WESTAR ENERGY INC /KS - FORM 8-K - EX-99.2 - EXHIBIT 99.2

Attached files

file	filename
8-K - 8-K - WESTAR ENERGY INC /KS	wr-03312016xearningsreleas.htm
EX-99.1 - EXHIBIT 99.1 - WESTAR ENERGY INC /KS	wr-03312016x8xkexhibit991.htm

Exhibit 99.2

Westar Energy, Inc.

First Quarter 2016 Earnings

Released May 3, 2016



Contents	Page

Condensed Consolidated Statements of Income	1
Condensed Consolidated Balance Sheets	2
Condensed Consolidated Statements of Cash Flows	3
Earnings Variances	4
Supplemental Data	5
Capitalization & Long-Term Debt Table	6
GAAP to Non-GAAP Reconciliation	7

Cody VandeVelde

Director Investor Relations

785-575-8227

cody.vandevelde@WestarEnergy.com

NOTE:

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q for the period ended March 31, 2016 should be read in conjunction with this financial information. The enclosed statements have been prepared for the purpose of providing information concerning the Company and not in connection with any sale, offer for sale, or solicitation to buy any securities.

Westar Energy, Inc.

Condensed Consolidated Statements of Income

(Unaudited)



	Three Months Ended March 31,
	2016			2015			Change			% Change
	(Dollars in Thousands, Except Per Share Amounts)
REVENUES:
Residential	$	179,290		$	181,294		$	(2,004	)	(1.1	)
Commercial	165,673			161,305			4,368			2.7
Industrial	100,697			96,479			4,218			4.4
Other retail	(14,381		)	539			(14,920		)	nm
Total Retail Revenues	431,279			439,617			(8,338		)	(1.9	)
Wholesale	67,412			86,755			(19,343		)	(22.3	)
Transmission	63,915			58,585			5,330			9.1
Other	6,844			5,850			994			17.0
Total Revenues	569,450			590,807			(21,357		)	(3.6	)
OPERATING EXPENSES:
Fuel and purchased power	100,058			155,482			(55,424		)	(35.6	)
SPP network transmission costs	60,760			56,812			3,948			6.9
Operating and maintenance	77,757			85,080			(7,323		)	(8.6	)
Depreciation and amortization	83,640			74,586			9,054			12.1
Selling, general and administrative	56,456			55,418			1,038			1.9
Taxes other than income tax	48,968			37,871			11,097			29.3
Total Operating Expenses	427,639			465,249			(37,610		)	(8.1	)
INCOME FROM OPERATIONS	141,811			125,558			16,253			12.9
OTHER INCOME (EXPENSE):
Investment earnings	2,016			2,480			(464		)	(18.7	)
Other income	9,477			2,814			6,663			236.8
Other expense	(5,543		)	(5,713		)	170			3.0
Total Other Income (Expense)	5,950			(419		)	6,369			nm
Interest expense	40,431			44,298			(3,867		)	(8.7	)
INCOME BEFORE INCOME TAXES	107,330			80,841			26,489			32.8
Income tax expense	38,622			27,678			10,944			39.5
NET INCOME	68,708			53,163			15,545			29.2
Less: Net income attributable to noncontrolling interests	3,123			2,183			940			43.1
NET INCOME ATTRIBUTABLE TO WESTAR ENERGY, INC.	$	65,585		$	50,980		$	14,605		28.6
BASIC AND DILUTED EARNINGS PER AVERAGE COMMON SHARE OUTSTANDING ATTRIBUTABLE TO WESTAR ENERGY, INC. (See 10-Q Note 2):
Basic earnings per common share	$	0.46		$	0.38		$	0.08		21.1
Diluted earnings per common share	$	0.46		$	0.38		$	0.08		21.1
AVERAGE EQUIVALENT COMMON SHARES OUTSTANDING (in thousands):
Basic	141,993			132,395			9,598			7.2
Diluted	142,311			135,540			6,771			5.0
DIVIDENDS DECLARED PER COMMON SHARE	$	0.38		$	0.36		$	0.02		5.6
Effective income tax rate	36		%	34		%

nm - not meaningful

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 1

Westar Energy, Inc.

