Kansas | 1-3523 | 48-0290150 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) | ||
818 South Kansas Avenue, Topeka, Kansas | 66612 | (785) 575-6300 | ||
(Address of principal executive offices) | (Zip Code) | (Registrant's telephone number, including area code) |
WESTAR ENERGY, INC. | ||||||
Date: | August 7, 2012 | By: | /s/ Larry D. Irick | |||
Name: | Larry D. Irick | |||||
Title: | Vice President, General Counsel and Corporate Secretary |
Exhibit Number | Description of Exhibit | |
Exhibit 99.1 | Press Release dated August 7, 2012 | |
Exhibit 99.2 | 2012 Second Quarter Earnings Package |
Media contact: | |
Gina Penzig, | |
director, corporate communications | |
Phone: 785.575.8089 | |
gina.penzig@WestarEnergy.com | |
Investor contact: | |
Bruce Burns, | |
director, investor relations | |
Phone: 785.575.8227 | |
bruce.burns@WestarEnergy.com |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | ||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||||||
Net income attributable to common stock | $ | 61.4 | $ | 43.9 | $ | 17.5 | $ | 88.6 | $ | 75.2 | $ | 13.4 | |||||||||||
Less adjustment for: | |||||||||||||||||||||||
Legal costs related to legal settlements (a) | — | (3.4 | ) | 3.4 | — | (4.4 | ) | 4.4 | |||||||||||||||
Ongoing (non-GAAP) net income | $ | 61.4 | $ | 47.3 | $ | 14.1 | $ | 88.6 | $ | 79.6 | $ | 9.0 | |||||||||||
Basic earnings per share | $ | 0.48 | $ | 0.38 | $ | 0.10 | $ | 0.70 | $ | 0.66 | $ | 0.04 | |||||||||||
Less adjustment for: | |||||||||||||||||||||||
Legal costs related to legal settlements (a) | — | (0.03 | ) | 0.03 | — | (0.04 | ) | 0.04 | |||||||||||||||
Ongoing (non-GAAP) earnings per share | $ | 0.48 | $ | 0.41 | $ | 0.07 | $ | 0.70 | $ | 0.70 | $ | — | |||||||||||
(a) Adjusted for income tax expense |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2012 | 2011 | Change | % Change | 2012 | 2011 | Change | % Change | ||||||||||||||||||||||
(In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 176,893 | $ | 157,120 | $ | 19,773 | 12.6 | $ | 315,311 | $ | 310,028 | $ | 5,283 | 1.7 | |||||||||||||||
Commercial | 170,132 | 153,554 | 16,578 | 10.8 | 299,782 | 282,382 | 17,400 | 6.2 | |||||||||||||||||||||
Industrial | 95,960 | 91,245 | 4,715 | 5.2 | 181,380 | 170,441 | 10,939 | 6.4 | |||||||||||||||||||||
Other retail | (2,363 | ) | (2,440 | ) | 77 | 3.2 | (5,281 | ) | (5,455 | ) | 174 | 3.2 | |||||||||||||||||
Total Retail Revenues | 440,622 | 399,479 | 41,143 | 10.3 | 791,192 | 757,396 | 33,796 | 4.5 | |||||||||||||||||||||
Wholesale | 68,971 | 77,515 | (8,544 | ) | (11.0 | ) | 140,183 | 156,109 | (15,926 | ) | (10.2 | ) | |||||||||||||||||
Transmission | 49,380 | 39,160 | 10,220 | 26.1 | 95,343 | 76,336 | 19,007 | 24.9 | |||||||||||||||||||||
Other | 7,289 | 8,738 | (1,449 | ) | (16.6 | ) | 15,222 | 16,770 | (1,548 | ) | (9.2 | ) | |||||||||||||||||
Total Revenues | 566,262 | 524,892 | 41,370 | 7.9 | 1,041,940 | 1,006,611 | 35,329 | 3.5 | |||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 147,680 | 152,973 | (5,293 | ) | (3.5 | ) | 275,334 | 287,157 | (11,823 | ) | (4.1 | ) | |||||||||||||||||
Operating and maintenance | 156,470 | 137,254 | 19,216 | 14.0 | 312,514 | 274,606 | 37,908 | 13.8 | |||||||||||||||||||||
Depreciation and amortization | 66,299 | 71,089 | (4,790 | ) | (6.7 | ) | 139,579 | 141,348 | (1,769 | ) | (1.3 | ) | |||||||||||||||||
Selling, general and administrative | 62,711 | 55,970 | 6,741 | 12.0 | 110,046 | 104,734 | 5,312 | 5.1 | |||||||||||||||||||||
Total Operating Expenses | 433,160 | 417,286 | 15,874 | 3.8 | 837,473 | 807,845 | 29,628 | 3.7 | |||||||||||||||||||||
INCOME FROM OPERATIONS | 133,102 | 107,606 | 25,496 | 23.7 | 204,467 | 198,766 | 5,701 | 2.9 | |||||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment (losses) earnings | (598 | ) | 1,374 | (1,972 | ) | (143.5 | ) | 3,727 | 3,342 | 385 | 11.5 | ||||||||||||||||||
Other income | 7,537 | 2,557 | 4,980 | 194.8 | 21,127 | 4,806 | 16,321 | 339.6 | |||||||||||||||||||||
