |
TaxCreditCarryforwardDeferredTaxAsset | 54,600,000 | 2014-12-31 | 5 | USD |
IncomeTaxesPaidNet | 53,800,000 | 2026-06-30 | 105 | USD |
OtherAssetsCurrent | 49,800,000 | 2026-06-30 | 97 | USD |
IncomeTaxExpenseBenefit | 49,600,000 | 2026-06-30 | 199 | USD |
EmployeeRelatedLiabilitiesCurrent | 47,900,000 | 2026-06-30 | 86 | USD |
DeferredRevenueCurrent | 44,800,000 | 2023-06-30 | 2 | USD |
DeferredTaxLiabilitiesCurrent | 39,800,000 | 2014-12-31 | 6 | USD |
ValuationAllowancesAndReservesBalance | 39,700,000 | 2025-12-31 | 44 | USD |
InterestAndDividendsPayableCurrent | 39,600,000 | 2020-03-31 | 6 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 37,700,000 | 2026-06-30 | 94 | USD |
IncreaseDecreaseInInterestPayableNet | 37,600,000 | 2026-03-31 | 16 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 36,600,000 | 2025-12-31 | 3 | USD |
DeferredTaxLiabilitiesPrepaidExpenses | 33,800,000 | 2017-12-31 | 6 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 33,400,000 | 2026-06-30 | 5 | USD |
CommonStockSharesOutstanding | 33,289,327 | 2026-06-30 | 95 | shares |
CommonStockSharesIssued | 33,289,327 | 2026-06-30 | 6 | shares |
DerivativeCollateralRightToReclaimCash | 31,400,000 | 2026-06-30 | 82 | USD |
DeferredTaxLiabilitiesRegulatoryAssets | 30,700,000 | 2025-12-31 | 16 | USD |
AccruedIncomeTaxesCurrent | 30,600,000 | 2021-06-30 | 18 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 30,400,000 | 2025-12-31 | 10 | USD |
PreferredStockValue | 30,400,000 | 2026-06-30 | 122 | USD |
PublicUtilitiesAllowanceForFundsUsedDuringConstructionCapitalizedInterest | 29,800,000 | 2025-12-31 | 42 | USD |
EnergyRelatedInventoryNaturalGasInStorage | 29,500,000 | 2026-06-30 | 92 | USD |
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnAccumulatedPostretirementBenefitObligation | 29,300,000 | 2014-12-31 | 3 | USD |
IncreaseDecreaseInOtherOperatingAssets | -29,100,000 | 2016-03-31 | 45 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 29,000,000 | 2016-12-31 | 1 | USD |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent | 28,100,000 | 2023-03-31 | 96 | USD |
PaymentsForProceedsFromOtherInvestingActivities | 27,700,000 | 2026-06-30 | 137 | USD |
LongTermContractForPurchaseOfElectricPowerAnnualMinimumDebtServicePaymentRequired | 26,800,000 | 2015-06-30 | 29 | USD |
CurrentIncomeTaxExpenseBenefit | 26,700,000 | 2024-12-31 | 39 | USD |
CapitalLeasesFutureMinimumPaymentsExecutoryCosts | 26,100,000 | 2018-12-31 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 25,600,000 | 2025-12-31 | 7 | USD |
IncreaseDecreaseInPrepaidExpense | -25,100,000 | 2019-06-30 | 2 | USD |
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation1 | -24,400,000 | 2014-12-31 | 3 | USD |
UnamortizedDebtIssuanceExpense | 23,300,000 | 2025-12-31 | 22 | USD |
ProceedsFromSaleOfOtherRealEstate | 23,000,000 | 2023-06-30 | 7 | USD |
GainsLossesOnSalesOfOtherRealEstate | 22,200,000 | 2023-06-30 | 7 | USD |
EffectiveIncomeTaxRateReconciliationTaxCreditEnergyRelatedAmount | 22,200,000 | 2026-06-30 | 9 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 21,900,000 | 2026-06-30 | 119 | USD |
AssetRetirementObligationLiabilitiesIncurred | 21,700,000 | 2025-12-31 | 24 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 21,700,000 | 2018-12-31 | 7 | USD |
PaymentsForProceedsFromRemovalCosts | 20,900,000 | 2014-12-31 | 6 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 20,400,000 | 2026-06-30 | 5 | USD |
DefinedContributionPlanCostRecognized | 19,700,000 | 2025-12-31 | 31 | USD |
NotesPayableRelatedPartiesCurrentAndNoncurrent | 19,700,000 | 2015-09-30 | 2 | USD |
