SECURITIES
AND EXCHANGE COMMISSION
|
Washington,
D.C. 20549
|
FORM
8-K
|
Current
Report
|
Pursuant
to Section 13 or 15(d) of the
|
Securities
Exchange Act of 1934
|
Date
of Report (Date of earliest event reported): May 11,
2009
|
Commission
File
Number
|
Registrant,
State of Incorporation,
Address
and Telephone Number
|
I.R.S.
Employer
Identification
Number
|
||
001-32206
|
GREAT
PLAINS ENERGY INCORPORATED
|
43-1916803
|
||
(A
Missouri Corporation)
|
||||
1201
Walnut Street
|
||||
Kansas
City, Missouri 64106
|
||||
(816)
556-2200
|
||||
NOT
APPLICABLE
|
||||
(Former
name or former address,
if
changed since last report)
|
[ ]
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
[ ]
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
[ ]
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange
Act
|
(17
CFR 240.14d-2(b))
|
|
[ ]
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Item
8.01
|
Other
Information
|
Item
9.01
|
Financial
Statements and Exhibits
|
(a) Financial
statements of businesses acquired
|
|
The
KCP&L Greater Missouri Operations Company unaudited consolidated
balance sheet as of June 30, 2008, and the related unaudited consolidated
statements of income, comprehensive income, and cash flows for the
six-month periods ended June 30, 2008 and 2007, reflecting the Asset Sale
Transactions as discontinued operations, are filed as Exhibit 99.1 to this
Current Report and incorporated herein by reference.
|
|
(b) Pro
forma financial information
|
|
The
Great Plains Energy Incorporated unaudited pro forma condensed combined
statements of income for the year ended December 31, 2008, reflecting the
KCP&L Greater Missouri Operations Company acquisition subsequent to
the Asset Sale Transactions, and the underlying KCP&L Greater Missouri
Operations Company unaudited pro forma condensed consolidated statements
of income for the year ended December 31, 2008, reflecting the Asset Sale
Transactions, and notes thereto are filed as Exhibit 99.2 to this Current
Report and incorporated herein by reference.
|
|
(d) Exhibit
No.
|
|
99.1
|
KCP&L
Greater Missouri Operations Company unaudited consolidated financial
statements described in Item 9.01(a).
|
99.2
|
Great
Plains Energy Incorporated and KCP&L Greater Missouri Operations
Company pro forma financial information described in Item
9.01(b).
|
GREAT
PLAINS ENERGY INCORPORATED
|
|
/s/
Terry Bassham
|
|
Terry
Bassham
|
|
Executive
Vice President- Finance & Strategic Development and Chief Financial
Officer
|
|
Exhibit
Index
|
|
Exhibit
No.
|
Title
|
99.1
|
KCP&L
Greater Missouri Operations Company unaudited consolidated financial
statements described in Item 9.01(a).
|
99.2
|
Great
Plains Energy Incorporated and KCP&L Greater Missouri Operations
Company pro forma financial information described in Item
9.01(b).