Other expense | (2,416 | ) | (3,113 | ) | 697 | 22.4 | (7,969 | ) | (8,482 | ) | 513 | 6.0 | |||||||||||||||||
Total Other Income | 4,523 | 818 | 3,705 | 452.9 | 16,885 | (334 | ) | 17,219 | nm | ||||||||||||||||||||
Interest expense | 44,823 | 43,300 | 1,523 | 3.5 | 86,869 | 86,838 | 31 | nm | |||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 92,802 | 65,124 | 27,678 | 42.5 | 134,483 | 111,594 | 22,889 | 20.5 | |||||||||||||||||||||
Income tax expense | 28,340 | 19,599 | 8,741 | 44.6 | 40,783 | 33,112 | 7,671 | 23.2 | |||||||||||||||||||||
NET INCOME | 64,462 | 45,525 | 18,937 | 41.6 | 93,700 | 78,482 | 15,218 | 19.4 | |||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 1,728 | 1,396 | 332 | 23.8 | 3,442 | 2,770 | 672 | 24.3 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 62,734 | 44,129 | 18,605 | 42.2 | 90,258 | 75,712 | 14,546 | 19.2 | |||||||||||||||||||||
Preferred dividends | 1,373 | 242 | 1,131 | 467.4 | 1,616 | 485 | 1,131 | 233.2 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 61,361 | $ | 43,887 | $ | 17,474 | 39.8 | $ | 88,642 | $ | 75,227 | $ | 13,415 | 17.8 | |||||||||||||||
Earnings per common share, basic | $ | 0.48 | $ | 0.38 | $ | 0.10 | 26.3 | $ | 0.70 | $ | 0.66 | $ | 0.04 | 6.1 | |||||||||||||||
Average equivalent common shares outstanding | 126,637 | 114,908 | 11,729 | 10.2 | 126,566 | 114,397 | 12,169 | 10.6 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.33 | $ | 0.32 | $ | 0.01 | 3.1 | $ | 0.66 | $ | 0.64 | $ | 0.02 | 3.1 | |||||||||||||||
Effective income tax rate | 30.54 | % | 30.09 | % | 30.33 | % | 29.67 | % | |||||||||||||||||||||
nm - not meaningful |
Three Months Ended June 30, | ||||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 176,893 | $ | 157,120 | $ | 19,773 | 12.6 | |||||||
Commercial | 170,132 | 153,554 | 16,578 | 10.8 | ||||||||||
Industrial | 95,960 | 91,245 | 4,715 | 5.2 | ||||||||||
Other retail | (2,363 | ) | (2,440 | ) | 77 | 3.2 | ||||||||
Total Retail Revenues | 440,622 | 399,479 | 41,143 | 10.3 | ||||||||||
Wholesale | 68,971 | 77,515 | (8,544 | ) | (11.0 | ) | ||||||||
Transmission | 49,380 | 39,160 | 10,220 | 26.1 | ||||||||||
Other | 7,289 | 8,738 | (1,449 | ) | (16.6 | ) | ||||||||
Total Revenues | 566,262 | 524,892 | 41,370 | 7.9 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 147,680 | 152,973 | (5,293 | ) | (3.5 | ) | ||||||||
Operating and maintenance | 156,470 | 137,254 | 19,216 | 14.0 | ||||||||||
Depreciation and amortization | 66,299 | 71,089 | (4,790 | ) | (6.7 | ) | ||||||||
Selling, general and administrative | 62,711 | 55,970 | 6,741 | 12.0 | ||||||||||
Total Operating Expenses | 433,160 | 417,286 | 15,874 | 3.8 | ||||||||||
INCOME FROM OPERATIONS | 133,102 | 107,606 | 25,496 | 23.7 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment (losses) earnings | (598 | ) | 1,374 | (1,972 | ) | (143.5 | ) | |||||||
Other income | 7,537 | 2,557 | 4,980 | 194.8 | ||||||||||
Other expense | (2,416 | ) | (3,113 | ) | 697 | 22.4 | ||||||||
Total Other Income | 4,523 | 818 | 3,705 | 452.9 | ||||||||||
Interest expense | 44,823 | 43,300 | 1,523 | 3.5 | ||||||||||
INCOME BEFORE INCOME TAXES | 92,802 | 65,124 | 27,678 | 42.5 | ||||||||||
Income tax expense | 28,340 | 19,599 | 8,741 | 44.6 | ||||||||||
NET INCOME | 64,462 | 45,525 | 18,937 | 41.6 | ||||||||||
Less: Net income attributable to noncontrolling interests | 1,728 | 1,396 | 332 | 23.8 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 62,734 | 44,129 | 18,605 | 42.2 | ||||||||||
Preferred dividends | 1,373 | 242 | 1,131 | 467.4 | ||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 61,361 | $ | 43,887 | $ | 17,474 | 39.8 | |||||||
Earnings per common share, basic | $ | 0.48 | $ | 0.38 | $ | 0.10 | 26.3 | |||||||
Average equivalent common shares outstanding | 126,637 | 114,908 | 11,729 | 10.2 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.33 | $ | 0.32 | $ | 0.01 | 3.1 | |||||||
Effective income tax rate | 30.54 | % | 30.09 | % | ||||||||||
Six Months Ended June 30, | ||||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 315,311 | $ | 310,028 | $ | 5,283 | 1.7 | |||||||
