Attached files

file filename
8-K - 8-K - Horsehead Holding Corpa8kmordipreportingforjune2.htm
UNITED STATES BANKRUPTCY COURT
EXHIBIT 99.1
FOR THE DISTRICT OF DELAWARE
 
 
 
 
 
 
In re: HORSEHEAD HOLDING CORP
 
Case No. 16-10287, 288, 289, 290, 291
                                   Debtor
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
MONTHLY OPERATING REPORT
                      File with Court and submit copy to United States Trustee within 20 days after end of month
 
 
 
 
 
Submit copy of report to any official committee appointed in the case.
 
 
 
 
 
 
 
Document
Explanation
Affidavit/Supplement Attached
REQUIRED DOCUMENTS
Form No.
Attached
Attached
Schedule of Cash Receipts and Disbursements
MOR-1
x
 
 
Bank Reconciliation (or copies of debtor's bank reconciliations)
MOR-1a
 
x
 
Schedule of Professional Fees Paid
MOR-1b
x
 
 
Copies of bank statements
 
 
x
 
Cash disbursements journals
 
 
x
 
Statement of Operations
MOR-2
x
 
 
Balance Sheet
MOR-3
x
 
 
Status of Postpetition Taxes
MOR-4
x
 
 
Copies of IRS Form 6123 or payment receipt
 
n/a
 
 
Copies of tax returns filed during reporting period
 
n/a
 
 
Summary of Unpaid Postpetition Debts
MOR-4
x
 
 
Listing of aged accounts payable
MOR-4
x
 
 
Accounts Receivable Reconciliation and Aging
MOR-5
x
 
 
Debtor Questionnaire
MOR-5
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.
 
 
 
 
 
Signature of Debtor
      Date
 
 
 
 
 
 
 
 
Signature of Joint Debtor
      Date
 
 
 
 
 
 
 
 
        /s/ Timothy D. Boates
7/20/16
 
 
 
Signature of Authorized Individual*
      Date
 
 
 
 
 
 
 
 
         Timothy D. Boates
Chief Restructuring Officer
 
 
 
 
 
Printed Name of Authorized Individual
      Title of Authorized Individual
 
 
 
 
 
 
 
*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.



In re: HORSEHEAD HOLDING CORP
 
MOR 1
 
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
 
 
 
 
 
 
Month-to-Date
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
Amounts reported should be per the debtor's books, not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the
first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL" column must
equal the sum of the four bank account columns. The amounts reported in the "PROJECTED" columns should be taken from the SMALL BUSINESS INITIAL
REPORT (FORM IR-1) . Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal
must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON'T)]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
16-10287 HORSEHEAD HOLDINGS CORPORATION
16-10288 HORSEHEAD CORPORATION
16-10290 INMETCO
 
 
WFC -2552
PNC -3765
TOTAL
PNC -3127
WFC -9756
WFC 6331
PNC -7517
PNC -7525
WFC -1949
WFC -1931
TOTAL
WFC -4964
WFC -5018
WFC -0254
TOTAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BEGINNING BALANCE
9,908,618
92
9,908,710

150,232

2,678,997


3,162,771


(11,381
)
(2,004,926
)
3,975,693

5,270,014


(256,641
)
5,013,373

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


CASH RECEIPTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Trade Receipts





12,065,083


1,122,336



13,187,419


3,055,811


3,055,811

Other Receipts
1,973


1,973













   TOTAL RECEIPTS
1,973


1,973



12,065,083


1,122,336



13,187,419


3,055,811


3,055,811

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH DISBURSEMNTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll & Taxes




2,671,754




95,622

15,359

2,782,735

16,762



16,762

Benefits




951,607



(90
)

17,481

968,997


75

46,207

46,282

Purchases




2,368,264





733,850

3,102,114

30,950


232,249

263,199

Freight




1,653,642





1,691,592

3,345,234


49

79,330

79,379

Utilities






(322,102
)


727,033

404,931

434,749


48,963

483,712

Leases




5,400






5,400





Insurance




1,581,837





23,567

1,605,403



50,937

50,937

Miscellaneous
(167,540
)

(167,540
)
5,601

265,613


1,937



185,618

458,769

4,556

153

6,499

11,208

Contract Services




720,942





1,121,398

1,842,341

12,400


217,955

230,355

Supplies




166,861





999,355

1,166,216



340,221

340,221

Other Operating costs




68,872





2,617

71,490



83,992

83,992

DIP fees




687,500






687,500





Professional Fees




5,316,758






5,316,758





CapEx




38,172






38,172



507,549

507,549

Utility Deposits




3,661






3,661





Macquarie interest




217,446






217,446





503(b)(9) Payments









92,855

92,855





Critical Vendors - Freight




556,327






556,327

26,990



26,990

Critical Vendors - Material Vendors




10,335






10,335





Recycling Entity Buyout (including interest)




