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 Second Quarter Earnings package and 2014 Earnings Guidance August Update |
WESTAR ENERGY, INC. | ||||||
Date: | August 6, 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 August 6, 2014 | |
Exhibit 99.2 | 2014 Second Quarter Earnings package and 2014 Earnings Guidance August Update |
Three Months Ended Jun. 30, | Six Months Ended Jun. 30, | ||||||||||||||||||||||||||||
2014 | 2013 | Change | % Change | 2014 | 2013 | Change | % Change | ||||||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 175,671 | $ | 165,302 | $ | 10,369 | 6.3 | $ | 367,958 | $ | 330,678 | $ | 37,280 | 11.3 | |||||||||||||||
Commercial | 178,194 | 165,172 | 13,022 | 7.9 | 339,294 | 313,128 | 26,166 | 8.4 | |||||||||||||||||||||
Industrial | 106,984 | 92,820 | 14,164 | 15.3 | 201,480 | 183,745 | 17,735 | 9.7 | |||||||||||||||||||||
Other retail | (3,033 | ) | 2,228 | (5,261 | ) | (236.1 | ) | (11,557 | ) | (944 | ) | (10,613 | ) | (a) | |||||||||||||||
Total Retail Revenues | 457,816 | 425,522 | 32,294 | 7.6 | 897,175 | 826,607 | 70,568 | 8.5 | |||||||||||||||||||||
Wholesale | 82,434 | 81,783 | 651 | 0.8 | 193,047 | 168,253 | 24,794 | 14.7 | |||||||||||||||||||||
Transmission | 63,700 | 52,804 | 10,896 | 20.6 | 125,166 | 104,315 | 20,851 | 20.0 | |||||||||||||||||||||
Other | 8,718 | 9,480 | (762 | ) | (8.0 | ) | 25,836 | 16,626 | 9,210 | 55.4 | |||||||||||||||||||
Total Revenues | 612,668 | 569,589 | 43,079 | 7.6 | 1,241,224 | 1,115,801 | 125,423 | 11.2 | |||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 164,779 | 152,700 | 12,079 | 7.9 | 338,618 | 304,452 | 34,166 | 11.2 | |||||||||||||||||||||
SPP network transmission costs | 55,533 | 44,600 | 10,933 | 24.5 | 107,491 | 88,396 | 19,095 | 21.6 | |||||||||||||||||||||
Operating and maintenance | 101,839 | 87,999 | 13,840 | 15.7 | 193,629 | 172,154 | 21,475 | 12.5 | |||||||||||||||||||||
Depreciation and amortization | 70,882 | 67,597 | 3,285 | 4.9 | 140,992 | 134,443 | 6,549 | 4.9 | |||||||||||||||||||||
Selling, general and administrative | 62,168 | 54,477 | 7,691 | 14.1 | 118,653 | 103,422 | 15,231 | 14.7 | |||||||||||||||||||||
Taxes other than income tax | 34,738 | 30,704 | 4,034 | 13.1 | 69,571 | 61,482 | 8,089 | 13.2 | |||||||||||||||||||||
Total Operating Expenses | 489,939 | 438,077 | 51,862 | 11.8 | 968,954 | 864,349 | 104,605 | 12.1 | |||||||||||||||||||||
INCOME FROM OPERATIONS | 122,729 | 131,512 | (8,783 | ) | (6.7 | ) | 272,270 | 251,452 | 20,818 | 8.3 | |||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment earnings | 3,175 | 1,690 | 1,485 | 87.9 | 5,553 | 5,749 | (196 | ) | (3.4 | ) | |||||||||||||||||||
Other income | 5,658 | 13,711 | (8,053 | ) | (58.7 | ) | 11,575 | 17,427 | (5,852 | ) | (33.6 | ) | |||||||||||||||||
Other expense | (2,287 | ) | (2,354 | ) | 67 | 2.8 | (7,952 | ) | (7,715 | ) | (237 | ) | (3.1 | ) | |||||||||||||||
Total Other Income | 6,546 | 13,047 | (6,501 | ) | (49.8 | ) | 9,176 | 15,461 | (6,285 | ) | (40.7 | ) | |||||||||||||||||
Interest expense | 47,303 | 45,798 | 1,505 | 3.3 | 93,543 | 90,082 | 3,461 | 3.8 | |||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 81,972 | 98,761 | (16,789 | ) | (17.0 | ) | 187,903 | 176,831 | 11,072 | 6.3 | |||||||||||||||||||
Income tax expense | 26,150 | 29,310 | (3,160 | ) | (10.8 | ) | 61,111 | 54,123 | 6,988 | 12.9 | |||||||||||||||||||
