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 August 2, 2016 |
Exhibit 99.2 | 2016 Second Quarter Earnings Package |
WESTAR ENERGY, INC. | ||||||
Date: | August 2, 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 August 2, 2016 | |
Exhibit 99.2 | 2016 Second Quarter Earnings Package |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2016 | 2015 | Change | % Change | 2016 | 2015 | Change | % Change | ||||||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 202,838 | $ | 173,677 | $ | 29,161 | 16.8 | $ | 382,128 | $ | 354,970 | $ | 27,158 | 7.7 | |||||||||||||||
Commercial | 188,197 | 175,994 | 12,203 | 6.9 | 353,870 | 337,300 | 16,570 | 4.9 | |||||||||||||||||||||
Industrial | 108,004 | 103,151 | 4,853 | 4.7 | 208,702 | 199,630 | 9,072 | 4.5 | |||||||||||||||||||||
Other retail | (16,502 | ) | (7,660 | ) | (8,842 | ) | (115.4 | ) | (30,884 | ) | (7,122 | ) | (23,762 | ) | (333.6 | ) | |||||||||||||
Total Retail Revenues | 482,537 | 445,162 | 37,375 | 8.4 | 913,816 | 884,778 | 29,038 | 3.3 | |||||||||||||||||||||
Wholesale | 66,687 | 74,828 | (8,141 | ) | (10.9 | ) | 134,099 | 161,584 | (27,485 | ) | (17.0 | ) | |||||||||||||||||
Transmission | 66,620 | 61,295 | 5,325 | 8.7 | 130,535 | 119,880 | 10,655 | 8.9 | |||||||||||||||||||||
Other | 5,604 | 8,278 | (2,674 | ) | (32.3 | ) | 12,448 | 14,128 | (1,680 | ) | (11.9 | ) | |||||||||||||||||
Total Revenues | 621,448 | 589,563 | 31,885 | 5.4 | 1,190,898 | 1,180,370 | 10,528 | 0.9 | |||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 118,630 | 140,080 | (21,450 | ) | (15.3 | ) | 218,688 | 295,561 | (76,873 | ) | (26.0 | ) | |||||||||||||||||
SPP network transmission costs | 55,227 | 57,352 | (2,125 | ) | (3.7 | ) | 115,987 | 114,164 | 1,823 | 1.6 | |||||||||||||||||||
Operating and maintenance | 85,619 | 82,739 | 2,880 | 3.5 | 163,377 | 167,819 | (4,442 | ) | (2.6 | ) | |||||||||||||||||||
Depreciation and amortization | 84,226 | 76,759 | 7,467 | 9.7 | 167,866 | 151,345 | 16,521 | 10.9 | |||||||||||||||||||||
Selling, general and administrative | 75,724 | 63,663 | 12,061 | 18.9 | 132,179 | 119,082 | 13,097 | 11.0 | |||||||||||||||||||||
Taxes other than income tax | 48,407 | 37,494 | 10,913 | 29.1 | 97,375 | 75,365 | 22,010 | 29.2 | |||||||||||||||||||||
Total Operating Expenses | 467,833 | 458,087 | 9,746 | 2.1 | 895,472 | 923,336 | (27,864 | ) | (3.0 | ) | |||||||||||||||||||
INCOME FROM OPERATIONS | 153,615 | 131,476 | 22,139 | 16.8 | 295,426 | 257,034 | 38,392 | 14.9 | |||||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment earnings | 2,280 | 1,634 | 646 | 39.5 | 4,296 | 4,113 | 183 | 4.4 | |||||||||||||||||||||
Other income | 3,382 | 15,121 | (11,739 | ) | (77.6 | ) | 12,860 | 17,935 | (5,075 | ) | (28.3 | ) | |||||||||||||||||
Other expense | (2,908 | ) | (2,633 | ) | (275 | ) | (10.4 | ) | (8,451 | ) | (8,345 | ) | (106 | ) | (1.3 | ) | |||||||||||||
Total Other Income | 2,754 | 14,122 | (11,368 | ) | (80.5 | ) | 8,705 | 13,703 | (4,998 | ) | (36.5 | ) | |||||||||||||||||
Interest expense | 39,683 | 45,516 | (5,833 | ) | (12.8 | ) | 80,114 | 89,814 | (9,700 | ) | (10.8 | ) | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 116,686 | 100,082 | 16,604 | 16.6 | 224,017 | 180,923 | 43,094 | 23.8 | |||||||||||||||||||||
Income tax expense | 40,542 | 33,839 | 6,703 | 19.8 | 79,165 | 61,517 | 17,648 | 28.7 | |||||||||||||||||||||
