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) |
Exhibit Number | Description of Exhibit | |
Exhibit 99.1 | Press Release dated May 8, 2013 | |
Exhibit 99.2 | 2013 First Quarter Earnings Package |
WESTAR ENERGY, INC. | ||||||
Date: | May 8, 2013 | By: | /s/ Larry D. Irick | |||
Name: | Larry D. Irick | |||||
Title: | Vice President, General Counsel and Corporate Secretary |
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 Mar. 31, | ||||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 165,375 | $ | 138,418 | $ | 26,957 | 19.5 | |||||||
Commercial | 147,956 | 129,651 | 18,305 | 14.1 | ||||||||||
Industrial | 90,925 | 85,420 | 5,505 | 6.4 | ||||||||||
Other retail | (3,171 | ) | (2,920 | ) | (251 | ) | (8.6 | ) | ||||||
Total Retail Revenues | 401,085 | 350,569 | 50,516 | 14.4 | ||||||||||
Wholesale | 86,469 | 71,212 | 15,257 | 21.4 | ||||||||||
Transmission | 51,510 | 45,963 | 5,547 | 12.1 | ||||||||||
Other | 7,148 | 7,933 | (785 | ) | (9.9 | ) | ||||||||
Total Revenues | 546,212 | 475,677 | 70,535 | 14.8 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 151,752 | 127,654 | 24,098 | 18.9 | ||||||||||
Operating and maintenance | 158,729 | 156,044 | 2,685 | 1.7 | ||||||||||
Depreciation and amortization | 66,846 | 73,280 | (6,434 | ) | (8.8 | ) | ||||||||
Selling, general and administrative | 48,945 | 47,334 | 1,611 | 3.4 | ||||||||||
Total Operating Expenses | 426,272 | 404,312 | 21,960 | 5.4 | ||||||||||
INCOME FROM OPERATIONS | 119,940 | 71,365 | 48,575 | 68.1 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 4,059 | 4,324 | (265 | ) | (6.1 | ) | ||||||||
Other income | 3,715 | 13,590 | (9,875 | ) | (72.7 | ) | ||||||||
Other expense | (5,361 | ) | (5,553 | ) | 192 | 3.5 | ||||||||
Total Other Income | 2,413 | 12,361 | (9,948 | ) | (80.5 | ) | ||||||||
Interest expense | 44,284 | 42,046 | 2,238 | 5.3 | ||||||||||
INCOME BEFORE INCOME TAXES | 78,069 | 41,680 | 36,389 | 87.3 | ||||||||||
Income tax expense | 24,813 | 12,443 | 12,370 | 99.4 | ||||||||||
NET INCOME | 53,256 | 29,237 | 24,019 | 82.2 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,112 | 1,713 | 399 | 23.3 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 51,144 | 27,524 | 23,620 | 85.8 | ||||||||||
Preferred dividends | — | 242 | (242 | ) | (100.0 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 51,144 | $ | 27,282 | $ | 23,862 | 87.5 | |||||||
Earnings per common share, basic | $ | 0.40 | $ | 0.21 | $ | 0.19 | 90.5 | |||||||
Average equivalent common shares outstanding | 127,196 | 126,495 | 701 | 0.6 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.34 | $ | 0.33 | $ | 0.01 | 3.0 | |||||||
Effective income tax rate | 31.78 | % | 29.85 | % | ||||||||||
Three Months Ended March 31, | ||||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 165,375 | $ | 138,418 | $ | 26,957 | 19.5 | |||||||
Commercial | 147,956 | 129,651 | 18,305 | 14.1 | ||||||||||
Industrial | 90,925 | 85,420 | 5,505 | 6.4 | ||||||||||
Other retail | (3,171 | ) | (2,920 | ) | (251 | ) | (8.6 | ) | ||||||
Total Retail Revenues | 401,085 | 350,569 | 50,516 | 14.4 | ||||||||||
Wholesale | 86,469 | 71,212 | 15,257 | 21.4 | ||||||||||
Transmission | 51,510 | 45,963 | 5,547 | 12.1 | ||||||||||
Other | 7,148 | 7,933 | (785 | ) | (9.9 | ) | ||||||||
Total Revenues | 546,212 | 475,677 | 70,535 | 14.8 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 151,752 | 127,654 | 24,098 | 18.9 | ||||||||||
Operating and maintenance | 158,729 | 156,044 | 2,685 | 1.7 | ||||||||||
Depreciation and amortization | 66,846 | 73,280 | (6,434 | ) | (8.8 | ) | ||||||||
Selling, general and administrative | 48,945 | 47,334 | 1,611 | 3.4 | ||||||||||
Total Operating Expenses | 426,272 | 404,312 | 21,960 | 5.4 | ||||||||||
