City of Tukwila, Washington Bond Issuance Basics and Considerations
March 9, 2015
Presented by: Susan Musselman, Director Public Financial Management, Inc. (360) 445-0238 musselmans@pfm.com
City of Tukwila, Washington Bond Issuance Basics and Considerations - - PowerPoint PPT Presentation
City of Tukwila, Washington Bond Issuance Basics and Considerations March 9, 2015 Presented by: Susan Musselman, Director Public Financial Management, Inc. (360) 445-0238 musselmans@pfm.com This page intentionally left blank. Overview of
March 9, 2015
Presented by: Susan Musselman, Director Public Financial Management, Inc. (360) 445-0238 musselmans@pfm.com
This page intentionally left blank.
4
5
10
5 Series Name Outstanding Par Call Date Purpose Coupon Range Final Maturity LTGO Refunding Bonds, 2008 $3,450,000 n/a Advance refund LTGO Bonds, 1999 4.00 – 6.00% 12/1/19 LTGO Bonds, 2010A 380,000 n/a Acquisition & construction of Southcenter Parkway improvements; emergency preparedness facilities, fixtures, tech. 4.00% 12/1/15 LTGO Bonds, 2010B (Taxable BABs – Direct Payment) 3,970,000 6/1/20 3.61 – 5.41%* 12/1/24 LTGO Refunding Bonds, 2011 4,185,000 12/1/21 Advance refund LTGO Bonds, 2003A 1.25 – 4.00% 12/1/23 LTGO Bond, 2013 803,221 n/a Park district facility improvements (pool) 2.50% 12/1/22 LTGO Bond, 2014 (Taxable) 3,850,000 12/1/19 Tukwila International Boulevard – property acquisition 0.85 – 4.86%** LTGO Note, 2014 (Taxable)*** 2,250,000 anytime LIBOR + 1.00% 12/1/17 Subtotal $18,888,221 SCORE Bonds, 2009A $497,200 1/1/20 SCORE Facility 4.25 – 5.00% 1/1/22 SCORE Bonds, 2009B (Taxable BABs- Direct Payment) 5,933,200 1/1/20 SCORE Facility 4.117 – 6.616%* 1/1/39 Valley Com Refunding Bonds, 2010 220,000 n/a Advance refunding of Valley Communications Center 2000 Bonds 3.75% 12/1/15 Subtotal $6,650,400 Total – Non-Voted General Obligations $25,538,621 As of March 9, 2015. * Build America Bonds coupons are shown as gross rates, not reflecting Federal subsidy (35% prior to sequestration). ** A portion of the 2014 Bonds will have interest rates reset every five years, based on the Five Year Advance Fixed Bullet Rate, as published by the Seattle Federal Home Loan Bank. *** Non-revolving line of credit. Par amount reflects maximum available, not currently outstanding balance.
6
Based on its current debt portfolio, the City will amortize approximately 66.4 % of outstanding LTGO debt within the next 10 years.
