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 Third Quarter Earnings package |
WESTAR ENERGY, INC. | ||||||
Date: | November 5, 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 November 5, 2014 | |
Exhibit 99.2 | 2014 Third Quarter Earnings package |
Three Months Ended Sep. 30, | Nine Months Ended Sep. 30, | ||||||||||||||||||||||||||||
2014 | 2013 | Change | % Change | 2014 | 2013 | Change | % Change | ||||||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 261,106 | $ | 237,984 | $ | 23,122 | 9.7 | $ | 629,064 | $ | 568,662 | $ | 60,402 | 10.6 | |||||||||||||||
Commercial | 223,588 | 199,921 | 23,667 | 11.8 | 562,882 | 513,049 | 49,833 | 9.7 | |||||||||||||||||||||
Industrial | 113,039 | 98,410 | 14,629 | 14.9 | 314,518 | 282,155 | 32,363 | 11.5 | |||||||||||||||||||||
Other retail | (6,032 | ) | 3,849 | (9,881 | ) | (256.7 | ) | (17,587 | ) | 2,905 | (20,492 | ) | (705.4 | ) | |||||||||||||||
Total Retail Revenues | 591,701 | 540,164 | 51,537 | 9.5 | 1,488,877 | 1,366,771 | 122,106 | 8.9 | |||||||||||||||||||||
Wholesale | 97,680 | 94,496 | 3,184 | 3.4 | 290,727 | 262,749 | 27,978 | 10.6 | |||||||||||||||||||||
Transmission | 67,145 | 52,410 | 14,735 | 28.1 | 192,311 | 156,725 | 35,586 | 22.7 | |||||||||||||||||||||
Other | 7,514 | 7,904 | (390 | ) | (4.9 | ) | 33,349 | 24,531 | 8,818 | 35.9 | |||||||||||||||||||
Total Revenues | 764,040 | 694,974 | 69,066 | 9.9 | 2,005,264 | 1,810,776 | 194,488 | 10.7 | |||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 200,755 | 178,562 | 22,193 | 12.4 | 539,373 | 483,014 | 56,359 | 11.7 | |||||||||||||||||||||
SPP network transmission costs | 55,720 | 45,315 | 10,405 | 23.0 | 163,211 | 133,711 | 29,500 | 22.1 | |||||||||||||||||||||
Operating and maintenance | 84,213 | 93,377 | (9,164 | ) | (9.8 | ) | 277,841 | 265,532 | 12,309 | 4.6 | |||||||||||||||||||
Depreciation and amortization | 72,279 | 68,861 | 3,418 | 5.0 | 213,270 | 203,305 | 9,965 | 4.9 | |||||||||||||||||||||
Selling, general and administrative | 60,977 | 54,245 | 6,732 | 12.4 | 179,633 | 157,668 | 21,965 | 13.9 | |||||||||||||||||||||
Taxes other than income tax | 34,677 | 30,408 | 4,269 | 14.0 | 104,248 | 91,889 | 12,359 | 13.4 | |||||||||||||||||||||
Total Operating Expenses | 508,621 | 470,768 | 37,853 | 8.0 | 1,477,576 | 1,335,119 | 142,457 | 10.7 | |||||||||||||||||||||
INCOME FROM OPERATIONS | 255,419 | 224,206 | 31,213 | 13.9 | 527,688 | 475,657 | 52,031 | 10.9 | |||||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment earnings | 1,655 | 2,863 | (1,208 | ) | (42.2 | ) | 7,208 | 8,612 | (1,404 | ) | (16.3 | ) | |||||||||||||||||
Other income | 14,991 | 12,321 | 2,670 | 21.7 | 26,566 | 29,748 | (3,182 | ) | (10.7 | ) | |||||||||||||||||||
Other expense | (6,242 | ) | (6,195 | ) | (47 | ) | (0.8 | ) | (14,192 | ) | (13,911 | ) | (281 | ) | (2.0 | ) | |||||||||||||
Total Other Income | 10,404 | 8,989 | 1,415 | 15.7 | 19,582 | 24,449 | (4,867 | ) | (19.9 | ) | |||||||||||||||||||
Interest expense | 44,531 | 45,708 | (1,177 | ) | (2.6 | ) | 138,075 | 135,790 | 2,285 | 1.7 | |||||||||||||||||||
INCOME BEFORE INCOME TAXES | 221,292 | 187,487 | 33,805 | 18.0 | 409,195 | 364,316 | 44,879 | 12.3 | |||||||||||||||||||||
Income tax expense | 71,532 | 52,392 | 19,140 | 36.5 | 132,643 | 106,514 | 26,129 | 24.5 | |||||||||||||||||||||
NET INCOME | 149,760 | 135,095 | 14,665 | 10.9 | 276,552 | 257,802 | 18,750 | 7.3 | |||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,378 | 1,970 | 408 | 20.7 | 6,742 | 6,344 | 398 | 6.3 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 147,382 | $ | 133,125 | $ | 14,257 | 10.7 | $ | 269,810 | $ | 251,458 | $ | 18,352 | 7.3 | |||||||||||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | |||||||||||||||||||||||||||||
