KANSAS | 1-3523 | 48-0290150 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) | ||
818 South Kansas Avenue, Topeka, Kansas | 66612 | |||
(Address of principal executive offices) | (Zip Code) |
WESTAR ENERGY, INC. | ||||||
Date: | February 24, 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 February 24, 2016 | |
Exhibit 99.2 | 2015 Fourth Quarter and Year-End Earnings package |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | ||||||||||||||||||||||||||
2015 | 2014 | Change | % Change | 2015 | 2014 | Change | % Change | ||||||||||||||||||||
(In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||
Residential | $ | 157,843 | $ | 164,522 | $ | (6,679 | ) | (4.1) | $ | 768,618 | $ | 793,586 | $ | (24,968 | ) | (3.1) | |||||||||||
Commercial | 161,640 | 165,082 | (3,442 | ) | (2.1) | 712,400 | 727,964 | (15,564 | ) | (2.1) | |||||||||||||||||
Industrial | 95,751 | 100,478 | (4,727 | ) | (4.7) | 400,687 | 414,997 | (14,310 | ) | (3.4) | |||||||||||||||||
Other retail | (11,654 | ) | (6,592 | ) | (5,062 | ) | (76.8) | (17,155 | ) | (24,180 | ) | 7,025 | 29.1 | ||||||||||||||
Total Retail Revenues | 403,580 | 423,490 | (19,910 | ) | (4.7) | 1,864,550 | 1,912,367 | (47,817 | ) | (2.5) | |||||||||||||||||
Wholesale | 68,869 | 102,003 | (33,134 | ) | (32.5) | 318,371 | 392,730 | (74,359 | ) | (18.9) | |||||||||||||||||
Transmission | 60,765 | 64,527 | (3,762 | ) | (5.8) | 241,835 | 256,838 | (15,003 | ) | (5.8) | |||||||||||||||||
Other | 12,751 | 6,419 | 6,332 | 98.6 | 34,408 | 39,768 | (5,360 | ) | (13.5) | ||||||||||||||||||
Total Revenues | 545,965 | 596,439 | (50,474 | ) | (8.5) | 2,459,164 | 2,601,703 | (142,539 | ) | (5.5) | |||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||
Fuel and purchased power | 101,561 | 166,077 | (64,516 | ) | (38.8) | 561,065 | 705,450 | (144,385 | ) | (20.5) | |||||||||||||||||
SPP network transmission costs | 57,392 | 55,713 | 1,679 | 3.0 | 229,043 | 218,924 | 10,119 | 4.6 | |||||||||||||||||||
Operating and maintenance | 82,026 | 89,347 | (7,321 | ) | (8.2) | 330,289 | 367,188 | (36,899 | ) | (10.0) | |||||||||||||||||
Depreciation and amortization | 82,062 | 73,172 | 8,890 | 12.1 | 310,591 | 286,442 | 24,149 | 8.4 | |||||||||||||||||||
Selling, general and administrative | 70,711 | 70,807 | (96 | ) | (0.1) | 250,278 | 250,439 | (161 | ) | (0.1) | |||||||||||||||||
Taxes other than income tax | 43,854 | 36,054 | 7,800 | 21.6 | 156,901 | 140,302 | 16,599 | 11.8 | |||||||||||||||||||
Total Operating Expenses | 437,606 | 491,170 | (53,564 | ) | (10.9) | 1,838,167 | 1,968,745 | (130,578 | ) | (6.6) | |||||||||||||||||
INCOME FROM OPERATIONS | 108,359 | 105,269 | 3,090 | 2.9 | 620,997 | 632,958 | (11,961 | ) | (1.9) | ||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||
Investment earnings | 3,372 | 3,414 | (42 | ) | (1.2) | 7,799 | 10,622 | (2,823 | ) | (26.6) | |||||||||||||||||
Other income | 866 | 4,956 | (4,090 | ) | (82.5) | 19,438 | 31,522 | (12,084 | ) | (38.3) | |||||||||||||||||
Other expense | (3,899 | ) | (4,196 | ) | 297 | 7.1 | (17,636 | ) | (18,389 | ) | 753 | 4.1 | |||||||||||||||
Total Other Income (Expense) | 339 | 4,174 | (3,835 | ) | (91.9) | 9,601 | 23,755 | (14,154 | ) | (59.6) | |||||||||||||||||
Interest expense | 42,682 | 45,043 | (2,361 | ) | (5.2) | 176,802 | 183,118 | (6,316 | ) | (3.4) | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 66,016 | 64,400 | 1,616 | 2.5 | 453,796 | 473,595 | (19,799 | ) | (4.2) | ||||||||||||||||||
Income tax expense | 24,190 | 18,627 | 5,563 | 29.9 | 152,000 | 151,270 | 730 | 0.5 | |||||||||||||||||||
NET INCOME | 41,826 | 45,773 | (3,947 | ) | (8.6) | 301,796 | 322,325 | (20,529 | ) | (6.4) | |||||||||||||||||
