XML 135 R54.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Debt
The Evergy Companies' long-term debt is detailed in the following tables.
December 31, 2019
Issuing Entity
 
Year Due
 
Evergy
 
Evergy Kansas Central
 
Evergy Metro
Mortgage Bonds
 
 
 
 
(millions)
5.10% Series
Evergy Kansas Central, Inc.
 
2020
 
$
250.0

 
$
250.0

 
$

3.25% Series
Evergy Kansas Central, Inc.
 
2025
 
250.0

 
250.0

 

2.55% Series
Evergy Kansas Central, Inc.
 
2026
 
350.0

 
350.0

 

3.10% Series
Evergy Kansas Central, Inc.
 
2027
 
300.0

 
300.0

 

4.125% Series
Evergy Kansas Central, Inc.
 
2042
 
550.0

 
550.0

 

4.10% Series
Evergy Kansas Central, Inc.
 
2043
 
430.0

 
430.0

 

4.625% Series
Evergy Kansas Central, Inc.
 
2043
 
250.0

 
250.0

 

4.25% Series
Evergy Kansas Central, Inc.
 
2045
 
300.0

 
300.0

 

3.25% Series
Evergy Kansas Central, Inc.
 
2049
 
300.0

 
300.0

 


6.15% Series
Evergy Kansas South, Inc.
 
2023
 
50.0

 
50.0

 

6.53% Series
Evergy Kansas South, Inc.
 
2037
 
175.0

 
175.0

 

6.64% Series
Evergy Kansas South, Inc.
 
2038
 
100.0

 
100.0

 

4.30% Series
Evergy Kansas South, Inc.
 
2044
 
250.0

 
250.0

 

2.95% EIRR bonds
Evergy Metro, Inc.
 
2023
 
79.5

 

 
79.5

4.125% Series
Evergy Metro, Inc.
 
2049
 
400.0

 

 
400.0

9.44% Series
Evergy Missouri West, Inc.
 
2020-2021
 
2.3

 

 

Pollution Control Bonds
 
 
 
 
 
 
 
 
 
1.39% Series(b)
Evergy Kansas Central, Inc.
 
2032
 
45.0

 
45.0

 

1.39% Series(b)
Evergy Kansas Central, Inc.
 
2032
 
30.5

 
30.5

 

1.39% Series(b)
Evergy Kansas South, Inc.
 
2027
 
21.9

 
21.9

 

2.50% Series
Evergy Kansas South, Inc.
 
2031
 
50.0

 
50.0

 

1.39% Series(b)
Evergy Kansas South, Inc.
 
2032
 
14.5

 
14.5

 

1.39% Series(b)
Evergy Kansas South, Inc.
 
2032
 
10.0

 
10.0

 

1.432% Series 2007A and 2007B(b)
Evergy Metro, Inc.
 
2035
 
146.5

 

 
146.5

2.75% Series 2008
Evergy Metro, Inc.
 
2038
 
23.4

 

 
23.4

Senior Notes
 
 
 
 
 
 
 
 
 
3.15% Series(g)
Evergy Metro, Inc.
 
2023
 
300.0

 

 
300.0

3.65% Series(g)
Evergy Metro, Inc.
 
2025
 
350.0

 

 
350.0

6.05% Series (5.78% rate)(a)(g)
Evergy Metro, Inc.
 
2035
 
250.0

 

 
250.0

5.30% Series(g)
Evergy Metro, Inc.
 
2041
 
400.0

 

 
400.0

4.20% Series(g)
Evergy Metro, Inc.
 
2047
 
300.0

 

 
300.0

4.20% Series(g)
Evergy Metro, Inc.
 
2048
 
300.0

 

 
300.0

8.27% Series
Evergy Missouri West, Inc.
 
2021
 
80.9

 

 

3.49% Series A
Evergy Missouri West, Inc.
 
2025
 
36.0

 

 

4.06% Series B
Evergy Missouri West, Inc.
 
2033
 
60.0

 

 

4.74% Series C
Evergy Missouri West, Inc.
 
2043
 
150.0

 

 

3.74% Series
Evergy Missouri West, Inc.
 
