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 99.2 | 2016 First Quarter Earnings package |
WESTAR ENERGY, INC. | ||||||
Date: | May 3, 2016 | By: | /s/ Larry D. Irick | |||
Name: | Larry D. Irick | |||||
Title: | Vice President, General Counsel and Corporate Secretary |
Exhibit Number | Description of Exhibit | |
Exhibit 99.1 | Press Release dated May 3, 2016 | |
Exhibit 99.2 | 2016 First Quarter Earnings package |
Three Months Ended Mar. 31, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(Dollars In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 179,290 | $ | 181,294 | $ | (2,004 | ) | (1.1 | ) | |||||
Commercial | 165,673 | 161,305 | 4,368 | 2.7 | ||||||||||
Industrial | 100,697 | 96,479 | 4,218 | 4.4 | ||||||||||
Other retail | (14,381 | ) | 539 | (14,920 | ) | nm | ||||||||
Total Retail Revenues | 431,279 | 439,617 | (8,338 | ) | (1.9 | ) | ||||||||
Wholesale | 67,412 | 86,755 | (19,343 | ) | (22.3 | ) | ||||||||
Transmission | 63,915 | 58,585 | 5,330 | 9.1 | ||||||||||
Other | 6,844 | 5,850 | 994 | 17.0 | ||||||||||
Total Revenues | 569,450 | 590,807 | (21,357 | ) | (3.6 | ) | ||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 100,058 | 155,482 | (55,424 | ) | (35.6 | ) | ||||||||
SPP network transmission costs | 60,760 | 56,812 | 3,948 | 6.9 | ||||||||||
Operating and maintenance | 77,757 | 85,080 | (7,323 | ) | (8.6 | ) | ||||||||
Depreciation and amortization | 83,640 | 74,586 | 9,054 | 12.1 | ||||||||||
Selling, general and administrative | 56,456 | 55,418 | 1,038 | 1.9 | ||||||||||
Taxes other than income tax | 48,968 | 37,871 | 11,097 | 29.3 | ||||||||||
Total Operating Expenses | 427,639 | 465,249 | (37,610 | ) | (8.1 | ) | ||||||||
INCOME FROM OPERATIONS | 141,811 | 125,558 | 16,253 | 12.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,016 | 2,480 | (464 | ) | (18.7 | ) | ||||||||
Other income | 9,477 | 2,814 | 6,663 | 236.8 | ||||||||||
Other expense | (5,543 | ) | (5,713 | ) | 170 | 3.0 | ||||||||
Total Other Income (Expense) | 5,950 | (419 | ) | 6,369 | nm | |||||||||
Interest expense | 40,431 | 44,298 | (3,867 | ) | (8.7 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 107,330 | 80,841 | 26,489 | 32.8 | ||||||||||
Income tax expense | 38,622 | 27,678 | 10,944 | 39.5 | ||||||||||
NET INCOME | 68,708 | 53,163 | 15,545 | 29.2 | ||||||||||
Less: Net income attributable to noncontrolling interests | 3,123 | 2,183 | 940 | 43.1 | ||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 65,585 | $ | 50,980 | $ | 14,605 | 28.6 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.46 | $ | 0.38 | $ | 0.08 | 21.1 | |||||||
Diluted earnings per common share | $ | 0.46 | $ | 0.38 | $ | 0.08 | 21.1 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 141,993 | 132,395 | 9,598 | 7.2 | ||||||||||
Diluted | 142,311 | 135,540 | 6,771 | 5.0 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | |||||||
Effective income tax rate | 36 | % | 34 | % | ||||||||||
nm - not meaningful |
Three Months Ended March 31, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 179,290 | $ | 181,294 | $ | (2,004 | ) | (1.1 | ) | |||||
Commercial | 165,673 | 161,305 | 4,368 | 2.7 | ||||||||||
Industrial | 100,697 | 96,479 | 4,218 | 4.4 | ||||||||||
Other retail | (14,381 | ) | 539 | (14,920 | ) | nm | ||||||||
Total Retail Revenues | 431,279 | 439,617 | (8,338 | ) | (1.9 | ) | ||||||||
Wholesale | 67,412 | 86,755 | (19,343 | ) | (22.3 | ) | ||||||||
Transmission | 63,915 | 58,585 | 5,330 | 9.1 | ||||||||||
Other | 6,844 | 5,850 | 994 | 17.0 | ||||||||||