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet | 19,300,000 | 2016-12-31 | 3 | USD |
IncreaseDecreaseInDepositOtherAssets | 19,200,000 | 2026-06-30 | 10 | USD |
DeferredTaxExpenseFromStockOptionsExercised | 18,800,000 | 2014-12-31 | 8 | USD |
EquityMethodInvestmentDividendsOrDistributions | 18,600,000 | 2015-06-30 | 29 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 18,300,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | -17,700,000 | 2025-09-30 | 71 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 17,000,000 | 2025-12-31 | 10 | USD |
DerivativeAssetCollateralObligationToReturnCashOffset | 15,900,000 | 2025-03-31 | 21 | USD |
DerivativeInstrumentsAndHedges | 15,500,000 | 2025-06-30 | 80 | USD |
RemainingAmountsOfRegulatoryAssetsForWhichNoReturnOnInvestmentDuringRecoveryPeriodIsProvided | 15,500,000 | 2025-12-31 | 15 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 15,400,000 | 2015-09-30 | 24 | USD |
PublicUtilitiesAmountOfAllowanceForEarningsOnEquityCapitalizedForRateMakingPurposes | 15,300,000 | 2025-12-31 | 12 | USD |
OtherPrepaidExpenseCurrent | 15,300,000 | 2026-06-30 | 34 | USD |
DebtInstrumentUnamortizedDiscountPremiumNet | 15,200,000 | 2025-12-31 | 30 | USD |
IncreaseDecreaseInOtherDeferredLiability | -15,100,000 | 2014-12-31 | 16 | USD |
IncreaseDecreaseInOverUnderEnergyRecovery | -15,100,000 | 2019-03-31 | 4 | USD |
DerivativeAssetFairValueGrossAssetIncludingNotSubjectToMasterNettingArrangement | 14,900,000 | 2026-06-30 | 88 | USD |
DerivativeAssets | 14,900,000 | 2026-06-30 | 68 | USD |
DerivativeAssetsCurrent | 14,900,000 | 2026-06-30 | 8 | USD |
IncreaseDecreaseInPrepaidExpensesOther | -14,800,000 | 2026-06-30 | 10 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationPurchases | 14,700,000 | 2026-06-30 | 121 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 14,600,000 | 2015-06-30 | 43 | USD |
DerivativeFairValueOfDerivativeAssetAmountOffsetAgainstCollateral | 14,300,000 | 2026-06-30 | 30 | USD |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | 14,000,000 | 2025-06-30 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 13,900,000 | 2018-12-31 | 7 | USD |
DividendsReceivable | 13,400,000 | 2017-03-31 | 1 | USD |
OperatingLeaseLiability | 13,400,000 | 2025-12-31 | 11 | USD |
OperatingLeaseRightOfUseAsset | 13,300,000 | 2025-12-31 | 18 | USD |
DeferredIncomeTaxesAndTaxCredits | 12,800,000 | 2026-06-30 | 137 | USD |
IncreaseDecreaseInAccruedTaxesPayable | -12,800,000 | 2026-06-30 | 63 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 12,500,000 | 2017-12-31 | 12 | USD |
OperatingLeaseLiabilityNoncurrent | 12,500,000 | 2025-12-31 | 13 | USD |
IndefiniteLivedIntangibleAssetsExcludingGoodwill | 12,400,000 | 2025-12-31 | 7 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisWithUnobservableInputs | 12,300,000 | 2026-06-30 | 220 | USD |
DerivativeLiabilities | 12,000,000 | 2026-06-30 | 66 | USD |
DerivativeLiabilityFairValueGrossLiabilityIncludingNotSubjectToMasterNettingArrangement | 12,000,000 | 2026-06-30 | 88 | USD |
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption | 11,900,000 | 2016-12-31 | 3 | USD |
NewAccountingPronouncementOrChangeInAccountingPrincipleCumulativeEffectOfChangeOnEquityOrNetAssets1 | 11,900,000 | 2017-09-30 | 6 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | -11,800,000 | 2026-06-30 | 92 | USD |
ProceedsFromStockOptionsExercised | 11,700,000 | 2015-06-30 | 29 | USD |
PaymentsForAdvanceToAffiliate | 11,700,000 | 2026-06-30 | 24 | USD |
DerivativeLiabilitiesCurrent | 11,700,000 | 2026-06-30 | 8 | USD |