NET INCOME | 55,822 | 69,451 | (13,629 | ) | (19.6 | ) | 126,792 | 122,708 | 4,084 | 3.3 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,349 | 2,263 | 86 | 3.8 | 4,365 | 4,375 | (10 | ) | (0.2 | ) | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 53,473 | $ | 67,188 | $ | (13,715 | ) | (20.4 | ) | $ | 122,427 | $ | 118,333 | $ | 4,094 | 3.5 | |||||||||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | |||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.41 | $ | 0.53 | $ | (0.12 | ) | (22.6 | ) | $ | 0.95 | $ | 0.93 | $ | 0.02 | 2.2 | |||||||||||||
Diluted earnings per common share | $ | 0.40 | $ | 0.52 | $ | (0.12 | ) | (23.1 | ) | $ | 0.93 | $ | 0.92 | $ | 0.01 | 1.1 | |||||||||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | |||||||||||||||||||||||||||||
Basic | 129,363 | 127,311 | 2,052 | 1.6 | 129,185 | 127,254 | 1,931 | 1.5 | |||||||||||||||||||||
Diluted | 131,973 | 127,930 | 4,043 | 3.2 | 131,779 | 127,735 | 4,044 | 3.2 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | $ | 0.70 | $ | 0.68 | $ | 0.02 | 2.9 | |||||||||||||||
Effective income tax rate | 31.90 | % | 29.68 | % | 32.52 | % | 30.61 | % |
Three Months Ended June 30, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 175,671 | $ | 165,302 | $ | 10,369 | 6.3 | |||||||
Commercial | 178,194 | 165,172 | 13,022 | 7.9 | ||||||||||
Industrial | 106,984 | 92,820 | 14,164 | 15.3 | ||||||||||
Other retail | (3,033 | ) | 2,228 | (5,261 | ) | (236.1 | ) | |||||||
Total Retail Revenues | 457,816 | 425,522 | 32,294 | 7.6 | ||||||||||
Wholesale | 82,434 | 81,783 | 651 | 0.8 | ||||||||||
Transmission | 63,700 | 52,804 | 10,896 | 20.6 | ||||||||||
Other | 8,718 | 9,480 | (762 | ) | (8.0 | ) | ||||||||
Total Revenues | 612,668 | 569,589 | 43,079 | 7.6 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 164,779 | 152,700 | 12,079 | 7.9 | ||||||||||
SPP network transmission costs | 55,533 | 44,600 | 10,933 | 24.5 | ||||||||||
Operating and maintenance | 101,839 | 87,999 | 13,840 | 15.7 | ||||||||||
Depreciation and amortization | 70,882 | 67,597 | 3,285 | 4.9 | ||||||||||
Selling, general and administrative | 62,168 | 54,477 | 7,691 | 14.1 | ||||||||||
Taxes other than income tax | 34,738 | 30,704 | 4,034 | 13.1 | ||||||||||
Total Operating Expenses | 489,939 | 438,077 | 51,862 | 11.8 | ||||||||||
INCOME FROM OPERATIONS | 122,729 | 131,512 | (8,783 | ) | (6.7 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 3,175 | 1,690 | 1,485 | 87.9 | ||||||||||
Other income | 5,658 | 13,711 | (8,053 | ) | (58.7 | ) | ||||||||
Other expense | (2,287 | ) | (2,354 | ) | 67 | 2.8 | ||||||||
Total Other Income | 6,546 | 13,047 | (6,501 | ) | (49.8 | ) | ||||||||
Interest expense | 47,303 | 45,798 | 1,505 | 3.3 | ||||||||||
INCOME BEFORE INCOME TAXES | 81,972 | 98,761 | (16,789 | ) | (17.0 | ) | ||||||||
Income tax expense | 26,150 | 29,310 | (3,160 | ) | (10.8 | ) | ||||||||
NET INCOME | 55,822 | 69,451 | (13,629 | ) | (19.6 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 2,349 | 2,263 | 86 | 3.8 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 53,473 | $ | 67,188 | $ | (13,715 | ) | (20.4 | ) | |||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.41 | $ | 0.53 | $ | (0.12 | ) | (22.6 | ) | |||||
Diluted earnings per common share | $ | 0.40 | $ | 0.52 | $ | (0.12 | ) | (23.1 | ) | |||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 129,363 | 127,311 | 2,052 | 1.6 | ||||||||||
Diluted | 131,973 | 127,930 | 4,043 | 3.2 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 31.90 | % | 29.68 | % | ||||||||||
Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 367,958 | $ | 330,678 | $ | 37,280 | 11.3 | |||||||
Commercial | 339,294 | 313,128 | 26,166 | 8.4 | ||||||||||
Industrial | 201,480 | 183,745 | 17,735 | 9.7 | ||||||||||
Other retail | (11,557 | ) | (944 | ) | (10,613 | ) | (a) | |||||||
Total Retail Revenues | 897,175 | 826,607 | 70,568 | 8.5 | ||||||||||
Wholesale | 193,047 | 168,253 | 24,794 | 14.7 | ||||||||||
Transmission | 125,166 | 104,315 | 20,851 | 20.0 | ||||||||||
Other | 25,836 | 16,626 | 9,210 | 55.4 | ||||||||||
Total Revenues | 1,241,224 | 1,115,801 | 125,423 | 11.2 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 338,618 | 304,452 | 34,166 | 11.2 | ||||||||||
SPP network transmission costs | 107,491 | 88,396 | 19,095 | 21.6 | ||||||||||
Operating and maintenance | 193,629 | 172,154 | 21,475 | 12.5 | ||||||||||
Depreciation and amortization | 140,992 | 134,443 | 6,549 | 4.9 | ||||||||||
Selling, general and administrative | 118,653 | 103,422 | 15,231 | 14.7 | ||||||||||
Taxes other than income tax | 69,571 | 61,482 | 8,089 | 13.2 | ||||||||||
Total Operating Expenses | 968,954 | 864,349 | 104,605 | 12.1 | ||||||||||
INCOME FROM OPERATIONS | 272,270 | 251,452 | 20,818 | 8.3 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 5,553 | 5,749 | (196 | ) | (3.4 | ) | ||||||||
Other income | 11,575 | 17,427 | (5,852 | ) | (33.6 | ) | ||||||||
Other expense | (7,952 | ) | (7,715 | ) | (237 | ) | (3.1 | ) | ||||||
Total Other Income | 9,176 | 15,461 | (6,285 | ) | (40.7 | ) | ||||||||
Interest expense | 93,543 | 90,082 | 3,461 | 3.8 | ||||||||||
INCOME BEFORE INCOME TAXES | 187,903 | 176,831 | 11,072 | 6.3 | ||||||||||
Income tax expense | 61,111 | 54,123 | 6,988 | 12.9 | ||||||||||
NET INCOME | 126,792 | 122,708 | 4,084 | 3.3 | ||||||||||
Less: Net income attributable to noncontrolling interests | 4,365 | 4,375 | (10 | ) | (0.2 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 122,427 | $ | 118,333 | $ | 4,094 | 3.5 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.95 | $ | 0.93 | $ | 0.02 | 2.2 | |||||||
Diluted earnings per common share | $ | 0.93 | $ | 0.92 | $ | 0.01 | 1.1 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 129,185 | 127,254 | 1,931 | 1.5 | ||||||||||
Diluted | 131,779 | 127,735 | 4,044 | 3.2 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.70 | $ | 0.68 | $ | 0.02 | 2.9 | |||||||
Effective income tax rate | 32.52 | % | 30.61 | % | ||||||||||
June 30, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 10,751 | $ | 4,487 | |||
Accounts receivable, net of allowance for doubtful accounts of $4,503 and $4,596, respectively | 259,205 | 250,036 | |||||
Fuel inventory and supplies | 256,521 | 239,511 | |||||
Deferred tax assets | 41,878 | 37,954 | |||||
Prepaid expenses | 18,058 | 15,821 | |||||
Regulatory assets | 136,809 | 135,408 | |||||
Other | 24,931 | 23,608 | |||||
Total Current Assets | 748,153 | 706,825 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 7,816,120 | 7,551,916 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 291,253 | 296,626 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 599,721 | 620,006 | |||||
Nuclear decommissioning trust | 185,896 | 175,625 | |||||
Other | 230,099 | 246,140 | |||||
Total Other Assets | 1,015,716 | 1,041,771 | |||||
TOTAL ASSETS | $ | 9,871,242 | $ | 9,597,138 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt | $ | — | $ | 250,000 | |||
Current maturities of long-term debt of variable interest entities | 28,098 | 27,479 | |||||
