MOR-3 In re: FTD Companies, Inc., et al. Case No. (Jointly Administered) Reporting Period: 19-11240 (LSS) June 3 - 30, 2019 Federal Tax I.D. # 32-0255852 Amounts in (000's) ASSETS Current Assets: Cash and cash equivalents Accounts receivable, gross Allowance for doubtful accounts Accounts receivable, net Inventories Income tax receivable Deferred tax assets, net Restricted cash Prepaid expenses and other current assets Total current assets $ - $ 7,541 $ 29 $ - $ - $ - $ - $ - $ 70 $ - $ - $ - $ 352 $ 38 $ 328 $ - - $ 21,954 $ (7,158) 135 $ (8) - - $ - - $ - - $ - - $ - - $ 9 $ (5) - - $ - - $ - - $ 2,506 $ (128) 9 $ 422 (10) - $ - - - - - - $ 14,797 $ 2,938 (432) - 3,366 8,541 127 $ - - - - - - - - - - - $ - - - - - - $ - - - - - - $ - - - - - - $ - - - - - - $ 4 $ - - - - - - $ - - - - - 647 $ - - - - - - $ 2,377 $ 8,454 - - - 13,005 9 $ 412 9,348 - - - 1,877 - - - - 339 - - - - - $ - $ 36,750 $ 156 $ - $ - $ - $ - $ - $ 412 $ - $ 647 $ - $ 24,188 $ 47 $ 11,964 Property and equipment: Land and improvements Building and improvements Leasehold improvements Equipment Computer equipment Computer software Furniture Total Less accumulated depreciation Total property and equipment, net $ - - - - - - - $ 1,380 $ 15,506 - 1,233 11,388 57,224 1,705 - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - - - - - - - $ - $ - 7,702 2,926 7,487 10,405 592 - - - - - - - $ - - 1,646 4,547 827 2,535 98 $ - - $ 88,435 $ (49,256) - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ 29,112 $ (29,112) - - $ 9,653 (9,653) $ - $ 39,179 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Leases: Operating lease right-of-use assets Less accumulated amortization - leases Total leases, net $ - - $ 10,136 $ (374) - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ 15,707 $ (15,707) - - $ 3,855 (3,855) $ - $ 9,762 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 0 $ - $ - Other assets: Complete technology Accum amortization-Complete technology Complete technology, net Customer Relationships Accumulated amortization-Customer Relationships Customer Relationships, net Trademarks and trade names Accumulated amortization-Trademarks and trade names Trademarks and trade names, net Patents, domain names and other Accumulated amortization-Patents, domain names and other Patents, domain names and other, net Goodwill Deferred financing fees, net Investment in subsidiary Other noncurrent assets Total other assets Total assets $ - - $ 35,000 $ (35,000) - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ 17,004 $ (17,004) - - $ 2,961 (2,961) $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - - $ 85,500 $ (85,500) - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ 75,900 $ (75,900) - - $ 15,200 (15,200) $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - - $ 46,700 $ - - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ 28,462 $ (24,735) - - $ 12,160 (3,680) $ - $ 46,700 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,727 $ - $ 8,480 $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - - - - $ 86,777 $ - 506,317 4,170 - - - - $ - - - - $ - - - - $ - - - - $ - - - - $ - - - - $ - - - - $ - - - - $ - - - - $ - - - - $ - - 73,353 1,876 $ - - - - $ - - - 35 $ - $ 643,964 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 78,956 $ - $ 8,515 $ - $ 729,655 $ 156 $ - $ - $ - $ - $ - $ 412 $ - $ 647 $ - $ 103,144 $ 47 $ 20,480 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable Customer deposits Accrued interest Other accrued liabilities Accrued compensation Deferred revenue Income taxes payable Current operating lease liabilities Current deferred tax liabilities Current maturities of long-term debt Intercompany Total current liabilities $ - - - - - - - - - - - $ 7,306 $ 732 21 6,016 9,375 2,239 (1,535) 211 - 22,000 87,286 - - - $ - - - - - - - - - - - $ - - - - - - - - - - - $ - - - - - - - - - - - $ - - - - - - - - - - - $ - - - - - - - - - - - $ 1 $ - - - - - - - - - - - $ - - - - - 1,797 - - - - (1,427) $ - - - - - - - - - - - $ 2,157 $ - - 9,761 1,241 764 236 4,021 - - (131,918) - - - $ 726 - - 2,387 842 58 - 1,165 - - 46,376 - - 73 - - (355) - - - (1,436) 9 0 (3) - - - - - - 387 - - - - - 1,727 $ - $ 133,650 $ 1,737 $ - $ - $ - $ - $ - $ (1,718) $ - $ 370 $ - $ (113,737) $ 384 $ 51,554 Deferred tax liabilities, net Other liabilities Noncurrent tax liabilities Long term unearned income Long term operating lease liabilitues Post-retirement benefits and accrued pension obligations Liabilities subject to compromise Minority interest in subsidiary Stockholders' equity: Common stock Additional paid-in capital Retained earnings (accumulated deficit) Accumulated other comprehensive income (loss) Treasury Stock Total stockholders' equity Total liabilities and stockholders' equity $ - - - - - - 164,941 - $ 4,990 $ - 497 0 12,679 1,800 14,106 - (374) $ - - - - - 0 - - - - - - - - - $ - - - - - - - - $ - - - - - - - - $ - - - - - - - - $ - - - - - - - - $ 265 $ - - - - - 51 - - - - - - - - - $ - - - - - - - - $ - - - - - - - - $ (2,963) $ 9,612 - - 12,588 - 55,888 - (251) $ - - - - - 1 - - 179 - - 2,481 - 5,152 - $ - - (164,941) - - $ 3 $ 674,641 (48,979) 1,488 (65,221) - $ 3,164 (4,370) - - - - - - - $ - - - - - $ - - - - - $ - - - - - $ - - - - - $ - $ 60 1,754 - - - - - - - $ - - 277 - - $ - - - - - $ 0 $ 395,319 (253,564) - - - $ 159 (247) - - - 34,838 (73,723) - - $ (164,941) $ 561,932 $ (1,206) $ - $ - $ - $ - $ - $ 1,814 $ - $ 277 $ - $ 141,755 $ (87) $ (38,885) $ - $ 729,655 $ 156 $ - $ - $ - $ - $ - $ 412 $ - $ 647 $ - $ 103,144 $ 47 $ 20,480 The Balance Sheet reflects unaudited assets, liabilities, and stockholders equity as of June 30, 2019 that directly correspond to the listed debtor legal entity. Liabilities subject to compromise are consistent with amounts presented in the Debtors' Schedules of Assets and Liabilities filed on July 13, 2019 Page 14 of 18 FTD Companies, Inc. 19-11240 (LSS) FTD, Inc. 19-11241 (LSS) Bloom That, Inc. 19-11242 (LSS) FTD.CA, Inc. 19-11243 (LSS) Florists' Transworld Delivery, Inc. 19-11244 (LSS) FTD.COM Inc. 19-11245 (LSS) FlowerFarm, Inc. 19-11246 (LSS) FSC Denver LLC 19-11247 (LSS) Giftco, LLC 19-11248 (LSS) FSC Phoenix LLC 19-11249 (LSS) Provide Cards, Inc. 19-11250 (LSS) FTD Group, Inc. 19-11251 (LSS) Provide Commerce LLC 19-11252 (LSS) FTD Mobile, Inc. 19-11253 (LSS) Provide Creations, Inc. 19-11254 (LSS) UNAUDITED Balance Sheet
![](https://capedge.com/proxy/8-K/0001104659-19-043389/g164271mmi014.gif)