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 22, 2017 | 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 22, 2017 | |
Exhibit 99.2 | 2016 Fourth Quarter and Year-End Earnings package |
Three Months Ended Dec. 31, | Twelve Months Ended Dec. 31, | ||||||||||||||||||||||||||
2016 | 2015 | Change | % Change | 2016 | 2015 | Change | % Change | ||||||||||||||||||||
(In Thousands, Except Per Share Amounts) | |||||||||||||||||||||||||||
REVENUES: | |||||||||||||||||||||||||||
Residential | $ | 174,598 | $ | 157,843 | $ | 16,755 | 10.6 | $ | 838,998 | $ | 768,618 | $ | 70,380 | 9.2 | |||||||||||||
Commercial | 168,819 | 161,640 | 7,179 | 4.4 | 741,066 | 712,400 | 28,666 | 4.0 | |||||||||||||||||||
Industrial | 98,575 | 95,751 | 2,824 | 2.9 | 413,298 | 400,687 | 12,611 | 3.1 | |||||||||||||||||||
Other retail | 7,989 | (11,654 | ) | 19,643 | 168.6 | (15,013 | ) | (17,155 | ) | 2,142 | 12.5 | ||||||||||||||||
Total Retail Revenues | 449,981 | 403,580 | 46,401 | 11.5 | 1,978,349 | 1,864,550 | 113,799 | 6.1 | |||||||||||||||||||
Wholesale | 84,351 | 68,869 | 15,482 | 22.5 | 304,871 | 318,371 | (13,500 | ) | (4.2) | ||||||||||||||||||
Transmission | 64,717 | 60,765 | 3,952 | 6.5 | 253,713 | 241,835 | 11,878 | 4.9 | |||||||||||||||||||
Other | 7,486 | 12,751 | (5,265 | ) | (41.3) | 25,154 | 34,408 | (9,254 | ) | (26.9) | |||||||||||||||||
Total Revenues | 606,535 | 545,965 | 60,570 | 11.1 | 2,562,087 | 2,459,164 | 102,923 | 4.2 | |||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||
Fuel and purchased power | 135,135 | 101,561 | 33,574 | 33.1 | 509,496 | 561,065 | (51,569 | ) | (9.2) | ||||||||||||||||||
SPP network transmission costs | 58,838 | 57,392 | 1,446 | 2.5 | 232,763 | 229,043 | 3,720 | 1.6 | |||||||||||||||||||
Operating and maintenance | 96,178 | 82,026 | 14,152 | 17.3 | 346,313 | 330,289 | 16,024 | 4.9 | |||||||||||||||||||
Depreciation and amortization | 85,681 | 82,062 | 3,619 | 4.4 | 338,519 | 310,591 | 27,928 | 9.0 | |||||||||||||||||||
Selling, general and administrative | 68,689 | 70,711 | (2,022 | ) | (2.9) | 261,451 | 250,278 | 11,173 | 4.5 | ||||||||||||||||||
Taxes other than income tax | 46,133 | 43,854 | 2,279 | 5.2 | 191,662 | 156,901 | 34,761 | 22.2 | |||||||||||||||||||
Total Operating Expenses | 490,654 | 437,606 | 53,048 | 12.1 | 1,880,204 | 1,838,167 | 42,037 | 2.3 | |||||||||||||||||||
INCOME FROM OPERATIONS | 115,881 | 108,359 | 7,522 | 6.9 | 681,883 | 620,997 | 60,886 | 9.8 | |||||||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||
Investment earnings | 2,097 | 3,372 | (1,275 | ) | (37.8) | 9,013 | 7,799 | 1,214 | 15.6 | ||||||||||||||||||
Other income | 8,369 | 866 | 7,503 | 866.4 | 34,582 | 19,438 | 15,144 | 77.9 | |||||||||||||||||||
Other expense | (3,672 | ) | (3,899 | ) | 227 | 5.8 | (18,012 | ) | (17,636 | ) | (376 | ) | (2.1) | ||||||||||||||
Total Other Income (Expense) | 6,794 | 339 | 6,455 | nm | 25,583 | 9,601 | 15,982 | 166.5 | |||||||||||||||||||
Interest expense | 40,715 | 42,682 | (1,967 | ) | (4.6) | 161,726 | 176,802 | (15,076 | ) | (8.5) | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 81,960 | 66,016 | 15,944 | 24.2 | 545,740 | 453,796 | 91,944 | 20.3 | |||||||||||||||||||
Income tax expense | 24,165 | 24,190 | (25 | ) | (0.1) | 184,540 | 152,000 | 32,540 | 21.4 | ||||||||||||||||||
NET INCOME | 57,795 | 41,826 | 15,969 | 38.2 | 361,200 | 301,796 | 59,404 | 19.7 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 3,863 | 2,591 | 1,272 | 49.1 | 14,623 | 9,867 | 4,756 | 48.2 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | 53,932 | 39,235 | 14,697 | 37.5 | 346,577 | 291,929 | 54,648 | 18.7 | |||||||||||||||||||
