Exhibit 99.1
UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF DELAWARE
FOR THE DISTRICT OF DELAWARE
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
CORPORATE MONTHLY OPERATING REPORT
File with the Court and submit a copy to the United States Trustee within 30 days after the end of the month and submit a copy of the report to any official committee appointed in the case.
| Document | Explanation | |||||
| REQUIRED DOCUMENTS | Form No. | Attached | Attached | |||
| Schedule of Cash Receipts | MOR-1a | x | ||||
| Schedule of Disbursements | MOR-1b | x | ||||
| Bank Account Information | MOR-1c | x | ||||
| Copies of bank statements (See Notes to the MOR) | x | |||||
| Cash disbursements journals (See Notes to the MOR) | x | |||||
| Statement of Operations (Income Statement) | MOR-2 | x | ||||
| Balance Sheet | MOR-3 | x | ||||
| Status of Post-petition Taxes | MOR-4 | x | ||||
| Copies of IRS Form 6123 or payment receipt (See Notes to the MOR) | x | |||||
| Copies of tax returns filed during reporting period (See Notes to the MOR) | x | |||||
| Summary of Unpaid Post-petition Debts (See Notes to the MOR) | MOR-4 | x | ||||
| Listing of Aged Accounts Payable (See Notes to the MOR) | x | |||||
| Accounts Receivable Reconciliation and Aging (See Notes to the MOR) | MOR-5 | x | ||||
| Taxes Reconciliation and Aging (See MOR-7) | MOR-5 | x | ||||
| Payments to Insiders and Professional | MOR-6 | x | ||||
| Post Petition Secured Notes Adequate Protection Payments | MOR-6 | x | ||||
| Debtor Questionnaire | MOR-7 | 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.
| /s/ Barry Folse | August 31, 2011 | |
| Signature of Authorized Individual* | Date |
| Barry Folse | ||
| Printed Name of Authorized Individual |
| Plan Administrator | ||
| Title |
| * | 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. |
MOR NOTES
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Notes to the Monthly Operating Report
GENERAL:
The report includes activity from the following Debtors and related Case Numbers:
| Debtor | Case Number | |
| Trico Marine Services, Inc. | 10-12653-BLS | |
| Trico Marine Assets, Inc. | 10-12648-BLS | |
| Trico Marine Operators, Inc. | 10-12649-BLS | |
| Trico Holdco, LLC | 10-12652-BLS | |
| Trico Marine Cayman, LP | 10-12651-BLS | |
| Trico Marine International, Inc. | 10-12650-BLS |
On August 25, 2010 (the “Commencement Date”), Trico Marine Services, Inc. (the “Company”) and certain of its subsidiaries (the “Debtor Subsidiaries”) filed voluntary petitions for relief under chapter 11 of title 11 of the United States Code, 11 U.S.C. §§ 101- 1532 (as amended, the “Bankruptcy Code”), in the United States Bankruptcy Court for the District of Delaware (the “Bankruptcy Court”).
The financial statements contained in this Monthly Operating Report (“MOR”) include, for each of the Debtor Subsidiaries, the balance sheet as of July 31, 2011 and the statement of operations for the period from July 1, 2011 through July 31, 2011. These financial statements are unaudited, were not prepared in conformity with generally accepted accounting principles (“U.S. GAAP”) and are subject to future adjustment. The Debtor Subsidiary financial statements are not intended to be prepared in conformity with U.S. GAAP because they do not include all of the information and footnote disclosures required by U.S. GAAP for complete financial statements. Additionally, they do not contain all adjustments of a normal recurring nature necessary for a fair presentation of the financial statements for the period presented. For example, as presented in these financial statements, intercompany balances have not been eliminated and investments in subsidiaries reflect the amounts recorded by each Debtor Subsidiary and are not accounted for under the equity method of accounting. The information contained in this MOR (i) is provided to fulfill the reporting requirements set forth by the Office of the United States Trustee, (ii) has not been audited or reviewed by independent registered public accountants and (iii) is limited to the time period indicated.
