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 | 66,612 | |||
(Address of principal executive offices) | (Zip Code) |
WESTAR ENERGY, INC. | ||||||
Date: | February 28, 2013 | 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 February 28, 2013 | |
Exhibit 99.2 | 2012 Fourth Quarter and Year-End Earnings Package | |
Exhibit 99.3 | 2013 Earnings Guidance |
Media contact: | |
Erin La Row, | |
Senior communications rep. | |
Phone: 785.575.6060 | |
Erin.la.row@WestarEnergy.com | |
Investor contact: | |
Bruce Burns, | |
director, investor relations | |
Phone: 785.575.8227 | |
bruce.burns@WestarEnergy.com |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | ||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | ||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||||||
Net income attributable to common stock | $ | 45.6 | $ | 19.3 | $ | 26.3 | $ | 273.5 | $ | 229.3 | $ | 44.2 | |||||||||||
Less adjustments for: | |||||||||||||||||||||||
Reversal of accruals related to legal settlements (a) | — | — | — | — | 8.9 | (8.9 | ) | ||||||||||||||||
Gain on sale of non-utility investment | — | — | — | — | 7.2 | (7.2 | ) | ||||||||||||||||
Ongoing (non-GAAP) net income | $ | 45.6 | $ | 19.3 | $ | 26.3 | $ | 273.5 | $ | 213.2 | $ | 60.3 | |||||||||||
Basic earnings per share | $ | 0.36 | $ | 0.16 | $ | 0.20 | $ | 2.15 | $ | 1.95 | $ | 0.20 | |||||||||||
Less adjustment for: | |||||||||||||||||||||||
Reversal of accruals related to legal settlements (a) | — | — | — | — | 0.08 | (0.08 | ) | ||||||||||||||||
Gain on sale of non-utility investment | — | — | — | — | 0.06 | (0.06 | ) | ||||||||||||||||
Ongoing (non-GAAP) earnings per share | $ | 0.36 | $ | 0.16 | $ | 0.20 | $ | 2.15 | $ | 1.81 | $ | 0.34 | |||||||||||
(a) Adjusted for income taxes and legal expenses related to legal settlement |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | ||||||||||||||||||||||||||
2012 | 2011 | Change | % Change | 2012 | 2011 | Change | % Change | ||||||||||||||||||||
(In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||
Residential | $ | 148,494 | $ | 136,604 | $ | 11,890 | 8.7 | $ | 714,562 | $ | 693,388 | $ | 21,174 | 3.1 | |||||||||||||
Commercial | 146,839 | 134,175 | 12,664 | 9.4 | 640,654 | 604,626 | 36,028 | 6.0 | |||||||||||||||||||
Industrial | 90,873 | 79,379 | 11,494 | 14.5 | 368,909 | 347,881 | 21,028 | 6.0 | |||||||||||||||||||
Other retail | (6,970 | ) | (205 | ) | (6,765 | ) | nm | (5,845 | ) | (8,964 | ) | 3,119 | 34.8 | ||||||||||||||
Total Retail Revenues | 379,236 | 349,953 | 29,283 | 8.4 | 1,718,280 | 1,636,931 | 81,349 | 5.0 | |||||||||||||||||||
Wholesale | 87,387 | 89,752 | (2,365 | ) | (2.6) | 316,353 | 346,948 | (30,595 | ) | (8.8) | |||||||||||||||||
Transmission | 49,317 | 39,158 | 10,159 | 25.9 | 193,797 | 154,569 | 39,228 | 25.4 | |||||||||||||||||||
Other | 7,832 | 7,365 | 467 | 6.3 | 33,040 | 32,543 | 497 | 1.5 | |||||||||||||||||||
Total Revenues | 523,772 | 486,228 | 37,544 | 7.7 | 2,261,470 | 2,170,991 | 90,479 | 4.2 | |||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||
Fuel and purchased power | 137,150 | 144,096 | (6,946 | ) | (4.8) | 589,990 | 630,793 | (40,803 | ) | (6.5) | |||||||||||||||||
Operating and maintenance | 151,356 | 145,323 | 6,033 | 4.2 | 612,871 | 557,752 | 55,119 | 9.9 | |||||||||||||||||||
Depreciation and amortization | 65,823 | 71,771 | (5,948 | ) | (8.3) | 270,464 | 285,322 | (14,858 | ) | (5.2) | |||||||||||||||||
Selling, general and administrative | 61,668 | 52,463 | 9,205 | 17.5 | 226,012 | 184,695 | 41,317 | 22.4 | |||||||||||||||||||
Total Operating Expenses | 415,997 | 413,653 | 2,344 | 0.6 | 1,699,337 | 1,658,562 | 40,775 | 2.5 | |||||||||||||||||||
INCOME FROM OPERATIONS | 107,775 | 72,575 | 35,200 | 48.5 | 562,133 | 512,429 | 49,704 | 9.7 | |||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||
