Attached files
file | filename |
---|---|
8-K - FORM 8-K - DTE Electric Co | c91577e8vk.htm |
EX-99.2 - EXHIBIT 99.2 - DTE Electric Co | c91577exv99w2.htm |
Exhibit 99.1
Q3 2009 Supplemental Financial Information October 30, 2009 |
DTE Energy Company
Consolidated Statements of Financial Position (Unaudited)
Consolidated Statements of Financial Position (Unaudited)
September 30 | December 31 | |||||||
(in Millions) | 2009 | 2008 | ||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 83 | $ | 86 | ||||
Restricted cash |
28 | 86 | ||||||
Accounts receivable (less allowance for doubtful
accounts of $288 and $265, respectively) |
||||||||
Customer |
1,105 | 1,666 | ||||||
Other |
112 | 166 | ||||||
Inventories |
||||||||
Fuel and gas |
383 | 333 | ||||||
Materials and supplies |
202 | 206 | ||||||
Deferred income taxes |
226 | 227 | ||||||
Derivative assets |
271 | 316 | ||||||
Other |
244 | 242 | ||||||
2,654 | 3,328 | |||||||
Investments |
||||||||
Nuclear decommissioning trust funds |
791 | 685 | ||||||
Other |
630 | 595 | ||||||
1,421 | 1,280 | |||||||
Property |
||||||||
Property, plant and equipment |
20,505 | 20,065 | ||||||
Less accumulated depreciation and depletion |
(8,110 | ) | (7,834 | ) | ||||
12,395 | 12,231 | |||||||
Other Assets |
||||||||
Goodwill |
2,037 | 2,037 | ||||||
Regulatory assets |
4,029 | 4,231 | ||||||
Securitized regulatory assets |
905 | 1,001 | ||||||
Intangible assets |
57 | 70 | ||||||
Notes receivable |
114 | 115 | ||||||
Derivative assets |
163 | 140 | ||||||
Other |
184 | 157 | ||||||
7,489 | 7,751 | |||||||
Total Assets |
$ | 23,959 | $ | 24,590 | ||||
DTE Energy Company
Consolidated Statements of Financial Position (Unaudited)
Consolidated Statements of Financial Position (Unaudited)
September 30 | December 31 | |||||||
(in Millions, Except Shares) | 2009 | 2008 | ||||||
LIABILITIES AND EQUITY |
||||||||
Current Liabilities |
||||||||
Accounts payable |
$ | 578 | $ | 899 | ||||
Accrued interest |
149 | 119 | ||||||
Dividends payable |
87 | 86 | ||||||
Short-term borrowings |
205 | 744 | ||||||
Current portion long-term debt, including capital leases |
170 | 362 | ||||||
Derivative liabilities |
257 | 285 | ||||||
Other |
530 | 518 | ||||||
1,976 | 3,013 | |||||||
Long-Term Debt (net of current portion) |
||||||||
Mortgage bonds, notes and other |
6,738 | 6,458 | ||||||
Securitization bonds |
793 | 932 | ||||||
Trust preferred-linked securities |
289 | 289 | ||||||
Capital lease obligations |
54 | 62 | ||||||
7,874 | 7,741 | |||||||
Other Liabilities |
||||||||
Deferred income taxes |
2,091 | 1,958 | ||||||
Regulatory liabilities |
1,251 | 1,202 | ||||||
Asset retirement obligations |
1,405 | 1,340 | ||||||
Unamortized investment tax credit |
88 | 96 | ||||||
Derivative liabilities |
252 | 344 | ||||||
Liabilities from transportation and storage contracts |
100 | 111 | ||||||
Accrued pension liability |
776 | 871 | ||||||
Accrued postretirement liability |
1,424 | 1,434 | ||||||
Nuclear decommissioning |
131 | 114 | ||||||
Other |
319 | 328 | ||||||
7,837 | 7,798 | |||||||
Commitments and Contingencies |
||||||||
Shareholders Equity |
||||||||
Common stock, without par value, 400,000,000 shares
authorized, 164,928,049 and 163,019,596 shares issued and
outstanding, respectively |
3,235 | 3,175 | ||||||
Retained earnings |
3,142 | 2,985 | ||||||
Accumulated other comprehensive loss |
(141 | ) | (165 | ) | ||||
Total DTE Energy Company Shareholders Equity |
6,236 | 5,995 | ||||||
Noncontrolling interests |
36 | 43 | ||||||
Total Equity |
6,272 | 6,038 | ||||||