The Company’s financial statements have been prepared in accordance with the Accounting Standards Codification (“ASC”) Topic 852,Reorganizations(“Topic 852”). Topic 852 does not change the application of U.S. GAAP in the preparation of the Company’s financial statements. However, for periods including and subsequent to the filing of a chapter 11 petition, Topic 852 does require that the financial statements distinguish transactions and events that are directly associated with the reorganization from those that are associated with the ongoing operations of the business. In accordance with Topic 852 the Company has:
| • | Separated liabilities that are subject to compromise from liabilities that are not subject to compromise; and |
| • | Distinguished transactions and events that are directly associated with the reorganization from those that are associated with the ongoing operations of the business. |
Notes to MOR-1a:
Cash receipts related to intercompany transfers among the Debtor entities are not included in this schedule.
Cash receipts are shown on a book cash basis.
MOR NOTES
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Notes to the Monthly Operating Report
This exhibit includes approximately $3.9MM in proceeds from the EMSL joint venture.
Notes to MOR-1b:
All cash disbursements exclude intercompany transfers among the Debtor entities. Included in this schedule are certain disbursements by Debtor entities made on behalf of other Debtor entities.
This exhibit does not include cash call payments to Non-Debtor affiliates in Brazil, Mexico and West Africa that have been authorized by the Cash Management Order.
Notes to MOR-1c:
All amounts listed are the book balances as of the end of the month.
At the direction of the Office of the U.S. Trustee, copies of the bank statements and cash disbursement journals were not included with the MOR.
Notes to MOR-2:
The Income Statement reflects revenue and expenses that directly correspond to the listed Debtor legal entity.
Notes to MOR-3:
The Balance Sheet reflects assets, liabilities, and equity that directly correspond to the Debtor legal entity.
Notes to MOR-4:
Trico Marine Services, Inc. and its Debtor affiliates received authority pursuant to a first-day order for the payment of pre-petition taxes. The tax walkforward will reflect both pre-petition and post-petition taxes.
Trico Marine Services, Inc. and its Debtor affiliates file tax returns and make tax payments periodically. Due to the volume of transactions, the tax returns and related payments will be made available on request.
Trico Marine Services, Inc. and its Debtor affiliates are current on all postpetition tax payments due other than disputes that arise in the ordinary course of business transactions.
Trico Marine Services, Inc. and its Debtor affiliates are current on all post-petition payments other than disputes that arise in the ordinary course of business transactions. Agings are available upon request.
Notes to MOR-5:
The Company earns and recognizes revenues primarily from the time and bareboat chartering of vessels to customers based upon daily rates of hire and by providing other subsea services. A time charter is a lease arrangement under which the Company provides a vessel to a customer and the Company is responsible for all crewing, insurance and other operating expenses. In a bareboat charter, the Company provides only the vessel to the customer, and the customer assumes responsibility to provide for all of the vessel’s operating expenses and generally assumes all risk of operation. Vessel charters may range from several days to several years. Other vessel income is generally related to billings for fuel, bunks, meals and other services provided to customers.
Accounts receivable represent outstanding balances due from revenues earned form the time and bareboat chartering of vessels to customers based upon daily rates of hire and by providing other subsea and trenching services.
MOR NOTES
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Notes to the Monthly Operating Report
Notes to MOR-6:
Payments to insiders exclude intercompany transfers between Debtor entities.
This insider section of exhibit does not include cash call payments to Non-Debtor affiliates in Brazil, Mexico and West Africa that have been authorized by the Cash Management Order.
MOR-1a
In re Trico Marine Services, Inc. et al.
| Case No. (Jointly Administered) Reporting Period: | 10-12653-BLS July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Schedule of Cash Receipts
(000’s)
TIME PERIOD:
Period from 7/1/2011 to 7/31/2011
(see Notes to the MOR related to MOR-1a)
(see Notes to the MOR related to MOR-1a)
| Debtor | Case Number | Cash Receipts | ||||||
| Trico Marine Services, Inc. | 10-12653-BLS | $ | 0 | |||||
| Trico Marine Assets, Inc. | 10-12648-BLS | $ | 0 | |||||
| Trico Marine Operators, Inc. | 10-12649-BLS | $ | 4,900 | |||||
| Trico Holdco, LLC | 10-12652-BLS | $ | 0 | |||||
| Trico Marine Cayman, LP | 10-12651-BLS | $ | 0 | |||||
| Trico Marine International, Inc. | 10-12650-BLS | $ | 0 | |||||
Total Cash Receipts | $ | 4,900 | ||||||
MOR-1b
In re Trico Marine Services, Inc. et al.
