WESTERN RESOURCES INC /KS
8-K, 2000-03-29
ELECTRIC & OTHER SERVICES COMBINED
Previous: WESTERN RESOURCES INC /KS, 10-K405, 2000-03-29
Next: WESTERN RESOURCES INC /KS, 425, 2000-03-29



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                    FORM 8-K



                                 CURRENT REPORT




                       PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


Date of Report (Date of Earliest Event Reported)      March 29, 2000




                             WESTERN RESOURCES, INC.
             (Exact Name of Registrant as Specified in Its Charter)




           KANSAS                        1-3523               48-0290150
(State or Other Jurisdiction of       (Commission             (Employer
Incorporation or Organization)        File Number)        Identification No.)



   818 KANSAS AVENUE, TOPEKA, KANSAS                                 66612
(Address of Principal Executive Offices)                          (Zip Code)




Registrant's Telephone Number Including Area Code (785) 575-6300


<PAGE>

                                                Western Resources, Inc.

Item 5. Other Events

           On March 29, 2000, Western Resources, Inc. ("Western") announced that
it will separate its electric utility business from its non-electric utility
business. The separation is expected to be accomplished by means of a voluntary
exchange offer and is expected to be completed prior to year end 2000.

           A copy of the press release is attached as Exhibit 99.1 hereto and
incorporated herein by reference. A copy of an investor presentation posted on
Western's web site is attached as Exhibit 99.2 hereto and incorporated herein by
reference.


Item 7.  Financial Statements and Exhibits

           (c) Exhibits

           Exhibit 99.1 - Press release dated March 29, 2000 issued by Western
          Resources, Inc.

           Exhibit 99.2 - Investor Presentation released March 29, 2000 by
          Western Resources, Inc.
<PAGE>

                               SIGNATURE


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




                                             Western Resources, Inc.




Date March 29, 2000                  By      /s/ William B. Moore
    -------------------                --------------------------
                                        William B. Moore, Executive Vice
                                          President, Chief Financial
                                            Officer and Treasurer
<PAGE>

                                  EXHIBIT INDEX



Exhibit Number                                 Description of Exhibit

99.1                                  Press release dated March 29,
                                      2000 issued by Western Resources, Inc.


99.2                                  Investor Presentation released
                                      March 29, 2000

<PAGE>

                                                                    Exhibit 99.1

                                                Media contact:
                                                Michel' J. Philipp
[LOGO] Western Resources                        Phone: 785.575.1927
making life a little easier                     FAX: 785.575.6399
                                                [email protected]

                                                Investor contact:
                                                Jim Martin
                                                Phone: 785.575.6549
                                                FAX: 785.575.8160
                                                [email protected]

- --------------------------------------------------------------------------------



                    WESTERN RESOURCES ANNOUNCES SEPARATION,
                             REPORTS 1999 RESULTS,
                           ANNOUNCES DIVIDEND POLICY

          TOPEKA, Kansas, March 29, 2000 (6:30 a.m. CST) -- Western Resources
(NYSE:WR) announced today that it will separate its electric utility business,
to be called Westar Energy, from its non-electric business, which will be
renamed later and until then referred to as "Westar Capital." Both companies
will be public entities. The separation is expected to be accomplished by means
of a voluntary exchange offer and is expected to be completed prior to year-end
2000.

          "We believe that Westar Energy, as a pure-play electric company, will
unlock the value associated with our electric assets by providing shareholders
an investment opportunity exclusively in our electric utility operations," said
David C. Wittig, Western Resources chairman of the board, president and chief
executive officer.

          "While the businesses of the total company are strong, they have
different growth, financial, and business profiles and are evaluated differently
by investors," said Wittig. "Many of our shareholders have wanted greater
definition to the business, specifically a desire to have the company return to
its core business as strictly an electric utility. This strategy gives our
shareholders a choice of which business they wish to own, and gives the
financial community a
                                     -more-
<PAGE>

p. 2 - EARNINGS

clearer understanding of where the company's value lies. In fact, this is very
similar to the structure we would have built had the KCPL transaction been
completed."

