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) |
Registrant's telephone number, including area code | (785) 575-6300 |
Exhibit 99.1 | Press Release dated November 3, 2015 |
Exhibit 99.2 | 2015 Third Quarter Earnings Package |
WESTAR ENERGY, INC. | ||||||
Date: | November 3, 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 November 3, 2015 | |
Exhibit 99.2 | 2015 Third Quarter Earnings Package |
Three Months Ended Sep. 30, | Nine Months Ended Sep. 30, | ||||||||||||||||||||||||||||
2015 | 2014 | Change | % Change | 2015 | 2014 | Change | % Change | ||||||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 255,804 | $ | 261,106 | $ | (5,302 | ) | (2.0 | ) | $ | 610,775 | $ | 629,064 | $ | (18,289 | ) | (2.9 | ) | |||||||||||
Commercial | 213,461 | 223,588 | (10,127 | ) | (4.5 | ) | 550,761 | 562,882 | (12,121 | ) | (2.2 | ) | |||||||||||||||||
Industrial | 105,307 | 113,039 | (7,732 | ) | (6.8 | ) | 304,937 | 314,518 | (9,581 | ) | (3.0 | ) | |||||||||||||||||
Other retail | 1,620 | (6,032 | ) | 7,652 | 126.9 | (5,503 | ) | (17,587 | ) | 12,084 | 68.7 | ||||||||||||||||||
Total Retail Revenues | 576,192 | 591,701 | (15,509 | ) | (2.6 | ) | 1,460,970 | 1,488,877 | (27,907 | ) | (1.9 | ) | |||||||||||||||||
Wholesale | 87,918 | 97,680 | (9,762 | ) | (10.0 | ) | 249,502 | 290,727 | (41,225 | ) | (14.2 | ) | |||||||||||||||||
Transmission | 61,190 | 67,145 | (5,955 | ) | (8.9 | ) | 181,070 | 192,311 | (11,241 | ) | (5.8 | ) | |||||||||||||||||
Other | 7,529 | 7,514 | 15 | 0.2 | 21,657 | 33,349 | (11,692 | ) | (35.1 | ) | |||||||||||||||||||
Total Revenues | 732,829 | 764,040 | (31,211 | ) | (4.1 | ) | 1,913,199 | 2,005,264 | (92,065 | ) | (4.6 | ) | |||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 163,943 | 200,755 | (36,812 | ) | (18.3 | ) | 459,504 | 539,373 | (79,869 | ) | (14.8 | ) | |||||||||||||||||
SPP network transmission costs | 57,487 | 55,720 | 1,767 | 3.2 | 171,651 | 163,211 | 8,440 | 5.2 | |||||||||||||||||||||
Operating and maintenance | 80,444 | 84,213 | (3,769 | ) | (4.5 | ) | 248,263 | 277,841 | (29,578 | ) | (10.6 | ) | |||||||||||||||||
Depreciation and amortization | 77,184 | 72,279 | 4,905 | 6.8 | 228,529 | 213,270 | 15,259 | 7.2 | |||||||||||||||||||||
Selling, general and administrative | 60,485 | 60,977 | (492 | ) | (0.8 | ) | 179,567 | 179,633 | (66 | ) | — | ||||||||||||||||||
Taxes other than income tax | 37,682 | 34,677 | 3,005 | 8.7 | 113,047 | 104,248 | 8,799 | 8.4 | |||||||||||||||||||||
Total Operating Expenses | 477,225 | 508,621 | (31,396 | ) | (6.2 | ) | 1,400,561 | 1,477,576 | (77,015 | ) | (5.2 | ) | |||||||||||||||||
INCOME FROM OPERATIONS | 255,604 | 255,419 | 185 | 0.1 | 512,638 | 527,688 | (15,050 | ) | (2.9 | ) | |||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment earnings | 314 | 1,655 | (1,341 | ) | (81.0 | ) | 4,427 | 7,208 | (2,781 | ) | (38.6 | ) | |||||||||||||||||
Other income | 637 | 14,991 | (14,354 | ) | (95.8 | ) | 18,572 | 26,566 | (7,994 | ) | (30.1 | ) | |||||||||||||||||
Other expense | (5,392 | ) | (6,242 | ) | 850 | 13.6 | (13,737 | ) | (14,192 | ) | 455 | 3.2 | |||||||||||||||||
Total Other (Expense) Income | (4,441 | ) | 10,404 | (14,845 | ) | (142.7 | ) | 9,262 | 19,582 | (10,320 | ) | (52.7 | ) | ||||||||||||||||
Interest expense | 44,306 | 44,531 | (225 | ) | (0.5 | ) | 134,120 | 138,075 | (3,955 | ) | (2.9 | ) | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 206,857 | 221,292 | (14,435 | ) | (6.5 | ) | 387,780 | 409,195 | (21,415 | ) | (5.2 | ) | |||||||||||||||||
Income tax expense | 66,293 | 71,532 | (5,239 | ) | (7.3 | ) | 127,810 | 132,643 | (4,833 | ) | (3.6 | ) | |||||||||||||||||