| Case No. (Jointly Administered) Reporting Period: | 10-12653-BLS July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Schedule of Disbursements
(000’s)
TIME PERIOD:
7/1/2011 - 7/31/2011
7/1/2011 - 7/31/2011
| Debtor | Case Number | Disbursements | ||||||
| Trico Marine Services, Inc. | 10-12653-BLS | $ | 0 | |||||
| Trico Marine Assets, Inc. | 10-12648-BLS | $ | 0 | |||||
| Trico Marine Operators, Inc. | 10-12649-BLS | $ | 2,738 | |||||
| Trico Holdco, LLC | 10-12652-BLS | $ | 0 | |||||
| Trico Marine Cayman, LP | 10-12651-BLS | $ | 0 | |||||
| Trico Marine International, Inc. | 10-12650-BLS | $ | 0 | |||||
Total Disbursements | $ | 2,738 | ||||||
MOR-1c
In re Trico Marine Services, Inc. et al.
| Case No. (Jointly Administered) Reporting Period: | 10-12653-BLS July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Bank Account Information
(000’s)
(000’s)
| Legal Entity | Bank | Bank Account | Book Balance | |||||
| Trico Marine Services, Inc. | Union Bank | Account Related to U.S. Credit Facility | $ | 1 | ||||
| Trico Marine Services, Inc. | Nordea | Account Related to 3% Bonds | $ | 0 | ||||
| Trico Marine Assets, Inc. | Nordea | Bareboat Fees | $ | 0 | ||||
| Trico Marine Operators, Inc. | Nordea | Investment | $ | 5,929 | ||||
| Trico Marine Operators, Inc. | Nordea | Reserve CC | $ | 0 | ||||
| Trico Marine Operators, Inc. | Nordea | Lockbox | $ | 0 | ||||
| Trico Marine Operators, Inc. | Nordea | Disbursements | $ | (36 | ) | |||
| Trico Marine Operators, Inc. | Nordea | General (Operating) | $ | 0 | ||||
| Trico Marine Cayman, LP | Nordea | Holding | $ | 2 | ||||
| Trico Marine Operators, Inc. | Nordea | Trinidad and Tobago Account | $ | 25 | ||||
| Trico Marine Operators, Inc. | Nordea | DIP Escrow Account | $ | 0 | ||||
| Trico Marine Operators, Inc. | Nordea | Retained Professional Account | $ | 0 | ||||
| Trico Marine Operators, Inc. | Wilmington Trust | Escrow Account | $ | 0 | ||||
| $ | 5,920 | |||||||
MOR-2
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 | |||
UNAUDITED
Statement of Operations (Income Statement)
Statement of Operations (Income Statement)
The Statement of Operations is to be prepared on an accrual basis. The accrual basis of accounting recognizes revenue when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.
