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 |
WESTAR ENERGY, INC. | ||||||
Date: | May 8, 2018 | By: | /s/ Larry D. Irick | |||
Name: | Larry D. Irick | |||||
Title: | Vice President, General Counsel and Corporate Secretary |
Three Months Ended Mar. 31, | ||||||||||||||
2018 | 2017 | Change | % Change | |||||||||||
(Dollars In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 180,285 | $ | 169,290 | $ | 10,995 | 6.5 | |||||||
Commercial | 155,403 | 149,552 | 5,851 | 3.9 | ||||||||||
Industrial | 93,460 | 94,589 | (1,129 | ) | (1.2 | ) | ||||||||
Other retail | 4,253 | 5,042 | (789 | ) | (15.6 | ) | ||||||||
Total Retail Revenues | 433,401 | 418,473 | 14,928 | 3.6 | ||||||||||
Wholesale | 94,209 | 83,925 | 10,284 | 12.3 | ||||||||||
Transmission | 71,926 | 70,729 | 1,197 | 1.7 | ||||||||||
Other | 1,781 | 1,611 | 170 | 10.6 | ||||||||||
Total Revenues from Contracts with Customers | 601,317 | 574,738 | 26,579 | 4.6 | ||||||||||
Other | (1,113 | ) | (2,164 | ) | 1,051 | 48.6 | ||||||||
Total Revenues | 600,204 | 572,574 | 27,630 | 4.8 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 135,507 | 113,855 | 21,652 | 19.0 | ||||||||||
SPP network transmission costs | 67,594 | 60,674 | 6,920 | 11.4 | ||||||||||
Operating, maintenance and administrative | 139,993 | 135,319 | 4,674 | 3.5 | ||||||||||
Depreciation and amortization | 89,641 | 88,625 | 1,016 | 1.1 | ||||||||||
Taxes other than income tax | 43,939 | 42,716 | 1,223 | 2.9 | ||||||||||
Total Operating Expenses | 476,674 | 441,189 | 35,485 | 8.0 | ||||||||||
INCOME FROM OPERATIONS | 123,530 | 131,385 | (7,855 | ) | (6.0 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 999 | 3,155 | (2,156 | ) | (68.3 | ) | ||||||||
Other income | 1,951 | 1,300 | 651 | 50.1 | ||||||||||
Other expense | (10,561 | ) | (10,352 | ) | (209 | ) | (2.0 | ) | ||||||
Total Other Expense | (7,611 | ) | (5,897 | ) | (1,714 | ) | (29.1 | ) | ||||||
Interest expense | 43,841 | 41,095 | 2,746 | 6.7 | ||||||||||
INCOME BEFORE INCOME TAXES | 72,078 | 84,393 | (12,315 | ) | (14.6 | ) | ||||||||
Income tax expense | 9,174 | 20,911 | (11,737 | ) | (56.1 | ) | ||||||||
NET INCOME | 62,904 | 63,482 | (578 | ) | (0.9 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 2,419 | 3,821 | (1,402 | ) | (36.7 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCK | $ | 60,485 | $ | 59,661 | $ | 824 | 1.4 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic and diluted earnings per common share | $ | 0.42 | $ | 0.42 | $ | — | — | |||||||
Diluted earnings per common share | $ | 0.42 | $ | 0.42 | $ | — | — | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,635 | 142,437 | 198 | 0.1 | ||||||||||
Diluted | 142,652 | 142,696 | (44 | ) | — | |||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.40 | $ | 0.40 | $ | — | — | |||||||
Effective income tax rate | 13 | % | 25 | % |
Three Months Ended March 31, | ||||||||||||||
2018 | 2017 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 180,285 | $ | 169,290 | $ | 10,995 | 6.5 | |||||||
Commercial | 155,403 | 149,552 | 5,851 | 3.9 | ||||||||||
Industrial | 93,460 | 94,589 | (1,129 | ) | (1.2 | ) | ||||||||
Other retail | 4,253 | 5,042 | (789 | ) | (15.6 | ) | ||||||||
Total Retail Revenues | 433,401 | 418,473 | 14,928 | 3.6 | ||||||||||
Wholesale | 94,209 | 83,925 | 10,284 | 12.3 | ||||||||||
Transmission | 71,926 | 70,729 | 1,197 | 1.7 | ||||||||||
Other | 1,781 | 1,611 | 170 | 10.6 | ||||||||||
Total Revenues from Contracts with Customers | 601,317 | 574,738 | 26,579 | 4.6 | ||||||||||
Other | (1,113 | ) | (2,164 | ) | 1,051 | 48.6 | ||||||||
Total Revenues | 600,204 | 572,574 | 27,630 | 4.8 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 135,507 | 113,855 | 21,652 | 19.0 | ||||||||||