Less: Net income attributable to noncontrolling interests | 2,591 | 2,324 | 267 | 11.5 | 9,867 | 9,066 | 801 | 8.8 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 39,235 | 43,449 | (4,214 | ) | (9.7) | 291,929 | 313,259 | (21,330 | ) | (6.8) | |||||||||||||||||
Earnings per common share, basic | $ | 0.28 | $ | 0.33 | $ | (0.05 | ) | (15.2) | $ | 2.11 | $ | 2.40 | $ | (0.29 | ) | (12.1) | |||||||||||
Average equivalent common shares outstanding | 141,713 | 131,467 | 10,246 | 7.8 | 137,958 | 130,015 | 7,943 | 6.1 | |||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.36 | $ | 0.35 | $ | 0.01 | 2.9 | $ | 1.44 | $ | 1.40 | $ | 0.04 | 2.9 | |||||||||||||
Effective income tax rate | 36.64 | % | 28.92 | % | 33.50 | % | 31.94 | % |
Contents | Page |
Supplemental Slides | |
Three Months Ended December 31, | ||||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 157,843 | $ | 164,522 | $ | (6,679 | ) | (4.1 | ) | |||||
Commercial | 161,640 | 165,082 | (3,442 | ) | (2.1 | ) | ||||||||
Industrial | 95,751 | 100,478 | (4,727 | ) | (4.7 | ) | ||||||||
Other retail | (11,654 | ) | (6,592 | ) | (5,062 | ) | (76.8 | ) | ||||||
Total Retail Revenues | 403,580 | 423,490 | (19,910 | ) | (4.7 | ) | ||||||||
Wholesale | 68,869 | 102,003 | (33,134 | ) | (32.5 | ) | ||||||||
Transmission | 60,765 | 64,527 | (3,762 | ) | (5.8 | ) | ||||||||
Other | 12,751 | 6,419 | 6,332 | 98.6 | ||||||||||
Total Revenues | 545,965 | 596,439 | (50,474 | ) | (8.5 | ) | ||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 101,561 | 166,077 | (64,516 | ) | (38.8 | ) | ||||||||
SPP network transmission costs | 57,392 | 55,713 | 1,679 | 3.0 | ||||||||||
Operating and maintenance | 82,026 | 89,347 | (7,321 | ) | (8.2 | ) | ||||||||
Depreciation and amortization | 82,062 | 73,172 | 8,890 | 12.1 | ||||||||||
Selling, general and administrative | 70,711 | 70,807 | (96 | ) | (0.1 | ) | ||||||||
Taxes other than income | 43,854 | 36,054 | 7,800 | 21.6 | ||||||||||
Total Operating Expenses | 437,606 | 491,170 | (53,564 | ) | (10.9 | ) | ||||||||
INCOME FROM OPERATIONS | 108,359 | 105,269 | 3,090 | 2.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 3,372 | 3,414 | (42 | ) | (1.2 | ) | ||||||||
Other income | 866 | 4,956 | (4,090 | ) | (82.5 | ) | ||||||||
Other expense | (3,899 | ) | (4,196 | ) | 297 | 7.1 | ||||||||
Total Other Income | 339 | 4,174 | (3,835 | ) | (91.9 | ) | ||||||||
Interest expense | 42,682 | 45,043 | (2,361 | ) | (5.2 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 66,016 | 64,400 | 1,616 | 2.5 | ||||||||||
Income tax expense | 24,190 | 18,627 | 5,563 | 29.9 | ||||||||||
NET INCOME | 41,826 | 45,773 | (3,947 | ) | (8.6 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 2,591 | 2,324 | 267 | 11.5 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 39,235 | $ | 43,449 | $ | (4,214 | ) | (9.7 | ) | |||||
Earnings per common share, basic | $ | 0.28 | $ | 0.33 | $ | (0.05 | ) | (15.2 | ) | |||||
Diluted earnings per common share | $ | 0.28 | $ | 0.32 | $ | (0.04 | ) | (12.5 | ) | |||||
Weighted average equivalent common shares outstanding – basic (in thousands) | 141,713 | 131,467 | 10,246 | 7.8 | ||||||||||
Weighted average equivalent common shares outstanding – diluted (in thousands) | 142,057 | 134,522 | 7,535 | 5.6 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.36 | $ | 0.35 | $ | 0.01 | 2.9 | |||||||
Effective income tax rate | 36.64 | % | 28.92 | % | ||||||||||
Twelve Months Ended December 31, | ||||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 768,618 | $ | 793,586 | $ | (24,968 | ) | (3.1 | ) | |||||
Commercial | 712,400 | 727,964 | (15,564 | ) | (2.1 | ) | ||||||||
Industrial | 400,687 | 414,997 | (14,310 | ) | (3.4 | ) | ||||||||
Other retail | (17,155 | ) | (24,180 | ) | 7,025 | 29.1 | ||||||||