1,078,017






1,078,017





   TOTAL DISBURSEMENTS
(167,540
)

(167,540
)
5,601

18,363,007


(320,165
)
(90
)
95,622

5,610,724

23,754,699

526,407

277

1,613,903

2,140,587

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Bank Account Transfers
(9,499,908
)
(92
)
(9,500,000
)
(144,631
)
18,718,737

(12,065,083
)
(3,482,937
)
(1,122,426
)
80,516

7,193,722

9,177,898

1,247,972

(3,055,534
)
1,807,561


DIP Facility Drawdown
5,000,000


5,000,000













 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENDING BOOK BALANCE
5,578,223


5,578,223


3,034,727




(26,486
)
(421,928
)
2,586,311

5,991,580


(62,982
)
5,928,597

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN
TOTAL DISBURSEMENTS
(167,540
)
 
 
 
 
 
 
 
23,754,699

 
 
 
2,140,587

    LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS

 
 
 
 
 
 
 

 
 
 

    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES

 
 
 
 
 
 
 

 
 
 

TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
(167,540
)
 
 
 
 
 
 
 
23,754,699

 
 
 
2,140,587




In re: HORSEHEAD HOLDING CORP
MOR 1 continued
 
 
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
 
 
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
 
 
Amounts reported should be per the debtor's books, not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the
 
 
first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL" column must
 
 
equal the sum of the four bank account columns. The amounts reported in the "PROJECTED" columns should be taken from the SMALL BUSINESS INITIAL
 
 
REPORT (FORM IR-1) . Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal
 
 
must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON'T)]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
16-10291 Zochem
 
 
 
 
 
 
 
 
 
 
 
 
WFC - 4972
WFC- 4980
PNC -6944
PNC -6952
SB -5117
SB -0918
TOTAL
GRAND
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BEGINNING BALANCE
733,906


124,234


625,004

1,169,946

2,653,090

21,550,866





 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH RECEIPTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trade Receipts

9,176,819


68,432

182,348

2,050,898

11,478,498

27,721,728

 
 
 
 
 
 
 
 
 
Other Receipts




965,646


965,646

967,619

 
 
 
 
 
 
 
 
 
   TOTAL RECEIPTS

9,176,819


68,432

1,147,994

2,050,898

12,444,144

28,689,346

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH DISBURSEMNTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll & Taxes




284,269


284,269

3,083,765

 
 
 
 
 
 
 
 
 
Benefits




43,081


43,081

1,058,360

 
 
 
 
 
 
 
 
 
Purchases
9,252,966




6,783

2,242,824

11,502,573

14,867,886

 
 
 
 
 
 
 
 
 
Freight

2,094



150,092

62,010

214,196

3,638,810

 
 
 
 
 
 
 
 
 
Utilities




452,293


452,293

1,340,937

 
 
 
 
 
 
 
 
 
Leases




884


884

6,283

 
 
 
 
 
 
 
 
 
Insurance







1,656,340

 
 
 
 
 
 
 
 
 
Miscellaneous
3,681




131,666

15,680

151,026

453,462

 
 
 
 
 
 
 
 
 
Contract Services




22,319


22,319

2,095,015

 
 
 
 
 
 
 
 
 
Supplies




238,456

200,147

438,603

1,945,039

 
 
 
 
 
 
 
 
 
Other Operating costs




30,380

6,300

36,680

192,162

 
 
 
 
 
 
 
 
 
DIP fees







687,500

 
 
 
 
 
 
 
 
 
Professional Fees
124,603






124,603

5,441,360

 
 
 
 
 
 
 
 
 
CapEx







545,721

 
 
 
 
 
 
 
 
 
Utility Deposits







3,661

 
 
 
 
 
 
 
 
 
Macquarie interest







217,446

 
 
 
 
 
 
 
 
 
503(b)(9) Payments







92,855

 
 
 
 
 
 
 
 
 
Critical Vendors - Freight




21,201


21,201

604,518

 
 
 
 
 
 
 
 
 
Critical Vendors - Material Vendors







10,335

 
 
 
 
 
 
 
 
 
Recycling Entity Buyout (including interest)







1,078,017

 
 
 
 
 
 
 
 