SPP network transmission costs | 67,594 | 60,674 | 6,920 | 11.4 | ||||||||||
Operating, maintenance and administrative | 139,993 | 135,319 | 4,674 | 3.5 | ||||||||||
Depreciation and amortization | 89,641 | 88,625 | 1,016 | 1.1 | ||||||||||
Taxes other than income tax | 43,939 | 42,716 | 1,223 | 2.9 | ||||||||||
Total Operating Expenses | 476,674 | 441,189 | 35,485 | 8.0 | ||||||||||
INCOME FROM OPERATIONS | 123,530 | 131,385 | (7,855 | ) | (6.0 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 999 | 3,155 | (2,156 | ) | (68.3 | ) | ||||||||
Other income | 1,951 | 1,300 | 651 | 50.1 | ||||||||||
Other expense | (10,561 | ) | (10,352 | ) | (209 | ) | (2.0 | ) | ||||||
Total Other Expense | (7,611 | ) | (5,897 | ) | (1,714 | ) | (29.1 | ) | ||||||
Interest expense | 43,841 | 41,095 | 2,746 | 6.7 | ||||||||||
INCOME BEFORE INCOME TAXES | 72,078 | 84,393 | (12,315 | ) | (14.6 | ) | ||||||||
Income tax expense | 9,174 | 20,911 | (11,737 | ) | (56.1 | ) | ||||||||
NET INCOME | 62,904 | 63,482 | (578 | ) | (0.9 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 2,419 | 3,821 | (1,402 | ) | (36.7 | ) | ||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 60,485 | $ | 59,661 | $ | 824 | 1.4 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic and diluted earnings per common share | $ | 0.42 | $ | 0.42 | $ | — | — | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,635 | 142,437 | 198 | 0.1 | ||||||||||
Diluted | 142,652 | 142,696 | (44 | ) | — | |||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.40 | $ | 0.40 | $ | — | — | |||||||
Effective income tax rate | 13 | % | 25 | % | ||||||||||
March 31, 2018 | December 31, 2017 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 11,166 | $ | 3,432 | |||
Accounts receivable, net of allowance for doubtful accounts of $9,288 and $6,716, respectively | 244,411 | 290,652 | |||||
Fuel inventory and supplies | 286,831 | 293,562 | |||||
Prepaid expenses | 20,566 | 16,425 | |||||
Regulatory assets | 95,580 | 99,544 | |||||
Other | 24,694 | 23,435 | |||||
Total Current Assets | 683,248 | 727,050 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 9,589,164 | 9,553,755 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITY, NET | 174,500 | 176,279 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 681,036 | 685,355 | |||||
Nuclear decommissioning trust | 241,153 | 237,102 | |||||
Other | 251,268 | 244,827 | |||||
Total Other Assets | 1,173,457 | 1,167,284 | |||||
TOTAL ASSETS | $ | 11,620,369 | $ | 11,624,368 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entity | $ | 30,337 | $ | 28,534 | |||
Short-term debt | 289,800 | 275,700 | |||||
Accounts payable | 139,308 | 204,186 | |||||
Accrued dividends | 53,888 | 53,830 | |||||
Accrued taxes | 132,593 | 87,727 | |||||
Accrued interest | 91,741 | 72,693 | |||||
Regulatory liabilities | 11,220 | 11,602 | |||||
Other | 81,462 | 89,445 | |||||
Total Current Liabilities | 830,349 | 823,717 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,688,257 | 3,687,555 | |||||
Long-term debt of variable interest entity, net | 51,096 | 81,433 | |||||
Deferred income taxes | 824,699 | 815,743 | |||||
Unamortized investment tax credits | 256,406 | 257,093 | |||||
Regulatory liabilities | 1,110,055 | 1,093,974 | |||||
Accrued employee benefits | 533,318 | 541,364 | |||||
Asset retirement obligations | 382,791 | 379,989 | |||||
Other | 78,952 | 83,063 | |||||
Total Long-Term Liabilities | 6,925,574 | 6,940,214 | |||||
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 10 and 11) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 142,233,103 shares and 142,094,275 shares, respective to each date | 711,166 | 710,471 | |||||