Earnings per common share, basic | $ | 0.38 | $ | 0.28 | $ | 0.10 | 35.7 | $ | 2.43 | $ | 2.11 | $ | 0.32 | 15.2 | |||||||||||||
Average equivalent common shares outstanding | 142,152 | 141,713 | 439 | 0.3 | 142,068 | 137,958 | 4,110 | 3.0 | |||||||||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | $ | 1.52 | $ | 1.44 | $ | 0.08 | 5.6 | |||||||||||||
Effective income tax rate | 29.5 | % | 36.6 | % | 33.8 | % | 33.5 | % | |||||||||||||||||||
___________________ | |||||||||||||||||||||||||||
nm - not meaningful |
Three Months Ended December 31, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 174,598 | $ | 157,843 | $ | 16,755 | 10.6 | |||||||
Commercial | 168,819 | 161,640 | 7,179 | 4.4 | ||||||||||
Industrial | 98,575 | 95,751 | 2,824 | 2.9 | ||||||||||
Other retail | 7,989 | (11,654 | ) | 19,643 | 168.6 | |||||||||
Total Retail Revenues | 449,981 | 403,580 | 46,401 | 11.5 | ||||||||||
Wholesale | 84,351 | 68,869 | 15,482 | 22.5 | ||||||||||
Transmission | 64,717 | 60,765 | 3,952 | 6.5 | ||||||||||
Other | 7,486 | 12,751 | (5,265 | ) | (41.3 | ) | ||||||||
Total Revenues | 606,535 | 545,965 | 60,570 | 11.1 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 135,135 | 101,561 | 33,574 | 33.1 | ||||||||||
SPP network transmission costs | 58,838 | 57,392 | 1,446 | 2.5 | ||||||||||
Operating and maintenance | 96,178 | 82,026 | 14,152 | 17.3 | ||||||||||
Depreciation and amortization | 85,681 | 82,062 | 3,619 | 4.4 | ||||||||||
Selling, general and administrative | 68,689 | 70,711 | (2,022 | ) | (2.9 | ) | ||||||||
Taxes other than income | 46,133 | 43,854 | 2,279 | 5.2 | ||||||||||
Total Operating Expenses | 490,654 | 437,606 | 53,048 | 12.1 | ||||||||||
INCOME FROM OPERATIONS | 115,881 | 108,359 | 7,522 | 6.9 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 2,097 | 3,372 | (1,275 | ) | (37.8 | ) | ||||||||
Other income | 8,369 | 866 | 7,503 | 866.4 | ||||||||||
Other expense | (3,672 | ) | (3,899 | ) | 227 | 5.8 | ||||||||
Total Other Income | 6,794 | 339 | 6,455 | nm | ||||||||||
Interest expense | 40,715 | 42,682 | (1,967 | ) | (4.6 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 81,960 | 66,016 | 15,944 | 24.2 | ||||||||||
Income tax expense | 24,165 | 24,190 | (25 | ) | (0.1 | ) | ||||||||
NET INCOME | 57,795 | 41,826 | 15,969 | 38.2 | ||||||||||
Less: Net income attributable to noncontrolling interests | 3,863 | 2,591 | 1,272 | 49.1 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 53,932 | $ | 39,235 | $ | 14,697 | 37.5 | |||||||
Earnings per common share, basic | $ | 0.38 | $ | 0.28 | $ | 0.10 | 35.7 | |||||||
Diluted earnings per common share | $ | 0.38 | $ | 0.28 | $ | 0.10 | 35.7 | |||||||
Weighted average equivalent common shares outstanding – basic (in thousands) | 142,152 | 141,713 | 439 | 0.3 | ||||||||||
Weighted average equivalent common shares outstanding – diluted (in thousands) | 142,659 | 142,057 | 602 | 0.4 | ||||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.38 | $ | 0.36 | $ | 0.02 | 5.6 | |||||||
Effective income tax rate | 29 | % | 37 | % | ||||||||||
nm - not meaningful |
Twelve Months Ended December 31, | ||||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
(In Thousands, Except Per Share Amounts) | ||||||||||||||
REVENUES: | ||||||||||||||
Residential | $ | 838,998 | $ | 768,618 | $ | 70,380 | 9.2 | |||||||
Commercial | 741,066 | 712,400 | 28,666 | 4.0 | ||||||||||
Industrial | 413,298 | 400,687 | 12,611 | 3.1 | ||||||||||
Other retail | (15,013 | ) | (17,155 | ) | 2,142 | 12.5 | ||||||||
Total Retail Revenues | 1,978,349 | 1,864,550 | 113,799 | 6.1 | ||||||||||
