KANSAS | 1-3523 | 48-0290150 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) | ||
818 South Kansas Avenue, Topeka, Kansas | 66612 | |||
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code | (785) 575-6300 |
Exhibit 99.1 | Press Release dated November 1, 2016 |
Exhibit 99.2 | 2016 Third Quarter Earnings Package |
Exhibit 99.3 | Investor Update dated November 1, 2016 |
WESTAR ENERGY, INC. | ||||||
Date: | November 1, 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 November 1, 2016 | |
Exhibit 99.2 | 2016 Third Quarter Earnings Package | |
Exhibit 99.3 | Investor Update dated November 1, 2016 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
2016 | 2015 | Change | % Change | 2016 | 2015 | Change | % Change | ||||||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||||
Residential | $ | 282,272 | $ | 255,804 | $ | 26,468 | 10.3 | $ | 664,400 | $ | 610,775 | $ | 53,625 | 8.8 | |||||||||||||||
Commercial | 218,377 | 213,461 | 4,916 | 2.3 | 572,247 | 550,761 | 21,486 | 3.9 | |||||||||||||||||||||
Industrial | 106,021 | 105,307 | 714 | 0.7 | 314,723 | 304,937 | 9,786 | 3.2 | |||||||||||||||||||||
Other retail | 7,883 | 1,620 | 6,263 | 386.6 | (23,002 | ) | (5,503 | ) | (17,499 | ) | (318.0 | ) | |||||||||||||||||
Total Retail Revenues | 614,553 | 576,192 | 38,361 | 6.7 | 1,528,368 | 1,460,970 | 67,398 | 4.6 | |||||||||||||||||||||
Wholesale | 86,421 | 87,918 | (1,497 | ) | (1.7 | ) | 220,520 | 249,502 | (28,982 | ) | (11.6 | ) | |||||||||||||||||
Transmission | 58,462 | 61,190 | (2,728 | ) | (4.5 | ) | 188,996 | 181,070 | 7,926 | 4.4 | |||||||||||||||||||
Other | 5,218 | 7,529 | (2,311 | ) | (30.7 | ) | 17,668 | 21,657 | (3,989 | ) | (18.4 | ) | |||||||||||||||||
Total Revenues | 764,654 | 732,829 | 31,825 | 4.3 | 1,955,552 | 1,913,199 | 42,353 | 2.2 | |||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||
Fuel and purchased power | 155,673 | 163,943 | (8,270 | ) | (5.0 | ) | 374,361 | 459,504 | (85,143 | ) | (18.5 | ) | |||||||||||||||||
SPP network transmission costs | 57,939 | 57,487 | 452 | 0.8 | 173,925 | 171,651 | 2,274 | 1.3 | |||||||||||||||||||||
Operating and maintenance | 86,758 | 80,444 | 6,314 | 7.8 | 250,135 | 248,263 | 1,872 | 0.8 | |||||||||||||||||||||
Depreciation and amortization | 84,972 | 77,184 | 7,788 | 10.1 | 252,838 | 228,529 | 24,309 | 10.6 | |||||||||||||||||||||
Selling, general and administrative | 60,582 | 60,485 | 97 | 0.2 | 192,762 | 179,567 | 13,195 | 7.3 | |||||||||||||||||||||
Taxes other than income tax | 48,154 | 37,682 | 10,472 | 27.8 | 145,529 | 113,047 | 32,482 | 28.7 | |||||||||||||||||||||
Total Operating Expenses | 494,078 | 477,225 | 16,853 | 3.5 | 1,389,550 | 1,400,561 | (11,011 | ) | (0.8 | ) | |||||||||||||||||||
INCOME FROM OPERATIONS | 270,576 | 255,604 | 14,972 | 5.9 | 566,002 | 512,638 | 53,364 | 10.4 | |||||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||
Investment earnings | 2,619 | 314 | 2,305 | 734.1 | 6,916 | 4,427 | 2,489 | 56.2 | |||||||||||||||||||||
Other income | 13,353 | 637 | 12,716 | nm | 26,212 | 18,572 | 7,640 | 41.1 | |||||||||||||||||||||
Other expense | (5,887 | ) | (5,392 | ) | (495 | ) | (9.2 | ) | (14,338 | ) | (13,737 | ) | (601 | ) | (4.4 | ) | |||||||||||||
Total Other Income (Expense) | 10,085 | (4,441 | ) | 14,526 | 327.1 | 18,790 | 9,262 | 9,528 | 102.9 | ||||||||||||||||||||