Paid-in capital | 2,022,451 | 2,024,396 | |||||
Retained earnings | 1,176,095 | 1,173,255 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,909,712 | 3,908,122 | |||||
Noncontrolling Interests | (45,266 | ) | (47,685 | ) | |||
Total Equity | 3,864,446 | 3,860,437 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 11,620,369 | $ | 11,624,368 |
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 62,904 | $ | 63,482 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 89,641 | 88,625 | |||||
Amortization of nuclear fuel | 7,716 | 8,069 | |||||
Amortization of deferred regulatory gain from sale leaseback | (1,374 | ) | (1,374 | ) | |||
Amortization of corporate-owned life insurance | 5,501 | 5,901 | |||||
Non-cash compensation | 2,507 | 2,468 | |||||
Net deferred income taxes and credits | 3,803 | 19,011 | |||||
Allowance for equity funds used during construction | (1,097 | ) | (775 | ) | |||
Payments for asset retirement obligations | (1,943 | ) | (961 | ) | |||
Income from corporate-owned life insurance | (671 | ) | (1,311 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | 46,241 | 51,547 | |||||
Fuel inventory and supplies | 6,885 | (10,581 | ) | ||||
Prepaid expenses and other current assets | 3,886 | 28,311 | |||||
Accounts payable | (24,219 | ) | (23,135 | ) | |||
Accrued taxes | 48,674 | 47,775 | |||||
Other current liabilities | (11,833 | ) | (54,223 | ) | |||
Changes in other assets | (724 | ) | 3,290 | ||||
Changes in other liabilities | 23,731 | 10,606 | |||||
Cash Flows from Operating Activities | 259,628 | 236,725 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (174,765 | ) | (175,400 | ) | |||
Purchase of securities - trusts | (85,429 | ) | (4,191 | ) | |||
Sale of securities - trusts | 86,060 | 5,720 | |||||
Investment in corporate-owned life insurance | (998 | ) | (913 | ) | |||
Proceeds from investment in corporate-owned life insurance | 2,559 | 1,414 | |||||
Other investing activities | (1,608 | ) | (2,354 | ) | |||
Cash Flows used in Investing Activities | (174,181 | ) | (175,724 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 14,100 | (140,407 | ) | ||||
Proceeds from long-term debt | — | 296,475 | |||||
Retirements of long-term debt | — | (125,000 | ) | ||||
Retirements of long-term debt of variable interest entity | (28,534 | ) | (26,840 | ) | |||
Repayment of capital leases | (950 | ) | (800 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 721 | 910 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (1,735 | ) | — | ||||
Issuance of common stock | — | 470 | |||||
Distributions to shareholders of noncontrolling interests | — | (5,760 | ) | ||||
Cash dividends paid | (57,438 | ) | (52,750 | ) | |||
Other financing activities | (3,877 | ) | (7,006 | ) | |||
Cash Flows used in Financing Activities | (77,713 | ) | (60,708 | ) | |||
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 7,734 | 293 | |||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH: | |||||||
Beginning of period, including restricted cash of $88 and $90, respectively | 3,520 | 3,156 | |||||
End of period, including restricted cash of $88 and $90, respectively | $ | 11,254 | $ | 3,449 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2017 earnings attributable to common stock | $ | 59,661 | $ | 0.42 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | (942 | ) | A | |||||||||||
Operating, maintenance and administrative | (4,674 | ) | B | |||||||||||
Depreciation and amortization | (1,016 | ) | ||||||||||||
Taxes other than income tax | (1,223 | ) | ||||||||||||
Other income (expense) | (1,714 | ) | ||||||||||||