Investment earnings | 955 | 3,046 | (2,091 | ) | (68.6) | 7,411 | 9,301 | (1,890 | ) | (20.3) | |||||||||||||||||
Other income | 8,136 | 441 | 7,695 | nm | 35,378 | 8,652 | 26,726 | 308.9 | |||||||||||||||||||
Other expense | (5,740 | ) | (4,445 | ) | (1,295 | ) | (29.1) | (19,987 | ) | (18,398 | ) | (1,589 | ) | (8.6) | |||||||||||||
Total Other Income (Expense) | 3,351 | (958 | ) | 4,309 | 449.8 | 22,802 | (445 | ) | 23,247 | nm | |||||||||||||||||
Interest expense | 44,451 | 41,779 | 2,672 | 6.4 | 176,337 | 172,460 | 3,877 | 2.2 | |||||||||||||||||||
INCOME BEFORE INCOME TAXES | 66,675 | 29,838 | 36,837 | 123.5 | 408,598 | 339,524 | 69,074 | 20.3 | |||||||||||||||||||
Income tax expense | 18,980 | 8,532 | 10,448 | 122.5 | 126,136 | 103,344 | 22,792 | 22.1 | |||||||||||||||||||
NET INCOME | 47,695 | 21,306 | 26,389 | 123.9 | 282,462 | 236,180 | 46,282 | 19.6 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,088 | 1,729 | 359 | 20.8 | 7,316 | 5,941 | 1,375 | 23.1 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 45,607 | 19,577 | 26,030 | 133.0 | 275,146 | 230,239 | 44,907 | 19.5 | |||||||||||||||||||
Preferred dividends | — | 242 | (242 | ) | (100.0) | 1,616 | 970 | 646 | 66.6 | ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 45,607 | $ | 19,335 | $ | 26,272 | 135.9 | $ | 273,530 | $ | 229,269 | $ | 44,261 | 19.3 | |||||||||||||
Earnings per common share, basic | $ | 0.36 | $ | 0.16 | $ | 0.20 | 125.0 | $ | 2.15 | $ | 1.95 | $ | 0.20 | 10.3 | |||||||||||||
Average equivalent common shares outstanding | 126,929 | 121,880 | 5,049 | 4.1 | 126,712 | 116,891 | 9,821 | 8.4 | |||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.33 | $ | 0.32 | $ | 0.01 | 3.1 | $ | 1.32 | $ | 1.28 | $ | 0.04 | 3.1 | |||||||||||||
Effective income tax rate | 28.47 | % | 28.59 | % | 30.87 | % | 30.44 | % | |||||||||||||||||||
nm - not meaningful |
Three Months Ended December 31, | ||||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 148,494 | $ | 136,604 | $ | 11,890 | 8.7 | |||||||
Commercial | 146,839 | 134,175 | 12,664 | 9.4 | ||||||||||
Industrial | 90,873 | 79,379 | 11,494 | 14.5 | ||||||||||
Other retail | (6,970 | ) | (205 | ) | (6,765 | ) | nm | |||||||
Total Retail Revenues | 379,236 | 349,953 | 29,283 | 8.4 | ||||||||||
Wholesale | 87,387 | 89,752 | (2,365 | ) | (2.6 | ) | ||||||||
Transmission | 49,317 | 39,158 | 10,159 | 25.9 | ||||||||||
Other | 7,832 | 7,365 | 467 | 6.3 | ||||||||||
Total Revenues | 523,772 | 486,228 | 37,544 | 7.7 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 137,150 | 144,096 | (6,946 | ) | (4.8 | ) | ||||||||
Operating and maintenance | 151,356 | 145,323 | 6,033 | 4.2 | ||||||||||
Depreciation and amortization | 65,823 | 71,771 | (5,948 | ) | (8.3 | ) | ||||||||
Selling, general and administrative | 61,668 | 52,463 | 9,205 | 17.5 | ||||||||||
Total Operating Expenses | 415,997 | 413,653 | 2,344 | 0.6 | ||||||||||
INCOME FROM OPERATIONS | 107,775 | 72,575 | 35,200 | 48.5 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 955 | 3,046 | (2,091 | ) | (68.6 | ) | ||||||||
Other income | 8,136 | 441 | 7,695 | nm | ||||||||||
Other expense | (5,740 | ) | (4,445 | ) | (1,295 | ) | (29.1 | ) | ||||||
Total Other Income (Expense) | 3,351 | (958 | ) | 4,309 | 449.8 | |||||||||
Interest expense | 44,451 | 41,779 | 2,672 | 6.4 | ||||||||||
INCOME BEFORE INCOME TAXES | 66,675 | 29,838 | 36,837 | 123.5 | ||||||||||
Income tax expense | 18,980 | 8,532 | 10,448 | 122.5 | ||||||||||
NET INCOME | 47,695 | 21,306 | 26,389 | 123.9 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,088 | 1,729 | 359 | 20.8 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 45,607 | 19,577 | 26,030 | 133.0 | ||||||||||
Preferred dividends | — | 242 | (242 | ) | (100.0 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 45,607 | $ | 19,335 | $ | 26,272 | 135.9 | |||||||
Earnings per common share, basic | $ | 0.36 | $ | 0.16 | $ | 0.20 | 125.0 | |||||||
