Empire District Electric : 04-28-2016 - First Quarter 2016 Earnings Report and Dividend Declaration

• The Company reported consolidated earnings for the first quarter ended March 31, 2016, inclusive of merger costs related to the previously announced Agreement and Plan of Merger among the Company, Liberty Utilities (Central) Co. and Liberty Sub Corp. (the "merger-related costs") of $14.0 million, or $0.32 per share compared to same quarter 2015 earnings of $14.6 million, or $0.34 per share. Earnings for the twelve months ended March 31, 2016, including merger-related costs, were

• $56.0 million, or $1.28 per share, compared to earnings of $60.8 million, or $1.40 per share for the same 2015 twelve month period.

• Excluding merger-related costs, which amounted to $4.2 million and $4.5 million, respectively, or $0.06 per share, for the first quarter 2016 and twelve month period ended March 31, 2016, consolidated earnings, after adjusting for taxes, would have been $16.6 million, or $0.38 per share, and $58.8 million or $1.34 per share, for the respective quarter and twelve month periods.
• Earnings for both the first quarter of 2016 and twelve month period ended March 31, 2016 were lower primarily as a result of the merger-related costs mentioned above and due to milder weather, which reduced electric sales 7.5% and 2.7% for the respective periods. These negative impacts were partially offset by the July 2015 Missouri electric rates increase.

• According to Brad Beecher, Empire's President and CEO, "February 9, 2016 marked a significant day in the history of The Empire District Electric Company, as an Agreement and Plan of Merger was announced with a subsidiary of Algonquin Power and Utilities Corp. Empire's management will be working diligently over the next several months to obtain the necessary shareholder and regulatory approvals to effectuate closing of the transaction. We have set May 2, 2016 as the record date for determining eligibility to vote on the Agreement and Plan of Merger and we expect to hold a special Shareholder's Meeting on June 16, 2016 for the purpose of voting on the Agreement and Plan of Merger. In the meantime, all of us at Empire recognize the need to continue running the business as if nothing has changed. To that end, I am pleased with our earnings performance for the first quarter 2016 during which we continued to experience milder weather than normal. Overall, costs were well controlled and our results, adjusted for weather and the merger-related costs incurred during the period, met our expectations. Importantly, our earnings guidance communicated on February 26, 2016 remains unchanged." -more- THE EMPIRE DISTRICT ELECTRIC COMPANY · 602 S. JOPLIN AVENUE · JOPLIN, MISSOURI 64802 · 417-625-5100 · FAX: 417-625-5169 · www.empiredistrict.comFirst Quarter 2016 Results Electric segment gross margin (electric revenue less cost of fuel and purchased power) increased $2.8 million, or 3.1%, during the first quarter 2016 compared to the first quarter 2015. Quarter over quarter electric segment gross margin impacts include:

• • Increased customer rates of $7.7 million, net of a $1.9 million decrease in Missouri base fuel recovery, increased revenues by an estimated $5.8 million,
  • Improved customer counts added an estimated $0.7 million to revenues, and
  • Weather and other volumetric factors decreased revenues by an estimated $10.5 million.

• • Fuel expense decreases reflective of the timing of the deferral and recovery of non-Missouri fuel and consumable costs also contributed positively to electric segment gross margin. Gas segment gross margin (gas revenues less cost of gas sold and transported) was approximately $0.8, million, or 10.0% lower than first quarter 2015 results. Gas segment heating degree days in the first quarter 2016 were 16% lower than in first quarter 2015, resulting in a sales decline of 12.9% compared to the prior year period. Consolidated first quarter 2016 earnings were favorably impacted by lower operating costs which decreased $0.6 million and Allowance For Funds Used During Construction (AFUDC) which increased $1.2 million, while unfavorable impacts included the following:

• • Depreciation and amortization expense increases of approximately $0.4 million,
  • Interest expense increases of approximately $0.6 million, and
  • Merger-related costs of approximately $4.2 million.

• • As noted above, absent the aforementioned merger-related costs, adjusted for taxes, consolidated first quarter 2016 earnings would have been approximately $16.6 million, or $0.38 on an earnings per share basis, an earnings increase of 13.7% over the 2015 quarter. Twelve Months Ended March 31, 2016 Results Electric segment gross margin increased approximately $14.5 million or 3.9% during the twelve month period ended March 31, 2016 compared to the prior year period. Year over year electric segment gross margin impacts include:

• • Increased customer rates of $17.8 million, net of a decrease in Missouri base fuel recovery of $5.2 million, increased revenues an estimated $12.6 million,
  • Improved customer counts added an estimated $2.5 million to revenues, and
  • Weather and other volumetric factors decreased revenues an estimated $15.0 million.

• • Fuel expense decreases reflective of the timing of the deferral and recovery of non-Missouri fuel and consumable costs also contributed positively to electric segment gross margin. Gas segment gross margin of $21.4 million was approximately $2.2 million, or 9.7%, below the twelve month period ended March 31, 2015 due to a 16.8% decline in sales driven by milder weather. Total Gas segment degree days were 20.8% lower for the twelve months ended March 31, 2016 than the comparable prior year period. Consolidated earnings for the twelve month period ended March 31, 2016 were negatively impacted by the following:

• • • Operating and maintenance expense increases of approximately $3.6 million,
    • Depreciation and amortization expense increases of approximately $5.6 million,
    • Other taxes increase of approximately $1.2 million,
    • Interest expense increase of approximately $3.2 million,
    • Changes in AFUDC, which decreased earnings by approximately $0.6 million, and
    • Merger-related costs of approximately $4.5 million.

Consolidated net income decreased approximately $4.8 million, or 8.0%, for the twelve month period ended March 31, 2016 compared to the prior year period. As noted above, absent the aforementioned merger-related costs, adjusted for taxes, consolidated earnings for the twelve month period ended March 31, 2016 would have been approximately $58.8 million, or $1.34 on an earnings per share basis, a decrease of 3.3% from the 2015 period.

Selected unaudited consolidated financial data for the quarters and twelve months ended March 31, 2016 and March 31, 2015 is presented in the following table.

(dollars in millions, except Per Share data)

The reconciliation of basic earnings per share (EPS) presented above compares the quarter and twelve months ended March 31, 2016 versus March 31, 2015 and is a non-GAAP presentation. The economic substance behind this non-GAAP EPS measure is to present the after tax impact of significant items and components of the statement of income on a per share basis before the impact of additional stock issuances. The Company believes this presentation is useful to investors because the statement of income does not readily show the EPS impact of the various components, including the effect of new stock issuances. This could limit the readers' understanding of the reasons for the EPS change from