EXHIBIT 99.1
DEBTOR: AMERICAN CLASSIC VOYAGES CO. CASE NUMBER: 01-10954 (JWV)
MONTHLY OPERATING REPORT
AS OF DECEMBER 31, 2002
AND
FOR THE MONTH THEN ENDED
In accordance with title 28, section 1746, of the United States Code, I declare
under penalty of perjury that I have examined the attached December Monthly
Operating Report (Attachments 1 through 9) and, to the best of my knowledge,
these documents are true, correct, and complete.
/s/ EDDIE J. PUSTIZZI
- ---------------------
Eddie J. Pustizzi
Director, Accounting
DEBTOR: AMERICAN CLASSIC VOYAGES CO. CASE NUMBER: 01-10954 (JWV)
MONTHLY OPERATING REPORT
AS OF DECEMBER 31, 2002
AND
FOR THE MONTH THEN ENDED
CONTENTS
Attachment 1 Summary of Bank and Investment Accounts
Attachment 2 Schedule of Receipts and Disbursements
Attachment 3 Bank and Investment Account Statements
Attachment 4 Income Statement
Attachment 5 Balance Sheet
Attachment 6 Summary of Due To/Due From Intercompany Accounts
Attachment 7 Accounts Receivable Aging
Attachment 8 Accounts Payable Detail
Attachment 9 Notes to December Monthly Operating Report
Summary Of Bank And Investment Accounts Attachment 1
---------------------------------------
American Classic Voyages Co
---------------------------
Summary Case No: 01-10954 (JWV) UNAUDITED
-----------------------
American Classic Voyages Co For Month Of December, 2002
---------------------------
Balances
----------------------------- Receipts & Bank
Opening Closing Disbursements Statements Account
Account As Of 12/01/02 As Of 12/31/02 Included Included Reconciled
- ------- ----------------------------- ------------- ---------- ----------
AMCV Deferred Compensation 0.00 0.00 No - No - No -
Bank One Account Account Account
Account # - 1590101554 Closed Closed Closed
AMCV Dental Benefits 0.00 0.00 No - No - No -
Chase (JP Morgan Chase & Co) Account Account Account
Account # - 002-2-426530 Closed Closed Closed
AMCV Employee Stock Plan 0.00 0.00 No - No - No -
LaSalle Bank Account Account Account
Account # - 5800015140 Closed Closed Closed
AMCV Insurance 0.00 0.00 No - No - No -
LaSalle Bank Account Account Account
Account # - 5800021411 Closed Closed Closed
AMCV Medical Benefits 5,055.54 5,055.54 Yes No - Not Yes
Chase (JP Morgan Chase & Co) Concentration
Account # - 002-2-426522 Account
American Classic Voyages Co 0.00 0.00 No - No - No -
Master Cash Account Account Account
LaSalle Bank Closed Closed Closed
Account # - 2355464
American Classic Voyages Co 0.00 0.00 No - No - No -
Payroll Account Account Account
LaSalle Bank Closed Closed Closed
Account # - 2369368
American Classic Voyages Co 0.00 0.00 No - No - No -
PAC Account Account Account
LaSalle Bank Closed Closed Closed
Account # - 2355882
American Classic Voyages Co 0.00 0.00 No - No - No -
Investment Account Account Account Account
Credit Suisse Asset Management Closed Closed Closed
Account # - 247003452
American Classic Voyages Co 0.00 0.00 No - No - No -
Investment Account Account Account Account
Goldman Sachs & Co. Closed Closed Closed
Account # - 020-53613-2
American Classic Voyages Co 0.00 0.00 No - No - No -
Investment Account Account Account Account
Merrill Lynch Closed Closed Closed
Account # - 318-3271750-7
American Classic Voyages Co 0.00 0.00 No - No - No -
Investment Account Account Account Account
Conifer Securities Closed Closed Closed
Account # - 330-50683 1-8
Receipts & Disbursements Attachment 2
------------------------
American Classic Voyages
------------------------
R&D - Chase - AMCV Med Ben Case No: 01-10954 (JWV) UNAUDITED
-----------------------
Chase
-----
AMCV Medical Benefits
-----------------------
Account # - 002-2-426522
------------------------
1 December 02 - 31 December 02
------------------------------
Opening Balance - 1 December 02
- -------------------------------
5,055.54
Receipts
- --------
0.00 Reversal
--------
0.00 Total Receipts
Disbursements
- -------------
To United Healthcare (Svce charge)
--------
0.00 Total Disbursements
Closing Balance - 31 December 02
- ---------------------------------
5,055.54
Concentration & Investment Account Statements Attachment 3
---------------------------------------------
American Classic Voyages Co.