Average equivalent common shares outstanding | 126,929 | 121,880 | 5,049 | 4.1 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.33 | $ | 0.32 | $ | 0.01 | 3.1 | |||||||
Effective income tax rate | 28.47 | % | 28.59 | % | ||||||||||
Twelve Months Ended December 31, | ||||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 714,562 | $ | 693,388 | $ | 21,174 | 3.1 | |||||||
Commercial | 640,654 | 604,626 | 36,028 | 6.0 | ||||||||||
Industrial | 368,909 | 347,881 | 21,028 | 6.0 | ||||||||||
Other retail | (5,845 | ) | (8,964 | ) | 3,119 | 34.8 | ||||||||
Total Retail Revenues | 1,718,280 | 1,636,931 | 81,349 | 5.0 | ||||||||||
Wholesale | 316,353 | 346,948 | (30,595 | ) | (8.8 | ) | ||||||||
Transmission | 193,797 | 154,569 | 39,228 | 25.4 | ||||||||||
Other | 33,040 | 32,543 | 497 | 1.5 | ||||||||||
Total Revenues | 2,261,470 | 2,170,991 | 90,479 | 4.2 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 589,990 | 630,793 | (40,803 | ) | (6.5 | ) | ||||||||
Operating and maintenance | 612,871 | 557,752 | 55,119 | 9.9 | ||||||||||
Depreciation and amortization | 270,464 | 285,322 | (14,858 | ) | (5.2 | ) | ||||||||
Selling, general and administrative | 226,012 | 184,695 | 41,317 | 22.4 | ||||||||||
Total Operating Expenses | 1,699,337 | 1,658,562 | 40,775 | 2.5 | ||||||||||
INCOME FROM OPERATIONS | 562,133 | 512,429 | 49,704 | 9.7 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 7,411 | 9,301 | (1,890 | ) | (20.3 | ) | ||||||||
Other income | 35,378 | 8,652 | 26,726 | 308.9 | ||||||||||
Other expense | (19,987 | ) | (18,398 | ) | (1,589 | ) | (8.6 | ) | ||||||
Total Other Income (Expense) | 22,802 | (445 | ) | 23,247 | nm | |||||||||
Interest expense | 176,337 | 172,460 | 3,877 | 2.2 | ||||||||||
INCOME BEFORE INCOME TAXES | 408,598 | 339,524 | 69,074 | 20.3 | ||||||||||
Income tax expense | 126,136 | 103,344 | 22,792 | 22.1 | ||||||||||
NET INCOME | 282,462 | 236,180 | 46,282 | 19.6 | ||||||||||
Less: Net income attributable to noncontrolling interests | 7,316 | 5,941 | 1,375 | 23.1 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 275,146 | 230,239 | 44,907 | 19.5 | ||||||||||
Preferred dividends | 1,616 | 970 | 646 | 66.6 | ||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 273,530 | $ | 229,269 | $ | 44,261 | 19.3 | |||||||
Earnings per common share, basic | $ | 2.15 | $ | 1.95 | $ | 0.20 | 10.3 | |||||||
Average equivalent common shares outstanding | 126,712 | 116,891 | 9,821 | 8.4 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.32 | $ | 1.28 | $ | 0.04 | 3.1 | |||||||
Effective income tax rate | 30.87 | % | 30.44 | % | ||||||||||
December 31, 2012 | December 31, 2011 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 5,829 | $ | 3,539 | |||
Restricted Cash | 573 | — | |||||
Accounts receivable, net of allowance for doubtful accounts of $4,916 and $7,384, respectively | 224,439 | 226,428 | |||||
Fuel inventory and supplies | 249,016 | 229,118 | |||||
Taxes receivable | — | 5,334 | |||||
Deferred tax assets | — | 394 | |||||
Prepaid expenses | 15,847 | 13,078 | |||||
Regulatory assets | 114,895 | 123,818 | |||||
Other | 32,476 | 31,876 | |||||
Total Current Assets | 643,075 | 633,585 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 7,013,765 | 6,411,922 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 321,975 | 333,494 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 887,777 | 922,272 | |||||
Nuclear decommissioning trust | 150,754 | 130,270 | |||||
Other | 247,885 | 251,308 | |||||
Total Other Assets | 1,286,416 | 1,303,850 | |||||
TOTAL ASSETS | $ | 9,265,231 | $ | 8,682,851 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entities | $ | 25,942 | $ | 28,114 | |||
Short-term debt | 339,200 | 286,300 | |||||
Accounts payable | 180,825 | 187,428 | |||||
Accrued dividends | 41,743 | 40,463 | |||||
Accrued taxes | 58,624 | 52,451 | |||||
