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) |
WESTAR ENERGY, INC. | ||||||
Date: | February 25, 2015 | 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 25, 2015 | |
Exhibit 99.2 | 2014 Fourth Quarter and Year-End Earnings Package |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | ||||||||||||||||||||||||||
2014 | 2013 | Change | % Change | 2014 | 2013 | Change | % Change | ||||||||||||||||||||
(In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||
Residential | $ | 164,522 | $ | 160,190 | $ | 4,332 | 2.7 | $ | 793,586 | $ | 728,852 | $ | 64,734 | 8.9 | |||||||||||||
Commercial | 165,082 | 154,057 | 11,025 | 7.2 | 727,964 | 667,106 | 60,858 | 9.1 | |||||||||||||||||||
Industrial | 100,478 | 92,670 | 7,808 | 8.4 | 414,997 | 374,825 | 40,172 | 10.7 | |||||||||||||||||||
Other retail | (6,592 | ) | 6,034 | (12,626 | ) | (209.2) | (24,180 | ) | 8,939 | (33,119 | ) | (370.5) | |||||||||||||||
Total Retail Revenues | 423,490 | 412,951 | 10,539 | 2.6 | 1,912,367 | 1,779,722 | 132,645 | 7.5 | |||||||||||||||||||
Wholesale | 102,003 | 85,491 | 16,512 | 19.3 | 392,730 | 348,239 | 44,491 | 12.8 | |||||||||||||||||||
Transmission | 64,527 | 53,556 | 10,971 | 20.5 | 256,838 | 210,281 | 46,557 | 22.1 | |||||||||||||||||||
Other | 6,419 | 7,880 | (1,461 | ) | (18.5) | 39,768 | 32,412 | 7,356 | 22.7 | ||||||||||||||||||
Total Revenues | 596,439 | 559,878 | 36,561 | 6.5 | 2,601,703 | 2,370,654 | 231,049 | 9.7 | |||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||
Fuel and purchased power | 166,077 | 151,783 | 14,294 | 9.4 | 705,450 | 634,797 | 70,653 | 11.1 | |||||||||||||||||||
SPP network transmission costs | 55,713 | 44,894 | 10,819 | 24.1 | 218,924 | 178,604 | 40,320 | 22.6 | |||||||||||||||||||
Operating and maintenance | 89,347 | 93,528 | (4,181 | ) | (4.5) | 367,188 | 359,060 | 8,128 | 2.3 | ||||||||||||||||||
Depreciation and amortization | 73,172 | 69,289 | 3,883 | 5.6 | 286,442 | 272,593 | 13,849 | 5.1 | |||||||||||||||||||
Selling, general and administrative | 70,807 | 66,464 | 4,343 | 6.5 | 250,439 | 224,133 | 26,306 | 11.7 | |||||||||||||||||||
Taxes other than income tax | 36,054 | 30,392 | 5,662 | 18.6 | 140,302 | 122,282 | 18,020 | 14.7 | |||||||||||||||||||
Total Operating Expenses | 491,170 | 456,350 | 34,820 | 7.6 | 1,968,745 | 1,791,469 | 177,276 | 9.9 | |||||||||||||||||||
INCOME FROM OPERATIONS | 105,269 | 103,528 | 1,741 | 1.7 | 632,958 | 579,185 | 53,773 | 9.3 | |||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||
Investment earnings | 3,414 | 1,444 | 1,970 | 136.4 | 10,622 | 10,056 | 566 | 5.6 | |||||||||||||||||||
Other income | 4,956 | 5,861 | (905 | ) | (15.4) | 31,522 | 35,609 | (4,087 | ) | (11.5) | |||||||||||||||||
Other expense | (4,196 | ) | (4,188 | ) | (8 | ) | (0.2) | (18,389 | ) | (18,099 | ) | (290 | ) | (1.6) | |||||||||||||
Total Other Income (Expense) | 4,174 | 3,117 | 1,057 | 33.9 | 23,755 | 27,566 | (3,811 | ) | (13.8) | ||||||||||||||||||
Interest expense | 45,043 | 46,377 | (1,334 | ) | (2.9) | 183,118 | 182,167 | 951 | 0.5 | ||||||||||||||||||
INCOME BEFORE INCOME TAXES | 64,400 | 60,268 | 4,132 | 6.9 | 473,595 | 424,584 | 49,011 | 11.5 | |||||||||||||||||||
Income tax expense | 18,627 | 17,207 | 1,420 | 8.3 | 151,270 | 123,721 | 27,549 | 22.3 | |||||||||||||||||||
NET INCOME | 45,773 | 43,061 | 2,712 | 6.3 | 322,325 | 300,863 | 21,462 | 7.1 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,324 | 1,999 | 325 | 16.3 | 9,066 | 8,343 | 723 | 8.7 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 43,449 | 41,062 | 2,387 | 5.8 | 313,259 | 292,520 | 20,739 | 7.1 | |||||||||||||||||||