Condensed Consolidated Balance Sheets

(Dollars in Thousands, Except Par Values)

(Unaudited)



	March 31, 2016		December 31, 2015
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	3,471	$	3,231
Accounts receivable, net of allowance for doubtful accounts of $6,790 and $5,294, respectively	225,090		258,286
Fuel inventory and supplies	301,340		301,294
Prepaid expenses	20,271		16,864
Regulatory assets	98,368		109,606
Other	27,039		27,860
Total Current Assets	675,579		717,141
PROPERTY, PLANT AND EQUIPMENT, NET	8,675,925		8,524,902
PROPERTY, PLANT AND EQUIPMENT OF VARIABLE INTEREST ENTITIES, NET	265,655		268,239
OTHER ASSETS:
Regulatory assets	746,741		751,312
Nuclear decommissioning trust	183,455		184,057
Other	258,242		260,015
Total Other Assets	1,188,438		1,195,384
TOTAL ASSETS	$	10,805,597	$	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	316,800		250,300
Accounts payable	230,307		220,969
Accrued dividends	52,695		49,829
Accrued taxes	128,152		83,773
Accrued interest	86,222		71,426
Regulatory liabilities	31,461		25,697
Other	76,454		106,632
Total Current Liabilities	1,073,933		836,935
LONG-TERM LIABILITIES:
Long-term debt, net	3,039,239		3,163,950
Long-term debt of variable interest entities, net	111,239		138,097
Deferred income taxes	1,619,112		1,591,430
Unamortized investment tax credits	209,040		209,763
Regulatory liabilities	250,545		267,114
Accrued employee benefits	456,541		462,304
Asset retirement obligations	276,718		275,285
Other	82,025		88,825
Total Long-Term Liabilities	6,044,459		6,196,768
COMMITMENTS AND CONTINGENCIES (See 10-Q Notes 3, 10 and 11)
EQUITY:
Westar Energy, Inc. Shareholders’ Equity:
Common stock, par value $5 per share; authorized 275,000,000 shares; issued and outstanding 141,628,562 shares and 141,353,426 shares, respective to each date	708,143		706,767
Paid-in capital	2,003,311		2,004,124
Retained earnings	959,936		945,830
Total Westar Energy, Inc. Shareholders’ Equity	3,671,390		3,656,721
Noncontrolling Interests	15,815		15,242
Total Equity	3,687,205		3,671,963
TOTAL LIABILITIES AND EQUITY	$	10,805,597	$	10,705,666

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 2

Westar Energy, Inc.

Condensed Consolidated Statements of Cash Flows

(In Thousands)

(Unaudited)



	Three Months Ended March 31,
	2016			2015
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES:
Net income	$	68,708		$	53,163
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	83,640			74,586
Amortization of nuclear fuel	8,329			4,960
Amortization of deferred regulatory gain from sale leaseback	(1,374		)	(1,374		)
Amortization of corporate-owned life insurance	5,261			5,747
Non-cash compensation	2,491			2,226
Net deferred income taxes and credits	33,984			26,573
Allowance for equity funds used during construction	(2,464		)	(1,950		)
Changes in working capital items:
Accounts receivable	33,196			31,042
Fuel inventory and supplies	109			(18,404		)
Prepaid expenses and other	7,712			4,638
Accounts payable	(31,158		)	17,321
Accrued taxes	49,339			40,007
Other current liabilities	(28,984		)	(20,327		)
Changes in other assets	21,933			(17,034		)
Changes in other liabilities	(11,846		)	12,394
Cash Flows from Operating Activities	238,876			213,568
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES:
Additions to property, plant and equipment	(220,849		)	(187,223		)
Purchase of securities - trusts	(13,712		)	(7,345		)
Sale of securities - trusts	16,332			7,847
Proceeds from investment in corporate-owned life insurance	23,963			1,144
Investment in affiliated company	(655		)	—
Other investing activities	(2,840		)	(717		)
Cash Flows used in Investing Activities	(197,761		)	(186,294		)
CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES:
Short-term debt, net	66,500			167,800
Proceeds from long-term debt of variable interest entities	162,048			—
Retirements of long-term debt	—			(125,000		)
Retirements of long-term debt of variable interest entities	(190,355		)	(27,925		)
Repayment of capital leases	(675		)	(886		)
Borrowings against cash surrender value of corporate-owned life insurance	963			1,045
Repayment of borrowings against cash surrender value of corporate-owned life insurance	(22,837		)	(899		)
Issuance of common stock	657			8,206
Distributions to shareholders of noncontrolling interests	(2,550		)	(1,076		)
Cash dividends paid	(49,665		)	(43,787		)
Other financing activities	(4,961		)	(3,234		)
Cash Flows used in Financing Activities	(40,875		)	(25,756		)
NET CHANGE IN CASH AND CASH EQUIVALENTS	240			1,518
CASH AND CASH EQUIVALENTS:
Beginning of period	3,231			4,556
End of period	$	3,471		$	6,074

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 3

Westar Energy, Inc.