NET INCOME | 76,144 | 66,243 | 9,901 | 14.9 | 144,852 | 119,406 | 25,446 | 21.3 | |||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 3,804 | 2,533 | 1,271 | 50.2 | 6,927 | 4,716 | 2,211 | 46.9 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 72,340 | $ | 63,710 | $ | 8,630 | 13.5 | $ | 137,925 | $ | 114,690 | $ | 23,235 | 20.3 | |||||||||||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | |||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.51 | $ | 0.47 | $ | 0.04 | 8.5 | $ | 0.97 | $ | 0.85 | $ | 0.12 | 14.1 | |||||||||||||||
Diluted earnings per common share | $ | 0.51 | $ | 0.46 | $ | 0.05 | 10.9 | $ | 0.97 | $ | 0.84 | $ | 0.13 | 15.5 | |||||||||||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | |||||||||||||||||||||||||||||
Basic | 142,034 | 135,939 | 6,095 | 4.5 | 142,013 | 134,177 | 7,836 | 5.8 | |||||||||||||||||||||
Diluted | 142,497 | 137,412 | 5,085 | 3.7 | 142,361 | 136,330 | 6,031 | 4.4 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | $ | 0.76 | $ | 0.72 | $ | 0.04 | 5.6 | |||||||||||||||
Effective income tax rate | 35 | % | 34 | % | 35 | % | 34 | % |
Three Months Ended June 30, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 202,838 | $ | 173,677 | $ | 29,161 | 16.8 | |||||||
Commercial | 188,197 | 175,994 | 12,203 | 6.9 | ||||||||||
Industrial | 108,004 | 103,151 | 4,853 | 4.7 | ||||||||||
Other retail | (16,502 | ) | (7,660 | ) | (8,842 | ) | (115.4 | ) | ||||||
Total Retail Revenues | 482,537 | 445,162 | 37,375 | 8.4 | ||||||||||
Wholesale | 66,687 | 74,828 | (8,141 | ) | (10.9 | ) | ||||||||
Transmission | 66,620 | 61,295 | 5,325 | 8.7 | ||||||||||
Other | 5,604 | 8,278 | (2,674 | ) | (32.3 | ) | ||||||||
Total Revenues | 621,448 | 589,563 | 31,885 | 5.4 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 118,630 | 140,080 | (21,450 | ) | (15.3 | ) | ||||||||
SPP network transmission costs | 55,227 | 57,352 | (2,125 | ) | (3.7 | ) | ||||||||
Operating and maintenance | 85,619 | 82,739 | 2,880 | 3.5 | ||||||||||
Depreciation and amortization | 84,226 | 76,759 | 7,467 | 9.7 | ||||||||||
Selling, general and administrative | 75,724 | 63,663 | 12,061 | 18.9 | ||||||||||
Taxes other than income tax | 48,407 | 37,494 | 10,913 | 29.1 | ||||||||||
Total Operating Expenses | 467,833 | 458,087 | 9,746 | 2.1 | ||||||||||
INCOME FROM OPERATIONS | 153,615 | 131,476 | 22,139 | 16.8 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,280 | 1,634 | 646 | 39.5 | ||||||||||
Other income | 3,382 | 15,121 | (11,739 | ) | (77.6 | ) | ||||||||
Other expense | (2,908 | ) | (2,633 | ) | (275 | ) | (10.4 | ) | ||||||
Total Other Income | 2,754 | 14,122 | (11,368 | ) | (80.5 | ) | ||||||||
Interest expense | 39,683 | 45,516 | (5,833 | ) | (12.8 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 116,686 | 100,082 | 16,604 | 16.6 | ||||||||||
Income tax expense | 40,542 | 33,839 | 6,703 | 19.8 | ||||||||||
NET INCOME | 76,144 | 66,243 | 9,901 | 14.9 | ||||||||||
Less: Net income attributable to noncontrolling interests | 3,804 | 2,533 | 1,271 | 50.2 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 72,340 | $ | 63,710 | $ | 8,630 | 13.5 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 0.51 | $ | 0.47 | $ | 0.04 | 8.5 | |||||||
Diluted earnings per common share | $ | 0.51 | $ | 0.46 | $ | 0.05 | 10.9 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,034 | 135,939 | 6,095 | 4.5 | ||||||||||
Diluted | 142,497 | 137,412 | 5,085 | 3.7 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | |||||||
Effective income tax rate | 35 | % | 34 | % | ||||||||||
Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 382,128 | $ | 354,970 | $ | 27,158 | 7.7 | |||||||
Commercial | 353,870 | 337,300 | 16,570 | 4.9 | ||||||||||
Industrial | 208,702 | 199,630 | 9,072 | 4.5 | ||||||||||
Other retail | (30,884 | ) | (7,122 | ) | (23,762 | ) | (333.6 | ) | ||||||
Total Retail Revenues | 913,816 | 884,778 | 29,038 | 3.3 | ||||||||||
Wholesale | 134,099 | 161,584 | (27,485 | ) | (17.0 | ) | ||||||||
Transmission | 130,535 | 119,880 | 10,655 | 8.9 | ||||||||||
Other | 12,448 | 14,128 | (1,680 | ) | (11.9 | ) | ||||||||
Total Revenues | 1,190,898 | 1,180,370 | 10,528 | 0.9 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 218,688 | 295,561 | (76,873 | ) | (26.0 | ) | ||||||||
SPP network transmission costs | 115,987 | 114,164 | 1,823 | 1.6 | ||||||||||
Operating and maintenance | 163,377 | 167,819 | (4,442 | ) | (2.6 | ) | ||||||||
Depreciation and amortization | 167,866 | 151,345 | 16,521 | 10.9 | ||||||||||
Selling, general and administrative | 132,179 | 119,082 | 13,097 | 11.0 | ||||||||||
Taxes other than income tax | 97,375 | 75,365 | 22,010 | 29.2 | ||||||||||
Total Operating Expenses | 895,472 | 923,336 | (27,864 | ) | (3.0 | ) | ||||||||
INCOME FROM OPERATIONS | 295,426 | 257,034 | 38,392 | 14.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 4,296 | 4,113 | 183 | 4.4 | ||||||||||
Other income | 12,860 | 17,935 | (5,075 | ) | (28.3 | ) | ||||||||
Other expense | (8,451 | ) | (8,345 | ) | (106 | ) | (1.3 | ) | ||||||
Total Other Income | 8,705 | 13,703 | (4,998 | ) | (36.5 | ) | ||||||||
Interest expense | 80,114 | 89,814 | (9,700 | ) | (10.8 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 224,017 | 180,923 | 43,094 | 23.8 | ||||||||||
Income tax expense | 79,165 | 61,517 | 17,648 | 28.7 | ||||||||||
NET INCOME | 144,852 | 119,406 | 25,446 | 21.3 | ||||||||||
Less: Net income attributable to noncontrolling interests | 6,927 | 4,716 | 2,211 | 46.9 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 137,925 | $ | 114,690 | $ | 23,235 | 20.3 | |||||||
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 | $ | 0.85 | $ | 0.12 | 14.1 | |||||||
Diluted earnings per common share | $ | 0.97 | $ | 0.84 | $ | 0.13 | 15.5 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,013 | 134,177 | 7,836 | 5.8 | ||||||||||
Diluted | 142,361 | 136,330 | 6,031 | 4.4 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.76 | $ | 0.72 | $ | 0.04 | 5.6 | |||||||
Effective income tax rate | 35 | % | 34 | % | ||||||||||
June 30, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 5,213 | $ | 3,231 | |||
Accounts receivable, net of allowance for doubtful accounts of $5,093 and $5,294, respectively | 298,841 | 258,286 | |||||
Fuel inventory and supplies | 299,465 | 301,294 | |||||
Prepaid expenses | 17,994 | 16,864 | |||||
Regulatory assets | 87,256 | 109,606 | |||||
Other | 33,099 | 27,860 | |||||
Total Current Assets | 741,868 | 717,141 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 8,800,698 | 8,524,902 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 263,072 | 268,239 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 734,844 | 751,312 | |||||
Nuclear decommissioning trust | 189,179 | 184,057 | |||||
Other | 241,081 | 260,015 | |||||
Total Other Assets | 1,165,104 | 1,195,384 | |||||
TOTAL ASSETS | $ | 10,970,742 | $ | 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 | 177,000 | 250,300 | |||||
Accounts payable | 178,374 | 220,969 | |||||