Earnings per common share, basic | $ | 0.33 | $ | 0.32 | $ | 0.01 | 3.1 | $ | 2.40 | $ | 2.29 | $ | 0.11 | 4.8 | |||||||||||||
Average equivalent common shares outstanding | 131,467 | 127,892 | 3,575 | 2.8 | 130,015 | 127,463 | 2,552 | 2.0 | |||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | $ | 1.40 | $ | 1.36 | $ | 0.04 | 2.9 | |||||||||||||
Effective income tax rate | 28.92 | % | 28.55 | % | 31.94 | % | 29.14 | % |
Contents | Page |
Supplemental Slides | |
Three Months Ended December 31, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 164,522 | $ | 160,190 | $ | 4,332 | 2.7 | |||||||
Commercial | 165,082 | 154,057 | 11,025 | 7.2 | ||||||||||
Industrial | 100,478 | 92,670 | 7,808 | 8.4 | ||||||||||
Other retail | (6,592 | ) | 6,034 | (12,626 | ) | (209.2 | ) | |||||||
Total Retail Revenues | 423,490 | 412,951 | 10,539 | 2.6 | ||||||||||
Wholesale | 102,003 | 85,491 | 16,512 | 19.3 | ||||||||||
Transmission | 64,527 | 53,556 | 10,971 | 20.5 | ||||||||||
Other | 6,419 | 7,880 | (1,461 | ) | (18.5 | ) | ||||||||
Total Revenues | 596,439 | 559,878 | 36,561 | 6.5 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 166,077 | 151,783 | 14,294 | 9.4 | ||||||||||
SPP network transmission costs | 55,713 | 44,894 | 10,819 | 24.1 | ||||||||||
Operating and maintenance | 89,347 | 93,528 | (4,181 | ) | (4.5 | ) | ||||||||
Depreciation and amortization | 73,172 | 69,289 | 3,883 | 5.6 | ||||||||||
Selling, general and administrative | 70,807 | 66,464 | 4,343 | 6.5 | ||||||||||
Taxes other than income | 36,054 | 30,392 | 5,662 | 18.6 | ||||||||||
Total Operating Expenses | 491,170 | 456,350 | 34,820 | 7.6 | ||||||||||
INCOME FROM OPERATIONS | 105,269 | 103,528 | 1,741 | 1.7 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 3,414 | 1,444 | 1,970 | 136.4 | ||||||||||
Other income | 4,956 | 5,861 | (905 | ) | (15.4 | ) | ||||||||
Other expense | (4,196 | ) | (4,188 | ) | (8 | ) | (0.2 | ) | ||||||
Total Other Income | 4,174 | 3,117 | 1,057 | 33.9 | ||||||||||
Interest expense | 45,043 | 46,377 | (1,334 | ) | (2.9 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 64,400 | 60,268 | 4,132 | 6.9 | ||||||||||
Income tax expense | 18,627 | 17,207 | 1,420 | 8.3 | ||||||||||
NET INCOME | 45,773 | 43,061 | 2,712 | 6.3 | ||||||||||
Less: Net income attributable to noncontrolling interests | 2,324 | 1,999 | 325 | 16.3 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 43,449 | $ | 41,062 | $ | 2,387 | 5.8 | |||||||
Earnings per common share, basic | $ | 0.33 | $ | 0.32 | $ | 0.01 | 3.1 | |||||||
Diluted earnings per common share | $ | 0.32 | $ | 0.32 | $ | — | — | |||||||
Weighted average equivalent common shares outstanding – basic (in thousands) | 131,467 | 127,892 | 3,575 | 2.8 | ||||||||||
Weighted average equivalent common shares outstanding – diluted (in thousands) | 134,522 | 129,643 | 4,879 | 3.8 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.35 | $ | 0.34 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 28.92 | % | 28.55 | % | ||||||||||
Twelve Months Ended December 31, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 793,586 | $ | 728,852 | $ | 64,734 | 8.9 | |||||||
Commercial | 727,964 | 667,106 | 60,858 | 9.1 | ||||||||||
Industrial | 414,997 | 374,825 | 40,172 | 10.7 | ||||||||||
Other retail | (24,180 | ) | 8,939 | (33,119 | ) | (370.5 | ) | |||||||
Total Retail Revenues | 1,912,367 | 1,779,722 | 132,645 | 7.5 | ||||||||||
Wholesale | 392,730 | 348,239 | 44,491 | 12.8 | ||||||||||
Transmission | 256,838 | 210,281 | 46,557 | 22.1 | ||||||||||
Other | 39,768 | 32,412 | 7,356 | 22.7 | ||||||||||
Total Revenues | 2,601,703 | 2,370,654 | 231,049 | 9.7 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 705,450 | 634,797 | 70,653 | 11.1 | ||||||||||