Basic earnings per common share | $ | 1.13 | $ | 1.04 | $ | 0.09 | 8.7 | $ | 2.08 | $ | 1.97 | $ | 0.11 | 5.6 | |||||||||||||||
Diluted earnings per common share | $ | 1.10 | $ | 1.04 | $ | 0.06 | 5.8 | $ | 2.04 | $ | 1.96 | $ | 0.08 | 4.1 | |||||||||||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | |||||||||||||||||||||||||||||
Basic | 130,196 | 127,445 | 2,751 | 2.2 | 129,526 | 127,318 | 2,208 | 1.7 | |||||||||||||||||||||
Diluted | 133,029 | 128,111 | 4,918 | 3.8 | 132,200 | 127,851 | 4,349 | 3.4 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | $ | 1.05 | $ | 1.02 | $ | 0.03 | 2.9 | |||||||||||||||
Effective income tax rate | 32.32 | % | 27.94 | % | 32.42 | % | 29.24 | % |
Contents | Page |
Condensed Consolidated Statements of Income | |
Condensed Consolidated Balance Sheets | |
Condensed Consolidated Statements of Cash Flows | |
2014 Earnings Guidance November Update | 11 |
2015 Earnings Drivers | 12 |
Three Months Ended September 30, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 261,106 | $ | 237,984 | $ | 23,122 | 9.7 | |||||||
Commercial | 223,588 | 199,921 | 23,667 | 11.8 | ||||||||||
Industrial | 113,039 | 98,410 | 14,629 | 14.9 | ||||||||||
Other retail | (6,032 | ) | 3,849 | (9,881 | ) | (256.7 | ) | |||||||
Total Retail Revenues | 591,701 | 540,164 | 51,537 | 9.5 | ||||||||||
Wholesale | 97,680 | 94,496 | 3,184 | 3.4 | ||||||||||
Transmission | 67,145 | 52,410 | 14,735 | 28.1 | ||||||||||
Other | 7,514 | 7,904 | (390 | ) | (4.9 | ) | ||||||||
Total Revenues | 764,040 | 694,974 | 69,066 | 9.9 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 200,755 | 178,562 | 22,193 | 12.4 | ||||||||||
SPP network transmission costs | 55,720 | 45,315 | 10,405 | 23.0 | ||||||||||
Operating and maintenance | 84,213 | 93,377 | (9,164 | ) | (9.8 | ) | ||||||||
Depreciation and amortization | 72,279 | 68,861 | 3,418 | 5.0 | ||||||||||
Selling, general and administrative | 60,977 | 54,245 | 6,732 | 12.4 | ||||||||||
Taxes other than income tax | 34,677 | 30,408 | 4,269 | 14.0 | ||||||||||
Total Operating Expenses | 508,621 | 470,768 | 37,853 | 8.0 | ||||||||||
INCOME FROM OPERATIONS | 255,419 | 224,206 | 31,213 | 13.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 1,655 | 2,863 | (1,208 | ) | (42.2 | ) | ||||||||
Other income | 14,991 | 12,321 | 2,670 | 21.7 | ||||||||||
Other expense | (6,242 | ) | (6,195 | ) | (47 | ) | (0.8 | ) | ||||||
Total Other Income | 10,404 | 8,989 | 1,415 | 15.7 | ||||||||||
Interest expense | 44,531 | 45,708 | (1,177 | ) | (2.6 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 221,292 | 187,487 | 33,805 | 18.0 | ||||||||||
Income tax expense | 71,532 | 52,392 | 19,140 | 36.5 | ||||||||||
NET INCOME | 149,760 | 135,095 | 14,665 | 10.9 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,378 | 1,970 | 408 | 20.7 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 147,382 | $ | 133,125 | $ | 14,257 | 10.7 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 1.13 | $ | 1.04 | $ | 0.09 | 8.7 | |||||||
Diluted earnings per common share | $ | 1.10 | $ | 1.04 | $ | 0.06 | 5.8 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 130,196 | 127,445 | 2,751 | 2.2 | ||||||||||
Diluted | 133,029 | 128,111 | 4,918 | 3.8 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 32.32 | % | 27.94 | % | ||||||||||
Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 629,064 | $ | 568,662 | $ | 60,402 | 10.6 | |||||||
Commercial | 562,882 | 513,049 | 49,833 | 9.7 | ||||||||||
Industrial | 314,518 | 282,155 | 32,363 | 11.5 | ||||||||||
Other retail | (17,587 | ) | 2,905 | (20,492 | ) | (705.4 | ) | |||||||