Accrued dividends | 52,767 | 49,829 | |||||
Accrued taxes | 95,084 | 83,773 | |||||
Accrued interest | 41,969 | 71,426 | |||||
Regulatory liabilities | 33,634 | 25,697 | |||||
Other | 90,841 | 106,632 | |||||
Total Current Liabilities | 821,511 | 836,935 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,387,696 | 3,163,950 | |||||
Long-term debt of variable interest entities, net | 111,230 | 138,097 | |||||
Deferred income taxes | 1,655,825 | 1,591,430 | |||||
Unamortized investment tax credits | 208,318 | 209,763 | |||||
Regulatory liabilities | 247,916 | 267,114 | |||||
Accrued employee benefits | 455,923 | 462,304 | |||||
Asset retirement obligations | 280,507 | 275,285 | |||||
Other | 87,065 | 88,825 | |||||
Total Long-Term Liabilities | 6,434,480 | 6,196,768 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 4, 11 and 12) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 141,691,017 shares and 141,353,426 shares, respective to each date | 708,455 | 706,767 | |||||
Paid-in capital | 2,008,491 | 2,004,124 | |||||
Retained earnings | 978,187 | 945,830 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,695,133 | 3,656,721 | |||||
Noncontrolling Interests | 19,618 | 15,242 | |||||
Total Equity | 3,714,751 | 3,671,963 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 10,970,742 | $ | 10,705,666 |
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 144,852 | $ | 119,406 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 167,866 | 151,345 | |||||
Amortization of nuclear fuel | 16,831 | 10,085 | |||||
Amortization of deferred regulatory gain from sale leaseback | (2,748 | ) | (2,748 | ) | |||
Amortization of corporate-owned life insurance | 8,819 | 9,042 | |||||
Non-cash compensation | 4,778 | 4,241 | |||||
Net deferred income taxes and credits | 75,334 | 54,740 | |||||
Allowance for equity funds used during construction | (5,247 | ) | (2,041 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (40,555 | ) | 998 | ||||
Fuel inventory and supplies | 2,140 | (31,307 | ) | ||||
Prepaid expenses and other | 7,126 | (40,195 | ) | ||||
Accounts payable | (21,364 | ) | (2,873 | ) | |||
Accrued taxes | 16,272 | 16,893 | |||||
Other current liabilities | (62,434 | ) | (65,908 | ) | |||
Changes in other assets | 1,848 | (9,712 | ) | ||||
Changes in other liabilities | 15,163 | 21,046 | |||||
Cash Flows from Operating Activities | 328,681 | 233,012 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (503,631 | ) | (334,905 | ) | |||
Purchase of securities - trusts | (39,603 | ) | (9,980 | ) | |||
Sale of securities - trusts | 41,201 | 10,263 | |||||
Investment in corporate-owned life insurance | (14,648 | ) | (14,845 | ) | |||
Proceeds from investment in corporate-owned life insurance | 24,171 | 1,192 | |||||
Investment in affiliated company | (655 | ) | — | ||||
Other investing activities | (2,798 | ) | (653 | ) | |||
Cash Flows used in Investing Activities | (495,963 | ) | (348,928 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | (73,300 | ) | 49,500 | ||||
Proceeds from long-term debt | 396,577 | — | |||||
Proceeds from long-term debt of variable interest entities | 162,048 | — | |||||
Retirements of long-term debt | (50,000 | ) | (125,000 | ) | |||
Retirements of long-term debt of variable interest entities | (190,355 | ) | (27,925 | ) | |||
Repayment of capital leases | (401 | ) | (1,721 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 54,910 | 56,622 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (22,921 | ) | (899 | ) | |||