Accrued interest | 77,891 | 77,437 | |||||
Regulatory liabilities | 37,557 | 40,857 | |||||
Other | 84,359 | 114,237 | |||||
Total Current Liabilities | 846,141 | 827,287 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 2,819,271 | 2,491,109 | |||||
Long-term debt of variable interest entities, net | 222,743 | 249,283 | |||||
Deferred income taxes | 1,197,837 | 1,110,463 | |||||
Unamortized investment tax credits | 191,512 | 164,175 | |||||
Regulatory liabilities | 285,618 | 230,530 | |||||
Accrued employee benefits | 564,870 | 592,617 | |||||
Asset retirement obligations | 152,648 | 142,508 | |||||
Other | 74,336 | 74,138 | |||||
Total Long-Term Liabilities | 5,508,835 | 5,054,823 | |||||
COMMITMENTS AND CONTINGENCIES (See Notes 13 and 15) | |||||||
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, respective to each date | — | 21,436 | |||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 126,503,748 shares and 125,698,396 shares, respective to each date | 632,519 | 628,492 | |||||
Paid-in capital | 1,656,972 | 1,639,503 | |||||
Retained earnings | 606,649 | 501,216 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 2,896,140 | 2,790,647 | |||||
Noncontrolling Interests | 14,115 | 10,094 | |||||
Total Equity | 2,910,255 | 2,800,741 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,265,231 | $ | 8,682,851 |
Twelve Months Ended December 31, | |||||||
2012 | 2011 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 282,462 | $ | 236,180 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 270,464 | 285,322 | |||||
Amortization of nuclear fuel | 24,369 | 21,151 | |||||
Amortization of deferred regulatory gain from sale leaseback | (5,495 | ) | (5,495 | ) | |||
Amortization of corporate-owned life insurance | 28,792 | 25,650 | |||||
Non-cash compensation | 7,255 | 8,422 | |||||
Net changes in energy marketing assets and liabilities | (372 | ) | 926 | ||||
Net deferred income taxes and credits | 126,248 | 111,723 | |||||
Stock-based compensation excess tax benefits | (1,698 | ) | (1,180 | ) | |||
Allowance for equity funds used during construction | (11,706 | ) | (5,550 | ) | |||
Gain on sale of non-utility investment | — | (7,246 | ) | ||||
Gain on settlement of contractual obligations with former officers | — | (22,039 | ) | ||||
Changes in working capital items: | |||||||
Accounts receivable | 2,408 | (1,638 | ) | ||||
Fuel inventory and supplies | (19,227 | ) | (21,485 | ) | |||
Prepaid expenses and other | (3,630 | ) | (50,138 | ) | |||
Accounts payable | (19,161 | ) | 3,008 | ||||
Accrued taxes | 11,937 | 18,633 | |||||
Other current liabilities | (105,169 | ) | (107,012 | ) | |||
Changes in other assets | 13,015 | (10,167 | ) | ||||
Changes in other liabilities | (1,386 | ) | (16,369 | ) | |||
Cash Flows from Operating Activities | 599,106 | 462,696 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (810,209 | ) | (697,451 | ) | |||
Purchase of securities within trusts | (20,473 | ) | (49,737 | ) | |||
Sale of securities within trusts | 21,604 | 47,534 | |||||
Proceeds from trust | 2,022 | — | |||||
Investment in corporate-owned life insurance | (18,404 | ) | (19,214 | ) | |||
Proceeds from investment in corporate-owned life insurance | 33,542 | 1,295 | |||||
Proceeds from federal grant | 4,775 | 8,561 | |||||
Investment in affiliated company | (8,669 | ) | (1,943 | ) | |||
Proceeds from sale of non-utility investments | — | 9,246 | |||||
Other investing activities | (1,525 | ) | 193 | ||||
Cash Flows used in Investing Activities | (797,337 | ) | (701,516 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 52,900 | 54,081 | |||||
Proceeds from long-term debt | 541,374 | — | |||||
Retirements of long-term debt | (220,563 | ) | (371 | ) | |||
Retirements of long-term debt of variable interest entities | (28,114 | ) | (30,159 | ) | |||
