Case Document 919 Filed in TXSB on 03/05/19 Page 1 of 10

Transcription

1 Case Document 919 Filed in TXSB on 03/05/19 Page 1 of 10 UNITED STATES BANKRUPTCY COURT SOUTHERN DISTRICT OF TEXAS HOUSTON DIVISION PETITION DATE: January 18, 2018 MONTHLY OPERATING REPORT SUMMARY FOR MONTH JUNE [1] YEAR 2018 MONTH Jan 25 - Feb 28, 2018 Mar-18 Apr-18 May-18 Jun-18 REVENUES (MOR-6) 662,440 1,081, , , ,721 - INCOME BEFORE INT; DEPREC./TAX (MOR-6) 531,696 1,027, , , ,813 - NET INCOME (LOSS) (MOR-6) 202, , , , ,135 - PAYMENTS TO INSIDERS (MOR-9) PAYMENTS TO PROFESSIONALS (MOR-9) TOTAL DISBURSEMENTS (MOR-7) 585, ,231 1,028, ,394 6,619 CIRCLE ONE REQUIRED INSURANCE MAINTAINED Are all accounts receivable being collected within terms? Yes No AS OF SIGNATURE DATE EXP. Are all post-petition liabilities, including taxes, being paid within terms? Yes No DATE Have any pre-petition liabilities been paid? Yes No CASUALTY YES ( ) NO ( ) 1-Dec-2018 If so, describe LIABILITY YES ( ) NO ( ) 1-Dec-2018 Are all funds received being deposited into DIP bank accounts? Yes No VEHICLE YES ( ) NO ( ) 1-Dec-2018 Were any assets disposed of outside the normal course of business? Yes No WORKER'S YES ( ) NO ( ) 1-Dec-2018 If so, describe OTHER YES ( ) NO ( ) 1-Dec-2018 Are all U.S. Trustee Quarterly Fee Payments current? Yes No What is the status of your Plan of Reorganization? Plan confirmed on 2/6/19 ATTORNEY NAME: Jason S. Brookner I certify under penalty of perjury that the following complete FIRM NAME: Gray Reed & McGraw Monthly Operating Report (MOR), consisting of MOR-1 through ADDRESS: 1300 Post Oak Blvd. MOR-9 plus attachments, is true and correct. Suite 2000 CITY, STATE, ZIP: Houston, TX SIGNED X TITLE: CRO TELEPHONE/FAX: / (ORIGINAL SIGNATURE) Mark Shapiro (PRINT NAME OF SIGNATORY) 2/25/2019 DATE MOR-1

2 Case Document 919 Filed in TXSB on 03/05/19 Page 2 of 10 General: Notes to the Monthly Operating Report - June 1 - June 30, 2018 On January 18, 2018 (the "Petition Date"), Lockwood Holdings, Inc. ("Holdings") filed a voluntary petition with the United States Bankruptcy Court under Chapter 11 of the Bankruptcy Code [Case No ], along with two other debtors: LH Aviation, LLC [Case No ] and Piping Components, Inc. [Case No ]. In addition, four other related entities filed their voluntary petition on January 24, 2018: Lockwood International [Case no ], Lockwood Enterprises [Case No ], 7807 Eagle Lane, LLC [Case No ], and LMG Manufacturing [Case No ]. Debtor-in-Possession Financial Statements - The accompanying schedules MOR-1 through MOR-9 herein are unaudited, preliminary, and may not comply with generally accepted accounting principles in the United States of America ("U.S. GAAP") in all material respects. The Monthly Operating Report is limited in scope, covers a limited time period, and has been prepared solely for the purpose of complying with the monthly reporting requirements of the Bankruptcy Court and the United States Trustee. The unaudited financial statements have been derived from the books and records of the Debtors. The information presented herein has not been subjected to all procedures that would typically be applied to financial information presented in accordance with U.S. GAAP. Upon the application of such procedures, the financial information could be subject to changes, and these changes could be material. The information furnished in this Monthly Operating Report includes normal recurring adjustments, but does not include all of the adjustments that would typically be made for interim financial statements in accordance with U.S. GAAP. Reservation of Rights: Given the complexity of the Debtors business, inadvertent errors, omissions or over inclusions may have occurred. Accordingly, the Debtors hereby reserve all of their rights to dispute the validity, status, enforceability, or executory nature of any claim amount, representation or other statement in this Monthly Operating Report and reserve the right to amend or supplement this Monthly Operating Report, if necessary, but shall be under no obligation to do so.