Total Retail Revenues | 1,864,550 | 1,912,367 | (47,817 | ) | (2.5 | ) | ||||||||
Wholesale | 318,371 | 392,730 | (74,359 | ) | (18.9 | ) | ||||||||
Transmission | 241,835 | 256,838 | (15,003 | ) | (5.8 | ) | ||||||||
Other | 34,408 | 39,768 | (5,360 | ) | (13.5 | ) | ||||||||
Total Revenues | 2,459,164 | 2,601,703 | (142,539 | ) | (5.5 | ) | ||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 561,065 | 705,450 | (144,385 | ) | (20.5 | ) | ||||||||
SPP network transmission costs | 229,043 | 218,924 | 10,119 | 4.6 | ||||||||||
Operating and maintenance | 330,289 | 367,188 | (36,899 | ) | (10.0 | ) | ||||||||
Depreciation and amortization | 310,591 | 286,442 | 24,149 | 8.4 | ||||||||||
Selling, general and administrative | 250,278 | 250,439 | (161 | ) | (0.1 | ) | ||||||||
Taxes other than income | 156,901 | 140,302 | 16,599 | 11.8 | ||||||||||
Total Operating Expenses | 1,838,167 | 1,968,745 | (130,578 | ) | (6.6 | ) | ||||||||
INCOME FROM OPERATIONS | 620,997 | 632,958 | (11,961 | ) | (1.9 | ) | ||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 7,799 | 10,622 | (2,823 | ) | (26.6 | ) | ||||||||
Other income | 19,438 | 31,522 | (12,084 | ) | (38.3 | ) | ||||||||
Other expense | (17,636 | ) | (18,389 | ) | 753 | 4.1 | ||||||||
Total Other Income | 9,601 | 23,755 | (14,154 | ) | (59.6 | ) | ||||||||
Interest expense | 176,802 | 183,118 | (6,316 | ) | (3.4 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 453,796 | 473,595 | (19,799 | ) | (4.2 | ) | ||||||||
Income tax expense | 152,000 | 151,270 | 730 | 0.5 | ||||||||||
NET INCOME | 301,796 | 322,325 | (20,529 | ) | (6.4 | ) | ||||||||
Less: Net income attributable to noncontrolling interests | 9,867 | 9,066 | 801 | 8.8 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 291,929 | $ | 313,259 | $ | (21,330 | ) | (6.8 | ) | |||||
Earnings per common share, basic | $ | 2.11 | $ | 2.40 | $ | (0.29 | ) | (12.1 | ) | |||||
Diluted earnings per common share | $ | 2.09 | $ | 2.35 | $ | (0.26 | ) | (11.1 | ) | |||||
Weighted average equivalent common shares outstanding – basic (in thousands) | 137,958 | 130,015 | 7,943 | 6.1 | ||||||||||
Weighted average equivalent common shares outstanding – diluted (in thousands) | 139,278 | 132,825 | $ | 6,453 | 4.9 | |||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.44 | $ | 1.40 | $ | 0.04 | 2.9 | |||||||
Effective income tax rate | 33.50 | % | 31.94 | % | ||||||||||
December 31, 2015 | December 31, 2014 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,231 | $ | 4,556 | |||
Accounts receivable, net of allowance for doubtful accounts of $5,294 and $5,309, respectively | 258,286 | 267,327 | |||||
Fuel inventory and supplies | 301,294 | 247,406 | |||||
Prepaid expenses | 16,864 | 15,793 | |||||
Regulatory assets | 109,606 | 105,549 | |||||
Other | 27,860 | 28,772 | |||||
Total Current Assets | 717,141 | 669,403 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 8,524,902 | 8,162,908 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 268,239 | 278,573 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 751,312 | 754,229 | |||||
Nuclear decommissioning trust | 184,057 | 185,016 | |||||
Other | 260,015 | 238,777 | |||||
Total Other Assets | 1,195,384 | 1,178,022 | |||||
TOTAL ASSETS | $ | 10,705,666 | $ | 10,288,906 | |||
LIABILITIES AND EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Current maturities of long-term debt of variable interest entities | $ | 28,309 | $ | 27,933 | |||
Short-term debt | 250,300 | 257,600 | |||||
Accounts payable | 220,969 | 219,351 | |||||
Accrued dividends | 49,829 | 44,971 | |||||
Accrued taxes | 83,773 | 74,356 | |||||
Accrued interest | 71,426 | 79,707 | |||||
Regulatory liabilities | 25,697 | 55,142 | |||||
Other | 106,632 | 90,571 | |||||