Wholesale | 304,871 | 318,371 | (13,500 | ) | (4.2 | ) | ||||||||
Transmission | 253,713 | 241,835 | 11,878 | 4.9 | ||||||||||
Other | 25,154 | 34,408 | (9,254 | ) | (26.9 | ) | ||||||||
Total Revenues | 2,562,087 | 2,459,164 | 102,923 | 4.2 | ||||||||||
OPERATING EXPENSES: | ||||||||||||||
Fuel and purchased power | 509,496 | 561,065 | (51,569 | ) | (9.2 | ) | ||||||||
SPP network transmission costs | 232,763 | 229,043 | 3,720 | 1.6 | ||||||||||
Operating and maintenance | 346,313 | 330,289 | 16,024 | 4.9 | ||||||||||
Depreciation and amortization | 338,519 | 310,591 | 27,928 | 9.0 | ||||||||||
Selling, general and administrative | 261,451 | 250,278 | 11,173 | 4.5 | ||||||||||
Taxes other than income | 191,662 | 156,901 | 34,761 | 22.2 | ||||||||||
Total Operating Expenses | 1,880,204 | 1,838,167 | 42,037 | 2.3 | ||||||||||
INCOME FROM OPERATIONS | 681,883 | 620,997 | 60,886 | 9.8 | ||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Investment earnings | 9,013 | 7,799 | 1,214 | 15.6 | ||||||||||
Other income | 34,582 | 19,438 | 15,144 | 77.9 | ||||||||||
Other expense | (18,012 | ) | (17,636 | ) | (376 | ) | (2.1 | ) | ||||||
Total Other Income | 25,583 | 9,601 | 15,982 | 166.5 | ||||||||||
Interest expense | 161,726 | 176,802 | (15,076 | ) | (8.5 | ) | ||||||||
INCOME BEFORE INCOME TAXES | 545,740 | 453,796 | 91,944 | 20.3 | ||||||||||
Income tax expense | 184,540 | 152,000 | 32,540 | 21.4 | ||||||||||
NET INCOME | 361,200 | 301,796 | 59,404 | 19.7 | ||||||||||
Less: Net income attributable to noncontrolling interests | 14,623 | 9,867 | 4,756 | 48.2 | ||||||||||
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC. | $ | 346,577 | $ | 291,929 | $ | 54,648 | 18.7 | |||||||
Earnings per common share, basic | $ | 2.43 | $ | 2.11 | $ | 0.32 | 15.2 | |||||||
Diluted earnings per common share | $ | 2.43 | $ | 2.09 | $ | 0.34 | 16.3 | |||||||
Weighted average equivalent common shares outstanding – basic (in thousands) | 142,068 | 137,958 | 4,110 | 3.0 | ||||||||||
Weighted average equivalent common shares outstanding – diluted (in thousands) | 142,475 | 139,278 | $ | 3,197 | 2.3 | |||||||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 1.52 | $ | 1.44 | $ | 0.08 | 5.6 | |||||||
Effective income tax rate | 34 | % | 33 | % | ||||||||||
December 31, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,066 | $ | 3,231 | |||
Accounts receivable, net of allowance for doubtful accounts of $6,667 and $5,294, respectively | 288,579 | 258,286 | |||||
Fuel inventory and supplies | 300,125 | 301,294 | |||||
Taxes receivable | 13,000 | — | |||||
Prepaid expenses | 16,528 | 16,864 | |||||
Regulatory assets | 117,383 | 109,606 | |||||
Other | 29,701 | 27,860 | |||||
Total Current Assets | 768,382 | 717,141 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 9,248,359 | 8,524,902 | |||||
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET | 257,904 | 268,239 | |||||
OTHER ASSETS: | |||||||
Regulatory assets | 762,479 | 751,312 | |||||
Nuclear decommissioning trust | 200,122 | 184,057 | |||||
Other | 249,828 | 260,015 | |||||
Total Other Assets | 1,212,429 | 1,195,384 | |||||
TOTAL ASSETS | $ | 11,487,074 | $ | 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 | 366,700 | 250,300 | |||||
Accounts payable | 220,522 | 220,969 | |||||
Accrued dividends | 52,885 | 49,829 | |||||
Accrued taxes | 85,729 | 83,773 | |||||
Accrued interest | 72,519 | 71,426 | |||||
Regulatory liabilities | 15,760 | 25,697 | |||||
Other | 81,236 | 106,632 | |||||
Total Current Liabilities | 1,047,193 | 836,935 | |||||