IncomeTaxesReceivable | 11,000,000 | 2012-12-31 | 8 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 11,000,000 | 2016-03-31 | 45 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | -10,800,000 | 2026-06-30 | 135 | USD |
NetPeriodicDefinedBenefitsExpenseReversalOfExpenseExcludingServiceCostComponent | 10,700,000 | 2026-06-30 | 30 | USD |
RegulatoryLiabilityCurrent | 10,600,000 | 2026-06-30 | 70 | USD |
RestructuringReserve | 10,500,000 | 2025-12-31 | 30 | USD |
DerivativeLiabilityFairValueGrossAssetAndRightToReclaimCashOffset | 10,400,000 | 2026-06-30 | 84 | USD |
IncreaseDecreaseInInventories | 10,100,000 | 2026-06-30 | 129 | USD |
DerivativeLiabilityCollateralRightToReclaimCashOffset | 9,800,000 | 2026-06-30 | 52 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 9,500,000 | 2025-12-31 | 14 | USD |
LongTermDebtCurrent | 9,400,000 | 2026-06-30 | 80 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 9,300,000 | 2025-12-31 | 14 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 9,000,000 | 2022-12-31 | 10 | shares |
IncreaseDecreaseInOtherOperatingCapitalNet | 8,900,000 | 2016-03-31 | 42 | USD |
TaxBenefitFromStockOptionsExercised1 | 8,800,000 | 2013-03-31 | 9 | USD |
IncreaseDecreaseInPrepaidTaxes | 8,300,000 | 2026-06-30 | 76 | USD |
IncreaseDecreaseInAccountsReceivable | 8,100,000 | 2016-06-30 | 44 | USD |
IncomeTaxReconciliationDeductionsQualifiedProductionActivities | 7,800,000 | 2017-12-31 | 21 | USD |
DerivativeGainLossOnDerivativeNet | 7,700,000 | 2026-06-30 | 171 | USD |
DerivativeFairValueOfDerivativeLiability | 7,600,000 | 2015-06-30 | 20 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal | 7,500,000 | 2016-12-31 | 1 | USD |
UnrecognizedTaxBenefitsPeriodIncreaseDecrease | -7,400,000 | 2012-09-30 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | -7,300,000 | 2019-06-30 | 6 | USD |
IncreaseDecreaseInMarginDepositsOutstanding | 7,300,000 | 2025-12-31 | 12 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 6,433,313 | 2015-06-30 | 13 | shares |
ValuationAllowancesAndReservesChargedToOtherAccounts | 6,300,000 | 2025-12-31 | 33 | USD |
InterestCostsCapitalized | 6,100,000 | 2012-03-31 | 1 | USD |
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation | 5,900,000 | 2015-06-30 | 12 | USD |
DerivativeFairValueOfDerivativeAsset | 5,900,000 | 2015-06-30 | 20 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 5,700,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationTaxCreditsInvestment | 5,400,000 | 2024-12-31 | 39 | USD |
AssetRetirementObligationAccretionExpense | 5,200,000 | 2025-12-31 | 44 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | 5,200,000 | 2025-12-31 | 42 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationSettlements | 5,200,000 | 2026-06-30 | 143 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 4,700,000 | 2026-06-30 | 104 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -4,700,000 | 2016-03-31 | 45 | USD |
RevenueFromGrants | 4,700,000 | 2015-06-30 | 22 | USD |
RepaymentsOfLongTermDebt | 4,600,000 | 2026-06-30 | 84 | USD |
CollateralAlreadyPostedAggregateFairValue | 4,400,000 | 2015-06-30 | 26 | USD |
GainLossOnSaleOfProperty | 4,300,000 | 2014-12-31 | 6 | USD |
IncreaseDecreaseInAccountsPayable | -4,300,000 | 2026-06-30 | 137 | USD |
OperatingLossCarryforwards | 3,900,000 | 2014-12-31 | 7 | USD |
PensionAndOtherPostretirementBenefitContributions | 3,900,000 | 2020-12-31 | 82 | USD |
HedgingLiabilitiesCurrent | 3,900,000 | 2025-06-30 | 18 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 3,800,683 | 2015-06-30 | 13 | shares |
OtherTaxExpenseBenefit | -3,800,000 | 2025-12-31 | 3 | USD |