Total Current Liabilities | 836,935 | 849,631 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,163,950 | 3,187,080 | |||||
Long-term debt of variable interest entities, net | 138,097 | 166,565 | |||||
Deferred income taxes | 1,591,430 | 1,445,851 | |||||
Unamortized investment tax credits | 209,763 | 211,040 | |||||
Regulatory liabilities | 267,114 | 288,343 | |||||
Accrued employee benefits | 462,304 | 532,622 | |||||
Asset retirement obligations | 275,285 | 230,668 | |||||
Other | 88,825 | 75,799 | |||||
Total Long-Term Liabilities | 6,196,768 | 6,137,968 | |||||
COMMITMENTS AND CONTINGENCIES (See Notes 13 and 15) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 141,353,426 shares and 131,687,454 shares, respective to each date | 706,767 | 658,437 | |||||
Paid-in capital | 2,004,124 | 1,781,120 | |||||
Retained earnings | 945,830 | 855,299 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,656,721 | 3,294,856 | |||||
Noncontrolling Interests | 15,242 | 6,451 | |||||
Total Equity | 3,671,963 | 3,301,307 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 10,705,666 | $ | 10,288,906 |
Twelve Months Ended December 31, | |||||||
2015 | 2014 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 301,796 | $ | 322,325 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 310,591 | 286,442 | |||||
Amortization of nuclear fuel | 26,974 | 26,051 | |||||
Amortization of deferred regulatory gain from sale leaseback | (5,495 | ) | (5,495 | ) | |||
Amortization of corporate-owned life insurance | 19,850 | 20,202 | |||||
Non-cash compensation | 8,345 | 7,280 | |||||
Net deferred income taxes and credits | 151,332 | 151,451 | |||||
Stock-based compensation excess tax benefits | (1,307 | ) | (875 | ) | |||
Allowance for equity funds used during construction | (2,075 | ) | (17,029 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | 9,042 | (17,291 | ) | ||||
Fuel inventory and supplies | (53,263 | ) | (8,773 | ) | |||
Prepaid expenses and other | (23,145 | ) | 36,717 | ||||
Accounts payable | 6,636 | 6,189 | |||||
Accrued taxes | 13,073 | 6,596 | |||||
Other current liabilities | (80,396 | ) | (31,624 | ) | |||
Changes in other assets | 2,199 | 6,378 | |||||
Changes in other liabilities | 30,386 | 35,811 | |||||
Cash Flows from Operating Activities | 714,543 | 824,355 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (700,228 | ) | (852,052 | ) | |||
Purchase of securities - trust | (37,557 | ) | (9,075 | ) | |||
Sale of securities - trust | 37,930 | 11,125 | |||||
Investment in corporate-owned life insurance | (14,845 | ) | (16,250 | ) | |||
Proceeds from investment in corporate-owned life insurance | 66,794 | 43,234 | |||||
Investment in affiliated company | (575 | ) | (8,000 | ) | |||
Other investing activities | (1,223 | ) | (7,730 | ) | |||
Cash Flows used in Investing Activities | (649,704 | ) | (838,748 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | (7,300 | ) | 122,406 | ||||
Proceeds from long-term debt | 543,881 | 417,943 | |||||
Retirements of long-term debt | (635,891 | ) | (427,500 | ) | |||
Retirements of long-term debt of variable interest entities | (27,933 | ) | (27,479 | ) | |||
Repayment of capital leases | (2,591 | ) | (3,340 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 59,431 | 59,766 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (64,593 | ) | (41,249 | ) | |||
Stock-based compensation excess tax benefits | 1,307 | 875 | |||||
Issuance of common stock | 257,998 | 87,669 | |||||
Distributions to shareholders of noncontrolling interests | (1,076 | ) | (1,030 | ) | |||
Cash dividends paid | (186,120 | ) | (171,507 | ) | |||
Other financing activities | (3,277 | ) | (2,092 | ) | |||