SPP network transmission costs | 218,924 | 178,604 | 40,320 | 22.6 | ||||||||||
Operating and maintenance | 367,188 | 359,060 | 8,128 | 2.3 | ||||||||||
Depreciation and amortization | 286,442 | 272,593 | 13,849 | 5.1 | ||||||||||
Selling, general and administrative | 250,439 | 224,133 | 26,306 | 11.7 | ||||||||||
Taxes other than income | 140,302 | 122,282 | 18,020 | 14.7 | ||||||||||
Total Operating Expenses | 1,968,745 | 1,791,469 | 177,276 | 9.9 | ||||||||||
INCOME FROM OPERATIONS | 632,958 | 579,185 | 53,773 | 9.3 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 10,622 | 10,056 | 566 | 5.6 | ||||||||||
Other income | 31,522 | 35,609 | (4,087 | ) | (11.5 | ) | ||||||||
Other expense | (18,389 | ) | (18,099 | ) | (290 | ) | (1.6 | ) | ||||||
Total Other Income | 23,755 | 27,566 | (3,811 | ) | (13.8 | ) | ||||||||
Interest expense | 183,118 | 182,167 | 951 | 0.5 | ||||||||||
INCOME BEFORE INCOME TAXES | 473,595 | 424,584 | 49,011 | 11.5 | ||||||||||
Income tax expense | 151,270 | 123,721 | 27,549 | 22.3 | ||||||||||
NET INCOME | 322,325 | 300,863 | 21,462 | 7.1 | ||||||||||
Less: Net income attributable to noncontrolling interests | 9,066 | 8,343 | 723 | 8.7 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 313,259 | $ | 292,520 | $ | 20,739 | 7.1 | |||||||
Earnings per common share, basic | $ | 2.40 | $ | 2.29 | $ | 0.11 | 4.8 | |||||||
Diluted earnings per common share | $ | 2.35 | $ | 2.27 | $ | 0.08 | 3.5 | |||||||
Weighted average equivalent common shares outstanding – basic (in thousands) | 130,015 | 127,463 | 2,552 | 2.0 | ||||||||||
Weighted average equivalent common shares outstanding – diluted (in thousands) | 132,825 | 128,299 | $ | 4,526 | 3.5 | |||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.40 | $ | 1.36 | $ | 0.04 | 2.9 | |||||||
Effective income tax rate | 31.94 | % | 29.14 | % | ||||||||||
December 31, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 4,556 | $ | 4,487 | |||
Accounts receivable, net of allowance for doubtful accounts of $5,309 and $4,596, respectively | 267,327 | 250,036 | |||||
Fuel inventory and supplies | 247,406 | 239,511 | |||||
Deferred tax assets | 29,636 | 37,954 | |||||
Prepaid expenses | 15,793 | 15,821 | |||||
Regulatory assets | 105,549 | 135,408 | |||||
Other | 30,655 | 23,608 | |||||
Total Current Assets | 700,922 | 706,825 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 8,162,908 | 7,551,916 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 278,573 | 296,626 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 754,229 | 620,006 | |||||
Nuclear decommissioning trust | 185,016 | 175,625 | |||||
Other | 265,353 | 246,140 | |||||
Total Other Assets | 1,204,598 | 1,041,771 | |||||
TOTAL ASSETS | $ | 10,347,001 | $ | 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 | 27,933 | 27,479 | |||||
Short-term debt | 257,600 | 134,600 | |||||
Accounts payable | 219,351 | 233,351 | |||||
Accrued dividends | 44,971 | 43,604 | |||||
Accrued taxes | 74,356 | 69,769 | |||||
Accrued interest | 79,707 | 80,457 | |||||
Regulatory liabilities | 55,142 | 35,982 | |||||
Other | 90,571 | 80,184 | |||||
Total Current Liabilities | 849,631 | 955,426 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,215,539 | 2,968,958 | |||||
Long-term debt of variable interest entities, net | 166,565 | 194,802 | |||||
Deferred income taxes | 1,475,487 | 1,363,148 | |||||
Unamortized investment tax credits | 211,040 | 192,265 | |||||
Regulatory liabilities | 288,343 | 293,574 | |||||
Accrued employee benefits | 532,622 | 331,558 | |||||
Asset retirement obligations | 230,668 | 160,682 | |||||
Other | 75,799 | 68,194 | |||||