3 Case Document 919 Filed in TXSB on 03/05/19 Page 3 of 10 COMPARATIVE BALANCE SHEETS [1] ASSETS FILING DATE [2] MONTH MONTH MONTH MONTH MONTH 01/18/18 02/28/18 03/31/18 04/30/18 05/31/18 06/30/18 CURRENT ASSETS Cash $ 670 $ 719,471 $ 850,497 $ 229,136 $ 285,754 $ 295,529 Accounts Receivable, Net Intercompany Receivable 9,316,949 10,456,629 11,445,066 11,368,513 11,694,102 12,600,613 Inventory: Lower of Cost or Market Prepaid Expenses/ Deposits 417, , , , , ,732 Investments Other 47,380 47,380 47,380 47,380 47,380 47,430 TOTAL CURRENT ASSETS 9,782,730 11,641,211 12,760,674 12,062,761 12,444,967 13,361,304 PROPERTY, PLANT & COST 48,289,004 47,421,574 47,346,660 47,346,660 47,346,660 47,346,660 Less Accumulated Depreciation 11,100,000 11,418,467 11,538,604 11,721,710 11,903,745 12,083,503 NET BOOK VALUE OF PP&E 37,189,005 36,003,107 35,808,056 35,624,950 35,442,915 35,263,157 OTHER ASSETS 1. Loan Cost 186, , , , , , Investments in Subsidiaries Electric Deposit Other TOTAL ASSETS $ 47,158,422 $ 47,823,166 $ 48,743,659 $ 47,858,719 $ 48,054,971 $ 48,787,629 [2] This balance sheet is as of 1/24/18 even though the petition date was 1/18/18 due to Court allowing related entities to consolidate, per agreement with US Trustee. MOR-2

4 Case Document 919 Filed in TXSB on 03/05/19 Page 4 of 10 LIABILITIES & OWNER'S FILING DATE [2] MONTH MONTH MONTH MONTH MONTH EQUITY 01/18/18 02/28/18 03/31/18 04/30/18 05/31/18 06/30/18 LIABILITIES POST-PETITION LIABILITIES(MOR-4) 966,482 PRE-PETITION LIABILITIES $ $ 1,204,601 $ 1,153,587 $ 1,182,991 $ 1,323,626 Trade Payables [2] 2,703,681 2,117,893 2,038,813 1,722,266 1,722,266 1,722,266 Salaries, Wages & Benefits 164, , , , , ,547 Accrued Liabilities Deferred Rent 8,082,428 7,872,573 7,767,643 7,662,715 7,557,788 7,850,658 Intercompany Payable Taxes Payable (184,101) (160,314) (151,850) (136,650) (124,290) (110,804) Notes Payable 25,976,951 25,976,951 25,976,951 25,266,951 25,266,951 25,266,951 Intercompany Notes Payable 8,777,924 8,777,924 8,777,924 8,777,924 8,777,924 8,777,924 Unearned Rental Income 1,057,066 1,057,066 1,057,066 1,057,066 1,057,066 1,057,066 Unrealized Gain or loss on derivative TOTAL PRE-PETITION LIABILITIES 46,577,964 45,806,108 45,630,562 44,514,286 44,421,720 44,740,609 TOTAL LIABILITIES 46,577,964 46,772,590 46,835,163 45,667,873 45,604,711 46,064,235 OWNER'S EQUITY (DEFICIT) COMPARATIVE BALANCE SHEETS [1] Equity 1,000 1,000 1,000 1,000 1,000 1,000 Paid in Capital 379, , , , , ,306 Treasury Stock (900,000) (900,000) (900,000) (900,000) (900,000) (900,000) Retained Earnings 1,100,153 1,100,153 1,570,270 2,428,189 2,710,539 2,969,953 Net Income - 470, , , , ,135 TOTAL OWNER'S EQUITY (NET WORTH) 580,459 1,050,576 1,908,495 2,190,845 2,450,259 2,723,394 TOTAL LIABILITIES & OWNERS EQUITY $ 47,158,422 $ 47,823,166 $ 48,743,658 $ 47,858,718 $ 48,054,971 $ 48,787,629 MOR-3