Interest expense | 40,897 | 44,306 | (3,409 | ) | (7.7 | ) | 121,011 | 134,120 | (13,109 | ) | (9.8 | ) | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 239,764 | 206,857 | 32,907 | 15.9 | 463,781 | 387,780 | 76,001 | 19.6 | |||||||||||||||||||||
Income tax expense | 81,211 | 66,293 | 14,918 | 22.5 | 160,376 | 127,810 | 32,566 | 25.5 | |||||||||||||||||||||
NET INCOME | 158,553 | 140,564 | 17,989 | 12.8 | 303,405 | 259,970 | 43,435 | 16.7 | |||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 3,833 | 2,561 | 1,272 | 49.7 | 10,760 | 7,277 | 3,483 | 47.9 | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 154,720 | $ | 138,003 | $ | 16,717 | 12.1 | $ | 292,645 | $ | 252,693 | $ | 39,952 | 15.8 | |||||||||||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | |||||||||||||||||||||||||||||
Basic earnings per common share | $ | 1.09 | $ | 0.97 | $ | 0.12 | 12.4 | $ | 2.06 | $ | 1.84 | $ | 0.22 | 12.0 | |||||||||||||||
Diluted earnings per common share | $ | 1.08 | $ | 0.97 | $ | 0.11 | 11.3 | $ | 2.05 | $ | 1.82 | $ | 0.23 | 12.6 | |||||||||||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | |||||||||||||||||||||||||||||
Basic | 142,091 | 141,623 | 468 | 0.3 | 142,039 | 136,686 | 5,353 | 3.9 | |||||||||||||||||||||
Diluted | 142,578 | 141,838 | 740 | 0.5 | 142,413 | 138,182 | 4,231 | 3.1 | |||||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | $ | 1.14 | $ | 1.08 | $ | 0.06 | 5.6 | |||||||||||||||
Effective income tax rate | 34 | % | 32 | % | 35 | % | 33 | % | |||||||||||||||||||||
nm - not meaningful |
Three Months Ended September 30, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 282,272 | $ | 255,804 | $ | 26,468 | 10.3 | |||||||
Commercial | 218,377 | 213,461 | 4,916 | 2.3 | ||||||||||
Industrial | 106,021 | 105,307 | 714 | 0.7 | ||||||||||
Other retail | 7,883 | 1,620 | 6,263 | 386.6 | ||||||||||
Total Retail Revenues | 614,553 | 576,192 | 38,361 | 6.7 | ||||||||||
Wholesale | 86,421 | 87,918 | (1,497 | ) | (1.7 | ) | ||||||||
Transmission | 58,462 | 61,190 | (2,728 | ) | (4.5 | ) | ||||||||
Other | 5,218 | 7,529 | (2,311 | ) | (30.7 | ) | ||||||||
Total Revenues | 764,654 | 732,829 | 31,825 | 4.3 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 155,673 | 163,943 | (8,270 | ) | (5.0 | ) | ||||||||
SPP network transmission costs | 57,939 | 57,487 | 452 | 0.8 | ||||||||||
Operating and maintenance | 86,758 | 80,444 | 6,314 | 7.8 | ||||||||||
Depreciation and amortization | 84,972 | 77,184 | 7,788 | 10.1 | ||||||||||
Selling, general and administrative | 60,582 | 60,485 | 97 | 0.2 | ||||||||||
Taxes other than income tax | 48,154 | 37,682 | 10,472 | 27.8 | ||||||||||
Total Operating Expenses | 494,078 | 477,225 | 16,853 | 3.5 | ||||||||||
INCOME FROM OPERATIONS | 270,576 | 255,604 | 14,972 | 5.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,619 | 314 | 2,305 | 734.1 | ||||||||||
Other income | 13,353 | 637 | 12,716 | nm | ||||||||||
Other expense | (5,887 | ) | (5,392 | ) | (495 | ) | (9.2 | ) | ||||||
Total Other Income (Expense) | 10,085 | (4,441 | ) | 14,526 | 327.1 | |||||||||
Interest expense | 40,897 | 44,306 | (3,409 | ) | (7.7 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 239,764 | 206,857 | 32,907 | 15.9 | ||||||||||
Income tax expense | 81,211 | 66,293 | 14,918 | 22.5 | ||||||||||
NET INCOME | 158,553 | 140,564 | 17,989 | 12.8 | ||||||||||