|
Six
Months Ended
|
||||||
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Sales:
|
||||||
Electricity—regulated
|
$
|
311.9 |
$
|
282.8 | ||
Other
|
.5 | (7.4 | ) | |||
Total
sales
|
312.4 | 275.4 | ||||
Cost
of sales:
|
||||||
Electricity—regulated
|
151.1 | 160.7 | ||||
Other
|
.6 | .1 | ||||
Total
cost of sales
|
151.7 | 160.8 | ||||
Gross
profit
|
160.7 | 114.6 | ||||
Operating
expenses:
|
||||||
Operation and maintenance
expense
|
116.9 | 105.8 | ||||
Taxes other than income
taxes
|
9.7 | 7.4 | ||||
Restructuring
charges
|
– | 1.6 | ||||
Net
loss on sale of assets and other charges
|
– | 1.3 | ||||
Depreciation and amortization
expense
|
36.1 | 33.1 | ||||
Total
operating expenses
|
162.7 | 149.2 | ||||
Operating
loss
|
(2.0 | ) | (34.6 | ) | ||
Other
income (expense), net
|
5.2 | 19.9 | ||||
Interest
expense
|
49.2 | 62.0 | ||||
Loss
from continuing operations before income taxes
|
(46.0 | ) | (76.7 | ) | ||
Income
tax benefit
|
(17.6 | ) | (17.3 | ) | ||
Loss
from continuing operations
|
(28.4 | ) | (59.4 | ) | ||
Earnings
from discontinued operations, net of tax
|
28.1 | 20.4 | ||||
Net
loss
|
$
|
(.3 | ) |
$
|
(39.0 | ) |
June
30,
|
December
31,
|
|||||
In
millions
|
2008
|
2007
|
||||
Assets
|
||||||
Current
assets:
|
||||||
Cash and cash
equivalents
|
$
|
66.6 |
$
|
34.4 | ||
Funds on
deposit
|
31.5 | 41.3 | ||||
Accounts receivable,
net
|
135.0 | 136.8 | ||||
Inventories and
supplies
|
67.8 | 62.3 | ||||
Price risk management
assets
|
57.9 | 32.0 | ||||
Regulatory assets,
current
|
32.6 | 25.5 | ||||
Other current
assets
|
7.2 | 9.7 | ||||
Current assets of discontinued
operations
|
138.8 | 213.6 | ||||
Total
current assets
|
537.4 | 555.6 | ||||
Utility plant,
net
|
1,655.1 | 1,484.3 | ||||
Non-utility plant,
net
|
125.9 | 119.5 | ||||
Price risk management
assets
|
21.8 | 13.1 | ||||
Goodwill, net
|
111.0 | 111.0 | ||||
Pension asset
|
26.5 | 26.0 | ||||
Regulatory
assets
|
81.4 | 84.6 | ||||
Deferred charges and other
assets
|
35.5 | 39.3 | ||||
Non-current assets of
discontinued operations
|
569.6 | 583.1 | ||||
Total
Assets
|
$
|
3,164.2 |
$
|
3,016.5 | ||
Liabilities
and Shareholders’ Equity
|
||||||
Current
liabilities:
|
||||||
Current maturities of long-term
debt
|
$
|
2.4 |
$
|
2.4 | ||
Short-term debt
|
58.0 | 25.0 | ||||
Accounts
payable
|
95.0 | 85.5 | ||||
Accrued
interest
|
46.1 | 45.8 | ||||
Accrued compensation and
benefits
|
8.3 | 21.7 | ||||
Pension and post-retirement
benefits, current
|
1.6 | 1.6 | ||||
Other accrued
liabilities
|
67.5 | 46.8 | ||||
Price risk management
liabilities
|
29.5 | 28.7 | ||||
Customer funds on
deposit
|
45.1 | 14.0 | ||||
Current liabilities of
discontinued operations
|
74.4 | 150.0 | ||||
Total
current liabilities
|
427.9 | 421.5 | ||||
Long-term
liabilities:
|
||||||
Long-term debt,
net
|
1,142.7 | 1,035.4 | ||||
Deferred income taxes and
credits
|
– | – | ||||
Price risk management
liabilities
|
.4 | .5 | ||||
Pension and post-retirement
benefits
|
25.5 | 25.4 | ||||
Regulatory
liabilities
|
103.8 | 75.4 | ||||
Deferred
credits
|
42.0 | 41.7 | ||||
Non-current liabilities of
discontinued operations
|
62.8 | 60.9 | ||||
Total
long-term liabilities
|
1,377.2 | 1,239.3 | ||||
Common
shareholders’ equity
|
1,359.1 | 1,355.7 | ||||
Total
Liabilities and Shareholders’ Equity