Short-term debt | 343,300 | 134,600 | |||||
Accounts payable | 171,162 | 233,351 | |||||
Accrued dividends | 45,182 | 43,604 | |||||
Accrued taxes | 76,592 | 69,769 | |||||
Accrued interest | 55,556 | 80,457 | |||||
Regulatory liabilities | 54,185 | 35,982 | |||||
Other | 85,579 | 80,184 | |||||
Total Current Liabilities | 859,654 | 955,426 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,215,805 | 2,968,958 | |||||
Long-term debt of variable interest entities, net | 166,720 | 194,802 | |||||
Deferred income taxes | 1,423,021 | 1,363,148 | |||||
Unamortized investment tax credits | 190,702 | 192,265 | |||||
Regulatory liabilities | 307,053 | 293,574 | |||||
Accrued employee benefits | 325,449 | 331,558 | |||||
Asset retirement obligations | 177,755 | 160,682 | |||||
Other | 74,140 | 68,194 | |||||
Total Long-Term Liabilities | 5,880,645 | 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 129,272,835 shares and 128,254,229 shares, respective to each date | 646,364 | 641,271 | |||||
Paid-in capital | 1,718,017 | 1,696,727 | |||||
Retained earnings | 756,442 | 724,776 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,120,823 | 3,062,774 | |||||
Noncontrolling Interests | 10,120 | 5,757 | |||||
Total Equity | 3,130,943 | 3,068,531 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 9,871,242 | $ | 9,597,138 |
Six Months Ended June 30, | |||||||
2014 | 2013 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 126,792 | $ | 122,708 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 140,992 | 134,443 | |||||
Amortization of nuclear fuel | 10,304 | 8,631 | |||||
Amortization of deferred regulatory gain from sale leaseback | (2,748 | ) | (2,748 | ) | |||
Amortization of corporate-owned life insurance | 8,712 | 4,138 | |||||
Non-cash compensation | 3,945 | 4,146 | |||||
Net deferred income taxes and credits | 58,097 | 45,409 | |||||
Stock-based compensation excess tax benefits | 544 | (399 | ) | ||||
Allowance for equity funds used during construction | (9,718 | ) | (5,689 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (10,586 | ) | (15,271 | ) | |||
Fuel inventory and supplies | (16,248 | ) | 11,780 | ||||
Prepaid expenses and other | (4,891 | ) | 2,396 | ||||
Accounts payable | (16,199 | ) | (24,838 | ) | |||
Accrued taxes | 8,293 | 16,196 | |||||
Other current liabilities | (32,477 | ) | (58,624 | ) | |||
Changes in other assets | 1,828 | (28,048 | ) | ||||
Changes in other liabilities | 16,674 | 17,080 | |||||
Cash Flows from Operating Activities | 283,314 | 231,310 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (427,124 | ) | (398,998 | ) | |||
Purchase of securities - trusts | (4,410 | ) | (59,986 | ) | |||
Sale of securities - trusts | 5,552 | 75,475 | |||||
Investment in corporate-owned life insurance | (15,903 | ) | (17,408 | ) | |||
Proceeds from investment in corporate-owned life insurance | 1,773 | 101,085 | |||||
Proceeds from federal grant | — | 876 | |||||
Investment in affiliated company | 1,418 | — | |||||
Other investing activities | (1,544 | ) | (2,362 | ) | |||
Cash Flows used in Investing Activities | (440,238 | ) | (301,318 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 208,533 | 70,617 | |||||
Proceeds from long-term debt | 171,785 | 245,813 | |||||
Retirements of long-term debt | (177,500 | ) | (100,000 | ) | |||
Retirements of long-term debt of variable interest entities | (27,305 | ) | (25,474 | ) | |||