          Westar Energy will consist of two electric utilities, KPL and KGE,
that provide electric service to approximately 628,000 customers in Kansas. The
non-electric company, Westar Capital, will consist of the company's approximate
85% ownership interest in Protection One (NYSE:POI), a monitored security
company; its approximate 45% ownership interest in ONEOK Inc. (NYSE:OKE), a
Tulsa-based natural gas company; its 100% ownership interest in Protection One
Europe; its 40% ownership in Paradigm Direct LLC, a direct marketing company;
and other investments.

          The exchange offer will provide Western Resources shareholders with
the opportunity to exchange some or all of their Western Resources common stock
for shares in Westar Capital. The terms of the offer, including the exchange
rate, will be determined and announced on commencement of the offer, expected to
be in the third quarter of 2000. The offer of shares in Westar Capital will be
made only by means of a prospectus.

          Western Resources believes, without giving assurances, that the
separate companies will have per share market values above Western Resources'
current stock price levels. The exchange is expected to be a one-for-one
exchange with between 29 and 37 million shares exchanged for Westar Capital. Any
shares not subscribed will be held for possible later distribution or sale.

          Upon completion of the transaction, Westar Energy intends to raise
approximately $300 million of equity. Proceeds will be used to repay debt.

          "For the investor seeking the profile and income of a utility
investment, and the opportunity for a growing dividend, Westar Energy will have
two solidly performing electric

                                     -more-
<PAGE>

p. 3 - EARNINGS

utilities located in solid markets," said Wittig. "Investors in the non-electric
business, Westar Capital, will be able to evaluate and realize a different
risk/reward potential under this structure, one more focused on growth and
capital appreciation. The new corporate structure will allow the management team
of each business to focus its energies and abilities on maximizing the potential
and value of its assets."

          For example, in the non-electric business area, Wittig said that
Protection One announced today that customer attrition for the fourth quarter
1999 had improved and Protection One expects attrition to be lower in the first
quarter 2000 than the fourth quarter 1999. Protection One also has made
significant progress in the last six months to enhance customer service, retain
customers and reduce debt.

Management Team

          Wittig, 44, will serve as the chairman of the board, president and
chief executive officer of  Westar Capital and will be the chairman of Westar
Energy. The balance of the management teams will be announced at a later date.
Each company will remain headquartered in Topeka, Kansas. Customers of  KPL, KGE
and Protection One should see no changes as a result of this transaction.

Bond Ratings

          The rating agencies previously indicated that they were reviewing
Western Resources' debt ratings with negative implications. With this
announcement, the company expects the rating agencies to take action, but has a
goal of maintaining an investment grade rating on its senior secured debt.

                                     -more-
<PAGE>

p. 4 - EARNINGS

1999 Earnings

          Western Resources also announced today that operating earnings in its
electric utility business were $147 million, or $2.19 per share for 1999, versus
$133 million, or $2.03 per share for 1998.

          For 1999, total operating earnings were $99 million, or $1.48 per
share, as compared with $127 million, or $1.94 per share for 1998. Total
operating earnings for 1999 include a $0.57 per share contribution from the
company's equity interest in ONEOK, a ($0.71) loss from Protection One, and a
$(0.57) loss associated with interest charges and other costs.

          Net income for 1999 was $11.3 million, or $0.17 per share, versus
$44.2 million or $0.67 per share for 1998.  Net income for 1999 includes one-
time and non-recurring charges associated with the marking to market of certain
investments, the write-off of the company's KCPL merger-related costs and
adoption of an accelerated amortization method at Protection One. The company
has been liquidating its investment portfolio in non-strategic businesses. Gains
resulting from the sale of these and other investments are approximately $100
million pre-tax, which will be reflected in the first quarter 2000.

          (For complete details, see the attached Statement of Operations and
Consolidated Balance Sheets for the quarters and years ended December 31, 1999
and 1998 for Western Resources.  Also see the 1999 results announcement of
Protection One released today.)