Commercial | 299,782 | 282,382 | 17,400 | 6.2 | ||||||||||
Industrial | 181,380 | 170,441 | 10,939 | 6.4 | ||||||||||
Other retail | (5,281 | ) | (5,455 | ) | 174 | 3.2 | ||||||||
Total Retail Revenues | 791,192 | 757,396 | 33,796 | 4.5 | ||||||||||
Wholesale | 140,183 | 156,109 | (15,926 | ) | (10.2 | ) | ||||||||
Transmission | 95,343 | 76,336 | 19,007 | 24.9 | ||||||||||
Other | 15,222 | 16,770 | (1,548 | ) | (9.2 | ) | ||||||||
Total Revenues | 1,041,940 | 1,006,611 | 35,329 | 3.5 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 275,334 | 287,157 | (11,823 | ) | (4.1 | ) | ||||||||
Operating and maintenance | 312,514 | 274,606 | 37,908 | 13.8 | ||||||||||
Depreciation and amortization | 139,579 | 141,348 | (1,769 | ) | (1.3 | ) | ||||||||
Selling, general and administrative | 110,046 | 104,734 | 5,312 | 5.1 | ||||||||||
Total Operating Expenses | 837,473 | 807,845 | 29,628 | 3.7 | ||||||||||
INCOME FROM OPERATIONS | 204,467 | 198,766 | 5,701 | 2.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 3,727 | 3,342 | 385 | 11.5 | ||||||||||
Other income | 21,127 | 4,806 | 16,321 | 339.6 | ||||||||||
Other expense | (7,969 | ) | (8,482 | ) | 513 | 6.0 | ||||||||
Total Other Income (Expense) | 16,885 | (334 | ) | 17,219 | nm | |||||||||
Interest expense | 86,869 | 86,838 | 31 | nm | ||||||||||
INCOME BEFORE INCOME TAXES | 134,483 | 111,594 | 22,889 | 20.5 | ||||||||||
Income tax expense | 40,783 | 33,112 | 7,671 | 23.2 | ||||||||||
NET INCOME | 93,700 | 78,482 | 15,218 | 19.4 | ||||||||||
Less: Net income attributable to noncontrolling interests | 3,442 | 2,770 | 672 | 24.3 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY | 90,258 | 75,712 | 14,546 | 19.2 | ||||||||||
Preferred dividends | 1,616 | 485 | 1,131 | 233.2 | ||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 88,642 | $ | 75,227 | $ | 13,415 | 17.8 | |||||||
Earnings per common share, basic | $ | 0.70 | $ | 0.66 | $ | 0.04 | 6.1 | |||||||
Average equivalent common shares outstanding | 126,566 | 114,397 | 12,169 | 10.6 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.66 | $ | 0.64 | $ | 0.02 | 3.1 | |||||||
Effective income tax rate | 30.33 | % | 29.67 | % | ||||||||||
June 30, 2012 | December 31, 2011 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 6,654 | $ | 3,539 | |||
Restricted cash | 22,567 | — | |||||
Accounts receivable, net of allowance for doubtful accounts of $4,919 and $7,384, respectively | 277,488 | 226,428 | |||||
Fuel inventory and supplies | 256,316 | 229,118 | |||||
Energy marketing contracts | 5,981 | 8,180 | |||||
Taxes receivable | — | 5,334 | |||||
Deferred tax assets | — | 394 | |||||
Prepaid expenses | 14,883 | 13,078 | |||||
Regulatory assets | 111,374 | 123,818 | |||||
Other | 21,022 | 23,696 | |||||
Total Current Assets | 716,285 | 633,585 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 6,724,590 | 6,411,922 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 327,734 | 333,494 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 909,488 | 922,272 | |||||
Nuclear decommissioning trust | 140,741 | 130,270 | |||||
Other | 223,983 | 251,308 | |||||
Total Other Assets | 1,274,212 | 1,303,850 | |||||
TOTAL ASSETS | $ | 9,042,821 | $ | 8,682,851 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entities | $ | 45,853 | $ | 28,114 | |||
Short-term debt | 348,407 | 286,300 | |||||
Accounts payable | 151,227 | 187,428 | |||||
Accrued taxes | 63,102 | 52,451 | |||||
Energy marketing contracts | 4,414 | 6,353 | |||||
Accrued interest | 50,440 | 77,437 | |||||
Regulatory liabilities | 44,592 | 40,857 | |||||
Other | 142,759 | 148,347 | |||||
Total Current Liabilities | 850,794 | 827,287 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 2,818,966 | 2,491,109 | |||||
Long-term debt of variable interest entities, net | 223,506 | 249,283 | |||||
Deferred income taxes | 1,138,708 | 1,110,463 | |||||
Unamortized investment tax credits | 161,389 | 164,175 | |||||
Regulatory liabilities | 292,535 | 230,530 | |||||