1st Quarter 2016 vs. 2015

Earnings Variances

Change

($ per share)

(Dollars in Thousands)

($ per share)

2015 earnings attributable to common stock

50,980

0.38

Favorable/(Unfavorable)

Gross Margin

30,119

Operating and maintenance

7,323

Depreciation and amortization

(9,054

)

Selling, general and administrative

(1,038

)

Taxes other than income tax

(11,097

)

Other income (expense)

6,369

Interest expense

3,867

Income tax expense

(10,944

)

Net income attributable to noncontrolling interests

(940

)

Change in shares outstanding

(0.03

)

2016 earnings attributable to common stock

65,585

0.46

Major factors influencing the period to period change in EPS -- Favorable/(Unfavorable)

Due primarily to: general rate case increase of $78.0M (annual); estimated annual transmission margin increase of $22.0M; partially offset by 5.4% decrease in retail MWh sales significantly due to extremely mild winter weather

Due primarily to: lower distribution maintenance expense -- $4.1M; and decrease operating and maintenance expenses resulting from power plant retirements late 2015 -- $2.0M

Due primarily to property additions

Due primarily to an increase in property taxes (offset through price adjustments) -- ($11.5M)

Due primarily to an increase in COLI benefits -- $6.5M

Due primarily to a decrease in long-term interest expense -- $3.5M

Due primarily to higher income before income taxes

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 4

Westar Energy, Inc.

Revenue, Sales and Energy Supply



Supplemental Data	Three Months Ended March 31,
	2016			2015			Change			% Change
Revenues	(Dollars In Thousands)
Residential	$	179,290		$	181,294		$	(2,004	)	(1.1	)
Commercial	165,673			161,305			4,368			2.7
Industrial	100,697			96,479			4,218			4.4
Other retail	3,842			3,505			337			9.6
Provision for rate refunds	(18,223		)	(2,966		)	(15,257		)	(514.4	)
Total Retail Revenues	431,279			439,617			(8,338		)	(1.9	)
Tariff-based wholesale	59,020			60,334			(1,314		)	(2.2	)
Market-based wholesale	8,392			26,421			(18,029		)	(68.2	)
Transmission	63,915			58,585			5,330			9.1
Other	6,844			5,850			994			17.0
Total Revenues	$	569,450		$	590,807		$	(21,357	)	(3.6	)


Electricity Sales	(Thousands of MWh)
Residential	1,397			1,554			(157		)	(10.1	)
Commercial	1,659			1,731			(72		)	(4.2	)
Industrial	1,302			1,324			(22		)	(1.7	)
Other retail	20			20			—			—
Total Retail	4,378			4,629			(251		)	(5.4	)
Tariff-based wholesale	995			1,284			(289		)	(22.5	)
Market-based wholesale	880			1,287			(407		)	(31.6	)
Total wholesale	1,875			2,571			(696		)	(27.1	)
Total Electricity Sales	6,253			7,200			(947		)	(13.2	)

	(Dollars per MWh)
Total retail	$	98.51		$	94.97		$	3.54		3.7
Tariff-based wholesale	$	59.32		$	46.99		$	12.33		26.2
Market-based wholesale	$	9.54		$	20.53		$	(10.99	)	(53.5	)


Fuel and Purchased Power	(Dollars In Thousands)
Fuel used for generation	$	81,639		$	108,248		$	(26,609	)	(24.6	)
Purchased power	38,830			45,527			(6,697		)	(14.7	)
Subtotal	120,469			153,775			(33,306		)	(21.7	)
RECA recovery and other	(20,411		)	1,707			(22,118		)	nm
Total fuel and purchased power expense	$	100,058		$	155,482		$	(55,424	)	(35.6	)