| Trico Marine | Trico Marine | Trico Marine | Trico Holdco, | Trico Marine | Trico Marine | |||||||||||||||||||
| Services, Inc. | Assets, Inc. | Operators, Inc. | LLC | Cayman, LP | International, | |||||||||||||||||||
| 10-12653-BLS | 10-12648-BLS | 10-12649-BLS | 10-12652-BLS | 10-12651-BLS | 10-12650-BLS | |||||||||||||||||||
| CHARTER HIRE — TOWING & SUPPLY | $ | 0 | $ | 0 | $ | 132,783 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| CHARTER HIRE — SUBSEA | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| OTHER VESSEL INCOME | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| INTERCOMPANY REVENUE | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
TOTAL REVENUE | $ | 0 | $ | 0 | $ | 132,783 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — LABOR & PAYROLL | $ | 0 | $ | 0 | $ | 78,612 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — SUPPLIES | $ | 0 | $ | 0 | $ | 119,245 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — MAINT & REPAIR | $ | 0 | $ | 0 | $ | 62,654 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — M & C | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — INSURANCE | $ | 0 | $ | 0 | $ | 131,111 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — LEASE | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — OTHER | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DIR OPER EXP — OTHER INTERCOMPANY | $ | 0 | $ | 0 | $ | 33,717 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| BROKERAGE & MGMT FEES — INTERCOMPANY | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| GENERAL & ADMIN EXPENSE | $ | 22,695 | $ | 2,894 | $ | 81,973 | $ | 0 | $ | 150 | $ | 198 | ||||||||||||
| BAD DEBT EXPENSE | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| (GAIN) LOSS ON SALE OF ASSETS | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| DEPRECIATION AND AMORTIZATION | $ | 0 | $ | 0 | $ | 272,777 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
TOTAL OPERATING EXPENSES | $ | 22,695 | $ | 2,894 | $ | 780,088 | $ | 0 | $ | 150 | $ | 198 | ||||||||||||
| OPERATING INCOME (LOSS) | $ | (22,695 | ) | $ | (2,894 | ) | $ | (647,305 | ) | $ | 0 | $ | (150 | ) | $ | (198 | ) | |||||||
| INTEREST INCOME — INTERCOMPANY | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| INTEREST EXPENSE | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| FOREIGN EXCHANGE (GAIN) LOSS | $ | 0 | $ | 0 | $ | 16 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| RESTRUCTURING COSTS | $ | 0 | $ | 0 | $ | 1,256,261 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| OTHER (INCOME)/ EXPENSE, NET | $ | 0 | $ | 0 | $ | 45,065 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| AMORT OF DEFERRED FINANCING EXPENSE | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 11,700 | ||||||||||||
| OTHER (INCOME)/ EXPENSE — INTERCOMPANY | $ | 0 | $ | (3,919,975 | ) | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||
| INCOME(LOSS) BEFORE INCOME TAXES AND EXTRAORDINARY ITEM | $ | (22,695 | ) | $ | 3,917,081 | $ | (1,948,647 | ) | $ | 0 | $ | 175 | $ | (11,898 | ) | |||||||||
| INCOME TAX EXPENSE (BENEFIT) | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
NET INCOME (LOSS) | $ | (22,695 | ) | $ | 3,917,081 | $ | (1,948,647 | ) | $ | 0 | $ | 175 | $ | (11,898 | ) | |||||||||
MOR-3
In re Trico Marine Services, Inc. et al.
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
UNAUDITED
Balance Sheet
Balance Sheet
The Balance Sheet is to be completed on an accrual basis only. Pre-petition liabilities must be classified separately from post-petition obligations.
| Trico Marine | Trico Marine | |||||||||||||||||||||||
| Trico Marine | Assets, | Trico Marine | Trico Holdco, | Trico Marine | International, | |||||||||||||||||||
| Services, Inc. | Inc. | Operators, Inc. | LLC | Cayman, LP | Inc. | |||||||||||||||||||
| 10-12653-BLS | 10-12648-BLS | 10-12649-BLS | 10-12652-BLS | 10-12651-BLS | 10-12650-BLS | |||||||||||||||||||
| CASH & CASH EQUIVALENTS | $ | 0 | $ | 0 | $ | 5,918,188 | $ | 0 | $ | 1,877 | $ | 0 | ||||||||||||
| RESTRICTED CASH | $ | 0 | $ | 0 | $ | 21,490 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| ACCOUNTS RECEIVABLE, TRADE | $ | 0 | $ | 0 | $ | 5,462,972 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| ALLOWANCE FOR UNCOLLECTABLE ACCOUNTS | $ | 0 | $ | 0 | $ | (343,054 | ) | $ | 0 | $ | 0 | $ | 0 | |||||||||||