Accrued employee benefits | 546,793 | 592,617 | |||||
Asset retirement obligations | 146,541 | 142,508 | |||||
Other | 69,475 | 74,138 | |||||
Total Long-Term Liabilities | 5,397,913 | 5,054,823 | |||||
COMMITMENTS AND CONTINGENCIES (See Notes 8 and 9) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Cumulative preferred stock, par value $100 per share; authorized 600,000 shares; issued and outstanding zero shares and 214,363 shares, respectively | — | 21,436 | |||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 126,223,848 shares and 125,698,396 shares, respectively | 631,119 | 628,492 | |||||
Paid-in capital | 1,646,991 | 1,639,503 | |||||
Retained earnings | 505,720 | 501,216 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 2,783,830 | 2,790,647 | |||||
Noncontrolling Interests | 10,284 | 10,094 | |||||
Total Equity | 2,794,114 | 2,800,741 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,042,821 | $ | 8,682,851 |
Six Months Ended June 30, | |||||||
2012 | 2011 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 93,700 | $ | 78,482 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 139,579 | 141,348 | |||||
Amortization of nuclear fuel | 9,026 | 5,913 | |||||
Amortization of deferred regulatory gain from sale leaseback | (2,748 | ) | (2,748 | ) | |||
Amortization of corporate-owned life insurance | 10,921 | 12,041 | |||||
Non-cash compensation | 3,738 | 4,889 | |||||
Net changes in energy marketing assets and liabilities | (425 | ) | 417 | ||||
Net deferred income taxes and credits | 33,586 | 26,645 | |||||
Stock-based compensation excess tax benefits | (1,498 | ) | (727 | ) | |||
Allowance for equity funds used during construction | (6,778 | ) | (3,421 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (51,055 | ) | (44,249 | ) | |||
Fuel inventory and supplies | (26,830 | ) | (16,682 | ) | |||
Prepaid expenses and other | 15,255 | (28,608 | ) | ||||
Accounts payable | (8,741 | ) | 17,013 | ||||
Accrued taxes | 16,276 | 10,173 | |||||
Other current liabilities | (59,356 | ) | (85,444 | ) | |||
Changes in other assets | (40,100 | ) | (13,673 | ) | |||
Changes in other liabilities | (21,371 | ) | (29,922 | ) | |||
Cash Flows from Operating Activities | 103,179 | 71,447 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (417,617 | ) | (345,550 | ) | |||
Purchase of securities within trusts | (16,817 | ) | (34,560 | ) | |||
Sale of securities within trusts | 18,040 | 33,821 | |||||
Proceeds from trust | 1,183 | — | |||||
Investment in corporate-owned life insurance | (18,167 | ) | (18,845 | ) | |||
Proceeds from investment in corporate-owned life insurance | 16,330 | 744 | |||||
Proceeds from federal grant | 3,289 | 3,746 | |||||
Investment in affiliated company | (4,505 | ) | (909 | ) | |||
Investment in non-utility investments | (302 | ) | — | ||||
Other investing activities | (1,224 | ) | 2,354 | ||||
Cash Flows used in Investing Activities | (419,790 | ) | (359,199 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 62,107 | 242,091 | |||||
Proceeds from long-term debt | 541,504 | — | |||||
Retirements of long-term debt | (220,563 | ) | (191 | ) | |||
Retirements of long-term debt of variable interest entities | (7,736 | ) | (10,903 | ) | |||
Repayment of capital leases | (1,287 | ) | (931 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 63,287 | 64,875 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (18,252 | ) | (3,020 | ) | |||
Stock-based compensation excess tax benefits | 1,498 | 727 | |||||
Preferred stock redemption | (22,567 | ) | — | ||||
Issuance of common stock | 3,697 | 69,220 | |||||
Distributions to shareholders of noncontrolling interests | (3,252 | ) | (1,916 | ) | |||
Cash dividends paid | (78,710 | ) | (67,846 | ) | |||
Cash Flows from Financing Activities | 319,726 | 292,106 | |||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 3,115 | 4,354 | |||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,539 | 928 | |||||
End of period | $ | 6,654 | $ | 5,282 |
Earnings Variances | |||||||||||||