Repayment of capital leases | (2,679 | ) | (2,233 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 67,791 | 67,562 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (34,838 | ) | (3,421 | ) | |||
Stock-based compensation excess tax benefits | 1,698 | 1,180 | |||||
Preferred stock redemption | (22,567 | ) | — | ||||
Issuance of common stock | 6,996 | 294,942 | |||||
Distributions to shareholders of noncontrolling interests | (3,295 | ) | (1,917 | ) | |||
Cash dividends paid | (158,182 | ) | (138,233 | ) | |||
Cash Flows from Financing Activities | 200,521 | 241,431 | |||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 2,290 | 2,611 | |||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,539 | 928 | |||||
End of period | $ | 5,829 | $ | 3,539 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2011 earnings attributable to common stock | $ | 19,335 | $ | 0.16 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 29,283 | A | ||||||||||||
Wholesale | (2,365 | ) | B | |||||||||||
Transmission | 10,159 | |||||||||||||
Other revenues | 467 | |||||||||||||
Fuel and purchased power | 6,946 | C | ||||||||||||
SPP network transmission costs | (8,864 | ) | ||||||||||||
Gross Margin | 35,626 | |||||||||||||
Operating and maintenance w/o SPP NITS | 2,831 | D | ||||||||||||
Depreciation and amortization | 5,948 | E | ||||||||||||
Selling, general and administrative | (9,205 | ) | F | |||||||||||
Other income (expense) | 4,309 | G | ||||||||||||
Interest expense | (2,672 | ) | ||||||||||||
Income tax expense | (10,448 | ) | H | |||||||||||
Net income attributable to noncontrolling interests | (359 | ) | ||||||||||||
Preferred dividends | 242 | |||||||||||||
Change in shares outstanding | (0.02 | ) | ||||||||||||
2012 earnings attributable to common stock | $ | 45,607 | $ | 0.36 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due principally to increased average retail prices (see page 7 for changes by customer class) | |||||||||||||
B | Due to decreased demand; MWh sales decreased 3% (see page 7 for changes by customer class) | |||||||||||||
C | Due principally to collecting less-than-estimated fuel and purchased power expense in revenue | |||||||||||||
D | Due primarily to lower costs at Wolf Creek -- $3.3M | |||||||||||||
E | Due to reduced depreciation rates to reflect changes in the estimated useful lives of some of our assets | |||||||||||||
F | Due primarily to higher pension and other employee benefit costs -- ($6.4M); a contribution to our charitable organization -- ($3.5M) | |||||||||||||
G | Due primarily to COLI proceeds -- $4.7M | |||||||||||||
H | Due primarily to increased pretax income before operations |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2011 earnings attributable to common stock | $ | 229,269 | $ | 1.95 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 81,349 | A | ||||||||||||
Wholesale | (30,595 | ) | B | |||||||||||
Transmission | 39,228 | |||||||||||||
Other revenues | 497 | |||||||||||||
Fuel and purchased power | 40,803 | C | ||||||||||||
SPP network transmission costs | (34,383 | ) | ||||||||||||
Gross Margin | 96,899 | |||||||||||||
Operating and maintenance w/o SPP NITS | (20,736 | ) | D | |||||||||||
Depreciation and amortization | 14,858 | E | ||||||||||||
Selling, general and administrative | (41,317 | ) | F | |||||||||||
Other income (expense) | 23,247 | G | ||||||||||||
Interest expense | (3,877 | ) | ||||||||||||
Income tax expense | (22,792 | ) | H | |||||||||||
Net income attributable to noncontrolling interests | (1,375 | ) | ||||||||||||
Preferred dividends | (646 | ) | ||||||||||||
Change in shares outstanding | (0.18 | ) | ||||||||||||
2012 earnings attributable to common stock | $ | 273,530 | $ | 2.15 | ||||||||||
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 primarily to decreased demand; MWh sales decreased 6% (see page 8 for changes by customer class) | |||||||||||||