| ACCOUNTS RECEIVABLE, OTHER | $ | 0 | $ | 0 | $ | 349,371 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| ACCOUNTS RECEIVABLE, INTERCOMPANY | $ | 31,669,159 | $ | 5,190,606 | $ | (260,451,894 | ) | $ | 0 | $ | 0 | $ | (4,243,179 | ) | ||||||||||
| OTHER CURRENT ASSETS, INTERCOMPANY | $ | 0 | $ | 42,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| PREPAID EXPENSES & OTHER CURRENT ASSETS | $ | 600,000 | $ | 0 | $ | 2,336,516 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| TOTAL CURRENT ASSETS | $ | 32,269,159 | $ | 5,232,606 | $ | (246,706,411 | ) | $ | 0 | $ | 1,877 | $ | (4,243,179 | ) | ||||||||||
| PROPERTY & EQUIPMENT AT COST: | ||||||||||||||||||||||||
| VESSELS | $ | 0 | $ | 57,502 | $ | 820,688 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| TRANSPORTATION & OTHER | $ | 0 | $ | 0 | $ | 5,656,660 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| CONSTRUCTION IN PROGRESS | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| LESS ACCUMULATED DEPR & AMORT | $ | 0 | $ | (45,864 | ) | $ | (5,179,157 | ) | $ | 0 | $ | 0 | $ | 0 | ||||||||||
| NET PROPERTY & EQUIPMENT | $ | 0 | $ | 11,638 | $ | 1,298,192 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| RESTRICTED CASH-NONCURRENT | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| OTHER ASSETS — MISCELLANEOUS | $ | 3,497,238 | $ | 360,600 | $ | 5,001,633 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| OTHER ASSETS — INVESTMENTS | $ | 74,387,204 | $ | 91,341,477 | $ | 319,094 | $ | 0 | $ | 23,364 | $ | 0 | ||||||||||||
| OTHER ASSETS — INTERCOMPANY | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| TOTALOTHER ASSETS | $ | 77,884,442 | $ | 91,702,077 | $ | 5,320,727 | $ | 0 | $ | 23,364 | $ | 0 | ||||||||||||
TOTAL ASSETS | $ | 110,153,601 | $ | 96,946,321 | $ | (240,087,492 | ) | $ | 0 | $ | 25,242 | $ | (4,243,179 | ) | ||||||||||
| LIABILITIES & STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||||
| CURRENT LIABILITIES | ||||||||||||||||||||||||
| SHORT-TERM AND CURRENT MATURITIES OF DEBT | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| ACCOUNTS PAYABLE | $ | (127,880 | ) | $ | 325 | $ | 2,535,160 | $ | 0 | $ | 0 | $ | 325 | |||||||||||
| ACCOUNTS PAYABLE, INTERCOMPANY | $ | (215,629,915 | ) | $ | (77,956,582 | ) | $ | 267,891 | $ | 0 | $ | 61,816 | $ | 11,299,181 | ||||||||||
| ACCRUED EXPENSES | $ | 7,280,215 | $ | 3,348,353 | $ | 7,661,381 | $ | 0 | $ | 0 | $ | 8,493 | ||||||||||||
| ACCRUED INSURANCE RESERVE | $ | 0 | $ | 0 | $ | 3,870,539 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| ACCRUED INTEREST | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| INCOME TAXES PAYABLE | $ | (146,499 | ) | $ | 0 | $ | 0 | $ | 0 | $ | 949,650 | $ | 0 | |||||||||||
| OTHER CURRENT LIABILITIES | $ | (1 | ) | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||
| TOTAL CURRENT LIABILITIES | $ | (208,624,079 | ) | $ | (74,607,905 | ) | $ | 14,334,971 | $ | 0 | $ | 1,011,466 | $ | 11,307,998 | ||||||||||
| LIABILITIES SUBJECT TO COMPROMISE | $ | 368,267,150 | $ | 0 | $ | 6,087,603 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| FOREIGN TAXES PAYABLE, NON-CURRENT | $ | (489,113 | ) | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||
| OTHER NON CURRENT LIABILITIES | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
TOTAL LIABILITIES | $ | 159,153,958 | $ | (74,607,905 | ) | $ | 20,422,574 | $ | 0 | $ | 1,011,466 | $ | 11,307,998 | |||||||||||
| STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||||
| COMMON STOCK | $ | 200,061 | $ | 1 | $ | 50,000 | $ | 0 | $ | 0 | $ | 100 | ||||||||||||
| ADDITIONAL PAID IN CAPITAL | $ | 299,333,057 | $ | 190,974,964 | $ | 0 | $ | 0 | $ | 109,401,521 | $ | 900 | ||||||||||||
| RETAINED EARNINGS (DEFICIT) | $ | (378,573,677 | ) | $ | (19,420,739 | ) | $ | (260,560,066 | ) | $ | 0 | $ | (110,387,745 | ) | $ | (15,552,177 | ) | |||||||
| PHANTOM STOCK | $ | 47,642,566 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||
| TREASURY STOCK | $ | (17,602,365 | ) | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||||
TOTAL STOCKHOLDERS’ EQUITY | $ | (49,000,358 | ) | $ | 171,554,226 | $ | (260,510,066 | ) | $ | 0 | $ | (986,224 | ) | $ | (15,551,177 | ) | ||||||||
TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY | $ | 110,153,601 | $ | 96,946,321 | $ | (240,087,492 | ) | $ | 0 | $ | 25,242 | $ | (4,243,179 | ) | ||||||||||
MOR-4
In re Trico Marine Services, Inc. et al.