Change | |||||||||||||
($ per share) | (Dollars in Thousands) | ||||||||||||
2011 earnings attributable to common stock | $ | 0.38 | $ | 43,887 | |||||||||
Favorable/(Unfavorable) | |||||||||||||
Retail | 41,143 | A | |||||||||||
Wholesale | (8,544 | ) | B | ||||||||||
Transmission | 10,220 | ||||||||||||
Other revenues | (1,449 | ) | |||||||||||
Fuel and purchased power | 5,293 | C | |||||||||||
SPP network transmission costs | (9,580 | ) | |||||||||||
Gross Margin | 37,083 | ||||||||||||
Operating and maintenance w/o SPP NITS | (9,636 | ) | D | ||||||||||
Depreciation and amortization | 4,790 | E | |||||||||||
Selling, general and administrative | (6,741 | ) | F | ||||||||||
Other income (expense) | 3,705 | G | |||||||||||
Interest expense | (1,523 | ) | |||||||||||
Income tax expense | (8,741 | ) | |||||||||||
Net income attributable to noncontrolling interests | (332 | ) | |||||||||||
Preferred dividends | (1,131 | ) | |||||||||||
Change in shares outstanding | (0.05 | ) | |||||||||||
2012 earnings attributable to common stock | $ | 0.48 | $ | 61,361 | |||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | |||||||||||||
A | Due principally to increased average retail prices; MWh sales increased 3% (see page 7 for changes by customer class) | ||||||||||||
B | Due primarily to decreased demand; MWh sales decreased 10% (see page 7 for changes by customer class) | ||||||||||||
C | Due to decreased cost of natural gas consumed and reduced MWhs generated | ||||||||||||
D | Due principally to: increased tree trimming expense -- ($3.1M); increased property tax expense (this is largely offset in revenues through property tax surcharge) -- ($2.9M); increased O&M expense at steam powered plants -- ($2.4M) | ||||||||||||
E | Due primarily to reduced depreciation rates to reflect changes in the estimated useful lives of some of our depreciable assets | ||||||||||||
F | Due primarily to higher pension and other employee benefit costs -- ($11.1M); lower legal costs related to arbitration of legal claim in 2011 -- $6.2M | ||||||||||||
G | Due primarily to COLI proceeds -- $3.4M |
Earnings Variances | |||||||||||||
Change | |||||||||||||
($ per share) | (Dollars in Thousands) | ||||||||||||
2011 earnings attributable to common stock | $ | 0.66 | $ | 75,227 | |||||||||
Favorable/(Unfavorable) | |||||||||||||
Retail | 33,796 | A | |||||||||||
Wholesale | (15,926 | ) | B | ||||||||||
Transmission | 19,007 | ||||||||||||
Other revenues | (1,548 | ) | |||||||||||
Fuel and purchased power | 11,823 | C | |||||||||||
SPP network transmission costs | (16,891 | ) | |||||||||||
Gross Margin | 30,261 | ||||||||||||
Operating and maintenance w/o SPP NITS | (21,017 | ) | D | ||||||||||
Depreciation and amortization | 1,769 | ||||||||||||
Selling, general and administrative | (5,312 | ) | E | ||||||||||
Other income (expense) | 17,219 | F | |||||||||||
Interest expense | (31 | ) | |||||||||||
Income tax expense | (7,671 | ) | |||||||||||
Net income attributable to noncontrolling interests | (672 | ) | |||||||||||
Preferred dividends | (1,131 | ) | |||||||||||
Change in shares outstanding | (0.08 | ) | |||||||||||
2012 earnings attributable to common stock | $ | 0.70 | $ | 88,642 | |||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | |||||||||||||
A | Due to increased average retail prices (see page 8 for changes by customer class) | ||||||||||||
B | Due to decreased demand; MWh sales decreased 11% (see page 8 for changes by customer class) | ||||||||||||
C | Due principally to decreased MWhs generated | ||||||||||||
D | Due principally to: higher costs at Wolf Creek -- ($9.4M); increased property tax expense (this is largely offset in revenues through property tax surcharge) -- ($5.3M); increased tree trimming expense -- ($4.2M) | ||||||||||||
E | Due primarily to higher pension and other employee benefit costs -- ($11.9M); lower legal costs related to arbitration claim in 2011 -- $7.9M | ||||||||||||
F | Due primarily to COLI proceeds -- $12.6M; increased equity AFUDC related to construction activity -- $3.4M |