Total Revenues | 569,450 | 590,807 | (21,357 | ) | (3.6 | ) | ||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 100,058 | 155,482 | (55,424 | ) | (35.6 | ) | ||||||||
SPP network transmission costs | 60,760 | 56,812 | 3,948 | 6.9 | ||||||||||
Operating and maintenance | 77,757 | 85,080 | (7,323 | ) | (8.6 | ) | ||||||||
Depreciation and amortization | 83,640 | 74,586 | 9,054 | 12.1 | ||||||||||
Selling, general and administrative | 56,456 | 55,418 | 1,038 | 1.9 | ||||||||||
Taxes other than income tax | 48,968 | 37,871 | 11,097 | 29.3 | ||||||||||
Total Operating Expenses | 427,639 | 465,249 | (37,610 | ) | (8.1 | ) | ||||||||
INCOME FROM OPERATIONS | 141,811 | 125,558 | 16,253 | 12.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,016 | 2,480 | (464 | ) | (18.7 | ) | ||||||||
Other income | 9,477 | 2,814 | 6,663 | 236.8 | ||||||||||
Other expense | (5,543 | ) | (5,713 | ) | 170 | 3.0 | ||||||||
Total Other Income (Expense) | 5,950 | (419 | ) | 6,369 | nm | |||||||||
Interest expense | 40,431 | 44,298 | (3,867 | ) | (8.7 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 107,330 | 80,841 | 26,489 | 32.8 | ||||||||||
Income tax expense | 38,622 | 27,678 | 10,944 | 39.5 | ||||||||||
NET INCOME | 68,708 | 53,163 | 15,545 | 29.2 | ||||||||||
Less: Net income attributable to noncontrolling interests | 3,123 | 2,183 | 940 | 43.1 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 65,585 | $ | 50,980 | $ | 14,605 | 28.6 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.46 | $ | 0.38 | $ | 0.08 | 21.1 | |||||||
Diluted earnings per common share | $ | 0.46 | $ | 0.38 | $ | 0.08 | 21.1 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 141,993 | 132,395 | 9,598 | 7.2 | ||||||||||
Diluted | 142,311 | 135,540 | 6,771 | 5.0 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | |||||||
Effective income tax rate | 36 | % | 34 | % | ||||||||||
nm - not meaningful |
March 31, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,471 | $ | 3,231 | |||
Accounts receivable, net of allowance for doubtful accounts of $6,790 and $5,294, respectively | 225,090 | 258,286 | |||||
Fuel inventory and supplies | 301,340 | 301,294 | |||||
Prepaid expenses | 20,271 | 16,864 | |||||
Regulatory assets | 98,368 | 109,606 | |||||
Other | 27,039 | 27,860 | |||||
Total Current Assets | 675,579 | 717,141 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 8,675,925 | 8,524,902 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 265,655 | 268,239 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 746,741 | 751,312 | |||||
Nuclear decommissioning trust | 183,455 | 184,057 | |||||
Other | 258,242 | 260,015 | |||||
Total Other Assets | 1,188,438 | 1,195,384 | |||||
TOTAL ASSETS | $ | 10,805,597 | $ | 10,705,666 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt | $ | 125,000 | $ | — | |||
Current maturities of long-term debt of variable interest entities | 26,842 | 28,309 | |||||
Short-term debt | 316,800 | 250,300 | |||||
Accounts payable | 230,307 | 220,969 | |||||
Accrued dividends | 52,695 | 49,829 | |||||
Accrued taxes | 128,152 | 83,773 | |||||
Accrued interest | 86,222 | 71,426 | |||||
Regulatory liabilities | 31,461 | 25,697 | |||||
Other | 76,454 | 106,632 | |||||
Total Current Liabilities | 1,073,933 | 836,935 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,039,239 | 3,163,950 | |||||
Long-term debt of variable interest entities, net | 111,239 | 138,097 | |||||
Deferred income taxes | 1,619,112 | 1,591,430 | |||||
Unamortized investment tax credits | 209,040 | 209,763 | |||||
Regulatory liabilities | 250,545 | 267,114 | |||||
Accrued employee benefits | 456,541 | 462,304 | |||||