RestructuringReserveAccrualAdjustment1 | -3,500,000 | 2024-12-31 | 14 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 3,500,000 | 2026-06-30 | 9 | USD |
ConstructionPayableCurrent | 3,400,000 | 2015-06-30 | 20 | USD |
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnServiceAndInterestCostComponents | 3,100,000 | 2014-12-31 | 3 | USD |
NetCashProvidedByUsedInContinuingOperations | 3,100,000 | 2015-12-31 | 3 | USD |
OperatingLeasesRentExpenseNet | 3,000,000 | 2018-12-31 | 12 | USD |
IncreaseDecreaseInReceivables | 2,900,000 | 2015-12-31 | 3 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 2,900,000 | 2018-12-31 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 2,800,000 | 2018-12-31 | 7 | USD |
IncomeTaxReconciliationTaxCreditsOther | 2,700,000 | 2026-06-30 | 118 | USD |
RestrictedCashAndCashEquivalents | 2,700,000 | 2012-12-31 | 3 | USD |
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnServiceAndInterestCostComponents1 | -2,500,000 | 2014-12-31 | 3 | USD |
DerivativeInstrumentsGainLossRecognizedInIncomeNet | -2,200,000 | 2013-03-31 | 12 | USD |
IncomeTaxReconciliationOtherAdjustments | -2,200,000 | 2026-06-30 | 119 | USD |
InterestIncomeExpenseNonoperatingNet | 2,200,000 | 2019-12-31 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 2,100,000 | 2026-06-30 | 58 | USD |
OperatingLeaseCost | 2,100,000 | 2025-12-31 | 31 | USD |
OperatingLeasePayments | 2,100,000 | 2025-12-31 | 27 | USD |
ProceedsFromSaleOfProductiveAssets | 2,000,000 | 2019-12-31 | 47 | USD |
AssetRetirementObligationRevisionOfEstimate | -1,900,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInOtherCurrentAssets | -1,900,000 | 2026-06-30 | 92 | USD |
DefinedBenefitPlanBenefitObligation | 1,800,000 | 2015-06-30 | 16 | USD |
PostemploymentBenefitsLiabilityCurrentAndNoncurrent | 1,800,000 | 2014-12-31 | 5 | USD |
InvestmentIncomeInterest | 1,700,000 | 2026-06-30 | 12 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 1,600,000 | 2025-12-31 | 7 | USD |
RestructuringCharges | 1,600,000 | 2023-12-31 | 9 | USD |
DerivativeFairValueOfDerivativeLiabilityAmountOffsetAgainstCollateral | 1,600,000 | 2026-06-30 | 30 | USD |
RestrictedCashCurrent | 1,500,000 | 2026-06-30 | 47 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 1,500,000 | 2025-12-31 | 21 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 1,400,000 | 2014-12-31 | 7 | USD |
DividendsPreferredStockCash | 1,200,000 | 2019-12-31 | 73 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 1,100,000 | 2016-12-31 | 18 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -1,100,000 | 2019-12-31 | 76 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 1,000,000 | 2025-12-31 | 10 | USD |
LettersOfCreditOutstandingAmount | 1,000,000 | 2020-09-30 | 19 | USD |
InterestPaid | 900,000 | 2012-03-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 900,000 | 2025-12-31 | 13 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 800,000 | 2025-12-31 | 10 | USD |
AssetRetirementObligationLiabilitiesSettled | 700,000 | 2025-12-31 | 40 | USD |
DerivativeCollateralObligationToReturnCash | 700,000 | 2025-06-30 | 21 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 700,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 700,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 700,000 | 2019-09-30 | 3 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 700,000 | 2018-12-31 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 700,000 | 2018-12-31 | 7 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 700,000 | 2018-12-31 | 7 | USD |
PaymentsForRestructuring | 700,000 | 2025-12-31 | 22 | USD |
DerivativeAssetFairValueGrossLiabilityAndObligationToReturnCashOffset | 600,000 | 2026-06-30 | 84 | USD |