Less: Net income attributable to noncontrolling interests | 3,833 | 2,561 | 1,272 | 49.7 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 154,720 | $ | 138,003 | $ | 16,717 | 12.1 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 1.09 | $ | 0.97 | $ | 0.12 | 12.4 | |||||||
Diluted earnings per common share | $ | 1.08 | $ | 0.97 | $ | 0.11 | 11.3 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,091 | 141,623 | 468 | 0.3 | ||||||||||
Diluted | 142,578 | 141,838 | 740 | 0.5 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | |||||||
Effective income tax rate | 34 | % | 32 | % | ||||||||||
nm - not meaningful |
Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 664,400 | $ | 610,775 | $ | 53,625 | 8.8 | |||||||
Commercial | 572,247 | 550,761 | 21,486 | 3.9 | ||||||||||
Industrial | 314,723 | 304,937 | 9,786 | 3.2 | ||||||||||
Other retail | (23,002 | ) | (5,503 | ) | (17,499 | ) | (318.0 | ) | ||||||
Total Retail Revenues | 1,528,368 | 1,460,970 | 67,398 | 4.6 | ||||||||||
Wholesale | 220,520 | 249,502 | (28,982 | ) | (11.6 | ) | ||||||||
Transmission | 188,996 | 181,070 | 7,926 | 4.4 | ||||||||||
Other | 17,668 | 21,657 | (3,989 | ) | (18.4 | ) | ||||||||
Total Revenues | 1,955,552 | 1,913,199 | 42,353 | 2.2 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 374,361 | 459,504 | (85,143 | ) | (18.5 | ) | ||||||||
SPP network transmission costs | 173,925 | 171,651 | 2,274 | 1.3 | ||||||||||
Operating and maintenance | 250,135 | 248,263 | 1,872 | 0.8 | ||||||||||
Depreciation and amortization | 252,838 | 228,529 | 24,309 | 10.6 | ||||||||||
Selling, general and administrative | 192,762 | 179,567 | 13,195 | 7.3 | ||||||||||
Taxes other than income tax | 145,529 | 113,047 | 32,482 | 28.7 | ||||||||||
Total Operating Expenses | 1,389,550 | 1,400,561 | (11,011 | ) | (0.8 | ) | ||||||||
INCOME FROM OPERATIONS | 566,002 | 512,638 | 53,364 | 10.4 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 6,916 | 4,427 | 2,489 | 56.2 | ||||||||||
Other income | 26,212 | 18,572 | 7,640 | 41.1 | ||||||||||
Other expense | (14,338 | ) | (13,737 | ) | (601 | ) | (4.4 | ) | ||||||
Total Other Income (Expense) | 18,790 | 9,262 | 9,528 | 102.9 | ||||||||||
Interest expense | 121,011 | 134,120 | (13,109 | ) | (9.8 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 463,781 | 387,780 | 76,001 | 19.6 | ||||||||||
Income tax expense | 160,376 | 127,810 | 32,566 | 25.5 | ||||||||||
NET INCOME | 303,405 | 259,970 | 43,435 | 16.7 | ||||||||||
Less: Net income attributable to noncontrolling interests | 10,760 | 7,277 | 3,483 | 47.9 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 292,645 | $ | 252,693 | $ | 39,952 | 15.8 | |||||||
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2): | ||||||||||||||
Basic earnings per common share | $ | 2.06 | $ | 1.84 | $ | 0.22 | 12.0 | |||||||
Diluted earnings per common share | $ | 2.05 | $ | 1.82 | $ | 0.23 | 12.6 | |||||||
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands): | ||||||||||||||
Basic | 142,039 | 136,686 | 5,353 | 3.9 | ||||||||||
Diluted | 142,413 | 138,182 | 4,231 | 3.1 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.14 | $ | 1.08 | $ | 0.06 | 5.6 | |||||||
Effective income tax rate | 35 | % | 33 | % | ||||||||||
September 30, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,937 | $ | 3,231 | |||
Accounts receivable, net of allowance for doubtful accounts of $4,175 and $5,294, respectively | 322,386 | 258,286 | |||||