Interest expense | (2,746 | ) | C | |||||||||||
Income tax expense | 11,737 | D | ||||||||||||
Net income attributable to noncontrolling interests | 1,402 | |||||||||||||
Change in shares outstanding | (0.01 | ) | ||||||||||||
2018 earnings attributable to common stock | $ | 60,485 | $ | 0.42 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to recording a refund obligation for the change in the corporate income tax rate due to the TCJA, mostly offset by reduced income tax expense -- ($15.1M); recording a regulatory liability for transmission revenues due to tax rate change also offset by reduced income tax expense -- ($3.9M); partially offset by increase in residential and commercial sales primarily attributable to colder winter weather in 2018 when compared to mild winter weather in early 2017 | |||||||||||||
B | Due primarily to higher employee benefit costs attributable partially to increased medical claims -- ($2.8M); higher operating expense due to full quarter impact of Western Plains Wind Farm -- ($1.3M); partially offset by decrease in steam generation operating and maintenance costs primarily due to planned outages at La Cygne in 2017 -- $2.0M | |||||||||||||
C | Due primarily to an increase in interest expense of long-term debt primarily from the issuances of FMBs in March 2017 -- ($1.7M); and decrease in debt AFUDC -- ($0.5M) | |||||||||||||
D | Due primarily to decrease in federal corporate income tax rate as a result of the TCJA, offset by refund obligation reflected in gross margin; and an increase in tax benefits from production tax credits | |||||||||||||
Supplemental Data | Three Months Ended March 31, | |||||||||||||
2018 | 2017 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 180,285 | $ | 169,290 | $ | 10,995 | 6.5 | |||||||
Commercial | 155,403 | 149,552 | 5,851 | 3.9 | ||||||||||
Industrial | 93,460 | 94,589 | (1,129 | ) | (1.2 | ) | ||||||||
Other retail | 4,253 | 5,042 | (789 | ) | (15.6 | ) | ||||||||
Total Retail Revenues | 433,401 | 418,473 | 14,928 | 3.6 | ||||||||||
Wholesale | 94,209 | 83,925 | 10,284 | 12.3 | ||||||||||
Transmission | 71,926 | 70,729 | 1,197 | 1.7 | ||||||||||
Other | 1,781 | 1,611 | 170 | 10.6 | ||||||||||
Total Revenues from Contracts with Customers | 601,317 | 574,738 | 26,579 | 4.6 | ||||||||||
Other | (1,113 | ) | (2,164 | ) | 1,051 | 48.6 | ||||||||
Total Revenues | 600,204 | 572,574 | 27,630 | 4.8 | ||||||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,472 | 1,354 | 118 | 8.7 | ||||||||||
Commercial | 1,697 | 1,617 | 80 | 4.9 | ||||||||||
Industrial | 1,359 | 1,334 | 25 | 1.9 | ||||||||||
Other retail | 14 | 20 | (6 | ) | (30.0 | ) | ||||||||
Total Retail | 4,542 | 4,325 | 217 | 5.0 | ||||||||||
Wholesale | 2,901 | 2,491 | 410 | 16.5 | ||||||||||
Total Electricity Sales | 7,443 | 6,816 | 627 | 9.2 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 95.42 | $ | 96.76 | $ | (1.34 | ) | (1.4 | ) | |||||
Wholesale | $ | 32.47 | $ | 33.69 | $ | (1.22 | ) | (3.6 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation and long-term renewable purchases | 134,137 | 123,681 | 10,456 | 8.5 | ||||||||||
Purchased power | 9,588 | 9,618 | (30 | ) | (0.3 | ) | ||||||||
Subtotal | 143,725 | 133,299 | 10,426 | 7.8 | ||||||||||
RECA recovery and other | (8,218 | ) | (19,444 | ) | 11,226 | 57.7 | ||||||||
Total fuel and purchased power expense | $ | 135,507 | $ | 113,855 | $ | 21,652 | 19.0 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Gas | 479 | 323 | 156 | 48.3 | ||||||||||
Coal | 3,658 | 3,458 | 200 | 5.8 | ||||||||||
Nuclear | 1,227 | 1,244 | (17 | ) | (1.4 | ) | ||||||||
Renewables, including long-term purchases | 1,759 | 1,582 | 177 | 11.2 | ||||||||||