Dividend Action

          Separately, Western Resources announced today that it will adopt a
policy of an annual cash dividend of $1.20 per share effective with the
anticipated dividend in July 2000. The $1.20

                                     -more-
<PAGE>

p. 5 - EARNINGS

annual dividend also is anticipated to be the annual dividend for Westar Energy.
The non-electric company, Westar Capital, does not anticipate paying a dividend.

New Western Resources Board Members

          The company also announced today that Owen F. Leonard, president, KL
Industries, Inc., Saddle Brook, New Jersey, and John C. Nettels, Jr., partner,
Morrison & Hecker, L.L.P., Attorneys, Wichita, Kansas, have been elected to the
Western Resources board of directors.

          Prior to joining KL Industries, Leonard served as chief financial
officer of The Pullman Company, was treasurer of Wheelabrator-Frye, Inc., and
served as a manager at Arthur Andersen & Co. Leonard received his bachelors of
business administration degree in accounting from Iona College. He also serves
as chairman of the board of OMX, Inc.

          Nettels, who has been a partner at Morrison & Hecker since 1994,
joined the law firm in 1985. He received his bachelor's of arts degree and his
law degree from The University of Kansas. He has served on the Protection One
board of directors and is active in the Wichita Chamber of Commerce and the
University of Kansas Chancellor's Club.

          In other board-related news, the company announced that David H.
Hughes, retired vice chairman, Hallmark Cards, Inc., retired from the Western
Resources board. Hughes had served on the company's board of directors since
1988.

          "We continue to be fortunate to have such strong, solid and capable
board members," said Wittig. "David Hughes has seen a lot of change during his
tenure and has been a strong participant in guiding the direction and strategy
of this company. He always has put the interests

                                     -more-
<PAGE>

p. 6 - EARNINGS

of shareholders first in his decision making. We wish him happiness and health
in his well-deserved retirement.

          "I also am pleased to welcome Owen and John to our board and know they
will provide valuable insight as we continue to move the company forward and
build shareholder value," Wittig said.

Annual Meeting Set

          The company announced that its 2000 annual meeting of shareholders
will be June 15 at the Topeka Performing Arts Center, 214 S.E. 8th Street,
Topeka, Kansas. Shareholders of record on April 26 may attend and vote at the
meeting.

          In addition, the company announced that its 1999 annual report to
shareholders will be mailed on or about April 15, 2000. The mailing of the
company's annual report has been delayed as a result of delays in finalizing
Protection One's year-end financials.

          A copy of the company's Form 10-K is available on the Securities and
Exchange Commission's Edgar System, the company's internet site at www.wr.com,
or, prior to mailing of the annual report, may be obtained by shareholders from
the company by contacting the company's investor relations department at (785)
575-1898.

          The exchange offer of Westar Capital shares for Western Resources
shares has not yet commenced. This press release does not constitute an offer to
sell or exchange any securities. Any offer will be made pursuant to a
registration statement and a tender offer statement to be filed with the
Securities and Exchange Commission. Western Resources shareholders are urged to
read the registration statement, and the tender offer statement when they are
available because
<PAGE>

they will contain important information relating to the offer. A prospectus
relating to the offer will be disseminated to all Western Resources
shareholders. Shareholders will also be able to obtain the registration
statement, the tender offer statement and other filed documents for free at the
Internet website maintained by the Securities and Exchange Commission at
http://www.sec.gov. In addition, Western Resources will make the filed documents
- -------------------
available for free to Western Resources shareholders.

          Western Resources (NYSE: WR) is a consumer services company with
interests in monitored services and energy. The company has total assets of more
than $8 billion, including security company holdings through ownership of
Protection One (NYSE: POI), which has more than 1.4 million security customers
in 48 states. Its utilities, KPL and KGE, provide electric service to
approximately 628,000 customers in Kansas. Through its ownership in ONEOK Inc.
(NYSE: OKE), a Tulsa-based natural gas company, Western Resources has a 45
percent interest in the eighth largest natural gas distribution company in the
nation, serving more than 1.4 million customers. For more information about
Western Resources and its operating companies, visit us on the Internet at
http://www.wr.com.
- ------------------

