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 | |||
(Address of principal executive offices) | (Zip Code) |
Exhibit 99.2 | 2014 First Quarter Earnings package and 2014 Earnings Guidance May Update |
WESTAR ENERGY, INC. | ||||||
Date: | May 7, 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 May 7, 2014 | |
Exhibit 99.2 | 2014 First Quarter Earnings package and 2014 Earnings Guidance May Update |
Three Months Ended Mar. 31, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(Dollars In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 192,287 | $ | 165,375 | $ | 26,912 | 16.3 | |||||||
Commercial | 161,100 | 147,956 | 13,144 | 8.9 | ||||||||||
Industrial | 94,495 | 90,925 | 3,570 | 3.9 | ||||||||||
Other retail | (8,523 | ) | (3,171 | ) | (5,352 | ) | (168.8 | ) | ||||||
Total Retail Revenues | 439,359 | 401,085 | 38,274 | 9.5 | ||||||||||
Wholesale | 110,613 | 86,469 | 24,144 | 27.9 | ||||||||||
Transmission | 61,466 | 51,510 | 9,956 | 19.3 | ||||||||||
Other | 17,118 | 7,148 | 9,970 | 139.5 | ||||||||||
Total Revenues | 628,556 | 546,212 | 82,344 | 15.1 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 173,839 | 151,752 | 22,087 | 14.6 | ||||||||||
SPP network transmission costs | 51,958 | 43,796 | 8,162 | 18.6 | ||||||||||
Operating and maintenance | 91,790 | 84,155 | 7,635 | 9.1 | ||||||||||
Depreciation and amortization | 70,110 | 66,846 | 3,264 | 4.9 | ||||||||||
Selling, general and administrative | 56,486 | 48,945 | 7,541 | 15.4 | ||||||||||
Taxes other than income tax | 34,832 | 30,778 | 4,054 | 13.2 | ||||||||||
Total Operating Expenses | 479,015 | 426,272 | 52,743 | 12.4 | ||||||||||
INCOME FROM OPERATIONS | 149,541 | 119,940 | 29,601 | 24.7 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,378 | 4,059 | (1,681 | ) | (41.4 | ) | ||||||||
Other income | 5,917 | 3,715 | 2,202 | 59.3 | ||||||||||
Other expense | (5,664 | ) | (5,361 | ) | (303 | ) | (5.7 | ) | ||||||
Total Other Income | 2,631 | 2,413 | 218 | 9.0 | ||||||||||
Interest expense | 46,241 | 44,284 | 1,957 | 4.4 | ||||||||||
INCOME BEFORE INCOME TAXES | 105,931 | 78,069 | 27,862 | 35.7 | ||||||||||
Income tax expense | 34,961 | 24,813 | 10,148 | 40.9 | ||||||||||
NET INCOME | 70,970 | 53,256 | 17,714 | 33.3 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,015 | 2,112 | (97 | ) | (4.6 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 68,955 | $ | 51,144 | $ | 17,811 | 34.8 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.53 | $ | 0.40 | $ | 0.13 | 32.5 | |||||||
Diluted earnings per common share | $ | 0.52 | $ | 0.40 | $ | 0.12 | 30.0 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 129,004 | 127,196 | 1,808 | 1.4 | ||||||||||
Diluted | 131,269 | 127,619 | 3,650 | 2.9 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 33.00 | % | 31.78 | % |
Contents | Page |
Condensed Consolidated Statements of Income | |
Condensed Consolidated Balance Sheets | |
Condensed Consolidated Statements of Cash Flows | |
Three Months Ended March 31, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 192,287 | $ | 165,375 | $ | 26,912 | 16.3 | |||||||
Commercial | 161,100 | 147,956 | 13,144 | 8.9 | ||||||||||
Industrial | 94,495 | 90,925 | 3,570 | 3.9 | ||||||||||
Other retail | (8,523 | ) | (3,171 | ) | (5,352 | ) | (168.8 | ) | ||||||
Total Retail Revenues | 439,359 | 401,085 | 38,274 | 9.5 | ||||||||||
Wholesale | 110,613 | 86,469 | 24,144 | 27.9 | ||||||||||
Transmission | 61,466 | 51,510 | 9,956 | 19.3 | ||||||||||
Other | 17,118 | 7,148 | 9,970 | 139.5 | ||||||||||
Total Revenues | 628,556 | 546,212 | 82,344 | 15.1 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 173,839 | 151,752 | 22,087 | 14.6 | ||||||||||
SPP network transmission costs | 51,958 | 43,796 | 8,162 | 18.6 | ||||||||||
Operating and maintenance | 91,790 | 84,155 | 7,635 | 9.1 | ||||||||||
Depreciation and amortization | 70,110 | 66,846 | 3,264 | 4.9 | ||||||||||
