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 26, 2014 | 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 |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | ||||||||||||||||||||||||||
2013 | 2012 | Change | % Change | 2013 | 2012 | Change | % Change | ||||||||||||||||||||
(In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||
Residential | $ | 160,190 | $ | 148,494 | $ | 11,696 | 7.9 | $ | 728,852 | $ | 714,562 | $ | 14,290 | 2.0 | |||||||||||||
Commercial | 154,057 | 146,839 | 7,218 | 4.9 | 667,106 | 640,654 | 26,452 | 4.1 | |||||||||||||||||||
Industrial | 92,670 | 90,873 | 1,797 | 2.0 | 374,825 | 368,909 | 5,916 | 1.6 | |||||||||||||||||||
Other retail | 6,034 | (6,970 | ) | 13,004 | 186.6 | 8,939 | (5,845 | ) | 14,784 | 252.9 | |||||||||||||||||
Total Retail Revenues | 412,951 | 379,236 | 33,715 | 8.9 | 1,779,722 | 1,718,280 | 61,442 | 3.6 | |||||||||||||||||||
Wholesale | 85,491 | 87,387 | (1,896 | ) | (2.2) | 348,239 | 316,353 | 31,886 | 10.1 | ||||||||||||||||||
Transmission | 53,556 | 49,317 | 4,239 | 8.6 | 210,281 | 193,797 | 16,484 | 8.5 | |||||||||||||||||||
Other | 7,880 | 7,832 | 48 | 0.6 | 32,412 | 33,040 | (628 | ) | (1.9) | ||||||||||||||||||
Total Revenues | 559,878 | 523,772 | 36,106 | 6.9 | 2,370,654 | 2,261,470 | 109,184 | 4.8 | |||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||
Fuel and purchased power | 151,783 | 137,150 | 14,633 | 10.7 | 634,797 | 589,990 | 44,807 | 7.6 | |||||||||||||||||||
SPP network transmission costs | 44,894 | 42,405 | 2,489 | 5.9 | 178,604 | 166,547 | 12,057 | 7.2 | |||||||||||||||||||
Operating and maintenance | 93,528 | 83,828 | 9,700 | 11.6 | 359,060 | 342,055 | 17,005 | 5.0 | |||||||||||||||||||
Depreciation and amortization | 69,289 | 65,823 | 3,466 | 5.3 | 272,593 | 270,464 | 2,129 | 0.8 | |||||||||||||||||||
Selling, general and administrative | 66,464 | 61,668 | 4,796 | 7.8 | 224,133 | 226,012 | (1,879 | ) | (0.8) | ||||||||||||||||||
Taxes other than income tax | 30,392 | 25,123 | 5,269 | 21.0 | 122,282 | 104,269 | 18,013 | 17.3 | |||||||||||||||||||
Total Operating Expenses | 456,350 | 415,997 | 40,353 | 9.7 | 1,791,469 | 1,699,337 | 92,132 | 5.4 | |||||||||||||||||||
INCOME FROM OPERATIONS | 103,528 | 107,775 | (4,247 | ) | (3.9) | 579,185 | 562,133 | 17,052 | 3.0 | ||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||
Investment earnings | 1,444 | 955 | 489 | 51.2 | 10,056 | 7,411 | 2,645 | 35.7 | |||||||||||||||||||
Other income | 5,861 | 8,136 | (2,275 | ) | (28.0) | 35,609 | 35,378 | 231 | 0.7 | ||||||||||||||||||
Other expense | (4,188 | ) | (5,740 | ) | 1,552 | 27.0 | (18,099 | ) | (19,987 | ) | 1,888 | 9.4 | |||||||||||||||
Total Other Income (Expense) | 3,117 | 3,351 | (234 | ) | (7.0) | 27,566 | 22,802 | 4,764 | 20.9 | ||||||||||||||||||
Interest expense | 46,377 | 44,451 | 1,926 | 4.3 | 182,167 | 176,337 | 5,830 | 3.3 | |||||||||||||||||||
INCOME BEFORE INCOME TAXES | 60,268 | 66,675 | (6,407 | ) | (9.6) | 424,584 | 408,598 | 15,986 | 3.9 | ||||||||||||||||||
Income tax expense | 17,207 | 18,980 | (1,773 | ) | (9.3) | 123,721 | 126,136 | (2,415 | ) | (1.9) | |||||||||||||||||
NET INCOME | 43,061 | 47,695 | (4,634 | ) | (9.7) | 300,863 | 282,462 | 18,401 | 6.5 | ||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 1,999 | 2,088 | (89 | ) | (4.3) | 8,343 | 7,316 | 1,027 | 14.0 | ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 41,062 | 45,607 | (4,545 | ) | (10.0) | 292,520 | 275,146 | 17,374 | 6.3 | ||||||||||||||||||
Preferred dividends | — | — | — | — | — | 1,616 | (1,616 | ) | (100.0) | ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 41,062 | $ | 45,607 | $ | (4,545 | ) | (10.0) | $ | 292,520 | $ | 273,530 | $ | 18,990 | 6.9 | ||||||||||||
Earnings per common share, basic | $ | 0.32 | $ | 0.36 | $ | (0.04 | ) | (11.1) | $ | 2.29 | $ | 2.15 | $ | 0.14 | 6.5 | ||||||||||||