Total Liabilities and Equity |
$ | 23,959 | $ | 24,590 | ||||
DTE Energy Company
Consolidated Statements of Cash Flows (Unaudited)
Consolidated Statements of Cash Flows (Unaudited)
Nine Months Ended | ||||||||
September 30 | ||||||||
(in Millions) | 2009 | 2008 | ||||||
Operating Activities |
||||||||
Net income |
$ | 421 | $ | 423 | ||||
Adjustments to reconcile net income to net cash from operating activities: |
||||||||
Depreciation, depletion and amortization |
738 | 675 | ||||||
Deferred income taxes |
141 | 280 | ||||||
Gain on sale of non-utility assets |
| (128 | ) | |||||
Other asset (gains), losses and reserves, net |
4 | 12 | ||||||
Gain on sale of interests in synfuel projects |
| (31 | ) | |||||
Contributions from synfuel partners |
| 14 | ||||||
Changes in assets and liabilities, exclusive of changes shown separately (Note 1) |
370 | (227 | ) | |||||
Net cash from operating activities |
1,674 | 1,018 | ||||||
Investing Activities |
||||||||
Plant and equipment expenditures utility |
(772 | ) | (842 | ) | ||||
Plant and equipment expenditures non-utility |
(47 | ) | (154 | ) | ||||
Proceeds from sale of interests in synfuel projects |
| 84 | ||||||
Refunds to synfuel partners |
| (387 | ) | |||||
Proceeds from sale of non-utility assets |
| 253 | ||||||
Proceeds from sale of other assets, net |
35 | 21 | ||||||
Restricted cash for debt redemptions |
58 | 104 | ||||||
Proceeds from sale of nuclear decommissioning trust fund assets |
237 | 180 | ||||||
Investment in nuclear decommissioning trust funds |
(251 | ) | (202 | ) | ||||
Other investments |
(55 | ) | (105 | ) | ||||
Net cash used for investing activities |
(795 | ) | (1,048 | ) | ||||
Financing Activities |
||||||||
Issuance of long-term debt |
363 | 1,013 | ||||||
Redemption of long-term debt |
(420 | ) | (446 | ) | ||||
Repurchase of long-term debt |
| (238 | ) | |||||
Short-term borrowings, net |
(574 | ) | 71 | |||||
Issuance of common stock |
27 | | ||||||
Repurchase of common stock |
| (16 | ) | |||||
Dividends on common stock |
(260 | ) | (258 | ) | ||||
Other |
(18 | ) | (7 | ) | ||||
Net cash from
(used for) financing activities |
(882 | ) | 119 | |||||
Net Increase (Decrease) in Cash and Cash Equivalents |
(3 | ) | 89 | |||||
Cash and Cash Equivalents Reclassified from Assets Held for Sale |
| 11 | ||||||
Cash and Cash Equivalents at Beginning of Period |
86 | 123 | ||||||
Cash and Cash Equivalents at End of Period |
$ | 83 | $ | 223 | ||||
The Detroit Edison Company
Consolidated Statements of Operations (Unaudited)
Consolidated Statements of Operations (Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
(in Millions) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Operating Revenues |
$ | 1,300 | $ | 1,440 | $ | 3,526 | $ | 3,766 | ||||||||
Operating Expenses |
||||||||||||||||
Fuel and purchased power |
400 | 586 | 1,112 | 1,403 | ||||||||||||
Operation and maintenance |
306 | 292 | 928 | 1,019 | ||||||||||||
Depreciation and amortization |
222 | 193 | 607 | 563 | ||||||||||||
Taxes other than income |
43 | 54 | 147 | 176 | ||||||||||||
Asset (gains) and reserves, net |
| (1 | ) | | (1 | ) | ||||||||||
971 | 1,124 | 2,794 | 3,160 | |||||||||||||
Operating Income |
329 | 316 | 732 | 606 | ||||||||||||
Other (Income) and Deductions |
||||||||||||||||
Interest expense |
82 | 73 | 245 | 220 | ||||||||||||
Interest income |
| (1 | ) | (1 | ) | (3 | ) | |||||||||
Other income |
(12 | ) | (16 | ) | (29 | ) | (39 | ) | ||||||||
Other expenses |
5 | 11 | 5 | 34 | ||||||||||||
75 | 67 | 220 | 212 | |||||||||||||
Income Before Income Taxes |
