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, 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 August 7, 2013 | |
Exhibit 99.2 | 2013 Second Quarter Earnings Package | |
Exhibit 99.3 | Updated 2013 Earnings Guidance |
Three Months Ended Jun. 30, | Six Months Ended Jun. 30, | ||||||||||||||||||||||||||||
2013 | 2012 | Change | % Change | 2013 | 2012 | Change | % Change | ||||||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 165,302 | $ | 176,893 | $ | (11,591 | ) | (6.6 | ) | $ | 330,678 | $ | 315,311 | $ | 15,367 | 4.9 | |||||||||||||
Commercial | 165,172 | 170,132 | (4,960 | ) | (2.9 | ) | 313,128 | 299,782 | 13,346 | 4.5 | |||||||||||||||||||
Industrial | 92,820 | 95,960 | (3,140 | ) | (3.3 | ) | 183,745 | 181,380 | 2,365 | 1.3 | |||||||||||||||||||
Other retail | 2,228 | (2,363 | ) | 4,591 | 194.3 | (944 | ) | (5,281 | ) | 4,337 | 82.1 | ||||||||||||||||||
Total Retail Revenues | 425,522 | 440,622 | (15,100 | ) | (3.4 | ) | 826,607 | 791,192 | 35,415 | 4.5 | |||||||||||||||||||
Wholesale | 81,783 | 68,971 | 12,812 | 18.6 | 168,253 | 140,183 | 28,070 | 20.0 | |||||||||||||||||||||
Transmission | 52,804 | 49,380 | 3,424 | 6.9 | 104,315 | 95,343 | 8,972 | 9.4 | |||||||||||||||||||||
Other | 9,480 | 7,289 | 2,191 | 30.1 | 16,626 | 15,222 | 1,404 | 9.2 | |||||||||||||||||||||
Total Revenues | 569,589 | 566,262 | 3,327 | 0.6 | 1,115,801 | 1,041,940 | 73,861 | 7.1 | |||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 152,700 | 147,680 | 5,020 | 3.4 | 304,452 | 275,334 | 29,118 | 10.6 | |||||||||||||||||||||
Operating and maintenance | 163,303 | 156,470 | 6,833 | 4.4 | 322,032 | 312,514 | 9,518 | 3.0 | |||||||||||||||||||||
Depreciation and amortization | 67,597 | 66,299 | 1,298 | 2.0 | 134,443 | 139,579 | (5,136 | ) | (3.7 | ) | |||||||||||||||||||
Selling, general and administrative | 54,477 | 62,711 | (8,234 | ) | (13.1 | ) | 103,422 | 110,046 | (6,624 | ) | (6.0 | ) | |||||||||||||||||
Total Operating Expenses | 438,077 | 433,160 | 4,917 | 1.1 | 864,349 | 837,473 | 26,876 | 3.2 | |||||||||||||||||||||
INCOME FROM OPERATIONS | 131,512 | 133,102 | (1,590 | ) | (1.2 | ) | 251,452 | 204,467 | 46,985 | 23.0 | |||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment earnings (losses) | 1,690 | (598 | ) | 2,288 | 382.6 | 5,749 | 3,727 | 2,022 | 54.3 | ||||||||||||||||||||
Other income | 13,711 | 7,537 | 6,174 | 81.9 | 17,427 | 21,127 | (3,700 | ) | (17.5 | ) | |||||||||||||||||||
Other expense | (2,354 | ) | (2,416 | ) | 62 | 2.6 | (7,715 | ) | (7,969 | ) | 254 | 3.2 | |||||||||||||||||
Total Other Income | 13,047 | 4,523 | 8,524 | 188.5 | 15,461 | 16,885 | (1,424 | ) | (8.4 | ) | |||||||||||||||||||
Interest expense | 45,798 | 44,823 | 975 | 2.2 | 90,082 | 86,869 | 3,213 | 3.7 | |||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 98,761 | 92,802 | 5,959 | 6.4 | 176,831 | 134,483 | 42,348 | 31.5 | |||||||||||||||||||||
Income tax expense | 29,310 | 28,340 | 970 | 3.4 | 54,123 | 40,783 | 13,340 | 32.7 | |||||||||||||||||||||
NET INCOME | 69,451 | 64,462 | 4,989 | 7.7 | 122,708 | 93,700 | 29,008 | 31.0 | |||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,263 | 1,728 | 535 | 31.0 | 4,375 | 3,442 | 933 | 27.1 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 67,188 | 62,734 | 4,454 | 7.1 | 118,333 | 90,258 | 28,075 | 31.1 | |||||||||||||||||||||
Preferred dividends | — | 1,373 | (1,373 | ) | (100.0 | ) | — | 1,616 | (1,616 | ) | (100.0 | ) | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 67,188 | $ | 61,361 | $ | 5,827 | 9.5 | $ | 118,333 | $ | 88,642 | $ | 29,691 | 33.5 | |||||||||||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See Note 2): | |||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.53 | $ | 0.48 | $ | 0.05 | 10.4 | $ | 0.93 | $ | 0.70 | $ | 0.23 | 32.9 | |||||||||||||||