Average equivalent common shares outstanding | 127,892 | 126,929 | 963 | 0.8 | 127,463 | 126,712 | 751 | 0.6 | |||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.34 | $ | 0.33 | $ | 0.01 | 3.0 | $ | 1.36 | $ | 1.32 | $ | 0.04 | 3.0 | |||||||||||||
Effective income tax rate | 28.55 | % | 28.47 | % | 29.14 | % | 30.87 | % |
Contents | Page |
Supplemental Slides | |
Three Months Ended December 31, | ||||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 160,190 | $ | 148,494 | $ | 11,696 | 7.9 | |||||||
Commercial | 154,057 | 146,839 | 7,218 | 4.9 | ||||||||||
Industrial | 92,670 | 90,873 | 1,797 | 2.0 | ||||||||||
Other retail | 6,034 | (6,970 | ) | 13,004 | 186.6 | |||||||||
Total Retail Revenues | 412,951 | 379,236 | 33,715 | 8.9 | ||||||||||
Wholesale | 85,491 | 87,387 | (1,896 | ) | (2.2 | ) | ||||||||
Transmission | 53,556 | 49,317 | 4,239 | 8.6 | ||||||||||
Other | 7,880 | 7,832 | 48 | 0.6 | ||||||||||
Total Revenues | 559,878 | 523,772 | 36,106 | 6.9 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 151,783 | 137,150 | 14,633 | 10.7 | ||||||||||
SPP network transmission costs | 44,894 | 42,405 | 2,489 | 5.9 | ||||||||||
Operating and maintenance | 93,528 | 83,828 | 9,700 | 11.6 | ||||||||||
Depreciation and amortization | 69,289 | 65,823 | 3,466 | 5.3 | ||||||||||
Selling, general and administrative | 66,464 | 61,668 | 4,796 | 7.8 | ||||||||||
Taxes other than income | 30,392 | 25,123 | 5,269 | 21.0 | ||||||||||
Total Operating Expenses | 456,350 | 415,997 | 40,353 | 9.7 | ||||||||||
INCOME FROM OPERATIONS | 103,528 | 107,775 | (4,247 | ) | (3.9 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 1,444 | 955 | 489 | 51.2 | ||||||||||
Other income | 5,861 | 8,136 | (2,275 | ) | (28.0 | ) | ||||||||
Other expense | (4,188 | ) | (5,740 | ) | 1,552 | 27.0 | ||||||||
Total Other Income | 3,117 | 3,351 | (234 | ) | (7.0 | ) | ||||||||
Interest expense | 46,377 | 44,451 | 1,926 | 4.3 | ||||||||||
INCOME BEFORE INCOME TAXES | 60,268 | 66,675 | (6,407 | ) | (9.6 | ) | ||||||||
Income tax expense | 17,207 | 18,980 | (1,773 | ) | (9.3 | ) | ||||||||
NET INCOME | 43,061 | 47,695 | (4,634 | ) | (9.7 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 1,999 | 2,088 | (89 | ) | (4.3 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 41,062 | $ | 45,607 | $ | (4,545 | ) | (10.0 | ) | |||||
Earnings per common share, basic | $ | 0.32 | $ | 0.36 | $ | (0.04 | ) | (11.1 | ) | |||||
Diluted earnings per common share | $ | 0.32 | $ | 0.36 | $ | (0.04 | ) | (11.1 | ) | |||||
Average equivalent common shares outstanding | 127,892 | 126,929 | 963 | 0.8 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.34 | $ | 0.33 | $ | 0.01 | 3.0 | |||||||
Effective income tax rate | 28.55 | % | 28.47 | % | ||||||||||
Twelve Months Ended December 31, | ||||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 728,852 | $ | 714,562 | $ | 14,290 | 2.0 | |||||||
Commercial | 667,106 | 640,654 | 26,452 | 4.1 | ||||||||||
Industrial | 374,825 | 368,909 | 5,916 | 1.6 | ||||||||||
Other retail | 8,939 | (5,845 | ) | 14,784 | 252.9 | |||||||||
Total Retail Revenues | 1,779,722 | 1,718,280 | 61,442 | 3.6 | ||||||||||
Wholesale | 348,239 | 316,353 | 31,886 | 10.1 | ||||||||||
Transmission | 210,281 | 193,797 | 16,484 | 8.5 | ||||||||||
Other | 32,412 | 33,040 | (628 | ) | (1.9 | ) | ||||||||
Total Revenues | 2,370,654 | 2,261,470 | 109,184 | 4.8 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 634,797 | 589,990 | 44,807 | 7.6 | ||||||||||
SPP network transmission costs | 178,604 | 166,547 | 12,057 | 7.2 | ||||||||||
Operating and maintenance | 359,060 | 342,055 | 17,005 | 5.0 | ||||||||||
Depreciation and amortization | 272,593 | 270,464 | 2,129 | 0.8 | ||||||||||