C | Due principally to decreased MWhs generated | |||||||||||||
D | Due principally to increased property tax expense (this is largely offset in revenues through property tax surcharge) -- ($9.2M); increased tree trimming expense -- ($5.9M); higher costs at Wolf Creek -- ($4.6M); | |||||||||||||
E | Due to reduced depreciation rates to reflect changes in the estimated useful lives of some of our assets | |||||||||||||
F | Due primarily to reversing accruals as a result of legal settlements in 2011 ($22.0M); higher pension and other employee benefit costs -- ($20.2M); higher transition costs as a result of sustainable cost reduction activities -- ($4.5M); lower legal costs related to arbitration claim in 2011 -- $9.4M | |||||||||||||
G | Due primarily to COLI proceeds -- $17.4M; increased equity AFUDC related to construction activity -- $6.2M; additional sales of oil inventory -- $3.1M | |||||||||||||
H | Due primarily to increased pretax income from operations |
Supplemental Data | Three Months Ended December 31, | |||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 148,494 | $ | 136,604 | $ | 11,890 | 8.7 | |||||||
Commercial | 146,839 | 134,175 | 12,664 | 9.4 | ||||||||||
Industrial | 90,873 | 79,379 | 11,494 | 14.5 | ||||||||||
Other retail | 3,125 | 3,046 | 79 | 2.6 | ||||||||||
Provision for rate refunds | (10,095 | ) | (3,251 | ) | (6,844 | ) | (210.5 | ) | ||||||
Total Retail Revenues | 379,236 | 349,953 | 29,283 | 8.4 | ||||||||||
Tariff-based wholesale | 62,718 | 60,218 | 2,500 | 4.2 | ||||||||||
Market-based wholesale | 24,669 | 29,534 | (4,865 | ) | (16.5 | ) | ||||||||
Transmission | 49,317 | 39,158 | 10,159 | 25.9 | ||||||||||
Other | 7,832 | 7,365 | 467 | 6.3 | ||||||||||
Total Revenues | $ | 523,772 | $ | 486,228 | $ | 37,544 | 7.7 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,371 | 1,407 | (36 | ) | (2.6 | ) | ||||||||
Commercial | 1,740 | 1,748 | (8 | ) | (0.5 | ) | ||||||||
Industrial | 1,372 | 1,285 | 87 | 6.8 | ||||||||||
Other retail | 21 | 22 | (1 | ) | (4.5 | ) | ||||||||
Total Retail | 4,504 | 4,462 | 42 | 0.9 | ||||||||||
Tariff-based wholesale | 1,354 | 1,393 | (39 | ) | (2.8 | ) | ||||||||
Market-based wholesale | 974 | 1,015 | (41 | ) | (4.0 | ) | ||||||||
Total wholesale | 2,328 | 2,408 | (80 | ) | (3.3 | ) | ||||||||
Total Electricity Sales | 6,832 | 6,870 | (38 | ) | (0.6 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 84.20 | $ | 78.43 | $ | 5.77 | 7.4 | |||||||
Tariff-based wholesale | $ | 46.32 | $ | 43.23 | $ | 3.09 | 7.1 | |||||||
Market-based wholesale | $ | 25.33 | $ | 29.10 | $ | (3.77 | ) | (13.0 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 115,115 | $ | 119,413 | $ | (4,298 | ) | (3.6 | ) | |||||
Purchased power | 26,343 | 18,566 | 7,777 | 41.9 | ||||||||||
Subtotal | 141,458 | 137,979 | 3,479 | 2.5 | ||||||||||
RECA recovery and other | (4,308 | ) | 6,117 | (10,425 | ) | (170.4 | ) | |||||||
Total fuel and purchased power expense | $ | 137,150 | $ | 144,096 | $ | (6,946 | ) | (4.8 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 55 | 82 | (27 | ) | (32.9 | ) | ||||||||
Coal | 4,842 | 5,198 | (356 | ) | (6.8 | ) | ||||||||
Nuclear | 1,253 | 1,248 | 5 | nm | ||||||||||
Wind | 100 | 128 | (28 | ) | (21.9 | ) | ||||||||
Subtotal electricity generated | 6,250 | 6,656 | (406 | ) | (6.1 | ) | ||||||||
Purchased | 865 | 565 | 300 | 53.1 | ||||||||||
Total Electricity Supply | 7,115 | 7,221 | (106 | ) | (1.5 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.42 | $ | 17.94 | $ | 0.48 | 2.7 | |||||||
Average cost of purchased power | $ | 30.45 | $ | 32.86 | $ | (2.41 | ) | (7.3 | ) | |||||
Average cost of fuel and purchased power | $ | 19.88 | $ | 19.11 | $ | 0.77 | 4.0 | |||||||
Degree Days | 2011/ | |||||||||||||
2012 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 44 | 52 | (8 | ) | (15.4 | ) | ||||||||