Repayment of capital leases | (1,628 | ) | (1,539 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 56,577 | 57,948 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (1,123 | ) | (100,060 | ) | |||
Stock-based compensation excess tax benefits | (544 | ) | 399 | ||||
Issuance of common stock | 20,699 | 2,992 | |||||
Distributions to shareholders of noncontrolling interests | — | (1,658 | ) | ||||
Cash dividends paid | (84,419 | ) | (80,886 | ) | |||
Other financing activities | (1,887 | ) | — | ||||
Cash Flows from Financing Activities | 163,188 | 68,152 | |||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 6,264 | (1,856 | ) | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 4,487 | 5,829 | |||||
End of period | $ | 10,751 | $ | 3,973 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 basic earnings attributable to common stock | $ | 67,188 | $ | 0.53 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 32,294 | A | ||||||||||||
Wholesale | 651 | |||||||||||||
Transmission | 10,896 | |||||||||||||
Other revenues | (762 | ) | ||||||||||||
Fuel and purchased power | (12,079 | ) | B | |||||||||||
SPP network transmission costs | (10,933 | ) | ||||||||||||
Gross Margin | 20,067 | |||||||||||||
Operating and maintenance | (13,840 | ) | C | |||||||||||
Depreciation and amortization | (3,285 | ) | D | |||||||||||
Selling, general and administrative | (7,691 | ) | E | |||||||||||
Taxes other than income tax | (4,034 | ) | F | |||||||||||
Other income (expense) | (6,501 | ) | G | |||||||||||
Interest expense | (1,505 | ) | ||||||||||||
Income tax expense | 3,160 | H | ||||||||||||
Net income attributable to noncontrolling interests | (86 | ) | ||||||||||||
Change in shares outstanding | (0.01 | ) | ||||||||||||
2014 basic earnings attributable to common stock | $ | 53,473 | $ | 0.41 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to increased average retail prices (see page 7 for changes by customer class) | |||||||||||||
B | Due primarily to an increase in purchased power | |||||||||||||
C | Due primarily to higher planned maintenance costs at coal-fired plants -- ($9.2M); and higher costs at Wolf Creek incurred during a scheduled outage-- ($4.3M) | |||||||||||||
D | Due principally to property additions and implementing new software systems | |||||||||||||
E | Due principally to higher benefit costs including the effect of restructuring insurance contracts in 2013 used to fund those benefits -- ($4.5M) | |||||||||||||
F | Due primarily to higher property tax expense that is largely offset by increased prices -- ($3.5M) | |||||||||||||
G | Due primarily to no COLI death benefits this year -- ($10.0M); higher equity AFUDC -- $1.8M | |||||||||||||
H | Due primarily to lower income before income taxes |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 basic earnings attributable to common stock | $ | 118,333 | $ | 0.93 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 70,568 | A | ||||||||||||
Wholesale | 24,794 | B | ||||||||||||
Transmission | 20,851 | |||||||||||||
Other revenues | 9,210 | C | ||||||||||||
Fuel and purchased power | (34,166 | ) | D | |||||||||||
SPP network transmission costs | (19,095 | ) | ||||||||||||
Gross Margin | 72,162 | |||||||||||||
Operating and maintenance | (21,475 | ) | E | |||||||||||
Depreciation and amortization | (6,549 | ) | F | |||||||||||
Selling, general and administrative | (15,231 | ) | G | |||||||||||
Taxes other than income tax | (8,089 | ) | H | |||||||||||
Other income (expense) | (6,285 | ) | I | |||||||||||