Selling, general and administrative | 224,133 | 226,012 | (1,879 | ) | (0.8 | ) | ||||||||
Taxes other than income | 122,282 | 104,269 | 18,013 | 17.3 | ||||||||||
Total Operating Expenses | 1,791,469 | 1,699,337 | 92,132 | 5.4 | ||||||||||
INCOME FROM OPERATIONS | 579,185 | 562,133 | 17,052 | 3.0 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 10,056 | 7,411 | 2,645 | 35.7 | ||||||||||
Other income | 35,609 | 35,378 | 231 | 0.7 | ||||||||||
Other expense | (18,099 | ) | (19,987 | ) | 1,888 | 9.4 | ||||||||
Total Other Income | 27,566 | 22,802 | 4,764 | 20.9 | ||||||||||
Interest expense | 182,167 | 176,337 | 5,830 | 3.3 | ||||||||||
INCOME BEFORE INCOME TAXES | 424,584 | 408,598 | 15,986 | 3.9 | ||||||||||
Income tax expense | 123,721 | 126,136 | (2,415 | ) | (1.9 | ) | ||||||||
NET INCOME | 300,863 | 282,462 | 18,401 | 6.5 | ||||||||||
Less: Net income attributable to noncontrolling interests | 8,343 | 7,316 | 1,027 | 14.0 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 292,520 | 275,146 | 17,374 | 6.3 | ||||||||||
Preferred dividends | — | 1,616 | (1,616 | ) | (100.0 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 292,520 | $ | 273,530 | $ | 18,990 | 6.9 | |||||||
Earnings per common share, basic | $ | 2.29 | $ | 2.15 | $ | 0.14 | 6.5 | |||||||
Diluted earnings per common share | $ | 2.27 | $ | 2.15 | $ | 0.12 | 5.6 | |||||||
Average equivalent common shares outstanding | 127,463 | 126,712 | 751 | 0.6 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.36 | $ | 1.32 | $ | 0.04 | 3.0 | |||||||
Effective income tax rate | 29.14 | % | 30.87 | % | ||||||||||
December 31, 2013 | December 31, 2012 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 4,487 | $ | 5,829 | |||
Accounts receivable, net of allowance for doubtful accounts of $4,596 and $4,916, respectively | 250,036 | 224,439 | |||||
Fuel inventory and supplies | 239,511 | 249,016 | |||||
Deferred tax assets | 37,927 | — | |||||
Prepaid expenses | 15,821 | 15,847 | |||||
Regulatory assets | 135,408 | 114,895 | |||||
Other | 23,608 | 33,049 | |||||
Total Current Assets | 706,798 | 643,075 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 7,551,916 | 7,013,765 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 296,626 | 321,975 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 620,006 | 887,777 | |||||
Nuclear decommissioning trust | 175,625 | 150,754 | |||||
Other | 246,140 | 247,885 | |||||
Total Other Assets | 1,041,771 | 1,286,416 | |||||
TOTAL ASSETS | $ | 9,597,111 | $ | 9,265,231 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt | $ | 250,000 | $ | — | |||
Current maturities of long-term debt of variable interest entities | 27,479 | 25,942 | |||||
Short-term debt | 134,600 | 339,200 | |||||
Accounts payable | 233,351 | 180,825 | |||||
Accrued dividends | 43,604 | 41,743 | |||||
Accrued taxes | 69,742 | 58,624 | |||||
Accrued interest | 80,457 | 77,891 | |||||
Regulatory liabilities | 35,982 | 37,557 | |||||
Other | 80,184 | 84,359 | |||||
Total Current Liabilities | 955,399 | 846,141 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 2,968,958 | 2,819,271 | |||||
Long-term debt of variable interest entities, net | 194,802 | 222,743 | |||||
Deferred income taxes | 1,361,418 | 1,197,837 | |||||
Unamortized investment tax credits | 192,265 | 191,512 | |||||
Regulatory liabilities | 293,574 | 285,618 | |||||
Accrued employee benefits | 331,558 | 564,870 | |||||
Asset retirement obligations | 160,682 | 152,648 | |||||
Other | 69,924 | 74,336 | |||||
Total Long-Term Liabilities | 5,573,181 | 5,508,835 | |||||
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 | — | — | |||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 128,254,229 shares and 126,503,748 shares, respective to each date | 641,271 | 632,519 | |||||
Paid-in capital | 1,696,727 | 1,656,972 | |||||