254 | 249 | 512 | 394 | ||||||||||||
Income Tax Provision |
98 | 90 | 199 | 143 | ||||||||||||
Net Income |
$ | 156 | $ | 159 | $ | 313 | $ | 251 | ||||||||
Michigan Consolidated Gas Company
Consolidated Statements of Operations (Unaudited)
Consolidated Statements of Operations (Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30 | September 30 | |||||||||||||||
(in Millions) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Operating Revenues |
$ | 189 | $ | 232 | $ | 1,237 | $ | 1,509 | ||||||||
Operating Expenses |
||||||||||||||||
Cost of gas |
67 | 102 | 706 | 956 | ||||||||||||
Operation and maintenance |
94 | 93 | 326 | 364 | ||||||||||||
Depreciation and amortization |
27 | 25 | 80 | 75 | ||||||||||||
Taxes other than income |
12 | 9 | 38 | 34 | ||||||||||||
Asset gains |
| (2 | ) | (1 | ) | (2 | ) | |||||||||
200 | 227 | 1,149 | 1,427 | |||||||||||||
Operating Income (Loss) |
(11 | ) | 5 | 88 | 82 | |||||||||||
Other (Income) and Deductions |
||||||||||||||||
Interest expense |
19 | 16 | 51 | 46 | ||||||||||||
Interest income |
(2 | ) | (2 | ) | (6 | ) | (6 | ) | ||||||||
Other income |
(1 | ) | (2 | ) | (6 | ) | (8 | ) | ||||||||
Other expenses |
| 4 | 4 | 9 | ||||||||||||
16 | 16 | 43 | 41 | |||||||||||||
Income (Loss) Before Income Taxes |
(27 | ) | (11 | ) | 45 | 41 | ||||||||||
Income Tax Provision (Benefit) |
(8 | ) | (3 | ) | 13 | 12 | ||||||||||
Net Income (Loss) |
$ | (19 | ) | $ | (8 | ) | $ | 32 | $ | 29 | ||||||
DTE
Energy Debt/Equity Calculation
As of September 30, 2009
($ millions)
As of September 30, 2009
($ millions)
Short-term borrowings |
$ | 205 | ||
Current portion of long-term debt, including capital leases |
170 | |||
Mortgage bonds, notes and other |
6,738 | |||
Securitization bonds, excluding current portion |
793 | |||
Capital lease obligations |
54 | |||
less MichCon short-term debt |
(205 | ) | ||
less Securitization bonds, including current portion |
(933 | ) | ||
Total debt |
6,822 | |||
Trust preferred-linked securities |
289 | |||
Total preferred/ other |
289 | |||
Equity |
6,236 | |||
Total capitalization |
$ | 13,347 | ||
Debt |
51.1 | % | ||
Preferred |
2.2 | % | ||
Common shareholders equity |
46.7 | % | ||
Total |
100.0 | % | ||
Sales Analysis Q3 2009
Electric Sales Detroit Edison Service Area (GWh)
Q3 2009 | Q3 2008 | % Change | ||||||||||
Residential |
4,107 | 4,595 | -11 | % | ||||||||
Commercial |
4,806 | 5,072 | -5 | % | ||||||||
Industrial |
2,562 | 3,327 | -23 | % | ||||||||
Other |
799 | 789 | 1 | % | ||||||||
12,274 | 13,783 | -11 | % | |||||||||
Choice |
337 | 329 | 2 | % | ||||||||
TOTAL SALES |
12,611 | 14,112 | -11 | % | ||||||||
Electric Revenue Detroit Edison Service Area ($000s)
Q3 2009 | Q3 2008 | % Change | ||||||||||
Residential |
517,052 | 520,453 | -1 | % | ||||||||
Commercial |
449,537 | 477,917 | -6 | % | ||||||||
Industrial |
190,103 | 229,805 | -17 | % | ||||||||
Other |
44,629 | 45,626 | -2 | % | ||||||||
1,201,321 | 1,273,801 | -6 | % | |||||||||
Choice |
8,040 | 8,711 | -8 | % | ||||||||
TOTAL REVENUES |
1,209,361 | 1,282,512 | -6 | % | ||||||||
Gas Sales MichCon Service Area (MMcf)
Q3 2009 | Q3 2008 | % Change | ||||||||||
Residential |
7,128 | 7,504 | -5 | % | ||||||||
Commercial |
1,825 | 2,408 | -24 | % | ||||||||
Industrial |
130 | 126 | 3 | % | ||||||||
9,083 | 10,038 | -10 | % | |||||||||
End User Transportation* |
23,525 | 23,024 | 2 | % | ||||||||
TOTAL SALES |
32,608 | 33,062 | -1 | % | ||||||||
* | Includes choice customers |
Gas Revenue MichCon Service Area ($000s)
Q3 2009 | Q3 2008 | % Change | ||||||||||
Residential |