5 Case Document 919 Filed in TXSB on 03/05/19 Page 5 of 10 MONTH MONTH MONTH MONTH MONTH Feb-18 Mar-18 Apr-18 May-18 Jun-18 TRADE ACCOUNTS PAYABLE $ 144,395 $ 244,958 $ 19,279 $ 23,119 $ 154,487 TAX PAYABLE Federal Payroll Taxes State Payroll Taxes ,639 - Ad Valorem Taxes Property Taxes 25,730 2,839 1,891 6,803 1,891 TOTAL TAXES PAYABLE 25,730 2,839 2,160 8,442 1,891 SECURED DEBT POST-PETITION ACCRUED INTEREST PAYABLE ACCRUED PROFESSIONAL FEES* 6, OTHER ACCRUED LIABILITIES 1. Intercompany 789, ,304 1,125,073 1,144,226 1,163, Salaries & Wages 139 1,501 7,075 7,205 3, TOTAL POST-PETITION LIABILITIES (MOR-3) $ 966,481 $ 1,204,601 $ 1,153,587 $ 1,182,991 $ 1,323,626 *Payment requires Court Approval MOR-4 SCHEDULE OF POST-PETITION LIABILITIES [1]

6 Case Document 919 Filed in TXSB on 03/05/19 Page 6 of 10 AGING OF POST-PETITION LIABILITIES [1] MONTH JUNE 2018 DAYS TOTAL TRADE INTERCOMPANY Other PROPERTY & EQUIP. PROFESSIONAL ACCOUNTS TAXES FEES 0-30 $ 158,230 $ 135,209 $ 19,181 $ 3,840 $ - $ ,977 3,824 19, , , ,650 15, ,304-1,891 - TOTAL $ 1,323,626 $ 154,487 $ 1,163,407 $ 3,840 $ 1,891 $ - AGING OF ACCOUNTS RECEIVABLE MONTH FEBRUARY Total Accounts Receivable 0-30 DAYS DAYS DAYS DAYS - - TOTAL MOR-5

7 Case Document 919 Filed in TXSB on 03/05/19 Page 7 of 10 MONTH MONTH MONTH MONTH MONTH MONTH FILING TO Jan Jan. 31, 2018 Feb-18 Mar-18 Apr-18 May-18 Jun-18 DATE REVENUES (MOR-1) $ 122,769 $ 539,671 $ 1,081,194 $ 512,251 $ 498,374 $ 493,721 $ 3,247,981 TOTAL COST OF REVENUES GROSS PROFIT 122, ,671 1,081, , , ,721 3,247,981 OPERATING EXPENSES: STATEMENT OF INCOME (LOSS) [1] Selling & Marketing General & Administrative 7,223 28,252 15,814 21,517 20,902 21, ,241 Insiders Compensation Professional Fees 1,459 6,711 - (10,195) - - (2,026) Monthly Management Fee Rent Expense 14,051 38,671 27,345 28,875 28,868 13, ,696 Taxes 34, ,527-3,237 1,489 49,630 TOTAL OPERATING EXPENSES 56,980 73,765 53,685 40,197 53,006 36, ,540 INCOME BEFORE INT, DEPR/TAX (MOR-1) 65, ,907 1,027, , , ,813 2,933,440 INTEREST EXPENSE DEPRECIATION 45, , , , , , ,111 OTHER (INCOME) EXPENSE - 87,713 (18,662) (5) ,047 OTHER ITEMS [2] - (1,072) (352) 2, ,258 TOTAL INT, DEPR & OTHER ITEMS 45, , , , , ,678 1,058,416 NET INCOME BEFORE TAXES 20, , , , , ,135 1,875,024 FEDERAL INCOME TAXES NET INCOME (LOSS) (MOR-1) $ 20,647 $ 181,559 $ 857,918 $ 282,350 $ 259,414 $ 273,135 $ 1,875,024 MOR-6