Retained earnings | 724,776 | 606,649 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,062,774 | 2,896,140 | |||||
Noncontrolling Interests | 5,757 | 14,115 | |||||
Total Equity | 3,068,531 | 2,910,255 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,597,111 | $ | 9,265,231 |
Twelve Months Ended December 31, | |||||||
2013 | 2012 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 300,863 | $ | 282,462 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 272,593 | 270,464 | |||||
Amortization of nuclear fuel | 22,690 | 24,369 | |||||
Amortization of deferred regulatory gain from sale leaseback | (5,495 | ) | (5,495 | ) | |||
Amortization of corporate-owned life insurance | 15,149 | 28,792 | |||||
Non-cash compensation | 8,188 | 7,255 | |||||
Net deferred income taxes and credits | 123,307 | 126,248 | |||||
Stock-based compensation excess tax benefits | (576 | ) | (1,698 | ) | |||
Allowance for equity funds used during construction | (14,143 | ) | (11,706 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (24,649 | ) | 2,408 | ||||
Fuel inventory and supplies | 10,124 | (19,227 | ) | ||||
Prepaid expenses and other | (12,316 | ) | (3,630 | ) | |||
Accounts payable | 7,856 | (19,161 | ) | ||||
Accrued taxes | 14,218 | 11,937 | |||||
Other current liabilities | (52,829 | ) | (105,169 | ) | |||
Changes in other assets | (4,167 | ) | 13,015 | ||||
Changes in other liabilities | 41,990 | (1,758 | ) | ||||
Cash Flows from Operating Activities | 702,803 | 599,106 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (780,098 | ) | (810,209 | ) | |||
Purchase of securities - trust | (66,668 | ) | (20,473 | ) | |||
Sale of securities - trust | 81,994 | 21,604 | |||||
Investment in corporate-owned life insurance | (17,724 | ) | (18,404 | ) | |||
Proceeds from investment in corporate-owned life insurance | 147,658 | 33,542 | |||||
Proceeds from federal grant | 876 | 4,775 | |||||
Investment in affiliated company | (4,947 | ) | (8,669 | ) | |||
Other investing activities | (2,992 | ) | 497 | ||||
Cash Flows used in Investing Activities | (641,901 | ) | (797,337 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | (205,241 | ) | 52,900 | ||||
Proceeds from long-term debt | 492,347 | 541,374 | |||||
Retirements of long-term debt | (100,000 | ) | (220,563 | ) | |||
Retirements of long-term debt of variable interest entities | (25,942 | ) | (28,114 | ) | |||
Repayment of capital leases | (2,995 | ) | (2,679 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 59,565 | 67,791 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (145,418 | ) | (34,838 | ) | |||
Stock-based compensation excess tax benefits | 576 | 1,698 | |||||
Preferred stock redemption | — | (22,567 | ) | ||||
Issuance of common stock | 32,906 | 6,996 | |||||
Distributions to shareholders of noncontrolling interests | (2,419 | ) | (3,295 | ) | |||
Cash dividends paid | (162,904 | ) | (158,182 | ) | |||
Other financing activities | (2,719 | ) | — | ||||
Cash Flows (used in) from Financing Activities | (62,244 | ) | 200,521 | ||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (1,342 | ) | 2,290 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 5,829 | 3,539 | |||||
End of period | $ | 4,487 | $ | 5,829 |
Earnings Variances | |||||||||||||
Change | |||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | |||||||||||
2012 earnings attributable to common stock | $ | 45,607 | $ | 0.36 | |||||||||
Favorable/(Unfavorable) | |||||||||||||
Retail | 33,715 | A | |||||||||||
Wholesale | (1,896 | ) | B | ||||||||||
Transmission | 4,239 | ||||||||||||
Other revenues | 48 | ||||||||||||
Fuel and purchased power | (14,633 | ) | C | ||||||||||
SPP network transmission costs | (2,489 | ) | D | ||||||||||
Gross Margin | 18,984 | ||||||||||||
Operating and maintenance | (9,700 | ) | E | ||||||||||