NET INCOME | 140,564 | 149,760 | (9,196 | ) | (6.1 | ) | 259,970 | 276,552 | (16,582 | ) | (6.0 | ) | |||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,561 | 2,378 | 183 | 7.7 | 7,277 | 6,742 | 535 | 7.9 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 138,003 | $ | 147,382 | $ | (9,379 | ) | (6.4 | ) | $ | 252,693 | $ | 269,810 | $ | (17,117 | ) | (6.3 | ) | |||||||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | |||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.97 | $ | 1.13 | $ | (0.16 | ) | (14.2 | ) | $ | 1.84 | $ | 2.08 | $ | (0.24 | ) | (11.5 | ) | |||||||||||
Diluted earnings per common share | $ | 0.97 | $ | 1.10 | $ | (0.13 | ) | (11.8 | ) | $ | 1.82 | $ | 2.04 | $ | (0.22 | ) | (10.8 | ) | |||||||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | |||||||||||||||||||||||||||||
Basic | 141,623 | 130,196 | 11,427 | 8.8 | 136,686 | 129,526 | 7,160 | 5.5 | |||||||||||||||||||||
Diluted | 141,838 | 133,029 | 8,809 | 6.6 | 138,182 | 132,200 | 5,982 | 4.5 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.36 | $ | 0.35 | $ | 0.01 | 2.9 | $ | 1.08 | $ | 1.05 | $ | 0.03 | 2.9 | |||||||||||||||
Effective income tax rate | 32 | % | 32 | % | 33 | % | 32 | % |
Contents | Page |
Three Months Ended September 30, | ||||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 255,804 | $ | 261,106 | $ | (5,302 | ) | (2.0 | ) | |||||
Commercial | 213,461 | 223,588 | (10,127 | ) | (4.5 | ) | ||||||||
Industrial | 105,307 | 113,039 | (7,732 | ) | (6.8 | ) | ||||||||
Other retail | 1,620 | (6,032 | ) | 7,652 | 126.9 | |||||||||
Total Retail Revenues | 576,192 | 591,701 | (15,509 | ) | (2.6 | ) | ||||||||
Wholesale | 87,918 | 97,680 | (9,762 | ) | (10.0 | ) | ||||||||
Transmission | 61,190 | 67,145 | (5,955 | ) | (8.9 | ) | ||||||||
Other | 7,529 | 7,514 | 15 | 0.2 | ||||||||||
Total Revenues | 732,829 | 764,040 | (31,211 | ) | (4.1 | ) | ||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 163,943 | 200,755 | (36,812 | ) | (18.3 | ) | ||||||||
SPP network transmission costs | 57,487 | 55,720 | 1,767 | 3.2 | ||||||||||
Operating and maintenance | 80,444 | 84,213 | (3,769 | ) | (4.5 | ) | ||||||||
Depreciation and amortization | 77,184 | 72,279 | 4,905 | 6.8 | ||||||||||
Selling, general and administrative | 60,485 | 60,977 | (492 | ) | (0.8 | ) | ||||||||
Taxes other than income tax | 37,682 | 34,677 | 3,005 | 8.7 | ||||||||||
Total Operating Expenses | 477,225 | 508,621 | (31,396 | ) | (6.2 | ) | ||||||||
INCOME FROM OPERATIONS | 255,604 | 255,419 | 185 | 0.1 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 314 | 1,655 | (1,341 | ) | (81.0 | ) | ||||||||
Other income | 637 | 14,991 | (14,354 | ) | (95.8 | ) | ||||||||
Other expense | (5,392 | ) | (6,242 | ) | 850 | 13.6 | ||||||||
Total Other (Expense) Income | (4,441 | ) | 10,404 | (14,845 | ) | (142.7 | ) | |||||||
Interest expense | 44,306 | 44,531 | (225 | ) | (0.5 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 206,857 | 221,292 | (14,435 | ) | (6.5 | ) | ||||||||
Income tax expense | 66,293 | 71,532 | (5,239 | ) | (7.3 | ) | ||||||||
NET INCOME | 140,564 | 149,760 | (9,196 | ) | (6.1 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 2,561 | 2,378 | 183 | 7.7 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 138,003 | $ | 147,382 | $ | (9,379 | ) | (6.4 | ) | |||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.97 | $ | 1.13 | $ | (0.16 | ) | (14.2 | ) | |||||
Diluted earnings per common share | $ | 0.97 | $ | 1.10 | $ | (0.13 | ) | (11.8 | ) | |||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 141,623 | 130,196 | 11,427 | 8.8 | ||||||||||
Diluted | 141,838 | 133,029 | 8,809 | 6.6 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.36 | $ | 0.35 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 32 | % | 32 | % | ||||||||||
Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 610,775 | $ | 629,064 | $ | (18,289 | ) | (2.9 | ) | |||||