Total Retail Revenues | 1,488,877 | 1,366,771 | 122,106 | 8.9 | ||||||||||
Wholesale | 290,727 | 262,749 | 27,978 | 10.6 | ||||||||||
Transmission | 192,311 | 156,725 | 35,586 | 22.7 | ||||||||||
Other | 33,349 | 24,531 | 8,818 | 35.9 | ||||||||||
Total Revenues | 2,005,264 | 1,810,776 | 194,488 | 10.7 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 539,373 | 483,014 | 56,359 | 11.7 | ||||||||||
SPP network transmission costs | 163,211 | 133,711 | 29,500 | 22.1 | ||||||||||
Operating and maintenance | 277,841 | 265,532 | 12,309 | 4.6 | ||||||||||
Depreciation and amortization | 213,270 | 203,305 | 9,965 | 4.9 | ||||||||||
Selling, general and administrative | 179,633 | 157,668 | 21,965 | 13.9 | ||||||||||
Taxes other than income tax | 104,248 | 91,889 | 12,359 | 13.4 | ||||||||||
Total Operating Expenses | 1,477,576 | 1,335,119 | 142,457 | 10.7 | ||||||||||
INCOME FROM OPERATIONS | 527,688 | 475,657 | 52,031 | 10.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 7,208 | 8,612 | (1,404 | ) | (16.3 | ) | ||||||||
Other income | 26,566 | 29,748 | (3,182 | ) | (10.7 | ) | ||||||||
Other expense | (14,192 | ) | (13,911 | ) | (281 | ) | (2.0 | ) | ||||||
Total Other Income | 19,582 | 24,449 | (4,867 | ) | (19.9 | ) | ||||||||
Interest expense | 138,075 | 135,790 | 2,285 | 1.7 | ||||||||||
INCOME BEFORE INCOME TAXES | 409,195 | 364,316 | 44,879 | 12.3 | ||||||||||
Income tax expense | 132,643 | 106,514 | 26,129 | 24.5 | ||||||||||
NET INCOME | 276,552 | 257,802 | 18,750 | 7.3 | ||||||||||
Less: Net income attributable to noncontrolling interests | 6,742 | 6,344 | 398 | 6.3 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 269,810 | $ | 251,458 | $ | 18,352 | 7.3 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 2.08 | $ | 1.97 | $ | 0.11 | 5.6 | |||||||
Diluted earnings per common share | $ | 2.04 | $ | 1.96 | $ | 0.08 | 4.1 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 129,526 | 127,318 | 2,208 | 1.7 | ||||||||||
Diluted | 132,200 | 127,851 | 4,349 | 3.4 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.05 | $ | 1.02 | $ | 0.03 | 2.9 | |||||||
Effective income tax rate | 32.42 | % | 29.24 | % | ||||||||||
September 30, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 5,835 | $ | 4,487 | |||
Accounts receivable, net of allowance for doubtful accounts of $3,561 and $4,596, respectively | 300,120 | 250,036 | |||||
Fuel inventory and supplies | 244,179 | 239,511 | |||||
Deferred tax assets | 35,009 | 37,954 | |||||
Prepaid expenses | 16,342 | 15,821 | |||||
Regulatory assets | 122,406 | 135,408 | |||||
Other | 25,447 | 23,608 | |||||
Total Current Assets | 749,338 | 706,825 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 8,025,042 | 7,551,916 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 288,567 | 296,626 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 585,816 | 620,006 | |||||
Nuclear decommissioning trust | 184,656 | 175,625 | |||||
Other | 240,245 | 246,140 | |||||
Total Other Assets | 1,010,717 | 1,041,771 | |||||
TOTAL ASSETS | $ | 10,073,664 | $ | 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 | 28,091 | 27,479 | |||||
Short-term debt | 202,400 | 134,600 | |||||
Accounts payable | 194,663 | 233,351 | |||||
Accrued dividends | 45,445 | 43,604 | |||||
Accrued taxes | 109,245 | 69,769 | |||||
Accrued interest | 65,574 | 80,457 | |||||
Regulatory liabilities | 64,104 | 35,982 | |||||
Other | 91,517 | 80,184 | |||||
Total Current Liabilities | 801,039 | 955,426 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,215,356 | 2,968,958 | |||||
Long-term debt of variable interest entities, net | 166,639 | 194,802 | |||||
Deferred income taxes | 1,489,334 | 1,363,148 | |||||
