UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended June 30, 2002
Commission file number 333-51066
The registrant meets the conditions set forth in General Instruction H(1) (a) and (b) of Form 10-Q and is, therefore, filing this Form with the reduced disclosure format.
THE DETROIT EDISON SECURITIZATION FUNDING LLC
(a Michigan limited liability company)
(Exact name of registrant as specified in its charter)
Michigan (State or other jurisdiction of incorporation or organization) |
38-0478650 (I.R.S. Employer Identification No.) |
|
2000 2nd Avenue, Detroit, Michigan (Address of principal executive offices) |
48226-1279 (Zip Code) |
313-235-8000
Registrants telephone number, including area code
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No o
THE DETROIT EDISON SECURITIZATION FUNDING LLC
QUARTERLY REPORT ON FORM 10-Q
QUARTER ENDED JUNE 30, 2002
TABLE OF CONTENTS
PAGE | ||||||
NUMBER | ||||||
PART I FINANCIAL INFORMATION |
||||||
Item 1. Financial Statements |
||||||
Statement of Operations |
3 | |||||
Statement of Financial Position |
4 | |||||
Statement of Cash Flows |
5 | |||||
Statement of Members Equity |
6 | |||||
Notes to Financial Statements |
7 | |||||
Independent Accountants Report |
8 | |||||
Item 2. Managements Narrative Analysis of the Results of Operations |
1 | |||||
PART II OTHER INFORMATION |
||||||
Item 6. Exhibits and Reports on Form 8-K |
9 | |||||
SIGNATURE |
10 |
FORWARD-LOOKING STATEMENTS
Certain information presented herein includes forward-looking statements. Forward-looking statements involve certain risks and uncertainties that may cause actual future results to differ materially from those contemplated, projected, estimated or budgeted in such forward-looking statements. Securitization bondholders may suffer payment delays or losses if the Detroit Edison Securitization Funding LLCs (Companys) assets are not sufficient to pay interest or the scheduled principal of the securitization bonds. Funds for payments are dependent upon the securitization property and the right to collect the securitization surcharge over a period limited by Michigan Statute to 15 years. In addition, collections are dependent on the level of Detroit Edison electric deliveries to customers.
MANAGEMENTS NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS
The Results of Operations discussion for the Company is presented in accordance with General Instruction H(2) (a) of Form 10-Q.
The Company is a special purpose entity established by The Detroit Edison Company (Detroit Edison) to recover certain stranded costs, called Securitization Property by Michigan Statute. The stranded costs primarily represent Detroit Edisons unamortized investment in the 1,150 megawatt Fermi 2 nuclear power plant that was classified as a regulatory asset. On March 9, 2001 the Company issued securitization bonds (Bonds) and used the net proceeds to purchase Securitization Property from Detroit Edison. The Company receives revenues that are intended to recover its costs and service its debt. Amortization expense associated with the Securitization Property is adjusted as necessary so that expenses equal revenues and interest income.
For the three-month period ended June 30, 2002, the Company has earned $48,768,000 in surcharge revenues and $250,000 in interest income compared to $38,663,000 in surcharge revenues and $204,000 in interest income for the three-month period of 2001. Amortization expense consists of amortization of the Securitization Property, overcollateralization fee, and over-recovery of securitization surcharge (SC). The amortization expense for the three-month period ended June 30, 2002 and 2001 was $22,087,000 and $11,728,000, respectively. During the 2002 three-month period, the Company also incurred interest expense of $26,302,000, amortization of issuance cost of $322,000, servicing fees of $219,000, and administrative fees of $63,000 compared to interest expense of $26,816,000, amortization of issuance cost of $42,000, servicing fees of $219,000, and administrative fees of $62,000 for the 2001 three-month period.
For the six-month period ended June 30, 2002, the Company has earned $98,519,000 in surcharge revenues and $544,000 in interest income compared to $48,587,000 in surcharge revenues and $248,000 in interest income for the six-month period of 2001. The amortization expense for the six-month period ended June 30, 2002 and 2001 was $44,912,000 and $15,041,000, respectively. During the 2002 six-month period, the Company also incurred interest expense of $52,910,000, amortization of issuance cost of $633,000, servicing fees of $438,000, and administrative fees of $125,000 compared to interest expense of $33,371,000, amortization of issuance cost of $48,000, servicing fees of $292,000, and administrative fees of $83,000 for the 2001 six-month period.
1
Detroit Edison, as Servicer, collects a surcharge from its customers for the benefit of the Company and the Securitization Bondholders based on an initial $0.0032 per kilowatthour rate. This surcharge rate was modified to $0.0041 on September 1, 2001 and to $0.00392 effective March 1, 2002. Due to the time lag between SC billed to customers and amounts collected from those customers, Detroit Edison began cash remittance to the Trustee for SC collections on May 14, 2001.