Commercial | 550,761 | 562,882 | (12,121 | ) | (2.2 | ) | ||||||||
Industrial | 304,937 | 314,518 | (9,581 | ) | (3.0 | ) | ||||||||
Other retail | (5,503 | ) | (17,587 | ) | 12,084 | 68.7 | ||||||||
Total Retail Revenues | 1,460,970 | 1,488,877 | (27,907 | ) | (1.9 | ) | ||||||||
Wholesale | 249,502 | 290,727 | (41,225 | ) | (14.2 | ) | ||||||||
Transmission | 181,070 | 192,311 | (11,241 | ) | (5.8 | ) | ||||||||
Other | 21,657 | 33,349 | (11,692 | ) | (35.1 | ) | ||||||||
Total Revenues | 1,913,199 | 2,005,264 | (92,065 | ) | (4.6 | ) | ||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 459,504 | 539,373 | (79,869 | ) | (14.8 | ) | ||||||||
SPP network transmission costs | 171,651 | 163,211 | 8,440 | 5.2 | ||||||||||
Operating and maintenance | 248,263 | 277,841 | (29,578 | ) | (10.6 | ) | ||||||||
Depreciation and amortization | 228,529 | 213,270 | 15,259 | 7.2 | ||||||||||
Selling, general and administrative | 179,567 | 179,633 | (66 | ) | — | |||||||||
Taxes other than income tax | 113,047 | 104,248 | 8,799 | 8.4 | ||||||||||
Total Operating Expenses | 1,400,561 | 1,477,576 | (77,015 | ) | (5.2 | ) | ||||||||
INCOME FROM OPERATIONS | 512,638 | 527,688 | (15,050 | ) | (2.9 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 4,427 | 7,208 | (2,781 | ) | (38.6 | ) | ||||||||
Other income | 18,572 | 26,566 | (7,994 | ) | (30.1 | ) | ||||||||
Other expense | (13,737 | ) | (14,192 | ) | 455 | 3.2 | ||||||||
Total Other (Expense) Income | 9,262 | 19,582 | (10,320 | ) | (52.7 | ) | ||||||||
Interest expense | 134,120 | 138,075 | (3,955 | ) | (2.9 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 387,780 | 409,195 | (21,415 | ) | (5.2 | ) | ||||||||
Income tax expense | 127,810 | 132,643 | (4,833 | ) | (3.6 | ) | ||||||||
NET INCOME | 259,970 | 276,552 | (16,582 | ) | (6.0 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 7,277 | 6,742 | 535 | 7.9 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 252,693 | $ | 269,810 | $ | (17,117 | ) | (6.3 | ) | |||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 1.84 | $ | 2.08 | $ | (0.24 | ) | (11.5 | ) | |||||
Diluted earnings per common share | $ | 1.82 | $ | 2.04 | $ | (0.22 | ) | (10.8 | ) | |||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 136,686 | 129,526 | 7,160 | 5.5 | ||||||||||
Diluted | 138,182 | 132,200 | 5,982 | 4.5 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.08 | $ | 1.05 | $ | 0.03 | 2.9 | |||||||
Effective income tax rate | 33 | % | 32 | % | ||||||||||
September 30, 2015 | December 31, 2014 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,829 | $ | 4,556 | |||
Accounts receivable, net of allowance for doubtful accounts of $3,519 and $5,309, respectively | 288,764 | 267,327 | |||||
Fuel inventory and supplies | 276,689 | 247,406 | |||||
Deferred tax assets | 22,861 | 29,636 | |||||
Prepaid expenses | 16,380 | 15,793 | |||||
Regulatory assets | 125,562 | 105,549 | |||||
Other | 23,598 | 30,655 | |||||
Total Current Assets | 757,683 | 700,922 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 8,379,029 | 8,162,908 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 270,822 | 278,573 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 735,474 | 754,229 | |||||
Nuclear decommissioning trust | 181,756 | 185,016 | |||||
Other | 259,315 | 265,353 | |||||
Total Other Assets | 1,176,545 | 1,204,598 | |||||
TOTAL ASSETS | $ | 10,584,079 | $ | 10,347,001 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entities | $ | 28,309 | $ | 27,933 | |||
Short-term debt | 303,600 | 257,600 | |||||
Accounts payable | 175,309 | 219,351 | |||||
Accrued dividends | 49,781 | 44,971 | |||||
Accrued taxes | 122,791 | 74,356 | |||||
Accrued interest | 60,844 | 79,707 | |||||
Regulatory liabilities | 47,432 | 55,142 | |||||