----------------------------
Summary Case No: 01-10954 (JWV)
-----------------------
American Classic Voyages Co. For Month Of December, 2002
---------------------------
Attach 3
No Statements Due To No Concentration Or Investment Accounts
AMCV US SET OF BOOKS Date: 17-JAN-03 11:10:26
INCOME STATEMENT - ATTACHMENT 4 Page: 1
Current Period: DEC-02
currency USD
Company=10 (AMCV)
PTD-Actual
31-Dec-02
--------------
Revenue
Gross Revenue 0.00
Allowances 0.00
--------------
Net Revenue 0.00
Operating Expenses
Air 0.00
Hotel 0.00
Commissions 0.00
Onboard Expenses 0.00
Passenger Expenses 0.00
Vessel Expenses 0.00
Layup/Drydock Expense 0.00
Vessel Insurance 0.00
--------------
Total Operating Expenses 0.00
--------------
Gross Profit 0.00
SG&A Expenses
General and Admin Expenses 215,174.30
Sales & Marketing 0.00
Start-Up Costs 0.00
--------------
Total SG&A Expenses 215,174.30
--------------
EBITDA (215,174.30)
Depreciation 13,166.85
--------------
Operating Income (228,341.15)
Other Expense/(Income)
Interest Income (32,230.15)
Equity in Earnings for Sub (9,585,509.09)
Reorganization expenses 759,622.56
--------------
Total Other Expense/(Income) 10,312,901.50
--------------
Net Pretax Income/(Loss) (10,541,242.65)
Income Tax Expense 3,221,982.41
--------------
Net Income/(Loss) (13,763,225.06)
==============
AMCV US SET OF BOOKS Date: 20-JAN-03 12:55:59
BALANCE SHEET - ATTACHMENT 5 Page: 1
Current Period: DEC-02
currency USD
Company=10 (AMCV)
YTD-Actual YTD-Actual
31-Dec-02 19-Oct-01
--------------- --------------
ASSETS
Cash and Equivalent 0.00 10,343,248.25
Restricted Cash 0.00 0.00
Marketable Securities 0.00 337.15
Accounts Receivable 49,321.00 3,678,916.74
Inventories 0.00 0.00
Prepaid Expenses 0.00 0.00
Other Current Assets 0.00 0.00
--------------- --------------
Total Current Assets 49,321.00 14,022,502.14
Fixed Assets 3,668,304.25 4,979,716.68
Accumulated Depreciation (3,653,012.51) (4,497,369.91)
--------------- --------------
Net Fixed Assets 15,291.74 482,346.77
Net Goodwill 0.00 81,420.64
Intercompany Due To/From 268,986,865.62 265,726,906.60
Net Deferred Financing Fees 0.00 3,408,954.89
Net Investment in Subsidiaries (565,207,858.70) 48,551,297.73
Other Non Current Assets 0.00 109,986.54
--------------- --------------
Total Other Assets (296,220,993.08) 317,878,566.40
--------------- --------------
Total Assets (296,156,380.34) 332,383,415.31
=============== ==============
AMCV US SET OF BOOKS Date: 20-JAN-03 12:55:59
BALANCE SHEET - ATTACHMENT 5 Page: 2
Current Period: DEC-02
currency USD
Company=10 (AMCV)
YTD-Actual YTD-Actual
31-Dec-02 19-Oct-01
--------------- --------------
LIABILITIES
Accounts Payable 0.00 0.00
Accrued Liabilities 1,528,170.78 1,089,864.63
Deposits 0.00 0.00
--------------- --------------
Total Current Liabilities 1,528,170.78 1,089,864.63
Long Term Debt 0.00 0.00
Other Long Term Liabilities 0.00 (3,434,093.96)
--------------- --------------
Total Liabilities 1,528,170.78 (2,344,229.33)
Liabilities Subject to Compromise 193,616,560.47 200,418,510.55
OWNER'S EQUITY
Common Stock 211,013.08 211,013.08
Add'l Paid In Capital 204,438,037.35 204,438,037.35
Current Net Income (Loss) (621,929,695.02) (40,694,620.74)
Retained Earnings (74,020,467.00) (29,645,295.60)
--------------- --------------
Total Owner's Equity (491,301,111.59) 134,309,134.09
--------------- --------------
Total Liabilities & Equity (296,156,380.34) 332,383,415.31
=============== ==============
AMERICAN CLASSIC VOYAGES CO. ATTACHMENT 6 01-10954 (JWV)
Summary List of Due To/Due From Accounts
For the Month Ended December 31, 2002
CASE BEGINNING ENDING
AFFILIATE NAME NUMBER BALANCE DEBITS CREDITS BALANCE
- -------------- -------- -------------- --------- ---------- --------------
AMCV Cruise Operations, Inc. 01-10967 81,720,746.28 32,230.15 642,560.85 81,110,415.58
The Delta Queen Steamboat Co. 01-10970 6,204,670.44 -- -- 6,204,670.44
DQSB II, Inc. 01-10974 22,836.06 -- -- 22,836.06