Cash Flows (used in) from Financing Activities | (66,164 | ) | 14,462 | ||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (1,325 | ) | 69 | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 4,556 | 4,487 | |||||
End of period | $ | 3,231 | $ | 4,556 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2014 earnings attributable to common stock | $ | 43,449 | $ | 0.33 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 12,363 | A | ||||||||||||
Operating and maintenance | 7,321 | B | ||||||||||||
Depreciation and amortization | (8,890 | ) | C | |||||||||||
Selling, general and administrative | 96 | |||||||||||||
Taxes other than income taxes | (7,800 | ) | D | |||||||||||
Other income (expense) | (3,835 | ) | E | |||||||||||
Interest expense | 2,361 | F | ||||||||||||
Income tax expense | (5,563 | ) | ||||||||||||
Net income attributable to noncontrolling interests | (267 | ) | ||||||||||||
Change in shares outstanding | (0.02 | ) | ||||||||||||
2015 earnings attributable to common stock | $ | 39,235 | $ | 0.28 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to: estimated annual transmission margin increase of $11.2M; annual ECRR revenue increase of $10.8M; and general rate case impact of $9.0M; partially offset by 3.5% decrease in retail MWh sales partly due to extremely mild winter weather; and refund obligation for transmission revenues -- ($2.5M) | |||||||||||||
B | Due primarily to: lower transmission and distribution expense -- $6.4M; lower costs at coal-fired plants primarily due to planned outages -- $2.7M | |||||||||||||
C | Due primarily to property additions | |||||||||||||
D | Due primarily to an increase in property taxes (offset through increased prices) -- ($8.0M) | |||||||||||||
E | Due primarily to a decrease in equity AFUDC -- ($3.6M) | |||||||||||||
F | Due primarily to a decrease in long-term interest expense -- $4.7M; partially offset by reduction in debt AFUDC -- ($2.1M) | |||||||||||||
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2014 earnings attributable to common stock | $ | 313,259 | $ | 2.40 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | (8,273 | ) | A | |||||||||||
Operating and maintenance | 36,899 | B | ||||||||||||
Depreciation and amortization | (24,149 | ) | C | |||||||||||
Selling, general and administrative | 161 | |||||||||||||
Taxes other than income | (16,599 | ) | D | |||||||||||
Other income (expense) | (14,154 | ) | E | |||||||||||
Interest expense | 6,316 | F | ||||||||||||
Income tax expense | (730 | ) | ||||||||||||
Net income attributable to noncontrolling interests | (801 | ) | ||||||||||||
Change in shares outstanding | (0.13 | ) | ||||||||||||
2015 earnings attributable to common stock | $ | 291,929 | $ | 2.11 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to: refund obligation for transmission revenues -- ($13.8M); lower energy marketing margins reflecting 2014 favorable market conditions -- ($11.2M); and 1.7% decrease in retail MWh sales partly due to milder winter weather and a few large industrial customers experienced reduced demand for their product; partially offset by estimated annual transmission margin increase of $11.2M, annual ECRR revenue increase of $10.8M, and general rate case impact of $9.0M | |||||||||||||
B | Due primarily to: lower transmission and distribution expense -- $14.8M; lower costs at coal-fired plants primarily due to planned outages -- $10.5M; and lower costs at Wolf Creek principally the result of scheduled outage in 2014 - $10.3M | |||||||||||||
C | Due primarily to property additions | |||||||||||||
D | Due primarily to an increase in property taxes (offset through increased prices) -- ($16.9M) | |||||||||||||
E | Due primarily to a decrease in equity AFUDC -- ($15.0M); partially offset by higher COLI -- $2.7M | |||||||||||||