Issuance of common stock | 1,354 | 256,394 | |||||
Distributions to shareholders of noncontrolling interests | (2,551 | ) | (1,076 | ) | |||
Cash dividends paid | (101,137 | ) | (89,035 | ) | |||
Other financing activities | (4,960 | ) | (3,234 | ) | |||
Cash Flows from Financing Activities | 169,264 | 113,626 | |||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 1,982 | (2,290 | ) | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,231 | 4,556 | |||||
End of period | $ | 5,213 | $ | 2,266 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
June 30, 2015 basic earnings attributable to common stock | $ | 63,710 | $ | 0.47 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 55,460 | A | ||||||||||||
Operating and maintenance | (2,880 | ) | B | |||||||||||
Depreciation and amortization | (7,467 | ) | C | |||||||||||
Selling, general and administrative | (12,061 | ) | D | |||||||||||
Taxes other than income tax | (10,913 | ) | E | |||||||||||
Other income (expense) | (11,368 | ) | F | |||||||||||
Interest expense | 5,833 | G | ||||||||||||
Income tax expense | (6,703 | ) | H | |||||||||||
Net income attributable to noncontrolling interests | (1,271 | ) | ||||||||||||
Change in shares outstanding | (0.02 | ) | ||||||||||||
June 30, 2016 basic earnings attributable to common stock | $ | 72,340 | $ | 0.51 | ||||||||||
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; and 2.7% increase in retail MWh sales due to warm weather | |||||||||||||
B | Due primarily to: higher operating and maintenance expense at coal fired plants due to schedule outages -- ($5.2M); partially offset by decrease in operating and maintenance expenses resulting from power plant retirements in late 2015 -- $1.7M | |||||||||||||
C | Due principally to property additions | |||||||||||||
D | Due primarily to: merger-related expenses -- ($7.8M); and higher employee benefit costs -- $(1.7M) | |||||||||||||
E | Due primarily to higher property tax expense that is largely offset by increased prices -- ($11.2M) | |||||||||||||
F | Due primarily to: lower COLI benefit -- ($13.8M); partially offset by an increase in equity AFUDC -- $2.7M | |||||||||||||
G | Due primarily to: decrease in interest expense of long-term debt due to refinancing -- $3.1M; increase in debt AFUDC -- $1.8M; and decrease in interest expense of long-term debt of VIEs due to refinancing -- $1.5M | |||||||||||||
H | Due primarily to higher income before income taxes |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
June 30, 2015 basic earnings attributable to common stock | $ | 114,690 | $ | 0.85 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 85,578 | A | ||||||||||||
Operating and maintenance | 4,442 | B | ||||||||||||
Depreciation and amortization | (16,521 | ) | C | |||||||||||
Selling, general and administrative | (13,097 | ) | D | |||||||||||
Taxes other than income tax | (22,010 | ) | E | |||||||||||
Other income (expense) | (4,998 | ) | F | |||||||||||
Interest expense | 9,700 | G | ||||||||||||
Income tax expense | (17,648 | ) | H | |||||||||||
Net income attributable to noncontrolling interests | (2,211 | ) | ||||||||||||
Change in shares outstanding | (0.05 | ) | ||||||||||||
June 30, 2016 basic earnings attributable to common stock | $ | 137,925 | $ | 0.97 | ||||||||||
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 1.3% decrease in retail MWh sales principally due to extremely mild winter weather | |||||||||||||
