Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF DELAWARE
| | | | |
In re: HORSEHEAD HOLDING CORP | | | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | | | Reporting Period: May 1 - May 31, 2016 |
MONTHLY OPERATING REPORT
File with Court and submit copy to United States Trustee within 20 days after end of month
Submit copy of report to any official committee appointed in the case.
| | | | | | | | |
REQUIRED DOCUMENTS | | Form No. | | Document Attached | | Explanation Attached | | Affidavit/Supplement Attached |
Schedule of Cash Receipts and Disbursements | | MOR-1 | | x | | | | |
Bank Reconciliation (or copies of debtor’s bank reconciliations) | | MOR-1a | | | | x | | |
Schedule of Professional Fees Paid | | MOR-1b | | x | | | | |
Copies of bank statements | | | | | | x | | |
Cash disbursements journals | | | | | | x | | |
Statement of Operations | | MOR-2 | | x | | | | |
Balance Sheet | | MOR-3 | | x | | | | |
Status of Postpetition Taxes | | MOR-4 | | x | | | | |
Copies of IRS Form 6123 or payment receipt | | | | n/a | | | | |
Copies of tax returns filed during reporting period | | | | n/a | | | | |
Summary of Unpaid Postpetition Debts | | MOR-4 | | x | | | | |
Listing of aged accounts payable | | MOR-4 | | x | | | | |
Accounts Receivable Reconciliation and Aging | | MOR-5 | | x | | | | |
Debtor Questionnaire | | MOR-5 | | x | | | | |
I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents are true and correct to the best of my knowledge and belief.
| | | | |
| | | | |
Signature of Debtor | | | | Date |
| | |
| | | | |
Signature of Joint Debtor | | | | Date |
| | |
/s/ Timothy D. Boates | | | | 6/20/2016 |
Signature of Authorized Individual* | | | | Date |
| | |
Timothy D. Boates Printed Name of Authorized Individual | | | | Chief Restructuring Officer Title of Authorized Individual |
* | Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company. |
| | | | |
In re: HORSEHEAD HOLDING CORP | | MOR-1 | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | Month-to-Date | | Reporting Period: May 1 - May 31, 2016 |
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
Amounts reported should be per the debtor’s books, not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the first report, the amount should be the balance on the date the petition was filed. The amounts reported in the “CURRENT MONTH - ACTUAL” column must equal the sum of the four bank account columns. The amounts reported in the “PROJECTED” columns should be taken from the SMALL BUSINESS INITIAL REPORT (FORM IR-1). Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON’T)]
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | MAY 1 - 31, 2016 | |
| | 16-10287 HORSEHEAD HOLDINGS | | | 16-10288 HORSEHEAD CORPORATION | | | 16-10290 INMETCO | | | 16-10291 Zochem | | | GRAND TOTAL | |
| | WFC -2552 | | | PNC -3765 | | | TOTAL | | | PNC -3127 | | | WFC -9756 | | | WFC -6331 | | | PNC -7517 | | | PNC -7525 | | | WFC -1949 | | | WFC -1931 | | | TOTAL | | | WFC -4964 | | | WFC -5018 | | | WFC -0254 | | | TOTAL | | | WFC -4972 | | | WFC -4980 | | | PNC -6944 | | | PNC -6952 | | | SB -5117 | | | SB -0918 | | | TOTAL | | |
| | | | | | | | | | | | | | | | | | | | | | | |
BEGINNING BALANCE | | | (89,235 | ) | | | 0 | | | | (89,235 | ) | | | 267,899 | | | | 14,617,808 | | | | 0 | | | | 968,476 | | | | 0 | | | | (20,707 | ) | | | (1,383,434 | ) | | | 14,450,042 | | | | 4,029,562 | | | | 0 | | | | (178,069 | ) | | | 3,851,493 | | | | 130,026 | | | | 0 | | | | 218,948 | | | | 0 | | | | 645,787 | | | | 628,729 | | | | 1,623,490 | | | | 19,835,790 | |
| | | | | | | | | | | | | | | | | | | | | | | |
CASH RECEIPTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade Receipts | | | | | | | | | | | — | | | | | | | | | | | | 11,341,717 | | | | | | | | 2,194,295 | | | | | | | | — | | | | 13,536,012 | | | | | | | | 3,194,457 | | | | | | | | 3,194,457 | | | | | | | | 5,417,604 | | | | | | | | 2,333,213 | | | | 200,342 | | | | 1,741,169 | | | | 9,692,328 | | | | 26,422,797 | |
Other Receipts | | | 757 | | | | 92 | | | | 849 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | 1,087,983 | | | | | | | | 1,087,983 | | | | 1,088,832 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 757 | | | | 92 | | | | 849 | | | | — | | | | — | | | | 11,341,717 | | | | — | | | | 2,194,295 | | | | — | | | | — | | | | 13,536,012 | | | | — | | | | 3,194,457 | | | | — | | | | 3,194,457 | | | | — | | | | 5,417,604 | | | | — | | | | 2,333,213 | | | | 1,288,325 | | | | 1,741,169 | | | | 10,780,311 | | | | 27,511,629 | |
| | | | | | | | | | | | | | | | | | | | | | | |
CASH DISBURSEMENTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payroll & Taxes | | | | | | | | | | | — | | | | | | | | 2,478,262 | | | | | | | | | | | | | | | | 70,696 | | | | 31,320 | | | | 2,580,279 | | | | 11,041 | | | | | | | | | | | | 11,041 | | | | | | | | | | | | | | | | | | | | 278,787 | | | | | | | | 278,787 | | | | 2,870,107 | |
Benefits | | | | | | | | | | | — | | | | | | | | 785,638 | | | | | | | | | | | | | | | | | | | | 34,271 | | | | 819,909 | | | | | | | | | | | | 44,274 | | | | 44,274 | | | | | | | | | | | | | | | | | | | | 47,933 | | | | | | | | 47,933 | | | | 912,115 | |
Purchases | | | | | | | | | | | — | | | | | | | | 2,526,559 | | | | | | | | | | | | | | | | | | | | 475,179 | | | | 3,001,738 | | | | 111,244 | | | | | | | | 286,934 | | | | 398,178 | | | | 6,546,111 | | | | | | | | 1,743,892 | | | | | | | | 279 | | | | 788,237 | | | | 9,078,518 | | | | 12,478,434 | |
Freight | | | | | | | | | | | — | | | | | | | | 2,471,073 | | | | | | | | | | | | | | | | | | | | 1,663,146 | | | | 4,134,220 | | | | 43,761 | | | | | | | | 15,294 | | | | 59,055 | | | | | | | | | | | | | | | | | | | | 394,760 | | | | 182,045 | | | | 576,806 | | | | 4,770,081 | |
Utilities | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | 793,096 | | | | 793,096 | | | | 179,060 | | | | | | | | 91,621 | | | | 270,682 | | | | | | | | | | | | | | | | | | | | 379,425 | | | | | | | | 379,425 | | | | 1,443,202 | |
Leases | | | | | | | | | | | — | | | | | | | | 25,344 | | | | | | | | | | | | | | | | | | | | | | | | 25,344 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | 1,768 | | | | | | | | 1,768 | | | | 27,112 | |
Insurance | | | | | | | | | | | — | | | | | | | | 355,416 | | | | | | | | | | | | | | | | | | | | 24,171 | | | | 379,587 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 379,587 | |
Miscellaneous | | | 2,904 | | | | | | | | 2,904 | | | | 117,667 | | | | 119,927 | | | | | | | | | | | | | | | | | | | | 552,514 | | | | 790,109 | | | | 415 | | | | 154 | | | | 23,643 | | | | 24,212 | | | | 1,649 | | | | | | | | | | | | | | | | 25,951 | | | | 36,397 | | | | 63,997 | | | | 881,220 | |
Contract Services | | | | | | | | | | | — | | | | | | | | 1,152,554 | | | | | | | | | | | | | | | | | | | | 1,408,381 | | | | 2,560,934 | | | | 21,959 | | | | | | | | 468,057 | | | | 490,016 | | | | | | | | | | | | | | | | | | | | 6,335 | | | | | | | | 6,335 | | | | 3,057,285 | |
Supplies | | | | | | | | | | | — | | | | | | | | 180,207 | | | | | | | | | | | | | | | | | | | | 933,166 | | | | 1,113,373 | | | | | | | | | | | | 380,735 | | | | 380,735 | | | | | | | | | | | | | | | | | | | | 86,722 | | | | 151,990 | | | | 238,712 | | | | 1,732,820 | |
Other Operating Costs | | | | | | | | | | | — | | | | | | | | 275,000 | | | | | | | | | | | | | | | | | | | | 28,350 | | | | 303,350 | | | | | | | | | | | | 91,508 | | | | 91,508 | | | | | | | | | | | | | | | | | | | | 45,166 | | | | 41,282 | | | | 86,447 | | | | 481,306 | |
DIP Fees | | | | | | | | | | | — | | | | | | | | 675,972 | | | | | | | | | | | | | | | | | | | | 6,200 | | | | 682,172 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 682,172 | |
Professional Fees | | | — | | | | — | | | | — | | | | — | | | | 3,788,496 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,788,496 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,788,496 | |
CapEX | | | | | | | | | | | — | | | | | | | | 925,383 | | | | | | | | | | | | | | | | | | | | | | | | 925,383 | | | | 84,259 | | | | | | | | 129,772 | | | | 214,031 | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 1,139,414 | |
Utility Deposits | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 5,780 | | | | 5,780 | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 5,780 | |
Macquarie Interest | | | | | | | | | | | — | | | | | | | | 231,695 | | | | | | | | | | | | | | | | | | | | | | | | 231,695 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 231,695 | |
Critical Vendors - Freight | | | | | | | | | | | — | | | | | | | | 727,768 | | | | | | | | | | | | | | | | | | | | | | | | 727,768 | | | | 43,066 | | | | | | | | | | | | 43,066 | | | | | | | | | | | | | | | | | | | | 41,983 | | | | | | | | 41,983 | | | | 812,817 | |
Critical Vendors - Material Vendors | | | | | | | | | | | — | | | | | | | | 102,908 | | | | | | | | | | | | | | | | | | | | | | | | 102,908 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 102,908 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 2,904 | | | | — | | | | 2,904 | | | | 117,667 | | | | 16,822,205 | | | | — | | | | — | | | | — | | | | 70,696 | | | | 5,949,793 | | | | 22,960,361 | | | | 494,805 | | | | 154 | | | | 1,537,618 | | | | 2,032,577 | | | | 6,547,759 | | | | — | | | | 1,743,892 | | | | — | | | | 1,309,107 | | | | 1,199,952 | | | | 10,800,710 | | | | 35,796,553 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Net Bank Account Transfers | | | — | | | | — | | | | — | | | | — | | | | 4,883,394 | | | | (11,341,717 | ) | | | 2,194,295 | | | | (2,194,295 | ) | | | 80,022 | | | | 5,328,301 | | | | (1,050,000 | ) | | | 1,735,257 | | | | (3,194,303 | ) | | | 1,459,046 | | | | — | | | | 7,151,640 | | | | (5,417,604 | ) | | | 1,649,178 | | | | (2,333,213 | ) | | | — | | | | — | | | | 1,050,000 | | | | (0 | ) |
DIP Facility Drawdown | | | 10,000,000 | | | | | | | | 10,000,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 10,000,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ENDING BOOK BALANCE | | | 9,908,618 | | | | 92 | | | | 9,908,710 | | | | 150,232 | | | | 2,678,997 | | | | 0 | | | | 3,162,771 | | | | 0 | | | | (11,381 | ) | | | (2,004,926 | ) | | | 3,975,693 | | | | 5,270,014 | | | | 0 | | | | (256,641 | ) | | | 5,013,373 | | | | 733,906 | | | | 0 | | | | 124,234 | | | | 0 | | | | 625,004 | | | | 1,169,946 | | | | 2,653,090 | | | | 21,550,866 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS | | | | | | | | | | | 2,904 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,960,361 | | | | | | | | | | | | | | | | 2,032,577 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,800,710 | | | | 35,796,553 | |
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEEQUARTERLY FEES | | | | | | | | | | | 2,904 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,960,361 | | | | | | | | | | | | | | | | 2,032,577 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,800,710 | | | | 35,796,553 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
In re: HORSEHEAD HOLDING CORP | | MOR-1 | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | Case-to-Date | | Reporting Period: May 1 - May 31, 2016 |
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
Amounts reported should be per the debtor’s books, not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the first report, the amount should be the balance on the date the petition was filed. The amounts reported in the “CURRENT MONTH - ACTUAL” column must equal the sum of the four bank account columns. The amounts reported in the “PROJECTED” columns should be taken from the SMALL BUSINESS INITIAL REPORT (FORM IR-1). Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON’T)]
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | MAY 1 - 31, 2016 | |
| | 16-10287 HORSEHEAD HOLDINGS | | | 16-10288 HORSEHEAD CORPORATION | | | 16-10290 INMETCO | | | 16-10291 Zochem | | | GRAND TOTAL | |
| | WFC -2552 | | | PNC -3765 | | | TOTAL | | | PNC -3127 | | | WFC -9756 | | | WFC -6331 | | | PNC -7517 | | | PNC -7525 | | | WFC -1949 | | | WFC -1931 | | | TOTAL | | | WFC -4964 | | | WFC -5018 | | | WFC -0254 | | | TOTAL | | | WFC -4972 | | | WFC -4980 | | | PNC -6944 | | | PNC -6952 | | | SB -5117 | | | SB -0918 | | | TOTAL | | |
| | | | | | | | | | | | | | | | | | | | | | | |
BEGINNING BALANCE | | | 536 | | | | 77,440 | | | | 77,976 | | | | 0 | | | | 36,008 | | | | 0 | | | | 13 | | | | 1,323,180 | | | | 0 | | | | 0 | | | | 1,359,201 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | (434 | ) | | | 652,850 | | | | 298,010 | | | | 238,283 | | | | 1,188,709 | | | | 2,625,886 | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | — | |
CASH RECEIPTS | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | — | |
Trade Receipts | | | | | | | 2,686,953 | | | | 2,686,953 | | | | | | | | 222,520 | | | | 35,894,773 | | | | | | | | 19,902,975 | | | | | | | | — | | | | 56,020,268 | | | | | | | | 11,746,710 | | | | | | | | 11,746,710 | | | | | | | | 6,944,328 | | | | | | | | 20,399,427 | | | | 587,250 | | | | 7,533,633 | | | | 35,464,638 | | | | 105,918,569 | |
Other Receipts | | | 15,774,586 | | | | 630 | | | | 15,775,216 | | | | | | | | 278 | | | | | | | | | | | | | | | | | | | | | | | | 278 | | | | | | | | 150 | | | | | | | | 150 | | | | | | | | | | | | 18,677,793 | | | | | | | | 3,717,843 | | | | | | | | 22,395,636 | | | | 38,171,281 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 15,774,586 | | | | 2,687,583 | | | | 18,462,169 | | | | — | | | | 222,799 | | | | 35,894,773 | | | | — | | | | 19,902,975 | | | | — | | | | — | | | | 56,020,547 | | | | — | | | | 11,746,860 | | | | — | | | | 11,746,860 | | | | — | | | | 6,944,328 | | | | 18,677,793 | | | | 20,399,427 | | | | 4,305,093 | | | | 7,533,633 | | | | 57,860,274 | | | | 144,089,850 | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | — | |
CASH DISBURSEMENTS | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | — | |
Payroll & Taxes | | | 35,191 | | | | 37,371 | | | | 72,562 | | | | 68,482 | | | | 11,065,741 | | | | | | | | | | | | | | | | 350,555 | | | | 36,833 | | | | 11,521,610 | | | | 101,268 | | | | 415 | | | | 94,084 | | | | 195,767 | | | | | | | | | | | | | | | | | | | | 936,563 | | | | | | | | 936,563 | | | | 12,726,502 | |
Benefits | | | 2,472,421 | | | | | | | | 2,472,421 | | | | 25,594 | | | | 1,209,919 | | | | | | | | | | | | | | | | | | | | 40,760 | | | | 1,276,273 | | | | | | | | | | | | 129,153 | | | | 129,153 | | | | | | | | | | | | | | | | | | | | 333,039 | | | | | | | | 333,039 | | | | 4,210,886 | |
Purchases | | | 8,081,202 | | | | 889,099 | | | | 8,970,301 | | | | 892,071 | | | | 2,901,019 | | | | | | | | | | | | | | | | | | | | 583,621 | | | | 4,376,711 | | | | 136,688 | | | | 85,722 | | | | 540,767 | | | | 763,177 | | | | 8,928,360 | | | | | | | | 19,758,327 | | | | | | | | 100,353 | | | | 5,201,482 | | | | 33,988,524 | | | | 48,098,713 | |
Freight | | | 6,494,005 | | | | 35,691 | | | | 6,529,695 | | | | 1,693,638 | | | | 2,471,073 | | | | | | | | | | | | | | | | | | | | 2,383,499 | | | | 6,548,210 | | | | 95,276 | | | | 18,751 | | | | 112,690 | | | | 226,717 | | | | 7,163 | | | | | | | | 139,664 | | | | | | | | 902,173 | | | | 387,398 | | | | 1,436,398 | | | | 14,741,020 | |
Utilities | | | 502,207 | | | | 5,477 | | | | 507,684 | | | | 1,231,120 | | | | | | | | | | | | | | | | | | | | | | | | 1,017,117 | | | | 2,248,237 | | | | 906,673 | | | | | | | | 313,367 | | | | 1,220,039 | | | | | | | | | | | | | | | | | | | | 665,157 | | | | 84,049 | | | | 749,206 | | | | 4,725,166 | |
Leases | | | 39,869 | | | | | | | | 39,869 | | | | 599,817 | | | | 36,143 | | | | | | | | | | | | | | | | | | | | | | | | 635,960 | | | | | | | | | | | | 782 | | | | 782 | | | | | | | | | | | | | | | | | | | | 1,768 | | | | | | | | 1,768 | | | | 678,379 | |
Insurance | | | 1,227,225 | | | | 206,037 | | | | 1,433,262 | | | | 102,673 | | | | 355,416 | | | | | | | | | | | | | | | | | | | | 49,538 | | | | 507,627 | | | | | | | | | | | | 59,525 | | | | 59,525 | | | | | | | | | | | | 127,266 | | | | | | | | | | | | | | | | 127,266 | | | | 2,127,681 | |
Miscellaneous | | | 38,240 | | | | 4,000 | | | | 42,240 | | | | 484,061 | | | | 278,877 | | | | | | | | 17,631 | | | | | | | | | | | | 659,108 | | | | 1,439,677 | | | | 4,591 | | | | 7,417 | | | | 42,191 | | | | 54,199 | | | | 2,529 | | | | | | | | 9,557 | | | | | | | | 184,785 | | | | 112,089 | | | | 308,960 | | | | 1,845,076 | |
Contract Services | | | 2,381,075 | | | | 92,742 | | | | 2,473,816 | | | | 1,546,783 | | | | 1,152,752 | | | | | | | | | | | | | | | | | | | | 2,238,835 | | | | 4,938,371 | | | | 274,786 | | | | 14,459 | | | | 1,173,172 | | | | 1,462,416 | | | | | | | | | | | | | | | | | | | | 77,882 | | | | 65 | | | | 77,946 | | | | 8,952,549 | |
Supplies | | | 925,153 | | | | 50,936 | | | | 976,089 | | | | 1,097,177 | | | | 180,207 | | | | | | | | | | | | | | | | | | | | 1,343,103 | | | | 2,620,488 | | | | 24,684 | | | | 204,040 | | | | 791,369 | | | | 1,020,093 | | | | | | | | | | | | | | | | | | | | 439,510 | | | | 391,739 | | | | 831,248 | | | | 5,447,919 | |
Other Operating Costs | | | 44,684 | | | | 46,059 | | | | 90,743 | | | | 170,410 | | | | 275,000 | | | | | | | | | | | | 790,065 | | | | | | | | 28,350 | | | | 1,263,825 | | | | | | | | | | | | 268,567 | | | | 268,567 | | | | | | | | | | | | | | | | | | | | 341,714 | | | | 179,215 | | | | 520,929 | | | | 2,144,065 | |
DIP Fees | | | 1,101,861 | | | | | | | | 1,101,861 | | | | | | | | 675,972 | | | | | | | | | | | | | | | | | | | | 6,200 | | | | 682,172 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 1,784,033 | |
Professional Fees | | | 3,018,529 | | | | — | | | | 3,018,529 | | | | — | | | | 3,788,496 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 3,788,496 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 16,487 | | | | 185,933 | | | | 202,419 | | | | 7,009,445 | |
PNC Facility Repayment | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 18,677,793 | | | | | | | | | | | | | | | | 18,677,793 | | | | 18,677,793 | |
CapEX | | | 220,129 | | | | | | | | 220,129 | | | | | | | | 925,383 | | | | | | | | | | | | | | | | | | | | | | | | 925,383 | | | | 514,521 | | | | 92,566 | | | | 471,078 | | | | 1,078,164 | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 2,223,676 | |
Utility Deposits | | | (370,720 | ) | | | | | | | (370,720 | ) | | | 212,142 | | | | | | | | | | | | 781,500 | | | | | | | | | | | | | | | | 993,642 | | | | | | | | | | | | 5,780 | | | | 5,780 | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 628,702 | |
Macquarie Interest | | | 418,028 | | | | | | | | 418,028 | | | | | | | | 231,695 | | | | | | | | | | | | | | | | | | | | | | | | 231,695 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 649,723 | |
503(b)(9) Payments | | | 237,064 | | | | | | | | 237,064 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 132,462 | | | | | | | | | | | | 132,462 | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 369,526 | |
Critical Vendors - Freight | | | 922,861 | | | | | | | | 922,861 | | | | | | | | 727,768 | | | | | | | | | | | | | | | | | | | | | | | | 727,768 | | | | 116,644 | | | | | | | | | | | | 116,644 | | | | 6,406 | | | | | | | | 8,759 | | | | | | | | 238,669 | | | | | | | | 253,833 | | | | 2,021,105 | |
Critical Vendors - Material Vendors | | | | | | | | | | | — | | | | | | | | 102,908 | | | | | | | | | | | | | | | | | | | | | | | | 102,908 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 102,908 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 27,789,024 | | | | 1,367,411 | | | | 29,156,435 | | | | 8,123,968 | | | | 26,378,372 | | | | — | | | | 799,131 | | | | 790,065 | | | | 350,555 | | | | 8,386,965 | | | | 44,829,055 | | | | 2,307,593 | | | | 423,369 | | | | 4,002,524 | | | | 6,733,486 | | | | 8,944,458 | | | | — | | | | 38,721,366 | | | | — | | | | 4,238,099 | | | | 6,541,969 | | | | 58,445,893 | | | | 139,164,869 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Net Bank Account Transfers | | | 7,922,520 | | | | (1,397,520 | ) | | | 6,525,000 | | | | 8,274,201 | | | | 28,798,561 | | | | (35,894,774 | ) | | | 3,961,889 | | | | (20,436,090 | ) | | | 339,174 | | | | 6,382,038 | | | | (8,575,001 | ) | | | 7,577,607 | | | | (11,323,490 | ) | | | 3,745,883 | | | | (0 | ) | | | 9,678,364 | | | | (6,944,328 | ) | | | 20,168,241 | | | | (21,052,277 | ) | | | 260,000 | | | | (60,000 | ) | | | 2,050,000 | | | | (0 | ) |
DIP Facility Drawdown | | | 14,000,000 | | | | | | | | 14,000,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | 14,000,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ENDING BOOK BALANCE | | | 9,908,618 | | | | 92 | | | | 9,908,710 | | | | 150,232 | | | | 2,678,997 | | | | (0 | ) | | | 3,162,772 | | | | (0 | ) | | | (11,381 | ) | | | (2,004,927 | ) | | | 3,975,692 | | | | 5,270,014 | | | | (0 | ) | | | (256,641 | ) | | | 5,013,373 | | | | 733,906 | | | | 0 | | | | 18,802,027 | | | | 0 | | | | 625,004 | | | | 1,169,946 | | | | 21,330,883 | | | | 40,228,659 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS | | | | | | | | | | | 29,156,435 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44,829,055 | | | | | | | | | | | | | | | | 6,733,486 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58,445,893 | | | | 139,164,869 | |
LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES | | | | | | | | | | | 29,156,435 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44,829,055 | | | | | | | | | | | | | | | | 6,733,486 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58,445,893 | | | | 139,164,869 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
MOR-1b
| | | | |
In re: HORSEHEAD HOLDING CORP | | | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | | | Reporting Period: May 1 - May 31, 2016 |
SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payee | | Period Covered | | Amount Approved | | | Payor | | Check | | Amount Paid | | | Year-To-Date | |
| | | | Number | | Date | | Fees | | | Expenses | | | Fees | | | Expenses | |
| | | | | | | | | |
RAS Management Advisors, LLC | | Week ending February 6, 2016 | | $ | 56,554.00 | | | Horsehead Holding | | WT | | 3/16/16 | | $ | 52,950.00 | | | $ | 3,604.00 | | | | | | | | | |
| | Week ending February 13, 2016 | | $ | 69,865.00 | | | Horsehead Holding | | WT | | 3/16/16 | | $ | 63,000.00 | | | $ | 6,865.00 | | | | | | | | | |
| | Week ending February 20, 2016 | | $ | 72,085.00 | | | Horsehead Holding | | WT | | 3/16/16 | | $ | 65,125.00 | | | $ | 6,960.00 | | | | | | | | | |
| | Week ending February 27, 2016 | | $ | 72,281.00 | | | Horsehead Holding | | WT | | 3/16/16 | | $ | 66,775.00 | | | $ | 5,506.00 | | | | | | | | | |
| | Week ending March 5, 2016 | | $ | 74,313.00 | | | Horsehead Holding | | WT | | 3/16/16 | | $ | 67,450.00 | | | $ | 6,863.00 | | | | | | | | | |
| | Week ending March 12, 2016 | | $ | 61,610.00 | | | Horsehead Holding | | WT | | 3/16/16 | | $ | 58,075.00 | | | $ | 3,535.00 | | | $ | 373,375.00 | | | $ | 33,333.00 | |
| | Week ending March 19, 2016 | | $ | 78,345.00 | | | Horsehead Holding | | WT | | 3/22/16 | | $ | 71,475.00 | | | $ | 6,870.00 | | | $ | 444,850.00 | | | $ | 40,203.00 | |
| | Week ending March 26, 2016 | | $ | 63,461.00 | | | Horsehead Holding | | WT | | 4/4/16 | | $ | 60,175.00 | | | $ | 3,286.00 | | | $ | 505,025.00 | | | $ | 43,489.00 | |
| | Week ending April 2, 2016 | | $ | 66,924.00 | | | Horsehead Holding | | WT | | 4/8/16 | | $ | 61,700.00 | | | $ | 5,224.00 | | | $ | 566,725.00 | | | $ | 48,713.00 | |
| | Week ending April 9, 2016 | | $ | 58,651.00 | | | Horsehead Holding | | WT | | 4/13/16 | | $ | 55,250.00 | | | $ | 3,401.00 | | | $ | 621,975.00 | | | $ | 52,114.00 | |
| | Week ending April 16, 2016 | | $ | 64,189.00 | | | Horsehead Holding | | WT | | 4/21/16 | | $ | 60,325.00 | | | $ | 3,864.00 | | | $ | 682,300.00 | | | $ | 55,978.00 | |
| | Week ending April 23, 2016 | | $ | 53,260.00 | | | Horsehead Holding | | WT | | 4/28/16 | | $ | 51,425.00 | | | $ | 1,835.00 | | | $ | 733,725.00 | | | $ | 57,813.00 | |
| | Week ending April 30, 2016 | | $ | 63,601.00 | | | Horsehead Holding | | WT | | 5/5/16 | | $ | 60,125.00 | | | $ | 3,476.00 | | | $ | 793,850.00 | | | $ | 61,289.00 | |
| | Week ending May 7, 2016 | | $ | 63,857.00 | | | Horsehead Holding | | WT | | 5/12/16 | | $ | 60,150.00 | | | $ | 3,707.00 | | | $ | 854,000.00 | | | $ | 64,996.00 | |
| | Week ending May 14, 2016 | | $ | 53,547.00 | | | Horsehead Holding | | WT | | 5/19/16 | | $ | 51,975.00 | | | $ | 1,572.00 | | | $ | 905,975.00 | | | $ | 66,568.00 | |
| | Week ending May 21, 2016 | | $ | 62,196.00 | | | Horsehead Holding | | WT | | 5/26/16 | | $ | 58,575.00 | | | $ | 3,621.00 | | | $ | 964,550.00 | | | $ | 70,189.00 | |
| | | | | | | | | |
Epiq Bankruptcy Solutions | | Month of February | | $ | 95,985.25 | | | | | WT | | 5/18/16 | | $ | 95,458.40 | | | $ | 526.85 | | | | | | | | | |
| | Month of March | | $ | 133,455.55 | | | | | WT | | 5/18/16 | | $ | 132,930.07 | | | $ | 525.48 | | | $ | 228,388.47 | | | $ | 1,052.33 | |
| | | | | | | | | |
Kirkland & Ellis LLC | | Month of February | | $ | 1,191,560.66 | | | | | WT | | 5/13/16 | | $ | 1,164,569.88 | | | $ | 26,990.78 | | | $ | 1,164,569.88 | | | $ | 26,990.78 | |
| | | | | | | | | |
Lazard Middle Market LLC | | Month of February | | $ | 1,086,657.73 | | | | | WT | | 5/13/16 | | $ | 1,080,000.00 | | | $ | 6,657.73 | | | $ | 1,080,000.00 | | | $ | 6,657.73 | |
| | | | |
In re. HORSEHEAD HOLDING CORP. | | MOR - 2 | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | MTD | | Reporting Period: May 1 - 31, 2016 |
Horsehead Holding Corp. and Subsidiaries
CONSOLIDATING STATEMENTS OF OPERATIONS
DEBTOR IN POSSESSION
For the month ended May 31, 2016(UNAUDITED)
(Amounts in thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Horsehead Holding Corp. | | | Horsehead Corporation | | | HMP | | | INMETCO | | | Zochem | | | Eliminations | | | Consolidated | |
| | | | | | | |
Net sales of zinc material and other goods | | $ | — | | | $ | 8,579 | | | $ | 1,037 | | | $ | — | | | $ | 10,440 | | | $ | — | | | $ | 20,056 | |
Net sales of nickel based material and other services | | | — | | | | — | | | | — | | | | 2,957 | | | | — | | | | — | | | | 2,957 | |
EAF dust service fees | | | — | | | | 3,629 | | | | — | | | | — | | | | — | | | | (96 | ) | | | 3,533 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Net sales | | | — | | | | 12,208 | | | | 1,037 | | | | 2,957 | | | | 10,440 | | | | (96 | ) | | | 26,546 | |
| | | | | | | |
Cost of sales of zinc material and other goods | | | — | | | | 9,562 | | | | 3,174 | | | | — | | | | 9,566 | | | | — | | | | 22,302 | |
Cost of sales of nickel based material and other services | | | — | | | | — | | | | — | | | | 2,315 | | | | — | | | | (96 | ) | | | 2,219 | |
Cost of EAF dust services | | | — | | | | 2,527 | | | | — | | | | — | | | | — | | | | — | | | | 2,527 | |
Fire related costs | | | — | | | | — | | | | — | | | | 195 | | | | — | | | | — | | | | 195 | |
Insurance claim income | | | — | | | | — | | | | — | | | | (1,000 | ) | | | — | | | | — | | | | (1,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Cost of sales (excluding depreciation and amortization) | | | — | | | | 12,089 | | | | 3,174 | | | | 1,510 | | | | 9,566 | | | | (96 | ) | | | 26,243 | |
Depreciation and amortization | | | — | | | | 1,192 | | | | 425 | | | | 252 | | | | 190 | | | | — | | | | 2,059 | |
Selling, general and administrative expenses | | | 120 | | | | 939 | | | | 29 | | | | 188 | | | | 150 | | | | — | | | | 1,426 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total costs and expenses | | | 120 | | | | 14,220 | | | | 3,628 | | | | 1,950 | | | | 9,906 | | | | (96 | ) | | | 29,728 | |
| | | | | | | |
Loss from operations | | | (120 | ) | | | (2,012 | ) | | | (2,591 | ) | | | 1,007 | | | | 534 | | | | — | | | | (3,182 | ) |
| | | | | | | |
Equity in income of subsidiary, net of taxes | | | (4,596 | ) | | | — | | | | — | | | | — | | | | — | | | | 4,596 | | | | — | |
| | | | | | | |
Other income ( expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (1,856 | ) | | | (951 | ) | | | — | | | | (38 | ) | | | (270 | ) | | | 92 | | | | (3,023 | ) |
Interest and other income | | | 91 | | | | — | | | | — | | | | — | | | | — | | | | (92 | ) | | | (1 | ) |
Other income (expense) | | | — | | | | 3 | | | | — | | | | 13 | | | | (30 | ) | | | — | | | | (14 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (1,765 | ) | | | (948 | ) | | | — | | | | (25 | ) | | | (300 | ) | | | — | | | | (3,038 | ) |
| | | | | | | |
REORGANIZATION ITEMS, NET | | | (5,021 | ) | | | — | �� | | | — | | | | — | | | | (256 | ) | | | — | | | | (5,277 | ) |
| | | | | | | |
Income before income taxes | | | (11,502 | ) | | | (2,960 | ) | | | (2,591 | ) | | | 982 | | | | (22 | ) | | | 4,596 | | | | (11,497 | ) |
Income tax provision | | | — | | | | — | | | | — | | | | — | | | | 5 | | | | — | | | | 5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
NET (LOSS) INCOME | | $ | (11,502 | ) | | $ | (2,960 | ) | | $ | (2,591 | ) | | $ | 982 | | | $ | (27 | ) | | $ | 4,596 | | | $ | (11,502 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOTE: THE MARCH 31, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST QTR REVIEW AND MAY AFFECT THESE RESULTS
NOTE: HORSEHEAD CORP. INCLUDES NON-DEBTOR BALANCES (CHR & HZR)
| | | | |
In re. HORSEHEAD HOLDING CORP. | | MOR - 2 | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | Case To Date | | Reporting Period: May 1 - 31, 2016 |
Horsehead Holding Corp. and Subsidiaries
CONSOLIDATING STATEMENTS OF OPERATIONS
DEBTOR IN POSSESSION
For the period February 2 to May 31, 2016(UNAUDITED)
(Amounts in thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Horsehead Holding Corp. | | | Horsehead Corporation | | | HMP | | | INMETCO | | | Zochem | | | Eliminations | | | Consolidated | |
| | | | | | | |
Net sales of zinc material and other goods | | $ | — | | | $ | 36,246 | | | $ | 6,327 | | | $ | — | | | $ | 39,951 | | | $ | — | | | $ | 82,524 | |
Net sales of nickel based material and other services | | | — | | | | — | | | | — | | | | 10,452 | | | | — | | | | — | | | | 10,452 | |
EAF dust service fees | | | — | | | | 13,335 | | | | — | | | | — | | | | — | | | | (346 | ) | | | 12,989 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Net sales | | | — | | | | 49,581 | | | | 6,327 | | | | 10,452 | | | | 39,951 | | | | (346 | ) | | | 105,965 | |
| | | | | | | |
Cost of sales of zinc material and other goods | | | — | | | | 35,175 | | | | 15,315 | | | | — | | | | 37,094 | | | | — | | | | 87,584 | |
Cost of sales of nickel based material and other services | | | — | | | | — | | | | — | | | | 9,443 | | | | — | | | | (346 | ) | | | 9,097 | |
Cost of EAF dust services | | | — | | | | 9,605 | | | | — | | | | — | | | | — | | | | — | | | | 9,605 | |
Fire related cost | | | — | | | | — | | | | — | | | | 894 | | | | — | | | | — | | | | 894 | |
Insurance claim income | | | — | | | | — | | | | — | | | | (1,000 | ) | | | — | | | | — | | | | (1,000 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Cost of sales (excluding depreciation and amortization) | | | — | | | | 44,780 | | | | 15,315 | | | | 9,337 | | | | 37,094 | | | | (346 | ) | | | 106,180 | |
Depreciation and amortization | | | — | | | | 4,756 | | | | 1,698 | | | | 1,007 | | | | 748 | | | | — | | | | 8,209 | |
Selling, general and administrative expenses | | | 293 | | | | 4,719 | | | | 174 | | | | 700 | | | | 613 | | | | — | | | | 6,499 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total costs and expenses | | | 293 | | | | 54,255 | | | | 17,187 | | | | 11,044 | | | | 38,455 | | | | (346 | ) | | | 120,888 | |
| | | | | | | |
Loss from operations | | | (293 | ) | | | (4,674 | ) | | | (10,860 | ) | | | (592 | ) | | | 1,496 | | | | — | | | | (14,923 | ) |
| | | | | | | |
Equity in income of subsidiary, net of taxes | | | (26,722 | ) | | | — | | | | — | | | | — | | | | — | | | | 26,722 | | | | — | |
| | | | | | | |
Other income ( expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (6,348 | ) | | | (4,498 | ) | | | — | | | | (150 | ) | | | (1,036 | ) | | | 362 | | | | (11,670 | ) |
Interest and other income | | | 361 | | | | 4 | | | | — | | | | — | | | | — | | | | (362 | ) | | | 3 | |
Other income (expense) | | | — | | | | 11 | | | | — | | | | 124 | | | | (141 | ) | | | — | | | | (6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | | (5,987 | ) | | | (4,483 | ) | | | — | | | | (26 | ) | | | (1,177 | ) | | | — | | | | (11,673 | ) |
| | | | | | | |
REORGANIZATION ITEMS, NET | | | (20,865 | ) | | | (4,790 | ) | | | — | | | | — | | | | (2,014 | ) | | | — | | | | (27,669 | ) |
| | | | | | | |
Income before income taxes | | | (53,867 | ) | | | (13,947 | ) | | | (10,860 | ) | | | (618 | ) | | | (1,695 | ) | | | 26,722 | | | | (54,265 | ) |
Income tax provision | | | — | | | | — | | | | — | | | | — | | | | (398 | ) | | | — | | | | (398 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
NET (LOSS) INCOME | | $ | (53,867 | ) | | $ | (13,947 | ) | | $ | (10,860 | ) | | $ | (618 | ) | | $ | (1,297 | ) | | $ | 26,722 | | | $ | (53,867 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
In re. HORSEHEAD HOLDING CORP | | MOR -2 | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | CONT | | Reporting period: May 1-31, 2016 |
INCOME (EXPENSE)
REORGANIZATION CHARGES
| | | | | | | | | | | | | | | | | | | | | | |
| | FEBRUARY | | | MARCH | | | APRIL | | | MAY | | | YTD | | | |
HHC | | | | | | | | | | | | | | | | | | | | | | |
Professional Fee | | | (2,544 | ) | | | (7,782 | ) | | | (4,248 | ) | | | (4,933 | ) | | | (19,507 | ) | | SG&A |
Interest Expense | | | (1,270 | ) | | | — | | | | — | | | | (88 | ) | | | (1,358 | ) | | Int Exp |
| | | | | | |
| | | (3,814 | ) | | | (7,782 | ) | | | (4,248 | ) | | | (5,021 | ) | | | (20,865 | ) | | |
| | | | | | |
HORSEHEAD | | | | | | | | | | | | | | | | | | | | | | |
Hedges | | | 49 | | | | — | | | | — | | | | — | | | | 49 | | | Sales |
Interest Exp | | | (4,839 | ) | | | — | | | | — | | | | — | | | | (4,839 | ) | | Int Exp |
| | | | | | |
| | | (4,790 | ) | | | — | | | | — | | | | — | | | | (4,790 | ) | | |
| | | | | | |
HMP | | | | | | | | | | | | | | | | | | | | | | |
Other Income | | | — | | | | — | | | | — | | | | — | | | | — | | | Oth Inc |
| | | | | | |
INMETCO | | | | | | | | | | | | | | | | | | | | | | |
Hedges | | | — | | | | — | | | | — | | | | — | | | | — | | | COS |
| | | | | | |
ZOCHEM | | | | | | | | | | | | | | | | | | | | | | |
Hedges | | | (49 | ) | | | — | | | | — | | | | — | | | | (49 | ) | | Sales |
Profess Fee/Other | | | (360 | ) | | | (511 | ) | | | (693 | ) | | | (256 | ) | | | (1,820 | ) | | SG&A |
Interest Exp | | | (145 | ) | | | — | | | | — | | | | — | | | | (145 | ) | | Int Exp |
| | | | | | |
| | | (554 | ) | | | (511 | ) | | | (693 | ) | | | (256 | ) | | | (2,014 | ) | | |
| | | | | | |
TOTAL | | | (9,158 | ) | | | (8,293 | ) | | | (4,941 | ) | | | (5,277 | ) | | | (27,669 | ) | | |
| | | | |
In re. HORSEHEAD HOLDING CORP. | | MOR-3 | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | | | Reporting Period: May 1 - 31, 2016 |
Horsehead Holding Corp. and Subsidiaries
CONSOLIDATING BALANCE SHEETS
DEBTOR IN POSSESSION
MAY 31, 2016(UNAUDITED)
(Amounts in thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FINAL JUNE 13TH | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | Horsehead Holding Corp. | | | Horsehead Corporation | | | HMP | | | Zochem | | | INMETCO | | | Eliminations | | | Consolidated | |
| | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 10,077 | | | $ | 5,974 | | | $ | — | | | $ | 3,115 | | | $ | 5,010 | | | $ | — | | | $ | 24,176 | |
Accounts receivable, net of allowance | | | 346 | | | | 9,920 | | | | 3,294 | | | | 20,641 | | | | 6,447 | | | | (540 | ) | | | 40,108 | |
Inventories, net | | | — | | | | 6,065 | | | | 5,260 | | | | 9,718 | | | | 4,935 | | | | — | | | | 25,978 | |
Prepaid expenses and other current assets | | | 1,805 | | | | 11,627 | | | | — | | | | 1,462 | | | | 297 | | | | (6,972 | ) | | | 8,219 | |
Deferred income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Total current assets | | | 12,228 | | | | 33,586 | | | | 8,554 | | | | 34,936 | | | | 16,689 | | | | (7,512 | ) | | | 98,481 | |
| | | | | | | |
Property, plant and equipment, net | | | — | | | | 108,244 | | | | 87,419 | | | | 24,126 | | | | 32,989 | | | | — | | | | 252,778 | |
| | | | | | | |
Other assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets | | | — | | | | 7,558 | | | | — | | | | 83 | | | | 1,502 | | | | — | | | | 9,143 | |
Restricted cash | | | — | | | | 7,939 | | | | — | | | | — | | | | — | | | | — | | | | 7,939 | |
Deferred income taxes | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Investment in and advances to subsidiary | | | 111,261 | | | | 79,947 | | | | (740,205 | ) | | | 12,696 | | | | 2,090 | | | | 534,211 | | | | — | |
Deposits and other | | | 15,186 | | | | 185 | | | | 403 | | | | 872 | | | | 520 | | | | (15,185 | ) | | | 1,981 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Total other assets | | | 126,447 | | | | 95,629 | | | | (739,802 | ) | | | 13,651 | | | | 4,112 | | | | 519,026 | | | | 19,063 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Total assets | | $ | 138,675 | | | $ | 237,459 | | | $ | (643,829 | ) | | $ | 72,713 | | | $ | 53,790 | | | $ | 511,514 | | | $ | 370,322 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | Horsehead Holding Corp. | | | Horsehead Corporation | | | HMP | | | Zochem | | | INMETCO | | | Eliminations | | | Consolidated | |
| | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Maturities of long-term debt | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Notes payable | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | $ | — | |
DEBTOR IN POSSESSION FINANCING | | | — | | | | 33,822 | | | | — | | | | 18,678 | | | | — | | | | — | | | | 52,500 | |
Accounts payable | | | 10,495 | | | | 11,260 | | | | 890 | | | | 2,332 | | | | 2,099 | | | | (370 | ) | | | 26,706 | |
Accrued expenses | | | 7,172 | | | | 13,565 | | | | 182 | | | | 840 | | | | 3,658 | | | | (21 | ) | | | 25,396 | |
Income Taxes Payable | | | — | | | | 4,266 | | | | — | | | | (1,064 | ) | | | 594 | | | | (6,973 | ) | | | (3,177 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 17,667 | | | | 62,913 | | | | 1,072 | | | | 20,786 | | | | 6,351 | | | | (7,364 | ) | | | 101,425 | |
| | | | | | | |
LIABILITIES SUBJECT TO COMPROMISE - SECURED DEBT | | | 208,588 | | | | 65,214 | | | | 5,000 | | | | — | | | | — | | | | (15,334 | ) | | | 263,468 | |
LIABILITIES SUBJECT TO COMPROMISE - PRIORITY DEBT | | | — | | | | 1,931 | | | | 167 | | | | — | | | | — | | | | — | | | | 2,098 | |
LIABILITIES SUBJECT TO COMPROMISE - UNSECURED DEBT (AP & AL) | | | 142,930 | | | | 27,248 | | | | 28,532 | | | | 7,406 | | | | 5,014 | | | | — | | | | 211,130 | |
| | | | | | | |
Long-term debt, less current maturities | | | — | | | | — | | | | — | | | | — | | | | 10,000 | | | | (10,000 | ) | | | — | |
| | | | | | | |
Other long-term liabilities | | | — | | | | 13,398 | | | | — | | | | 27 | | | | 1,867 | | | | — | | | | 15,292 | |
| | | | | | | |
Deferred income taxes | | | — | | | | — | | | | — | | | | 3,112 | | | | — | | | | — | | | | 3,112 | |
| | | | | | | |
Commitments and contingencies | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
| | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Horsehead Holding Corp. stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock, par value $.01 per share; 100,000 shares | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | | |
with voting rights authorized; | | | 602 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 602 | |
Preferred stock, par value $.01 per share; 10,000 shares | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
authorized; no shares issued or outstanding | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Additional paid-in capital | | | 394,299 | | | | 12,572 | | | | — | | | | — | | | | 29,081 | | | | (41,653 | ) | | | 394,299 | |
Retained earnings | | | (625,411 | ) | | | 50,344 | | | | (678,600 | ) | | | 41,382 | | | | 1,477 | | | | 585,865 | | | | (624,943 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Total stockholders’ equity before noncontrolling interest | | | (230,510 | ) | | | 62,916 | | | | (678,600 | ) | | | 41,382 | | | | 30,558 | | | | 544,212 | | | | (230,042 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interest | | | — | | | | 3,839 | | | | — | | | | — | | | | — | | | | — | | | | 3,839 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | (230,510 | ) | | | 66,755 | | | | (678,600 | ) | | | 41,382 | | | | 30,558 | | | | 544,212 | | | | (226,203 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Total liabilities and stockholders’ equity | | $ | 138,675 | | | $ | 237,459 | | | $ | (643,829 | ) | | $ | 72,713 | | | $ | 53,790 | | | $ | 511,514 | | | $ | 370,322 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
NOTE: THE MARCH 31, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST QTR REVIEW AND MAY AFFECT THESE RESULTS
MOR-4
| | |
In re: HORSEHEAD HOLDING CORP | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | Reporting Period: May 1 - May 31, 2016 |
STATUS OF POSTPETITION TAXES
The beginning tax liability should be the ending liability from the prior month or, if this is the first report, the amount should be zero.
Attach photocopies of IRS Form 6123 or payment receipt to verify payment or deposit of federal payroll taxes.
Attach photocopies of any tax returns filed during the reporting period.
| | | | | | | | | | | | | | | | | | | | |
| | Beginning Tax Liability | | | Amount Withheld or Accrued | | | Amount Paid | | | Date Paid | | Check No. or EFT | | Ending Tax Liability | |
Federal | | | | | | | | | | | | | | | | | | | | |
Withholding | | | 12,585 | | | | 350,122 | | | | 350,594 | | | Various dates | | EFT thru payroll provider | | | 12,113 | |
FICA-Employee | | | — | | | | 172,049 | | | | 172,049 | | | Various dates | | EFT thru payroll provider | | | — | |
FICA-Employer | | | 69,978 | | | | 178,134 | | | | 171,414 | | | Various dates | | EFT thru payroll provider | | | 76,698 | |
Unemployment | | | 1,168 | | | | 7,379 | | | | 7,323 | | | Various dates | | EFT thru payroll provider | | | 1,224 | |
Income | | | — | | | | — | | | | — | | | | | | | | — | |
Other: | | | — | | | | — | | | | — | | | | | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total Federal Taxes | | | 83,731 | | | | 707,684 | | | | 701,380 | | | | | | | | 90,035 | |
| | | | | | | | | | | | | | | | | | | | |
State and Local | | | | | | | | | | | | | | | | | | | | |
Withholding | | | — | | | | 91,050 | | | | 91,050 | | | Various dates | | EFT thru payroll provider | | | — | |
Sales | | | 28,148 | | | | — | | | | 1,024 | | | Various dates | | various | | | 27,124 | |
Excise | | | — | | | | — | | | | — | | | | | | | | — | |
Unemployment | | | 13,544 | | | | 16,143 | | | | 15,271 | | | Various dates | | EFT thru payroll provider | | | 14,416 | |
Real Property | | | 438,085 | | | | 122,888 | | | | — | | | | | | | | 560,973 | |
Personal Property | | | — | | | | | | | | — | | | | | | | | — | |
Other: | | | — | | | | — | | | | — | | | | | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total State and Local | | | 479,777 | | | | 230,081 | | | | 107,345 | | | | | | | | 602,513 | |
| | | | | | | | | | | | | | | | | | | | |
Total Taxes | | | 563,508 | | | | 937,765 | | | | 808,725 | | | | | | | | 692,548 | |
| | | | | | | | | | | | | | | | | | | | |
SUMMARY OF UNPAID POSTPETITION DEBTS
Attach aged listing of accounts payable.
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Days Past Due | |
| | Current | | | 0-30 | | | 31-60 | | | 61-90 | | | Over 90 | | | Total | |
Accounts Payable | | | 15,544,000 | | | | — | | | | — | | | | — | | | | — | | | | 15,544,000 | |
Wages Payable | | | 3,986,000 | | | | — | | | | — | | | | — | | | | — | | | | 3,986,000 | |
Taxes Payable | | | 692,548 | | | | — | | | | — | | | | — | | | | — | | | | 692,548 | |
Rent/Leases-Building | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Rent/Leases-Equipment | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Secured Debt/Adequate Protection Payments | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Professional Fees | | | 11,162,000 | | | | — | | | | — | | | | — | | | | — | | | | 11,162,000 | |
Amounts Due to Insiders* | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Other: | | | | | | | | | | | | | | | | | | | | | | | | |
Other: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Postpetition Debts | | | 31,384,548 | | | | — | | | | — | | | | — | | | | — | | | | 31,384,548 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Explain how and when the Debtor intends to pay any past-due postpetition debts.
Post petition debts will be paid with operating cash flow and or post petition financing.
MOR-5
| | |
In re: HORSEHEAD HOLDING CORP | | Case No. 16-10287, 288, 289, 290, 291 |
Debtor | | Reporting Period: May 1 - May 31, 2016 |
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
| | | | | | | | | | | | | | | | |
| | HH Corp | | | HMP | | | Inmetco | | | Zochem | |
Accounts Receivable Reconciliation | | | | | | | | | | | | | | | | |
Total Accounts Receivable at the beginning of the reporting period | | | 9,981,536 | | | | 2,545,424 | | | | 5,352,642 | | | | 18,293,831 | |
| | | | | | | | | | | | | | | | |
+ Amounts billed during the period | | | 12,305,471 | | | | 996,691 | | | | 2,844,234 | | | | 10,793,456 | |
- Amounts collected during the period | | | (12,027,060 | ) | | | (1,508,952 | ) | | | (3,194,457 | ) | | | (9,692,328 | ) |
| | | | | | | | | | | | | | | | |
Total Accounts Receivable at the end of the reporting period | | | 10,259,947 | | | | 2,033,163 | | | | 5,002,419 | | | | 19,394,959 | |
| | | | | | | | | | | | | | | | |
| | | | |
Accounts Receivable Aging | | | | | | | | | | | | | | | | |
0 - 30 days old | | | 8,590,274 | | | | 1,623,405 | | | | 4,012,959 | | | | 19,470,856 | |
31 - 60 days old | | | 1,270,008 | | | | 99,470 | | | | 554,516 | | | | 50,131 | |
61 - 90 days old | | | 84,414 | | | | 254,449 | | | | 295,129 | | | | (18,160 | ) |
91+ days old | | | 315,252 | | | | 55,839 | | | | 139,815 | | | | (107,868 | ) |
| | | | | | | | | | | | | | | | |
Total Accounts Receivable | | | 10,259,947 | | | | 2,033,163 | | | | 5,002,419 | | | | 19,394,959 | |
| | | | | | | | | | | | | | | | |
Amount considered uncollectible (Bad Debt) | | | (165,813 | ) | | | — | | | | (15,000 | ) | | | (70,974 | ) |
Accounts Receivable (Net) | | | 10,094,134 | | | | 2,033,163 | | | | 4,987,419 | | | | 19,323,985 | |
DEBTOR QUESTIONNAIRE
| | | | | | |
Must be completed each month | | Yes | | No |
1. | | Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. | | | | x |
2. | | Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below. | | | | x |
3. | | Have all postpetition tax returns been timely filed? If no, provide an explanation below. | | x | | |
4. | | Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below. | | x | | |
5. | | Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3. | | | | x |
| | | | | | |
4955 STEUBENVILLE PIKE SUITE 405 PITTSBURGH, PA 15205 | | WWW.HORSEHEAD.NET | | P 724.774.1020 F 412.788.1812 | |  |
June 20, 2016
Office of the United States Trustee
844 King Street, Suite 2207, Lockbox 35
Wilmington, DE 19801
Attn: Timothy J. Fox
Subject:Declaration Regarding Bank Reconciliation and Bank Statements
Horsehead Holding Corp. and certain of its affiliates (the “Debtors”), hereby submit this declaration regarding providing bank statements in lieu of providing bank account reconciliations.
The Debtors have performed all bank account reconciliations in the ordinary course of business. Copies of bank account statements and cash disbursement journals are available for inspection upon request by the United States Trustee’s Office.
Pursuant to 28 U.S.C. § 1746, I declare under penalty of perjury that the foregoing is true and correct to the best of my knowledge and belief.
| | |
/s/ Timothy D. Boates |
|
Name: | | Timothy Boates |
Position: | | Chief Restructuring Officer |