8 Case Document 919 Filed in TXSB on 03/05/19 Page 8 of 10 CASH RECEIPTS AND MONTH MONTH MONTH MONTH MONTH FILING TO Jan 25 - Feb 28, DISBURSEMENTS [1] 3/31/2018 4/30/2018 5/31/2018 6/30/ DATE 1. CASH-BEGINNING OF MONTH $ 1,742 $ 719,471 $ 850,497 $ 229,136 $ 285,753 $ 1,742 RECEIPTS: 2. Property Tax Credit (2016) ,847-3, CELL TOWER PAYMENT , FUNDING FOR PROPERTY TAXES/PAYROLL 578, , , ,769-1,508, SALE OF ASSETS 708, ,302 10, , SUBLEASE 16,395 16,395 44,181 16,395 16, ,761 TOTAL RECEIPTS** 1,303, , , ,011 16,395 2,462,356 (Withdrawal) Contribution by Individual Debtor MFR-2* DISBURSEMENTS: 7. NET PAYROLL PAYROLL TAXES PAID SALES, USE & OTHER TAXES PAID 585, ,043 12, , , SECURED/RENTAL/LEASES - 260,241 1,010, ,190-1,420, UTILITIES & TELEPHONE - 3, , INSURANCE INVENTORY PURCHASES VEHICLE EXPENSES TRAVEL & ENTERTAINMENT FRANK LOCKWOOD FOUNDATION INTERCOMPANY TRANSFER - - 5,148 5,300 1,500 11, CLIENT ANALYSIS CHARGE ,128 TOTAL DISBURSEMENTS FROM OPERATIONS 585, ,231 1,028, ,394 6,619 2,168, PROFESSIONAL FEES U.S. TRUSTEE FEES OTHER REORGANIZATION EXPENSES (attach list) TOTAL DISBURSEMENTS** 585, ,231 1,028, ,394 6,619 2,168, NET CASH FLOW 717, ,026 (621,361) 56,617 9, , CASH - END OF MONTH (MOR-2) $ 719,471 $ 850,497 $ 229,136 $ 285,753 $ 295,529 $ 295,529 MOR-7

9 Case Document 919 Filed in TXSB on 03/05/19 Page 9 of 10 CASH ACCOUNT RECONCILIATION (1,2) MONTH OF June 2018 No. Account Name Bank Name Account Type Account Number (last 4 digits only) Ending Bank Balance Outstanding Checks Deposits In Transit FXR Adj. / Variance Ending Adjusted Bank Balance 1 Lockwood Holdings Inc Wells Fargo Operating 1990 $ 293, $ 293,551 2 Lockwood Holdings, Inc. RBC Operating , ,978 Total $ 295,529 $ - $ - $ - $ 295,529 (1) The accompanying Monthly Operating Report Notes are an integral part of this schedule. (2) Debtor affirms that bank reconciliations are prepared for all open and active bank accounts on a monthly basis. MOR-8

10 Case Document 919 Filed in TXSB on 03/05/19 Page 10 of 10 PAYMENTS TO INSIDERS AND PROFESSIONALS [1] Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U.S. Bankruptcy Code) and the professionals. Also, for insiders, identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary). INSIDERS: NAME/COMP TYPE MONTH MONTH MONTH MONTH MONTH MONTH Jan 25 - Feb 28, 2018 Mar-18 Apr-18 May-18 Jun N/A TOTAL INSIDERS (MOR-1) $ - $ - $ - $ - $ - $ - PROFESSIONALS MONTH MONTH MONTH MONTH MONTH MONTH Jan 25 - Feb 28, 2018 Mar-18 Apr-18 May-18 Jun N/A TOTAL PROFESSIONALS (MOR-1) $ - $ - $ - $ - $ - $ - MOR-9