Interest expense | (3,461 | ) | ||||||||||||
Income tax expense | (6,988 | ) | J | |||||||||||
Net income attributable to noncontrolling interests | 10 | |||||||||||||
Change in shares outstanding | (0.01 | ) | ||||||||||||
2014 basic earnings attributable to common stock | $ | 122,427 | $ | 0.95 | ||||||||||
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 a 10% increase in MWh sales at higher average prices (see page 8 for changes by customer class) | |||||||||||||
C | Due primarily to an increase in energy marketing margins from favorable market conditions primarily in Q1 -- $11.1M | |||||||||||||
D | Due primarily to higher average cost of purchased power | |||||||||||||
E | Due primarily to higher costs at Wolf Creek incurred during a planned outage -- ($11.4M); and higher costs for planned maintenance at coal fired plants -- ($7.0M) | |||||||||||||
F | Due principally to property additions and implementing new software systems | |||||||||||||
G | Due principally to higher benefit costs including the effect of restructuring insurance contracts in 2013 -- ($7.8M); integration costs associated with implementing new software systems -- ($2.3M) | |||||||||||||
H | Due primarily to higher property tax expense that is largely offset by increased prices -- ($6.8M) | |||||||||||||
I | Due primarily to no COLI death benefits this year -- ($10.0M); higher equity AFUDC -- $4.0 M | |||||||||||||
J | Due primarily to higher income before income taxes |
Supplemental Data | Three Months Ended June 30, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 175,671 | $ | 165,302 | $ | 10,369 | 6.3 | |||||||
Commercial | 178,194 | 165,172 | 13,022 | 7.9 | ||||||||||
Industrial | 106,984 | 92,820 | 14,164 | 15.3 | ||||||||||
Other retail | 3,521 | 3,170 | 351 | 11.1 | ||||||||||
Provision for rate refunds | (6,554 | ) | (942 | ) | (5,612 | ) | (595.8 | ) | ||||||
Total Retail Revenues | 457,816 | 425,522 | 32,294 | 7.6 | ||||||||||
Tariff-based wholesale | 63,976 | 62,490 | 1,486 | 2.4 | ||||||||||
Market-based wholesale | 18,458 | 19,293 | (835 | ) | (4.3 | ) | ||||||||
Transmission | 63,700 | 52,804 | 10,896 | 20.6 | ||||||||||
Other | 8,718 | 9,480 | (762 | ) | (8.0 | ) | ||||||||
Total Revenues | $ | 612,668 | $ | 569,589 | $ | 43,079 | 7.6 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,416 | 1,460 | (44 | ) | (3.0 | ) | ||||||||
Commercial | 1,842 | 1,856 | (14 | ) | (0.8 | ) | ||||||||
Industrial | 1,447 | 1,312 | 135 | 10.3 | ||||||||||
Other retail | 21 | 21 | — | — | ||||||||||
Total Retail | 4,726 | 4,649 | 77 | 1.7 | ||||||||||
Tariff-based wholesale | 1,191 | 1,327 | (136 | ) | (10.2 | ) | ||||||||
Market-based wholesale | 813 | 721 | 92 | 12.8 | ||||||||||
Total wholesale | 2,004 | 2,048 | (44 | ) | (2.1 | ) | ||||||||
Total Electricity Sales | 6,730 | 6,697 | 33 | 0.5 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 96.87 | $ | 91.53 | $ | 5.34 | 5.8 | |||||||
Tariff-based wholesale | $ | 53.72 | $ | 47.09 | $ | 6.63 | 14.1 | |||||||
Market-based wholesale | $ | 22.70 | $ | 26.76 | $ | (4.06 | ) | (15.2 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 115,813 | $ | 130,158 | $ | (14,345 | ) | (11.0 | ) | |||||
Purchased power | 59,071 | 30,518 | 28,553 | 93.6 | ||||||||||
Subtotal | 174,884 | 160,676 | 14,208 | 8.8 | ||||||||||
RECA recovery and other | (10,105 | ) | (7,976 | ) | (2,129 | ) | (26.7 | ) | ||||||