Electricity Supply	(Thousands of MWh)
Generated - Gas	225			312			(87		)	(27.9	)
Coal	3,288			4,452			(1,164		)	(26.1	)
Nuclear	1,252			794			458			57.7
Wind	122			106			16			15.1
Subtotal electricity generated	4,887			5,664			(777		)	(13.7	)
Purchased	1,585			1,324			261			19.7
Total Electricity Supply	6,472			6,988			(516		)	(7.4	)

	(Dollars per MWh)
Average cost of fuel used for generation	$	16.71		$	19.11		$	(2.40	)	(12.6	)
Average cost of purchased power	$	24.50		$	34.39		$	(9.89	)	(28.8	)
Average cost of fuel and purchased power	$	18.61		$	22.01		$	(3.40	)	(15.4	)


Degree Days				2015/
	2016			20 yr Avg			Change			% Change
Cooling
Actual compared to last year	4			1			3			300.0
Actual compared to 20 year average	4			2			2			100.0
Heating
Actual compared to last year	2,081			2,433			(352		)	(14.5	)
Actual compared to 20 year average	2,081			2,429			(348		)	(14.3	)

nm - not meaningful

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 5



Westar Energy, Inc.
Capitalization
		March 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		3,039,239					3,163,950
Long-term debt of variable interest entities, net		111,239					138,097
Total long-term debt		3,302,320			47.3	%	3,330,356			47.6	%
Common equity		3,671,390			52.5	%	3,656,721			52.2	%
Noncontrolling interests		15,815			0.2	%	15,242			0.2	%
Total capitalization		$	6,989,525		100.0	%	$	7,002,319		100.0	%

GAAP Book value per share		$	25.92				$	25.87
Period end shares outstanding (in thousands)		141,629					141,353

Outstanding Long-Term Debt

	CUSIP	March 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
4.125% Series due March 2042	95709TAH3	550,000					550,000
4.10% Series due April 2043	95709TAJ9	430,000					430,000
4.625% Series due September 2043	95709TAK6	250,000					250,000
4.250% Series due December 2045	95709TAM2	300,000					300,000
		2,155,000					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		2,230,500					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
4.3% 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					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					3,201,940
Unamortized debt discount		(10,252		)			(10,374		)
Unamortized debt issuance expense		(27,449		)			(27,616		)
Long-term debt due within one year		(125,000		)			—
Total long-term debt, net		$	3,039,239				$	3,163,950

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 6

Westar Energy, Inc.

GAAP to Non-GAAP Reconciliation

Fuel and purchased power costs fluctuate with electricity sales and unit costs. As permitted by regulators, prices are adjusted to reflect changes in the costs of fuel and purchased power. Fuel and purchased power costs for wholesale customers are recovered at prevailing market prices or based on a predetermined formula with a price adjustment approved by FERC. As a result, changes in fuel and purchased power costs are offset in revenues with minimal impact on net income. For this reason, Westar management believes that gross margin is useful for understanding and analyzing changes in operating performance from one period to the next. Gross margin is calculated as total revenues, including transmission revenues, less the sum of fuel and purchased power costs and amounts billed by the SPP for network transmission costs (SPP NITS). Accordingly, gross margin reflects transmission revenues and costs on a net basis.

The calculations of gross margin for the three months ended March 31, 2016 and 2015 are shown in the table below. The table also includes a reconciliation of gross margin to income from operations for both periods. Income from operations is the GAAP financial measure most directly comparable to gross margin.



	Three Months Ended March 31,
	2016		2015		Change
	(Dollars in Thousands)
Revenues	$	569,450	$	590,807	$	(21,357	)
Less: Fuel and purchased power expense	100,058		155,482		(55,424		)
SPP network transmission costs	60,760		56,812		3,948
Gross Margin	$	408,632	$	378,513	$	30,119

Gross margin	$	408,632	$	378,513	$	30,119
Less: Operating and maintenance expense	77,757		85,080		(7,323		)
Depreciation and amortization expense	83,640		74,586		9,054
Selling, general and administrative expense	56,456		55,418		1,038
Taxes other than income tax	48,968		37,871		11,097
Income from operations	$	141,811	$	125,558	$	16,253

The Notes to the Condensed Consolidated Financial Statements in the company's Quarterly Report on Form 10-Q

for the period ended March 31, 2016 should be read in conjunction with this financial information.

Page 7

WESTAR ENERGY INC /KS - FORM 8-K - EX-99.2 - EXHIBIT 99.2 - May 3, 2016

Attached files

WESTAR ENERGY INC /KS Reports