93,945 | 117,390 | -20 | % | ||||||||
Commercial |
22,135 | 35,619 | -38 | % | ||||||||
Industrial |
1,257 | 1,612 | -22 | % | ||||||||
117,338 | 154,621 | -24 | % | |||||||||
End User Transportation* |
24,024 | 21,496 | 12 | % | ||||||||
TOTAL REVENUES |
141,362 | 176,117 | -20 | % | ||||||||
* | Includes choice customers |
Weather
Cooling Degree Days
Detroit Edison service territory
Detroit Edison service territory
Q3 2009 | Q3 2008 | % Change | ||||||||||
Actuals |
421 | 556 | -24 | % | ||||||||
Normal |
537 | 537 | ||||||||||
Deviation from normal |
-22 | % | 4 | % |
Heating Degree Days
MichCon service territory
MichCon service territory
Q3 2009 | Q3 2008 | % Change | ||||||||||
Actuals |
134 | 80 | 67 | % | ||||||||
Normal |
175 | 175 | ||||||||||
Deviation from normal |
-23 | % | -54 | % |
Earnings Impact of Weather
Variance from normal weather ($millions, after-tax)
Variance from normal weather ($millions, after-tax)
Q2 2009 | Q2 2008 | |||||||||
Detroit Edison |
(25 | ) | 2 | Colder weather reduced Detroit Edisons earnings by $25M Q2 2009 | ||||||
MichCon |
(1 | ) | (1 | ) | Milder weather reduced MichCons earnings by $1M Q3 2009 |
Sales Analysis YTD September 30, 2009
Electric Sales Detroit Edison Service Area (GWh)
YTD 2009 | YTD 2008 | % Change | ||||||||||
Residential |
10,992 | 11,955 | -8 | % | ||||||||
Commercial |
13,764 | 14,347 | -4 | % | ||||||||
Industrial |
7,584 | 10,074 | -25 | % | ||||||||
Other |
2,399 | 2,408 | 0 | % | ||||||||
34,739 | 38,784 | -10 | % | |||||||||
Choice |
998 | 1,081 | -8 | % | ||||||||
TOTAL SALES |
35,737 | 39,865 | -10 | % | ||||||||
Electric Revenue Detroit Edison Service Area ($000s)
YTD 2009 | YTD 2008 | % Change | ||||||||||
Residential |
1,348,019 | 1,325,706 | 2 | % | ||||||||
Commercial |
1,278,592 | 1,322,084 | -3 | % | ||||||||
Industrial |
570,333 | 684,694 | -17 | % | ||||||||
Other |
131,652 | 131,738 | 0 | % | ||||||||
3,328,596 | 3,464,222 | -4 | % | |||||||||
Choice |
27,819 | 23,749 | 17 | % | ||||||||
TOTAL REVENUES |
3,356,415 | 3,487,971 | -4 | % | ||||||||
Gas Sales MichCon Service Area (MMcf)
YTD 2009 | YTD 2008 | % Change | ||||||||||
Residential |
71,387 | 73,090 | -2 | % | ||||||||
Commercial |
21,924 | 24,262 | -10 | % | ||||||||
Industrial |
865 | 675 | 28 | % | ||||||||
94,176 | 98,027 | -4 | % | |||||||||
End User Transportation* |
86,566 | 89,798 | -4 | % | ||||||||
TOTAL SALES |
180,742 | 187,825 | -4 | % | ||||||||
* | Includes choice customers |
Gas Revenue MichCon Service Area ($000s)
YTD 2009 | YTD 2008 | % Change | ||||||||||
Residential |
740,224 | 830,596 | -11 | % | ||||||||
Commercial |
222,727 | 268,891 | -17 | % | ||||||||
Industrial |
7,524 | 7,528 | 0 | % | ||||||||
970,475 | 1,107,015 | -12 | % | |||||||||
End User
Transportation* |
103,277 | 104,433 | -1 | % | ||||||||
TOTAL REVENUES |
1,073,752 | 1,211,447 | -11 | % | ||||||||
* | Includes choice customers |
Weather
Cooling Degree Days
Detroit Edison service territory
Detroit Edison service territory
YTD 2009 | YTD 2008 | % Change | ||||||||||
Actuals |
575 | 759 | -24 | % | ||||||||
Normal |
730 | 730 | ||||||||||
Deviation from normal |
-21 | % | 4 | % |
Heating Degree Days
MichCon service territory
MichCon service territory
YTD 2009 | YTD 2008 | % Change | ||||||||||
Actuals |
4,358 | 4,236 | 3 | % | ||||||||
Normal |
4,346 | 4,374 | ||||||||||
Deviation from normal |
0 | % | -3 | % |
Earnings Impact of Weather
Variance from normal weather ($millions, after-tax)
Variance from normal weather ($millions, after-tax)
YTD 2009 | YTD 2008 | |||||||||||