Total Long-Term Liabilities | 6,196,063 | 5,573,181 | |||||
COMMITMENTS AND CONTINGENCIES (See Notes 13 and 15) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 131,687,454 shares and 128,254,229 shares, respective to each date | 658,437 | 641,271 | |||||
Paid-in capital | 1,781,120 | 1,696,727 | |||||
Retained earnings | 855,299 | 724,776 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,294,856 | 3,062,774 | |||||
Noncontrolling Interests | 6,451 | 5,757 | |||||
Total Equity | 3,301,307 | 3,068,531 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 10,347,001 | $ | 9,597,138 |
Twelve Months Ended December 31, | |||||||
2014 | 2013 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 322,325 | $ | 300,863 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 286,442 | 272,593 | |||||
Amortization of nuclear fuel | 26,051 | 22,690 | |||||
Amortization of deferred regulatory gain from sale leaseback | (5,495 | ) | (5,495 | ) | |||
Amortization of corporate-owned life insurance | 20,202 | 15,149 | |||||
Non-cash compensation | 7,280 | 8,188 | |||||
Net deferred income taxes and credits | 151,451 | 123,307 | |||||
Stock-based compensation excess tax benefits | (875 | ) | (576 | ) | |||
Allowance for equity funds used during construction | (17,029 | ) | (14,143 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (17,291 | ) | (24,649 | ) | |||
Fuel inventory and supplies | (8,773 | ) | 10,124 | ||||
Prepaid expenses and other | 36,717 | (12,316 | ) | ||||
Accounts payable | 6,189 | 7,856 | |||||
Accrued taxes | 6,596 | 14,218 | |||||
Other current liabilities | (31,624 | ) | (52,829 | ) | |||
Changes in other assets | 6,378 | (4,167 | ) | ||||
Changes in other liabilities | 35,811 | 41,990 | |||||
Cash Flows from Operating Activities | 824,355 | 702,803 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (852,052 | ) | (780,098 | ) | |||
Purchase of securities - trust | (9,075 | ) | (66,668 | ) | |||
Sale of securities - trust | 11,125 | 81,994 | |||||
Investment in corporate-owned life insurance | (16,250 | ) | (17,724 | ) | |||
Proceeds from investment in corporate-owned life insurance | 43,234 | 147,658 | |||||
Proceeds from federal grant | — | 876 | |||||
Investment in affiliated company | (8,000 | ) | (4,947 | ) | |||
Other investing activities | (7,730 | ) | (2,992 | ) | |||
Cash Flows used in Investing Activities | (838,748 | ) | (641,901 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 122,406 | (205,241 | ) | ||||
Proceeds from long-term debt | 417,943 | 492,347 | |||||
Retirements of long-term debt | (427,500 | ) | (100,000 | ) | |||
Retirements of long-term debt of variable interest entities | (27,479 | ) | (25,942 | ) | |||
Repayment of capital leases | (3,340 | ) | (2,995 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 59,766 | 59,565 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (41,249 | ) | (145,418 | ) | |||
Stock-based compensation excess tax benefits | 875 | 576 | |||||
Issuance of common stock | 87,669 | 32,906 | |||||
Distributions to shareholders of noncontrolling interests | (1,030 | ) | (2,419 | ) | |||
Cash dividends paid | (171,507 | ) | (162,904 | ) | |||
Other financing activities | (2,092 | ) | (2,719 | ) | |||
Cash Flows from (used in) Financing Activities | 14,462 | (62,244 | ) | ||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 69 | (1,342 | ) | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 4,487 | 5,829 | |||||
End of period | $ | 4,556 | $ | 4,487 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 earnings attributable to common stock | $ | 41,062 | $ | 0.32 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 10,539 | A | ||||||||||||