F | Due primarily to a decrease in long-term interest expense -- $14.7M; partially offset by reduction in debt AFUDC -- ($8.5M) |
Supplemental Data | Three Months Ended December 31, | |||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 157,843 | $ | 164,522 | $ | (6,679 | ) | (4.1 | ) | |||||
Commercial | 161,640 | 165,082 | (3,442 | ) | (2.1 | ) | ||||||||
Industrial | 95,751 | 100,478 | (4,727 | ) | (4.7 | ) | ||||||||
Other retail | 3,675 | 3,561 | 114 | 3.2 | ||||||||||
Provision for rate refunds | (15,329 | ) | (10,153 | ) | (5,176 | ) | (51.0 | ) | ||||||
Total Retail Revenues | 403,580 | 423,490 | (19,910 | ) | (4.7 | ) | ||||||||
Tariff-based wholesale | 57,425 | 66,454 | (9,029 | ) | (13.6 | ) | ||||||||
Market-based wholesale | 11,444 | 35,549 | (24,105 | ) | (67.8 | ) | ||||||||
Transmission | 60,765 | 64,527 | (3,762 | ) | (5.8 | ) | ||||||||
Other | 12,751 | 6,419 | 6,332 | 98.6 | ||||||||||
Total Revenues | $ | 545,965 | $ | 596,439 | $ | (50,474 | ) | (8.5 | ) | |||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,257 | 1,352 | (95 | ) | (7.0 | ) | ||||||||
Commercial | 1,713 | 1,729 | (16 | ) | (0.9 | ) | ||||||||
Industrial | 1,307 | 1,348 | (41 | ) | (3.0 | ) | ||||||||
Other retail | 20 | 22 | (2 | ) | (9.1 | ) | ||||||||
Total Retail | 4,297 | 4,451 | (154 | ) | (3.5 | ) | ||||||||
Tariff-based wholesale | 913 | 1,212 | (299 | ) | (24.7 | ) | ||||||||
Market-based wholesale | 763 | 1,386 | (623 | ) | (44.9 | ) | ||||||||
Total wholesale | 1,676 | 2,598 | (922 | ) | (35.5 | ) | ||||||||
Total Electricity Sales | 5,973 | 7,049 | (1,076 | ) | (15.3 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 93.92 | $ | 95.14 | $ | (1.22 | ) | (1.3 | ) | |||||
Tariff-based wholesale | $ | 62.90 | $ | 54.83 | $ | 8.07 | 14.7 | |||||||
Market-based wholesale | $ | 15.00 | $ | 25.65 | $ | (10.65 | ) | (41.5 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 80,475 | $ | 112,497 | $ | (32,022 | ) | (28.5 | ) | |||||
Purchased power | 40,232 | 44,590 | (4,358 | ) | (9.8 | ) | ||||||||
Subtotal | 120,707 | 157,087 | (36,380 | ) | (23.2 | ) | ||||||||
RECA recovery and other | (19,146 | ) | 8,990 | (28,136 | ) | (313.0 | ) | |||||||
Total fuel and purchased power expense | $ | 101,561 | $ | 166,077 | $ | (64,516 | ) | (38.8 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 181 | 298 | (117 | ) | (39.3 | ) | ||||||||
Coal | 3,139 | 4,326 | (1,187 | ) | (27.4 | ) | ||||||||
Nuclear | 1,267 | 1,253 | 14 | 1.1 | ||||||||||
Wind | 121 | 111 | 10 | 9.0 | ||||||||||
Subtotal electricity generated | 4,708 | 5,988 | (1,280 | ) | (21.4 | ) | ||||||||
Purchased | 1,585 | 1,324 | 261 | 19.7 | ||||||||||
Total Electricity Supply | 6,293 | 7,312 | (1,019 | ) | (13.9 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 17.09 | $ | 18.79 | $ | (1.70 | ) | (9.0 | ) | |||||
Average cost of purchased power | $ | 25.38 | $ | 33.68 | $ | (8.30 | ) | (24.6 | ) | |||||
Average cost of fuel and purchased power | $ | 19.18 | $ | 21.48 | $ | (2.30 | ) | (10.7 | ) | |||||
Degree Days | 2014/ | |||||||||||||
2015 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 57 | 52 | 5 | 9.6 | ||||||||||
Actual compared to 20 year average | 57 | 39 | 18 | 46.2 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 1,372 | 1,793 | (421 | ) | (23.5 | ) | ||||||||
Actual compared to 20 year average | 1,372 | 1,809 | (437 | ) | (24.2 | ) | ||||||||
Supplemental Data | Twelve Months Ended December 31, | |||||||||||||
2015 | 2014 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 768,618 | $ | 793,586 | $ | (24,968 | ) | (3.1 | ) | |||||
Commercial | 712,400 | 727,964 | (15,564 | ) | (2.1 | ) | ||||||||
Industrial | 400,687 | 414,997 | (14,310 | ) | (3.4 | ) | ||||||||
Other retail | 14,113 | 14,076 | 37 | 0.3 | ||||||||||