Depreciation and amortization | (3,466 | ) | F | ||||||||||
Selling, general and administrative | (4,796 | ) | G | ||||||||||
Taxes other than income taxes | (5,269 | ) | H | ||||||||||
Other income (expense) | (234 | ) | I | ||||||||||
Interest expense | (1,926 | ) | |||||||||||
Income tax expense | 1,773 | ||||||||||||
Net income attributable to noncontrolling interests | 89 | ||||||||||||
Change in shares outstanding | 0.00 | ||||||||||||
2013 earnings attributable to common stock | $ | 41,062 | $ | 0.32 | |||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | |||||||||||||
A | Due primarily to an 6% increase in average retail prices (see page 7 for changes by customer class) | ||||||||||||
B | Due to a 8% decrease in MWh sales (see page 7 for changes by customer class) | ||||||||||||
C | Due primarily to collecting previously deferred fuel and purchase power expense in revenue | ||||||||||||
D | Due principally to increased investment in the transmission system within the SPP RTO that is largely offset by increased prices | ||||||||||||
E | Due primarily to increased costs for tree trimming and other distribution reliability activities -- ($6.8M); and higher amortization of refueling outage costs at Wolf Creek -- ($1.6M) | ||||||||||||
F | Due to additional depreciation expense associated primarily with additions at our power plants | ||||||||||||
G | Due primarily to higher labor and other employee benefit costs -- ($8.8M); contribution in 2012 to company charitable foundation -- $3.5M | ||||||||||||
H | Due primarily to increase in property taxes (offset through increased prices) -- ($4.9M) | ||||||||||||
I | Due primarily to: an increase in AFUDC -- $2.1M; and net COLI impact -- ($3.1M) | ||||||||||||
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2012 earnings attributable to common stock | $ | 273,530 | $ | 2.15 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 61,442 | A | ||||||||||||
Wholesale | 31,886 | B | ||||||||||||
Transmission | 16,484 | |||||||||||||
Other revenues | (628 | ) | ||||||||||||
Fuel and purchased power | (44,807 | ) | C | |||||||||||
SPP network transmission costs | (12,057 | ) | D | |||||||||||
Gross Margin | 52,320 | |||||||||||||
Operating and maintenance | (17,005 | ) | E | |||||||||||
Depreciation and amortization | (2,129 | ) | ||||||||||||
Selling, general and administrative | 1,879 | F | ||||||||||||
Taxes other than income | (18,013 | ) | G | |||||||||||
Other income (expense) | 4,764 | H | ||||||||||||
Interest expense | (5,830 | ) | I | |||||||||||
Income tax expense | 2,415 | |||||||||||||
Net income attributable to noncontrolling interests | (1,027 | ) | ||||||||||||
Preferred dividends | 1,616 | |||||||||||||
Change in shares outstanding | (0.01 | ) | ||||||||||||
2013 earnings attributable to common stock | $ | 292,520 | $ | 2.29 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to a 6% increase in average retail prices (see page 8 for changes by customer class) | |||||||||||||
B | Due to a 11% increase in MWh sales (see page 8 for changes by customer class) | |||||||||||||
C | Due primarily to an 9% increase in fuel used for generation and 4% increase in MWhs generated | |||||||||||||
D | Due principally to increased investment in the transmission system within the SPP RTO that is largely offset by increased prices | |||||||||||||
E | Due principally to higher costs for tree trimming and other distribution reliability activities of -- ($11.8M), and higher amortization of refueling outage costs and costs incurred during an unscheduled maintenance outage in 2013 at Wolf Creek -- ($5.0 million). | |||||||||||||
F | Due primarily to: restructuring insurance contracts to lower post-retirement and other employee benefit costs -- $8.6M; lower labor cost -- $2.3M; higher pension cost (offset through increased prices) -- ($12.3M); contribution in 2012 to company charitable foundation -- $3.5M | |||||||||||||