Wholesale | 16,512 | B | ||||||||||||
Transmission | 10,971 | |||||||||||||
Other revenues | (1,461 | ) | ||||||||||||
Fuel and purchased power | (14,294 | ) | C | |||||||||||
SPP network transmission costs | (10,819 | ) | D | |||||||||||
Gross Margin | 11,448 | |||||||||||||
Operating and maintenance | 4,181 | E | ||||||||||||
Depreciation and amortization | (3,883 | ) | F | |||||||||||
Selling, general and administrative | (4,343 | ) | G | |||||||||||
Taxes other than income taxes | (5,662 | ) | H | |||||||||||
Other income (expense) | 1,057 | I | ||||||||||||
Interest expense | 1,334 | |||||||||||||
Income tax expense | (1,420 | ) | ||||||||||||
Net income attributable to noncontrolling interests | (325 | ) | ||||||||||||
Change in shares outstanding | (0.01 | ) | ||||||||||||
2014 earnings attributable to common stock | $ | 43,449 | $ | 0.33 | ||||||||||
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 primarily to a 22% increase in MWh sales(see page 8 for changes by customer class) | |||||||||||||
C | Due primarily to an increase in purchased power | |||||||||||||
D | Due principally to increased investment in the transmission system (offset through increased prices) | |||||||||||||
E | Due primarily to decrease in maintenance costs at Wolf Creek - $4.8M; reduction in storm deferral -- $1.4M; and timing of tree trimming costs -- $1.2M; offset by an increase in planned maintenance outages -- ($3.9M) | |||||||||||||
F | Due to additional depreciation expense associated primarily with additions at our power plants | |||||||||||||
G | Higher fees related to implementing new software systems ($2.4M); and higher allowance for uncollectible accounts -- ($0.6M) | |||||||||||||
H | Due primarily to increase in property taxes (offset through increased prices) -- ($5.5M) | |||||||||||||
I | Due primarily to Prairie Wind equity earnings -- $3M; partially offset by a decrease in equity AFUDC -- ($1M) | |||||||||||||
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2013 earnings attributable to common stock | $ | 292,520 | $ | 2.29 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Retail | 132,645 | A | ||||||||||||
Wholesale | 44,491 | B | ||||||||||||
Transmission | 46,557 | |||||||||||||
Other revenues | 7,356 | |||||||||||||
Fuel and purchased power | (70,653 | ) | C | |||||||||||
SPP network transmission costs | (40,320 | ) | D | |||||||||||
Gross Margin | 120,076 | |||||||||||||
Operating and maintenance | (8,128 | ) | E | |||||||||||
Depreciation and amortization | (13,849 | ) | ||||||||||||
Selling, general and administrative | (26,306 | ) | F | |||||||||||
Taxes other than income | (18,020 | ) | G | |||||||||||
Other income (expense) | (3,811 | ) | H | |||||||||||
Interest expense | (951 | ) | ||||||||||||
Income tax expense | (27,549 | ) | ||||||||||||
Net income attributable to noncontrolling interests | (723 | ) | ||||||||||||
Preferred dividends | — | |||||||||||||
Change in shares outstanding | (0.05 | ) | ||||||||||||
2014 earnings attributable to common stock | $ | 313,259 | $ | 2.40 | ||||||||||
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 9 for changes by customer class) | |||||||||||||
B | Due to a 11% increase in MWh sales (see page 9 for changes by customer class) | |||||||||||||
C | Due primarily to an increase in purchased power | |||||||||||||
D | Due principally to increased investment in the transmission system (offset through increased prices) | |||||||||||||
E | Due primarily to planned outage at Wolf Creek -- ($9M); higher costs at generating plants primarily for planned outages at coal-fired plants -- ($6.4M); and higher costs for transmission system -- ($4.3); partially offset by lower expense for previously deferred storm costs -- $7.8M; and lower maintenance expenses for Wolf Creek -- $5M | |||||||||||||