Provision for rate refunds | (31,268 | ) | (38,256 | ) | 6,988 | 18.3 | ||||||||
Total Retail Revenues | 1,864,550 | 1,912,367 | (47,817 | ) | (2.5 | ) | ||||||||
Tariff-based wholesale | 244,949 | 270,868 | (25,919 | ) | (9.6 | ) | ||||||||
Market-based wholesale | 73,422 | 121,862 | (48,440 | ) | (39.7 | ) | ||||||||
Transmission | 241,835 | 256,838 | (15,003 | ) | (5.8 | ) | ||||||||
Other | 34,408 | 39,768 | (5,360 | ) | (13.5 | ) | ||||||||
Total Revenues | $ | 2,459,164 | $ | 2,601,703 | $ | (142,539 | ) | (5.5 | ) | |||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 6,364 | 6,580 | (216 | ) | (3.3 | ) | ||||||||
Commercial | 7,500 | 7,521 | (21 | ) | (0.3 | ) | ||||||||
Industrial | 5,502 | 5,601 | (99 | ) | (1.8 | ) | ||||||||
Other retail | 84 | 86 | (2 | ) | (2.3 | ) | ||||||||
Total Retail | 19,450 | 19,788 | (338 | ) | (1.7 | ) | ||||||||
Tariff-based wholesale | 4,631 | 5,204 | (573 | ) | (11.0 | ) | ||||||||
Market-based wholesale | 3,861 | 4,340 | (479 | ) | (11.0 | ) | ||||||||
Total wholesale | 8,492 | 9,544 | (1,052 | ) | (11.0 | ) | ||||||||
Total Electricity Sales | 27,942 | 29,332 | (1,390 | ) | (4.7 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 95.86 | $ | 96.64 | $ | (0.78 | ) | (0.8 | ) | |||||
Tariff-based wholesale | $ | 52.89 | $ | 52.05 | $ | 0.84 | 1.6 | |||||||
Market-based wholesale | $ | 19.02 | $ | 28.08 | $ | (9.06 | ) | (32.3 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 427,164 | $ | 510,892 | $ | (83,728 | ) | (16.4 | ) | |||||
Purchased power | 156,234 | 190,483 | (34,249 | ) | (18.0 | ) | ||||||||
Subtotal | 583,398 | 701,375 | (117,977 | ) | (16.8 | ) | ||||||||
RECA recovery and other | (22,333 | ) | 4,075 | (26,408 | ) | (648.0 | ) | |||||||
Total fuel and purchased power expense | $ | 561,065 | $ | 705,450 | $ | (144,385 | ) | (20.5 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,302 | 1,380 | (78 | ) | (5.7 | ) | ||||||||
Coal | 17,352 | 19,495 | (2,143 | ) | (11.0 | ) | ||||||||
Nuclear | 4,056 | 4,022 | 34 | 0.8 | ||||||||||
Wind | 422 | 426 | (4 | ) | (0.9 | ) | ||||||||
Subtotal electricity generated | 23,132 | 25,323 | (2,191 | ) | (8.7 | ) | ||||||||
Purchased | 5,727 | 5,112 | 615 | 12.0 | ||||||||||
Total Electricity Supply | 28,859 | 30,435 | (1,576 | ) | (5.2 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.47 | $ | 20.18 | $ | (1.71 | ) | (8.5 | ) | |||||
Average cost of purchased power | $ | 27.28 | $ | 37.26 | $ | (9.98 | ) | (26.8 | ) | |||||
Average cost of fuel and purchased power | $ | 20.22 | $ | 23.05 | $ | (2.83 | ) | (12.3 | ) | |||||
Degree Days | 2014/ | |||||||||||||
2015 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,800 | 1,689 | 111 | 6.6 | ||||||||||
Actual compared to 20 year average | 1,800 | 1,622 | 178 | 11.0 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 4,079 | 5,025 | (946 | ) | (18.8 | ) | ||||||||
Actual compared to 20 year average | 4,079 | 4,667 | (588 | ) | (12.6 | ) | ||||||||
Capitalization | ||||||||||||||
December 31, 2015 | December 31, 2014 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | — | $ | — | ||||||||||
Current maturities of long-term debt of VIEs | 28,309 | 27,933 | ||||||||||||
Long-term debt, net | 3,163,950 | 3,187,080 | ||||||||||||
Long-term debt of variable interest entities, net | 138,097 | 166,565 | ||||||||||||
Total debt | 3,330,356 | 47.6 | % | 3,381,578 | 50.6 | % | ||||||||
Common equity | 3,656,721 | 52.2 | % | 3,294,856 | 49.3 | % | ||||||||
Noncontrolling interests | 15,242 | 0.2 | % | 6,451 | 0.1 | % | ||||||||
Total capitalization | $ | 7,002,319 | 100.0 | % | $ | 6,682,885 | 100.0 | % | ||||||
GAAP Book value per share | $ | 25.87 | $ | 25.02 | ||||||||||