Supplemental Data | Three Months Ended June 30, | |||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 176,893 | $ | 157,120 | $ | 19,773 | 12.6 | |||||||
Commercial | 170,132 | 153,554 | 16,578 | 10.8 | ||||||||||
Industrial | 95,960 | 91,245 | 4,715 | 5.2 | ||||||||||
Other retail | 3,068 | 3,094 | (26 | ) | (0.8 | ) | ||||||||
Provision for rate refunds | (5,431 | ) | (5,534 | ) | 103 | 1.9 | ||||||||
Total Retail Revenues | 440,622 | 399,479 | 41,143 | 10.3 | ||||||||||
Tariff-based wholesale | 58,793 | 64,709 | (5,916 | ) | (9.1 | ) | ||||||||
Market-based wholesale | 10,178 | 12,806 | (2,628 | ) | (20.5 | ) | ||||||||
Transmission | 49,380 | 39,160 | 10,220 | 26.1 | ||||||||||
Other | 7,289 | 8,738 | (1,449 | ) | (16.6 | ) | ||||||||
Total Revenues | $ | 566,262 | $ | 524,892 | $ | 41,370 | 7.9 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,629 | 1,549 | 80 | 5.2 | ||||||||||
Commercial | 1,977 | 1,890 | 87 | 4.6 | ||||||||||
Industrial | 1,418 | 1,438 | (20 | ) | (1.4 | ) | ||||||||
Other retail | 22 | 22 | — | — | ||||||||||
Total Retail | 5,046 | 4,899 | 147 | 3.0 | ||||||||||
Tariff-based wholesale | 1,241 | 1,381 | (140 | ) | (10.1 | ) | ||||||||
Market-based wholesale | 363 | 395 | (32 | ) | (8.1 | ) | ||||||||
Total wholesale | 1,604 | 1,776 | (172 | ) | (9.7 | ) | ||||||||
Total Electricity Sales | 6,650 | 6,675 | (25 | ) | (0.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 87.32 | $ | 81.54 | $ | 5.78 | 7.1 | |||||||
Tariff-based wholesale | $ | 47.38 | $ | 46.86 | $ | 0.52 | 1.1 | |||||||
Market-based wholesale | $ | 28.04 | $ | 32.42 | $ | (4.38 | ) | (13.5 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 113,744 | $ | 139,765 | $ | (26,021 | ) | (18.6 | ) | |||||
Purchased power | 23,713 | 27,613 | (3,900 | ) | (14.1 | ) | ||||||||
Subtotal | 137,457 | 167,378 | (29,921 | ) | (17.9 | ) | ||||||||
RECA recovery and other | 10,223 | (14,405 | ) | 24,628 | 171.0 | |||||||||
Total fuel and purchased power expense | $ | 147,680 | $ | 152,973 | $ | (5,293 | ) | (3.5 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas/oil | 687 | 610 | 77 | 12.6 | ||||||||||
Coal | 4,049 | 5,523 | (1,474 | ) | (26.7 | ) | ||||||||
Nuclear | 1,228 | (11 | ) | 1,239 | nm | |||||||||
Wind | 123 | 130 | (7 | ) | (5.4 | ) | ||||||||
Subtotal electricity generated | 6,087 | 6,252 | (165 | ) | (2.6 | ) | ||||||||
Purchased | 969 | 834 | 135 | 16.2 | ||||||||||
Total Electricity Supply | 7,056 | 7,086 | (30 | ) | (0.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.69 | $ | 22.36 | $ | (3.67 | ) | (16.4 | ) | |||||
Average cost of purchased power | $ | 24.47 | $ | 33.11 | $ | (8.64 | ) | (26.1 | ) | |||||
Average cost of fuel and purchased power | $ | 19.48 | $ | 23.62 | $ | (4.14 | ) | (17.5 | ) | |||||
Degree Days | 2011/ | |||||||||||||
2012 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 745 | 623 | 122 | 19.6 | ||||||||||
Actual compared to 20 year average | 745 | 457 | 288 | 63.0 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 180 | 364 | (184 | ) | (50.5 | ) | ||||||||
Actual compared to 20 year average | 180 | 385 | (205 | ) | (53.2 | ) | ||||||||
nm - not meaningful |
Supplemental Data | Six Months Ended June 30, | |||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 315,311 | $ | 310,028 | $ | 5,283 | 1.7 | |||||||
Commercial | 299,782 | 282,382 | 17,400 | 6.2 | ||||||||||
Industrial | 181,380 | 170,441 | 10,939 | 6.4 | ||||||||||
Other retail | 6,124 | 6,111 | 13 | 0.2 | ||||||||||
Provision for rate refunds | (11,405 | ) | (11,566 | ) | 161 | 1.4 | ||||||||
Total Retail Revenues | 791,192 | 757,396 | 33,796 | 4.5 | ||||||||||
Tariff-based wholesale | 121,325 | 124,847 | (3,522 | ) | (2.8 | ) | ||||||||
Market-based wholesale | 18,858 | 31,262 | (12,404 | ) | (39.7 | ) | ||||||||
Transmission | 95,343 | 76,336 | 19,007 | 24.9 | ||||||||||
Other | 15,222 | 16,770 | (1,548 | ) | (9.2 | ) | ||||||||