Unamortized investment tax credits | 189,920 | 192,265 | |||||
Regulatory liabilities | 299,456 | 293,574 | |||||
Accrued employee benefits | 325,126 | 331,558 | |||||
Asset retirement obligations | 230,925 | 160,682 | |||||
Other | 78,492 | 68,194 | |||||
Total Long-Term Liabilities | 5,995,248 | 5,573,181 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 10 and 12) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 130,657,941 shares and 128,254,229 shares, respective to each date | 653,290 | 641,271 | |||||
Paid-in capital | 1,753,460 | 1,696,727 | |||||
Retained earnings | 858,128 | 724,776 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,264,878 | 3,062,774 | |||||
Noncontrolling Interests | 12,499 | 5,757 | |||||
Total Equity | 3,277,377 | 3,068,531 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 10,073,664 | $ | 9,597,138 |
Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 276,552 | $ | 257,802 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 213,270 | 203,305 | |||||
Amortization of nuclear fuel | 18,218 | 15,270 | |||||
Amortization of deferred regulatory gain from sale leaseback | (4,121 | ) | (4,121 | ) | |||
Amortization of corporate-owned life insurance | 15,510 | 10,442 | |||||
Non-cash compensation | 6,034 | 6,148 | |||||
Net deferred income taxes and credits | 134,714 | 107,709 | |||||
Stock-based compensation excess tax benefits | (790 | ) | (502 | ) | |||
Allowance for equity funds used during construction | (13,345 | ) | (9,473 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (50,084 | ) | (42,400 | ) | |||
Fuel inventory and supplies | (5,703 | ) | 13,842 | ||||
Prepaid expenses and other | 8,693 | 2,992 | |||||
Accounts payable | (4,397 | ) | 2,088 | ||||
Accrued taxes | 41,323 | 44,573 | |||||
Other current liabilities | (19,732 | ) | (53,042 | ) | |||
Changes in other assets | 6,019 | (22,682 | ) | ||||
Changes in other liabilities | 28,051 | 21,159 | |||||
Cash Flows from Operating Activities | 650,212 | 553,110 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (648,933 | ) | (557,988 | ) | |||
Purchase of securities - trusts | (6,582 | ) | (61,495 | ) | |||
Sale of securities - trusts | 8,221 | 76,906 | |||||
Investment in corporate-owned life insurance | (16,250 | ) | (17,724 | ) | |||
Proceeds from investment in corporate-owned life insurance | 23,989 | 147,591 | |||||
Proceeds from federal grant | — | 876 | |||||
Investment in affiliated company | — | (2,694 | ) | ||||
Other investing activities | (2,203 | ) | (2,886 | ) | |||
Cash Flows used in Investing Activities | (641,758 | ) | (417,414 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 67,206 | (287,741 | ) | ||||
Proceeds from long-term debt | 417,943 | 492,572 | |||||
Retirements of long-term debt | (427,500 | ) | (100,000 | ) | |||
Retirements of long-term debt of variable interest entities | (27,321 | ) | (25,498 | ) | |||
Repayment of capital leases | (2,397 | ) | (2,262 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 57,764 | 57,948 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (22,737 | ) | (145,418 | ) | |||
Stock-based compensation excess tax benefits | 790 | 502 | |||||
Issuance of common stock | 58,560 | 4,526 | |||||
Distributions to shareholders of noncontrolling interests | — | (1,657 | ) | ||||
Cash dividends paid | (127,364 | ) | (121,875 | ) | |||
Other financing activities | (2,050 | ) | (2,699 | ) | |||
Cash Flows used in Financing Activities | (7,106 | ) | (131,602 | ) | |||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 1,348 | 4,094 | |||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 4,487 | 5,829 | |||||