B | Due primarily to: lower distribution maintenance expense -- $4.0M; decrease operating and maintenance expenses resulting from power plant retirements in late 2015 -- $3.7M; partially offset by higher operating and maintenance costs at coal fire plants due to scheduled outage -- ($5.0M) | |||||||||||||
C | Due principally to property additions | |||||||||||||
D | Due primarily to: merger-related expenses -- ($7.8M); and an increase in outside services costs primarily related to technology services -- $(2.1M) | |||||||||||||
E | Due primarily to higher property tax expense that is largely offset by increased prices -- ($22.7M) | |||||||||||||
F | Due primarily to lower COLI benefit -- ($7.3M); partially offset by an increase in equity AFUDC -- $3.2M | |||||||||||||
G | Due primarily to: decrease in interest expense of long-term debt due to refinancing -- $6.6M; decrease in interest expense of long-term debt of VIEs due to refinancing -- $2.6M; and increase in debt AFUDC -- $1.8M | |||||||||||||
H | Due primarily to higher income before income taxes | |||||||||||||
Supplemental Data | Three Months Ended June 30, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 202,838 | $ | 173,677 | $ | 29,161 | 16.8 | |||||||
Commercial | 188,197 | 175,994 | 12,203 | 6.9 | ||||||||||
Industrial | 108,004 | 103,151 | 4,853 | 4.7 | ||||||||||
Other retail | 4,013 | 3,503 | 510 | 14.6 | ||||||||||
Provision for rate refunds | (20,515 | ) | (11,163 | ) | (9,352 | ) | (83.8 | ) | ||||||
Total Retail Revenues | 482,537 | 445,162 | 37,375 | 8.4 | ||||||||||
Tariff-based wholesale | 56,260 | 56,688 | (428 | ) | (0.8 | ) | ||||||||
Market-based wholesale | 10,427 | 18,140 | (7,713 | ) | (42.5 | ) | ||||||||
Transmission | 66,620 | 61,295 | 5,325 | 8.7 | ||||||||||
Other | 5,604 | 8,278 | (2,674 | ) | (32.3 | ) | ||||||||
Total Revenues | $ | 621,448 | $ | 589,563 | $ | 31,885 | 5.4 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,492 | 1,386 | 106 | 7.6 | ||||||||||
Commercial | 1,875 | 1,835 | 40 | 2.2 | ||||||||||
Industrial | 1,391 | 1,408 | (17 | ) | (1.2 | ) | ||||||||
Other retail | 19 | 22 | (3 | ) | (13.6 | ) | ||||||||
Total Retail | 4,777 | 4,651 | 126 | 2.7 | ||||||||||
Tariff-based wholesale | 915 | 1,097 | (182 | ) | (16.6 | ) | ||||||||
Market-based wholesale | 781 | 949 | (168 | ) | (17.7 | ) | ||||||||
Total wholesale | 1,696 | 2,046 | (350 | ) | (17.1 | ) | ||||||||
Total Electricity Sales | 6,473 | 6,697 | (224 | ) | (3.3 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 101.01 | $ | 95.71 | $ | 5.30 | 5.5 | |||||||
Tariff-based wholesale | $ | 61.49 | $ | 51.68 | $ | 9.81 | 19.0 | |||||||
Market-based wholesale | $ | 13.35 | $ | 19.11 | $ | (5.76 | ) | (30.1 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 91,980 | $ | 106,169 | $ | (14,189 | ) | (13.4 | ) | |||||
Purchased power | 34,071 | 33,514 | 557 | 1.7 | ||||||||||
Subtotal | 126,051 | 139,683 | (13,632 | ) | (9.8 | ) | ||||||||
RECA recovery and other | (7,421 | ) | 397 | (7,818 | ) | nm | ||||||||
Total fuel and purchased power expense | $ | 118,630 | $ | 140,080 | $ | (21,450 | ) | (15.3 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 472 | 237 | 235 | 99.2 | ||||||||||
Coal | 3,373 | 4,542 | (1,169 | ) | (25.7 | ) | ||||||||
Nuclear | 1,242 | 756 | 486 | 64.3 | ||||||||||
Wind | 100 | 105 | (5 | ) | (4.8 | ) | ||||||||