$0 $1 $2 $3 $4 $5 $6 Millions
Annual General Obligation Debt Service
$0 $5 $10 $15 $20 $25 $30 Millions
Outstanding General Obligation Bond Principal
10
5 As of March 9, 2015. Series Name Outstanding Par Call Date Purpose Coupon Range Final Maturity Insurer Water and Sewer Revenue Bonds, 2006 $2,205,000 12/1/16 Design/construction of wastewater pumping facilities, force mains and sewer mains, lift stations, and storm drain and water line improvements 4.00 – 4.50% 12/1/26 FSA
– Secured by net revenue of the Waterworks Utility and surface water utility system – No pledge of taxes, City taxing authority, or any other City revenue source – Senior pledge, ahead of Public Works Trust Fund or other State loans
– The City may issue additional parity Water and Sewer Revenue Bonds if net revenue meets a specific test set forth in the Bond Ordinance
– Additionally secured by a debt service reserve fund equal to the average annual aggregate debt service of all outstanding Water and Sewer Revenue Bonds – At the time the 2006 Bonds were sold, this requirement was $430,444
– Covenant to maintain annual net revenues of 1.25x or greater of annual debt service. – In 2012 and 2013, the City maintained aggregate debt service coverage of 7.16x and 9.27x, respectively
5 As of March 9, 2015. Series Name Outstanding Par Call Date Purpose Coupon Range Final Maturity Insurer Local Improvement District
$6,082,500 n/a Public improvements within LID
3.15 – 5.375% 1/15/29 n/a
7
Strengths:
Tax base Moderately sized for the rating level Diversified revenue sources City benefits from creation of Tukwila Metropolitan Park District Manageable debt levels
Current Moody’s LTGO Bond Rating: Challenges:
Tax base concentration Contraction in assessed valuation and declines in general fund balances Trend prior to 2011-2012 Reserves below similarly-rated peers and reliance on economically- sensitive revenues
Current Moody’s “Issuer” Rating:
10
Fiscal Year 2013 - General Fund Ratios Tukwila Anacortes Bainbridge Island Covington Mercer Island Port Angeles Moody's Ratings (UTGO / LTGO): Aa3 / A1 Aa3 / A1 Aa2/ Aa3 Aa2/ Aa3 Aaa / Aa1 Aa3 / A1 Financial Statistics & Ratios Total General Fund Revenues ($000) $64,938 $12,487 $15,690 $9,357 $23,982 $19,257 Total General Fund Balance ($000) $17,286 $9,767 $10,405 $5,917 $6,145 $5,848 General Fund Balance as % of Revenue 26.6% 78.2% 66.3% 63.2% 25.6% 30.4% Unassigned Fund Balance $15,318 $8,108 $7,995 $5,666 $3,017 $5,399 Unassigned Fund Balance as % of Revenue 23.6% 64.9% 51.0% 60.6% 12.6% 28.0% Unrestricted Net Assets ($000) $26,981 $12,500 $7,642 $8,969 $4,247 $13,024 Debt Statistics & Ratios Direct Net Debt Outstanding ($000) $31,439 $4,208 $22,301 $13,319 $17,526 $4,540 Direct Net Debt Per Capita ($) $1,591 $262 $961 $736 $771 $237 Direct Net Debt as a % of Full Value 0.7% 0.2% 0.4% 0.8% 0.2% 0.3% Debt Service as % of Operating Expenditures 6.7% 0.0% 42.3% 14.4% 0.0% 5.3% Payout, 10 Years, All Tax-Supported Debt (%), Current 66.4% 100.0% 82.5% 73.6% 76.3% 93.5% Tax Base Statistics and Ratios Full Value Per Capita ($) $234,556 $157,834 $225,573 $89,375 $387,448 $90,461 Total Full Value ($000) $4,636,000 $2,532,928 $5,232,391 $1,617,694 $8,802,828 $1,735,946 Demographic Statistics Actual/Estimated Population, Annual Value 19,765 16,048 23,196 18,100 22,720 19,190 Source: Moody's Financial Ratio Analysis database. City of Tukwila debt statistics adjusted for proposed 2015 LTGO Bonds.
10 Fiscal Year 2013 - General Fund Ratios Tukwila Washington City Medians Moody's Rating (UTGO): Aa3 Aa2 Aa3 A1 Financial Statistics & Ratios Total General Fund Revenues ($000) $64,938 $38,983 $37,216 $23,958 Total General Fund Balance ($000) $17,286 $16,141 $13,161 $5,638 General Fund Balance as % of Revenue 26.6% 41.4% 35.4% 23.5% Unassigned Fund Balance $15,318 $8,513 $13,160 $8,186 Unassigned Fund Balance as % of Revenue 23.6% 21.8% 35.4% 34.2% Unrestricted Net Assets ($000) $26,981 $21,951 $18,540 $11,044 Debt Statistics & Ratios Direct Net Debt Outstanding ($000) $31,439 $22,301 $27,790 $17,131 Direct Net Debt Per Capita ($) $1,591 $503 $488 $542 Direct Net Debt as a % of Full Value 0.7% 0.4% 0.5% 0.7% Debt Service as % of Operating Expenditures 6.7% 7.4% 5.6% 5.2% Payout, 10 Years, All Tax-Supported Debt (%), Current 66.4% 58.9% 63.2% 69.9% Tax Base Statistics and Ratios Full Value Per Capita ($) $234,556 $129,776 $97,317 $75,366 Total Full Value ($000) $4,636,000 $5,755,559 $5,545,240 $2,382,333 Demographic Statistics Actual/Estimated Population, Annual Value 19,765 44,350 56,981 31,610 Source: Moody's Financial Ratio Analysis database. City of Tukwila debt statistics adjusted for proposed 2015 LTGO Bonds.
Concerns:
Outsize reliance on a single customer (Boeing) Diluted somewhat through recent hotel and retail development Historical rate increases have been sporadic and relatively large Rate policy revised to target more modest rate increases on a more regular basis
7
Strengths:
Stable system Water supply and wastewater treatment contracts with Seattle and King County, respectively Minimal expected capital needs City expected to reach build-out within several years Strong financial and debt ratios Operating ratio well above rating median Ample cash balance (targeted at 9 months
Health debt service coverage in recent years Modest growth Approximately 1.2% annually Competitive rates
Current Moody’s Rating:
12
Both taxable and tax-exempt yield rates remain close to historic ten-year lows.
0% 1% 2% 3% 4% 5% 6% Mar 2005 Sep 2005 Mar 2006 Sep 2006 Mar 2007 Sep 2007 Mar 2008 Sep 2008 Mar 2009 Sep 2009 Mar 2010 Sep 2010 Mar 2011 Sep 2011 Mar 2012 Sep 2012 Mar 2013 Sep 2013 Mar 2014 Sep 2014 Mar 2015
10 Year MMD "AAA“ GO Index vs. 10 Year Treasury Ten Years: March 2005 to 2015
10 Year MMD Index 10 Year Treasury Bond
11
Interest rates remain generally attractive in a historical context, although rates in earlier maturities (<15 years) have risen over the past year. The chart below shows the MMD “AAA” General Obligation Index (the industry standard tax- exempt index) at various points over the last three years.
0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 4.00% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 3 Years Ago 3/5/2012 2 Years Ago 3/5/2013 1 Year Ago 3/5/2014 Current 3/5/2015 1 Year Ago 3 Years Ago 2 Years Ago Current
14
15
18
19
* Years 2016 - 2026 Savings do not include potential value of debt service reserve release.
Date Savings 12/1/2015 $ 5,751 12/1/2016 12,350 12/1/2017 12,350 12/1/2018 10,025 12/1/2019 7,550 12/1/2020 10,000 12/1/2021 8,900 12/1/2022 7,775 12/1/2023 11,600 12/1/2024 10,200 12/1/2025 8,750 12/1/2026 9,350 Total $114,601 Refunding Statistics (Estimated) NPV Savings $104,749 NPV Savings % 5.51%
$9,895 Negative Arbitrage $49,546 Call Date 12/1/2016 Refunding Par $1,890,000 $0 $50,000 $100,000 $150,000 $200,000 $250,000 $300,000 Savings Refunding Debt Service Unrefunded Debt Service
On November 1, 2006, the City issued $3,180,000 in Water and Sewer Revenue Bonds to fund the Neighborhood Revitalization – Allentown and Foster Point Sewer Systems Project
Based on current market conditions, the City may refund the outstanding 2006 Bonds and realize modest debt service savings.
Susan Musselman Director (360) 445-0238 musselmans@pfm.com
20
Duncan Brown Senior Managing Consultant (206) 858-5367 brownd@pfm.com