Fuel inventory and supplies | 290,080 | 301,294 | |||||
Prepaid expenses | 15,625 | 16,864 | |||||
Regulatory assets | 91,999 | 109,606 | |||||
Other | 38,276 | 27,860 | |||||
Total Current Assets | 762,303 | 717,141 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 9,038,197 | 8,524,902 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 260,488 | 268,239 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 731,859 | 751,312 | |||||
Nuclear decommissioning trust | 198,796 | 184,057 | |||||
Other | 252,775 | 260,015 | |||||
Total Other Assets | 1,183,430 | 1,195,384 | |||||
TOTAL ASSETS | $ | 11,244,418 | $ | 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 | 182,900 | 250,300 | |||||
Accounts payable | 228,046 | 220,969 | |||||
Accrued dividends | 52,822 | 49,829 | |||||
Accrued taxes | 119,938 | 83,773 | |||||
Accrued interest | 61,833 | 71,426 | |||||
Regulatory liabilities | 22,547 | 25,697 | |||||
Other | 97,100 | 106,632 | |||||
Total Current Liabilities | 917,028 | 836,935 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,388,221 | 3,163,950 | |||||
Long-term debt of variable interest entities, net | 111,218 | 138,097 | |||||
Deferred income taxes | 1,737,359 | 1,591,430 | |||||
Unamortized investment tax credits | 207,595 | 209,763 | |||||
Regulatory liabilities | 243,754 | 267,114 | |||||
Accrued employee benefits | 445,442 | 462,304 | |||||
Asset retirement obligations | 283,941 | 275,285 | |||||
Other | 85,442 | 88,825 | |||||
Total Long-Term Liabilities | 6,502,972 | 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 141,743,883 shares and 141,353,426 shares, respective to each date | 708,719 | 706,767 | |||||
Paid-in capital | 2,013,449 | 2,004,124 | |||||
Retained earnings | 1,078,799 | 945,830 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,800,967 | 3,656,721 | |||||
Noncontrolling Interests | 23,451 | 15,242 | |||||
Total Equity | 3,824,418 | 3,671,963 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 11,244,418 | $ | 10,705,666 |
Nine Months Ended September 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 303,405 | $ | 259,970 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 252,838 | 228,529 | |||||
Amortization of nuclear fuel | 22,518 | 18,528 | |||||
Amortization of deferred regulatory gain from sale leaseback | (4,121 | ) | (4,121 | ) | |||
Amortization of corporate-owned life insurance | 13,779 | 15,309 | |||||
Non-cash compensation | 7,025 | 6,280 | |||||
Net deferred income taxes and credits | 160,429 | 126,602 | |||||
Allowance for equity funds used during construction | (7,894 | ) | (2,034 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (64,100 | ) | (21,437 | ) | |||
Fuel inventory and supplies | 11,680 | (28,814 | ) | ||||
Prepaid expenses and other | (385 | ) | (22,742 | ) | |||
Accounts payable | 9,736 | (4,979 | ) | ||||
Accrued taxes | 40,711 | 51,867 | |||||
Other current liabilities | (61,879 | ) | (66,000 | ) | |||
Changes in other assets | (4,377 | ) | 1,394 | ||||
Changes in other liabilities | 13,208 | 26,512 | |||||
Cash Flows from Operating Activities | 692,573 | 584,864 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (821,936 | ) | (486,515 | ) | |||
Purchase of securities - trusts | (43,252 | ) | (20,752 | ) | |||
Sale of securities - trusts | 44,326 | 20,957 | |||||
Investment in corporate-owned life insurance | (14,648 | ) | (14,845 | ) | |||