Asset retirement obligations | 276,718 | 275,285 | |||||
Other | 82,025 | 88,825 | |||||
Total Long-Term Liabilities | 6,044,459 | 6,196,768 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 3, 10 and 11) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 141,628,562 shares and 141,353,426 shares, respective to each date | 708,143 | 706,767 | |||||
Paid-in capital | 2,003,311 | 2,004,124 | |||||
Retained earnings | 959,936 | 945,830 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,671,390 | 3,656,721 | |||||
Noncontrolling Interests | 15,815 | 15,242 | |||||
Total Equity | 3,687,205 | 3,671,963 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 10,805,597 | $ | 10,705,666 |
Three Months Ended March 31, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 68,708 | $ | 53,163 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 83,640 | 74,586 | |||||
Amortization of nuclear fuel | 8,329 | 4,960 | |||||
Amortization of deferred regulatory gain from sale leaseback | (1,374 | ) | (1,374 | ) | |||
Amortization of corporate-owned life insurance | 5,261 | 5,747 | |||||
Non-cash compensation | 2,491 | 2,226 | |||||
Net deferred income taxes and credits | 33,984 | 26,573 | |||||
Allowance for equity funds used during construction | (2,464 | ) | (1,950 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | 33,196 | 31,042 | |||||
Fuel inventory and supplies | 109 | (18,404 | ) | ||||
Prepaid expenses and other | 7,712 | 4,638 | |||||
Accounts payable | (31,158 | ) | 17,321 | ||||
Accrued taxes | 49,339 | 40,007 | |||||
Other current liabilities | (28,984 | ) | (20,327 | ) | |||
Changes in other assets | 21,933 | (17,034 | ) | ||||
Changes in other liabilities | (11,846 | ) | 12,394 | ||||
Cash Flows from Operating Activities | 238,876 | 213,568 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (220,849 | ) | (187,223 | ) | |||
Purchase of securities - trusts | (13,712 | ) | (7,345 | ) | |||
Sale of securities - trusts | 16,332 | 7,847 | |||||
Proceeds from investment in corporate-owned life insurance | 23,963 | 1,144 | |||||
Investment in affiliated company | (655 | ) | — | ||||
Other investing activities | (2,840 | ) | (717 | ) | |||
Cash Flows used in Investing Activities | (197,761 | ) | (186,294 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 66,500 | 167,800 | |||||
Proceeds from long-term debt of variable interest entities | 162,048 | — | |||||
Retirements of long-term debt | — | (125,000 | ) | ||||
Retirements of long-term debt of variable interest entities | (190,355 | ) | (27,925 | ) | |||
Repayment of capital leases | (675 | ) | (886 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 963 | 1,045 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (22,837 | ) | (899 | ) | |||
Issuance of common stock | 657 | 8,206 | |||||
Distributions to shareholders of noncontrolling interests | (2,550 | ) | (1,076 | ) | |||
Cash dividends paid | (49,665 | ) | (43,787 | ) | |||
Other financing activities | (4,961 | ) | (3,234 | ) | |||
Cash Flows used in Financing Activities | (40,875 | ) | (25,756 | ) | |||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 240 | 1,518 | |||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,231 | 4,556 | |||||
End of period | $ | 3,471 | $ | 6,074 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2015 earnings attributable to common stock | $ | 50,980 | $ | 0.38 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 30,119 | A | ||||||||||||
Operating and maintenance | 7,323 | B | ||||||||||||
Depreciation and amortization | (9,054 | ) | C | |||||||||||