Other | 90,627 | 90,571 | |||||
Total Current Liabilities | 878,693 | 849,631 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 2,941,889 | 3,215,539 | |||||
Long-term debt of variable interest entities, net | 138,134 | 166,565 | |||||
Deferred income taxes | 1,601,511 | 1,475,487 | |||||
Unamortized investment tax credits | 208,760 | 211,040 | |||||
Regulatory liabilities | 259,545 | 288,343 | |||||
Accrued employee benefits | 518,307 | 532,622 | |||||
Asset retirement obligations | 286,389 | 230,668 | |||||
Other | 74,930 | 75,799 | |||||
Total Long-Term Liabilities | 6,029,465 | 6,196,063 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 3, 10 and 12) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 141,268,889 shares and 131,687,454 shares, respective to each date | 706,344 | 658,437 | |||||
Paid-in capital | 1,999,204 | 1,781,120 | |||||
Retained earnings | 957,721 | 855,299 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,663,269 | 3,294,856 | |||||
Noncontrolling Interests | 12,652 | 6,451 | |||||
Total Equity | 3,675,921 | 3,301,307 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 10,584,079 | $ | 10,347,001 |
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 259,970 | $ | 276,552 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 228,529 | 213,270 | |||||
Amortization of nuclear fuel | 18,528 | 18,218 | |||||
Amortization of deferred regulatory gain from sale leaseback | (4,121 | ) | (4,121 | ) | |||
Amortization of corporate-owned life insurance | 15,309 | 15,510 | |||||
Non-cash compensation | 6,280 | 6,034 | |||||
Net deferred income taxes and credits | 126,602 | 134,714 | |||||
Stock-based compensation excess tax benefits | (1,231 | ) | (790 | ) | |||
Allowance for equity funds used during construction | (2,034 | ) | (13,345 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (21,437 | ) | (50,084 | ) | |||
Fuel inventory and supplies | (28,814 | ) | (5,703 | ) | |||
Prepaid expenses and other | (22,742 | ) | 8,693 | ||||
Accounts payable | (4,979 | ) | (4,397 | ) | |||
Accrued taxes | 51,867 | 41,323 | |||||
Other current liabilities | (66,000 | ) | (19,732 | ) | |||
Changes in other assets | 1,394 | 6,019 | |||||
Changes in other liabilities | 26,512 | 28,051 | |||||
Cash Flows from Operating Activities | 583,633 | 650,212 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (486,515 | ) | (648,933 | ) | |||
Purchase of securities - trusts | (20,752 | ) | (6,582 | ) | |||
Sale of securities - trusts | 20,957 | 8,221 | |||||
Investment in corporate-owned life insurance | (14,845 | ) | (16,250 | ) | |||
Proceeds from investment in corporate-owned life insurance | 65,962 | 23,989 | |||||
Other investing activities | (781 | ) | (2,203 | ) | |||
Cash Flows used in Investing Activities | (435,974 | ) | (641,758 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 46,000 | 67,206 | |||||
Proceeds from long-term debt | — | 417,943 | |||||
Retirements of long-term debt | (275,000 | ) | (427,500 | ) | |||
Retirements of long-term debt of variable interest entities | (27,933 | ) | (27,321 | ) | |||
Repayment of capital leases | (1,759 | ) | (2,397 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 57,726 | 57,764 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (63,894 | ) | (22,737 | ) | |||
Stock-based compensation excess tax benefits | 1,231 | 790 | |||||
Issuance of common stock | 257,169 | 58,560 | |||||
Distributions to shareholders of noncontrolling interests | (1,076 | ) | — | ||||
Cash dividends paid | (137,616 | ) | (127,364 | ) | |||
Other financing activities | (3,234 | ) | (2,050 | ) | |||
Cash Flows used in Financing Activities | (148,386 | ) | (7,106 | ) | |||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (727 | ) | 1,348 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 4,556 | 4,487 | |||||