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Status of Post-petition Taxes
| Beginning | Amount | Ending | ||||||||||||||
| Tax | Withheld or | Amount | Tax | |||||||||||||
| Trico Marine Services, Inc. and its related debtor legal entities | Liability | Accrued | Paid | Liability | ||||||||||||
| Income Taxes | $ | 635,612 | $ | 0 | $ | 0 | $ | 635,612 | ||||||||
| Other Taxes | $ | (204,714 | ) | $ | 0 | $ | 0 | $ | (204,714 | ) | ||||||
| VAT Taxes | $ | (2,447,000 | ) | $ | 0 | $ | 0 | $ | (2,447,000 | ) | ||||||
| Withholding Taxes | $ | 0 | $ | (59,137 | ) | $ | 59,137 | $ | 0 | |||||||
| Franchise Taxes | $ | (562,797 | ) | $ | (27,037 | ) | $ | 0 | $ | (589,834 | ) | |||||
Total Taxes | $ | (2,578,900 | ) | $ | (86,174 | ) | $ | 59,137 | $ | (2,605,936 | ) | |||||
MOR-6
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Payments to Insiders and Professional
Of the total disbursements shown on the Schedule of Disbursements Report (MOR-1b) list the amount paid to insiders (as defined in Section 101(31) (A)-(F) of the U.S. Bankruptcy Code) and to professionals. For payments to insiders, identify the type of compensation paid (e.g. Salary, Bonus, Commissions, Insurance, Housing Allowance, Travel, Car Allowance, Etc.). Attach additional sheets if necessary
| Insiders | ||||||||
| Name | Amount Paid During Month | Total Paid to Date | ||||||
| Angeron, Artie | $ | 0 | $ | 122,574 | ||||
| Bachmann, Richard | $ | 50,000 | $ | 1,051,073 | ||||
| Burke, Kenneth | $ | 9,375 | $ | 65,625 | ||||
| Cenkus, Brett | $ | 21,157 | $ | 361,151 | ||||
| Favret, Jeffrey | $ | 20,073 | $ | 359,331 | ||||
| Hoover, Ray | $ | 0 | $ | 36,566 | ||||
| Hutcheson, Edward | $ | 8,750 | $ | 61,250 | ||||
| Jones, Geoffrey | $ | 0 | $ | 164,840 | ||||
| Morrell, Stephen L | $ | 19,583 | $ | 359,002 | ||||
| Staehr, Per | $ | 5,688 | $ | 46,327 | ||||
| Salazar, Tomas | $ | 25,000 | $ | 190,786 | ||||
| Scoggins, Myles | $ | 8,750 | $ | 62,537 | ||||
| Wallace, David | $ | 26,700 | $ | 508,423 | ||||
Total Payments to Insiders | $ | 195,076 | $ | 3,389,485 | ||||
| Professionals | ||||||||
| Name | Amount Paid During Month | Total Paid to Date | ||||||
| Epiq Bankrupty Solutions, LLC | $ | 97,217 | $ | 412,360 | ||||
| AP Services, LLC | $ | 232,412 | $ | 1,918,910 | ||||
| Tennenbaum Capital Partners, LLC | $ | 0 | $ | 3,597,198 | ||||
| White & Case LLP | $ | 0 | $ | 75,074 | ||||
| Fox Rothschild LLP | $ | 0 | $ | 29,406 | ||||
| Lugenbuhl, Wheaton, Peck, Rankin & Hubbard | $ | 2,199 | $ | 88,449 | ||||
| Pachulski Stang Ziehl & Jones LLP | $ | 23,786 | $ | 263,295 | ||||
| Chanin Capital Partners | $ | 102,506 | $ | 868,407 | ||||
| Kasowitz Benson Torres & Friedman, LLP | $ | 135,596 | $ | 2,192,340 | ||||
| Ernst & Young LLP | $ | 92,763 | $ | 379,966 | ||||
| Cahill Gordon & Reindel LLP | $ | 115,955 | $ | 2,392,865 | ||||
| Evercore Group, LLC | $ | 300,000 | $ | 1,355,168 | ||||