End of period | $ | 5,835 | $ | 9,923 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 basic earnings attributable to common stock | $ | 133,125 | $ | 1.04 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 51,537 | A | ||||||||||||
Wholesale | 3,184 | |||||||||||||
Transmission | 14,735 | |||||||||||||
Other revenues | (390 | ) | ||||||||||||
Fuel and purchased power | (22,193 | ) | B | |||||||||||
SPP network transmission costs | (10,405 | ) | ||||||||||||
Gross Margin | 36,468 | |||||||||||||
Operating and maintenance | 9,164 | C | ||||||||||||
Depreciation and amortization | (3,418 | ) | D | |||||||||||
Selling, general and administrative | (6,732 | ) | E | |||||||||||
Taxes other than income tax | (4,269 | ) | F | |||||||||||
Other income (expense) | 1,415 | G | ||||||||||||
Interest expense | 1,177 | |||||||||||||
Income tax expense | (19,140 | ) | H | |||||||||||
Net income attributable to noncontrolling interests | (408 | ) | ||||||||||||
Change in shares outstanding | (0.02 | ) | ||||||||||||
2014 basic earnings attributable to common stock | $ | 147,382 | $ | 1.13 | ||||||||||
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 quantity of purchased power | |||||||||||||
C | Due primarily to: lower routine maintenance costs at coal-fired plants -- $4.9M; lower maintenance costs at Wolf Creek -- $2.7M; lower expense for previously deferred storm costs -- $2.1M | |||||||||||||
D | Due principally to property additions | |||||||||||||
E | Due principally to higher benefit costs -- ($5.4M); higher fees related to implementing new software systems -- ($1.4M) | |||||||||||||
F | Due primarily to higher property tax expense that is largely offset by increased prices -- ($3.9M) | |||||||||||||
G | Due primarily to COLI benefits this year -- $2.8M | |||||||||||||
H | Due primarily to higher income before income taxes |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 basic earnings attributable to common stock | $ | 251,458 | $ | 1.97 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 122,106 | A | ||||||||||||
Wholesale | 27,978 | B | ||||||||||||
Transmission | 35,586 | |||||||||||||
Other revenues | 8,818 | C | ||||||||||||
Fuel and purchased power | (56,359 | ) | D | |||||||||||
SPP network transmission costs | (29,500 | ) | ||||||||||||
Gross Margin | 108,629 | |||||||||||||
Operating and maintenance | (12,309 | ) | E | |||||||||||
Depreciation and amortization | (9,965 | ) | F | |||||||||||
Selling, general and administrative | (21,965 | ) | G | |||||||||||
Taxes other than income tax | (12,359 | ) | H | |||||||||||
Other income (expense) | (4,867 | ) | I | |||||||||||
Interest expense | (2,285 | ) | ||||||||||||
Income tax expense | (26,129 | ) | J | |||||||||||
Net income attributable to noncontrolling interests | (398 | ) | ||||||||||||
Change in shares outstanding | (0.04 | ) | ||||||||||||
2014 basic earnings attributable to common stock | $ | 269,810 | $ | 2.08 | ||||||||||
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 to an 8% increase in MWh sales (see page 7 for changes by customer class) | |||||||||||||
C | Due primarily to an increase in energy marketing margins from favorable market conditions primarily in Q1 | |||||||||||||
D | Due primarily to an increase in quantity of purchased power | |||||||||||||
E | Due primarily to: higher costs at Wolf Creek for a planned outage -- ($8.7M); higher costs to enhance reliability in our distribution system -- ($6.0M); higher costs for planned outages at coal fired plants -- ($2.7M); partially offset by lower expense for previously deferred storm costs -- $6.4M | |||||||||||||