Under a Michigan Public Service Commission financing order, Detroit Edison has implemented an annual adjustment to the SC to provide sufficient funds for timely payments related to the Bonds.
2
THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF OPERATIONS (UNAUDITED)
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30 | June 30 | ||||||||||||||||
2002 | 2001 | 2002 | 2001 | ||||||||||||||
(in Thousands) |
|||||||||||||||||
Operating Revenues |
$ | 48,768 | $ | 38,663 | $ | 98,519 | $ | 48,587 | |||||||||
Operating Expenses |
|||||||||||||||||
Amortization expense |
22,087 | 11,728 | 44,912 | 15,041 | |||||||||||||
Service fees |
219 | 219 | 438 | 292 | |||||||||||||
Administrative fees |
63 | 62 | 125 | 83 | |||||||||||||
Other |
25 | | 45 | | |||||||||||||
22,394 | 12,009 | 45,520 | 15,416 | ||||||||||||||
Operating Income |
26,374 | 26,654 | 52,999 | 33,171 | |||||||||||||
Interest Expense and Other |
|||||||||||||||||
Interest expense |
26,302 | 26,816 | 52,910 | 33,371 | |||||||||||||
Interest income |
(250 | ) | (204 | ) | (544 | ) | (248 | ) | |||||||||
Other |
322 | 42 | 633 | 48 | |||||||||||||
26,374 | 26,654 | 52,999 | 33,171 | ||||||||||||||
Net Income |
$ | | $ | | $ | | $ | | |||||||||
See Notes to Financial Statements (Unaudited)
3
THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF FINANCIAL POSITION
June 30 | |||||||||
2002 | December 31 | ||||||||
(Unaudited) | 2001 | ||||||||
(in Thousands) |
|||||||||
ASSETS |
|||||||||
Current Assets |
|||||||||
Cash and cash equivalents |
$ | 2,874 | $ | 2,872 | |||||
Restricted cash |
73,408 | 67,840 | |||||||
Accounts receivable |
24,777 | 22,406 | |||||||
Accrued unbilled revenues |
8,610 | 7,047 | |||||||
109,669 | 100,165 | ||||||||
Securitized Regulatory Assets |
|||||||||
Securitization property, less accumulated amortization of $63,296 and
$27,380, respectively |
1,656,419 | 1,692,335 | |||||||
Unamortized bond issuance cost, less accumulated amortization of
$1,115 and $482, respectively |
29,170 | 29,803 | |||||||
1,685,589 | 1,722,138 | ||||||||
$ | 1,795,258 | $ | 1,822,303 | ||||||
LIABILITIES AND MEMBERS EQUITY |
|||||||||
Current Liabilities |
|||||||||
Accounts payable |
$ | 2,774 | $ | 2,809 | |||||
Accrued interest |
35,070 | 35,681 | |||||||
Accounts payable to member |
375 | 375 | |||||||
Current portion of securitization bonds payable |
84,880 | 72,521 | |||||||
Regulatory liability |
37,116 | 28,432 | |||||||
160,215 | 139,818 | ||||||||
Non-Current Liabilities and Deferred Credits |
|||||||||
Securitization bonds payable |
1,625,460 | 1,673,214 | |||||||
Overcollateralization subaccount |
833 | 521 | |||||||
1,626,293 | 1,673,735 | ||||||||
Members Equity |
8,750 | 8,750 | |||||||
$ | 1,795,258 | $ | 1,822,303 | ||||||
See Notes to Financial Statements (Unaudited)
4
THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF CASH FLOWS (UNAUDITED)
Six Months Ended | |||||||||||
June 30 | |||||||||||
2002 | 2001 | ||||||||||
(in Thousands) |
|||||||||||
Operating Activities |
|||||||||||
Net income |
$ | | $ | | |||||||
Adjustments to reconcile net income to net cash
from operating activities: |
|||||||||||
Amortization |
45,510 | 15,089 | |||||||||
Changes in current assets and liabilities: |
|||||||||||
Accounts receivable |
(3,934 | ) | (27,496 | ) | |||||||
Interest payable |
(611 | ) | 33,371 | ||||||||
Accounts payable to member |
| 375 | |||||||||
Net cash from operating activities |
40,965 | 21,339 | |||||||||
Investing Activities |
|||||||||||
Restricted cash |
(5,568 | ) | (30,047 | ) | |||||||
Purchase of securitized property |
| (1,719,715 | ) | ||||||||
Capitalization of issuance cost |
| (26,506 | ) | ||||||||
Net cash used for investing activities |
(5,568 | ) | (1,776,268 | ) | |||||||
Financing Activities |
|||||||||||
Issuance of bonds |
| 1,750,000 | |||||||||
Members investment |
| 8,750 | |||||||||
Payment of bonds |
(35,395 | ) | | ||||||||
Net cash from (used for) financing activities |
(35,395 | ) | 1,758,750 | ||||||||
Net Increase in Cash and Cash Equivalents |
2 | 3,821 | |||||||||
Cash and Cash Equivalents at Beginning of the Period |
2,872 | | |||||||||
Cash and Cash Equivalents at End of the Period |
$ | 2,874 | $ | 3,821 | |||||||
Supplementary Cash Flow Information |