Diluted earnings per common share | $ | 0.52 | $ | 0.48 | $ | 0.04 | 8.3 | $ | 0.92 | $ | 0.70 | $ | 0.22 | 31.4 | |||||||||||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | |||||||||||||||||||||||||||||
Basic | 127,311 | 126,637 | 674 | 0.5 | 127,254 | 126,566 | 688 | 0.5 | |||||||||||||||||||||
Diluted | 127,930 | 126,877 | 1,053 | 0.8 | 127,735 | 126,745 | 990 | 0.8 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.34 | $ | 0.33 | $ | 0.01 | 3.0 | $ | 0.68 | $ | 0.66 | $ | 0.02 | 3.0 | |||||||||||||||
Effective income tax rate | 29.68 | % | 30.54 | % | 30.61 | % | 30.33 | % | |||||||||||||||||||||
Three Months Ended June 30, | ||||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 165,302 | $ | 176,893 | $ | (11,591 | ) | (6.6 | ) | |||||
Commercial | 165,172 | 170,132 | (4,960 | ) | (2.9 | ) | ||||||||
Industrial | 92,820 | 95,960 | (3,140 | ) | (3.3 | ) | ||||||||
Other retail | 2,228 | (2,363 | ) | 4,591 | 194.3 | |||||||||
Total Retail Revenues | 425,522 | 440,622 | (15,100 | ) | (3.4 | ) | ||||||||
Wholesale | 81,783 | 68,971 | 12,812 | 18.6 | ||||||||||
Transmission | 52,804 | 49,380 | 3,424 | 6.9 | ||||||||||
Other | 9,480 | 7,289 | 2,191 | 30.1 | ||||||||||
Total Revenues | 569,589 | 566,262 | 3,327 | 0.6 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 152,700 | 147,680 | 5,020 | 3.4 | ||||||||||
Operating and maintenance | 163,303 | 156,470 | 6,833 | 4.4 | ||||||||||
Depreciation and amortization | 67,597 | 66,299 | 1,298 | 2.0 | ||||||||||
Selling, general and administrative | 54,477 | 62,711 | (8,234 | ) | (13.1 | ) | ||||||||
Total Operating Expenses | 438,077 | 433,160 | 4,917 | 1.1 | ||||||||||
INCOME FROM OPERATIONS | 131,512 | 133,102 | (1,590 | ) | (1.2 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings (losses) | 1,690 | (598 | ) | 2,288 | 382.6 | |||||||||
Other income | 13,711 | 7,537 | 6,174 | 81.9 | ||||||||||
Other expense | (2,354 | ) | (2,416 | ) | 62 | 2.6 | ||||||||
Total Other Income | 13,047 | 4,523 | 8,524 | 188.5 | ||||||||||
Interest expense | 45,798 | 44,823 | 975 | 2.2 | ||||||||||
INCOME BEFORE INCOME TAXES | 98,761 | 92,802 | 5,959 | 6.4 | ||||||||||
Income tax expense | 29,310 | 28,340 | 970 | 3.4 | ||||||||||
NET INCOME | 69,451 | 64,462 | 4,989 | 7.7 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,263 | 1,728 | 535 | 31.0 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 67,188 | 62,734 | 4,454 | 7.1 | ||||||||||
Preferred dividends | — | 1,373 | (1,373 | ) | (100.0 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 67,188 | $ | 61,361 | $ | 5,827 | 9.5 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.53 | $ | 0.48 | $ | 0.05 | 10.4 | |||||||
Diluted earnings per common share | $ | 0.52 | $ | 0.48 | $ | 0.04 | 8.3 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 127,311 | 126,637 | 674 | 0.5 | ||||||||||
Diluted | 127,930 | 126,877 | 1,053 | 0.8 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.34 | $ | 0.33 | $ | 0.01 | 3.0 | |||||||
Effective income tax rate | 29.68 | % | 30.54 | % | ||||||||||
Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 330,678 | $ | 315,311 | $ | 15,367 | 4.9 | |||||||
Commercial | 313,128 | 299,782 | 13,346 | 4.5 | ||||||||||
Industrial | 183,745 | 181,380 | 2,365 | 1.3 | ||||||||||
Other retail | (944 | ) | (5,281 | ) | 4,337 | 82.1 | ||||||||
Total Retail Revenues | 826,607 | 791,192 | 35,415 | 4.5 | ||||||||||
Wholesale | 168,253 | 140,183 | 28,070 | 20.0 | ||||||||||
Transmission | 104,315 | 95,343 | 8,972 | 9.4 | ||||||||||