LONG-TERM LIABILITIES: | |||||||
Long-term debt, net | 3,388,670 | 3,163,950 | |||||
Long-term debt of variable interest entities, net | 111,209 | 138,097 | |||||
Deferred income taxes | 1,752,776 | 1,591,430 | |||||
Unamortized investment tax credits | 210,654 | 209,763 | |||||
Regulatory liabilities | 223,693 | 267,114 | |||||
Accrued employee benefits | 512,412 | 462,304 | |||||
Asset retirement obligations | 323,951 | 275,285 | |||||
Other | 83,326 | 88,825 | |||||
Total Long-Term Liabilities | 6,606,691 | 6,196,768 | |||||
COMMITMENTS AND CONTINGENCIES (See Notes 14 and 16) | |||||||
EQUITY: | |||||||
Westar Energy, Inc. Shareholders’ Equity: | |||||||
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 141,791,153 shares and 141,353,426 shares, respective to each date | 708,956 | 706,767 | |||||
Paid-in capital | 2,018,317 | 2,004,124 | |||||
Retained earnings | 1,078,602 | 945,830 | |||||
Total Westar Energy, Inc. Shareholders’ Equity | 3,805,875 | 3,656,721 | |||||
Noncontrolling Interests | 27,315 | 15,242 | |||||
Total Equity | 3,833,190 | 3,671,963 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 11,487,074 | $ | 10,705,666 |
Twelve Months Ended December 31, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES: | |||||||
Net income | $ | 361,200 | $ | 301,796 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 338,519 | 310,591 | |||||
Amortization of nuclear fuel | 26,714 | 26,974 | |||||
Amortization of deferred regulatory gain from sale leaseback | (5,495 | ) | (5,495 | ) | |||
Amortization of corporate-owned life insurance | 18,042 | 19,850 | |||||
Non-cash compensation | 9,353 | 8,345 | |||||
Net deferred income taxes and credits | 185,229 | 151,332 | |||||
Allowance for equity funds used during construction | (11,630 | ) | (2,075 | ) | |||
Changes in working capital items: | |||||||
Accounts receivable | (30,294 | ) | 9,042 | ||||
Fuel inventory and supplies | 1,790 | (53,263 | ) | ||||
Prepaid expenses and other | (7,431 | ) | (23,145 | ) | |||
Accounts payable | (8,149 | ) | 6,636 | ||||
Accrued taxes | (5,942 | ) | 13,073 | ||||
Other current liabilities | (86,359 | ) | (80,396 | ) | |||
Changes in other assets | 18,346 | 2,199 | |||||
Changes in other liabilities | 18,527 | 30,386 | |||||
Cash Flows from Operating Activities | 822,420 | 715,850 | |||||
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES: | |||||||
Additions to property, plant and equipment | (1,086,970 | ) | (700,228 | ) | |||
Purchase of securities - trust | (46,581 | ) | (37,557 | ) | |||
Sale of securities - trust | 47,026 | 37,930 | |||||
Investment in corporate-owned life insurance | (14,648 | ) | (14,845 | ) | |||
Proceeds from investment in corporate-owned life insurance | 92,677 | 66,794 | |||||
Investment in affiliated company | (655 | ) | (575 | ) | |||
Other investing activities | (3,609 | ) | (1,223 | ) | |||
Cash Flows used in Investing Activities | (1,012,760 | ) | (649,704 | ) | |||
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES: | |||||||
Short-term debt, net | 116,162 | (7,300 | ) | ||||
Proceeds from long-term debt | 396,290 | 543,881 | |||||
Proceeds from long-term debt of variable interest entities | 162,048 | — | |||||
Retirements of long-term debt | (50,000 | ) | (635,891 | ) | |||
Retirements of long-term debt of variable interest entities | (190,357 | ) | (27,933 | ) | |||
Repayment of capital leases | (3,104 | ) | (2,591 | ) | |||
Borrowings against cash surrender value of corporate-owned life insurance | 57,850 | 59,431 | |||||
Repayment of borrowings against cash surrender value of corporate-owned life insurance | (89,284 | ) | (64,593 | ) | |||