End of period | $ | 3,829 | $ | 5,835 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2014 basic earnings attributable to common stock | $ | 147,382 | $ | 1.13 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 3,834 | A | ||||||||||||
Operating and maintenance | 3,769 | B | ||||||||||||
Depreciation and amortization | (4,905 | ) | C | |||||||||||
Selling, general and administrative | 492 | |||||||||||||
Taxes other than income tax | (3,005 | ) | D | |||||||||||
Other income (expense) | (14,845 | ) | E | |||||||||||
Interest expense | 225 | |||||||||||||
Income tax expense | 5,239 | F | ||||||||||||
Net income attributable to noncontrolling interests | (183 | ) | ||||||||||||
Change in shares outstanding | (0.09 | ) | ||||||||||||
2015 basic earnings attributable to common stock | $ | 138,003 | $ | 0.97 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to 1.6% increase in retail MWh sales; annual ECRR revenue increase of $10.8M; and estimated annual transmission revenue increase of $11.2M; refund obligation for transmission revenues -- ($2.5M) | |||||||||||||
B | Due primarily to lower transmission and distribution maintenance expense -- $3.1M and lower generation maintenance -- $1.6M; partially offset by write off of capital project costs related to planned retirements of generating units -- ($2.0M) | |||||||||||||
C | Due principally to property additions | |||||||||||||
D | Due primarily to higher property tax expense that is largely offset by increased prices -- ($3.0M) | |||||||||||||
E | Due primarily to lower COLI benefit -- ($10.7M) and decrease in equity AFUDC -- ($3.6M) | |||||||||||||
F | Due primarily to lower income before income taxes |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2014 basic earnings attributable to common stock | $ | 269,810 | $ | 2.08 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | (20,636 | ) | A | |||||||||||
Operating and maintenance | 29,578 | B | ||||||||||||
Depreciation and amortization | (15,259 | ) | C | |||||||||||
Selling, general and administrative | 66 | |||||||||||||
Taxes other than income tax | (8,799 | ) | D | |||||||||||
Other income (expense) | (10,320 | ) | E | |||||||||||
Interest expense | 3,955 | |||||||||||||
Income tax expense | 4,833 | |||||||||||||
Net income attributable to noncontrolling interests | (535 | ) | ||||||||||||
Change in shares outstanding | (0.11 | ) | ||||||||||||
2015 basic earnings attributable to common stock | $ | 252,693 | $ | 1.84 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | 1.2% decrease in retail MWh sales; lower energy marketing margins reflecting 2014 favorable market conditions -- ($12.7M); and refund obligation for transmission revenues -- ($11.0M); partially offset by annual ECRR revenue increase of $10.8M and estimated annual transmission revenue increase of $11.2M | |||||||||||||
B | Due primarily to: lower costs at Wolf Creek principally the result of scheduled outage in 2014 -- $10.8M lower costs at coal-fired plants primarily due to planned outages -- $7.9M, and lower transmission and distribution maintenance -- $8.4M | |||||||||||||
C | Due principally to property additions | |||||||||||||
D | Due primarily to higher property tax expense that is largely offset by increased prices -- ($8.9M) | |||||||||||||
E | Due primarily to a decrease in equity AFUDC -- ($11.3M); partially offset by higher COLI -- $3.0M | |||||||||||||
Supplemental Data | Three Months Ended September 30, | |||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 255,804 | $ | 261,106 | $ | (5,302 | ) | (2.0 | ) | |||||
Commercial | 213,461 | 223,588 | (10,127 | ) | (4.5 | ) | ||||||||
Industrial | 105,307 | 113,039 | (7,732 | ) | (6.8 | ) | ||||||||