F | Due primarily to: increase in employee benefit costs including the effect of restructuring insurance contracts in 2013 -- ($10.6M); integration costs associated with implementing new software systems -- ($6.1M); and higher allowance for uncollectible accounts -- ($2.7M) | |||||||||||||
G | Due primarily to an increase in property taxes (offset through increased prices) -- ($16.2M) | |||||||||||||
H | Due primarily to: increased investment earnings in Prairie Wind Transmission JV -- $4.9M; and higher equity AFUDC -- $2.9M; offset by lower COLI proceeds -- ($7M); and reduced earnings in a trust to fund retirement benefits ($4.1M) |
Supplemental Data | Three Months Ended December 31, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 164,522 | $ | 160,190 | $ | 4,332 | 2.7 | |||||||
Commercial | 165,082 | 154,057 | 11,025 | 7.2 | ||||||||||
Industrial | 100,478 | 92,670 | 7,808 | 8.4 | ||||||||||
Other retail | 3,561 | 3,219 | 342 | 10.6 | ||||||||||
Provision for rate refunds | (10,153 | ) | 2,815 | (12,968 | ) | (460.7 | ) | |||||||
Total Retail Revenues | 423,490 | 412,951 | 10,539 | 2.6 | ||||||||||
Tariff-based wholesale | 66,454 | 66,088 | 366 | 0.6 | ||||||||||
Market-based wholesale | 35,549 | 19,403 | 16,146 | 83.2 | ||||||||||
Transmission | 64,527 | 53,556 | 10,971 | 20.5 | ||||||||||
Other | 6,419 | 7,880 | (1,461 | ) | (18.5 | ) | ||||||||
Total Revenues | $ | 596,439 | $ | 559,878 | $ | 36,561 | 6.5 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,352 | 1,448 | (96 | ) | (6.6 | ) | ||||||||
Commercial | 1,729 | 1,758 | (29 | ) | (1.6 | ) | ||||||||
Industrial | 1,349 | 1,387 | (38 | ) | (2.7 | ) | ||||||||
Other retail | 21 | 21 | — | — | ||||||||||
Total Retail | 4,451 | 4,614 | (163 | ) | (3.5 | ) | ||||||||
Tariff-based wholesale | 1,212 | 1,359 | (147 | ) | (10.8 | ) | ||||||||
Market-based wholesale | 1,386 | 775 | 611 | 78.8 | ||||||||||
Total wholesale | 2,598 | 2,134 | 464 | 21.7 | ||||||||||
Total Electricity Sales | 7,049 | 6,748 | 301 | 4.5 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 95.14 | $ | 89.50 | $ | 5.64 | 6.3 | |||||||
Tariff-based wholesale | $ | 54.83 | $ | 48.63 | $ | 6.20 | 12.7 | |||||||
Market-based wholesale | $ | 25.65 | $ | 25.04 | $ | 0.61 | 2.4 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 112,497 | $ | 119,215 | $ | (6,718 | ) | (5.6 | ) | |||||
Purchased power | 44,590 | 27,823 | 16,767 | 60.3 | ||||||||||
Subtotal | 157,087 | 147,038 | 10,049 | 6.8 | ||||||||||
RECA recovery and other | 8,990 | 4,745 | 4,245 | 89.5 | ||||||||||
Total fuel and purchased power expense | $ | 166,077 | $ | 151,783 | $ | 14,294 | 9.4 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 298 | 301 | (3 | ) | (1.0 | ) | ||||||||
Coal | 4,326 | 4,768 | (442 | ) | (9.3 | ) | ||||||||
Nuclear | 1,253 | 1,110 | 143 | 12.9 | ||||||||||
Wind | 111 | 116 | (5 | ) | (4.3 | ) | ||||||||
Subtotal electricity generated | 5,988 | 6,295 | (307 | ) | (4.9 | ) | ||||||||
Purchased | 1,324 | 825 | 499 | 60.5 | ||||||||||
Total Electricity Supply | 7,312 | 7,120 | 192 | 2.7 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.79 | $ | 18.94 | $ | (0.15 | ) | (0.8 | ) | |||||
Average cost of purchased power | $ | 33.68 | $ | 33.72 | $ | (0.04 | ) | (0.1 | ) | |||||
Average cost of fuel and purchased power | $ | 21.48 | $ | 20.65 | $ | 0.83 | 4.0 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 52 | 45 | 7 | 15.6 | ||||||||||