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 -- ($13.2M); integration costs associated with implementing new software systems -- ($3.7M); higher allowance for uncollectible accounts -- ($2.1M) | |||||||||||||
H | Due primarily to higher property tax expense that is largely offset by increased prices -- ($10.7M) | |||||||||||||
I | Due primarily to less COLI benefits this year -- ($7.0M); higher equity AFUDC -- $3.9 M | |||||||||||||
J | Due primarily to higher income before income taxes |
Supplemental Data | Three Months Ended September 30, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 261,106 | $ | 237,984 | $ | 23,122 | 9.7 | |||||||
Commercial | 223,588 | 199,921 | 23,667 | 11.8 | ||||||||||
Industrial | 113,039 | 98,410 | 14,629 | 14.9 | ||||||||||
Other retail | 3,532 | 3,153 | 379 | 12.0 | ||||||||||
Provision for rate refunds | (9,564 | ) | 696 | (10,260 | ) | (a) | ||||||||
Total Retail Revenues | 591,701 | 540,164 | 51,537 | 9.5 | ||||||||||
Tariff-based wholesale | 72,544 | 76,111 | (3,567 | ) | (4.7 | ) | ||||||||
Market-based wholesale | 25,136 | 18,385 | 6,751 | 36.7 | ||||||||||
Transmission | 67,145 | 52,410 | 14,735 | 28.1 | ||||||||||
Other | 7,514 | 7,904 | (390 | ) | (4.9 | ) | ||||||||
Total Revenues | $ | 764,040 | $ | 694,974 | $ | 69,066 | 9.9 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 2,104 | 2,073 | 31 | 1.5 | ||||||||||
Commercial | 2,190 | 2,163 | 27 | 1.2 | ||||||||||
Industrial | 1,467 | 1,396 | 71 | 5.1 | ||||||||||
Other retail | 20 | 22 | (2 | ) | (9.1 | ) | ||||||||
Total Retail | 5,781 | 5,654 | 127 | 2.2 | ||||||||||
Tariff-based wholesale | 1,430 | 1,611 | (181 | ) | (11.2 | ) | ||||||||
Market-based wholesale | 1,037 | 755 | 282 | 37.4 | ||||||||||
Total wholesale | 2,467 | 2,366 | 101 | 4.3 | ||||||||||
Total Electricity Sales | 8,248 | 8,020 | 228 | 2.8 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 102.35 | $ | 95.54 | $ | 6.81 | 7.1 | |||||||
Tariff-based wholesale | $ | 50.73 | $ | 47.24 | $ | 3.49 | 7.4 | |||||||
Market-based wholesale | $ | 24.24 | $ | 24.35 | $ | (0.11 | ) | (0.5 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 143,932 | $ | 155,250 | $ | (11,318 | ) | (7.3 | ) | |||||
Purchased power | 47,370 | 27,426 | 19,944 | 72.7 | ||||||||||
Subtotal | 191,302 | 182,676 | 8,626 | 4.7 | ||||||||||
RECA recovery and other | 9,453 | (4,114 | ) | 13,567 | 329.8 | |||||||||
Total fuel and purchased power expense | $ | 200,755 | $ | 178,562 | $ | 22,193 | 12.4 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 457 | 626 | (169 | ) | (27.0 | ) | ||||||||
Coal | 5,529 | 5,976 | (447 | ) | (7.5 | ) | ||||||||
Nuclear | 1,243 | 968 | 275 | 28.4 | ||||||||||
Wind | 86 | 97 | (11 | ) | (11.3 | ) | ||||||||
Subtotal electricity generated | 7,315 | 7,667 | (352 | ) | (4.6 | ) | ||||||||
Purchased | 1,242 | 820 | 422 | 51.5 | ||||||||||
Total Electricity Supply | 8,557 | 8,487 | 70 | 0.8 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 19.68 | $ | 20.25 | $ | (0.57 | ) | (2.8 | ) | |||||
Average cost of purchased power | $ | 38.14 | $ | 33.45 | $ | 4.69 | 14.0 | |||||||
Average cost of fuel and purchased power | $ | 22.36 | $ | 21.52 | $ | 0.84 | 3.9 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,084 | 1,102 | (18 | ) | (1.6 | ) | ||||||||
Actual compared to 20 year average | 1,084 | 1,124 | (40 | ) | (3.6 | ) | ||||||||
Heating | ||||||||||||||
Actual compared to last year | 36 | 13 | 23 | 176.9 | ||||||||||
Actual compared to 20 year average | 36 | 44 | (8 | ) | (18.2 | ) |
Supplemental Data | Nine Months Ended September 30, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 629,064 | $ | 568,662 | $ | 60,402 | 10.6 | |||||||
Commercial | 562,882 | 513,049 | 49,833 | 9.7 | ||||||||||
Industrial | 314,518 | 282,155 | 32,363 | 11.5 | ||||||||||