|
$
|
3,164.2 |
$
|
3,016.5 |
Six
Months Ended
|
||||||
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Net
loss
|
$
|
(.3 | ) |
$
|
(39.0 | ) |
Other
comprehensive income (loss), net of related tax:
|
||||||
Foreign
currency adjustments:
|
||||||
Foreign
currency translation adjustments, net of deferred tax expense
(benefit) of $.5 million for the six months ended June 30,
2007
|
– | .8 | ||||
Reclassification
of foreign currency (gains) losses to income, net of
deferred tax (expense) benefit of $– million and $(.3) million
for
the six months ended June 30, 2008 and 2007,
respectively
|
(.1 | ) | (.5 | ) | ||
Total foreign currency
adjustments
|
(.1 | ) | .3 | |||
Pension
and post-retirement benefits costs amortized to income:
|
||||||
Prior
service cost, net of deferred tax expense (benefit) of $– million
after valuation allowance and $.4 million for the six months
ended
June
30, 2008 and 2007, respectively
|
1.1 | .6 | ||||
Net
actuarial loss, net of deferred tax expense (benefit) of $.4 million
for the six months ended June 30, 2007
|
– | .4 | ||||
Accumulated
regulatory loss adjustment, net of deferred tax expense
(benefit) of $– million after valuation allowance and $1.0 million
for the six months ended June 30, 2008 and 2007,
respectively
|
2.0 | 1.8 | ||||
Total pension and
post-retirement benefit costs
|
3.1 | 2.8 | ||||
Other comprehensive
income
|
3.0 | 3.1 | ||||
Total
Comprehensive Income (Loss)
|
$
|
2.7 |
$
|
(35.9 | ) |
Six
Months Ended
|
||||||
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Cash
Flows From Operating Activities:
|
||||||
Net loss
|
$
|
(.3 | ) |
$
|
(39.0 | ) |
Adjustments
to reconcile net loss to net cash provided from
operating
activities:
|
||||||
Depreciation and amortization
expense
|
57.1 | 54.1 | ||||
Net changes in price risk
management assets and liabilities
|
(42.0 | ) | (13.3 | ) | ||
Changes in certain assets and
liabilities, net of effects of divestitures:
|
||||||
Funds on
deposit
|
9.7 | 47.0 | ||||
Accounts receivable/payable,
net
|
(10.6 | ) | (68.2 | ) | ||
Inventories and
supplies
|
(.6 | ) | 16.8 | |||
Other current
assets
|
23.1 | 29.7 | ||||
Deferred charges and other
assets
|
11.9 | 22.5 | ||||
Accrued interest and other
accrued liabilities
|
1.3 | (9.8 | ) | |||
Customer funds on
deposit
|
19.0 | 3.7 | ||||
Deferred
credits
|
27.5 | (4.0 | ) | |||
Other
|
4.1 | (.5 | ) | |||
Cash
provided from operating activities
|
100.2 | 39.0 | ||||
Cash
Flows From Investing Activities:
|
||||||
Utilities capital
expenditures
|
(202.8 | ) | (101.1 | ) | ||
Cash proceeds received on sale
of assets
|
– | 294.1 | ||||
Other
|
(4.6 | ) | 1.6 | |||
Cash
provided from (used for) investing activities
|
(207.4 | ) | 194.6 | |||
Cash
Flows From Financing Activities:
|
||||||
Premium on retirement of
long-term debt
|
– | (1.3 | ) | |||
Borrowings of long-term
debt
|
109.0 | – | ||||
Retirement of long-term
debt
|
(1.7 | ) | (361.5 | ) | ||
Short-term debt borrowings,
net
|
33.0 | – | ||||
Cash paid on long-term gas
contracts
|
(1.4 | ) | (7.9 | ) | ||
Other
|
.5 | .9 | ||||
Cash
provided from (used for) financing activities
|
139.4 | (369.8 | ) | |||
Increase
(decrease) in cash and cash equivalents
|
32.2 | (136.2 | ) | |||
Cash
and cash equivalents at beginning of period
|
34.4 | 232.8 | ||||
Cash