Subtotal | 7,123 | 6,607 | 516 | 7.8 | ||||||||||
Purchased | 551 | 467 | 84 | 18.0 | ||||||||||
Total Electricity Supply | 7,674 | 7,074 | 600 | 8.5 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation and long-term renewable purchases | $ | 18.83 | $ | 18.72 | $ | 0.11 | 0.6 | |||||||
Average cost of purchased power | $ | 17.40 | $ | 20.60 | $ | (3.20 | ) | (15.5 | ) | |||||
Average cost of fuel and purchased power | $ | 18.73 | $ | 18.84 | $ | (0.11 | ) | (0.6 | ) | |||||
Degree Days | 2017/ | |||||||||||||
2018 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | — | 16 | (16 | ) | (100.0 | ) | ||||||||
Actual compared to 20 year average | — | 2 | (2 | ) | (100.0 | ) | ||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,376 | 1,901 | 475 | 25.0 | ||||||||||
Actual compared to 20 year average | 2,376 | 2,429 | (53 | ) | (2.2 | ) |
Westar Energy, Inc. | ||||||||||||||
Capitalization | ||||||||||||||
March 31, 2018 | December 31, 2017 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt of VIEs | $ | 30,337 | $ | 28,534 | ||||||||||
Long-term debt, net | 3,688,257 | 3,687,555 | ||||||||||||
Long-term debt of variable interest entities, net | 51,096 | 81,433 | ||||||||||||
Total long-term debt | 3,769,690 | 49.4 | % | 3,797,522 | 49.6 | % | ||||||||
Common equity | 3,909,712 | 51.2 | % | 3,908,122 | 51.0 | % | ||||||||
Noncontrolling interests | (45,266 | ) | (0.6 | )% | (47,685 | ) | (0.6 | )% | ||||||
Total capitalization | $ | 7,634,136 | 100.0 | % | $ | 7,657,959 | 100.0 | % | ||||||
GAAP Book value per share | $ | 27.49 | $ | 27.50 | ||||||||||
Period end shares outstanding (in thousands) | 142,233 | 142,094 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | March 31, 2018 | December 31, 2017 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
3.25% Series due December 2025 | 95709TAL4 | 250,000 | 250,000 | |||||||||||
2.55% Series due June 2026 | 95709TAN0 | 350,000 | 350,000 | |||||||||||
3.10% Series due April 2027 | 95709TAP5 | 300,000 | 300,000 | |||||||||||
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 | |||||||||||
4.25% Series due December 2045 | 95709TAM2 | 300,000 | 300,000 | |||||||||||
2,680,000 | 2,680,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
Variable series due April 2032 (Wamego) | 933623BN9 | 45,000 | 45,000 | |||||||||||
Variable series due April 2032 (St Marys) | 792609AF6 | 30,500 | 30,500 | |||||||||||
75,500 | 75,500 | |||||||||||||
Total Westar Energy | 2,755,500 | 2,755,500 | ||||||||||||
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 | |||||||||||
2.50% Series due June 2031 | 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 | 3,726,940 | 3,726,940 | ||||||||||||
Unamortized debt discount | (10,769 | ) | (10,925 | ) | ||||||||||
Unamortized debt issuance expense | (27,913 | ) | (28,460 | ) | ||||||||||
Total long-term debt, net | $ | 3,688,258 | $ | 3,687,555 |
Three Months Ended March 31, | |||||||||||
2018 | 2017 | Change | |||||||||
(Dollars in Thousands) | |||||||||||
Revenues | $ | 600,204 | $ | 572,574 | $ | 27,630 | |||||
Less: Fuel and purchased power expense | 135,507 | 113,855 | 21,652 | ||||||||
SPP network transmission costs | 67,594 | 60,674 | 6,920 | ||||||||
Gross Margin | $ | 397,103 | $ | 398,045 | $ | (942 | ) | ||||
Income from operations | $ | 123,530 | $ | 131,385 | $ | (7,855 | ) | ||||
Plus: Operating, maintenance and administrative expense | 139,993 | 135,319 | 4,674 | ||||||||
Depreciation and amortization expense | 89,641 | 88,625 | 1,016 | ||||||||
Taxes other than income tax | 43,939 | 42,716 | 1,223 | ||||||||
Gross Margin | $ | 397,103 | $ | 398,045 | $ | (942 | ) | ||||