2022
 
100.0

 

 

4.85% Series
Evergy, Inc.(f)
 
2021
 
350.0

 

 

5.292% Series
Evergy, Inc.(f)
 
2022
 
287.5

 

 

2.45% Series
Evergy, Inc.
 
2024
 
800.0

 

 

2.90% Series (3.77% rate)(a)
Evergy, Inc.
 
2029
 
800.0

 

 

Medium Term Notes
 
 
 
 
 

 
 
 
 
7.33% Series
Evergy Missouri West, Inc.
 
2023
 
3.0

 

 

7.17% Series
Evergy Missouri West, Inc.
 
2023
 
7.0

 

 

Fair value adjustment(e)
 
 
 
 
125.5

 

 

Current maturities
 
 
 
 
(251.1
)
 
(250.0
)
 

Unamortized debt discount and debt issuance costs
 
 
 
(80.7
)
 
(40.8
)
 
(24.4
)
Total excluding current maturities(d)
 
 
 
 
$
8,746.7

 
$
3,436.1

 
$
2,525.0


December 31, 2018
Issuing Entity
 
Year Due
 
Evergy
 
Evergy Kansas Central
 
Evergy Metro
Mortgage Bonds
 
 
 
 
(millions)
5.10% Series
Evergy Kansas Central, Inc.
 
2020
 
$
250.0

 
$
250.0

 
$

3.25% Series
Evergy Kansas Central, Inc.
 
2025
 
250.0

 
250.0

 

2.55% Series
Evergy Kansas Central, Inc.
 
2026
 
350.0

 
350.0

 

3.10% Series
Evergy Kansas Central, Inc.
 
2027
 
300.0

 
300.0

 

4.125% Series
Evergy Kansas Central, Inc.
 
2042
 
550.0

 
550.0

 

4.10% Series
Evergy Kansas Central, Inc.
 
2043
 
430.0

 
430.0

 

4.625% Series
Evergy Kansas Central, Inc.
 
2043
 
250.0

 
250.0

 

4.25% Series
Evergy Kansas Central, Inc.
 
2045
 
300.0

 
300.0

 

6.70% Series
Evergy Kansas South, Inc.
 
2019
 
300.0

 
300.0

 

6.15% Series
Evergy Kansas South, Inc.
 
2023
 
50.0

 
50.0

 

6.53% Series
Evergy Kansas South, Inc.
 
2037
 
175.0

 
175.0

 

6.64% Series
Evergy Kansas South, Inc.
 
2038
 
100.0

 
100.0

 

4.30% Series
Evergy Kansas South, Inc.
 
2044
 
250.0

 
250.0

 

2.95% EIRR bonds
Evergy Metro, Inc.
 
2023
 
79.5

 

 
79.5

7.15% Series 2009A (8.59% rate)(a)
Evergy Metro, Inc.
 
2019
 
400.0

 

 
400.0

9.44% Series
Evergy Missouri West, Inc.
 
2019-2021
 
3.4

 

 

Pollution Control Bonds
 
 
 
 
 
 
 
 
 
2.46% Series(b)
Evergy Kansas Central, Inc.
 
2032
 
45.0

 
45.0

 

2.46% Series(b)
Evergy Kansas Central, Inc.
 
2032
 
30.5

 
30.5

 

2.46% Series(b)
Evergy Kansas South, Inc.
 
2027
 
21.9

 
21.9

 

2.50% Series
Evergy Kansas South, Inc.
 
2031
 
50.0

 
50.0

 

2.46% Series(b)
Evergy Kansas South, Inc.
 
2032
 
14.5

 
14.5

 

2.46% Series(b)
Evergy Kansas South, Inc.
 
2032
 
10.0

 
10.0

 

1.865% Series 2007A and 2007B(b)
Evergy Metro, Inc.
 
2035
 
146.5

 

 
146.5

2.75% Series 2008
Evergy Metro, Inc.
 
2038
 
23.4

 

 
23.4

Senior Notes
 
 
 
 
 
 
 
 
 
3.15% Series
Evergy Metro, Inc.
 