| Vinson & Elkins LLP | $ | 440,236 | $ | 3,867,435 | ||||
| Morris, Nichols, Arsht & Tunnell | $ | 0 | $ | 1,229,959 | ||||
| Ro Sommernes Advokatfirma DA | $ | 9,215 | $ | 41,659 | ||||
| BDO Capital Advisors, LLC | $ | 22,468 | $ | 148,633 | ||||
| Dorsey & Whitney | $ | 501,868 | $ | 685,785 | ||||
| US Bank | $ | 176,913 | $ | 176,913 | ||||
Total Payments to Professionals | $ | 2,253,134 | $ | 19,723,823 | ||||
Post Petition Secured Notes Adequate Protection Payments as well as DIP Interest Payments
| Name of Creditor | Amount Paid During Month | |||
Total Payments | $ | 0 | ||
MOR-7
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
Debtor Questionnaire
| Must be completed each month. If the answer to any of the | ||||
| questions is “Yes”, provide a detailed explanation of each item. | ||||
| Attach additional sheets if necessary. | Yes | No | ||
| 1 Have any assets been sold or transferred outside the normal course of business this reporting period? | X | |||
| 2 Have any funds been disbursed from any account other than a debtor in possession account this reporting period? | X | |||
| 3 Is the Debtor delinquent in the timely filing of any post-petition tax returns? | X | |||
| 4 Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies? | X | |||
| 5 Is the Debtor delinquent in paying any insurance premium payment? | X | |||
| 6 Have any payments been made on pre-petition liabilities this reporting period? | X | |||
| 7 Are any post-petition receivables (accounts, notes or loans) due from related parties? | X | |||
| 8 Are any post-petition payroll taxes past due? | X | |||
| 9 Are any post-petition State or Federal income taxes past due? | X | |||
| 10 Are any post-petition real estate taxes past due? | X | |||
| 11 Are any other post-petition taxes past due? | X | |||
| 12 Have any pre-petition taxes been paid during this reporting period? | X | |||
| 13 Are any amounts owed to post-petition creditors delinquent? | X | |||
| 14 Are any wage payments past due? | X | |||
| 15 Have any post-petition loans been received by the Debtor from any party? | X | |||
| 16 Is the Debtor delinquent in paying any U.S. Trustee fees? | X | |||
| 17 Is the Debtor delinquent with any court ordered payments to attorneys or other professionals? | X | |||
| 18 Have the owners or shareholders received any compensation outside of the normal course of business? | X |
| 7 | Pursuant to the Cash Management Order the Debtors periodically settle receivables with Non-Debtor affiliates in Brazil, West Africa and Mexico. |
In re Trico Marine Services, Inc. et al. | ||||
| Case No. (Jointly Administered) | 10-12653-BLS | |||
| Reporting Period: | July 31, 2011 | |||
| Federal Tax I.D. # | 72-1252405 |
If additional information is required for the current or any future Monthly Operating Reports, please send the request to:
| Trico Marine Services, Inc. ATTN: Barry Folse 2101 Cedar Springs Rd., Suite 1100 Dallas, TX 75201 |