Actual compared to 20 year average | 44 | 39 | 5 | 12.8 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 1,651 | 1,691 | (40 | ) | (2.4 | ) | ||||||||
Actual compared to 20 year average | 1,651 | 1,809 | (158 | ) | (8.7 | ) | ||||||||
nm - not meaningful |
Supplemental Data | Twelve Months Ended December 31, | |||||||||||||
2012 | 2011 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 714,562 | $ | 693,388 | $ | 21,174 | 3.1 | |||||||
Commercial | 640,654 | 604,626 | 36,028 | 6.0 | ||||||||||
Industrial | 368,909 | 347,881 | 21,028 | 6.0 | ||||||||||
Other retail | 12,374 | 12,252 | 122 | 1.0 | ||||||||||
Provision for rate refunds | (18,219 | ) | (21,216 | ) | 2,997 | 14.1 | ||||||||
Total Retail Revenues | 1,718,280 | 1,636,931 | 81,349 | 5.0 | ||||||||||
Tariff-based wholesale | 261,375 | 265,360 | (3,985 | ) | (1.5 | ) | ||||||||
Market-based wholesale | 54,978 | 81,588 | (26,610 | ) | (32.6 | ) | ||||||||
Transmission | 193,797 | 154,569 | 39,228 | 25.4 | ||||||||||
Other | 33,040 | 32,543 | 497 | 1.5 | ||||||||||
Total Revenues | $ | 2,261,470 | $ | 2,170,991 | $ | 90,479 | 4.2 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 6,684 | 6,986 | (302 | ) | (4.3 | ) | ||||||||
Commercial | 7,581 | 7,573 | 8 | 0.1 | ||||||||||
Industrial | 5,588 | 5,589 | (1 | ) | nm | |||||||||
Other retail | 85 | 88 | (3 | ) | (3.4 | ) | ||||||||
Total Retail | 19,938 | 20,236 | (298 | ) | (1.5 | ) | ||||||||
Tariff-based wholesale | 5,643 | 5,883 | (240 | ) | (4.1 | ) | ||||||||
Market-based wholesale | 2,076 | 2,332 | (256 | ) | (11.0 | ) | ||||||||
Total wholesale | 7,719 | 8,215 | (496 | ) | (6.0 | ) | ||||||||
Total Electricity Sales | 27,657 | 28,451 | (794 | ) | (2.8 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 86.18 | $ | 80.89 | $ | 5.29 | 6.5 | |||||||
Tariff-based wholesale | $ | 46.32 | $ | 45.11 | $ | 1.21 | 2.7 | |||||||
Market-based wholesale | $ | 26.48 | $ | 34.99 | $ | (8.51 | ) | (24.3 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 489,268 | $ | 556,771 | $ | (67,503 | ) | (12.1 | ) | |||||
Purchased power | 103,902 | 91,851 | 12,051 | 13.1 | ||||||||||
Subtotal | 593,170 | 648,622 | (55,452 | ) | (8.5 | ) | ||||||||
RECA recovery and other | (3,180 | ) | (17,829 | ) | 14,649 | 82.2 | ||||||||
Total fuel and purchased power expense | $ | 589,990 | $ | 630,793 | $ | (40,803 | ) | (6.5 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 2,238 | 2,305 | (67 | ) | (2.9 | ) | ||||||||
Coal | 18,691 | 21,184 | (2,493 | ) | (11.8 | ) | ||||||||
Nuclear | 3,894 | 3,440 | 454 | 13.2 | ||||||||||
Wind | 438 | 454 | (16 | ) | (3.5 | ) | ||||||||
Subtotal electricity generated | 25,261 | 27,383 | (2,122 | ) | (7.7 | ) | ||||||||
Purchased | 3,935 | 2,680 | 1,255 | 46.8 | ||||||||||
Total Electricity Supply | 29,196 | 30,063 | (867 | ) | (2.9 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 19.37 | $ | 20.33 | $ | (0.96 | ) | (4.7 | ) | |||||
Average cost of purchased power | $ | 26.40 | $ | 34.27 | $ | (7.87 | ) | (23.0 | ) | |||||
Average cost of fuel and purchased power | $ | 20.32 | $ | 21.58 | $ | (1.26 | ) | (5.8 | ) | |||||
Degree Days | 2011/ | |||||||||||||
2012 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 2,140 | 2,118 | 22 | 1.0 | ||||||||||
Actual compared to 20 year average | 2,140 | 1,624 | 516 | 31.8 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 3,688 | 4,801 | (1,113 | ) | (23.2 | ) | ||||||||
Actual compared to 20 year average | 3,688 | 4,678 | (990 | ) | (21.2 | ) | ||||||||
nm - not meaningful |
Capitalization | ||||||||||||||
December 31, 2012 | December 31, 2011 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt of VIEs | $ | 25,942 | 28,114 | |||||||||||
Long-term debt, net | 2,819,271 | 2,491,109 | ||||||||||||
Long-term debt of variable interest entities, net | 222,743 | 249,283 | ||||||||||||
Total debt | 3,067,956 | 51.4 | % | 2,768,506 | 49.7 | % | ||||||||
Preferred | — | — | % | 21,436 | 0.4 | % | ||||||||