 
   TOTAL DISBURSEMENTS
9,381,249

2,094



1,381,424

2,526,960

13,291,728

39,019,474

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Bank Account Transfers
9,439,493

(9,174,725
)
(124,234
)
(68,432
)
400,000

(150,000
)
322,102


 
 
 
 
 
 
 
 
 
DIP Facility Drawdown







5,000,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENDING BOOK BALANCE
792,149




791,574

543,884

2,127,608

16,220,739

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN
 
 
TOTAL DISBURSEMENTS
 
 
 
 
13,291,728

39,019,474

 
 
 
 
 
 
 
 
 
    LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS
 
 
 
 


 
 
 
 
 
 
 
 
 
    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES
 
 
 
 


 
 
 
 
 
 
 
 
 
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
 
 
 
 
13,291,728

39,019,474

 
 
 
 
 
 
 
 
 




In re: HORSEHEAD HOLDING CORP
 
MOR 1
 
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
 
 
 
 
 
 
Case tp Date
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
Amounts reported should be per the debtor's books, not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the
first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL" column must
equal the sum of the four bank account columns. The amounts reported in the "PROJECTED" columns should be taken from the SMALL BUSINESS INITIAL
REPORT (FORM IR-1) . Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal
must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON'T)]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FEBRUARY 2 - JUNE 30, 2016
 
 
16-10287 HORSEHEAD HOLDINGS CORPORATION
16-10288 HORSEHEAD CORPORATION
16-10290 INMETCO
 
 
WFC -2552
PNC -3765
TOTAL
PNC -3127
WFC -9756
WFC 6331
PNC -7517
PNC -7525
WFC -1949
WFC -1931
TOTAL
WFC -4964
WFC -5018
WFC -0254
TOTAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BEGINNING BALANCE
536
77,440
77,976


36,008


13

1,323,180



1,359,201





 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH RECEIPTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trade Receipts

2,686,953

2,686,953


222,520

47,959,856


21,025,311



69,207,688


14,802,520


14,802,520

Other Receipts
15,776,559

630

15,777,189


278






278


150


150

   TOTAL RECEIPTS
15,776,559

2,687,583

18,464,142


222,799

47,959,856


21,025,311



69,207,966


14,802,670


14,802,670

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH DISBURSEMNTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll & Taxes
35,191

37,371

72,562

68,482

13,737,495




446,177

52,192

14,304,345

118,030

415

94,084

212,528

Benefits
2,472,421


2,472,421

25,594

2,161,526



(90
)

58,241

2,245,270


75

175,360

175,435

Purchases
8,081,202

889,099

8,970,301

892,071

5,269,283





1,317,471

7,478,825

167,638

85,722

773,017

1,026,376

Freight
6,494,005

35,691

6,529,695

1,693,638

4,124,716





4,075,090

9,893,444

95,276

18,800

192,020

306,096

Utilities
502,207

5,477

507,684

1,231,120



(322,102
)


1,744,150

2,653,168

1,341,422


362,330

1,703,752

Leases
39,869


39,869

599,817

41,543






641,360



782

782

Insurance
1,227,225

206,037

1,433,262

102,673

1,937,253





73,105

2,113,031



110,462

110,462

Miscellaneous
(129,300
)
4,000

(125,300
)
489,663

544,490


19,568



844,726

1,898,446

9,147

7,570

48,690

65,407

Contract Services
2,381,075

92,742

2,473,816

1,546,783

1,873,694





3,360,234

6,780,711

287,186

14,459

1,391,127

1,692,771

Supplies
925,153

50,936

976,089

1,097,177

347,068





2,342,458

3,786,704

24,684

204,040

1,131,590

1,360,314

Other Operating costs
44,684

46,059

90,743

170,410

343,872



790,065


30,968

1,335,315



352,560

352,560

DIP fees
1,101,861


1,101,861


1,363,472





6,200

1,369,672





Professional Fees
3,018,529


3,018,529


9,105,254






9,105,254





CapEx
220,129


220,129


963,554






963,554

514,521

92,566

978,627

1,585,713

Utility Deposits
(370,720
)

(370,720
)
212,142

3,661


781,500




997,303



5,780

5,780

Macquarie interest
418,028


418,028


449,141






449,141





503(b)(9) Payments
237,064


237,064







92,855

92,855

132,462



132,462

Critical Vendors - Freight
922,861


922,861


1,284,095






1,284,095

143,634



143,634

Critical Vendors - Material Vendors




113,244






113,244





Recycling Entity Buyout (including interest)