2023
 
300.0

 

 
300.0

3.65% Series
Evergy Metro, Inc.
 
2025
 
350.0

 

 
350.0

6.05% Series (5.78% rate)(a)
Evergy Metro, Inc.
 
2035
 
250.0

 

 
250.0

5.30% Series
Evergy Metro, Inc.
 
2041
 
400.0

 

 
400.0

4.20% Series
Evergy Metro, Inc.
 
2047
 
300.0

 

 
300.0

4.20% Series
Evergy Metro, Inc.
 
2048
 
300.0

 

 
300.0

8.27% Series
Evergy Missouri West, Inc.
 
2021
 
80.9

 

 

3.49% Series A
Evergy Missouri West, Inc.
 
2025
 
36.0

 

 

4.06% Series B
Evergy Missouri West, Inc.
 
2033
 
60.0

 

 

4.74% Series C
Evergy Missouri West, Inc.
 
2043
 
150.0

 

 

4.85% Series
Evergy, Inc.(f)
 
2021
 
350.0

 

 

5.292% Series
Evergy, Inc.(f)
 
2022
 
287.5

 

 

Medium Term Notes
 
 
 
 
 
 
 
 
 
7.33% Series
Evergy Missouri West, Inc.
 
2023
 
3.0

 

 

7.17% Series
Evergy Missouri West, Inc.
 
2023
 
7.0

 

 

Fair value adjustment(e)
 
 
 
 
144.8

 

 

Current maturities (c)
 
 
 
 
(705.4
)
 
(300.0
)
 
(400.0
)
Unamortized debt discount and debt issuance costs
 
 
 
(57.2
)
 
(37.1
)
 
(19.3
)
Total excluding current maturities(d)
 
 
 
 
$
6,636.3

 
$
3,389.8

 
$
2,130.1


(a) 
Rate after amortizing gains/losses recognized in OCI on settlements of interest rate hedging instruments.
(b) 
Variable rate.
(c) 
Evergy's current maturities total as of December 31, 2018, includes $4.3 million of fair value adjustments recorded in connection with purchase accounting for the merger transaction.
(d) 
At December 31, 2019 and 2018, does not include $50.0 million and $21.9 million of secured Series 2005 Environmental Improvement Revenue Refunding (EIRR) bonds because the bonds were repurchased in September 2015 and are held by Evergy Metro.
(e) 
Represents the fair value adjustments recorded at Evergy consolidated related to the long-term debt of Great Plains Energy, Evergy Metro and Evergy Missouri West in connection with purchase accounting for the merger transaction. This amount is not part of future principal payments and will amortize over the remaining life of the associated debt instruments.
(f) 
Originally issued by Great Plains Energy but assumed by Evergy, Inc. as part of the merger transaction.
(g) 
Effectively secured pursuant to the General Mortgage Indenture and Deed of Trust dated as of December 1, 1986, as supplemented (Evergy Metro Mortgage Indenture) through the issuance of collateral mortgage bonds issued to the trustee for the unsecured senior notes in March 2019.
The following table summarizes Evergy's and Evergy Kansas Central's long-term debt of VIEs.
 
 
 
December 31
 
 
 
2019
 
2018
 
 
 
(millions)
 
2.398% due 2021
 
 
$
51.1

 
 
 
$
81.4

 
Current maturities
 
 
(32.3
)
 
 
 
(30.3
)
 
Total excluding current maturities
 
 
$
18.8

 
 
 
$
51.1

 

Schedule of Maturities of Long-Term Debt
Evergy's, Evergy Kansas Central's and Evergy Metro's long-term debt maturities and the long-term debt maturities of VIEs for the next five years are detailed in the following table.
 
 
2020
 
2021
 
2022
 
2023
 
2024
 
 
(millions)
Evergy(a)
 
$
251.1

 
$
432.0

 
$
387.5

 
$
439.5

 
$
800.0

Evergy Kansas Central(a)
 
250.0

 

 

 
50.0

 

Evergy Metro
 

 

 

 
379.5

 

VIEs
 
32.3

 
18.8

 

 

 

(a) Excludes long-term debt maturities of VIEs.