Selling, general and administrative | (1,038 | ) | ||||||||||||
Taxes other than income tax | (11,097 | ) | D | |||||||||||
Other income (expense) | 6,369 | E | ||||||||||||
Interest expense | 3,867 | F | ||||||||||||
Income tax expense | (10,944 | ) | G | |||||||||||
Net income attributable to noncontrolling interests | (940 | ) | ||||||||||||
Change in shares outstanding | (0.03 | ) | ||||||||||||
2016 earnings attributable to common stock | $ | 65,585 | $ | 0.46 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to: general rate case increase of $78.0M (annual); estimated annual transmission margin increase of $22.0M; partially offset by 5.4% decrease in retail MWh sales significantly due to extremely mild winter weather | |||||||||||||
B | Due primarily to: lower distribution maintenance expense -- $4.1M; and decrease operating and maintenance expenses resulting from power plant retirements late 2015 -- $2.0M | |||||||||||||
C | Due primarily to property additions | |||||||||||||
D | Due primarily to an increase in property taxes (offset through price adjustments) -- ($11.5M) | |||||||||||||
E | Due primarily to an increase in COLI benefits -- $6.5M | |||||||||||||
F | Due primarily to a decrease in long-term interest expense -- $3.5M | |||||||||||||
G | Due primarily to higher income before income taxes | |||||||||||||
Supplemental Data | Three Months Ended March 31, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 179,290 | $ | 181,294 | $ | (2,004 | ) | (1.1 | ) | |||||
Commercial | 165,673 | 161,305 | 4,368 | 2.7 | ||||||||||
Industrial | 100,697 | 96,479 | 4,218 | 4.4 | ||||||||||
Other retail | 3,842 | 3,505 | 337 | 9.6 | ||||||||||
Provision for rate refunds | (18,223 | ) | (2,966 | ) | (15,257 | ) | (514.4 | ) | ||||||
Total Retail Revenues | 431,279 | 439,617 | (8,338 | ) | (1.9 | ) | ||||||||
Tariff-based wholesale | 59,020 | 60,334 | (1,314 | ) | (2.2 | ) | ||||||||
Market-based wholesale | 8,392 | 26,421 | (18,029 | ) | (68.2 | ) | ||||||||
Transmission | 63,915 | 58,585 | 5,330 | 9.1 | ||||||||||
Other | 6,844 | 5,850 | 994 | 17.0 | ||||||||||
Total Revenues | $ | 569,450 | $ | 590,807 | $ | (21,357 | ) | (3.6 | ) | |||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,397 | 1,554 | (157 | ) | (10.1 | ) | ||||||||
Commercial | 1,659 | 1,731 | (72 | ) | (4.2 | ) | ||||||||
Industrial | 1,302 | 1,324 | (22 | ) | (1.7 | ) | ||||||||
Other retail | 20 | 20 | — | — | ||||||||||
Total Retail | 4,378 | 4,629 | (251 | ) | (5.4 | ) | ||||||||
Tariff-based wholesale | 995 | 1,284 | (289 | ) | (22.5 | ) | ||||||||
Market-based wholesale | 880 | 1,287 | (407 | ) | (31.6 | ) | ||||||||
Total wholesale | 1,875 | 2,571 | (696 | ) | (27.1 | ) | ||||||||
Total Electricity Sales | 6,253 | 7,200 | (947 | ) | (13.2 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 98.51 | $ | 94.97 | $ | 3.54 | 3.7 | |||||||
Tariff-based wholesale | $ | 59.32 | $ | 46.99 | $ | 12.33 | 26.2 | |||||||
Market-based wholesale | $ | 9.54 | $ | 20.53 | $ | (10.99 | ) | (53.5 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 81,639 | $ | 108,248 | $ | (26,609 | ) | (24.6 | ) | |||||
Purchased power | 38,830 | 45,527 | (6,697 | ) | (14.7 | ) | ||||||||
Subtotal | 120,469 | 153,775 | (33,306 | ) | (21.7 | ) | ||||||||
RECA recovery and other | (20,411 | ) | 1,707 | (22,118 | ) | nm | ||||||||
Total fuel and purchased power expense | $ | 100,058 | $ | 155,482 | $ | (55,424 | ) | (35.6 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 225 | 312 | (87 | ) | (27.9 | ) | ||||||||
Coal | 3,288 | 4,452 | (1,164 | ) | (26.1 | ) | ||||||||