Proceeds from investment in corporate-owned life insurance | 24,242 | 65,962 | |||||
Investment in affiliated company | (655 | ) | — | ||||
Other investing activities | (3,095 | ) | (781 | ) | |||
Cash Flows used in Investing Activities | (815,018 | ) | (435,974 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | (67,402 | ) | 46,000 | ||||
Proceeds from long-term debt | 396,472 | — | |||||
Proceeds from long-term debt of variable interest entities | 162,048 | — | |||||
Retirements of long-term debt | (50,000 | ) | (275,000 | ) | |||
Retirements of long-term debt of variable interest entities | (190,357 | ) | (27,933 | ) | |||
Repayment of capital leases | (2,327 | ) | (1,759 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 55,952 | 57,726 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (22,921 | ) | (63,894 | ) | |||
Issuance of common stock | 2,003 | 257,169 | |||||
Distributions to shareholders of noncontrolling interests | (2,551 | ) | (1,076 | ) | |||
Cash dividends paid | (152,787 | ) | (137,616 | ) | |||
Other financing activities | (4,979 | ) | (3,234 | ) | |||
Cash Flows from (used in) Financing Activities | 123,151 | (149,617 | ) | ||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | 706 | (727 | ) | ||||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,231 | 4,556 | |||||
End of period | $ | 3,937 | $ | 3,829 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
September 30, 2015 basic earnings attributable to common stock | $ | 138,003 | $ | 0.97 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 39,643 | A | ||||||||||||
Operating and maintenance | (6,314 | ) | B | |||||||||||
Depreciation and amortization | (7,788 | ) | C | |||||||||||
Selling, general and administrative | (97 | ) | ||||||||||||
Taxes other than income tax | (10,472 | ) | D | |||||||||||
Other income (expense) | 14,526 | E | ||||||||||||
Interest expense | 3,409 | F | ||||||||||||
Income tax expense | (14,918 | ) | G | |||||||||||
Net income attributable to noncontrolling interests | (1,272 | ) | ||||||||||||
Change in shares outstanding | — | |||||||||||||
September 30, 2016 basic earnings attributable to common stock | $ | 154,720 | $ | 1.09 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to: general rate case increase of $78.0M (annual); and estimated annual transmission margin increase of $19.1M, which includes an SPP assessment of $(7.0M) | |||||||||||||
B | Due primarily to: higher distribution operating and maintenance expense partially due to improving long-term reliability in 2016 -- ($3.9M); higher operating and maintenance costs at coal fired plants due primarily to scheduled outages -- ($2.4M); partially offset by decrease in operating and maintenance expenses resulting from power plant retirements in late 2015 -- $4.2M | |||||||||||||
C | Due principally to property additions | |||||||||||||
D | Due primarily to higher property tax expense that is largely offset by increased prices -- ($10.6M) | |||||||||||||
E | Due primarily to: higher COLI benefit -- $10.4M; and an increase in equity AFUDC -- $2.7M | |||||||||||||
F | Due primarily to: increase in debt AFUDC -- $2.1M; and decrease in interest expense of long-term debt of VIEs due to refinancing -- $1.5M | |||||||||||||
G | Due primarily to higher income before income taxes |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
September 30, 2015 basic earnings attributable to common stock | $ | 252,693 | $ | 1.84 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 125,222 | A | ||||||||||||
Operating and maintenance | (1,872 | ) | ||||||||||||
Depreciation and amortization | (24,309 | ) | B | |||||||||||
Selling, general and administrative | (13,195 | ) | C | |||||||||||
Taxes other than income tax | (32,482 | ) | D | |||||||||||
Other income (expense) | 9,528 | E | ||||||||||||
Interest expense | 13,109 | F | ||||||||||||
Income tax expense | (32,566 | ) | G | |||||||||||
Net income attributable to noncontrolling interests | (3,483 | ) | ||||||||||||
Change in shares outstanding | (0.07 | ) | ||||||||||||
September 30, 2016 basic earnings attributable to common stock | $ | 292,645 | $ | 2.06 | ||||||||||
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 $19.1M which includes an SPP assessment of $(7.0M) | |||||||||||||
B | Due principally to property additions | |||||||||||||
C | Due primarily to: merger-related expenses -- ($9.8M); increase in outside services related principally to technology services -- ($4.2M); partially offset by decrease in employee benefit costs -- $4.5M | |||||||||||||
D | Due primarily to higher property tax expense that is largely offset by increased prices -- ($33.4M) | |||||||||||||
E | Due primarily to: an increase in equity AFUDC -- $5.9M; and higher COLI benefit -- $3.1M | |||||||||||||
F | Due primarily to: decrease in interest expense of long-term debt due to refinancing -- $6.5M; decrease in interest expense of long-term debt of VIEs due to refinancing -- $4.1M; and increase in debt AFUDC -- $3.8M | |||||||||||||
G | Due primarily to higher income before income taxes | |||||||||||||
Supplemental Data | Three Months Ended September 30, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 282,272 | $ | 255,804 | $ | 26,468 | 10.3 | |||||||
Commercial | 218,377 | 213,461 | 4,916 | 2.3 | ||||||||||
Industrial | 106,021 | 105,307 | 714 | 0.7 | ||||||||||
Other retail | 3,908 | 3,430 | 478 | 13.9 | ||||||||||
Provision for rate refunds | 3,975 | (1,810 | ) | 5,785 | 319.6 | |||||||||
Total Retail Revenues | 614,553 | 576,192 | 38,361 | 6.7 | ||||||||||
Tariff-based wholesale | 70,923 | 70,501 | 422 | 0.6 | ||||||||||
Market-based wholesale | 15,498 | 17,417 | (1,919 | ) | (11.0 | ) | ||||||||
Transmission | 58,462 | 61,190 | (2,728 | ) | (4.5 | ) | ||||||||
Other | 5,218 | 7,529 | (2,311 | ) | (30.7 | ) | ||||||||
Total Revenues | $ | 764,654 | $ | 732,829 | $ | 31,825 | 4.3 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 2,209 | 2,168 | 41 | 1.9 | ||||||||||
Commercial | 2,230 | 2,221 | 9 | 0.4 | ||||||||||
Industrial | 1,444 | 1,463 | (19 | ) | (1.3 | ) | ||||||||
Other retail | 19 | 21 | (2 | ) | (9.5 | ) | ||||||||
Total Retail | 5,902 | 5,873 | 29 | 0.5 | ||||||||||
Tariff-based wholesale | 1,380 | 1,337 | 43 | 3.2 | ||||||||||
Market-based wholesale | 1,009 | 863 | 146 | 16.9 | ||||||||||
Total wholesale | 2,389 | 2,200 | 189 | 8.6 | ||||||||||
Total Electricity Sales | 8,291 | 8,073 | 218 | 2.7 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 104.13 | $ | 98.11 | $ | 6.02 | 6.1 | |||||||
Tariff-based wholesale | $ | 51.39 | $ | 52.73 | $ | (1.34 | ) | (2.5 | ) | |||||
Market-based wholesale | $ | 15.36 | $ | 20.18 | $ | (4.82 | ) | (23.9 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 131,390 | $ | 132,272 | $ | (882 | ) | (0.7 | ) | |||||
