EXHIBIT 99.1
- ------------------------------------------------------------------------------------------------------------------------------
CONVERSE INC.
- ------------------------------------------------------------------------------------------------------------------------------
Schedule of Cash Receipts & Disbursements Form MOR1 Actual Actual Actual Total
- ------------------------------------------------------------------------------------------------------------------------------
$=thousands 1/22-1/27 1/28-2/24 2/25-3/31 1/22-3/31
- ------------------------------------------------------------------------------------------------------------------------------
-
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
JAN FEB MAR
- ------------------------------------------------------------------------------------------------------------------------------
CASH RECEIPTS:
- ------------------------------------------------------------------------------------------------------------------------------
Domestic Accounts 2,413 5887 10008 18,308
- ------------------------------------------------------------------------------------------------------------------------------
Outlet Stores 255 1227 1533 3,015
- ------------------------------------------------------------------------------------------------------------------------------
Int'l Distributors 2,315 1555 6839 10,709
- ------------------------------------------------------------------------------------------------------------------------------
Subs- Europe 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Iberia 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Mexico 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Japan(CJI) 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Royalty Receipts 119 2411 385 2,915
- ------------------------------------------------------------------------------------------------------------------------------
Other Receipts 127 116 243
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL RECEIPTS 5,102 11,207 18,881 35,190
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
DISBURSEMENTS:
- ------------------------------------------------------------------------------------------------------------------------------
Accounts Payable
- ------------------------------------------------------------------------------------------------------------------------------
Raw Materials 69 188 111 368
- ------------------------------------------------------------------------------------------------------------------------------
Duties/Customs 96 745 903 1,744
- ------------------------------------------------------------------------------------------------------------------------------
Other Disbursements 14 920 1549 2,483
- ------------------------------------------------------------------------------------------------------------------------------
Traffic 45 416 584 1,045
- ------------------------------------------------------------------------------------------------------------------------------
Advertising/Mktg 0 287 75 362
- ------------------------------------------------------------------------------------------------------------------------------
Player Contracts 0 59 42 101
- ------------------------------------------------------------------------------------------------------------------------------
Rent 0 252 268 520
- ------------------------------------------------------------------------------------------------------------------------------
Capital Expenditures 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Income/Frchise Tax Pmts 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Float Adjustment (224) (780) 214 (790)
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
Total Accounts Payable 0 2,087 3,746 5,833
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
Foreign Fnshd Gds-L/C 1,141 6738 7665 15,544
- ------------------------------------------------------------------------------------------------------------------------------
FFG-Open Acct 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Payroll 0 1605 2484 4,089
- ------------------------------------------------------------------------------------------------------------------------------
Tax Payments 317 1053 1264 2,634
- ------------------------------------------------------------------------------------------------------------------------------
Europe 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Mexico 0 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Japan 0 19 113 132
- ------------------------------------------------------------------------------------------------------------------------------
Singapore 0 96 62 158
- ------------------------------------------------------------------------------------------------------------------------------
Other 224 853 1190 2,267
- ------------------------------------------------------------------------------------------------------------------------------
Restructuring Fees 0 65 52 117
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL CASH
- ------------------------------------------------------------------------------------------------------------------------------
DISBURSEMENTS 1,682 12,516 16,576 30,774
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
NET CASH REC/DSB
- ------------------------------------------------------------------------------------------------------------------------------
BEFORE BA FIN 3,420 (1,309) 2,305 4,416
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
Actual Actual Actual Total
- ------------------------------------------------------------------------------------------------------------------------------
1/22-1/27 1/28-2/24 2/25-3/31 1/22-3/31
- ------------------------------------------------------------------------------------------------------------------------------
-
- ------------------------------------------------------------------------------------------------------------------------------
ADD BA FINANCING 1,119 6,583 7,529 15,231
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
LESS BA MATURITY 473 2,343 4,921 7,737
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
NET CASH REC/DSB
- ------------------------------------------------------------------------------------------------------------------------------
AFTER BA FINANCING 4,066 2,931 4,913 11,910
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
PAYROLL BKDWN. M 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
(ACHed prior day T 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
for value..) W 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
Th 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
F 0 0 0
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
INTEREST/FEES:
- ------------------------------------------------------------------------------------------------------------------------------
BANKS 19 325 677 1,021
- ------------------------------------------------------------------------------------------------------------------------------
NOTEHOLDERS 370 877 1,247
- ------------------------------------------------------------------------------------------------------------------------------
CONVERTIBLE NOTES 0
- ------------------------------------------------------------------------------------------------------------------------------
DIP FEE 393 393
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
PROCEEDS SALE OF BLDG 0 0
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
REVOLVER BALANCE 34,983 32747 29781 29781
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
LETTERS OF CREDIT
- ------------------------------------------------------------------------------------------------------------------------------
ADD: 0 3397 4542 7,939
- ------------------------------------------------------------------------------------------------------------------------------
SUBTRACT: 1,140 6736 7756 15,632
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL L/C 9,099 5760 2546 2546
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
BA REFINANCING
- ------------------------------------------------------------------------------------------------------------------------------
ADD: 1,119 6583 7529 15,231
- ------------------------------------------------------------------------------------------------------------------------------
SUBTRACT: 473 2342 4920 7,735
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL B/A REFI 11,345 15584 18193 18193
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
STANDBY L/C 828 828 828 828
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL LINE UTILIS. 56,255 54920 51348 51348
- ------------------------------------------------------------------------------------------------------------------------------
2
CONVERSE INC. CONSOLIDATED BALANCE SHEET
CONVERSE INC. (DEBTOR) AND SUBSIDIARIES (NON-DEBTOR)
JANUARY 2001
Ending Balance
1/27/01
---------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 2,558,772
Accounts receivables 33,775,523
Receivable from subsidiaries -
Inventories 39,903,680
Prepaid expenses and other current assets 2,901,693
------------
Total current assets 79,139,668
Net property, plant and equipment 5,953,382
Investment in subsidiaries -
Other assets 10,513,887
------------
95,606,937
============
LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIENCY)
Current liabilities:
Credit facility 46,328,378
Current portion long-term debt 102,907,687
Notes payable (158,870)
Accounts payable 40,783,999
Accrued expenses 16,710,215
Income taxes payable 6,339,566
------------
Total current liabilities 212,910,975
Current assets in excess of reorganization value 23,892,791
Stockholders' equity (deficiency):
Common stock 17,535,556
Additional paid in capital 4,449,390
Unearned compensation (245,010)
Retained deficit (161,305,534)
Cumulative currency translation adjustment (1,631,231)
------------
Total stockholders' equity (deficiency) (141,196,829)
------------
95,606,937
============
3
CONVERSE INC. CONSOLIDATED INCOME STATEMENT
CONVERSE INC. (DEBTOR) AND SUBSIDIARIES (NON-DEBTOR)
MONTH OF JANUARY 2001
------------------
Month of Jan. 2001
------------------
Net revenue 13,840,786
Cost of sales 9,827,419
------------------
Gross profit 4,013,367
Selling, general and administrative expenses 3,695,079
Royalty income 1,539,512
------------------
Earnings from operations 1,857,800
Interest expense 2,069,775
Other (income) expense, net 606,396
------------------
Net income before income tax (818,371)
Income tax expense 228,815
------------------
Net income (1,047,186)
==================
4