1,078,017






1,078,017





PNC Facility Repayment















   TOTAL DISBURSEMENTS
27,621,484

1,367,411

28,988,895

8,129,570

44,741,378


478,966

789,974

446,177

13,997,689

68,583,754

2,833,999

423,646

5,616,427

8,874,073

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Bank Account Transfers
(1,577,388
)
(1,397,612
)
(2,975,000
)
8,129,570

47,517,299

(47,959,857
)
478,952

(21,558,517
)
419,690

13,575,760

602,898

8,825,579

(14,379,024
)
5,553,445


DIP Facility Drawdown
19,000,000


19,000,000













 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENDING BOOK BALANCE
5,578,223


5,578,223


3,034,728




(26,486
)
(421,928
)
2,586,311

5,991,580


(62,982
)
5,928,597

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN
TOTAL DISBURSEMENTS
28,988,895

 
 
 
 
 
 
 
68,583,754

 
 
 
8,874,073

    LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS

 
 
 
 
 
 
 

 
 
 

    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES

 
 
 
 
 
 
 

 
 
 

TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
28,988,895

 
 
 
 
 
 
 
68,583,754

 
 
 
8,874,073





In re: HORSEHEAD HOLDING CORP
MOR 1 continued
 
 
 
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
 
 
 
 
 
Case-to-Date
 
 
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS
 
 
Amounts reported should be per the debtor's books, not the bank statement. The beginning cash should be the ending cash from the prior month or, if this is the
 
 
first report, the amount should be the balance on the date the petition was filed. The amounts reported in the "CURRENT MONTH - ACTUAL" column must
 
 
equal the sum of the four bank account columns. The amounts reported in the "PROJECTED" columns should be taken from the SMALL BUSINESS INITIAL
 
 
REPORT (FORM IR-1) . Attach copies of the bank statements and the cash disbursements journal. The total disbursements listed in the disbursements journal
 
 
must equal the total disbursements reported on this page. A bank reconciliation must be attached for each account. [See MOR-1 (CON'T)]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FEBRUARY 2 - JUNE 30, 2016
 
 
 
 
 
 
 
 
 
 
 
16-10291 Zochem
 
 
 
 
 
 
 
 
 
 
 
 
WFC - 4972
WFC- 4980
PNC -6944
PNC -6952
SB -5117
SB -0918
TOTAL
GRAND
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BEGINNING BALANCE


(434
)
652,850

298,010

238,283

1,188,709

2,625,886

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH RECEIPTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trade Receipts

16,121,148


20,467,859

769,598

9,584,531

46,943,136

133,640,297

 
 
 
 
 
 
 
 
 
Other Receipts


18,677,793


4,683,489


23,361,282

39,138,900

 
 
 
 
 
 
 
 
 
   TOTAL RECEIPTS

16,121,148

18,677,793

20,467,859

5,453,087

9,584,531

70,304,418

172,779,196

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH DISBURSEMNTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payroll & Taxes




1,220,832


1,220,832

15,810,267

 
 
 
 
 
 
 
 
 
Benefits




376,120


376,120

5,269,246

 
 
 
 
 
 
 
 
 
Purchases
18,181,327


19,758,327


107,136

7,444,306

45,491,097

62,966,599

 
 
 
 
 
 
 
 
 
Freight
7,163

2,094

139,664


1,052,266

449,408

1,650,595

18,379,830

 
 
 
 
 
 
 
 
 
Utilities




1,117,450

84,049

1,201,499

6,066,103

 
 
 
 
 
 
 
 
 
Leases




2,652


2,652

684,663

 
 
 
 
 
 
 
 
 
Insurance


127,266




127,266

3,784,021

 
 
 
 
 
 
 
 
 
Miscellaneous
6,209


9,557


316,451

127,769

459,986

2,298,538

 
 
 
 
 
 
 
 
 
Contract Services




100,201

65

100,265

11,047,564

 
 
 
 
 
 
 
 
 
Supplies




677,966

591,885

1,269,851

7,392,958

 
 
 
 
 
 
 
 
 
Other Operating costs




372,095

185,515

557,609

2,336,228

 
 
 
 
 
 
 
 
 
DIP fees







2,471,533

 
 
 
 
 
 
 
 
 
Professional Fees
124,603




16,487

185,933

327,022

12,450,805

 
 
 
 
 
 
 
 
 
CapEx







2,769,396

 
 
 
 
 
 
 
 
 
Utility Deposits







632,363

 
 
 
 
 
 
 
 
 
Macquarie interest







867,169

 
 
 
 
 
 
 
 
 
503(b)(9) Payments







462,381

 
 