Period end shares outstanding (in thousands) | 141,353 | 131,687 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | December 31, 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 | |||||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
3.250% Series due December 2025 | 95709TAL4 | 250,000 | — | |||||||||||
5.95% Series due January 2035 | 95709TAC4 | — | 125,000 | |||||||||||
5.875% Series due July 2036 | 95709TAE0 | — | 150,000 | |||||||||||
4.125% Series due December 2042 | 95709TAH3 | 550,000 | 550,000 | |||||||||||
4.10% Series due March 2043 | 95709TAJ9 | 430,000 | 430,000 | |||||||||||
4.625% Series due August 2043 | 95709TAK6 | 250,000 | 250,000 | |||||||||||
4.250% Series due December 2045 | 95709TAM2 | 300,000 | — | |||||||||||
2,155,000 | 2,180,000 | |||||||||||||
Pollution control bond series: | ||||||||||||||
Variable series due April 2032 (St Marys) | 792609AF6 | 45,000 | 45,000 | |||||||||||
Variable series due April 2032 (Wamego) | 933623BN9 | 30,500 | 30,500 | |||||||||||
75,500 | 75,500 | |||||||||||||
Total Westar Energy | 2,230,500 | 2,255,500 | ||||||||||||
KGE | ||||||||||||||
First mortgage bond series: | ||||||||||||||
6.70%Series due June 2019 | U24448AB5 | 300,000 | 300,000 | |||||||||||
6.15% Series due May 2023 | 485260B@1 | 50,000 | 50,000 | |||||||||||
6.53% Series due December 2037 | 485260BJ1 | 175,000 | 175,000 | |||||||||||
6.64%Series due May 2038 | 485260B#9 | 100,000 | 100,000 | |||||||||||
4.30% Series due July 2044 | 485260BM4 | 250,000 | 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 2013 | 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 | 3,226,940 | ||||||||||||
Unamortized debt discount | (10,374 | ) | (11,401 | ) | ||||||||||
Unamortized debt issuance expense | (27,616 | ) | (28,459 | ) | ||||||||||
Long-term debt due within one year | — | — | ||||||||||||
Total long-term debt, net | $ | 3,163,950 | $ | 3,187,080 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 545,965 | $ | 596,439 | $ | (50,474 | ) | $ | 2,459,164 | $ | 2,601,703 | $ | (142,539 | ) | |||||||||
Less: Fuel and purchased power expense | 101,561 | 166,077 | (64,516 | ) | 561,065 | 705,450 | (144,385 | ) | |||||||||||||||
SPP network transmission costs | 57,392 | 55,713 | 1,679 | 229,043 | 218,924 | 10,119 | |||||||||||||||||
Gross Margin | $ | 387,012 | $ | 374,649 | $ | 12,363 | $ | 1,669,056 | $ | 1,677,329 | $ | (8,273 | ) | ||||||||||
Gross margin | $ | 387,012 | $ | 374,649 | $ | 12,363 | $ | 1,669,056 | $ | 1,677,329 | $ | (8,273 | ) | ||||||||||
Less: Operating and maintenance expense | 82,026 | 89,347 | (7,321 | ) | 330,289 | 367,188 | (36,899 | ) | |||||||||||||||
Depreciation and amortization expense | 82,062 | 73,172 | 8,890 | 310,591 | 286,442 | 24,149 | |||||||||||||||||
Selling, general and administrative expense | 70,711 | 70,807 | (96 | ) | 250,278 | 250,439 | (161 | ) | |||||||||||||||
Taxes other than income tax | 43,854 | 36,054 | 7,800 | 156,901 | 140,302 | 16,599 | |||||||||||||||||
Income from operations | $ | 108,359 | $ | 105,269 | $ | 3,090 | $ | 620,997 | $ | 632,958 | $ | (11,961 | ) | ||||||||||
• | Retail MWh sales up ≈50 bp |
• | Normal weather |
• | Modest price adjustments |
◦ | $78 million annual general rate increase effective October 28, 2015 |
◦ | ≈$22 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) |
• | Combined O&M and SG&A expenses will be flat |
◦ | ≈6% increase top line operating expense excluding fuel and depreciation |
• | COLI proceeds ≈$16 million |
• | Equity AFUDC increase ≈$10 million |
• | Depreciation increase ≈$31 million |
• | Effective tax rate 35-37% |
• | Interest expense decrease ≈$5 million |
• | Financing: |
◦ | No sale of additional equity |
▪ | Yearend average annual shares outstanding 142 million |
◦ | Debt issuance included in interest expense guidance |