          Forward-Looking Statements: Certain matters discussed in this news
release are "forward-looking statements." The Private Securities Litigation
Reform Act of 1995 has established that these statements qualify for safe
harbors from liability. Forward-looking statements may include words like we
"believe", "anticipate," "expect" or words of similar meaning. Forward-looking
statements describe our future plans, objectives, expectations, or goals. Such
statements address future events and conditions concerning capital expenditures,
earnings, litigation, rate and other regulatory matters,  the outcome of
Protection One accounting issues being reviewed by the SEC staff, possible
corporate restructurings, mergers, acquisitions, dispositions, liquidity and
capital resources, interest and dividend rates, environmental matters, changing
weather, nuclear operations, ability to enter new markets successfully and
capitalize on growth opportunities in nonregulated businesses, events in foreign
markets in which investments have been made, and accounting matters. Our actual
results may differ materially from those discussed here. See the company's and
Protection One's 1999 Annual Report on Form 10-K, and current reports on Form
8-K for further discussion of factors affecting the company's and Protection
One's performance. Western Resources disclaims any obligation to update any
forward-looking statements as a result of developments occurring after the date
of this news release.
<PAGE>

Attachment 1


                              FOURTH QUARTER REPORT

                             WESTERN RESOURCES, INC.



<TABLE>
<CAPTION>
                                 Quarter Ended December 31,            Year Ended December 31,
                                  1999                1998              1999             1998
<S>                         <C>                <C>                <C>               <C>
1.  Sales                   $   450,436,000    $   487,008,000    $ 2,036,158,000   $ 2,034,054,000

2.  Net Income              $   (75,787,000)   $   (84,484,000)   $    12,459,000   $    47,756,000

3.  Earnings Available
    for Common Stock        $   (76,070,000)   $   (84,768,000)   $    11,330,000   $    44,165,000

4.  Average Common Shares
    Outstanding                  68,012,000         65,870,000         67,080,000        65,634,000

5.  Basic Earnings per
    Average Share
    Outstanding             $         (1.12)   $         (1.29)   $          0.17   $          0.67

6.  EBITDA                  $    28,158,000    $     5,067,000    $   668,464,000   $   567,515,000

7.  Net Utility Plant
    (after depreciation)    $ 3,826,438,000    $ 3,752,493,000
</TABLE>
<PAGE>

Attachment 2

                             1999 PER SHARE RESULTS

                             WESTERN RESOURCES, INC.
<TABLE>
<CAPTION>

                                               Earnings(1)        Adj. Earnings(2)       Cash Flow(3)
Year Ended December 31,                      1999       1998       1999      1998       1999       1998
<S>                                       <C>        <C>        <C>        <C>        <C>        <C>
Utility(4)                                $   2.19   $   2.03   $   2.49   $   2.34   $   4.68   $   4.48
ONEOK                                         0.57       0.56       0.57       0.57       0.54       0.53
Protection One                               (0.71)     (0.18)     (0.34)      0.13       0.00       0.00
Other (Net of Interest on
  Unallocated Debt)                          (0.57)     (0.47)     (0.55)     (0.46)     (0.55)     (0.44)
Earnings Before Non-Operating
  COLI and Non-Recurring Events           $   1.48   $   1.94   $   2.17   $   2.58   $   4.67   $   4.57
Western Resources -
  Non-Operating COLI                         (0.09)      0.18      (0.09)      0.18      (0.09)      0.18
  Non-Recurring Events                       (0.88)     (1.60)     (0.88)     (1.60)     (1.08)     (1.60)
Protection One -
  Increased Amortization Expense             (0.32)      0.00      (0.32)      0.00       0.00       0.00
  Non-Recurring Events                       (0.02)      0.15      (0.02)      0.15       0.00       0.00
     Total Earnings per Share             $   0.17   $   0.67   $   0.86   $   1.31   $   3.50   $   3.15
</TABLE>
(1) Line of business reporting does not reflect intercompany eliminations
(2) Earnings + goodwill amortization.
(3) Earnings + utility depreciation and amortization + ONEOK dividends.
(4) Interest expense is allocated on $1.9 billion of debt.