Issuance of common stock | 2,439 | 257,998 | |||||
Distributions to shareholders of noncontrolling interests | (2,550 | ) | (1,076 | ) | |||
Cash dividends paid | (204,340 | ) | (186,120 | ) | |||
Other financing activities | (4,979 | ) | (3,277 | ) | |||
Cash Flows from (used in) Financing Activities | 190,175 | (67,471 | ) | ||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (165 | ) | (1,325 | ) | |||
CASH AND CASH EQUIVALENTS: | |||||||
Beginning of period | 3,231 | 4,556 | |||||
End of period | $ | 3,066 | $ | 3,231 |
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2015 earnings attributable to common stock | $ | 39,235 | $ | 0.28 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 25,550 | A | ||||||||||||
Operating and maintenance | (14,152 | ) | B | |||||||||||
Depreciation and amortization | (3,619 | ) | C | |||||||||||
Selling, general and administrative | 2,022 | |||||||||||||
Taxes other than income taxes | (2,279 | ) | ||||||||||||
Other income (expense) | 6,455 | D | ||||||||||||
Interest expense | 1,967 | |||||||||||||
Income tax expense | 25 | |||||||||||||
Net income attributable to noncontrolling interests | (1,272 | ) | ||||||||||||
Change in shares outstanding | — | |||||||||||||
2016 earnings attributable to common stock | $ | 53,932 | $ | 0.38 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to: general rate case increase of $78.0M (annual); annual transmission margin increase of $13.7M; and a 9% increase in heating degree days due to mild weather in 2015 | |||||||||||||
B | Due primarily to: higher transmission and distribution operating and maintenance costs partially due to improving long-term reliability -- ($6.9M); higher costs at coal-fired plants primarily due to planned outages -- ($6.8M); partially offset by decrease in costs resulting from power plant retirements in late 2015 -- $1.9M | |||||||||||||
C | Due primarily to property additions | |||||||||||||
D | Due primarily to: higher COLI benefit -- $4.1M; and an increase in equity AFUDC -- $3.7M | |||||||||||||
Earnings Variances | ||||||||||||||
Change | ||||||||||||||
($ per share) | (Dollars in Thousands) | ($ per share) | ||||||||||||
2015 earnings attributable to common stock | $ | 291,929 | $ | 2.11 | ||||||||||
Favorable/(Unfavorable) | ||||||||||||||
Gross Margin | 150,772 | A | ||||||||||||
Operating and maintenance | (16,024 | ) | B | |||||||||||
Depreciation and amortization | (27,928 | ) | C | |||||||||||
Selling, general and administrative | (11,173 | ) | D | |||||||||||
Taxes other than income | (34,761 | ) | E | |||||||||||
Other income (expense) | 15,982 | F | ||||||||||||
Interest expense | 15,076 | G | ||||||||||||
Income tax expense | (32,540 | ) | H | |||||||||||
Net income attributable to noncontrolling interests | (4,756 | ) | ||||||||||||
Change in shares outstanding | (0.08 | ) | ||||||||||||
2016 earnings attributable to common stock | $ | 346,577 | $ | 2.43 | ||||||||||
Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable) | ||||||||||||||
A | Due primarily to: general rate case increase of $78.0M (annual); annual transmission margin increase of $13.7M; and a 10% increase in cooling degree days due to warmer summer weather | |||||||||||||
B | Due primarily to: higher costs at coal fired plants due to scheduled outages -- ($14.1M); higher transmission and distribution operating and maintenance costs partially due to improving long-term reliability -- ($4.3M); and higher decommissioning costs for Wolf Creek which is offset in retail revenues -- ($3.0M); partially offset by decrease in costs resulting from power plant retirements in late 2015 -- $9.8M | |||||||||||||