G | Due primarily to an increase in property taxes (offset in increased prices) -- ($18.2M) | |||||||||||||
H | Due primarily to: investment earnings in a trust to fund retirement benefits and Prairie Wind Transmission JV -- $2.6M; higher Equity AFDUC -- $2.4M; COLI expense adjustment -- $1.9M; and gain on sale of fuel inventory in 2012 -- ($2.2M) | |||||||||||||
I | Due primarily to additional outstanding debt |
Supplemental Data | Three Months Ended December 31, | |||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 160,190 | $ | 148,494 | $ | 11,696 | 7.9 | |||||||
Commercial | 154,057 | 146,839 | 7,218 | 4.9 | ||||||||||
Industrial | 92,670 | 90,873 | 1,797 | 2.0 | ||||||||||
Other retail | 3,219 | 3,125 | 94 | 3.0 | ||||||||||
Provision for rate refunds | 2,815 | (10,095 | ) | 12,910 | 127.9 | |||||||||
Total Retail Revenues | 412,951 | 379,236 | 33,715 | 8.9 | ||||||||||
Tariff-based wholesale | 66,088 | 62,718 | 3,370 | 5.4 | ||||||||||
Market-based wholesale | 19,403 | 24,669 | (5,266 | ) | (21.3 | ) | ||||||||
Transmission | 53,556 | 49,317 | 4,239 | 8.6 | ||||||||||
Other | 7,880 | 7,832 | 48 | 0.6 | ||||||||||
Total Revenues | $ | 559,878 | $ | 523,772 | $ | 36,106 | 6.9 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,448 | 1,371 | 77 | 5.6 | ||||||||||
Commercial | 1,758 | 1,740 | 18 | 1.0 | ||||||||||
Industrial | 1,387 | 1,372 | 15 | 1.1 | ||||||||||
Other retail | 21 | 21 | — | — | ||||||||||
Total Retail | 4,614 | 4,504 | 110 | 2.4 | ||||||||||
Tariff-based wholesale | 1,359 | 1,354 | 5 | 0.4 | ||||||||||
Market-based wholesale | 775 | 974 | (199 | ) | (20.4 | ) | ||||||||
Total wholesale | 2,134 | 2,328 | (194 | ) | (8.3 | ) | ||||||||
Total Electricity Sales | 6,748 | 6,832 | (84 | ) | (1.2 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 89.50 | $ | 84.20 | $ | 5.30 | 6.3 | |||||||
Tariff-based wholesale | $ | 48.63 | $ | 46.32 | $ | 2.31 | 5.0 | |||||||
Market-based wholesale | $ | 25.04 | $ | 25.33 | $ | (0.29 | ) | (1.1 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 119,215 | $ | 115,115 | $ | 4,100 | 3.6 | |||||||
Purchased power | 27,823 | 26,343 | 1,480 | 5.6 | ||||||||||
Subtotal | 147,038 | 141,458 | 5,580 | 3.9 | ||||||||||
RECA recovery and other | 4,745 | (4,308 | ) | 9,053 | 210.1 | |||||||||
Total fuel and purchased power expense | $ | 151,783 | $ | 137,150 | $ | 14,633 | 10.7 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 301 | 55 | 246 | 447.3 | ||||||||||
Coal | 4,768 | 4,842 | (74 | ) | (1.5 | ) | ||||||||
Nuclear | 1,110 | 1,253 | (143 | ) | (11.4 | ) | ||||||||
Wind | 116 | 100 | 16 | 16.0 | ||||||||||
Subtotal electricity generated | 6,295 | 6,250 | 45 | 0.7 | ||||||||||
Purchased | 825 | 865 | (40 | ) | (4.6 | ) | ||||||||
Total Electricity Supply | 7,120 | 7,115 | 5 | 0.1 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.94 | $ | 18.42 | $ | 0.52 | 2.8 | |||||||
Average cost of purchased power | $ | 33.72 | $ | 30.45 | $ | 3.27 | 10.7 | |||||||
Average cost of fuel and purchased power | $ | 20.65 | $ | 19.88 | $ | 0.77 | 3.9 | |||||||
Degree Days | 2011/ | |||||||||||||
2013 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 45 | 44 | 1 | 2.3 | ||||||||||
Actual compared to 20 year average | 45 | 39 | 6 | 15.4 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,052 | 1,651 | 401 | 24.3 | ||||||||||
Actual compared to 20 year average | 2,052 | 1,808 | 244 | 13.5 | ||||||||||
Supplemental Data | Twelve Months Ended December 31, | |||||||||||||
2013 | 2012 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 728,852 | $ | 714,562 | $ | 14,290 | 2.0 | |||||||
Commercial | 667,106 | 640,654 | 26,452 | 4.1 | ||||||||||