Great AQ Steamboat, L.L.C. 01-10960 (22,406,500.51) -- -- (22,406,500.51)
Great Pacific NW Cruise Line, L.L.C. 01-10977 (15,472,508.20) -- -- (15,472,508.20)
Great River Cruise Line, L.L.C. 01-10963 6,704,338.25 -- -- 6,704,338.25
Great Ocean Cruise Line, L.L.C. 01-10959 (29,579,572.10) -- -- (29,579,572.10)
Cruise America Travel, Incorporated 01-10966 103,377.71 -- -- 103,377.71
Delta Queen Coastal Voyages, L.L.C. 01-10964 934,299.38 -- -- 934,299.38
Cape Cod Light, L.L.C. 01-10962 (1,670,131.78) -- -- (1,670,131.78)
Cape May Light, L.L.C. 01-10961 (656,374.33) -- -- (656,374.33)
Project America, Inc. N/A (29,154,390.86) -- -- (29,154,390.86)
Oceanic Ship Co. N/A 41,569,782.42 -- -- 41,569,782.42
Project America Ship I, Inc. N/A 1,793,166.15 -- -- 1,793,166.15
Project America Ship II, Inc. N/A 27,241,846.63 -- -- 27,241,846.63
Ocean Development Co. 01-10972 206,389,119.70 -- -- 206,389,119.70
Great Hawaiian Cruise Line, Inc. 01-10975 3,571,229.75 -- -- 3,571,229.75
Great Hawaiian Properties Corporation 01-10971 (51,110,970.59) -- -- (51,110,970.59)
American Hawaii Properties Corporation 01-10976 2,484,040.72 -- -- 2,484,040.72
Great Independence Ship Co. 01-10969 24,948,774.58 -- -- 24,948,774.58
CAT II, Inc. 01-10968 15,959,416.62 -- -- 15,959,416.62
-------------- --------- ---------- --------------
269,597,196.32 32,230.15 642,560.85 268,986,865.62
============== ========= ========== ==============
AMERICAN CLASSIC VOYAGES CO. CASE #: 01-10954 (JWV)
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
DETAIL: 0-30 DAYS 31-60 DAYS 61-90 DAYS 91+ DAYS TOTAL
--------- ---------- ---------- -------- ---------
State of Delaware 49,321.00 49,321.00
American Express Credit Card Processor 0.00
Discover Credit Card Processor 0.00
Diners Credit Card Processor 0.00
Travel Agents 0.00
Crew Member 0.00
--------- ---------- ---------- -------- ---------
Total 49,321.00 0.00 0.00 0.00 49,321.00
========= ========== ========== ======== =========
ATTACHMENT #7
American Classic Voyages Co.
01-10954 (JWV)
Accounts Payable Detail
As of December 31, 2002
Attachment 8
Not Applicable
DEBTOR: AMERICAN CLASSIC VOYAGES CO. CASE NUMBER: 01-10954 (JWV)
MONTHLY OPERATING REPORT
AS OF DECEMBER 31, 2002
AND
FOR THE MONTH THEN ENDED
ATTACHMENT 9
NOTES TO DECEMBER MONTHLY OPERATING REPORT
The information contained herein is unaudited.
Liabilities included in these financial statements reflect amounts known by the
Company to have been incurred. The Company has listed in prior filings with the
United States Trustee potential additional claims it believes may be asserted
against the Company.
To the best of the Debtor's knowledge and belief, based on currently available
information, all Federal income and payroll taxes due and owing have been paid.
1. Deferred financing costs represent costs incurred in connection with
placing pre-petition debt instruments. Net unamortized deferred
financing costs were reclassed to reduce the net carrying value of the
related debt held as a liability subject to compromise.
2. Other long-term liabilities had consisted of deferred tax assets and
liabilities, net. Deferred tax assets and liabilities had been
recognized for the expected future tax consequences of temporary
differences between carrying amounts and the tax basis of assets and
liabilities. The Debtor adjusted the recorded amounts to zero based
upon the expected outcome of Chapter 11 proceedings.
3. The Debtor has ceased recording accruals for distributions on its
Trust Preferred securities. Historically, these accruals for these
distributions were charged to "interest expense and other financing
costs."
4. Pre-petition hold-backs by Paymentech, Inc., the Debtor's credit card
processing agent, were reclassed to liabilities subject to compromise
in order to reduce the net liability for pre-petition customer
deposits.
5. The Debtor further reduced the carrying value of its net fixed asset
to reflect the expected fair market value.