INCOME FROM OPERATIONS | 119,940 | 71,365 | 48,575 | 68.1 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 4,059 | 4,324 | (265 | ) | (6.1 | ) | ||||||||
Other income | 3,715 | 13,590 | (9,875 | ) | (72.7 | ) | ||||||||
Other expense | (5,361 | ) | (5,553 | ) | 192 | 3.5 | ||||||||
Total Other Income | 2,413 | 12,361 | (9,948 | ) | (80.5 | ) | ||||||||
Interest expense | 44,284 | 42,046 | 2,238 | 5.3 | ||||||||||
INCOME BEFORE INCOME TAXES | 78,069 | 41,680 | 36,389 | 87.3 | ||||||||||
Income tax expense | 24,813 | 12,443 | 12,370 | 99.4 | ||||||||||
NET INCOME | 53,256 | 29,237 | 24,019 | 82.2 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,112 | 1,713 | 399 | 23.3 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 51,144 | 27,524 | 23,620 | 85.8 | ||||||||||
Preferred dividends | — | 242 | (242 | ) | (100.0 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 51,144 | $ | 27,282 | $ | 23,862 | 87.5 | |||||||
Earnings per common share, basic | $ | 0.40 | $ | 0.21 | $ | 0.19 | 90.5 | |||||||
Average equivalent common shares outstanding, basic | 127,196 | 126,495 | 701 | 0.6 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.34 | $ | 0.33 | $ | 0.01 | 3.0 | |||||||
Effective income tax rate | 31.78 | % | 29.85 | % | ||||||||||
March 31, 2013 | December 31, 2012 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 5,643 | $ | 5,829 | |||
Restricted cash | 513 | 573 | |||||
Accounts receivable, net of allowance for doubtful accounts of $6,353 and $4,916, respectively | 226,250 | 224,439 | |||||
Fuel inventory and supplies | 236,991 | 249,016 | |||||
Prepaid expenses | 18,046 | 15,847 | |||||
Regulatory assets | 111,555 | 114,895 | |||||
Other | 24,680 | 32,476 | |||||
Total Current Assets | 623,678 | 643,075 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 7,115,482 | 7,013,765 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 319,095 | 321,975 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 903,472 | 887,777 | |||||
Nuclear decommissioning trust | 160,869 | 150,754 | |||||
Other | 267,888 | 247,885 | |||||
Total Other Assets | 1,332,229 | 1,286,416 | |||||
TOTAL ASSETS | $ | 9,390,484 | $ | 9,265,231 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entities | $ | 27,721 | $ | 25,942 | |||
Short-term debt | 143,065 | 339,200 | |||||
Accounts payable | 199,196 | 180,825 | |||||
Accrued dividends | 43,109 | 41,743 | |||||
Accrued taxes | 89,868 | 58,624 | |||||
Accrued interest | 88,076 | 77,891 | |||||
Regulatory liabilities | 43,413 | 37,557 | |||||
Other | 91,801 | 84,359 | |||||
Total Current Liabilities | 726,249 | 846,141 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,068,481 | 2,819,271 | |||||
Long-term debt of variable interest entities, net | 195,472 | 222,743 | |||||
Deferred income taxes | 1,207,234 | 1,197,837 | |||||
Unamortized investment tax credits | 190,722 | 191,512 | |||||
Regulatory liabilities | 290,184 | 285,618 | |||||
Accrued employee benefits | 559,839 | 564,870 | |||||
Asset retirement obligations | 154,667 | 152,648 | |||||
Other | 74,014 | 74,336 | |||||
Total Long-Term Liabilities | 5,740,613 | 5,508,835 | |||||
COMMITMENTS AND CONTINGENCIES (See Notes 10 and 11) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 126,801,458 shares and 126,503,748 shares, respective to each date | 634,007 | 632,519 | |||||
Paid-in capital | 1,659,271 | 1,656,972 | |||||
Retained earnings | 614,118 | 606,649 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 2,907,396 | 2,896,140 | |||||
Noncontrolling Interests | 16,226 | 14,115 | |||||
Total Equity | 2,923,622 | 2,910,255 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,390,484 | $ | 9,265,231 |
Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 53,256 | $ | 29,237 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 66,846 | 73,280 | |||||
Amortization of nuclear fuel | 2,857 | 1,378 | |||||
Amortization of deferred regulatory gain from sale leaseback | (1,374 | ) | (1,374 | ) | |||
Amortization of corporate-owned life insurance | 3,522 | 7,375 | |||||
Non-cash compensation | 2,221 | 2,028 | |||||
Net deferred income taxes and credits | 22,387 | 3,958 | |||||
Stock-based compensation excess tax benefits | (202 | ) | (1,381 | ) | |||
Allowance for equity funds used during construction | (2,746 | ) | (3,940 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (2,313 | ) | 28,603 | ||||
Fuel inventory and supplies | 12,180 | (25,294 | ) | ||||
Prepaid expenses and other | 7,641 | (7,395 | ) | ||||
Accounts payable | 28,214 | (5,453 | ) | ||||
Accrued taxes | 31,431 | 34,047 | |||||
Other current liabilities | (7,251 | ) | (7,843 | ) | |||
Changes in other assets | (31,259 | ) | (40,643 | ) | |||
Changes in other liabilities | 8,224 | (22,620 | ) | ||||
Cash Flows from Operating Activities | 193,634 | 63,963 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (181,987 | ) | (189,966 | ) | |||
Purchase of securities within trusts | (32,582 | ) | (7,160 | ) | |||
Sale of securities within trusts | 33,305 | 8,023 | |||||
Proceeds from trust | 498 | — | |||||
Proceeds from investment in corporate-owned life insurance | 79,508 | 16,177 | |||||
Proceeds from federal grant | 876 | 2,461 | |||||
Investment in affiliated company | — | (2,502 | ) | ||||
Other investing activities | (258 | ) | (1,031 | ) | |||
Cash Flows used in Investing Activities | (100,640 | ) | (173,998 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | (196,318 | ) | (4,633 | ) | |||
Proceeds from long-term debt | 246,179 | 246,656 | |||||
Retirements of long-term debt | — | (70,563 | ) | ||||
Retirements of long-term debt of variable interest entities | (25,368 | ) | (5,088 | ) | |||
Repayment of capital leases | (802 | ) | (614 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | — | 1,074 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (78,655 | ) | (18,131 | ) | |||
Stock-based compensation excess tax benefits | 202 | 1,381 | |||||
Issuance of common stock | 1,546 | 1,811 | |||||
Distributions to shareholders of noncontrolling interests | — | (2,787 | ) | ||||
Cash dividends paid | (39,964 | ) | (38,884 | ) | |||
Cash Flows (used in) from Financing Activities | (93,180 | ) | 110,222 | ||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (186 | ) | 187 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 5,829 | 3,539 | |||||
End of period | $ | 5,643 | $ | 3,726 |
Earnings Variances | |||||||||||||
Change | |||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | |||||||||||
2012 earnings attributable to common stock | $ | 27,282 | $ | 0.21 | |||||||||
Favorable/(Unfavorable) | |||||||||||||
Retail | 50,516 | A | |||||||||||
Wholesale | 15,257 | B | |||||||||||
Transmission | 5,547 | ||||||||||||
Other revenues | (785 | ) | |||||||||||
Fuel and purchased power | (24,098 | ) | C | ||||||||||
SPP network transmission costs | (4,434 | ) | |||||||||||
Gross Margin | 42,003 | ||||||||||||
Operating and maintenance w/o SPP NITS | 1,749 | D | |||||||||||
Depreciation and amortization | 6,434 | E | |||||||||||
Selling, general and administrative | (1,611 | ) | F | ||||||||||
Other income (expense) | (9,948 | ) | G | ||||||||||
Interest expense | (2,238 | ) | |||||||||||
Income tax expense | (12,370 | ) | H | ||||||||||
Net income attributable to noncontrolling interests | (399 | ) | |||||||||||
Preferred dividends | 242 | ||||||||||||
Change in shares outstanding | $0.00 | ||||||||||||
2013 earnings attributable to common stock | $ | 51,144 | $ | 0.40 | |||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | |||||||||||||
A | Due to increased average retail prices; retail MWh sales increased 3% (see page 5 for changes by customer class) | ||||||||||||
B | Due to 21% increase in MWh sales (see page 5 for changes by customer class) | ||||||||||||
C | Due primarily to increased MWhs generated offset by reduced MWhs purchased | ||||||||||||
D | Due principally to decreased unplanned outage expense at Wolf Creek -- $6.6M; increased property tax expense (this is largely offset in revenues through property tax surcharge) -- ($5.2M) | ||||||||||||
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 costs -- ($9.1M); lower other employee and benefit costs -- $7.0M | ||||||||||||
G | Due primarily to recording in 2012 COLI proceeds -- ($9.2 M) | ||||||||||||
H | Due primarily to higher income before income taxes |
Supplemental Data | Three Months Ended March 31, | |||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 165,375 | $ | 138,418 | $ | 26,957 | 19.5 | |||||||
Commercial | 147,956 | 129,651 | 18,305 | 14.1 | ||||||||||
Industrial | 90,925 | 85,420 | 5,505 | 6.4 | ||||||||||
Other retail | 3,198 | 3,054 | 144 | 4.7 | ||||||||||
Provision for rate refunds | (6,369 | ) | (5,974 | ) | (395 | ) | (6.6 | ) | ||||||
Total Retail Revenues | 401,085 | 350,569 | 50,516 | 14.4 | ||||||||||
Tariff-based wholesale | 71,749 | 62,532 | 9,217 | 14.7 | ||||||||||
Market-based wholesale | 14,720 | 8,680 | 6,040 | 69.6 | ||||||||||
Transmission | 51,510 | 45,963 | 5,547 | 12.1 | ||||||||||
Other | 7,148 | 7,933 | (785 | ) | (9.9 | ) | ||||||||
Total Revenues | $ | 546,212 | $ | 475,677 | $ | 70,535 | 14.8 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,543 | 1,415 | 128 | 9.0 | ||||||||||
Commercial | 1,703 | 1,649 | 54 | 3.3 | ||||||||||
Industrial | 1,312 | 1,361 | (49 | ) | (3.6 | ) | ||||||||
Other retail | 21 | 21 | — | — | ||||||||||
Total Retail | 4,579 | 4,446 | 133 | 3.0 | ||||||||||
Tariff-based wholesale | 1,479 | 1,349 | 130 | 9.6 | ||||||||||
Market-based wholesale | 566 | 344 | 222 | 64.5 | ||||||||||
Total wholesale | 2,045 | 1,693 | 352 | 20.8 | ||||||||||
Total Electricity Sales | 6,624 | 6,139 | 485 | 7.9 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 87.59 | $ | 78.85 | $ | 8.74 | 11.1 | |||||||
Tariff-based wholesale | $ | 48.51 | $ | 46.35 | $ | 2.16 | 4.7 | |||||||
Market-based wholesale | $ | 26.01 | $ | 25.23 | $ | 0.78 | 3.1 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 127,653 | $ | 99,635 | $ | 28,018 | 28.1 | |||||||
Purchased power | 29,016 | 37,410 | (8,394 | ) | (22.4 | ) | ||||||||
Subtotal | 156,669 | 137,045 | 19,624 | 14.3 | ||||||||||
RECA recovery and other | (4,917 | ) | (9,391 | ) | 4,474 | 47.6 | ||||||||
Total fuel and purchased power expense | $ | 151,752 | $ | 127,654 | $ | 24,098 | 18.9 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 350 | 453 | (103 | ) | (22.7 | ) | ||||||||
Coal | 5,185 | 4,129 | 1,056 | 25.6 | ||||||||||
Nuclear | 454 | 201 | 253 | 125.9 | ||||||||||
Wind | 104 | 125 | (21 | ) | (16.8 | ) | ||||||||
Subtotal electricity generated | 6,093 | 4,908 | 1,185 | 24.1 | ||||||||||
Purchased | 857 | 1,571 | (714 | ) | (45.4 | ) | ||||||||
Total Electricity Supply | 6,950 | 6,479 | 471 | 7.3 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 20.95 | $ | 20.30 | $ | 0.65 | 3.2 | |||||||
Average cost of purchased power | $ | 33.86 | $ | 23.81 | $ | 10.05 | 42.2 | |||||||
Average cost of fuel and purchased power | $ | 22.54 | $ | 21.15 | $ | 1.39 | 6.6 | |||||||
Degree Days | 2011/ | |||||||||||||
2013 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | — | 45 | (45 | ) | (100.0 | ) | ||||||||
Actual compared to 20 year average | — | 2 | (2 | ) | (100.0 | ) | ||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,511 | 1,825 | 686 | 37.6 | ||||||||||
Actual compared to 20 year average | 2,511 | 2,428 | 83 | 3.4 |
Capitalization | ||||||||||||||
March 31, 2013 | December 31, 2012 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt of VIEs | $ | 27,721 | $ | 25,942 | ||||||||||
Long-term debt, net | 3,068,481 | 2,819,271 | ||||||||||||
Long-term debt of variable interest entities, net | 195,472 | 222,743 | ||||||||||||
Total long-term debt | 3,291,674 | 52.9 | % | 3,067,956 | 51.4 | % | ||||||||
Common equity | 2,907,396 | 46.8 | % | 2,896,140 | 48.4 | % | ||||||||
Noncontrolling interests | 16,226 | 0.3 | % | 14,115 | 0.2 | % | ||||||||
Total capitalization | $ | 6,215,296 | 100.0 | % | $ | 5,978,211 | 100.0 | % | ||||||
GAAP Book value per share | $ | 22.93 | $ | 22.89 | ||||||||||
Period end shares outstanding (in thousands) | 126,801 | 126,504 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | March 31, 2013 | December 31, 2012 | ||||||||||||
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 | |||||||||||
8.625% Series due December 2018 | 95709TAG5 | 300,000 | 300,000 | |||||||||||
4.125% Series due March 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due April 2043 | 95709TAJ9 | 250,000 | — | |||||||||||
2,000,000 | 1,750,000 | |||||||||||||
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 | |||||||||||
75,500 | 75,500 | |||||||||||||
Total Westar Energy | 2,075,500 | 1,825,500 | ||||||||||||
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: | ||||||||||||||
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 | |||||||||||
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 | |||||||||||
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 | |||||||||||
373,940 | 373,940 | |||||||||||||
Total KGE | 998,940 | 998,940 | ||||||||||||
Total long-term debt | 3,074,440 | 2,824,440 | ||||||||||||
Unamortized debt discount | (5,959 | ) | (5,169 | ) | ||||||||||
Long-term debt due within one year | — | — | ||||||||||||
Total long-term debt, net | $ | 3,068,481 | $ | 2,819,271 |
Three Months Ended March 31, | |||||||||||
2013 | 2012 | Change | |||||||||
(Dollars in Thousands) | |||||||||||
Revenues | |||||||||||
Residential | $ | 165,375 | $ | 138,418 | $ | 26,957 | |||||
Commercial | 147,956 | 129,651 | 18,305 | ||||||||
Industrial | 90,925 | 85,420 | 5,505 | ||||||||
Other retail | (3,171 | ) | (2,920 | ) | (251 | ) | |||||
Total Retail Revenues | 401,085 | 350,569 | 50,516 | ||||||||
Wholesale | 86,469 | 71,212 | 15,257 | ||||||||
Transmission | 51,510 | 45,963 | 5,547 | ||||||||
Other | 7,148 | 7,933 | (785 | ) | |||||||
Total Revenues | 546,212 | 475,677 | 70,535 | ||||||||
Less: Fuel and purchased power expense | 151,752 | 127,654 | 24,098 | ||||||||
SPP network transmission costs | 43,796 | 39,362 | 4,434 | ||||||||
Gross Margin | $ | 350,664 | $ | 308,661 | $ | 42,003 | |||||
Gross margin | $ | 350,664 | $ | 308,661 | $ | 42,003 | |||||
Add: SPP network transmission costs | 43,796 | 39,362 | 4,434 | ||||||||
Less: Operating and maintenance expense | 158,729 | 156,044 | 2,685 | ||||||||
Depreciation and amortization expense | 66,846 | 73,280 | (6,434 | ) | |||||||
Selling, general and administrative expense | 48,945 | 47,334 | 1,611 | ||||||||
Income from operations | $ | 119,940 | $ | 71,365 | $ | 48,575 | |||||
Operating and maintenance expense | $ | 158,729 | $ | 156,044 | $ | 2,685 | |||||
Less: SPP network transmission costs | 43,796 | 39,362 | 4,434 | ||||||||
Operating and maintenance expense w/o SPP NITS | $ | 114,933 | $ | 116,682 | $ | (1,749 | ) | ||||