Other retail | 10,516 | 9,520 | 996 | 10.5 | ||||||||||
Provision for rate refunds | (28,103 | ) | (6,615 | ) | (21.488 | ) | (324.8 | ) | ||||||
Total Retail Revenues | 1,488,877 | 1,366,771 | 122,106 | 8.9 | ||||||||||
Tariff-based wholesale | 204,414 | 210,350 | (5,936 | ) | (2.8 | ) | ||||||||
Market-based wholesale | 86,313 | 52,399 | 33,914 | 64.7 | ||||||||||
Transmission | 192,311 | 156,725 | 35,586 | 22.7 | ||||||||||
Other | 33,349 | 24,531 | 8,818 | 35.9 | ||||||||||
Total Revenues | $ | 2,005,264 | $ | 1,810,776 | $ | 194,488 | 10.7 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 5,229 | 5,075 | 154 | 3.0 | ||||||||||
Commercial | 5,792 | 5,722 | 70 | 1.2 | ||||||||||
Industrial | 4,252 | 4,020 | 232 | 5.8 | ||||||||||
Other retail | 64 | 64 | — | — | ||||||||||
Total Retail | 15,337 | 14,881 | 456 | 3.1 | ||||||||||
Tariff-based wholesale | 3,993 | 4,419 | (426 | ) | (9.6 | ) | ||||||||
Market-based wholesale | 2,953 | 2,041 | 912 | 44.7 | ||||||||||
Total wholesale | 6,946 | 6,460 | 486 | 7.5 | ||||||||||
Total Electricity Sales | 22,283 | 21,341 | 942 | 4.4 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 97.08 | $ | 91.85 | $ | 5.23 | 5.7 | |||||||
Tariff-based wholesale | $ | 51.19 | $ | 47.60 | $ | 3.59 | 7.5 | |||||||
Market-based wholesale | $ | 29.23 | $ | 25.67 | $ | 3.56 | 13.9 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 398,395 | $ | 413,062 | $ | (14,667 | ) | (3.6 | ) | |||||
Purchased power | 145,893 | 86,959 | 58,934 | 67.8 | ||||||||||
Subtotal | 544,288 | 500,021 | 44,267 | 8.9 | ||||||||||
RECA recovery and other | (4,915 | ) | (17,007 | ) | 12,092 | 71.1 | ||||||||
Total fuel and purchased power expense | $ | 539,373 | $ | 483,014 | $ | 56,359 | 11.7 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,082 | 1,490 | (408 | ) | (27.4 | ) | ||||||||
Coal | 15,169 | 15,910 | (741 | ) | (4.7 | ) | ||||||||
Nuclear | 2,769 | 2,259 | 510 | 22.6 | ||||||||||
Wind | 315 | 311 | 4 | 1.3 | ||||||||||
Subtotal electricity generated | 19,335 | 19,970 | (635 | ) | (3.2 | ) | ||||||||
Purchased | 3,788 | 2,588 | 1,200 | 46.4 | ||||||||||
Total Electricity Supply | 23,123 | 22,558 | 565 | 2.5 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 20.60 | $ | 20.68 | $ | (0.08 | ) | (0.4 | ) | |||||
Average cost of purchased power | $ | 38.51 | $ | 33.60 | $ | 4.91 | 14.6 | |||||||
Average cost of fuel and purchased power | $ | 23.54 | $ | 22.17 | $ | 1.37 | 6.2 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,637 | 1,598 | 39 | 2.4 | ||||||||||
Actual compared to 20 year average | 1,637 | 1,583 | 54 | 3.4 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 3,231 | 3,104 | 127 | 4.1 | ||||||||||
Actual compared to 20 year average | 3,231 | 2,859 | 372 | 13.0 |
Capitalization | ||||||||||||||
September 30, 2014 | December 31, 2013 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | — | $ | 250,000 | ||||||||||
Current maturities of long-term debt of VIEs | 28,091 | 27,479 | ||||||||||||
Long-term debt, net | 3,215,356 | 2,968,958 | ||||||||||||
Long-term debt of variable interest entities, net | 166,639 | 194,802 | ||||||||||||
Total long-term debt | 3,410,086 | 51.0 | % | 3,441,239 | 52.9 | % | ||||||||
Common equity | 3,264,878 | 48.8 | % | 3,062,774 | 47.0 | % | ||||||||
Noncontrolling interests | 12,499 | 0.2 | % | 5,757 | 0.1 | % | ||||||||
Total capitalization | $ | 6,687,463 | 100.0 | % | $ | 6,509,770 | 100.0 | % | ||||||
GAAP Book value per share | $ | 24.99 | $ | 23.88 | ||||||||||
Period end shares outstanding (in thousands) | 130,658 | 128,254 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | September 30, 2014 | December 31, 2013 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