Other | 16,626 | 15,222 | 1,404 | 9.2 | ||||||||||
Total Revenues | 1,115,801 | 1,041,940 | 73,861 | 7.1 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 304,452 | 275,334 | 29,118 | 10.6 | ||||||||||
Operating and maintenance | 322,032 | 312,514 | 9,518 | 3.0 | ||||||||||
Depreciation and amortization | 134,443 | 139,579 | (5,136 | ) | (3.7 | ) | ||||||||
Selling, general and administrative | 103,422 | 110,046 | (6,624 | ) | (6.0 | ) | ||||||||
Total Operating Expenses | 864,349 | 837,473 | 26,876 | 3.2 | ||||||||||
INCOME FROM OPERATIONS | 251,452 | 204,467 | 46,985 | 23.0 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 5,749 | 3,727 | 2,022 | 54.3 | ||||||||||
Other income | 17,427 | 21,127 | (3,700 | ) | (17.5 | ) | ||||||||
Other expense | (7,715 | ) | (7,969 | ) | 254 | 3.2 | ||||||||
Total Other Income | 15,461 | 16,885 | (1,424 | ) | (8.4 | ) | ||||||||
Interest expense | 90,082 | 86,869 | 3,213 | 3.7 | ||||||||||
INCOME BEFORE INCOME TAXES | 176,831 | 134,483 | 42,348 | 31.5 | ||||||||||
Income tax expense | 54,123 | 40,783 | 13,340 | 32.7 | ||||||||||
NET INCOME | 122,708 | 93,700 | 29,008 | 31.0 | ||||||||||
Less: Net income attributable to noncontrolling interests | 4,375 | 3,442 | 933 | 27.1 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 118,333 | 90,258 | 28,075 | 31.1 | ||||||||||
Preferred dividends | — | 1,616 | (1,616 | ) | (100.0 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 118,333 | $ | 88,642 | $ | 29,691 | 33.5 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.93 | $ | 0.70 | $ | 0.23 | 32.9 | |||||||
Diluted earnings per common share | $ | 0.92 | $ | 0.70 | $ | 0.22 | 31.4 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 127,254 | 126,566 | 688 | 0.5 | ||||||||||
Diluted | 127,735 | 126,745 | 990 | 0.8 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.68 | $ | 0.66 | $ | 0.02 | 3.0 | |||||||
Effective income tax rate | 30.61 | % | 30.33 | % | ||||||||||
June 30, 2013 | December 31, 2012 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,973 | $ | 5,829 | |||
Restricted cash | 451 | 573 | |||||
Accounts receivable, net of allowance for doubtful accounts of $3,466 and $4,916, respectively | 239,319 | 224,439 | |||||
Fuel inventory and supplies | 239,497 | 249,016 | |||||
Prepaid expenses | 16,074 | 15,847 | |||||
Regulatory assets | 140,653 | 114,895 | |||||
Other | 24,514 | 32,476 | |||||
Total Current Assets | 664,481 | 643,075 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 7,255,280 | 7,013,765 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 301,998 | 321,975 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 866,578 | 887,777 | |||||
Nuclear decommissioning trust | 159,631 | 150,754 | |||||
Other | 235,777 | 247,885 | |||||
Total Other Assets | 1,261,986 | 1,286,416 | |||||
TOTAL ASSETS | $ | 9,483,745 | $ | 9,265,231 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entities | $ | 27,773 | $ | 25,942 | |||
Short-term debt | 410,000 | 339,200 | |||||
Accounts payable | 149,680 | 180,825 | |||||
Accrued dividends | 43,150 | 41,743 | |||||
Accrued taxes | 74,569 | 58,624 | |||||
Accrued interest | 49,599 | 77,891 | |||||
Regulatory liabilities | 42,199 | 37,557 | |||||
Other | 90,366 | 84,359 | |||||
Total Current Liabilities | 887,336 | 846,141 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 2,968,642 | 2,819,271 | |||||
Long-term debt of variable interest entities, net | 195,203 | 222,743 | |||||
Deferred income taxes | 1,233,893 | 1,197,837 | |||||
Unamortized investment tax credits | 189,931 | 191,512 | |||||
Regulatory liabilities | 283,360 | 285,618 | |||||
Accrued employee benefits | 557,033 | 564,870 | |||||