Subtotal electricity generated | 5,187 | 5,640 | (453 | ) | (8.0 | ) | ||||||||
Purchased | 1,455 | 1,318 | 137 | 10.4 | ||||||||||
Total Electricity Supply | 6,642 | 6,958 | (316 | ) | (4.5 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 17.73 | $ | 18.82 | $ | (1.09 | ) | (5.8 | ) | |||||
Average cost of purchased power | $ | 23.42 | $ | 25.43 | $ | (2.01 | ) | (7.9 | ) | |||||
Average cost of fuel and purchased power | $ | 18.98 | $ | 20.08 | $ | (1.10 | ) | (5.5 | ) | |||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 592 | 537 | 55 | 10.2 | ||||||||||
Actual compared to 20 year average | 592 | 456 | 136 | 29.8 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 285 | 270 | 15 | 5.6 | ||||||||||
Actual compared to 20 year average | 285 | 385 | (100 | ) | (26.0 | ) | ||||||||
nm - not meaningful |
Supplemental Data | Six Months Ended June 30, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 382,128 | $ | 354,970 | $ | 27,158 | 7.7 | |||||||
Commercial | 353,870 | 337,300 | 16,570 | 4.9 | ||||||||||
Industrial | 208,702 | 199,630 | 9,072 | 4.5 | ||||||||||
Other retail | 7,854 | 7,006 | 848 | 12.1 | ||||||||||
Provision for rate refunds | (38,738 | ) | (14,128 | ) | (24,610 | ) | (174.2 | ) | ||||||
Total Retail Revenues | 913,816 | 884,778 | 29,038 | 3.3 | ||||||||||
Tariff-based wholesale | 115,280 | 117,023 | (1,743 | ) | (1.5 | ) | ||||||||
Market-based wholesale | 18,819 | 44,561 | (25,742 | ) | (57.8 | ) | ||||||||
Transmission | 130,535 | 119,880 | 10,655 | 8.9 | ||||||||||
Other | 12,448 | 14,128 | (1,680 | ) | (11.9 | ) | ||||||||
Total Revenues | $ | 1,190,898 | $ | 1,180,370 | $ | 10,528 | 0.9 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 2,889 | 2,940 | (51 | ) | (1.7 | ) | ||||||||
Commercial | 3,533 | 3,567 | (34 | ) | (1.0 | ) | ||||||||
Industrial | 2,693 | 2,732 | (39 | ) | (1.4 | ) | ||||||||
Other retail | 40 | 41 | (1 | ) | (2.4 | ) | ||||||||
Total Retail | 9,155 | 9,280 | (125 | ) | (1.3 | ) | ||||||||
Tariff-based wholesale | 1,910 | 2,381 | (471 | ) | (19.8 | ) | ||||||||
Market-based wholesale | 1,660 | 2,235 | (575 | ) | (25.7 | ) | ||||||||
Total wholesale | 3,570 | 4,616 | (1,046 | ) | (22.7 | ) | ||||||||
Total Electricity Sales | 12,725 | 13,896 | (1,171 | ) | (8.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 99.82 | $ | 95.34 | $ | 4.48 | 4.7 | |||||||
Tariff-based wholesale | $ | 60.36 | $ | 49.15 | $ | 11.21 | 22.8 | |||||||
Market-based wholesale | $ | 11.34 | $ | 19.94 | $ | (8.60 | ) | (43.1 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 173,619 | $ | 214,418 | $ | (40,799 | ) | (19.0 | ) | |||||
Purchased power | 72,901 | 79,041 | (6,140 | ) | (7.8 | ) | ||||||||
Subtotal | 246,520 | 293,459 | (46,939 | ) | (16.0 | ) | ||||||||
RECA recovery and other | (27,832 | ) | 2,102 | (29,934 | ) | (1,424.1 | ) | |||||||
Total fuel and purchased power expense | $ | 218,688 | $ | 295,561 | $ | (76,873 | ) | (26.0 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 697 | 550 | 147 | 26.7 | ||||||||||
Coal | 6,661 | 8,994 | (2,333 | ) | (25.9 | ) | ||||||||
Nuclear | 2,494 | 1,550 | 944 | 60.9 | ||||||||||
Wind | 222 | 211 | 11 | 5.2 | ||||||||||
Subtotal electricity generated | 10,074 | 11,305 | (1,231 | ) | (10.9 | ) | ||||||||
Purchased | 3,011 | 2,941 | 70 | 2.4 | ||||||||||
Total Electricity Supply | 13,085 | 14,246 | (1,161 | ) | (8.1 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 17.23 | $ | 18.97 | $ | (1.74 | ) | (9.2 | ) | |||||
