Attached files

file filename
8-K - 8-K - DYNEGY HOLDINGS, LLCa11-32247_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,
Inc.

 

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
Attached

 

Explanation
Attached

 

Document
Attached

 

Explanation
Attached

 

Document
Attached

 

Explanation
Attached

 

Document
Attached

 

Explanation
Attached

 

Document
Attached

 

Explanation
Attached

 

Schedule of Cash Receipts and Disbursements

 

MOR-1

 

Yes

 

 

 

[1]

 

 

 

[1]

 

 

 

[1]

 

 

 

Yes

 

 

 

Bank Reconciliation (or copies of debtor’s bank reconciliations)

 

MOR-1 (CON’T)

 

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
ACTUAL (TOTAL OF
ALL ACCOUNTS)

 

# 7678

 

CURRENT MONTH ACTUAL (TOTAL
OF ALL ACCOUNTS)

 

 

 

 

 

 

 

 

 

 

 

 

 

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
Account

 

Capex, Opex &
G&A ZBA

 

Gross Margin &
Clearing ZBA

 

Payroll ZBA

 

Payroll Tax
ZBA

 

UAA

 

Concentration
Account

 

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
Generation, Inc.

 

Dynegy Roseton,
LLC

 

Dynegy
Danskammer, LLC

 

Dynegy Holdings,
LLC

 

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
REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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,
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
REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

BOOK VALUE AT END OF
CURRENT REPORTING MONTH

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
Withheld
and/or
Accrued

 

Amount Paid

 

Date Paid

 

Check # or
EFT

 

Ending Tax
[4]

 

Beginning
Tax

 

Amount
Withheld
and/or
Accrued

 

Amount
Paid

 

Date Paid

 

Check # or
EFT

 

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
ORDER
AUTHORIZING
PAYMENT

 

AMOUNT APPROVED

 

AMOUNT PAID

 

TOTAL PAID TO DATE

 

TOTAL INCURRED &
UNPAID*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
MONTHLY PAYMENT
DUE

 

AMOUNT PAID
DURING MONTH

 

TOTAL UNPAID POST-
PETITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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
Generation, Inc.

 

Dynegy Holdings,
LLC

 

Business unit number:

 

65500

 

10001

 

 

 

 

 

 

 

 

 

 

 

Must be completed each month. If the answer to any of the
questions is “Yes”, provide a detailed explanation of each item.
Attach additional sheets if necessary.

 

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 one’s 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.