Total Revenues | $ | 1,041,940 | $ | 1,006,611 | $ | 35,329 | 3.5 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 3,044 | 3,207 | (163 | ) | (5.1 | ) | ||||||||
Commercial | 3,626 | 3,594 | 32 | 0.9 | ||||||||||
Industrial | 2,779 | 2,776 | 3 | 0.1 | ||||||||||
Other retail | 42 | 43 | (1 | ) | (2.3 | ) | ||||||||
Total Retail | 9,491 | 9,620 | (129 | ) | (1.3 | ) | ||||||||
Tariff-based wholesale | 2,590 | 2,758 | (168 | ) | (6.1 | ) | ||||||||
Market-based wholesale | 708 | 929 | (221 | ) | (23.8 | ) | ||||||||
Total wholesale | 3,298 | 3,687 | (389 | ) | (10.6 | ) | ||||||||
Total Electricity Sales | 12,789 | 13,307 | (518 | ) | (3.9 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 83.36 | $ | 78.73 | $ | 4.63 | 5.9 | |||||||
Tariff-based wholesale | $ | 46.84 | $ | 45.27 | $ | 1.57 | 3.5 | |||||||
Market-based wholesale | $ | 26.64 | $ | 33.65 | $ | (7.01 | ) | (20.8 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 213,380 | $ | 254,301 | $ | (40,921 | ) | (16.1 | ) | |||||
Purchased power | 61,124 | 48,449 | 12,675 | 26.2 | ||||||||||
Subtotal | 274,504 | 302,750 | (28,246 | ) | (9.3 | ) | ||||||||
RECA recovery and other | 830 | (15,593 | ) | 16,423 | 105.3 | |||||||||
Total fuel and purchased power expense | $ | 275,334 | $ | 287,157 | $ | (11,823 | ) | (4.1 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas/oil | 1,140 | 942 | 198 | 21.0 | ||||||||||
Coal | 8,178 | 10,382 | (2,204 | ) | (21.2 | ) | ||||||||
Nuclear | 1,430 | 1,013 | 417 | 41.2 | ||||||||||
Wind | 248 | 246 | 2 | 0.8 | ||||||||||
Subtotal electricity generated | 10,996 | 12,583 | (1,587 | ) | (12.6 | ) | ||||||||
Purchased | 2,540 | 1,432 | 1,108 | 77.4 | ||||||||||
Total Electricity Supply | 13,536 | 14,015 | (479 | ) | (3.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 19.41 | $ | 20.21 | $ | (0.80 | ) | (4.0 | ) | |||||
Average cost of purchased power | $ | 24.06 | $ | 33.83 | $ | (9.77 | ) | (28.9 | ) | |||||
Average cost of fuel and purchased power | $ | 20.28 | $ | 21.60 | $ | (1.32 | ) | (6.1 | ) | |||||
Degree Days | 2011/ | |||||||||||||
2012 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 790 | 636 | 154 | 24.2 | ||||||||||
Actual compared to 20 year average | 790 | 460 | 330 | 71.7 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,005 | 3,056 | (1,051 | ) | (34.4 | ) | ||||||||
Actual compared to 20 year average | 2,005 | 2,824 | (819 | ) | (29.0 | ) |
Capitalization | ||||||||||||||
June 30, 2012 | December 31, 2011 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt of VIEs | $ | 45,853 | $ | 28,114 | ||||||||||
Long-term debt, net | 2,818,966 | 2,491,109 | ||||||||||||
Long-term debt of variable interest entities, net | 223,506 | 249,283 | ||||||||||||
Total debt | 3,088,325 | 52.5 | % | 2,768,506 | 49.7 | % | ||||||||
Preferred | — | — | % | 21,436 | 0.4 | % | ||||||||
Common equity | 2,783,830 | 47.3 | % | 2,769,211 | 49.7 | % | ||||||||
Noncontrolling interests | 10,284 | 0.2 | % | 10,094 | 0.2 | % | ||||||||
Total capitalization | $ | 5,882,439 | 100.0 | % | $ | 5,569,247 | 100.0 | % | ||||||
GAAP Book value per share | $ | 22.05 | $ | 22.03 | ||||||||||
Period end shares outstanding (in thousands) | 126,224 | 125,698 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | June 30, 2012 | December 31, 2011 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
6.00% Series due July 2014 | 95709TAA8 | $ | 250,000 | $ | 250,000 | |||||||||
5.15% Series due January 2017 | 95709TAB6 | 125,000 | 125,000 | |||||||||||
5.95% Series due January 2035 | 95709TAC4 | 125,000 | 125,000 | |||||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
5.875% Series due July 2036 | 95709TAE0 | 150,000 | 150,000 | |||||||||||
6.10% Series due May 2047 | 95709T704 | — | 150,000 | |||||||||||
8.625% Series due December 2018 | 95709TAG5 | 300,000 | 300,000 | |||||||||||
4.125% Series due December 2042 | 95709TAH3 | 550,000 | — | |||||||||||
1,750,000 | 1,350,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
Variable series due April 2032 (Wamego) | 933623BN9 | 30,500 | 30,500 | |||||||||||