<PAGE>

                                                                    Exhibit 99.2


Unlocking Shareholder Value

                                 March 30, 2000

                               Western Resources




                                                        [LOGO] Western Resources
<PAGE>

Disclaimer

The exchange offer of Westar Capital shares for Western Resources shares has not
yet commenced. This presentation does not constitute an offer to sell or
exchange any securities. Any offer will be made pursuant to a registration
statement and a tender offer statement to be filed with the Securities and
Exchange Commission. Western Resources shareholders are urged to read the
registration statement, and the tender offer statement when they are available
because they will contain important information relating to the offer. A
prospectus relating to the offer will be disseminated to all Western Resources
shareholders. Shareholders will also be able to obtain the registration
statement, the tender offer statement and other filed documents for free at the
Internet website maintained by the Securities and Exchange Commission at
http://www.sec.gov. In addition, Western Resources will make the filed documents
- -------------------
available for free to Western Resources shareholders.

                                                                               1
<PAGE>

Unlocking Shareholder Value

o Significant trading discount exists in Western Resources' stock

o Discount likely to persist

   - Protection One Earnings continue to depress consolidated EPS

   - Continuing holding company discount

o Separation of the Utility (Westar Energy) and non-electric utility assets
  (Westar Capital) will allow the market to more accurately value these separate
  companies

o Following proposed transaction, goal is to maintain investment grade senior
  secured credit rating
                                                                               2
<PAGE>

Unlocking Shareholder Value

o Western Resources will be split into two publicly traded entities through a
  non pro rata exchange offer

  - Westar Energy - Pure play electric utility consisting of KPL and KGE

  - Westar Capital - Consists of Protection One, ONEOK, Paradigm Direct,
    Protection One Europe and other assets.

o Advantages

  - Unlocks value by creating a pure play Electric Utility

  - Allows investors to invest in Westar Capital, 2nd largest residential
    provider of monitored security and 45% owner of ONEOK
                                                                               3
<PAGE>

Valuation Assumptions

o Exchange offer

  - Split is expected to be achieved through a non pro rata exchange offer

  - Up to approximately 37 million shares of Westar Capital will be offered to
    the shareholders with a minimum of approximately 29 million shares
    outstanding, subject to the terms in the final exchange offer. If the offer
    is undersubscribed, Westar Energy will hold the shares below approximately
    29 million for possible later distribution or sale.

  - Partial disposition of Protection One through issuance of $15 million
    preferred stock to third party

  - Westar Energy issues approximately $300 million in equity, following close
    of transaction

o Westar Energy grants Warrant to Westar Capital

  - In conjunction with the exchange offer, Westar Capital receives warrant to
    acquire 19.9% of the common stock of Westar Energy. The Warrant expires in
    12 years. The exercise price will be equal to the estimated trading value of
    Westar Energy at the time the exchange offer commences. The implied
    valuation of the Warrant is $30 - $40 million.

                                                                               4
<PAGE>

Key Execution Mechanics
<TABLE>
<CAPTION>
 Pre Separation                                    Separation                          Post Separation
<S>                                       <C>                                        <C>
o Organization of Westar Capital          o Westar Capital distributed to            o Westar Capital
                                            current Western Resources
o Partial disposition of Protection         shareholders in exchange for WR            - New company with Protection
  One provides tax shelter                  shares                                       One, ONEOK, Paradigm
                                                                                         Direct, Protection One
o Westar Energy grants Westar               - Exchange is non-pro rata;                  Europe and Other
  Capital Warrant to purchase                 shareholders choose whether                Investments
  Westar Energy shares post-                  to participate
  separation                                                                          o Westar Energy
                                            - Shareholders likely will treat            - Electric utility assets
                                              receipt of Westar Capital
                                              stock as capital gain or loss             - Issuance of approximately
                                              for tax purposes                            $300 million of equity

                                            - EPS accretion for Utility
                                              shareholders
</TABLE>

                                                                               5
<PAGE>

Current Western Resources Valuation

                                     Value per
Western Resources                   WR Share (1)
- -----------------------------       ------------
Westar Energy (2)                       $26.06
ONEOK (3)                                 9.43
Protection One (3)                        2.48
Protection One Europe (4)                 3.33
Other Investments (5)                     4.27
Debt (6)                                (16.27)
- -----------------------------       ------------
Value per WR Share                      $29.30

Current WR Stock Price (3)              $16.75

Current Price Discount                   42.83%

(1)  Shares outstanding at Western Resources of 67.6 million.