PreferredStockDividendsAndOtherAdjustments | 600,000 | 2015-06-30 | 56 | USD |
PreferredStockDividendsIncomeStatementImpact | 600,000 | 2026-06-30 | 84 | USD |
RestrictedCashNoncurrent | 600,000 | 2026-06-30 | 47 | USD |
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure | 500,000 | 2012-12-31 | 2 | USD |
DerivativeInstrumentsAndHedgesNoncurrent | 500,000 | 2024-12-31 | 72 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 495,550 | 2015-01-31 | 3 | shares |
StockholdersEquityOther | -400,000 | 2026-03-31 | 104 | USD |
OtherLongTermInvestments | 300,000 | 2016-09-30 | 43 | USD |
PaymentsOfDividendsPreferredStockAndPreferenceStock | 300,000 | 2019-03-31 | 72 | USD |
DerivativeLiabilitiesNoncurrent | 300,000 | 2026-06-30 | 6 | USD |
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets | 200,000 | 2025-12-31 | 17 | USD |
OtherNonoperatingExpense | 200,000 | 2026-06-30 | 2 | USD |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationSales | 100,000 | 2026-06-30 | 6 | USD |
PreferredStockParOrStatedValuePerShare | 100 | 2013-12-31 | 2 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 53 | 2015-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 32 | 2015-06-30 | 13 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 26 | 2015-06-30 | 13 | USD/shares |
CommonStockParOrStatedValuePerShare | 10 | 2026-06-30 | 91 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 4 | 2014-12-31 | 9 | USD/shares |
NumberOfReportableSegments | 2 | 2023-09-30 | 32 | segment |
NumberOfReportableSegments | 2 | 2026-06-30 | 11 | numberOfSegments |
EquityMethodInvestmentOwnershipPercentage | 1 | 2015-06-30 | 1 | pure |
SaleOfStockPercentageOfOwnershipBeforeTransaction | 0 | 2011-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-06-30 | 126 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 0 | 2015-06-30 | 29 | pure |
FinanceLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 21 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2026-06-30 | 84 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 21 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditEnergyRelatedPercent | 0 | 2026-06-30 | 9 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2026-06-30 | 80 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2015-06-30 | 29 | pure |
PublicUtilitiesPropertyPlantAndEquipmentDisclosureOfCompositeDepreciationRateForPlantsInService | 0 | 2025-12-31 | 42 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2011-09-30 | 1 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | -0 | 2025-09-30 | 71 | pure |
EffectiveIncomeTaxRateReconciliationDeductionsQualifiedProductionActivities | 0 | 2017-12-31 | 21 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2026-06-30 | 9 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsOther | 0 | 2026-06-30 | 118 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2026-06-30 | 119 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsInvestment | 0 | 2022-12-31 | 33 | pure |
DerivativeInstrumentsAndHedgesLiabilitiesNoncurrent | 0 | 2024-12-31 | 72 | USD |
DisposalGroupIncludingDiscontinuedOperationLongLivedAssets | 0 | 2014-12-31 | 1 | USD |
DueFromAffiliateCurrent | 0 | 2019-09-30 | 4 | USD |
What to be careful about
What this model itself distrusts about WELPM's figures. Written by the derivation as it ran, not added afterwards.
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- gross profit not tagged; rebuilt from Revenues - CostOfGoodsAndServicesSold
- analyst estimate not used: the consensus itself is a loss
- durability rests on 3 of 4 inputs; not tagged: contracted coverage