and cash equivalents at end of period
|
$
|
66.6 |
$
|
96.6 |
Note
1: Merger and Asset Sale
|
|
Operations
|
Peak
|
Gas
Utilities
|
November
through March
|
Electric
Utilities
|
July
and August
|
Six
Months Ended
|
||||||
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Corporate
and Other severance costs
|
$
|
– |
$
|
1.6 | ||
Total
restructuring charges
|
$
|
– |
$
|
1.6 |
In
millions
|
|||
Severance
Costs:
|
|||
Accrued
severance costs as of December 31, 2007
|
$
|
1.1 | |
Additional
expense during the period
|
– | ||
Cash
payments during the period
|
(.3 | ) | |
Accrued
severance costs as of June 30, 2008
|
$
|
.8 |
Six
Months Ended
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Allocated
expenses retained in continuing operations
|
$
|
18.1 |
$
|
18.7 |
Six
Months Ended
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Sales
|
$
|
520.8 |
$
|
513.0 | ||
Cost
of sales
|
375.4 | 360.5 | ||||
Gross
profit
|
145.4 | 152.5 | ||||
Operating
expenses:
|
||||||
Operation and maintenance
expense
|
58.4 | 67.7 | ||||
Taxes other than income
taxes
|
5.5 | 8.0 | ||||
Net (gain) on sale of assets and other
charges
|
– | (.3 | ) | |||
Depreciation and amortization expense
|
21.0 | 21.0 | ||||
Total
operating expenses
|
84.9 | 96.4 | ||||
Operating
income
|
60.5 | 54.1 | ||||
Other
income (expense)
|
(1.1 | ) | (.4 | ) | ||
Interest
expense
|
15.6 | 22.2 | ||||
Income
before income taxes
|
43.8 | 33.5 | ||||
Income
tax expense
|
15.7 | 13.1 | ||||
Earnings
from discontinued operations, net
of tax
|
$
|
28.1 |
$
|
20.4 |
June
30,
|
December
31,
|
|||||
In
millions
|
2008
|
2007
|
||||
Current
assets of discontinued operations:
|
||||||
Accounts receivable,
net
|
$
|
71.5 |
$
|
119.3 | ||
Inventories and
supplies
|
35.4 | 40.3 | ||||
Regulatory assets,
current
|
23.3 | 33.0 | ||||
Other current
assets
|
8.6 | 21.0 | ||||
Total
current assets of discontinued operations
|
$
|
138.8 |
$
|
213.6 | ||
Non-current
assets of discontinued operations:
|
||||||
Utility plant,
net
|
$
|
531.8 |
$
|
537.6 | ||
Regulatory
assets
|
35.2 | 40.5 | ||||
Other non-current
assets
|
2.6 | 5.0 | ||||
Total
non-current assets of discontinued operations
|
$
|
569.6 |
$
|
583.1 | ||
Current
liabilities of discontinued operations:
|
||||||
Accounts payable
|
$
|
43.9 |
$
|
105.2 | ||
Regulatory liabilities,
current
|
22.3 | 19.4 | ||||
Other current
liabilities
|
8.2 | 25.4 | ||||
Total
current liabilities of discontinued operations
|
$
|
74.4 |
$
|
150.0 | ||
Non-current
liabilities of discontinued operations:
|
||||||
Pension and post-retirement
benefits
|
$
|
45.6 |
$
|
43.9 | ||
Regulatory
liabilities
|
5.5 | 5.0 | ||||
Deferred credits
|
11.7 | 12.0 | ||||
Total
non-current liabilities of discontinued operations
|
$
|
62.8 |
$
|
60.9 |
Six
months Ended
|
||||||
June
30,
|
||||||
In
millions
|
2008
|
2007
|
||||
Sales:
(a)
|
||||||
Electric
Utilities
|
$
|
312.2 |
$
|
282.9 | ||
Merchant
Services
|
.2 | (7.5 | ) | |||
Corporate and
Other
|
– | – | ||||
Total
sales
|
$
|
312.4 |
$
|
275.4 | ||
(a)
For the six months ended June 30, 2008 and 2007, respectively, the
following sales (in millions) were reclassified to discontinued operations
and are not included in the above amounts: Electric Utilities of $103.6
and $129.7; and Gas Utilities of $417.2 and $383.3.