Actual compared to 20 year average | 52 | 39 | 13 | 33.3 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 1,795 | 2,052 | (257 | ) | (12.5 | ) | ||||||||
Actual compared to 20 year average | 1,795 | 1,808 | (13 | ) | (0.7 | ) | ||||||||
Supplemental Data | Twelve Months Ended December 31, | |||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 793,586 | $ | 728,852 | $ | 64,734 | 8.9 | |||||||
Commercial | 727,964 | 667,106 | 60,858 | 9.1 | ||||||||||
Industrial | 414,997 | 374,825 | 40,172 | 10.7 | ||||||||||
Other retail | 14,076 | 12,739 | 1,337 | 10.5 | ||||||||||
Provision for rate refunds | (38,256 | ) | (3,800 | ) | (34,456 | ) | (906.7 | ) | ||||||
Total Retail Revenues | 1,912,367 | 1,779,722 | 132,645 | 7.5 | ||||||||||
Tariff-based wholesale | 270,868 | 276,638 | (5,770 | ) | (2.1 | ) | ||||||||
Market-based wholesale | 121,862 | 71,801 | 50,061 | 69.7 | ||||||||||
Transmission | 256,838 | 210,281 | 46,557 | 22.1 | ||||||||||
Other | 39,768 | 32,412 | 7,356 | 22.7 | ||||||||||
Total Revenues | $ | 2,601,703 | $ | 2,370,854 | $ | 230,849 | 9.7 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 6,580 | 6,523 | 57 | 0.9 | ||||||||||
Commercial | 7,521 | 7,480 | 41 | 0.5 | ||||||||||
Industrial | 5,601 | 5,407 | 194 | 3.6 | ||||||||||
Other retail | 86 | 86 | — | — | ||||||||||
Total Retail | 19,788 | 19,496 | 292 | 1.5 | ||||||||||
Tariff-based wholesale | 5,204 | 5,777 | (573 | ) | (9.9 | ) | ||||||||
Market-based wholesale | 4,340 | 2,816 | 1,524 | 54.1 | ||||||||||
Total wholesale | 9,544 | 8,593 | 951 | 11.1 | ||||||||||
Total Electricity Sales | 29,332 | 28,089 | 1,243 | 4.4 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 96.64 | $ | 91.29 | $ | 5.35 | 5.9 | |||||||
Tariff-based wholesale | $ | 52.05 | $ | 47.89 | $ | 4.16 | 8.7 | |||||||
Market-based wholesale | $ | 28.08 | $ | 25.50 | $ | 2.58 | 10.1 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 510,892 | $ | 532,277 | $ | (21,385 | ) | (4.0 | ) | |||||
Purchased power | 190,483 | 114,783 | 75,700 | 66.0 | ||||||||||
Subtotal | 701,375 | 647,060 | 54,315 | 8.4 | ||||||||||
RECA recovery and other | 4,075 | (12,263 | ) | 16,338 | 133.2 | |||||||||
Total fuel and purchased power expense | $ | 705,450 | $ | 634,797 | $ | 70,653 | 11.1 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,380 | 1,785 | (405 | ) | (22.7 | ) | ||||||||
Coal | 19,495 | 20,677 | (1,182 | ) | (5.7 | ) | ||||||||
Nuclear | 4,022 | 3,369 | 653 | 19.4 | ||||||||||
Wind | 426 | 427 | (1 | ) | (0.2 | ) | ||||||||
Subtotal electricity generated | 25,323 | 26,258 | (935 | ) | (3.6 | ) | ||||||||
Purchased | 5,112 | 3,413 | 1,699 | 49.8 | ||||||||||
Total Electricity Supply | 30,435 | 29,671 | 764 | 2.6 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 20.18 | $ | 20.27 | $ | (0.09 | ) | (0.4 | ) | |||||
Average cost of purchased power | $ | 37.26 | $ | 33.63 | $ | 3.63 | 10.8 | |||||||
Average cost of fuel and purchased power | $ | 23.05 | $ | 21.81 | $ | 1.24 | 5.7 | |||||||
Degree Days | 2013/ | |||||||||||||
2014 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,689 | 1,642 | 47 | 2.9 | ||||||||||
Actual compared to 20 year average | 1,689 | 1,622 | 67 | 4.1 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 4,538 | 5,158 | (620 | ) | (12.0 | ) | ||||||||
Actual compared to 20 year average | 4,538 | 4,292 | 246 | 5.7 | ||||||||||
Capitalization | ||||||||||||||
December 31, 2014 | December 31, 2013 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | — | $ | 250,000 | ||||||||||
Current maturities of long-term debt of VIEs | 27,933 | 27,479 | ||||||||||||
Long-term debt, net | 3,215,539 | 2,968,958 | ||||||||||||
Long-term debt of variable interest entities, net | 166,565 | 194,802 | ||||||||||||