Variable series due April 2032 (St Marys) | 792609AF6 | 45,000 | 45,000 | |||||||||||
5.0% Series due February 2033 (Wamego) | 933623BQ2 | — | 57,245 | |||||||||||
75,500 | 132,745 | |||||||||||||
Total Westar Energy | 1,825,500 | 1,482,745 | ||||||||||||
KGE | ||||||||||||||
First mortgage bond series: | ||||||||||||||
6.53% Series due December 2037 | 485260BJ1 | 175,000 | 175,000 | |||||||||||
6.15% Series due May 2023 | 485260B@1 | 50,000 | 50,000 | |||||||||||
6.64%Series due May 2038 | 485260B#9 | 100,000 | 100,000 | |||||||||||
6.70%Series due June 2019 | U24448AB5 | 300,000 | 300,000 | |||||||||||
625,000 | 625,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
5.3% Series due June 2031 | 121825BW2 | 108,600 | 108,600 | |||||||||||
5.3% Series due June 2031 | 933623BR0 | 18,900 | 18,900 | |||||||||||
4.85% Series due June 2031 | 121825CB7 | 50,000 | 50,000 | |||||||||||
5.10% Series due March 2023 | 502828AH9 | — | 13,318 | |||||||||||
Variable rate series due April 2027 (LaCygne) | 502828AJ5 | 21,940 | 21,940 | |||||||||||
Variable rate series due April 2032 (St Marys) | 792609AE9 | 14,500 | 14,500 | |||||||||||
Variable rate series due April 2032 (Wamego) | 933623BM1 | 10,000 | 10,000 | |||||||||||
5.6% Series due June 2031 | 121825CD3 | 50,000 | 50,000 | |||||||||||
6.0% Series due June 2031 | 121825CE1 | 50,000 | 50,000 | |||||||||||
5.0% Series due June 2031 | 121825CF8 | 50,000 | 50,000 | |||||||||||
373,940 | 387,258 | |||||||||||||
Total KGE | 998,940 | 1,012,258 | ||||||||||||
Total long-term debt | 2,824,440 | 2,495,003 | ||||||||||||
Unamortized debt discount | (5,474 | ) | (3,894 | ) | ||||||||||
Long-term debt due within one year | — | — | ||||||||||||
Total long-term debt, net | $ | 2,818,966 | $ | 2,491,109 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Residential | $ | 176,893 | $ | 157,120 | $ | 19,773 | $ | 315,311 | $ | 310,028 | $ | 5,283 | |||||||||||
Commercial | 170,132 | 153,554 | 16,578 | 299,782 | 282,382 | 17,400 | |||||||||||||||||
Industrial | 95,960 | 91,245 | 4,715 | 181,380 | 170,441 | 10,939 | |||||||||||||||||
Other retail | (2,363 | ) | (2,440 | ) | 77 | (5,281 | ) | (5,455 | ) | 174 | |||||||||||||
Total Retail Revenues | 440,622 | 399,479 | 41,143 | 791,192 | 757,396 | 33,796 | |||||||||||||||||
Wholesale | 68,971 | 77,515 | (8,544 | ) | 140,183 | 156,109 | (15,926 | ) | |||||||||||||||
Transmission | 49,380 | 39,160 | 10,220 | 95,343 | 76,336 | 19,007 | |||||||||||||||||
Other | 7,289 | 8,738 | (1,449 | ) | 15,222 | 16,770 | (1,548 | ) | |||||||||||||||
Total Revenues | 566,262 | 524,892 | 41,370 | 1,041,940 | 1,006,611 | 35,329 | |||||||||||||||||
Less: Fuel and purchased power expense | 147,680 | 152,973 | (5,293 | ) | 275,334 | 287,157 | (11,823 | ) | |||||||||||||||
SPP network transmission costs | 42,265 | 32,685 | 9,580 | 81,627 | 64,736 | 16,891 | |||||||||||||||||
Gross Margin | $ | 376,317 | $ | 339,234 | $ | 37,083 | $ | 684,979 | $ | 654,718 | $ | 30,261 | |||||||||||
Gross margin | $ | 376,317 | $ | 339,234 | $ | 37,083 | $ | 684,979 | $ | 654,718 | $ | 30,261 | |||||||||||
Add: SPP network transmission costs | 42,265 | 32,685 | 9,580 | 81,627 | 64,736 | 16,891 | |||||||||||||||||
Less: Operating and maintenance expense | 156,470 | 137,254 | 19,216 | 312,514 | 274,606 | 37,908 | |||||||||||||||||
Depreciation and amortization expense | 66,299 | 71,089 | (4,790 | ) | 139,579 | 141,348 | (1,769 | ) | |||||||||||||||
Selling, general and administrative expense | 62,711 | 55,970 | 6,741 | 110,046 | 104,734 | 5,312 | |||||||||||||||||
Income from operations | $ | 133,102 | $ | 107,606 | $ | 25,496 | $ | 204,467 | $ | 198,766 | $ | 5,701 | |||||||||||
Operating and maintenance expense | $ | 156,470 | $ | 137,254 | $ | 19,216 | $ | 312,514 | $ | 274,606 | $ | 37,908 | |||||||||||
Less: SPP Network transmission costs | 42,265 | 32,685 | 9,580 | 81,627 | 64,736 | 16,891 | |||||||||||||||||
Operating and maintenance expense w/o SPP NITS | $ | 114,205 | $ | 104,569 | $ | 9,636 | $ | 230,887 | $ | 209,870 | $ | 21,017 | |||||||||||