|
||||||
EBITDA:
(a)
|
||||||
Utilities:
|
||||||
Electric
Utilities
|
$
|
57.5 |
$
|
37.4 | ||
Gas Utilities
|
(13.5 | ) | (13.5 | ) | ||
Total Utilities
|
44.0 | 23.9 | ||||
Merchant
Services
|
(1.5 | ) | (.6 | ) | ||
Corporate and
Other
|
(3.2 | ) | (4.9 | ) | ||
Total
EBITDA
|
39.3 | 18.4 | ||||
Depreciation
and amortization expense
|
36.1 | 33.1 | ||||
Interest
expense
|
49.2 | 62.0 | ||||
Loss
from continuing operations
before income
taxes
|
$
|
(46.0 | ) |
$
|
(76.7 | ) |
(a)
For the six months ended June 30, 2008 and 2007, respectively, the
following EBITDA (in millions) were reclassified to discontinued
operations and are not included in the above amounts: Electric Utilities
of $21.1 and $23.9; and Gas Utilities of $59.3 and $52.8.
|
||||||
Depreciation
and Amortization: (a)
|
||||||
Utilities:
|
||||||
Electric
Utilities
|
$
|
32.2 |
$
|
31.0 | ||
Gas Utilities
|
.4 | .1 | ||||
Total Utilities
|
32.6 | 31.1 | ||||
Merchant
Services
|
3.3 | 2.0 | ||||
Corporate and
Other
|
.2 |
|
– | |||
Total
depreciation and amortization
|
$
|
36.1 |
$
|
33.1 | ||
(a)
For the six months ended June 30, 2008 and 2007, respectively, the
following EBITDA (in millions) were reclassified to discontinued
operations and are not included in the above amounts: Electric Utilities
of $5.4 and $5.6; and Gas Utilities of $15.6 and $15.4.
|
In
millions
|
June
30,
2008
|
December
31,
2007
|
||||
Assets:
|
||||||
Utilities:
|
||||||
Electric
Utilities
|
$
|
2,139.3 |
$
|
1,858.6 | ||
Gas Utilities
|
32.4 | 51.0 | ||||
Total Utilities
|
2,171.7 | 1,909.6 | ||||
Merchant
Services
|
211.7 | 205.0 | ||||
Corporate and
Other
|
72.4 | 105.2 | ||||
Total
Continuing Operations
|
2,455.8 | 2,219.8 | ||||
Discontinued
Operations:
|
||||||
Electric
Utilities
|
193.8 | 201.0 | ||||
Gas Utilities
|
514.6 | 595.7 | ||||
Total
Discontinued Operations
|
708.4 | 796.7 | ||||
Total
assets
|
$
|
3,164.2 |
$
|
3,016.5 |
(1)
|
We
are required to maintain a ratio of total debt to total capital (expressed
as a percentage) of not more than 75% through September 30, 2008; 70% from
October 1, 2008 through September 30, 2009; and 65%
thereafter.
|
(2)
|
We
must maintain a trailing 12-month ratio of EBITDA, as defined in the
agreement, to interest expense of no less than 1.4 to 1.0 through
September 30, 2008; 1.6 to 1.0 from October 1, 2008 through September 30,
2009; and 1.8 to 1.0 thereafter.
|
(3)
|
We
must maintain a trailing 12-month ratio of debt outstanding to EBITDA of
no more than 6.0 to 1.0 through September 30, 2008; 5.5 to 1.0 from
October 1, 2008 through September 30, 2009; and 5.0 to 1.0
thereafter.
|
(4)
|
We
must maintain a ratio of mortgaged property to extensions of credit
(borrowings plus outstanding letters of credit) of no less than 2.0 to 1.0
as of the last day of each fiscal
quarter.