Total fuel and purchased power expense | $ | 164,779 | $ | 152,700 | $ | 12,079 | 7.9 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 321 | 514 | (193 | ) | (37.5 | ) | ||||||||
Coal | 4,459 | 4,748 | (289 | ) | (6.1 | ) | ||||||||
Nuclear | 633 | 837 | (204 | ) | (24.4 | ) | ||||||||
Wind | 116 | 110 | 6 | 5.5 | ||||||||||
Subtotal electricity generated | 5,529 | 6,209 | (680 | ) | (11.0 | ) | ||||||||
Purchased | 1,501 | 910 | 591 | 64.9 | ||||||||||
Total Electricity Supply | 7,030 | 7,119 | (89 | ) | (1.3 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 20.95 | $ | 20.96 | $ | (0.01 | ) | — | ||||||
Average cost of purchased power | $ | 39.35 | $ | 33.54 | $ | 5.81 | 17.3 | |||||||
Average cost of fuel and purchased power | $ | 24.88 | $ | 22.57 | $ | 2.31 | 10.2 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 553 | 496 | 57 | 11.5 | ||||||||||
Actual compared to 20 year average | 553 | 457 | 96 | 21.0 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 393 | 581 | (188 | ) | (32.4 | ) | ||||||||
Actual compared to 20 year average | 393 | 385 | 8 | 2.1 |
Supplemental Data | Six Months Ended June 30, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 367,958 | $ | 330,678 | $ | 37,280 | 11.3 | |||||||
Commercial | 339,294 | 313,128 | 26,166 | 8.4 | ||||||||||
Industrial | 201,480 | 183,745 | 17,735 | 9.7 | ||||||||||
Other retail | 6,982 | 6,367 | 615 | 9.7 | ||||||||||
Provision for rate refunds | (18,539 | ) | (7,311 | ) | (11,228 | ) | (153.6 | ) | ||||||
Total Retail Revenues | 897,175 | 826,607 | 70,568 | 8.5 | ||||||||||
Tariff-based wholesale | 131,870 | 134,239 | (2,369 | ) | (1.8 | ) | ||||||||
Market-based wholesale | 61,177 | 34,014 | 27,163 | 79.9 | ||||||||||
Transmission | 125,166 | 104,315 | 20,851 | 20.0 | ||||||||||
Other | 25,836 | 16,626 | 9,210 | 55.4 | ||||||||||
Total Revenues | $ | 1,241,224 | $ | 1,115,801 | $ | 125,423 | 11.2 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 3,125 | 3,003 | 122 | 4.1 | ||||||||||
Commercial | 3,602 | 3,558 | 44 | 1.2 | ||||||||||
Industrial | 2,786 | 2,624 | 162 | 6.2 | ||||||||||
Other retail | 42 | 43 | (1 | ) | (2.3 | ) | ||||||||
Total Retail | 9,555 | 9,228 | 327 | 3.5 | ||||||||||
Tariff-based wholesale | 2,563 | 2,807 | (244 | ) | (8.7 | ) | ||||||||
Market-based wholesale | 1,918 | 1,286 | 632 | 49.1 | ||||||||||
Total wholesale | 4,481 | 4,093 | 388 | 9.5 | ||||||||||
Total Electricity Sales | 14,036 | 13,321 | 715 | 5.4 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 93.90 | $ | 89.58 | $ | 4.32 | 4.8 | |||||||
Tariff-based wholesale | $ | 51.45 | $ | 47.82 | $ | 3.63 | 7.6 | |||||||
Market-based wholesale | $ | 31.90 | $ | 26.45 | $ | 5.45 | 20.6 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 254,463 | $ | 257,812 | $ | (3,349 | ) | (1.3 | ) | |||||
Purchased power | 98,522 | 59,534 | 38,988 | 65.5 | ||||||||||
Subtotal | 352,985 | 317,346 | 35,639 | 11.2 | ||||||||||
RECA recovery and other | (14,367 | ) | (12,894 | ) | (1,473 | ) | (11.4 | ) | ||||||
Total fuel and purchased power expense | $ | 338,618 | $ | 304,452 | $ | 34,166 | 11.2 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 625 | 864 | (239 | ) | (27.7 | ) | ||||||||
Coal | 9,640 | 9,934 | (294 | ) | (3.0 | ) | ||||||||
Nuclear | 1,527 | 1,292 | 235 | 18.2 | ||||||||||
Wind | 229 | 214 | 15 | 7.0 | ||||||||||
Subtotal electricity generated | 12,021 | 12,304 | (283 | ) | (2.3 | ) | ||||||||
Purchased | 2,546 | 1,767 | 779 | 44.1 | ||||||||||