Selling, general and administrative | 56,486 | 48,945 | 7,541 | 15.4 | ||||||||||
Taxes other than income tax | 34,832 | 30,778 | 4,054 | 13.2 | ||||||||||
Total Operating Expenses | 479,015 | 426,272 | 52,743 | 12.4 | ||||||||||
INCOME FROM OPERATIONS | 149,541 | 119,940 | 29,601 | 24.7 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,378 | 4,059 | (1,681 | ) | (41.4 | ) | ||||||||
Other income | 5,917 | 3,715 | 2,202 | 59.3 | ||||||||||
Other expense | (5,664 | ) | (5,361 | ) | (303 | ) | (5.7 | ) | ||||||
Total Other Income | 2,631 | 2,413 | 218 | 9.0 | ||||||||||
Interest expense | 46,241 | 44,284 | 1,957 | 4.4 | ||||||||||
INCOME BEFORE INCOME TAXES | 105,931 | 78,069 | 27,862 | 35.7 | ||||||||||
Income tax expense | 34,961 | 24,813 | 10,148 | 40.9 | ||||||||||
NET INCOME | 70,970 | 53,256 | 17,714 | 33.3 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,015 | 2,112 | (97 | ) | (4.6 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 68,955 | $ | 51,144 | $ | 17,811 | 34.8 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.53 | $ | 0.40 | $ | 0.13 | 32.5 | |||||||
Diluted earnings per common share | $ | 0.52 | $ | 0.40 | $ | 0.12 | 30.0 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 129,004 | 127,196 | 1,808 | 1.4 | ||||||||||
Diluted | 131,269 | 127,619 | 3,650 | 2.9 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 33.00 | % | 31.78 | % | ||||||||||
March 31, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 9,065 | $ | 4,487 | |||
Accounts receivable, net of allowance for doubtful accounts of $7,233 and $4,596, respectively | 231,782 | 250,036 | |||||
Fuel inventory and supplies | 249,687 | 239,511 | |||||
Deferred tax assets | 38,618 | 37,954 | |||||
Prepaid expenses | 19,934 | 15,821 | |||||
Regulatory assets | 134,458 | 135,408 | |||||
Other | 23,280 | 23,608 | |||||
Total Current Assets | 706,824 | 706,825 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 7,669,016 | 7,551,916 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 293,939 | 296,626 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 606,840 | 620,006 | |||||
Nuclear decommissioning trust | 178,591 | 175,625 | |||||
Other | 255,249 | 246,140 | |||||
Total Other Assets | 1,040,680 | 1,041,771 | |||||
TOTAL ASSETS | $ | 9,710,459 | $ | 9,597,138 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt | $ | 250,000 | $ | 250,000 | |||
Current maturities of long-term debt of variable interest entities | 28,256 | 27,479 | |||||
Short-term debt | 178,900 | 134,600 | |||||
Accounts payable | 191,216 | 233,351 | |||||
Accrued dividends | 45,075 | 43,604 | |||||
Accrued taxes | 101,832 | 69,769 | |||||
Accrued interest | 91,958 | 80,457 | |||||
Regulatory liabilities | 46,235 | 35,982 | |||||
Other | 78,435 | 80,184 | |||||
Total Current Liabilities | 1,011,907 | 955,426 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 2,969,118 | 2,968,958 | |||||
Long-term debt of variable interest entities, net | 166,791 | 194,802 | |||||
Deferred income taxes | 1,397,197 | 1,363,148 | |||||
Unamortized investment tax credits | 191,484 | 192,265 | |||||
Regulatory liabilities | 297,544 | 293,574 | |||||
Accrued employee benefits | 327,558 | 331,558 | |||||
Asset retirement obligations | 171,432 | 160,682 | |||||
Other | 71,924 | 68,194 | |||||
Total Long-Term Liabilities | 5,593,048 | 5,573,181 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q 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 128,813,670 shares and 128,254,229 shares, respective to each date | 644,068 | 641,271 | |||||
Paid-in capital | 1,705,254 | 1,696,727 | |||||
Retained earnings | 748,411 | 724,776 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,097,733 | 3,062,774 | |||||
Noncontrolling Interests | 7,771 | 5,757 | |||||
Total Equity | 3,105,504 | 3,068,531 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,710,459 | $ | 9,597,138 |
Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 70,970 | $ | 53,256 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 70,110 | 66,846 | |||||
Amortization of nuclear fuel | 5,966 | 2,857 | |||||
Amortization of deferred regulatory gain from sale leaseback | (1,374 | ) | (1,374 | ) | |||
Amortization of corporate-owned life insurance | 5,884 | 3,522 | |||||
Non-cash compensation | 1,796 | 2,221 | |||||
Net deferred income taxes and credits | 34,787 | 22,387 | |||||
Stock-based compensation excess tax benefits | 636 | (202 | ) | ||||
Allowance for equity funds used during construction | (5,006 | ) | (2,746 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | 16,892 | (2,313 | ) | ||||
Fuel inventory and supplies | (9,956 | ) | 12,180 | ||||
Prepaid expenses and other | (2,255 | ) | 7,641 | ||||
Accounts payable | 1,422 | 28,214 | |||||
Accrued taxes | 33,428 | 31,431 | |||||
Other current liabilities | 2,838 | (7,251 | ) | ||||
Changes in other assets | 3,650 | (31,259 | ) | ||||
Changes in other liabilities | 8,524 | 8,224 | |||||
Cash Flows from Operating Activities | 238,312 | 193,634 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (218,329 | ) | (181,987 | ) | |||
Purchase of securities - trusts | (2,707 | ) | (32,582 | ) | |||
Sale of securities - trusts | 3,745 | 33,305 | |||||
Proceeds from investment in corporate-owned life insurance | 1,121 | 79,508 | |||||
Proceeds from federal grant | — | 876 | |||||
Investment in affiliated company | 1,362 | — | |||||
Other investing activities | (1,230 | ) | 240 | ||||
Cash Flows used in Investing Activities | (216,038 | ) | (100,640 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 44,139 | (196,318 | ) | ||||
Proceeds from long-term debt | — | 246,179 | |||||
Retirements of long-term debt of variable interest entities | (27,148 | ) | (25,368 | ) | |||
Repayment of capital leases | (755 | ) | (802 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 861 | — | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (1,040 | ) | (78,655 | ) | |||
Stock-based compensation excess tax benefits | (636 | ) | 202 | ||||
Issuance of common stock | 10,317 | 1,546 | |||||
Cash dividends paid | (41,591 | ) | (39,964 | ) | |||
Other financing activities | (1,843 | ) | — | ||||
Cash Flows used in Financing Activities | (17,696 | ) | (93,180 | ) | |||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 4,578 | (186 | ) | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 4,487 | 5,829 | |||||
End of period | $ | 9,065 | $ | 5,643 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 earnings attributable to common stock | $ | 51,144 | $ | 0.40 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 38,274 | A | ||||||||||||
Wholesale | 24,144 | B | ||||||||||||
Transmission | 9,956 | |||||||||||||
Other revenues | 9,970 | C | ||||||||||||
Fuel and purchased power | (22,087 | ) | D | |||||||||||
SPP network transmission costs | (8,162 | ) | ||||||||||||
Gross Margin | 52,095 | |||||||||||||
Operating and maintenance | (7,635 | ) | E | |||||||||||
Depreciation and amortization | (3,264 | ) | F | |||||||||||
Selling, general and administrative | (7,541 | ) | G | |||||||||||
Taxes other than income tax | (4,054 | ) | H | |||||||||||
Other income (expense) | 218 | |||||||||||||
Interest expense | (1,957 | ) | ||||||||||||
Income tax expense | (10,148 | ) | I | |||||||||||
Net income attributable to noncontrolling interests | 97 | |||||||||||||
Change in shares outstanding | (0.01 | ) | ||||||||||||
2014 earnings attributable to common stock | $ | 68,955 | $ | 0.53 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to a 6% increase in retail MWh sales (see page 5 for changes by customer class; HDD 12% higher than last year and 16% higher than normal | |||||||||||||
B | Due to a 21% increase in MWh sales (see page 5 for changes by customer class) | |||||||||||||