|
Pension
Benefits
|
Other
Post-retirement
Benefits
|
|||||||||||
Six
Months Ended June 30,
|
||||||||||||
In
millions
|
2008
|
2007
|
2008
|
2007
|
||||||||
Components
of Net Periodic Benefit Cost:
|
||||||||||||
Service
cost
|
$
|
4.1 |
$
|
4.6 |
$
|
.5 |
$
|
.6 | ||||
Interest
cost
|
10.4 | 10.2 | 1.5 | 1.5 | ||||||||
Expected
return on plan assets
|
(12.6 | ) | (12.2 | ) | (.6 | ) | (.6 | ) | ||||
Amortization
of transition amount
|
– | – | .5 | .6 | ||||||||
Amortization
of prior service cost
|
2.1 | 2.3 | 1.0 | 1.0 | ||||||||
Recognized
net actuarial (gain)/loss
|
– | 1.4 | – | (.2 | ) | |||||||
Net
periodic benefit cost before regulatory expense
adjustments
|
4.0 | 6.3 | 2.9 | 2.9 | ||||||||
Regulatory
(gain)/loss adjustment
|
2.0 | 2.8 | (.2 | ) | .2 | |||||||
SFAS
71 regulatory adjustment
|
1.3 | (.4 | ) | – | – | |||||||
Net
periodic benefit cost after regulatory expense
adjustments
|
7.3 | 8.7 | 2.7 | 3.1 | ||||||||
Effect
of curtailments and settlements included in gain
on sale of assets
|
– | 10.0 | – | (4.8 | ) | |||||||
Total
periodic benefit costs
|
$
|
7.3 |
$
|
18.7 |
$
|
2.7 |
$
|
(1.7 | ) | |||
Pension
Benefits
|
Other
Post-retirement
Benefits
|
|||||||||||||||
Six
Months Ended June 30, 2008
|
||||||||||||||||
In
millions
|
Regulatory
Asset
|
Other
Comprehensive Income
|
Regulatory
Asset
|
Other
Comprehensive Income
|
||||||||||||
Components
of Net Periodic Benefit Cost Amortized to
Income:
|
||||||||||||||||
Transition
amount
|
$
|
– |
$
|
– |
$
|
.2 |
$
|
– | ||||||||
Prior
service cost
|
.5 |
|
.6 | .5 | – | |||||||||||
Regulatory
(gain)/loss adjustment
|
– | 1.0 | (.1 | ) | – | |||||||||||
Total
pension and post-retirement benefit
costs amortized
|
$
|
.5 |
$
|
1.6 |
$
|
.6 |
$
|
– |
Shares
|
Weighted
Average Exercise Prices
|
Remaining
Contractual
Term
in Years
|
|||||||
Beginning
balance
|
3,740,720 |
$
|
16.00 | 2.51 | |||||
Granted
|
- | - | |||||||
Exercised
|
(37,650 | ) | 1.92 | ||||||
Forfeited
|
(570,393 | ) | 22.89 | ||||||
Ending
balance
|
3,132,677 |
$
|
14.53 | 2.03 | |||||
Exercisable
at June 30, 2008
|
3,132,677 |
$
|
14.53 | 2.03 |
Shares
|
Weighted
Average Grant Date
Fair
Value
|
Remaining
Contractual
Term
in Years
|
|||||||
Beginning
balance
|
258,982 |
$
|
15.17 | 1.18 | |||||
Awarded
|
– | – | |||||||
Released
|
(152,982 | ) | 23.06 | ||||||
Forfeited
|
– | – | |||||||
Ending
balance
|
106,000 |
$
|
3.80 | 2.08 |
Shares
|
Weighted
Average Grant Date
Fair
Value
|
Remaining
Contractual Term in Years
|
|||||||
Beginning
balance
|
288,000 |
$
|
4.16 | .53 | |||||
Awarded
|
144,000 | 4.16 | |||||||
Released
|
(246,000 | ) | 4.44 | ||||||
Forfeited
|
– | – | |||||||
Ending
balance
|
186,000 |
$
|
3.80 | .50 |
Shares
|
Weighted
Average Grant Date
Fair
Value
|
|||||
Beginning
balance
|
245,872 |
$
|
4.38 | |||
Awarded
|
39,375 | 3.58 | ||||
Released
|
(47,999 | ) | 4.61 | |||
Ending
balance
|
237,248 |
$
|
4.21 |
Note 10: Income
Taxes
|
Rollforward
of Unrecognized Tax Benefits from Uncertain Tax Positions
|
||||||
In
millions
|
Unrecognized
Tax Benefits
|
Accrued
Interest
|
||||
Balance
at December 31, 2007
|
$
|
205.2 |
$
|
9.5 | ||
Additions
related to 2008 tax positions
|
– | – | ||||
Additions