Other retail | 3,430 | 3,532 | (102 | ) | (2.9 | ) | ||||||||
Provision for rate refunds | (1,810 | ) | (9,564 | ) | 7,754 | 81.1 | ||||||||
Total Retail Revenues | 576,192 | 591,701 | (15,509 | ) | (2.6 | ) | ||||||||
Tariff-based wholesale | 70,501 | 72,544 | (2,043 | ) | (2.8 | ) | ||||||||
Market-based wholesale | 17,417 | 25,136 | (7,719 | ) | (30.7 | ) | ||||||||
Transmission | 61,190 | 67,145 | (5,955 | ) | (8.9 | ) | ||||||||
Other | 7,529 | 7,514 | 15 | 0.2 | ||||||||||
Total Revenues | $ | 732,829 | $ | 764,040 | $ | (31,211 | ) | (4.1 | ) | |||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 2,168 | 2,104 | 64 | 3.0 | ||||||||||
Commercial | 2,221 | 2,190 | 31 | 1.4 | ||||||||||
Industrial | 1,463 | 1,467 | (4 | ) | (0.3 | ) | ||||||||
Other retail | 21 | 20 | 1 | 5.0 | ||||||||||
Total Retail | 5,873 | 5,781 | 92 | 1.6 | ||||||||||
Tariff-based wholesale | 1,337 | 1,430 | (93 | ) | (6.5 | ) | ||||||||
Market-based wholesale | 863 | 1,037 | (174 | ) | (16.8 | ) | ||||||||
Total wholesale | 2,200 | 2,467 | (267 | ) | (10.8 | ) | ||||||||
Total Electricity Sales | 8,073 | 8,248 | (175 | ) | (2.1 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 98.11 | $ | 102.35 | $ | (4.24 | ) | (4.1 | ) | |||||
Tariff-based wholesale | $ | 52.73 | $ | 50.73 | $ | 2.00 | 3.9 | |||||||
Market-based wholesale | $ | 20.18 | $ | 24.24 | $ | (4.06 | ) | (16.7 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 132,272 | $ | 143,932 | $ | (11,660 | ) | (8.1 | ) | |||||
Purchased power | 36,960 | 47,370 | (10,410 | ) | (22.0 | ) | ||||||||
Subtotal | 169,232 | 191,302 | (22,070 | ) | (11.5 | ) | ||||||||
RECA recovery and other | (5,289 | ) | 9,453 | (14,742 | ) | (156.0 | ) | |||||||
Total fuel and purchased power expense | $ | 163,943 | $ | 200,755 | $ | (36,812 | ) | (18.3 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 571 | 457 | 114 | 24.9 | ||||||||||
Coal | 5,220 | 5,529 | (309 | ) | (5.6 | ) | ||||||||
Nuclear | 1,240 | 1,243 | (3 | ) | (0.2 | ) | ||||||||
Wind | 90 | 86 | 4 | 4.7 | ||||||||||
Subtotal electricity generated | 7,121 | 7,315 | (194 | ) | (2.7 | ) | ||||||||
Purchased | 1,201 | 1,242 | (41 | ) | (3.3 | ) | ||||||||
Total Electricity Supply | 8,322 | 8,557 | (235 | ) | (2.7 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.57 | $ | 19.68 | $ | (1.11 | ) | (5.6 | ) | |||||
Average cost of purchased power | $ | 30.77 | $ | 38.14 | $ | (7.37 | ) | (19.3 | ) | |||||
Average cost of fuel and purchased power | $ | 20.34 | $ | 22.36 | $ | (2.02 | ) | (9.0 | ) | |||||
Degree Days | 2014/ | |||||||||||||
2015 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,206 | 1,083 | 123 | 11.4 | ||||||||||
Actual compared to 20 year average | 1,206 | 1,123 | 83 | 7.4 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 4 | 37 | (33 | ) | (89.2 | ) | ||||||||
Actual compared to 20 year average | 4 | 44 | (40 | ) | (90.9 | ) |
Supplemental Data | Nine Months Ended September 30, | |||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 610,775 | $ | 629,064 | $ | (18,289 | ) | (2.9 | ) | |||||
Commercial | 550,761 | 562,882 | (12,121 | ) | (2.2 | ) | ||||||||
Industrial | 304,937 | 314,518 | (9,581 | ) | (3.0 | ) | ||||||||
Other retail | 10,436 | 10,516 | (80 | ) | (0.8 | ) | ||||||||
Provision for rate refunds | (15,939 | ) | (28,103 | ) | 12,164 | 43.3 | ||||||||
Total Retail Revenues | 1,460,970 | 1,488,877 | (27,907 | ) | (1.9 | ) | ||||||||
Tariff-based wholesale | 187,524 | 204,414 | (16,890 | ) | (8.3 | ) | ||||||||
Market-based wholesale | 61,978 | 86,313 | (24,335 | ) | (28.2 | ) | ||||||||
Transmission | 181,070 | 192,311 | (11,241 | ) | (5.8 | ) | ||||||||
Other | 21,657 | 33,349 | (11,692 | ) | (35.1 | ) | ||||||||