6.00% Series due July 2014 | 95709TAA8 | $ | — | $ | 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 | |||||||||||
2,180,000 | 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 | 2,255,500 | 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 | |||||||||||
4.3% Series due July 2044 | 485260BM4 | 250,000 | — | |||||||||||
875,000 | 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 | 971,440 | 898,940 | ||||||||||||
Total long-term debt | 3,226,940 | 3,224,440 | ||||||||||||
Unamortized debt discount | (11,584 | ) | (5,482 | ) | ||||||||||
Long-term debt due within one year | — | (250,000 | ) | |||||||||||
Total long-term debt, net | $ | 3,215,356 | $ | 2,968,958 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 764,040 | $ | 694,974 | $ | 69,066 | $ | 2,005,264 | $ | 1,810,776 | $ | 194,488 | |||||||||||
Less: Fuel and purchased power expense | 200,755 | 178,562 | 22,193 | 539,373 | 483,014 | 56,359 | |||||||||||||||||
SPP network transmission costs | 55,720 | 45,315 | 10,405 | 163,211 | 133,711 | 29,500 | |||||||||||||||||
Gross Margin | $ | 507,565 | $ | 471,097 | $ | 36,468 | $ | 1,302,680 | $ | 1,194,051 | $ | 108,629 | |||||||||||
Gross margin | $ | 507,565 | $ | 471,097 | $ | 36,468 | $ | 1,302,680 | $ | 1,194,051 | $ | 108,629 | |||||||||||
Less: Operating and maintenance expense | 84,213 | 93,377 | (9,164 | ) | 277,841 | 265,532 | 12,309 | ||||||||||||||||
Depreciation and amortization expense | 72,279 | 68,861 | 3,418 | 213,270 | 203,305 | 9,965 | |||||||||||||||||
Selling, general and administrative expense | 60,977 | 54,245 | 6,732 | 179,633 | 157,668 | 21,965 | |||||||||||||||||
Taxes other than income tax | 34,677 | 30,408 | 4,269 | 104,248 | 91,889 | 12,359 | |||||||||||||||||
Income from operations | $ | 255,419 | $ | 224,206 | $ | 31,213 | $ | 527,688 | $ | 475,657 | $ | 52,031 | |||||||||||
• | Retail MWh sales up ≈150 bp |
• | Normal weather and energy marketing activity remainder of the year |
• | Implemented planned 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, effective June 2014 |
• | ≈6% increase in combined O&M and SG&A expenses |
◦ | ≈10% increase top line operating expense excluding fuel and depreciation |
• | ≈5% increase in depreciation expense |
• | COLI proceeds ≈$14 million |
• | Higher equity AFUDC ≈$4 million |
• | Interest expense unchanged |
• | Effective tax rate 32-34% |
• | Financing: |
◦ | Equity |
▪ | Settle in 4th quarter 1.2 million forward shares out of 3 million total shares settled in 2014 |
▪ | Year end average annual outstanding count ≈130 million |
◦ | Completed debt transactions |
▪ | Refinanced $177.5 million of pollution control bonds in May |
▪ | Refinanced $250 million first mortgage bonds due July |
• | Retail MWh sales increase ≈150 bp |
• | Normal rider price adjustments: |
◦ | $19 million transmission formula rate and companion TDC |
◦ | $17 million environmental cost recovery rider |
• | ≈1% decrease in combined O&M and SG&A expenses |
◦ | ≈3% increase top line operating expenses excluding fuel and depreciation |
• | COLI proceeds ≈$15 million |
• | Equity AFUDC decrease ≈$9 million |
• | Depreciation increase ≈$24 million |
◦ | ≈$5 million of increase represents La Cygne retrofit depreciation that begins in November following completion of the GRC |
• | Effective tax rate 33-36% |
• | Financing: |
◦ | Settle 9 million of forward shares already priced (≈$250 million) |
◦ | Year end average annual shares outstanding 138 million |
• | Interest expense unchanged |
◦ | La Cygne carrying charge credited to interest expense |
• | File a GRC March 2 with a decision by late October |