(2)  Calculated using earnings of $2.19 per share times S&P average multiple of
     11.9.

(3)  Market prices as of 3/24/00. ONEOK value includes $4.87 premium for
     preferred shares.

(4)  Cost basis of $225 million.

(5)  Other Investments include marketable securities (net of tax), unregulated
     generation, Paradigm and interest due from Protection One.

(6)  Assumes $1.1 billion in debt.

                                                                               6
<PAGE>

New Westar Energy Pro Forma Fact Sheet

Westar Energy (dollars in millions, except per share amount)
- --------------------------------------------------------------------------------
Electric Customers                                                    628,000

Generation 12/31/99                                                  5,458 MW

12/31/99 Assets                                                        $4,674

1999 Revenues                                                          $1,429

1999 EBITDA                                                              $501

Pro Forma 1999 Net Income to Common                                       $85

Pro Forma 12/31/99 Debt                                                $3,000

Anticipated Common Dividend per Share                                   $1.20


                                                                               7
<PAGE>

New Westar Energy -Pro Forma Valuation *

(dollars in millions, except per share amounts)
<TABLE>
<CAPTION>
                                          Assumes Minimum         Assumes Maximum
Westar Energy Valuation                 Subscription Level      Subscription Level
- -----------------------                 ------------------      ------------------
<S>                                                <C>                     <C>
1999 Pro Forma Net Income                          $147.00                 $147.00
Interest on Unallocated Debt (1)                   ($54.45)                ($54.45)
Other Pro Forma Adjustments                         ($8.05)                 ($8.05)
                                        ------------------      ------------------
Net Income                                          $84.50                  $84.50
Shares Outstanding - millions (2)                     38.6                    30.6
EPS                                                  $2.19                   $2.76
                                        ==================      ==================

Anticipated Dividend                                 $1.20                   $1.20
</TABLE>

(1) Unallocated Debt of $1.1 billion.

(2) Minimum subscription assumes 38.6 million shares of Westar Energy and 29
million shares of Westar Capital. Maximum subscription assumes 30.6 million
shares of Westar Energy and 37 million shares of Westar Capital. Assumes 1:1
exchange ratio.

* Excludes issuance of approximately $300 million of equity.

                                                                               8
<PAGE>

New Westar Energy -Pro-Forma Valuation *
<TABLE>
<CAPTION>
                                                  Westar Energy Implied Stock Price (1)
                                                  -------------------------------------
                                                       Minimum            Maximum
                                                     Subscription       Subscription
Average Industry Multiples                           EPS of $2.19       EPS of $2.76
- ---------------------------------------------     ----------------   ------------------
<S>                     <C>              <C>           <C>                <C>
S&P Electric Index      P/E              11.9          $26.05             $32.86
                        Dividend Yield   6.2%          $19.35             $19.35

Everen Index            P/E              12.7          $27.80             $35.07
                        Dividend Yield   5.8%          $20.69             $20.69

Philadelphia Index      P/E              13.0          $28.46             $35.90
                        Dividend Yield   5.9%          $20.34             $20.34
- ---------------------------------------------     ----------------   ------------------

                        P/E Average     12.5
                        Average Yield   6.0%
                        ---------------------------------------------------------------
                        Average Stock Price            $23.78             $27.37
                        ---------------------------------------------------------------
</TABLE>
(1) Based on 1999 Pro Forma Net Income for Westar Energy

* Excludes issuance of approximately $300 million of equity. Index averages as
of 3/24/00.