Total Revenues | $ | 1,913,199 | $ | 2,005,264 | $ | (92,065 | ) | (4.6 | ) | |||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 5,108 | 5,229 | (121 | ) | (2.3 | ) | ||||||||
Commercial | 5,787 | 5,792 | (5 | ) | (0.1 | ) | ||||||||
Industrial | 4,195 | 4,252 | (57 | ) | (1.3 | ) | ||||||||
Other retail | 63 | 64 | (1 | ) | (1.6 | ) | ||||||||
Total Retail | 15,153 | 15,337 | (184 | ) | (1.2 | ) | ||||||||
Tariff-based wholesale | 3,718 | 3,993 | (275 | ) | (6.9 | ) | ||||||||
Market-based wholesale | 3,099 | 2,953 | 146 | 4.9 | ||||||||||
Total wholesale | 6,817 | 6,946 | (129 | ) | (1.9 | ) | ||||||||
Total Electricity Sales | 21,970 | 22,283 | (313 | ) | (1.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 96.41 | $ | 97.08 | $ | (0.67 | ) | (0.7 | ) | |||||
Tariff-based wholesale | $ | 50.44 | $ | 51.19 | $ | (0.75 | ) | (1.5 | ) | |||||
Market-based wholesale | $ | 20.00 | $ | 29.23 | $ | (9.23 | ) | (31.6 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 346,689 | $ | 398,395 | $ | (51,706 | ) | (13.0 | ) | |||||
Purchased power | 116,002 | 145,893 | (29,891 | ) | (20.5 | ) | ||||||||
Subtotal | 462,691 | 544,288 | (81,597 | ) | (15.0 | ) | ||||||||
RECA recovery and other | (3,187 | ) | (4,915 | ) | 1,728 | 35.2 | ||||||||
Total fuel and purchased power expense | $ | 459,504 | $ | 539,373 | $ | (79,869 | ) | (14.8 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,121 | 1,082 | 39 | 3.6 | ||||||||||
Coal | 14,213 | 15,169 | (956 | ) | (6.3 | ) | ||||||||
Nuclear | 2,790 | 2,769 | 21 | 0.8 | ||||||||||
Wind | 301 | 315 | (14 | ) | (4.4 | ) | ||||||||
Subtotal electricity generated | 18,425 | 19,335 | (910 | ) | (4.7 | ) | ||||||||
Purchased | 4,142 | 3,788 | 354 | 9.3 | ||||||||||
Total Electricity Supply | 22,567 | 23,123 | (556 | ) | (2.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.82 | $ | 20.60 | $ | (1.78 | ) | (8.6 | ) | |||||
Average cost of purchased power | $ | 28.01 | $ | 38.51 | $ | (10.50 | ) | (27.3 | ) | |||||
Average cost of fuel and purchased power | $ | 20.50 | $ | 23.54 | $ | (3.04 | ) | (12.9 | ) | |||||
Degree Days | 2014/ | |||||||||||||
2015 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,744 | 1,637 | 107 | 6.5 | ||||||||||
Actual compared to 20 year average | 1,744 | 1,583 | 161 | 10.2 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,707 | 3,232 | (525 | ) | (16.2 | ) | ||||||||
Actual compared to 20 year average | 2,707 | 2,859 | (152 | ) | (5.3 | ) |
Capitalization | ||||||||||||||
September 30, 2015 | December 31, 2014 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt of VIEs | $ | 28,309 | $ | 27,933 | ||||||||||
Long-term debt, net | 2,941,889 | 3,215,539 | ||||||||||||
Long-term debt of variable interest entities, net | 138,134 | 166,565 | ||||||||||||
Total long-term debt | 3,108,332 | 45.8 | % | 3,410,037 | 50.8 | % | ||||||||
Common equity | 3,663,269 | 54.0 | % | 3,294,856 | 49.1 | % | ||||||||
Noncontrolling interests | 12,652 | 0.2 | % | 6,451 | 0.1 | % | ||||||||
Total capitalization | $ | 6,784,253 | 100.0 | % | $ | 6,711,344 | 100.0 | % | ||||||
GAAP Book value per share | $ | 25.93 | $ | 25.02 | ||||||||||
Period end shares outstanding (in thousands) | 141,269 | 131,687 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | September 30, 2015 | December 31, 2014 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
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 | |||||||||||
5.875% Series due July 2036 | 95709TAE0 | — | 150,000 | |||||||||||
4.125% Series due March 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due April 2043 | 95709TAJ9 | 430,000 | 430,000 | |||||||||||
4.625% Series due September 2043 | 95709TAK6 | 250,000 | 250,000 | |||||||||||
1,905,000 | 2,180,000 | |||||||||||||
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 | 1,980,500 | 2,255,500 | ||||||||||||