Purchased power | 43,676 | 36,960 | 6,716 | 18.2 | ||||||||||
Subtotal | 175,066 | 169,232 | 5,834 | 3.4 | ||||||||||
RECA recovery and other | (19,393 | ) | (5,289 | ) | (14,104 | ) | (266.7 | ) | ||||||
Total fuel and purchased power expense | $ | 155,673 | $ | 163,943 | $ | (8,270 | ) | (5.0 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 631 | 571 | 60 | 10.5 | ||||||||||
Coal | 5,254 | 5,220 | 34 | 0.7 | ||||||||||
Nuclear | 840 | 1,240 | (400 | ) | (32.3 | ) | ||||||||
Wind | 84 | 90 | (6 | ) | (6.7 | ) | ||||||||
Subtotal electricity generated | 6,809 | 7,121 | (312 | ) | (4.4 | ) | ||||||||
Purchased | 1,673 | 1,201 | 472 | 39.3 | ||||||||||
Total Electricity Supply | 8,482 | 8,322 | 160 | 1.9 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 19.30 | $ | 18.57 | $ | 0.73 | 3.9 | |||||||
Average cost of purchased power | $ | 26.11 | $ | 30.77 | $ | (4.66 | ) | (15.1 | ) | |||||
Average cost of fuel and purchased power | $ | 20.64 | $ | 20.34 | $ | 0.30 | 1.5 | |||||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,285 | 1,205 | 80 | 6.6 | ||||||||||
Actual compared to 20 year average | 1,285 | 1,123 | 162 | 14.4 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 15 | 4 | 11 | 275.0 | ||||||||||
Actual compared to 20 year average | 15 | 44 | (29 | ) | (65.9 | ) |
Supplemental Data | Nine Months Ended September 30, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 664,400 | $ | 610,775 | $ | 53,625 | 8.8 | |||||||
Commercial | 572,247 | 550,761 | 21,486 | 3.9 | ||||||||||
Industrial | 314,723 | 304,937 | 9,786 | 3.2 | ||||||||||
Other retail | 11,761 | 10,436 | 1,325 | 12.7 | ||||||||||
Provision for rate refunds | (34,763 | ) | (15,939 | ) | (18,824 | ) | (118.1 | ) | ||||||
Total Retail Revenues | 1,528,368 | 1,460,970 | 67,398 | 4.6 | ||||||||||
Tariff-based wholesale | 186,203 | 187,524 | (1,321 | ) | (0.7 | ) | ||||||||
Market-based wholesale | 34,317 | 61,978 | (27,661 | ) | (44.6 | ) | ||||||||
Transmission | 188,996 | 181,070 | 7,926 | 4.4 | ||||||||||
Other | 17,668 | 21,657 | (3,989 | ) | (18.4 | ) | ||||||||
Total Revenues | $ | 1,955,552 | $ | 1,913,199 | $ | 42,353 | 2.2 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 5,097 | 5,108 | (11 | ) | (0.2 | ) | ||||||||
Commercial | 5,763 | 5,787 | (24 | ) | (0.4 | ) | ||||||||
Industrial | 4,137 | 4,195 | (58 | ) | (1.4 | ) | ||||||||
Other retail | 60 | 63 | (3 | ) | (4.8 | ) | ||||||||
Total Retail | 15,057 | 15,153 | (96 | ) | (0.6 | ) | ||||||||
Tariff-based wholesale | 3,290 | 3,718 | (428 | ) | (11.5 | ) | ||||||||
Market-based wholesale | 2,670 | 3,099 | (429 | ) | (13.8 | ) | ||||||||
Total wholesale | 5,960 | 6,817 | (857 | ) | (12.6 | ) | ||||||||
Total Electricity Sales | 21,017 | 21,970 | (953 | ) | (4.3 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 101.51 | $ | 96.41 | $ | 5.10 | 5.3 | |||||||
Tariff-based wholesale | $ | 56.60 | $ | 50.44 | $ | 6.16 | 12.2 | |||||||
Market-based wholesale | $ | 12.85 | $ | 20.00 | $ | (7.15 | ) | (35.8 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 305,008 | $ | 346,689 | $ | (41,681 | ) | (12.0 | ) | |||||
Purchased power | 116,577 | 116,002 | 575 | 0.5 | ||||||||||
Subtotal | 421,585 | 462,691 | (41,106 | ) | (8.9 | ) | ||||||||
RECA recovery and other | (47,224 | ) | (3,187 | ) | (44,037 | ) | nm | |||||||