                                                                               9
<PAGE>

Westar Capital Pro Forma Fact Sheet

(dollars in millions)

                                   Assets (1)           EBITDA (3)
                                   ----------           ----------
Protection One                         $167.7               $165.0
Protection One Europe                  $225.0                $42.7
                                   ----------           ----------
Total                                  $392.7               $207.7


                                   Assets (2)       Net Income (4)
                                   ----------      ---------------
ONEOK                                  $637.5                $37.6
Paradigm Direct                          35.4                  0.8
Unregulated Generation                   84.7                  6.3
Marketable Securities (net of tax)      111.8                  9.8
Due from Protection One                  56.9                  2.8
Value of Warrant                         35.0                    -
                                   ----------      ---------------
Total                                  $961.3                $57.3

(1) Protection One calculated using 3/24/00 market price. Protection One Europe
calculated using 3/1/00 purchase price.

(2) ONEOK calculated using 3/24/00 market price, includes $4.87 premium on
preferred shares. Paradigm, unregulated generation, amount due from Protection
One and marketable securities calculated using 12/31/99 book value. Warrant
valuation based upon binomial valuation method.

(3) EBITDA calculated using 1999 results.

(4) Net Income calculated using 1999 results.


                                                                              10
<PAGE>

Westar Capital - Pro Forma Asset Valuation

(dollars in millions, except per share amounts)
                                         Assumes Minimum       Assumes Maximum
Westar Capital Valuation                Subscription Level    Subscription Level
- ------------------------                ------------------    ------------------
Protection One (1)                                 $167.7                $167.7
ONEOK (1)                                           637.5                 637.5
Unregulated Generation                               84.7                  84.7
Paradigm                                             35.4                  35.4
Protection One Europe                               225.0                 225.0
Marketable Securities (net of tax)                  111.8                 111.8
Due from Protection One                              56.9                  56.9
Value of Warrant (2)                                 35.0                  35.0
                                        ------------------    ------------------
Net Assets                                       $1,354.0              $1,354.0

Shares Outstanding (3)                               29.0                  37.0

Theoretical Stock Price                            $46.69                $36.59

Holding Company Discount
- --------------------------------------------------------------------------------
                                    30%            $32.68                $25.62
- --------------------------------------------------------------------------------
                                    40%            $28.01                $21.96
- --------------------------------------------------------------------------------
                                    50%            $23.34                $18.30

(1) Based on Market Prices as of 3/24/00. ONEOK value includes $4.87 premium for
preferred shares.

(2) Warrant valuation based upon binomial valuation method.

(3) Minimum subscription assumes 29 million shares of Westar Capital and 38.6
million shares of Westar Energy. Maximum subscription assumes 37 million shares
of Westar Capital and 30.6 million shares of Westar Energy.

                                                                              11
<PAGE>

Forward-Looking Statements

Forward-Looking Statements: Certain matters discussed in this presentation are
"forward-looking statements." The Private Securities Litigation Reform Act of
1995 has established that these statements qualify for safe harbors from
liability. Forward-looking statements may include words like we "believe",
"anticipate," "expect" or words of similar meaning. Forward-looking statements
describe our future plans, objectives, expectations, or goals. Such statements
address future events and conditions concerning capital expenditures, earnings,
litigation, rate and other regulatory matters, achievement of anticipated cost
savings, possible corporate restructurings, mergers, acquisitions, dispositions,
liquidity and capital resources, interest and dividend rates, environmental
matters, changing weather, nuclear operations, ability to enter new markets
successfully and capitalize on growth opportunities in nonregulated businesses,
events in foreign markets in which investments have been made, and accounting
matters. Our actual results may differ materially from those discussed here. See
the company's and Protection One's 1999 Annual Reports on Form 10-K and
quarterly reports on Forms 10-Q and current reports on Form 8-K for further
discussion of factors affecting the company's and Protection One's performance.
Western Resources disclaims any obligation to update any forward-looking
statements as a result of developments occurring after the date of this
presentation.

                                                                              12


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission