Attached files
file | filename |
---|---|
8-K - 8-K - DYNEGY HOLDINGS, LLC | a11-32247_18k.htm |
Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
Debtor |
|
|
|
|
Reporting Period: |
|
November |
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Tax I.D. # |
|
|
|
|
|
|
|
|
|
|
CORPORATE MONTHLY OPERATING REPORT |
|
|
|
|
|
|
|
Debtor: |
|
Dynegy Northeast Generation, |
|
Hudson Power, LLC |
|
Dynegy Roseton, LLC |
|
Dynegy Danskammer, LLC |
|
Dynegy Holdings, LLC |
| ||||||||||
|
|
Business unit number: |
|
65500 |
|
65501 |
|
65502 |
|
65503 |
|
10001 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
REQUIRED DOCUMENTS |
|
Form No. |
|
Document |
|
Explanation |
|
Document |
|
Explanation |
|
Document |
|
Explanation |
|
Document |
|
Explanation |
|
Document |
|
Explanation |
|
Schedule of Cash Receipts and Disbursements |
|
MOR-1 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Bank Reconciliation (or copies of debtors bank reconciliations) |
|
MOR-1 (CONT) |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Copies of bank statements |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
Cash disbursements journals |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
Statement of Operations |
|
MOR-2 |
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Balance Sheet |
|
MOR-3 |
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Yes |
|
|
|
Status of Post-petition Taxes |
|
MOR-4 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Copies of IRS Form 6123 or payment receipt |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
Copies of tax returns filed during reporting period |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
[2] |
|
|
|
Summary of Unpaid Post-petition Debts |
|
MOR-4 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Listing of Aged Accounts Payable |
|
|
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[2] |
|
|
|
Accounts Receivable Reconciliation and Aging |
|
MOR-5 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Taxes Reconciliation and Aging |
|
MOR-5 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Payments to Insiders and Professional |
|
MOR-6 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Post Petition Status of Secured Notes, Leases Payable |
|
MOR-6 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
Debtor Questionnaire |
|
MOR-7 |
|
Yes |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
[1] |
|
|
|
Yes |
|
|
|
[1] All related reports are rolled up into DNE.
[2] Not applicable for the reporting period.
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
|
|
Debtor |
|
|
Reporting Period: |
|
November |
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
MOR -1
Debtor: |
|
Dynegy Northeast Generation, Inc. |
|
Dynegy Holdings, LLC. |
|
Consolidated |
| ||||
Business unit number: |
|
65500 |
|
10001 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BANK ACCOUNTS |
|
BANK ACCOUNTS |
|
BANK ACCOUNTS |
| ||||
ACCOUNT NUMBER (LAST 4) |
|
# 5260 |
|
# 2269 |
|
CURRENT MONTH |
|
# 7678 |
|
CURRENT MONTH ACTUAL (TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH BEGINNING OF MONTH |
|
1,076,326 |
|
|
|
1,076,326 |
|
11,071,915 |
|
12,148,240 |
|
RECEIPTS |
|
|
|
|
|
|
|
|
|
|
|
CASH SALES |
|
|
|
|
|
|
|
|
|
|
|
ACCOUNTS RECEIVABLE - PREPETITION |
|
1,324,239 |
|
|
|
1,324,239 |
|
|
|
1,324,239 |
|
ACCOUNTS RECEIVABLE - POSTPETITION |
|
115,980 |
|
|
|
115,980 |
|
|
|
115,980 |
|
LOANS AND ADVANCES |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
1,000,000 |
|
SALE OF ASSETS |
|
|
|
|
|
|
|
|
|
|
|
OTHER (ATTACH LIST) [4] |
|
1,017,980 |
|
|
|
1,017,980 |
|
|
|
1,017,980 |
|
TRANSFERS (FROM DIP ACCTS) [5] |
|
|
|
138,000 |
|
138,000 |
|
|
|
138,000 |
|
TOTAL RECEIPTS |
|
3,458,199 |
|
138,000 |
|
3,596,199 |
|
|
|
3,596,199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
DISBURSEMENTS |
|
|
|
|
|
|
|
|
|
|
|
NET PAYROLL |
|
(704,564 |
) |
|
|
(704,564 |
) |
|
|
(704,564 |
) |
PAYROLL TAXES |
|
(170,670 |
) |
|
|
(170,670 |
) |
|
|
(170,670 |
) |
SALES, USE, & OTHER TAXES |
|
|
|
|
|
|
|
|
|
|
|
INVENTORY PURCHASES |
|
|
|
|
|
|
|
|
|
|
|
SECURED/ RENTAL/ LEASES |
|
|
|
|
|
|
|
|
|
|
|
INSURANCE |
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSE AND G & A |
|
(133,390 |
) |
|
|
(133,390 |
) |
|
|
(133,390 |
) |
FUEL PURCHASES |
|
(566,693 |
) |
|
|
(566,693 |
) |
|
|
(566,693 |
) |
SELLING |
|
|
|
|
|
|
|
|
|
|
|
OTHER (ATTACH LIST) [7] |
|
|
|
|
|
|
|
(8,200 |
) |
(8,200 |
) |
OWNER DRAW * |
|
|
|
|
|
|
|
|
|
|
|
TRANSFERS (TO DIP ACCTS) [5] |
|
(138,000 |
) |
|
|
(138,000 |
) |
(1,000,000 |
) |
(1,138,000 |
) |
PROFESSIONAL FEES [6] |
|
|
|
|
|
|
|
|
|
|
|
U.S. TRUSTEE QUARTERLY FEES [6] |
|
|
|
|
|
|
|
|
|
|
|
COURT COSTS [6] |
|
|
|
|
|
|
|
|
|
|
|
TOTAL DISBURSEMENTS |
|
(1,713,317 |
) |
|
|
(1,713,317 |
) |
(1,008,200 |
) |
(2,721,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH FLOW (RECEIPTS LESS DISBURSEMENTS |
|
1,744,882 |
|
138,000 |
|
1,882,882 |
|
(1,008,200 |
) |
874,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH END OF MONTH |
|
2,821,207 |
|
138,000 |
|
2,959,207 |
|
10,063,715 |
|
13,022,922 |
|
* COMPENSATION TO SOLE PROPRIETORS FOR SERVICES RENDERED TO BANKRUPTCY ESTATE
[1] Cash beginning of month is from November 8, 2011, the day following the November 7, 2011 petition date.
[2] DNE also has the following Zero-Balance Accounts: Payroll Tax (5302), Payroll (5294), Gross Margin & Clearing (5286), and Capex, Opex, and G&A (5278).
[3] All Receipts and Disbursements are from November 8, 2011 through November 30, 2011.
[4] The Other Receipt amount of $1,017,980 for Account # 5260 is made up of $1,000,000 return of collateral from British Gas and $17,980 credit adjustment on November 29, 2011.
[5] Represents transfers (From DIP Accts) of $138,000 for Utility Adequate Assurance Account.
[6] Due to the first month of filing no Professional Fees, Court Costs, or U.S. Trustee Quarterly Fees have been paid.
[7] Payment for DNE land appraisal paid by DH.
In re |
|
Dynegy Holdings, LLC |
|
Case No. |
|
11-38111 (CGM) |
|
Debtor |
|
|
|
Reporting Period: |
|
November |
|
BANK RECONCILIATIONS
Continuation Sheet for MOR-1
Debtor: |
|
Dynegy Northeast Generation, Inc. |
|
Dynegy Holdings, LLC. |
| ||||||||||||
Business unit number: |
|
65500 |
|
10001 |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration |
|
Capex, Opex & |
|
Gross Margin & |
|
Payroll ZBA |
|
Payroll Tax |
|
UAA |
|
Concentration |
|
Cash Collateral |
|
|
|
# 5260 |
|
# 5278 |
|
# 5286 [1] |
|
# 5294 |
|
# 5302 |
|
# 2269 |
|
# 7678 |
|
# 0204 |
|
BALANCE PER BOOKS |
|
2,821,207 |
|
(888 |
) |
(1,992,245 |
) |
(1,711 |
) |
|
|
138,000 |
|
10,063,715 |
|
27,004,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BANK BALANCE |
|
2,821,207 |
|
|
|
|
|
|
|
|
|
138,000 |
|
10,063,715 |
|
27,004,452 |
|
(+) DEPOSITS IN TRANSIT (ATTACH LIST) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(-) OUTSTANDING CHECKS (ATTACH LIST): |
|
|
|
(888 |
) |
(1,992,245 |
) |
(1,711 |
) |
|
|
|
|
|
|
|
|
OTHER (ATTACH EXPLANATION) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED BANK BALANCE |
|
2,821,207 |
|
(888 |
) |
(1,992,245 |
) |
(1,711 |
) |
|
|
138,000 |
|
10,063,715 |
|
27,004,452 |
|
[1] On November 30, 2011 DNE made a payment for a coal shipment from Margin Account 5286. However, the zero-balance transfer from Account 5260 did not occur until December 1, 2011 resulting in a negative balance for Account 5286 on November 30, 2011.
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
Debtor |
|
|
|
|
Reporting Period: |
|
November |
STATEMENT OF OPERATIONS (Income Statement)
MOR - 2
Debtor: |
|
Dynegy Northeast |
|
Dynegy Roseton, |
|
Dynegy |
|
Dynegy Holdings, |
| ||||
Business unit number: |
|
65500 |
|
65502 |
|
65503 |
|
10001 |
| ||||
|
|
November |
|
November |
|
November |
|
November |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
|
|
MONTH |
|
MONTH |
|
MONTH |
|
MONTH |
| ||||
Revenues |
|
$ |
|
|
$ |
|
|
$ |
7,090 |
|
$ |
|
|
Intercompany Revenues |
|
(8,560 |
) |
1,091,059 |
|
598,429 |
|
|
| ||||
Cost of Sales |
|
(44,350 |
) |
11,492 |
|
(289,130 |
) |
(11,781 |
) | ||||
Intercompany Cost of Sales |
|
|
|
(2 |
) |
11,378 |
|
|
| ||||
Gross Margin |
|
35,790 |
|
1,079,569 |
|
883,271 |
|
11,781 |
| ||||
O&M Costs |
|
4,313,920 |
|
2,765,625 |
|
2,499,426 |
|
|
| ||||
Intercompany O&M Costs |
|
|
|
|
|
|
|
|
| ||||
Operating margin |
|
(4,278,130 |
) |
(1,686,056 |
) |
(1,616,155 |
) |
11,781 |
| ||||
Depreciation & Amortization |
|
|
|
|
|
|
|
|
| ||||
Asset Impairments |
|
|
|
(8,170 |
) |
228,548 |
|
|
| ||||
Goodwill Impairments |
|
|
|
|
|
|
|
|
| ||||
Gain or Loss on Sale of Assets |
|
|
|
|
|
|
|
|
| ||||
G & A |
|
406,913 |
|
50,000 |
|
50,000 |
|
1,875,000 |
| ||||
Reorganizational Charges |
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
(4,685,043 |
) |
(1,727,886 |
) |
(1,894,703 |
) |
(1,863,219 |
) | ||||
Bankruptcy Reorg charges |
|
|
|
|
|
|
|
(49,267,230 |
) | ||||
Gain or Loss onDeconsolidation |
|
|
|
|
|
|
|
|
| ||||
Equity Earnings |
|
|
|
|
|
|
|
(71,714,830 |
) | ||||
Interest Expense |
|
3,187,341 |
|
(2,796,973 |
) |
(509,032 |
) |
6,796,991 |
| ||||
Other Income |
|
|
|
|
|
|
|
7,482,014 |
| ||||
Income (loss) before income taxes |
|
(1,497,703 |
) |
(4,524,859 |
) |
(2,403,735 |
) |
(122,160,256 |
) | ||||
Income Tax Provision |
|
|
|
|
|
|
|
50,106,073 |
| ||||
Income (loss) from operations |
|
(1,497,703 |
) |
(4,524,859 |
) |
(2,403,735 |
) |
(72,054,183 |
) | ||||
Discontinued Operations (net of tax) |
|
|
|
|
|
|
|
7,153 |
| ||||
Cumulative Effect Chg Acc Prin |
|
|
|
|
|
|
|
|
| ||||
Net Income (loss) |
|
(1,497,703 |
) |
(4,524,859 |
) |
(2,403,735 |
) |
(72,047,030 |
) | ||||
NonControllingInterest Inc/Exp |
|
|
|
|
|
|
|
|
| ||||
Series C Pref Stock Dividend |
|
|
|
|
|
|
|
|
| ||||
Net Inc (loss) Avail to Common Shareholders |
|
$ |
(1,497,703 |
) |
$ |
(4,524,859 |
) |
$ |
(2,403,735 |
) |
$ |
(72,047,030 |
) |
[1] Hudson Power, one of the debtor entities is not shown in results as it has no financial activity.
[2] The above results are for the Debtors full month of November, including the first seven days prior to the Debtors filing. The Debtors reserve the right to restate their first MOR as time permits.
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
Debtor |
|
|
|
|
Reporting Period: |
|
November |
BALANCE SHEET
MOR - 3
Debtor: |
|
|
|
Dynegy Northeast Generation, Inc. |
|
Hudson Power, LLC |
|
Dynegy Roseton, LLC |
|
Dynegy Danskammer, LLC |
|
Dynegy Holdings, LLC |
|
Business unit number: |
|
|
|
65500 |
|
65501 |
|
65502 |
|
65503 |
|
10001 |
|
|
|
|
|
November |
|
November |
|
November |
|
November |
|
November |
|
|
|
|
|
BOOK VALUE AT END OF CURRENT |
|
BOOK VALUE AT END OF |
|
BOOK VALUE AT END OF |
|
BOOK VALUE AT END OF |
|
BOOK VALUE AT END OF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
|
|
964,363 |
|
|
|
4,000 |
|
4,000 |
|
10,063,715 |
|
Restricted Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
ST Investments - Restricted |
|
|
|
|
|
|
|
|
|
|
|
27,004,452 |
|
AR Affiliates |
|
|
|
13,546 |
|
|
|
|
|
|
|
|
|
Interest Rec Interco |
|
|
|
|
|
|
|
|
|
|
|
22,459,909 |
|
Accounts Receivable |
|
|
|
|
|
|
|
|
|
39,793 |
|
8,905,984 |
|
ST Investment 93day or greater |
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquids Inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Inventory |
|
|
|
|
|
|
|
43,332 |
|
352,807 |
|
|
|
Materials and Supplies |
|
|
|
|
|
|
|
6,376,482 |
|
5,618,893 |
|
|
|
All Products |
|
|
|
|
|
|
|
5,348,571 |
|
19,315,007 |
|
|
|
Risk Management Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Assets Taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
Broker Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaids & Other Assets |
|
|
|
1,345,203 |
|
|
|
8,358,000 |
|
7,766,273 |
|
1,425,000 |
|
Assets held for sale current |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
|
2,323,112 |
|
|
|
20,130,386 |
|
33,096,773 |
|
69,859,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
Debtor |
|
|
|
|
Reporting Period: |
|
November |
Property, Plant & Equipment |
|
|
|
(919,703,176 |
) |
|
|
724,247,152 |
|
470,040,570 |
|
|
| ||
Accumulated DD&A |
|
|
|
919,703,176 |
|
|
|
(724,255,322 |
) |
(469,812,022 |
) |
|
| ||
Net Property, Plant and Equipment |
|
|
|
0 |
|
|
|
|
|
|
|
|
| ||
Other Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Investment-Consolidated Subs |
|
|
|
285,551,300 |
|
285,551,300 |
|
|
|
|
|
6,088,078,812 |
| ||
Investment-Unconsolidated Subs |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Noncurrent Risk Mgmt Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Long Term Intangible Contracts |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Long Term Receivable Affiliate |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
LT Notes & Rec - 3rd Party |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Other Long Term Assets |
|
|
|
401,743,703 |
|
|
|
4,020,604 |
|
3,172,102 |
|
|
| ||
LT Investments - Restricted |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Goodwill-Net |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Deferred Income Taxes LTA |
|
|
|
|
|
|
|
|
|
|
|
6,669,088 |
| ||
LT Notes and AR - IC |
|
|
|
|
|
|
|
|
|
|
|
1,250,297,047 |
| ||
Net Other Assets |
|
|
|
687,295,003 |
|
285,551,300 |
|
4,020,604 |
|
3,172,102 |
|
7,345,044,947 |
| ||
Total Assets |
|
|
|
$ |
689,618,116 |
|
$ |
285,551,300 |
|
24,150,990 |
|
36,268,875 |
|
7,414,904,006 |
|
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
Debtor |
|
|
|
|
Reporting Period: |
|
November |
BALANCE SHEET
MOR - 3
Debtor: |
|
|
|
Dynegy Northeast Generation, |
|
Hudson Power, LLC |
|
Dynegy Roseton, LLC |
|
Dynegy Danskammer, LLC |
|
Dynegy Holdings, LLC |
|
Business unit number: |
|
|
|
65500 |
|
65501 |
|
65502 |
|
65503 |
|
10001 |
|
|
|
|
|
November |
|
November |
|
November |
|
November |
|
November |
|
|
|
|
|
BOOK VALUE AT END OF CURRENT |
|
BOOK VALUE AT END OF |
|
BOOK VALUE AT END OF |
|
BOOK VALUE AT END OF |
|
BOOK VALUE AT END OF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities And Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable - Third Party [3] |
|
|
|
86,989,078 |
|
|
|
221,024 |
|
2,154,504 |
|
|
|
Accounts Payable-Affiliates |
|
|
|
529,217 |
|
|
|
2,052 |
|
3,740 |
|
|
|
Intercompany Due To-From |
|
|
|
(23,317,118 |
) |
|
|
73,879,186 |
|
225,361,731 |
|
1,706,200,313 |
|
Other Payables |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Accrued |
|
|
|
(23,262,883 |
) |
|
|
20,182,404 |
|
3,080,479 |
|
|
|
Interest Accrued- Intercompany |
|
|
|
881 |
|
|
|
|
|
|
|
9,903,458 |
|
Taxes Accrued |
|
|
|
17,035 |
|
|
|
176 |
|
664 |
|
|
|
Other Accrued Liabilities |
|
|
|
3,617,171 |
|
|
|
800,010 |
|
1,839,255 |
|
2,111,397 |
|
Def Income Taxes Cur Liab |
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk Management Liabilities |
|
|
|
|
|
|
|
|
|
310 |
|
|
|
Short Term Debt - 3rd Party |
|
|
|
|
|
|
|
|
|
|
|
|
|
Short Term Debt - Affiliate |
|
|
|
|
|
|
|
|
|
|
|
|
|
Short Term Debt - I/C |
|
|
|
1,000,000 |
|
|
|
|
|
|
|
|
|
Short Term Notes Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Portion Of LT Debt |
|
|
|
(203,621,354 |
) |
|
|
125,448,288 |
|
78,173,066 |
|
|
|
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
Debtor |
|
|
|
|
Reporting Period: |
|
November |
Liability held for sale curr |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
|
(158,047,972 |
) |
|
|
220,533,140 |
|
310,613,748 |
|
1,718,215,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
LT Liability subject to compromise |
|
|
|
|
|
|
|
|
|
|
|
3,703,127,843 |
|
Long Term Debt-3rd Party |
|
250000 |
|
(432,589,313 |
) |
|
|
424,208,355 |
|
8,380,959 |
|
|
|
Transitional Funding Trust Notes |
|
250010 |
|
|
|
|
|
|
|
|
|
|
|
Long Term Debt - Interco |
|
|
|
|
|
|
|
|
|
|
|
1,272,000,000 |
|
Long Term Debt to Affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncur Risk Mgmt Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Def Income Taxes N Cur Liab |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
Other LT Liabilities |
|
|
|
36,505,817 |
|
|
|
7,499,380 |
|
9,376,667 |
|
5,413,382 |
|
Leases Payable LT |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
|
(554,131,469 |
) |
|
|
652,240,874 |
|
328,371,374 |
|
6,698,756,394 |
|
Subordinated Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables - Affiliates |
|
|
|
|
|
|
|
|
|
|
|
(709,848,016 |
) |
Conv Prefered Stock Series A |
|
300000 |
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock-Intercompany |
|
300001 |
|
|
|
|
|
|
|
|
|
|
|
Common Stock Issued - I/C |
|
|
|
1,000 |
|
|
|
|
|
|
|
|
|
Common Stock-A |
|
310000 |
|
|
|
|
|
|
|
|
|
500 |
|
Common Stock-B |
|
310100 |
|
|
|
|
|
|
|
|
|
|
|
Treasury Stock-Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription Receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
Addl Paid in Capital - Outside |
|
|
|
|
|
|
|
|
|
|
|
307,805,387 |
|
Addl Paid In Capital - I/C |
|
|
|
2,808,578,982 |
|
545,066,400 |
|
306,311,313 |
|
238,755,087 |
|
4,827,662,603 |
|
Partnership Inv/Contributions |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income |
|
|
|
(13,056,880 |
) |
|
|
1,132,856 |
|
175,816 |
|
(7,435,979 |
) |
Dividends Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends/Partnership Distrib. |
|
|
|
(2,605,529,316 |
) |
(259,515,101 |
) |
(104,821,251 |
) |
(154,693,849 |
) |
(1,752,500,178 |
) |
Retained Earnings |
|
|
|
1,058,801,792 |
|
|
|
(792,694,269 |
) |
(353,279,088 |
) |
(1,551,466,088 |
) |
Current Income (Loss) |
|
|
|
(5,045,993 |
) |
|
|
(38,018,533 |
) |
(23,060,465 |
) |
(398,070,617 |
) |
Total Dynegy Inc Equity |
|
|
|
1,243,749,585 |
|
285,551,300 |
|
(628,089,884 |
) |
(292,102,499 |
) |
716,147,613 |
|
NonControlling Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Shareholders Equity |
|
|
|
1,243,749,585 |
|
285,551,300 |
|
(628,089,884 |
) |
(292,102,499 |
) |
716,147,613 |
|
Total Liabilities & Equity |
|
|
|
689,618,116 |
|
285,551,300 |
|
24,150,990 |
|
36,268,875 |
|
7,414,904,007 |
|
[1] The above results are for the Debtors full month of November, including the first seven days prior to the Debtors filing. The Debtors reserve the right to restate their first MOR as time permits.
[2] This is the Debtors first reporting period since its filing and thus the prior reporting period is not applicable.
[3] Includes an accrued and unpaid lease amount of $82,482,840 that was due to the debtors before the filing.
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
|
|
Debtor |
|
|
Reporting Period: |
|
November |
STATUS OF POST-PETITION TAXES |
|
|
|
MOR - 4 |
|
|
|
Debtor: |
|
Dynegy Northeast Generation, Inc. |
|
Dynegy Holdings, LLC |
| ||||||||||||||||||||
Business unit number: |
|
65500 |
|
10001 |
| ||||||||||||||||||||
|
|
|
|
|
| ||||||||||||||||||||
Federal |
|
Beginning Tax |
|
Amount |
|
Amount Paid |
|
Date Paid |
|
Check # or |
|
Ending Tax |
|
Beginning |
|
Amount |
|
Amount |
|
Date Paid |
|
Check # or |
|
Ending Tax |
|
Withholding [1] |
|
|
|
102,330 |
|
174,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FICA-Employee [1] |
|
|
|
41,510 |
|
41,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FICA-Employer [1] |
|
|
|
56,057 |
|
56,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unemployment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Federal Taxes [3] |
|
|
|
199,897 |
|
271,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and Local |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Withholding [1] & [3] |
|
|
|
40,500 |
|
58,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales/Use |
|
|
|
840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excise |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unemployment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: [2] |
|
|
|
48,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total State and Local |
|
|
|
89,477 |
|
58,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Taxes |
|
|
|
289,374 |
|
330,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] Tax payments are totals from 3 separate payroll tax payments made on 11/10/2011, 11/23/2011, and 11/30/2011. The 11/10/2011 payment totaled $160,000 and was sent to the appropriate Governmental Authority prior to the Chapter 11 filing.
[2] Represents $48,137 Franchise Tax Accrual
[3] Includes a portion of $160,000 of payroll taxes that were pre-funded prior to bankruptcy filing
[4] The Debtor is current on all post-petition payroll taxes due.
[5] Dynegy Holdings, LLC is a holding company and has no payroll.
SUMMARY OF UNPAID POST-PETITION DEBTS
|
|
Number of Days Past Due |
|
Number of Days Past Due |
| ||||||||||||||||||||
|
|
Current |
|
0-30 |
|
31-60 |
|
61-90 |
|
Over 91 |
|
Total |
|
Current |
|
0-30 |
|
31-60 |
|
61-90 |
|
Over 91 |
|
Total |
|
Accounts Payable [3] |
|
741,743.31 |
|
7,574.28 |
|
784.27 |
|
(60.67 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wages Payable [1] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent/Leases-Building |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent/Leases-Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Debt/Adequate Protection Payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional Fees [2] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Due to Insiders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Post-petition Debts |
|
741,743.31 |
|
7,574.28 |
|
784.27 |
|
(60.67 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] The Debtor is current on Payroll and Wage liabilities.
[2] Due to the first month of filing no Professional Fees have been paid.
[3] The only Accounts Payable for the Debtors is related to DNE. The amount due totals $750,041.19 and is a combination of both pre and post petition. The debtors are in the process of separating the two.
In re |
|
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
|
|
Debtor |
|
|
Reporting Period: |
|
November |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
MOR - 5
Debtor: |
|
Dynegy Northeast Generation, Inc. |
|
Dynegy Holdings, LLC |
|
Consolidated |
| ||||||||||||||||||||||||
Business unit number: |
|
65500 |
|
10001 |
|
|
| ||||||||||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||||||||||||||
Accounts Receivable Reconciliation |
|
Amount |
|
Amount |
|
Amount |
| ||||||||||||||||||||||||
Total Accounts Receivable at the beginning of the reporting period |
|
|
|
|
|
|
| ||||||||||||||||||||||||
Plus: Amounts billed during the period |
|
|
|
|
|
|
| ||||||||||||||||||||||||
Less: Amounts collected during the period |
|
|
|
|
|
|
| ||||||||||||||||||||||||
Total Accounts Receivable at the end of the reporting period |
|
|
|
|
|
|
| ||||||||||||||||||||||||
|
|
|
|
|
|
|
| ||||||||||||||||||||||||
Accounts Receivable Aging |
|
0-30 Days |
|
31-60 Days |
|
61-90 Days |
|
91+ Days |
|
Total |
|
0-30 Days |
|
31-60 Days |
|
61-90 Days |
|
91+ Days |
|
Total |
|
0-30 Days |
|
31-60 Days |
|
61-90 Days |
|
91+ Days |
|
Total |
|
0 - 30 days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 - 60 days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 - 90 days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91+ days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Accounts Receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Less: Bad Debts (Amount considered uncollectible) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net Accounts Receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAXES RECONCILIATION AND AGING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes Payable |
|
0-30 Days |
|
31-60 Days |
|
61-90 Days |
|
91+ Days |
|
Total |
|
0-30 Days |
|
31-60 Days |
|
61-90 Days |
|
91+ Days |
|
Total |
|
0-30 Days |
|
31-60 Days |
|
61-90 Days |
|
91+ Days |
|
Total |
|
0 - 30 days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 - 60 days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 - 90 days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91+ days old |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Taxes Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Accounts Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[1] DH does not have any trade related Accounts Receivables.
[2] DH has $22,459,909 Intercompany Interest Receivable. The Receivable is interest accruing on the $1.25 billion intercompany note between DH and Dynegy Inc.
[3] DH has $8,905,984 in Taxes Receivable which includes $211,892 of a Canadian tax receivable from 2008.
[4] The Debtor is current for all post-petition taxes.
[5] DNE and its subsidiaries Dynegy Danskammer, LLC and Dynegy Roseton, LLC sell power to Dynegy Power Marketing, LLC, a sister non-debtor entity. As of November 30, 2011, DYPM did not owe any accounts receivable to DNE. As of the filing date, DNE had a net accounts payable due to DYPM of $21,193,146, comprised primarily of net swaps due to/from and mark-to-market adjustments. The debtors will maintain these positions until a final determination is made of these bankruptcy cases. DNE is allowed to continue post petition business in ordinary course for all future generation business.
In re |
Dynegy Holdings, LLC |
|
|
Case No. |
|
11-38111 (CGM) |
|
Debtor |
|
|
Reporting Period: |
|
November |
PAYMENTS TO INSIDERS AND PROFESSIONALS
MOR - 6
Dynegy Holdings, LLC
Consolidated
INSIDERS |
|
|
|
| ||||||
NAME |
|
TYPE OF PAYMENT |
|
AMOUNT PAID |
|
TOTAL PAID TO DATE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PAYMENTS TO INSIDERS |
|
|
|
|
|
|
|
|
|
|
PROFESSIONALS | ||||||||||
NAME |
|
DATE OF COURT |
|
AMOUNT APPROVED |
|
AMOUNT PAID |
|
TOTAL PAID TO DATE |
|
TOTAL INCURRED & |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PAYMENTS TO PROFESSIONALS |
|
|
|
|
|
|
|
|
|
|
* INCLUDE ALL FEES INCURRED, BOTH APPROVED AND UNAPPROVED
POST-PETITION STATUS OF SECURED NOTES, LEASES PAYABLE
AND ADEQUATE PROTECTION PAYMENTS
NAME OF CREDITOR |
|
SCHEDULED |
|
AMOUNT PAID |
|
TOTAL UNPAID POST- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PAYMENTS |
|
|
|
|
|
|
|
|
|
|
[1] No payments were made during the first reporting month.
In re |
Dynegy Holdings, LLC |
|
Case No. |
|
11-38111 (CGM) |
|
Debtor |
|
Reporting Period: |
|
November |
|
|
|
|
|
|
DEBTOR QUESTIONNAIRE |
|
|
|
| |
MOR - 7 |
|
|
|
|
|
Debtor: |
|
Dynegy Northeast |
|
Dynegy Holdings, | ||||
|
Business unit number: |
|
65500 |
|
10001 | ||||
|
|
|
|
|
|
|
|
|
|
|
Must be completed each month. If the answer to any of the |
|
Yes |
|
No |
|
Yes |
|
No |
1 |
Have any assets been sold or transferred outside the normal course of business this reporting period? |
|
|
|
X |
|
|
|
X |
2 |
Have any funds been disbursed from any account other than a debtor in possession account this reporting period? |
|
|
|
X |
|
|
|
X |
3 |
Is the Debtor delinquent in the timely filing of any post-petition tax returns? |
|
|
|
X |
|
|
|
X |
4 |
Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies? |
|
|
|
X |
|
|
|
X |
5 |
Is the Debtor delinquent in paying any insurance premium payment? |
|
|
|
X |
|
|
|
X |
6 |
Have any payments been made on pre-petition liabilities this reporting period? |
|
[A] |
|
|
|
|
|
X |
7 |
Are any post petition receivables (accounts, notes or loans) due from related parties? |
|
[Bi] |
|
|
|
[Bii] |
|
|
8 |
Are any post petition payroll taxes past due? |
|
|
|
X |
|
|
|
X |
9 |
Are any post petition State or Federal income taxes past due? |
|
|
|
X |
|
|
|
X |
10 |
Are any post petition real estate taxes past due? |
|
|
|
X |
|
|
|
X |
11 |
Are any other post petition taxes past due? |
|
|
|
X |
|
|
|
X |
12 |
Have any pre-petition taxes been paid during this reporting period? |
|
[C] |
|
|
|
|
|
X |
13 |
Are any amounts owed to post petition creditors delinquent? |
|
|
|
X |
|
|
|
X |
14 |
Are any wage payments past due? |
|
|
|
X |
|
|
|
X |
15 |
Have any post petition loans been been received by the Debtor from any party? |
|
[D] |
|
|
|
|
|
X |
16 |
Is the Debtor delinquent in paying any U.S. Trustee fees? |
|
|
|
X |
|
|
|
X |
17 |
Is the Debtor delinquent with any court ordered payments to attorneys or other professionals? |
|
|
|
X |
|
|
|
X |
18 |
Have the owners or shareholders received any compensation outside of the normal course of business? |
|
|
|
X |
|
|
|
X |
[A] None other than allowed per approved motions (Payroll, Payroll Taxes, Bank Fees, etc.).
[Bi] Receivables may exist from time to time on ones books relating to settlements under the EMA Agreement but typically would clear within one day.
[Bii] DH has a receivable from DNE under the Intercompany Revolver Agreement (DIP Facility).
[C] Sales and Use Tax and Payroll Tax.
[D] Loans received by DNE from DH under Intercompany Revolver.