Industrial | 374,825 | 368,909 | 5,916 | 1.6 | ||||||||||
Other retail | 12,739 | 12,374 | 365 | 2.9 | ||||||||||
Provision for rate refunds | (3,800 | ) | (18,219 | ) | 14,419 | 79.1 | ||||||||
Total Retail Revenues | 1,779,722 | 1,718,280 | 61,442 | 3.6 | ||||||||||
Tariff-based wholesale | 276,638 | 261,375 | 15,263 | 5.8 | ||||||||||
Market-based wholesale | 71,801 | 54,978 | 16,823 | 30.6 | ||||||||||
Transmission | 210,281 | 193,797 | 16,484 | 8.5 | ||||||||||
Other | 32,412 | 33,040 | (628 | ) | (1.9 | ) | ||||||||
Total Revenues | $ | 2,370,854 | $ | 2,261,470 | $ | 109,384 | 4.8 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 6,523 | 6,684 | (161 | ) | (2.4 | ) | ||||||||
Commercial | 7,480 | 7,581 | (101 | ) | (1.3 | ) | ||||||||
Industrial | 5,407 | 5,588 | (181 | ) | (3.2 | ) | ||||||||
Other retail | 86 | 85 | 1 | 1.2 | ||||||||||
Total Retail | 19,496 | 19,938 | (442 | ) | (2.2 | ) | ||||||||
Tariff-based wholesale | 5,777 | 5,643 | 134 | 2.4 | ||||||||||
Market-based wholesale | 2,816 | 2,076 | 740 | 35.6 | ||||||||||
Total wholesale | 8,593 | 7,719 | 874 | 11.3 | ||||||||||
Total Electricity Sales | 28,089 | 27,657 | 432 | 1.6 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 91.29 | $ | 86.18 | $ | 5.11 | 5.9 | |||||||
Tariff-based wholesale | $ | 47.89 | $ | 46.32 | $ | 1.57 | 3.4 | |||||||
Market-based wholesale | $ | 25.50 | $ | 26.48 | $ | (0.98 | ) | (3.7 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 532,277 | $ | 489,268 | $ | 43,009 | 8.8 | |||||||
Purchased power | 114,783 | 103,902 | 10,881 | 10.5 | ||||||||||
Subtotal | 647,060 | 593,170 | 53,890 | 9.1 | ||||||||||
RECA recovery and other | (12,263 | ) | (3,180 | ) | (9,083 | ) | (285.6 | ) | ||||||
Total fuel and purchased power expense | $ | 634,797 | $ | 589,990 | $ | 44,807 | 7.6 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,785 | 2,238 | (453 | ) | (20.2 | ) | ||||||||
Coal | 20,677 | 18,691 | 1,986 | 10.6 | ||||||||||
Nuclear | 3,369 | 3,894 | (525 | ) | (13.5 | ) | ||||||||
Wind | 427 | 438 | (11 | ) | (2.5 | ) | ||||||||
Subtotal electricity generated | 26,258 | 25,261 | 997 | 3.9 | ||||||||||
Purchased | 3,413 | 3,935 | (522 | ) | (13.3 | ) | ||||||||
Total Electricity Supply | 29,671 | 29,196 | 475 | 1.6 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 20.27 | $ | 19.37 | $ | 0.90 | 4.6 | |||||||
Average cost of purchased power | $ | 33.63 | $ | 26.40 | $ | 7.23 | 27.4 | |||||||
Average cost of fuel and purchased power | $ | 21.81 | $ | 20.32 | $ | 1.49 | 7.3 | |||||||
Degree Days | 2011/ | |||||||||||||
2013 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,641 | 2,140 | (499 | ) | (23.3 | ) | ||||||||
Actual compared to 20 year average | 1,641 | 1,623 | 18 | 1.1 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 5,157 | 3,687 | 1,470 | 39.9 | ||||||||||
Actual compared to 20 year average | 5,157 | 4,668 | 489 | 10.5 | ||||||||||
Capitalization | ||||||||||||||
December 31, 2013 | December 31, 2012 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | 250,000 | $ | — | ||||||||||
Current maturities of long-term debt of VIEs | 27,479 | 25,942 | ||||||||||||
Long-term debt, net | 2,968,958 | 2,819,271 | ||||||||||||
Long-term debt of variable interest entities, net | 194,802 | 222,743 | ||||||||||||
Total debt | 3,441,239 | 53.0 | % | 3,067,956 | 51.4 | % | ||||||||
Common equity | 3,062,774 | 46.9 | % | 2,896,140 | 48.4 | % | ||||||||
Noncontrolling interests | 5,757 | 0.1 | % | 14,115 | 0.2 | % | ||||||||
Total capitalization | $ | 6,509,770 | 100.0 | % | $ | 5,978,211 | 100.0 | % | ||||||
GAAP Book value per share | $ | 23.88 | $ | 22.89 | ||||||||||
Period end shares outstanding (in thousands) | 128,254 | 126,504 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | December 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 | |||||||||||