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 | 250,000 | |||||||||||
875,000 | 875,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
Variable rate series due April 2027 (LaCygne) | 502828AJ5 | 21,940 | 21,940 | |||||||||||
4.85% Series due June 2031 | 121825CB7 | 50,000 | 50,000 | |||||||||||
Variable rate series due April 2032 (St Marys) | 792609AE9 | 14,500 | 14,500 | |||||||||||
Variable rate series due April 2032 (Wamego) | 933623BM1 | 10,000 | 10,000 | |||||||||||
96,440 | 96,440 | |||||||||||||
Total KGE | 971,440 | 971,440 | ||||||||||||
Total long-term debt | 2,951,940 | 3,226,940 | ||||||||||||
Unamortized debt discount | (10,051 | ) | (11,401 | ) | ||||||||||
Total long-term debt, net | $ | 2,941,889 | $ | 3,215,539 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 732,829 | $ | 764,040 | $ | (31,211 | ) | $ | 1,913,199 | $ | 2,005,264 | $ | (92,065 | ) | |||||||||
Less: Fuel and purchased power expense | 163,943 | 200,755 | (36,812 | ) | 459,504 | 539,373 | (79,869 | ) | |||||||||||||||
SPP network transmission costs | 57,487 | 55,720 | 1,767 | 171,651 | 163,211 | 8,440 | |||||||||||||||||
Gross Margin | $ | 511,399 | $ | 507,565 | $ | 3,834 | $ | 1,282,044 | $ | 1,302,680 | $ | (20,636 | ) | ||||||||||
Gross margin | $ | 511,399 | $ | 507,565 | $ | 3,834 | $ | 1,282,044 | $ | 1,302,680 | $ | (20,636 | ) | ||||||||||
Less: Operating and maintenance expense | 80,444 | 84,213 | (3,769 | ) | 248,263 | 277,841 | (29,578 | ) | |||||||||||||||
Depreciation and amortization expense | 77,184 | 72,279 | 4,905 | 228,529 | 213,270 | 15,259 | |||||||||||||||||
Selling, general and administrative expense | 60,485 | 60,977 | (492 | ) | 179,567 | 179,633 | (66 | ) | |||||||||||||||
Taxes other than income tax | 37,682 | 34,677 | 3,005 | 113,047 | 104,248 | 8,799 | |||||||||||||||||
Income from operations | $ | 255,604 | $ | 255,419 | $ | 185 | $ | 512,638 | $ | 527,688 | $ | (15,050 | ) | ||||||||||
• | Retail MWh sales up to 25 bp |
• | Normal weather |
• | Modest price adjustments |
◦ | ≈$11 million transmission margin |
▪ | FERC TFR and companion TDC, net of increase in SPP expenses |
◦ | ≈$11 million environmental cost recovery rider |
• | ≈4% decrease in combined O&M and SG&A expenses |
◦ | No year over year change to 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% |
• | Interest expense decrease ≈$6 million |
• | Financing: |
◦ | No sale of additional equity |
▪ | Settled ≈9 million forward shares in May |
▪ | Yearend average annual shares outstanding 138 million |
◦ | Explore refinancing opportunities of debt portfolio |
• | $78 million general rate increase, effective October 28, 2015 |
◦ | 2015 margin impact ≈$9 million |
• | Transmission revenue decrease ≈$14 million for estimated refund obligation |
◦ | Refund based on 10.3% ROE (9.8% base + 0.5% RTO adder) |
• | Retail MWh sales up 50 bp |
• | Normal weather |
• | Modest price adjustments |
◦ | $78 million annual general rate increase effective October 28, 2015 |
◦ | ≈$19 million transmission margin |
▪ | FERC TFR and companion TDC, net of increase in SPP expenses |
▪ | Assumes 10.3% ROE (9.8% base + 0.5% RTO adder) |
◦ | ≈$3 million for balance of 2015 ECRR rolled into base rates (5 months) |
• | ≈2% decrease in combined O&M and SG&A expenses |
◦ | ≈4% increase top line operating expense excluding fuel and depreciation |
• | COLI proceeds ≈$16 million |
• | Equity AFUDC increase ≈$2 million |
• | Depreciation increase ≈$33 million |
• | Effective tax rate 35-37% |
• | Interest expense decrease ≈$3 million |
• | Financing: |
◦ | No sale of additional equity |
▪ | Yearend average annual shares outstanding 142 million |
◦ | No additional debt issuance planned |
• | Unit retirement benefits of ≈$14 million included in O&M and depreciation expenses |