Total fuel and purchased power expense | $ | 374,361 | $ | 459,504 | $ | (85,143 | ) | (18.5 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,328 | 1,121 | 207 | 18.5 | ||||||||||
Coal | 11,915 | 14,213 | (2,298 | ) | (16.2 | ) | ||||||||
Nuclear | 3,334 | 2,790 | 544 | 19.5 | ||||||||||
Wind | 306 | 301 | 5 | 1.7 | ||||||||||
Subtotal electricity generated | 16,883 | 18,425 | (1,542 | ) | (8.4 | ) | ||||||||
Purchased | 4,683 | 4,142 | 541 | 13.1 | ||||||||||
Total Electricity Supply | 21,566 | 22,567 | (1,001 | ) | (4.4 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.07 | $ | 18.82 | $ | (0.75 | ) | (4.0 | ) | |||||
Average cost of purchased power | $ | 24.89 | $ | 28.01 | $ | (3.12 | ) | (11.1 | ) | |||||
Average cost of fuel and purchased power | $ | 19.55 | $ | 20.50 | $ | (0.95 | ) | (4.6 | ) | |||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,882 | 1,744 | 138 | 7.9 | ||||||||||
Actual compared to 20 year average | 1,882 | 1,583 | 299 | 18.9 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 2,382 | 2,707 | (325 | ) | (12.0 | ) | ||||||||
Actual compared to 20 year average | 2,382 | 2,859 | (477 | ) | (16.7 | ) | ||||||||
nm - not meaningful |
Capitalization | ||||||||||||||
September 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 | 3,388,221 | 3,163,950 | ||||||||||||
Long-term debt of variable interest entities, net | 111,218 | 138,097 | ||||||||||||
Total long-term debt | 3,651,281 | 48.9 | % | 3,330,356 | 47.6 | % | ||||||||
Common equity | 3,800,967 | 50.8 | % | 3,656,721 | 52.2 | % | ||||||||
Noncontrolling interests | 23,451 | 0.3 | % | 15,242 | 0.2 | % | ||||||||
Total capitalization | $ | 7,475,699 | 100.0 | % | $ | 7,002,319 | 100.0 | % | ||||||
GAAP Book value per share | $ | 26.82 | $ | 25.87 | ||||||||||
Period end shares outstanding (in thousands) | 141,744 | 141,353 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | September 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 | (10,491 | ) | (10,374 | ) | ||||||||||
Unamortized debt issuance expense | (28,228 | ) | (27,616 | ) | ||||||||||
Long-term debt due within one year | (125,000 | ) | — | |||||||||||
Total long-term debt, net | $ | 3,388,221 | $ | 3,163,950 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2016 | 2015 | Change | 2016 | 2015 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 764,654 | $ | 732,829 | $ | 31,825 | $ | 1,955,552 | $ | 1,913,199 | $ | 42,353 | |||||||||||
Less: Fuel and purchased power expense | 155,673 | 163,943 | (8,270 | ) | 374,361 | 459,504 | (85,143 | ) | |||||||||||||||
SPP network transmission costs | 57,939 | 57,487 | 452 | 173,925 | 171,651 | 2,274 | |||||||||||||||||
Gross Margin | $ | 551,042 | $ | 511,399 | $ | 39,643 | $ | 1,407,266 | $ | 1,282,044 | $ | 125,222 | |||||||||||
Gross margin | $ | 551,042 | $ | 511,399 | $ | 39,643 | $ | 1,407,266 | $ | 1,282,044 | $ | 125,222 | |||||||||||
Less: Operating and maintenance expense | 86,758 | 80,444 | 6,314 | 250,135 | 248,263 | 1,872 | |||||||||||||||||
Depreciation and amortization expense | 84,972 | 77,184 | 7,788 | 252,838 | 228,529 | 24,309 | |||||||||||||||||
Selling, general and administrative expense | 60,582 | 60,485 | 97 | 192,762 | 179,567 | 13,195 | |||||||||||||||||
Taxes other than income tax | 48,154 | 37,682 | 10,472 | 145,529 | 113,047 | 32,482 | |||||||||||||||||
Income from operations | $ | 270,576 | $ | 255,604 | $ | 14,972 | $ | 566,002 | $ | 512,638 | $ | 53,364 | |||||||||||