C | Due primarily to property additions | |||||||||||||
D | Due primarily to: merger-related expenses -- ($10.2M); increase in allowance for uncollectible accounts -- ($3.5M); and an increase in outside services related principally to technology services -- ($2.7M); partially offset by decrease in employee benefit costs due primarily to reduced post-retirement medical costs -- $7.6M | |||||||||||||
E | Due primarily to higher property tax expense that is largely offset by increased prices -- ($36.1M) | |||||||||||||
F | Due primarily to: an increase in equity AFUDC -- $9.6M; and higher COLI benefit -- $7.2M | |||||||||||||
G | Due primarily to: increase in debt AFUDC -- $6.5M; decrease in interest expense of long-term debt of VIEs due to refinancing -- $5.7M; and decrease in interest expense of long-term debt due to refinancing -- $4.8M | |||||||||||||
H | Due primarily to higher income before income taxes |
Supplemental Data | Three Months Ended December 31, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 174,598 | $ | 157,843 | $ | 16,755 | 10.6 | |||||||
Commercial | 168,819 | 161,640 | 7,179 | 4.4 | ||||||||||
Industrial | 98,575 | 95,751 | 2,824 | 2.9 | ||||||||||
Other retail | 3,923 | 3,675 | 248 | 6.7 | ||||||||||
Provision for rate refunds | 4,066 | (15,329 | ) | 19,395 | 126.5 | |||||||||
Total Retail Revenues | 449,981 | 403,580 | 46,401 | 11.5 | ||||||||||
Tariff-based wholesale | 63,141 | 57,425 | 5,716 | 10.0 | ||||||||||
Market-based wholesale | 21,210 | 11,444 | 9,766 | 85.3 | ||||||||||
Transmission | 64,717 | 60,765 | 3,952 | 6.5 | ||||||||||
Other | 7,486 | 12,751 | (5,265 | ) | (41.3 | ) | ||||||||
Total Revenues | $ | 606,535 | $ | 545,965 | $ | 60,570 | 11.1 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 1,337 | 1,257 | 80 | 6.4 | ||||||||||
Commercial | 1,780 | 1,713 | 67 | 3.9 | ||||||||||
Industrial | 1,361 | 1,307 | 54 | 4.1 | ||||||||||
Other retail | 19 | 20 | (1 | ) | (5.0 | ) | ||||||||
Total Retail | 4,497 | 4,297 | 200 | 4.7 | ||||||||||
Tariff-based wholesale | 1,100 | 913 | 187 | 20.5 | ||||||||||
Market-based wholesale | 1,239 | 763 | 476 | 62.4 | ||||||||||
Total wholesale | 2,339 | 1,676 | 663 | 39.6 | ||||||||||
Total Electricity Sales | 6,836 | 5,973 | 863 | 14.4 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 100.06 | $ | 93.92 | $ | 6.14 | 6.5 | |||||||
Tariff-based wholesale | $ | 57.40 | $ | 62.90 | $ | (5.50 | ) | (8.7 | ) | |||||
Market-based wholesale | $ | 17.12 | $ | 15.00 | $ | 2.12 | 14.1 | |||||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 98,206 | $ | 80,475 | $ | 17,731 | 22.0 | |||||||
Purchased power | 47,430 | 40,232 | 7,198 | 17.9 | ||||||||||
Subtotal | 145,636 | 120,707 | 24,929 | 20.7 | ||||||||||
RECA recovery and other | (10,501 | ) | (19,146 | ) | 8,645 | 45.2 | ||||||||
Total fuel and purchased power expense | $ | 135,135 | $ | 101,561 | $ | 33,574 | 33.1 | |||||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 397 | 181 | 216 | 119.3 | ||||||||||
Coal | 3,988 | 3,139 | 849 | 27.0 | ||||||||||
Nuclear | 542 | 1,267 | (725 | ) | (57.2 | ) | ||||||||
Wind | 115 | 121 | (6 | ) | (5.0 | ) | ||||||||
Subtotal electricity generated | 5,042 | 4,708 | 334 | 7.1 | ||||||||||
Purchased | 1,923 | 1,585 | 338 | 21.3 | ||||||||||
Total Electricity Supply | 6,965 | 6,293 | 672 | 10.7 | ||||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 19.48 | $ | 17.09 | $ | 2.39 | 14.0 | |||||||
Average cost of purchased power | $ | 24.66 | $ | 25.38 | $ | (0.72 | ) | (2.8 | ) | |||||