8.625% Series due December 2018 | 95709TAG5 | 300,000 | 300,000 | |||||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
5.95% Series due January 2035 | 95709TAC4 | 125,000 | 125,000 | |||||||||||
5.875% Series due July 2036 | 95709TAE0 | 150,000 | 150,000 | |||||||||||
4.125% Series due December 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due March 2043 | 95709TAJ9 | 250,000 | — | |||||||||||
4.625% Series due August 2043 | 95709TAK6 | 250,000 | — | |||||||||||
2,250,000 | 1,750,000 | |||||||||||||
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 | |||||||||||
75,500 | 75,500 | |||||||||||||
Total Westar Energy | 2,325,500 | 1,825,500 | ||||||||||||
KGE | ||||||||||||||
First mortgage bond series: | ||||||||||||||
6.70%Series due June 2019 | U24448AB5 | 300,000 | 300,000 | |||||||||||
6.15% Series due May 2023 | 485260B@1 | 50,000 | 50,000 | |||||||||||
6.53% Series due December 2037 | 485260BJ1 | 175,000 | 175,000 | |||||||||||
6.64%Series due May 2038 | 485260B#9 | 100,000 | 100,000 | |||||||||||
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 | |||||||||||
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 | |||||||||||
6.0% Series due June 2031 | 121825CE1 | — | 50,000 | |||||||||||
5.0% Series due June 2031 | 121825CF8 | 50,000 | 50,000 | |||||||||||
273,940 | 373,940 | |||||||||||||
Total KGE | 898,940 | 998,940 | ||||||||||||
Total long-term debt | 3,224,440 | 2,824,440 | ||||||||||||
Unamortized debt discount | (5,482 | ) | (5,169 | ) | ||||||||||
Long-term debt due within one year | (250,000 | ) | — | |||||||||||
Total long-term debt, net | $ | 2,968,958 | $ | 2,819,271 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2013 | 2012 | Change | 2013 | 2012 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 559,878 | $ | 523,772 | $ | 36,106 | $ | 2,370,654 | $ | 2,261,470 | $ | 109,184 | |||||||||||
Less: Fuel and purchased power expense | 151,783 | 137,150 | 14,633 | 634,797 | 589,990 | 44,807 | |||||||||||||||||
SPP network transmission costs | 44,894 | 42,405 | 2,489 | 178,604 | 166,547 | 12,057 | |||||||||||||||||
Gross Margin | $ | 363,201 | $ | 344,217 | $ | 18,984 | $ | 1,557,253 | $ | 1,504,933 | $ | 52,320 | |||||||||||
Gross margin | $ | 363,201 | $ | 344,217 | $ | 18,984 | $ | 1,557,253 | $ | 1,504,933 | $ | 52,320 | |||||||||||
Less: Operating and maintenance expense | 93,528 | 83,828 | 9,700 | 359,060 | 342,055 | 17,005 | |||||||||||||||||
Depreciation and amortization expense | 69,289 | 65,823 | 3,466 | 272,593 | 270,464 | 2,129 | |||||||||||||||||
Selling, general and administrative expense | 66,464 | 61,668 | 4,796 | 224,133 | 226,012 | (1,879 | ) | ||||||||||||||||
Taxes other than income tax | 30,392 | 25,123 | 5,269 | 122,282 | 104,269 | 18,013 | |||||||||||||||||
Income from operations | $ | 103,528 | $ | 107,775 | $ | (4,247 | ) | $ | 579,185 | $ | 562,133 | $ | 17,052 | ||||||||||
• | Retail MWh sales up 50 - 100 bp |
• | Modest annualized price adjustments |
◦ | ~$31 million 2012 abbreviated rate case, effective December 2013 |
◦ | ~$35 million transmission formula rate and companion TDC, net of SPP network costs |
◦ | ~$13 million environmental cost recovery rider |
• | ~3% increase in combined O&M and SG&A expenses excluding SPP network costs & property tax that have revenue offsets |
◦ | ~10% increase top line combined O&M and SG&A expense |
• | ~5% increase in depreciation expense |
• | COLI proceeds ~$14 million |
• | No change in equity AFUDC |
• | Effective tax rate 32-34% |
• | Financing: |
◦ | No additional equity |
◦ | No additional debt issuance anticipated |
▪ | Refinance $250M first mortgage bond due July |
◦ | Settle 3 million forward shares already priced under ATM for yearend average annual outstanding count ~130 million |