|||||||||||
Interest paid |
$ | 53,522 | $ | | |||||||
See Notes to Financial Statements (Unaudited)
5
THE DETROIT EDISON SECURITIZATION FUNDING LLC
STATEMENT OF MEMBERS EQUITY (UNAUDITED)
Six Months Ended | |||||||||
June 30 | |||||||||
2002 | 2001 | ||||||||
(in Thousands) |
|||||||||
Balance beginning of period |
$ | 8,750 | $ | | |||||
Add: |
|||||||||
Members contribution |
| 8,750 | |||||||
Balance end of period |
$ | 8,750 | $ | 8,750 | |||||
See Notes to Financial Statements (Unaudited)
6
THE DETROIT EDISON SECURITIZATION FUNDING LLC
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 GENERAL
These financial statements (unaudited) should be read in conjunction with the notes to financial statements contained in the 2001 Annual Report to the Securities and Exchange Commission on Form 10-K.
The accompanying financial statements were prepared in conformity with accounting principles generally accepted in the United States of America. In connection with their preparation, management makes estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and disclosure of contingent assets and liabilities. Actual results could differ from those estimates.
The financial statements are unaudited, but in the opinion of the Company, include all adjustments necessary for a fair statement of the results for the interim periods. Financial results for this interim period are not necessarily indicative of results that may be expected for any other interim period or for the fiscal year.
NOTE 2 LONG-TERM DEBT
During the first quarter of 2002, the Company retired $35,395,000 of the Bonds.
7
INDEPENDENT ACCOUNTANTS REPORT
To the Managers of
The Detroit Edison Securitization Funding LLC
We have reviewed the accompanying condensed statement of financial position of The Detroit Edison Securitization Funding LLC as of June 30, 2002, and the related condensed statement of operations for the three-month and six-month periods ended June 30, 2002 and 2001, the condensed statement of cash flows for the six-month periods ended June 30, 2002 and 2001, and the condensed statement of members equity for the six-month period ended June 30, 2002. These financial statements are the responsibility of The Detroit Edison Securitization Funding LLCs management.
We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and of making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to such condensed financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the statement of financial position of The Detroit Edison Securitization Funding LLC as of December 31, 2001, and the related statements of operations, cash flows and members equity for the year then ended (not presented herein); and in our report dated February 26, 2002, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the accompanying condensed statement of financial position as of December 31, 2001 is fairly stated, in all material respects, in relation to the statement of financial position from which it has been derived.
/s/ DELOITTE & TOUCHE LLP
Detroit, Michigan
July 30, 2002
8
EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
(i) Exhibits filed herewith.
Exhibit | ||
Number | Description | |
99.18 | Monthly Servicer Certificate dated May 13, 2002 | |
99.19 | Monthly Servicer Certificate dated June 13, 2002 | |
99.20 | Monthly Servicer Certificate dated July 15, 2002 | |
99.21 | Chief Executive Officer Certification of Periodic Report | |
99.22 | Chief Financial Officer Certification of Periodic Report |
(b) Reports on Form 8-K
None.
9
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.
THE DETROIT EDISON SECURITIZATION FUNDING LLC
Date: August 14, 2002 | By: | /s/ DANIEL G. BRUDZYNSKI | ||
Daniel G. Brudzynski Controller and Chief Financial Officer |
10
EXHIBIT INDEX
The Detroit Edison Securitization
Funding LLC
Quarterly Report on Form 10-Q for Quarter Ended
June 30, 2002
File No. 333-51066
Exhibit | ||
Number | Description | |
99.18 | Monthly Servicer Certificate dated May 13, 2002 | |
99.19 | Monthly Servicer Certificate dated June 13, 2002 | |
99.20 | Monthly Servicer Certificate dated July 15, 2002 | |
99.21 | Chief Executive Officer Certification of Periodic Report | |
99.22 | Chief Financial Officer Certification of Periodic Report |
9