Nuclear | 1,252 | 794 | 458 | 57.7 | ||||||||||
Wind | 122 | 106 | 16 | 15.1 | ||||||||||
Subtotal electricity generated | 4,887 | 5,664 | (777 | ) | (13.7 | ) | ||||||||
Purchased | 1,585 | 1,324 | 261 | 19.7 | ||||||||||
Total Electricity Supply | 6,472 | 6,988 | (516 | ) | (7.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 16.71 | $ | 19.11 | $ | (2.40 | ) | (12.6 | ) | |||||
Average cost of purchased power | $ | 24.50 | $ | 34.39 | $ | (9.89 | ) | (28.8 | ) | |||||
Average cost of fuel and purchased power | $ | 18.61 | $ | 22.01 | $ | (3.40 | ) | (15.4 | ) | |||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 4 | 1 | 3 | 300.0 | ||||||||||
Actual compared to 20 year average | 4 | 2 | 2 | 100.0 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,081 | 2,433 | (352 | ) | (14.5 | ) | ||||||||
Actual compared to 20 year average | 2,081 | 2,429 | (348 | ) | (14.3 | ) |
Westar Energy, Inc. | ||||||||||||||
Capitalization | ||||||||||||||
March 31, 2016 | December 31, 2015 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | 125,000 | $ | — | ||||||||||
Current maturities of long-term debt of VIEs | 26,842 | 28,309 | ||||||||||||
Long-term debt, net | 3,039,239 | 3,163,950 | ||||||||||||
Long-term debt of variable interest entities, net | 111,239 | 138,097 | ||||||||||||
Total long-term debt | 3,302,320 | 47.3 | % | 3,330,356 | 47.6 | % | ||||||||
Common equity | 3,671,390 | 52.5 | % | 3,656,721 | 52.2 | % | ||||||||
Noncontrolling interests | 15,815 | 0.2 | % | 15,242 | 0.2 | % | ||||||||
Total capitalization | $ | 6,989,525 | 100.0 | % | $ | 7,002,319 | 100.0 | % | ||||||
GAAP Book value per share | $ | 25.92 | $ | 25.87 | ||||||||||
Period end shares outstanding (in thousands) | 141,629 | 141,353 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | March 31, 2016 | December 31, 2015 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
5.15% Series due January 2017 | 95709TAB6 | $ | 125,000 | $ | 125,000 | |||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
3.250% Series due December 2025 | 95709TAL4 | 250,000 | 250,000 | |||||||||||
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 | |||||||||||
4.250% Series due December 2045 | 95709TAM2 | 300,000 | 300,000 | |||||||||||
2,155,000 | 2,155,000 | |||||||||||||
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 | 2,230,500 | 2,230,500 | ||||||||||||
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 | 3,201,940 | 3,201,940 | ||||||||||||
Unamortized debt discount | (10,252 | ) | (10,374 | ) | ||||||||||
Unamortized debt issuance expense | (27,449 | ) | (27,616 | ) | ||||||||||
Long-term debt due within one year | (125,000 | ) | — | |||||||||||
Total long-term debt, net | $ | 3,039,239 | $ | 3,163,950 |
Three Months Ended March 31, | |||||||||||
2016 | 2015 | Change | |||||||||
(Dollars in Thousands) | |||||||||||
Revenues | $ | 569,450 | $ | 590,807 | $ | (21,357 | ) | ||||
Less: Fuel and purchased power expense | 100,058 | 155,482 | (55,424 | ) | |||||||
SPP network transmission costs | 60,760 | 56,812 | 3,948 | ||||||||
Gross Margin | $ | 408,632 | $ | 378,513 | $ | 30,119 | |||||
Gross margin | $ | 408,632 | $ | 378,513 | $ | 30,119 | |||||
Less: Operating and maintenance expense | 77,757 | 85,080 | (7,323 | ) | |||||||
Depreciation and amortization expense | 83,640 | 74,586 | 9,054 | ||||||||
Selling, general and administrative expense | 56,456 | 55,418 | 1,038 | ||||||||
Taxes other than income tax | 48,968 | 37,871 | 11,097 | ||||||||
Income from operations | $ | 141,811 | $ | 125,558 | $ | 16,253 | |||||