EX-99.3 6 a2086080zex-99_3.htm EX-99.3
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.3


Edison Mission Energy
Homer City—Funds Flow from Operations
Twelve Months Ended December 31, 2001
(In Thousands) (Unaudited)

 
  EME Homer City
Generation L.P.

  Edison
Mission
Finance Co.

  Mission Energy
Westside, Inc.

  Chestnut Ridge
Energy Company

  Homer City
Property Holdings

  Edison
Mission
Holdings Co.

  Consolidated
Adjustments

  Edison
Mission
Holdings Co.

  Reclassification
Adjustment (Note 1)

  Sale Leaseback
Adjustments (Note 2)

  Homer City
Facilities

 
 
  (SEC Reporting)

   
   
   
   
  (Parent)

   
  (Consolidated)

   
   
   
 
Project Revenues                                                                    
  Electric revenues   $ 494,322   $   $   $   $   $   $   $ 494,322   $ 90   $   $ 494,412  
  Income (losses) from energy trading and price risk management     (314 )                           (314 )           (314 )
   
 
 
 
 
 
 
 
 
 
 
 
      Total Operating revenues     494,008                             494,008     90         494,098  
   
 
 
 
 
 
 
 
 
 
 
 
Project Operating Expenses                                                                    
  Fuel     168,814                             168,814             168,814  
  Plant operations     82,076                             82,076     860     6,624     89,560  
  Depreciation and amortization     51,765                 4             51,769         (3,108 )   48,661  
  Administrative and general     1,788     70                 113         1,971     (1,507 )       464  
   
 
 
 
 
 
 
 
 
 
 
 
      Total operating expenses     304,443     70             4     113         304,630     (647 )   3,516     307,499  
   
 
 
 
 
 
 
 
 
 
 
 
Project Revenues less Operating Expenses     189,565     (70 )           (4 )   (113 )       189,378     737     (3,516 )   186,599  
   
 
 
 
 
 
 
 
 
 
 
 
Project Other Income (Expense)                                                                    
  Interest and other income     (412 )               6     (45 )       (451 )   9,357         8,906  
  Intercompany interest income (expense)                                                                    
    Edison Mission Holdings         (77,687 )               77,687                      
    Edison Mission Finance     (139,724 )   139,724                                      
  Interest expense     686                     (77,687 )       (77,001 )       8,016     (68,985 )
   
 
 
 
 
 
 
 
 
 
 
 
      Total other income (expense)     (139,450 )   62,037             6     (45 )       (77,452 )   9,357     8,016     (60,079 )
   
 
 
 
 
 
 
 
 
 
 
 
Income (Loss) before Income Taxes and Extraordinary Item     50,115     61,967             2     (158 )       111,926     10,094     4,500     126,520  
Income Taxes Before Extraordinary Item     21,847     23,825                 (61 )       45,611     4,393     2,097     52,101  
   
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss) Before Extraordinary Item     28,268     38,142             2     (97 )       66,315     5,701     2,403     74,419  
   
 
 
 
 
 
 
 
 
 
 
 
Extraordinary gain (loss) on early extinguishments of debt, net of tax     5,701                             5,701     (5,701 )        
   
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss)   $ 33,969   $ 38,142   $   $   $ 2   $ (97 ) $   $ 72,016   $   $ 2,403   $ 74,419  
   
 
 
 
 
 
 
 
 
 
 
 
Funds Flow from Operations                                                                    
Income (loss) before Income Taxes   $ 50,115   $ 61,967   $   $   $ 2   $ (158 ) $   $ 111,926   $ 10,094   $ 4,500   $ 126,520  
Add (deduct):                                                                    
  Depreciation and amortization     51,765                 4             51,769         (3,108 )   48,661  
  Debt service                                                                    
   
 
 
 
 
 
 
 
 
 
 
 
Funds Flow from Operations   $ 101,880   $ 61,967   $   $   $ 6   $ (158 ) $   $ 163,695   $ 10,094   $ 1,392   $ 175,181  
   
 
 
 
 
 
 
 
 
 
 
 

   
Note 1   Includes: (a) reclassification adjustment related to presentation of revenues and operations expenses with no impact on income before taxes, and (b) reclassification of extraordinary gain to other income for purposes of Funds Flow from Operations.
Note 2   Consolidation adjustment required to report the Homer City Leases as operating leases by Edison Mission Energy and Subsidiaries in lieu of lease financings recorded by EME Homer City Generation L.P.
The above schedule is provided as supporting financial information to the Funds Flow from Operations set forth in Management's Discussion and Analysis of Financial Condition and Results of Operations. Homer City Facilities is not a legal entity and accordingly, the above financial information for the Homer City Facilities has not been prepared in accordance with generally accepted accounting standards.



QuickLinks

Edison Mission Energy Homer City—Funds Flow from Operations Twelve Months Ended December 31, 2001 (In Thousands) (Unaudited)