related to tax positions prior years
|
– | – | ||||
Reductions
related to tax positions prior years
|
– | – | ||||
Settlements
|
(115.3 | ) | (9.5 | ) | ||
Balance
at June 30, 2008
|
$
|
89.9 |
$
|
– |
In
millions
|
Utilities
|
Merchant
Services
|
Total
|
||||||
Level
1
|
$
|
40.2 |
$
|
(1.7 | ) |
$
|
38.5 | ||
Level
2
|
– | 3.8 | 3.8 | ||||||
Level
3
|
– | 7.5 | 7.5 | ||||||
Total
Fair Value
|
$
|
40.2 |
$
|
9.6 |
$
|
49.8 |
In
millions
|
Utilities
|
Merchant
Services
|
Total
|
||||||
Balance
at January 1, 2008
|
$ | – | $ | 4.8 | $ | 4.8 | |||
Gains
or (losses) in earnings
|
– | 2.0 | 2.0 | ||||||
Purchases,
sales, issuances and settlements, net
|
– | .7 | .7 | ||||||
Transfers
in and/or out of Level 3
|
– | – | – | ||||||
Balance
at June 30, 2008
|
$ | – | $ | 7.5 | $ | 7.5 |
KCP&L
GREATER MISSOURI OPERATIONS COMPANY
|
||||||||||||
Unaudited
Pro Forma Condensed Consolidated Statement of Income
|
||||||||||||
For
the Period January 1, 2008 through July 14, 2008
|
||||||||||||
GMO
|
||||||||||||
GMO
|
Pro
Forma
|
Historical
|
||||||||||
Historical
|
Adjustments
|
A
|
|
As
Adjusted
|
||||||||
Operating
Revenues
|
(millions,
except per share amounts)
|
|||||||||||
Electric
revenues
|
$
|
456.2 |
$
|
(111.2 | ) |
$
|
345.0 | |||||
Gas
revenues
|
412.3 | (412.3 | ) | - | ||||||||
Other
revenues
|
17.6 | (19.1 | ) | (1.5 | ) | |||||||
Total
|
886.1 | (542.6 | ) | 343.5 | ||||||||
Operating
Expenses
|
||||||||||||
Fuel
|
369.2 | (306.7 | ) | 62.5 | ||||||||
Purchased
power
|
171.5 | (71.3 | ) | 100.2 | ||||||||
Operating
expenses
|
179.4 | (68.1 | ) | 111.3 | ||||||||
Maintenance
|
37.5 | (6.2 | ) | 31.3 | ||||||||
Depreciation
and amortization
|
61.0 | (22.5 | ) | 38.5 | ||||||||
General
taxes
|
17.6 | (6.3 | ) | 11.3 | ||||||||
Other
|
5.7 | (1.7 | ) | 4.0 | ||||||||
Total
|
841.9 | (482.8 | ) | 359.1 | ||||||||
Operating
income (loss)
|
44.2 | (59.8 | ) | (15.6 | ) | |||||||
Non-operating
income (expense)
|
4.4 | 1.2 | 5.6 | |||||||||
Interest
charges
|
(70.0 | ) | 16.8 | (53.2 | ) | |||||||
Loss
from continuing operations before income taxes
|
(21.4 | ) | (41.8 | ) | (63.2 | ) | ||||||
Income
tax benefit
|
(1.8 | ) | 15.0 | 13.2 | ||||||||
Income
(loss) from continuing operations
|
$
|
(23.2 | ) |
$
|
(26.8 | ) |
$
|
(50.0 | ) | |||
The
accompanying Notes to Unaudited Pro Forma Condensed Consolidated Statement
of Income are
|
||||||||||||
an
integral part of these
statements.
|
1.
|
Basis of Presentation
|
2.
|
Synergies
|
3.
|
Reclassifications
|
4.
|
Pro Forma Adjustments
|
·
|
accompanying
notes to the Unaudited Pro Forma Condensed Combined Statement of
Income;
|
·
|
separate
Unaudited Pro Forma Condensed Consolidated Statement of Income (and the
notes thereto) of GMO included in this Exhibit
99.2;
|
·
|
separate
historical financial statements of Great Plains Energy as of and for the
year ended December 31, 2008, included in the Great Plains Energy
2008 10-K filed February 27, 2009, which is incorporated by reference into
this document; and
|
·
|
separate
unaudited financial statements of GMO as of and for the six months ended
June 30, 2008, included in this Current Report on Form 8-K as Exhibit
99.1, which is incorporated by reference into this
document.
|
GREAT
PLAINS ENERGY INCORPORATED
|
|||||||||||||||
Unaudited
Pro Forma Condensed Combined Statement of Income
|
|||||||||||||||
For
the Year Ended December 31, 2008
|
|||||||||||||||
Great
Plains
|
GMO
|
Great
Plains
|
|||||||||||||
Energy
|
Historical
|
Pro
Forma
|
Energy
Combined
|
||||||||||||
Historical
|
As
Adjusted
|
A |
Adjustments
|
Pro
Forma
|
|||||||||||
Operating
Revenues
|
(millions,
except per share amounts)
|
||||||||||||||
Electric
revenues
|
$
|
1,670.1 |
$
|
345.0 |
$
|
- |
$
|
2,015.1 | |||||||
Other
revenues
|
- | (1.5 | ) | (1.5 | ) | ||||||||||
Total
|
1,670.1 | 343.5 | - | 2,013.6 | |||||||||||
Operating
Expenses
|
|||||||||||||||
Fuel
|
311.4 | 62.5 | 373.9 | ||||||||||||
Purchased
power
|
208.9 | 100.2 | 309.1 | ||||||||||||
Operating
expenses
|
377.2 | 111.3 | (13.0 | ) | B | 472.3 | |||||||||
(3.2 | ) | C | |||||||||||||
Maintenance
|
122.5 | 31.3 | 153.8 | ||||||||||||
Depreciation
and amortization
|
235.0 | 38.5 | (0.8 | ) | D | 272.7 | |||||||||
General
taxes
|
128.1 | 11.3 | 139.4 | ||||||||||||
Other
|
12.0 | 4.0 | 16.0 | ||||||||||||
Total
|
1,395.1 | 359.1 | (17.0 | ) | 1,737.2 | ||||||||||
Operating
income (loss)
|
275.0 | (15.6 | ) | 17.0 | 276.4 | ||||||||||
Non-operating
income (expense)
|
21.1 | 5.6 | 26.7 | ||||||||||||
Interest
charges
|
(111.3 | ) | (53.2 | ) | 32.4 | E | (132.1 | ) | |||||||
Income
(loss) from continuing operations before
|
|||||||||||||||
income
taxes and loss from equity investments
|
184.8 | (63.2 | ) | 49.4 | 171.0 | ||||||||||
Income
tax (expense) benefit
|
(63.8 | ) | 13.2 | 12.8 | F | (48.4 | ) | ||||||||
(10.6 | ) | G | |||||||||||||
Minority
interest in subsidiaries
|
(0.2 | ) | - | (0.2 | ) | ||||||||||
Loss
from equity investments, net of income taxes
|
(1.3 | ) | - | (1.3 | ) | ||||||||||
Income
(loss) from continuing operations
|
119.5 | (50.0 | ) | 51.6 | 121.1 | ||||||||||
Preferred
stock dividend requirements
|
1.6 | - | 1.6 | ||||||||||||
Income
(loss) from continuing operations
|
|||||||||||||||
available
for common shareholders
|
$
|
117.9 |
$
|
(50.0 | ) |
$
|
51.6 |
$
|
119.5 | ||||||
Average
number of basic common shares outstanding
|
101.1 | 101.1 | |||||||||||||
Average
number of diluted common shares outstanding
|
101.2 | 101.2 | |||||||||||||
Basic
and diluted earnings from continuing operations
|
|||||||||||||||
per
common share
|
$
|
1.16 |
$
|
1.18 | |||||||||||
The
accompanying Notes to Unaudited Pro Forma Condensed Combined Statement of
Income are
|
|||||||||||||||
an
integral part of these
statements.
|
1.
|
Basis of Presentation
|
2.
|
Synergies
|
3.
|
Reclassifications
|
4.
|
Pro Forma Adjustments
|