Detroit Edison |
(38 | ) | 1 | Colder weather reduced Detroit Edisons earnings by $38M YTD 2009 | ||||||||
MichCon |
1 | (3 | ) | Colder weather increased MichCons earnings by $1M YTD 2009 |
DTE Energy Company
Consolidated Statements of Operations (Unaudited)
(Reconciliation of Reported to Operating Earnings)
Consolidated Statements of Operations (Unaudited)
(Reconciliation of Reported to Operating Earnings)
Three Months Ended September 30, 2009 | ||||||||||||
Reported | Operating | Operating | ||||||||||
(in Millions) | Earnings | Adjustments | Earnings | |||||||||
Operating Revenues |
$ | 1,961 | $ | 1,961 | ||||||||
Operating Expenses |
||||||||||||
Fuel, purchased power and gas |
735 | 735 | ||||||||||
Operation and maintenance |
554 | 554 | ||||||||||
Depreciation, depletion and amortization |
266 | 266 | ||||||||||
Taxes other than income |
63 | 63 | ||||||||||
Gain on sale of non-utility assets |
| | ||||||||||
Other asset (gains) and losses, reserves
and impairments, net |
| | ||||||||||
1,618 | | 1,618 | ||||||||||
Operating Income |
343 | | 343 | |||||||||
Other (Income) and Deductions |
||||||||||||
Interest expense |
143 | 143 | ||||||||||
Interest income |
(11 | ) | (11 | ) | ||||||||
Other income |
(28 | ) | 2 | (26 | ) | |||||||
Other expenses |
8 | 8 | ||||||||||
112 | 2 | 114 | ||||||||||
Income Before Income Taxes |
231 | (2 | ) | 229 | ||||||||
Income Tax Provision |
73 | (1 | ) | 72 | ||||||||
Income from Continuing Operations |
158 | (1 | ) | 157 | ||||||||
Discontinued Operations Income, net of tax |
| | ||||||||||
Net Income |
158 | (1 | ) | 157 | ||||||||
Less: Net Income Attributable to the
Noncontrolling Interests From |
||||||||||||
Continuing operations |
| | ||||||||||
Discontinued operations |
| | ||||||||||
| | | ||||||||||
Net Income Attributable to DTE Energy Company |
$ | 158 | $ | (1 | ) | $ | 157 | |||||
DTE Energy Company
Consolidated Statements of Operations (Unaudited)
(Reconciliation of Reported to Operating Earnings)
Consolidated Statements of Operations (Unaudited)
(Reconciliation of Reported to Operating Earnings)
Nine Months Ended September 30, 2009 | ||||||||||||
Reported | Operating | Operating | ||||||||||
(in Millions) | Earnings | Adjustments | Earnings | |||||||||
Operating Revenues |
$ | 5,904 | $ | 5,904 | ||||||||
Operating Expenses |
||||||||||||
Fuel, purchased power and gas |
2,272 | 2,272 | ||||||||||
Operation and maintenance |
1,740 | (14 | ) | 1,726 | ||||||||
Depreciation, depletion and amortization |
738 | 738 | ||||||||||
Taxes other than income |
204 | 204 | ||||||||||
Gain on sale of non-utility assets |
| | ||||||||||
Other asset (gains) and losses, reserves
and impairments, net |
(3 | ) | (3 | ) | ||||||||
4,951 | (14 | ) | 4,937 | |||||||||
Operating Income |
953 | 14 | 967 | |||||||||
Other (Income) and Deductions |
||||||||||||
Interest expense |
409 | 409 | ||||||||||
Interest income |
(17 | ) | (17 | ) | ||||||||
Other income |
(74 | ) | (74 | ) | ||||||||
Other expenses |
17 | 17 | ||||||||||
335 | | 335 | ||||||||||
Income Before Income Taxes |
618 | 14 | 632 | |||||||||
Income Tax Provision |
197 | 6 | 203 | |||||||||
Income from Continuing Operations |
421 | 8 | 429 | |||||||||
Discontinued Operations Income, net of tax |
| | ||||||||||
Net Income |
421 | 8 | 429 | |||||||||
Less: Net Income Attributable to the
Noncontrolling Interests From |
||||||||||||
Continuing operations |
2 | 2 | ||||||||||
Discontinued operations |
| | ||||||||||
2 | | 2 | ||||||||||
Net Income Attributable to DTE Energy Company |
$ | 419 | $ | 8 | $ | 427 | ||||||