Asset retirement obligations | 156,690 | 152,648 | |||||
Other | 72,007 | 74,336 | |||||
Total Long-Term Liabilities | 5,656,759 | 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 126,935,051 shares and 126,503,748 shares, respective to each date | 634,675 | 632,519 | |||||
Paid-in capital | 1,664,525 | 1,656,972 | |||||
Retained earnings | 637,900 | 606,649 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 2,937,100 | 2,896,140 | |||||
Noncontrolling Interests | 2,550 | 14,115 | |||||
Total Equity | 2,939,650 | 2,910,255 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,483,745 | $ | 9,265,231 |
Six Months Ended June 30, | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 122,708 | $ | 93,700 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 134,443 | 139,579 | |||||
Amortization of nuclear fuel | 8,631 | 9,026 | |||||
Amortization of deferred regulatory gain from sale leaseback | (2,748 | ) | (2,748 | ) | |||
Amortization of corporate-owned life insurance | 4,138 | 10,921 | |||||
Non-cash compensation | 4,146 | 3,738 | |||||
Net deferred income taxes and credits | 45,409 | 33,586 | |||||
Stock-based compensation excess tax benefits | (399 | ) | (1,498 | ) | |||
Allowance for equity funds used during construction | (5,689 | ) | (6,778 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (15,271 | ) | (51,055 | ) | |||
Fuel inventory and supplies | 11,780 | (26,830 | ) | ||||
Prepaid expenses and other | 2,396 | 17,368 | |||||
Accounts payable | (24,838 | ) | (8,741 | ) | |||
Accrued taxes | 16,196 | 16,276 | |||||
Other current liabilities | (58,624 | ) | (61,894 | ) | |||
Changes in other assets | (28,048 | ) | (40,100 | ) | |||
Changes in other liabilities | 17,080 | (21,371 | ) | ||||
Cash Flows from Operating Activities | 231,310 | 103,179 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (398,998 | ) | (417,617 | ) | |||
Purchase of securities - trusts | (59,986 | ) | (16,817 | ) | |||
Sale of securities - trusts | 75,475 | 18,040 | |||||
Investment in corporate-owned life insurance | (17,408 | ) | (18,167 | ) | |||
Proceeds from investment in corporate-owned life insurance | 101,085 | 16,330 | |||||
Proceeds from federal grant | 876 | 3,289 | |||||
Investment in affiliated company | — | (4,505 | ) | ||||
Other investing activities | (2,362 | ) | (343 | ) | |||
Cash Flows used in Investing Activities | (301,318 | ) | (419,790 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 70,617 | 62,107 | |||||
Proceeds from long-term debt | 245,813 | 541,504 | |||||
Retirements of long-term debt | (100,000 | ) | (220,563 | ) | |||
Retirements of long-term debt of variable interest entities | (25,474 | ) | (7,736 | ) | |||
Repayment of capital leases | (1,539 | ) | (1,287 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 57,948 | 63,287 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (100,060 | ) | (18,252 | ) | |||
Stock-based compensation excess tax benefits | 399 | 1,498 | |||||
Preferred stock redemption | — | (22,567 | ) | ||||
Issuance of common stock | 2,992 | 3,697 | |||||
Distributions to shareholders of noncontrolling interests | (1,658 | ) | (3,252 | ) | |||
Cash dividends paid | (80,886 | ) | (78,710 | ) | |||
Cash Flows from Financing Activities | 68,152 | 319,726 | |||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (1,856 | ) | 3,115 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 5,829 | 3,539 | |||||
End of period | $ | 3,973 | $ | 6,654 |
Earnings Variances | |||||||||||||
Change | |||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | |||||||||||
2012 earnings attributable to common stock | $ | 61,361 | $ | 0.48 | |||||||||
Favorable/(Unfavorable) | |||||||||||||
Retail | (15,100 | ) | A | ||||||||||
Wholesale | 12,812 | B | |||||||||||
Transmission | 3,424 | ||||||||||||
Other revenues | 2,191 | ||||||||||||
Fuel and purchased power | (5,020 | ) | C | ||||||||||
SPP network transmission costs | (2,335 | ) | |||||||||||
Gross Margin | (4,028 | ) | |||||||||||
Operating and maintenance w/o SPP NITS | (4,498 | ) | D | ||||||||||
Depreciation and amortization | (1,298 | ) | E | ||||||||||
Selling, general and administrative | 8,234 | F | |||||||||||
Other income (expense) | 8,524 | G | |||||||||||
Interest expense | (975 | ) | |||||||||||
Income tax expense | (970 | ) | H | ||||||||||
Net income attributable to noncontrolling interests | (535 | ) | |||||||||||
Preferred dividends | 1,373 | ||||||||||||
Change in shares outstanding | $0.00 | ||||||||||||
2013 earnings attributable to common stock | $ | 67,188 | $ | 0.53 | |||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | |||||||||||||
A | Due primarily to an 8% decrease in retail MWh sales (see page 7 for changes by customer class) | ||||||||||||
B | Due to a 28% increase in MWh sales (see page 7 for changes by customer class) | ||||||||||||
C | Due primarily to a 37% increase in the average cost of MWhs purchased | ||||||||||||
D | Due principally to higher property tax expense (this is largely offset in revenues through a property tax surcharge) -- ($4.6M) | ||||||||||||
E | Due principally to property additions | ||||||||||||
F | Due primarily to restructuring insurance contracts to lower post-retirement and other employee benefit cost -- $6.8M; lower labor costs -- $3.4M; higher pension costs -- ($3.3M) | ||||||||||||
G | Due primarily to recording higher COLI proceeds in 2013 -- $6.5M | ||||||||||||
H | Due primarily to higher income before income taxes |
Earnings Variances | |||||||||||||
Change | |||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | |||||||||||
2012 earnings attributable to common stock | $ | 88,642 | $ | 0.70 | |||||||||
Favorable/(Unfavorable) | |||||||||||||
Retail | 35,415 | A | |||||||||||
Wholesale | 28,070 | B | |||||||||||
Transmission | 8,972 | ||||||||||||
Other revenues | 1,404 | ||||||||||||
Fuel and purchased power | (29,118 | ) | C | ||||||||||
SPP network transmission costs | (6,769 | ) | |||||||||||
Gross Margin | 37,974 | ||||||||||||
Operating and maintenance w/o SPP NITS | (2,749 | ) | D | ||||||||||
Depreciation and amortization | 5,136 | E | |||||||||||
Selling, general and administrative | 6,624 | F | |||||||||||
Other income (expense) | (1,424 | ) | G | ||||||||||
Interest expense | (3,213 | ) | |||||||||||
Income tax expense | (13,340 | ) | H | ||||||||||
Net income attributable to noncontrolling interests | (933 | ) | |||||||||||
Preferred dividends | 1,616 | ||||||||||||
Change in shares outstanding | $0.00 | ||||||||||||
2013 earnings attributable to common stock | $ | 118,333 | $ | 0.93 | |||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | |||||||||||||
A | Due primarily to increased average retail prices (see page 8 for changes by customer class) | ||||||||||||
B | Due to MWh sales increasing 24% (see page 8 for changes by customer class) | ||||||||||||
C | Due principally to increased MWhs generated | ||||||||||||
D | Due principally to higher property tax expense (this is largely offset in revenues through a property tax surcharge) -- ($9.8M); lower costs at Wolf Creek -- $4.8M | ||||||||||||
E | Due to reduced depreciation rates to reflect changes in the estimated useful lives of some of our assets | ||||||||||||
F | Due primarily to restructuring insurance contracts to lower post-retirement and other employee benefit cost -- $12.8M; lower labor costs -- $4.4M; higher pension costs -- ($12.4M) | ||||||||||||
G | Due primarily to recording more COLI benefits in 2012-- ($2.7M) | ||||||||||||
H | Due primarily to higher income before income taxes |
Supplemental Data | Three Months Ended June 30, | |||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 165,302 | $ | 176,893 | $ | (11,591 | ) | (6.6 | ) | |||||
Commercial | 165,172 | 170,132 | (4,960 | ) | (2.9 | ) | ||||||||
Industrial | 92,820 | 95,960 | (3,140 | ) | (3.3 | ) | ||||||||
Other retail | 3,170 | 3,068 | 102 | 3.3 | ||||||||||
Provision for rate refunds | (942 | ) | (5,431 | ) | 4,489 | 82.7 | ||||||||
Total Retail Revenues | 425,522 | 440,622 | (15,100 | ) | (3.4 | ) | ||||||||
Tariff-based wholesale | 62,490 | 58,793 | 3,697 | 6.3 | ||||||||||
Market-based wholesale | 19,293 | 10,178 | 9,115 | 89.6 | ||||||||||
Transmission | 52,804 | 49,380 | 3,424 | 6.9 | ||||||||||
Other | 9,480 | 7,289 | 2,191 | 30.1 | ||||||||||
Total Revenues | $ | 569,589 | $ | 566,262 | $ | 3,327 | 0.6 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,460 | 1,629 | (169 | ) | (10.4 | ) | ||||||||
Commercial | 1,856 | 1,977 | (121 | ) | (6.1 | ) | ||||||||
Industrial | 1,312 | 1,418 | (106 | ) | (7.5 | ) | ||||||||
Other retail | 21 | 22 | (1 | ) | (4.5 | ) | ||||||||
Total Retail | 4,649 | 5,046 | (397 | ) | (7.9 | ) | ||||||||
Tariff-based wholesale | 1,327 | 1,241 | 86 | 6.9 | ||||||||||
Market-based wholesale | 721 | 363 | 358 | 98.6 | ||||||||||
Total wholesale | 2,048 | 1,604 | 444 | 27.7 | ||||||||||
Total Electricity Sales | 6,697 | 6,650 | 47 | 0.7 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 91.53 | $ | 87.32 | $ | 4.21 | 4.8 | |||||||
Tariff-based wholesale | $ | 47.09 | $ | 47.38 | $ | (0.29 | ) | (0.6 | ) | |||||
Market-based wholesale | $ | 26.76 | $ | 28.04 | $ | (1.28 | ) | (4.6 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 130,158 | $ | 113,744 | $ | 16,414 | 14.4 | |||||||
Purchased power | 30,518 | 23,713 | 6,805 | 28.7 | ||||||||||
Subtotal | 160,676 | 137,457 | 23,219 | 16.9 | ||||||||||
RECA recovery and other | (7,976 | ) | 10,223 | (18,199 | ) | (178.0 | ) | |||||||
Total fuel and purchased power expense | $ | 152,700 | $ | 147,680 | $ | 5,020 | 3.4 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 514 | 687 | (173 | ) | (25.2 | ) | ||||||||
Coal | 4,748 | 4,049 | 699 | 17.3 | ||||||||||
Nuclear | 837 | 1,228 | (391 | ) | (31.8 | ) | ||||||||
Wind | 110 | 123 | (13 | ) | (10.6 | ) | ||||||||
Subtotal electricity generated | 6,209 | 6,087 | 122 | 2.0 | ||||||||||
Purchased | 910 | 969 | (59 | ) | (6.1 | ) | ||||||||
Total Electricity Supply | 7,119 | 7,056 | 63 | 0.9 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 20.96 | $ | 18.69 | $ | 2.27 | 12.1 | |||||||
Average cost of purchased power | $ | 33.54 | $ | 24.47 | $ | 9.07 | 37.1 | |||||||
Average cost of fuel and purchased power | $ | 22.57 | $ | 19.48 | $ | 3.09 | 15.9 | |||||||
Degree Days | 2012/ | |||||||||||||
2013 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 496 | 744 | (248 | ) | (33.3 | ) | ||||||||
Actual compared to 20 year average | 496 | 457 | 39 | 8.5 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 582 | 179 | 403 | 225.1 | ||||||||||
Actual compared to 20 year average | 582 | 385 | 197 | 51.2 |
Supplemental Data | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | Change | % Change | ||||||||||||
Revenues | (Dollars In Thousands) | ||||||||||||||
Residential | $ | 330,678 | $ | 315,311 | $ | 15,367 | 4.9 | ||||||||
Commercial | 313,128 | 299,782 | 13,346 | 4.5 | |||||||||||
Industrial | 183,745 | 181,380 | 2,365 | 1.3 | |||||||||||
Other retail | 6,367 | 6,124 | 243 | 4.0 | |||||||||||
Provision for rate refunds | (7,311 | ) | (11,405 | ) | 4,094 | 35.9 | |||||||||
Total Retail Revenues | 826,607 | 791,192 | 35,415 | 4.5 | |||||||||||
Tariff-based wholesale | 134,239 | 205,142 | 121,325 | 12,914 | 10.6 | ||||||||||
Market-based wholesale | 34,014 | 52,053 | 18,858 | 15,156 | 80.4 | ||||||||||
Transmission | 104,315 | 95,343 | 8,972 | 9.4 | |||||||||||
Other | 16,626 | 15,222 | 1,404 | 9.2 | |||||||||||
Total Revenues | $ | 1,115,801 | $ | 1,041,940 | $ | 73,861 | 7.1 | ||||||||
Electricity Sales | (Thousands of MWh) | ||||||||||||||
Residential | 3,003 | 3,044 | (41 | ) | (1.3 | ) | |||||||||
Commercial | 3,558 | 3,626 | (68 | ) | (1.9 | ) | |||||||||
Industrial | 2,624 | 2,779 | (155 | ) | (5.6 | ) | |||||||||
Other retail | 43 | 42 | 1 | 2.4 | |||||||||||
Total Retail | 9,228 | 9,491 | (263 | ) | (2.8 | ) | |||||||||
Tariff-based wholesale | 2,807 | 2,590 | 217 | 8.4 | |||||||||||
Market-based wholesale | 1,286 | 708 | 578 | 81.6 | |||||||||||
Total wholesale | 4,093 | 3,298 | 795 | 24.1 | |||||||||||
Total Electricity Sales | 13,321 | 12,789 | 532 | 4.2 | |||||||||||
(Dollars per MWh) | |||||||||||||||
Total retail | $ | 89.58 | $ | 83.36 | $ | 6.22 | 7.5 | ||||||||
Tariff-based wholesale | $ | 47.82 | $ | 46.84 | $ | 0.98 | 2.1 | ||||||||
Market-based wholesale | $ | 26.45 | $ | 26.64 | $ | (0.19 | ) | (0.7 | ) | ||||||
Fuel and Purchased Power | (Dollars In Thousands) | ||||||||||||||
Fuel used for generation | $ | 257,812 | $ | 213,380 | $ | 44,432 | 20.8 | ||||||||
Purchased power | 59,534 | 61,124 | (1,590 | ) | (2.6 | ) | |||||||||
Subtotal | 317,346 | 274,504 | 42,842 | 15.6 | |||||||||||
RECA recovery and other | (12,894 | ) | 830 | (13,724 | ) | (1,653.5 | ) | ||||||||
Total fuel and purchased power expense | $ | 304,452 | $ | 275,334 | $ | 29,118 | 10.6 | ||||||||
Electricity Supply | (Thousands of MWh) | ||||||||||||||
Generated - Gas | 864 | 1,140 | (276 | ) | (24.2 | ) | |||||||||
Coal | 9,934 | 8,178 | 1,756 | 21.5 | |||||||||||
Nuclear | 1,292 | 1,430 | (138 | ) | (9.7 | ) | |||||||||
Wind | 214 | 248 | (34 | ) | (13.7 | ) | |||||||||
Subtotal electricity generated | 12,304 | 10,996 | 1,308 | 11.9 | |||||||||||
Purchased | 1,767 | 2,540 | (773 | ) | (30.4 | ) | |||||||||
Total Electricity Supply | 14,071 | 13,536 | 535 | 4.0 | |||||||||||
(Dollars per MWh) | |||||||||||||||
Average cost of fuel used for generation | $ | 20.95 | $ | 19.41 | $ | 1.54 | 7.9 | ||||||||
Average cost of purchased power | $ | 33.69 | $ | 24.06 | $ | 9.63 | 40.0 | ||||||||
Average cost of fuel and purchased power | $ | 22.55 | $ | 20.28 | $ | 2.27 | 11.2 | ||||||||
Degree Days | 2012/ | ||||||||||||||
2013 | 20 yr Avg | Change | % Change | ||||||||||||
Cooling | |||||||||||||||
Actual compared to last year | 496 | 788 | (292 | ) | (37.1 | ) | |||||||||
Actual compared to 20 year average | 496 | 460 | 36 | 7.8 | |||||||||||
Heating | |||||||||||||||
Actual compared to last year | 3,092 | 2,005 | 1,087 | 54.2 | |||||||||||
Actual compared to 20 year average | 3,092 | 2,815 | 277 | 9.8 |
Capitalization | ||||||||||||||
June 30, 2013 | December 31, 2012 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt of VIEs | $ | 27,773 | $ | 25,942 | ||||||||||
Long-term debt, net | 2,968,642 | 2,819,271 | ||||||||||||
Long-term debt of variable interest entities, net | 195,203 | 222,743 | ||||||||||||
Total long-term debt | 3,191,618 | 52.1 | % | 3,067,956 | 51.4 | % | ||||||||
Common equity | 2,937,100 | 47.9 | % | 2,896,140 | 48.4 | % | ||||||||
Noncontrolling interests | 2,550 | — | % | 14,115 | 0.2 | % | ||||||||
Total capitalization | $ | 6,131,268 | 100.0 | % | $ | 5,978,211 | 100.0 | % | ||||||
GAAP Book value per share | $ | 23.14 | $ | 22.89 | ||||||||||
Period end shares outstanding (in thousands) | 126,935 | 126,504 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | June 30, 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 | |||||||||||
6.0% Series due June 2031 | 121825CE1 | — | 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 | |||||||||||
273,940 | 373,940 | |||||||||||||
Total KGE | 898,940 | 998,940 | ||||||||||||
Total long-term debt | 2,974,440 | 2,824,440 | ||||||||||||
Unamortized debt discount | (5,798 | ) | (5,169 | ) | ||||||||||
Long-term debt due within one year | — | — | ||||||||||||
Total long-term debt, net | $ | 2,968,642 | $ | 2,819,271 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Residential | $ | 165,302 | $ | 176,893 | $ | (11,591 | ) | $ | 330,678 | $ | 315,311 | $ | 15,367 | ||||||||||
Commercial | 165,172 | 170,132 | (4,960 | ) | 313,128 | 299,782 | 13,346 | ||||||||||||||||
Industrial | 92,820 | 95,960 | (3,140 | ) | 183,745 | 181,380 | 2,365 | ||||||||||||||||
Other retail | 2,228 | (2,363 | ) | 4,591 | (944 | ) | (5,281 | ) | 4,337 | ||||||||||||||
Total Retail Revenues | 425,522 | 440,622 | (15,100 | ) | 826,607 | 791,192 | 35,415 | ||||||||||||||||
Wholesale | 81,783 | 68,971 | 12,812 | 168,253 | 140,183 | 28,070 | |||||||||||||||||
Transmission | 52,804 | 49,380 | 3,424 | 104,315 | 95,343 | 8,972 | |||||||||||||||||
Other | 9,480 | 7,289 | 2,191 | 16,626 | 15,222 | 1,404 | |||||||||||||||||
Total Revenues | 569,589 | 566,262 | 3,327 | 1,115,801 | 1,041,940 | 73,861 | |||||||||||||||||
Less: Fuel and purchased power expense | 152,700 | 147,680 | 5,020 | 304,452 | 275,334 | 29,118 | |||||||||||||||||
SPP network transmission costs | 44,600 | 42,265 | 2,335 | 88,396 | 81,627 | 6,769 | |||||||||||||||||
Gross Margin | $ | 372,289 | $ | 376,317 | $ | (4,028 | ) | $ | 722,953 | $ | 684,979 | $ | 37,974 | ||||||||||
Gross margin | $ | 372,289 | $ | 376,317 | $ | (4,028 | ) | $ | 722,953 | $ | 684,979 | $ | 37,974 | ||||||||||
Add: SPP network transmission costs | 44,600 | 42,265 | 2,335 | 88,396 | 81,627 | 6,769 | |||||||||||||||||
Less: Operating and maintenance expense | 163,303 | 156,470 | 6,833 | 322,032 | 312,514 | 9,518 | |||||||||||||||||
Depreciation and amortization expense | 67,597 | 66,299 | 1,298 | 134,443 | 139,579 | (5,136 | ) | ||||||||||||||||
Selling, general and administrative expense | 54,477 | 62,711 | (8,234 | ) | 103,422 | 110,046 | (6,624 | ) | |||||||||||||||
Income from operations | $ | 131,512 | $ | 133,102 | $ | (1,590 | ) | $ | 251,452 | $ | 204,467 | $ | 46,985 | ||||||||||
Operating and maintenance expense | $ | 163,303 | $ | 156,470 | $ | 6,833 | $ | 322,032 | $ | 312,514 | $ | 9,518 | |||||||||||
Less: SPP network transmission costs | 44,600 | 42,265 | 2,335 | 88,396 | 81,627 | 6,769 | |||||||||||||||||
Operating and maintenance expense w/o SPP NITS | $ | 118,703 | $ | 114,205 | $ | 4,498 | $ | 233,636 | $ | 230,887 | $ | 2,749 | |||||||||||
• | No growth in weather adjusted total retail sales |
• | Transmission revenue increase ≈$18 million effective January |
• | Includes companion retail TDC of ≈$11 million 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 ≈$49 million increase for items with a revenue offset, such as SPP Transmission, property taxes, pension and tree trimming expenses) |
• | Depreciation and amortization expense increase ≈$4 million |
• | Annual adjustment to Environmental Cost Recovery Rider ≈$27 million effective June 1 |
• | Includes $17 million of COLI proceeds |
• | Equity AFUDC increase ≈$2 million |
• | 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 |