Average cost of purchased power | $ | 24.21 | $ | 26.88 | $ | (2.67 | ) | (9.9 | ) | |||||
Average cost of fuel and purchased power | $ | 18.84 | $ | 20.60 | $ | (1.76 | ) | (8.5 | ) | |||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 596 | 538 | 58 | 10.8 | ||||||||||
Actual compared to 20 year average | 596 | 460 | 136 | 29.6 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,367 | 2,702 | (335 | ) | (12.4 | ) | ||||||||
Actual compared to 20 year average | 2,367 | 2,814 | (447 | ) | (15.9 | ) |
Capitalization | ||||||||||||||
June 30, 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 | 3,387,696 | 3,163,950 | ||||||||||||
Long-term debt of variable interest entities, net | 111,230 | 138,097 | ||||||||||||
Total long-term debt | 3,650,768 | 49.5 | % | 3,330,356 | 47.6 | % | ||||||||
Common equity | 3,695,133 | 50.2 | % | 3,656,721 | 52.2 | % | ||||||||
Noncontrolling interests | 19,618 | 0.3 | % | 15,242 | 0.2 | % | ||||||||
Total capitalization | $ | 7,365,519 | 100.0 | % | $ | 7,002,319 | 100.0 | % | ||||||
GAAP Book value per share | $ | 26.08 | $ | 25.87 | ||||||||||
Period end shares outstanding (in thousands) | 141,691 | 141,353 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | June 30, 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 | |||||||||||
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 | |||||||||||
3.25% Series due December 2025 | 95709TAL4 | 250,000 | 250,000 | |||||||||||
4.25% Series due December 2045 | 95709TAM2 | 300,000 | 300,000 | |||||||||||
2.55% Series due July 2026 | 95709TAN0 | 350,000 | — | |||||||||||
2,505,000 | 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 | 2,580,500 | 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 | |||||||||||
4.30% 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 | |||||||||||
2.50% Series due June 2031 | N/A | 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 | 3,551,940 | 3,201,940 | ||||||||||||
Unamortized debt discount | (10,625 | ) | (10,374 | ) | ||||||||||
Unamortized debt issuance expense | (28,619 | ) | (27,616 | ) | ||||||||||
Long-term debt due within one year | (125,000 | ) | — | |||||||||||
Total long-term debt, net | $ | 3,387,696 | $ | 3,163,950 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2016 | 2015 | Change | 2016 | 2015 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 621,448 | $ | 589,563 | $ | 31,885 | $ | 1,190,898 | $ | 1,180,370 | $ | 10,528 | |||||||||||
Less: Fuel and purchased power expense | 118,630 | 140,080 | (21,450 | ) | 218,688 | 295,561 | (76,873 | ) | |||||||||||||||
SPP network transmission costs | 55,227 | 57,352 | (2,125 | ) | 115,987 | 114,164 | 1,823 | ||||||||||||||||
Gross Margin | $ | 447,591 | $ | 392,131 | $ | 55,460 | $ | 856,223 | $ | 770,645 | $ | 85,578 | |||||||||||
Gross margin | $ | 447,591 | $ | 392,131 | $ | 55,460 | $ | 856,223 | $ | 770,645 | $ | 85,578 | |||||||||||
Less: Operating and maintenance expense | 85,619 | 82,739 | 2,880 | 163,377 | 167,819 | (4,442 | ) | ||||||||||||||||
Depreciation and amortization expense | 84,226 | 76,759 | 7,467 | 167,866 | 151,345 | 16,521 | |||||||||||||||||
Selling, general and administrative expense | 75,724 | 63,663 | 12,061 | 132,179 | 119,082 | 13,097 | |||||||||||||||||
Taxes other than income tax | 48,407 | 37,494 | 10,913 | 97,375 | 75,365 | 22,010 | |||||||||||||||||
Income from operations | $ | 153,615 | $ | 131,476 | $ | 22,139 | $ | 295,426 | $ | 257,034 | $ | 38,392 | |||||||||||