Average cost of fuel and purchased power | $ | 20.91 | $ | 19.18 | $ | 1.73 | 9.0 | |||||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 97 | 57 | 40 | 70.2 | ||||||||||
Actual compared to 20 year average | 97 | 40 | 57 | 142.5 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 1,497 | 1,372 | 125 | 9.1 | ||||||||||
Actual compared to 20 year average | 1,497 | 1,808 | (311 | ) | (17.2 | ) | ||||||||
Supplemental Data | Twelve Months Ended December 31, | |||||||||||||
2016 | 2015 | Change | % Change | |||||||||||
Revenues | (Dollars In Thousands) | |||||||||||||
Residential | $ | 838,998 | $ | 768,618 | $ | 70,380 | 9.2 | |||||||
Commercial | 741,066 | 712,400 | 28,666 | 4.0 | ||||||||||
Industrial | 413,298 | 400,687 | 12,611 | 3.1 | ||||||||||
Other retail | 15,683 | 14,113 | 1,570 | 11.1 | ||||||||||
Provision for rate refunds | (30,696 | ) | (31,268 | ) | 572 | 1.8 | ||||||||
Total Retail Revenues | 1,978,349 | 1,864,550 | 113,799 | 6.1 | ||||||||||
Tariff-based wholesale | 249,344 | 244,949 | 4,395 | 1.8 | ||||||||||
Market-based wholesale | 55,527 | 73,422 | (17,895 | ) | (24.4 | ) | ||||||||
Transmission | 253,713 | 241,835 | 11,878 | 4.9 | ||||||||||
Other | 25,154 | 34,408 | (9,254 | ) | (26.9 | ) | ||||||||
Total Revenues | $ | 2,562,087 | $ | 2,459,164 | $ | 102,923 | 4.2 | |||||||
Electricity Sales | (Thousands of MWh) | |||||||||||||
Residential | 6,434 | 6,364 | 70 | 1.1 | ||||||||||
Commercial | 7,544 | 7,500 | 44 | 0.6 | ||||||||||
Industrial | 5,499 | 5,502 | (3 | ) | (0.1 | ) | ||||||||
Other retail | 77 | 84 | (7 | ) | (8.3 | ) | ||||||||
Total Retail | 19,554 | 19,450 | 104 | 0.5 | ||||||||||
Tariff-based wholesale | 4,391 | 4,631 | (240 | ) | (5.2 | ) | ||||||||
Market-based wholesale | 3,908 | 3,861 | 47 | 1.2 | ||||||||||
Total wholesale | 8,299 | 8,492 | (193 | ) | (2.3 | ) | ||||||||
Total Electricity Sales | 27,853 | 27,942 | (89 | ) | (0.3 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Total retail | $ | 101.17 | $ | 95.86 | $ | 5.31 | 5.5 | |||||||
Tariff-based wholesale | $ | 56.79 | $ | 52.89 | $ | 3.90 | 7.4 | |||||||
Market-based wholesale | $ | 14.21 | $ | 19.02 | $ | (4.81 | ) | (25.3 | ) | |||||
Fuel and Purchased Power | (Dollars In Thousands) | |||||||||||||
Fuel used for generation | $ | 403,214 | $ | 427,164 | $ | (23,950 | ) | (5.6 | ) | |||||
Purchased power | 164,007 | 156,234 | 7,773 | 5.0 | ||||||||||
Subtotal | 567,221 | 583,398 | (16,177 | ) | (2.8 | ) | ||||||||
RECA recovery and other | (57,725 | ) | (22,333 | ) | (35,392 | ) | (158.5 | ) | ||||||
Total fuel and purchased power expense | $ | 509,496 | $ | 561,065 | $ | (51,569 | ) | (9.2 | ) | |||||
Electricity Supply | (Thousands of MWh) | |||||||||||||
Generated - Gas | 1,724 | 1,302 | 422 | 32.4 | ||||||||||
Coal | 15,903 | 17,352 | (1,449 | ) | (8.4 | ) | ||||||||
Nuclear | 3,876 | 4,056 | (180 | ) | (4.4 | ) | ||||||||
Wind | 422 | 422 | — | — | ||||||||||
Subtotal electricity generated | 21,925 | 23,132 | (1,207 | ) | (5.2 | ) | ||||||||
Purchased | 6,607 | 5,727 | 880 | 15.4 | ||||||||||
Total Electricity Supply | 28,532 | 28,859 | (327 | ) | (1.1 | ) | ||||||||
(Dollars per MWh) | ||||||||||||||
Average cost of fuel used for generation | $ | 18.39 | $ | 18.47 | $ | (0.08 | ) | (0.4 | ) | |||||
Average cost of purchased power | $ | 24.82 | $ | 27.28 | $ | (2.46 | ) | (9.0 | ) | |||||
Average cost of fuel and purchased power | $ | 19.88 | $ | 20.22 | $ | (0.34 | ) | (1.7 | ) | |||||
Degree Days | 2015/ | |||||||||||||
2016 | 20 yr Avg | Change | % Change | |||||||||||
Cooling | ||||||||||||||