C | Due primarily to an increase in energy marketing margins from favorable market conditions -- $10.4M | |||||||||||||
D | Due primarily to a 9% increase in combined MWh generated and purchased, and a 12% increase in the average cost of MWhs purchased | |||||||||||||
E | Due primarily to higher costs at Wolf Creek from higher costs incurred during a scheduled outage -- ($5.6M); and higher amortization of refueling outage costs -- ($1.6M) | |||||||||||||
F | Due principally to property additions | |||||||||||||
G | Due principally to higher post-retirement and other employee benefits costs due to the restructuring of insurance contracts in 2013 resulting in an increase in 2014 -- ($3.5M); increased allowance for uncollectible accounts -- ($1.5M) | |||||||||||||
H | Due primarily to higher property tax expense that is largely offset by increased prices -- ($3.3M) | |||||||||||||
I | Due primarily to higher income before income taxes |
Supplemental Data | Three Months Ended March 31, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 192,287 | $ | 165,375 | $ | 26,912 | 16.3 | |||||||
Commercial | 161,100 | 147,956 | 13,144 | 8.9 | ||||||||||
Industrial | 94,495 | 90,925 | 3,570 | 3.9 | ||||||||||
Other retail | 3,462 | 3,198 | 264 | 8.3 | ||||||||||
Provision for rate refunds | (11,985 | ) | (6,369 | ) | (5,616 | ) | (88.2 | ) | ||||||
Total Retail Revenues | 439,359 | 401,085 | 38,274 | 9.5 | ||||||||||
Tariff-based wholesale | 67,894 | 71,749 | (3,855 | ) | (5.4 | ) | ||||||||
Market-based wholesale | 42,719 | 14,720 | 27,999 | 190.2 | ||||||||||
Transmission | 61,466 | 51,510 | 9,956 | 19.3 | ||||||||||
Other | 17,118 | 7,148 | 9,970 | 139.5 | ||||||||||
Total Revenues | $ | 628,556 | $ | 546,212 | $ | 82,344 | 15.1 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,709 | 1,543 | 166 | 10.8 | ||||||||||
Commercial | 1,760 | 1,703 | 57 | 3.3 | ||||||||||
Industrial | 1,339 | 1,312 | 27 | 2.1 | ||||||||||
Other retail | 21 | 21 | — | — | ||||||||||
Total Retail | 4,829 | 4,579 | 250 | 5.5 | ||||||||||
Tariff-based wholesale | 1,371 | 1,479 | (108 | ) | (7.3 | ) | ||||||||
Market-based wholesale | 1,105 | 566 | 539 | 95.2 | ||||||||||
Total wholesale | 2,476 | 2,045 | 431 | 21.1 | ||||||||||
Total Electricity Sales | 7,305 | 6,624 | 681 | 10.3 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 90.98 | $ | 87.59 | $ | 3.39 | 3.9 | |||||||
Tariff-based wholesale | $ | 49.52 | $ | 48.51 | $ | 1.01 | 2.1 | |||||||
Market-based wholesale | $ | 38.66 | $ | 26.01 | $ | 12.65 | 48.6 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 138,650 | $ | 127,653 | $ | 10,997 | 8.6 | |||||||
Purchased power | 39,452 | 29,016 | 10,436 | 36.0 | ||||||||||
Subtotal | 178,102 | 156,669 | 21,433 | 13.7 | ||||||||||
RECA recovery and other | (4,263 | ) | (4,917 | ) | 654 | 13.3 | ||||||||
Total fuel and purchased power expense | $ | 173,839 | $ | 151,752 | $ | 22,087 | 14.6 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 304 | 350 | (46 | ) | (13.1 | ) | ||||||||
Coal | 5,181 | 5,185 | (4 | ) | (0.1 | ) | ||||||||
Nuclear | 894 | 454 | 440 | 96.9 | ||||||||||
Wind | 114 | 104 | 10 | 9.6 | ||||||||||
Subtotal electricity generated | 6,493 | 6,093 | 400 | 6.6 | ||||||||||
Purchased | 1,045 | 857 | 188 | 21.9 | ||||||||||
Total Electricity Supply | 7,538 | 6,950 | 588 | 8.5 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 21.35 | $ | 20.95 | $ | 0.40 | 1.9 | |||||||
Average cost of purchased power | $ | 37.75 | $ | 33.86 | $ | 3.89 | 11.5 | |||||||
Average cost of fuel and purchased power | $ | 23.63 | $ | 22.54 | $ | 1.09 | 4.8 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | — | — | — | nm | ||||||||||
Actual compared to 20 year average | — | 3 | (3 | ) | nm | |||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,804 | 2,510 | 294 | 11.7 | ||||||||||