Total debt | 3,410,037 | 50.9 | % | 3,441,239 | 51.4 | % | ||||||||
Common equity | 3,294,856 | 46.9 | % | 3,062,774 | 47.0 | % | ||||||||
Noncontrolling interests | 6,451 | 0.1 | % | 5,757 | 0.1 | % | ||||||||
Total capitalization | $ | 6,711,344 | 97.9 | % | $ | 6,509,770 | 98.5 | % | ||||||
GAAP Book value per share | $ | 25.02 | $ | 23.88 | ||||||||||
Period end shares outstanding (in thousands) | 131,687 | 128,254 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | December 31, 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 December 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due March 2043 | 95709TAJ9 | 430,000 | 250,000 | |||||||||||
4.625% Series due August 2043 | 95709TAK6 | 250,000 | 250,000 | |||||||||||
2,180,000 | 2,250,000 | |||||||||||||
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 | 2,255,500 | 2,325,500 | ||||||||||||
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 | |||||||||||
4.30% 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 | |||||||||||
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 | |||||||||||
5.0% Series due June 2031 | 121825CF8 | — | 50,000 | |||||||||||
96,440 | 273,940 | |||||||||||||
Total KGE | 971,440 | 898,940 | ||||||||||||
Total long-term debt | 3,226,940 | 3,224,440 | ||||||||||||
Unamortized debt discount | (11,401 | ) | (5,482 | ) | ||||||||||
Long-term debt due within one year | — | (250,000 | ) | |||||||||||
Total long-term debt, net | $ | 3,215,539 | $ | 2,968,958 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 596,439 | $ | 559,878 | $ | 36,561 | $ | 2,601,703 | $ | 2,370,654 | $ | 231,049 | |||||||||||
Less: Fuel and purchased power expense | 166,077 | 151,783 | 14,294 | 705,450 | 634,797 | 70,653 | |||||||||||||||||
SPP network transmission costs | 55,713 | 44,894 | 10,819 | 218,924 | 178,604 | 40,320 | |||||||||||||||||
Gross Margin | $ | 374,649 | $ | 363,201 | $ | 11,448 | $ | 1,677,329 | $ | 1,557,253 | $ | 120,076 | |||||||||||
Gross margin | $ | 374,649 | $ | 363,201 | $ | 11,448 | $ | 1,677,329 | $ | 1,557,253 | $ | 120,076 | |||||||||||
Less: Operating and maintenance expense | 89,347 | 93,528 | (4,181 | ) | 367,188 | 359,060 | 8,128 | ||||||||||||||||
Depreciation and amortization expense | 73,172 | 69,289 | 3,883 | 286,442 | 272,593 | 13,849 | |||||||||||||||||
Selling, general and administrative expense | 70,807 | 66,464 | 4,343 | 250,439 | 224,133 | 26,306 | |||||||||||||||||
Taxes other than income tax | 36,054 | 30,392 | 5,662 | 140,302 | 122,282 | 18,020 | |||||||||||||||||
Income from operations | $ | 105,269 | $ | 103,528 | $ | 1,741 | $ | 632,958 | $ | 579,185 | $ | 53,773 | |||||||||||
• | Retail MWh sales up 150 bp |
• | Normal weather and energy marketing activity |
• | Modest price adjustments |
• | ≈$19 million transmission margin |
• | FERC transmission formula rate and companion TDC, net of increase in SPP expenses |
• | ≈$17 million environmental cost recovery rider |
• | ≈1% decrease in combined O&M and SG&A expenses |
• | ≈2% increase top line operating expense excluding fuel and depreciation |
• | COLI proceeds ≈$15 million |
• | Equity AFUDC decrease ≈$15 million |
• | Depreciation increase ≈$24 million |
• | Includes ≈$5 million of La Cygne depreciation beginning November |
• | Effective tax rate 33-35% |
• | Interest expense unchanged |
• | Financing: |
• | No sale of additional equity |
• | Settle ≈9 million forward shares already priced |
• | Yearend average annual shares outstanding 138 million |
• | No additional debt issuance planned |
• | Plan to refinance $250 million of first mortgage bonds |
• | File a GRC March 2 with a decision by late October |