Actual compared to last year | 1,977 | 1,801 | 176 | 9.8 | ||||||||||
Actual compared to 20 year average | 1,977 | 1,622 | 355 | 21.9 | ||||||||||
Heating | ||||||||||||||
Actual compared to last year | 3,879 | 4,079 | (200 | ) | (4.9 | ) | ||||||||
Actual compared to 20 year average | 3,879 | 4,668 | (789 | ) | (16.9 | ) | ||||||||
Capitalization | ||||||||||||||
December 31, 2016 | December 31, 2015 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||
Current maturities of long-term debt | $ | 125,000 | $ | — | ||||||||||
Current maturities of long-term debt of VIEs | 26,842 | 28,309 | ||||||||||||
Long-term debt, net | 3,388,670 | 3,163,950 | ||||||||||||
Long-term debt of variable interest entities, net | 111,209 | 138,097 | ||||||||||||
Total debt | 3,651,721 | 48.8 | % | 3,330,356 | 47.6 | % | ||||||||
Common equity | 3,805,875 | 50.8 | % | 3,656,721 | 52.2 | % | ||||||||
Noncontrolling interests | 27,315 | 0.4 | % | 15,242 | 0.2 | % | ||||||||
Total capitalization | $ | 7,484,911 | 100.0 | % | $ | 7,002,319 | 100.0 | % | ||||||
GAAP Book value per share | $ | 26.84 | $ | 25.87 | ||||||||||
Period end shares outstanding (in thousands) | 141,791 | 141,353 | ||||||||||||
Outstanding Long-Term Debt | ||||||||||||||
CUSIP | December 31, 2016 | December 31, 2015 | ||||||||||||
Westar Energy: | (Dollars in Thousands) | |||||||||||||
First Mortgage Bond series: | ||||||||||||||
5.15% Series due January 2017 | 95709TAB6 | $ | 125,000 | $ | 125,000 | |||||||||
5.10% Series due July 2020 | 95709TAD2 | 250,000 | 250,000 | |||||||||||
3.250% Series due December 2025 | 95709TAL4 | 250,000 | 250,000 | |||||||||||
2.550% Series due June 2026 | 95709TAN0 | 350,000 | — | |||||||||||
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 | 300,000 | |||||||||||
2,505,000 | 2,155,000 | |||||||||||||
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 | 2,580,500 | 2,230,500 | ||||||||||||
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 2031 | 121825CB7 | — | 50,000 | |||||||||||
2.50% Series due June 2031 | 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 | (10,358 | ) | (10,374 | ) | ||||||||||
Unamortized debt issuance expense | (27,912 | ) | (27,616 | ) | ||||||||||
Long-term debt due within one year | (125,000 | ) | — | |||||||||||
Total long-term debt, net | $ | 3,388,670 | $ | 3,163,950 |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||
2016 | 2015 | Change | 2016 | 2015 | Change | ||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||||
Revenues | $ | 606,535 | $ | 545,965 | $ | 60,570 | $ | 2,562,087 | $ | 2,459,164 | $ | 102,923 | |||||||||||
Less: Fuel and purchased power expense | 135,135 | 101,561 | 33,574 | 509,496 | 561,065 | (51,569 | ) | ||||||||||||||||
SPP network transmission costs | 58,838 | 57,392 | 1,446 | 232,763 | 229,043 | 3,720 | |||||||||||||||||
Gross Margin | $ | 412,562 | $ | 387,012 | $ | 25,550 | $ | 1,819,828 | $ | 1,669,056 | $ | 150,772 | |||||||||||
Income from operations | $ | 115,881 | $ | 108,359 | $ | 7,522 | $ | 681,883 | $ | 620,997 | $ | 60,886 | |||||||||||
Plus: Operating and maintenance expense | 96,178 | 82,026 | 14,152 | 346,313 | 330,289 | 16,024 | |||||||||||||||||
Depreciation and amortization expense | 85,681 | 82,062 | 3,619 | 338,519 | 310,591 | 27,928 | |||||||||||||||||
Selling, general and administrative expense | 68,689 | 70,711 | (2,022 | ) | 261,451 | 250,278 | 11,173 | ||||||||||||||||
Taxes other than income tax | 46,133 | 43,854 | 2,279 | 191,662 | 156,901 | 34,761 | |||||||||||||||||
Gross Margin | $ | 412,562 | $ | 387,012 | $ | 25,550 | $ | 1,819,828 | $ | 1,669,056 | $ | 150,772 | |||||||||||