Total Electricity Supply | 14,567 | 14,071 | 496 | 3.5 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 21.17 | $ | 20.95 | $ | 0.22 | 1.1 | |||||||
Average cost of purchased power | $ | 38.70 | $ | 33.69 | $ | 5.01 | 14.9 | |||||||
Average cost of fuel and purchased power | $ | 24.23 | $ | 22.55 | $ | 1.68 | 7.5 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 553 | 496 | 57 | 11.5 | ||||||||||
Actual compared to 20 year average | 553 | 459 | 94 | 20.5 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 3,196 | 3,092 | 104 | 3.4 | ||||||||||
Actual compared to 20 year average | 3,196 | 2,814 | 382 | 13.6 |
Capitalization | ||||||||||||||
June 30, 2014 | December 31, 2013 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | — | $ | 250,000 | ||||||||||
Current maturities of long-term debt of VIEs | 28,098 | 27,479 | ||||||||||||
Long-term debt, net | 3,215,805 | 2,968,958 | ||||||||||||
Long-term debt of variable interest entities, net | 166,720 | 194,802 | ||||||||||||
Total long-term debt | 3,410,623 | 52.1 | % | 3,441,239 | 52.9 | % | ||||||||
Common equity | 3,120,823 | 47.7 | % | 3,062,774 | 47.0 | % | ||||||||
Noncontrolling interests | 10,120 | 0.2 | % | 5,757 | 0.1 | % | ||||||||
Total capitalization | $ | 6,541,566 | 100.0 | % | $ | 6,509,770 | 100.0 | % | ||||||
GAAP Book value per share | $ | 24.14 | $ | 23.88 | ||||||||||
Period end shares outstanding (in thousands) | 129,273 | 128,254 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | June 30, 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 | 430,000 | 250,000 | |||||||||||
4.625% Series due September 2043 | 95709TAK6 | 250,000 | 250,000 | |||||||||||
2,430,000 | 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 | 2,505,500 | 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 | |||||||||||
5.3% Series due June 2031 | 933623BR0 | — | 18,900 | |||||||||||
4.85% Series due June 2031 | 121825CB7 | 50,000 | 50,000 | |||||||||||
5.0% Series due June 2031 | 121825CF8 | — | 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 | |||||||||||
96,440 | 273,940 | |||||||||||||
Total KGE | 721,440 | 898,940 | ||||||||||||
Total long-term debt | 3,226,940 | 3,224,440 | ||||||||||||
Unamortized debt discount | (11,135 | ) | (5,482 | ) | ||||||||||
Long-term debt due within one year | — | (250,000 | ) | |||||||||||
Total long-term debt, net | $ | 3,215,805 | $ | 2,968,958 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 612,668 | $ | 569,589 | $ | 43,079 | $ | 1,241,224 | $ | 1,115,801 | $ | 125,423 | |||||||||||
Less: Fuel and purchased power expense | 164,779 | 152,700 | 12,079 | 338,618 | 304,452 | 34,166 | |||||||||||||||||
SPP network transmission costs | 55,533 | 44,600 | 10,933 | 107,491 | 88,396 | 19,095 | |||||||||||||||||
Gross Margin | $ | 392,356 | $ | 372,289 | $ | 20,067 | $ | 795,115 | $ | 722,953 | $ | 72,162 | |||||||||||
Gross margin | $ | 392,356 | $ | 372,289 | $ | 20,067 | $ | 795,115 | $ | 722,953 | $ | 72,162 | |||||||||||
Less: Operating and maintenance expense | 101,839 | 87,999 | 13,840 | 193,629 | 172,154 | 21,475 | |||||||||||||||||
Depreciation and amortization expense | 70,882 | 67,597 | 3,285 | 140,992 | 134,443 | 6,549 | |||||||||||||||||
Selling, general and administrative expense | 62,168 | 54,477 | 7,691 | 118,653 | 103,422 | 15,231 | |||||||||||||||||
Taxes other than income tax | 34,738 | 30,704 | 4,034 | 69,571 | 61,482 | 8,089 | |||||||||||||||||
Income from operations | $ | 122,729 | $ | 131,512 | $ | (8,783 | ) | $ | 272,270 | $ | 251,452 | $ | 20,818 | ||||||||||