Common equity | 2,896,140 | 48.4 | % | 2,769,211 | 49.7 | % | ||||||||
Noncontrolling interests | 14,115 | 0.2 | % | 10,094 | 0.2 | % | ||||||||
Total capitalization | $ | 5,978,211 | 100.0 | % | $ | 5,569,247 | 100.0 | % | ||||||
GAAP Book value per share | $ | 22.89 | $ | 22.03 | ||||||||||
Period end shares outstanding (in thousands) | 126,504 | 125,698 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | December 31, 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 (St Marys) | 792609AF6 | 45,000 | 45,000 | |||||||||||
Variable series due April 2032 (Wamego) | 933623BN9 | 30,500 | 30,500 | |||||||||||
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: | ||||||||||||||
5.10% Series due March 2023 | 502828AH9 | — | 13,318 | |||||||||||
Variable rate series due April 2027 (LaCygne) | 502828AJ5 | 21,940 | 21,940 | |||||||||||
5.3% Series due June 2031 | 121825BW2 | 108,600 | 108,600 | |||||||||||
5.3% Series due June 2031 | 933623BR0 | 18,900 | 18,900 | |||||||||||
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 | |||||||||||
4.85% Series due June 2031 | 121825CB7 | 50,000 | 50,000 | |||||||||||
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 | (5,169 | ) | (3,894 | ) | ||||||||||
Long-term debt due within one year | — | — | ||||||||||||
Total long-term debt, net | $ | 2,819,271 | $ | 2,491,109 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2012 | 2011 | Change | 2012 | 2011 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | 523,772 | 486,228 | 37,544 | 2,261,470 | 2,170,991 | 90,479 | |||||||||||||||||
Less: Fuel and purchased power expense | 137,150 | 144,096 | (6,946 | ) | 589,990 | 630,793 | (40,803 | ) | |||||||||||||||
SPP network transmission costs | 42,405 | 33,541 | 8,864 | 166,547 | 132,164 | 34,383 | |||||||||||||||||
Gross Margin | $ | 344,217 | $ | 308,591 | $ | 35,626 | $ | 1,504,933 | $ | 1,408,034 | $ | 96,899 | |||||||||||
Gross margin | $ | 344,217 | $ | 308,591 | $ | 35,626 | $ | 1,504,933 | $ | 1,408,034 | $ | 96,899 | |||||||||||
Add: SPP network transmission costs | 42,405 | 33,541 | 8,864 | 166,547 | 132,164 | 34,383 | |||||||||||||||||
Less: Operating and maintenance expense | 151,356 | 145,323 | 6,033 | 612,871 | 557,752 | 55,119 | |||||||||||||||||
Depreciation and amortization expense | 65,823 | 71,771 | (5,948 | ) | 270,464 | 285,322 | (14,858 | ) | |||||||||||||||
Selling, general and administrative expense | 61,668 | 52,463 | 9,205 | 226,012 | 184,695 | 41,317 | |||||||||||||||||
Income from operations | $ | 107,775 | $ | 72,575 | $ | 35,200 | $ | 562,133 | $ | 512,429 | $ | 49,704 | |||||||||||
Operating and maintenance expense | $ | 151,356 | $ | 145,323 | $ | 6,033 | $ | 612,871 | $ | 557,752 | $ | 55,119 | |||||||||||
Less: SPP network transmission costs | 42,405 | 33,541 | 8,864 | 166,547 | 132,164 | 34,383 | |||||||||||||||||
Operating and maintenance expense w/o SPP NITS | $ | 108,951 | $ | 111,782 | $ | (2,831 | ) | $ | 446,324 | $ | 425,588 | $ | 20,736 | ||||||||||
• | 50 to 100 bp increase in weather adjusted total retail sales |
• | Transmission revenue increase ≈$18 million effective January |
• | Includes companion retail TDC of ≈$9 million to be effective April |
• | Combined O&M and SG&A ≈5% gross increase |
• | Reflects ≈1% decrease for all items without revenue offsets (i.e., gross increase includes |
• | Depreciation and amortization expense increase ≈$7 million |
• | Annual adjustment to Environmental Cost Recovery Rider ≈$31 million effective June 1 |
• | Includes ≈$14 million of actuarially-assumed COLI proceeds |
• | No change in equity AFUDC |
• | Prairie Wind joint venture earnings increase ≈$4 million |
• | Effective tax rate of approximately 31-33% |
• | Funding 2013 construction program: |
• | Primary source will be debt |
• | Issuance of ≈2 million shares already priced under forward sale agreements |