Actual compared to 20 year average | 2,804 | 2,428 | 376 | 15.5 |
Capitalization | ||||||||||||||
March 31, 2014 | December 31, 2013 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | 250,000 | $ | 250,000 | ||||||||||
Current maturities of long-term debt of VIEs | 28,256 | 27,479 | ||||||||||||
Long-term debt, net | 2,969,118 | 2,968,958 | ||||||||||||
Long-term debt of variable interest entities, net | 166,791 | 194,802 | ||||||||||||
Total long-term debt | 3,414,165 | 52.4 | % | 3,441,239 | 52.9 | % | ||||||||
Common equity | 3,097,733 | 47.5 | % | 3,062,774 | 47.0 | % | ||||||||
Noncontrolling interests | 7,771 | 0.1 | % | 5,757 | 0.1 | % | ||||||||
Total capitalization | $ | 6,519,669 | 100.0 | % | $ | 6,509,770 | 100.0 | % | ||||||
GAAP Book value per share | $ | 24.05 | $ | 23.88 | ||||||||||
Period end shares outstanding (in thousands) | 128,814 | 128,254 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | March 31, 2014 | December 31, 2013 | ||||||||||||
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 March 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due April 2043 | 95709TAJ9 | 250,000 | 250,000 | |||||||||||
4.625% Series due September 2043 | 95709TAK6 | 250,000 | 250,000 | |||||||||||
2,250,000 | 2,250,000 | |||||||||||||
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 | 2,325,500 | 2,325,500 | ||||||||||||
KGE | ||||||||||||||
First mortgage bond series: | ||||||||||||||
6.70%Series due June 2019 | 485260BL6 | 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 | |||||||||||
4.85% Series due June 2031 | 121825CB7 | 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 | |||||||||||
273,940 | 273,940 | |||||||||||||
Total KGE | 898,940 | 898,940 | ||||||||||||
Total long-term debt | 3,224,440 | 3,224,440 | ||||||||||||
Unamortized debt discount | (5,322 | ) | (5,482 | ) | ||||||||||
Long-term debt due within one year | (250,000 | ) | (250,000 | ) | ||||||||||
Total long-term debt, net | $ | 2,969,118 | $ | 2,968,958 |
Three Months Ended March 31, | |||||||||||
2014 | 2013 | Change | |||||||||
(Dollars in Thousands) | |||||||||||
Revenues | $ | 628,556 | $ | 546,212 | $ | 82,344 | |||||
Less: Fuel and purchased power expense | 173,839 | 151,752 | 22,087 | ||||||||
SPP network transmission costs | 51,958 | 43,796 | 8,162 | ||||||||
Gross Margin | $ | 402,759 | $ | 350,664 | $ | 52,095 | |||||
Gross margin | $ | 402,759 | $ | 350,664 | $ | 52,095 | |||||
Less: Operating and maintenance expense | 91,790 | 84,155 | 7,635 | ||||||||
Depreciation and amortization expense | 70,110 | 66,846 | 3,264 | ||||||||
Selling, general and administrative expense | 56,486 | 48,945 | 7,541 | ||||||||
Taxes other than income tax | 34,832 | 30,778 | 4,054 | ||||||||
Income from operations | $ | 149,541 | $ | 119,940 | $ | 29,601 | |||||
• | Retail MWh sales up 50 - 100 bp |
• | Modest annualized price adjustments |
◦ | ~$31 million 2012 abbreviated rate case, effective December 2013 |
◦ | ~$44 million transmission formula rate and companion TDC, net of SPP network costs |
◦ | ~$11 million environmental cost recovery rider |
• | Normal weather and energy marketing activity remainder of the year |
• | ~6% increase in combined O&M and SG&A expenses excluding SPP network costs and property tax that have revenue offsets |
◦ | ~10% increase top line operating expense excluding fuel and depreciation |
• | ~4 - 5% increase in depreciation expense |
• | COLI proceeds ~$14 million |
• | Higher equity AFUDC ~$2 million |
• | Higher interest expense ~$5 million |
• | Effective tax rate 32-34% |
• | Financing: |
◦ | No additional equity sales |
▪ | Settle 3 million forward shares already priced under ATM for yearend average annual outstanding count ~130 million |
◦ | No additional debt issuance anticipated |
▪ | Refinance $177.5 million of pollution control bonds in June |
▪ | Refinance $250 million first mortgage bond due July |