 
 
 
 
 
 
 
Critical Vendors - Freight
6,406


8,759


259,869


275,033

2,625,624

 
 
 
 
 
 
 
 
 
Critical Vendors - Material Vendors







113,244

 
 
 
 
 
 
 
 
 
Recycling Entity Buyout (including interest)







1,078,017

 
 
 
 
 
 
 
 
 
PNC Facility Repayment


18,677,793




18,677,793

18,677,793

 
 
 
 
 
 
 
 
 
   TOTAL DISBURSEMENTS
18,325,707

2,094

38,721,366


5,619,523

9,068,930

71,737,621

178,184,342

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Bank Account Transfers
19,117,857

(16,119,054
)
20,044,008

(21,120,709
)
660,000

(210,000
)
2,372,102


 
 
 
 
 
 
 
 
 
DIP Facility Drawdown







19,000,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENDING BOOK BALANCE
792,149


1

1

791,574

543,884

2,127,608

16,220,739

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES: (FROM CURRENT MONTH ACTUAL COLUMN
 
 
TOTAL DISBURSEMENTS
 
 
 
 
 
71,737,621

178,184,342

 
 
 
 
 
 
 
 
 
    LESS: TRANSFERS TO DEBTOR IN POSSESSION ACCOUNTS
 
 
 
 
 


 
 
 
 
 
 
 
 
 
    PLUS: ESTATE DISBURSEMENTS MADE BY OUTSIDE SOURCES
 
 
 
 
 


 
 
 
 
 
 
 
 
 
TOTAL DISBURSEMENTS FOR CALCULATING U.S. TRUSTEE QUARTERLY FEES
 
 
 
 
 
71,737,621

178,184,342

 
 
 
 
 
 
 
 
 




In re: HORSEHEAD HOLDING CORP
MOR-1b
Case No. 16-10287, 288, 289, 290, 291
Debtor
 
 
 
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month
 
 
 
 
 
 
 
 
 
 
Payee
Period Covered
Amount Approved
 
Check
Amount Paid
Year-To-Date
Payor
#
Date
Fees
Expenses
Fees
Expenses
 
 
 
 
 
 
 
 
 
 
RAS Management Advisors, LLC
WE 2/06/16
$
56,554

HHC
WT
3/16/16
$
52,950.00

$
3,604.00

 
 
 
WE 2/13/16
$
69,685

HHC
WT
3/16/16
$
63,000.00

$
6,865.00

 
 
 
WE 2/20/16
$
72,085

HHC
WT
3/16/16
$
65,125.00

$
6,960.00

 
 
 
WE 2/27/16
$
72,281

HHC
WT
3/16/16
$
66,775.00

$
5,506.00

 
 
 
WE 3/05/16
$
74,313

HHC
WT
3/16/16
$
67,450.00

$
6,863.00

 
 
 
WE 3/12/16
$
61,610

HHC
WT
3/16/16
$
58,075.00

$
3,535.00

$
373,375.00

$
33,333.00

 
WE 3/19/16
$
78,345

HHC
WT
3/22/16
$
71,475.00

$
6,870.00

$
444,850.00

$
40,203.00

 
WE 3/26/16
$
63,461

HHC
WT
4/4/16
$
60,175.00

$
3,286.00

$
505,025.00

$
43,489.00

 
WE 4/2/16
$
66,924

HHC
WT
4/8/16
$
61,700.00

$
5,224.00

$
566,725.00

$
48,713.00

 
WE 4/9/16
$
58,651

HHC
WT
4/13/16
$
55,250.00

$
3,401.00

$
621,975.00

$
52,114.00

 
WE 4/16/16
$
64,189

HHC
WT
4/21/16
$
60,325.00

$
3,864.00

$
682,300.00

$
55,978.00

 
WE 4/23/16
$
53,260

HHC
WT
4/28/16
$
51,425.00

$
1,835.00

$
733,725.00

$
57,813.00

 
WE 4/30/16
$
63,601

HHC
WT
5/5/16
$
60,125.00

$
3,476.00

$
793,850.00

$
61,289.00

 
WE 5/7/16
$
63,857

HHC
WT
5/12/16
$
60,150.00

$
3,707.00

$
854,000.00

$
64,996.00

 
WE 5/14/16
$
53,547

HHC
WT
5/19/16
$
51,975.00

$
1,572.00

$
905,975.00

$
66,568.00

 
WE 5/21/16
$
62,196

HHC
WT
5/26/16
$
58,575.00

$
3,621.00

$
964,550.00

$
70,189.00

 
WE 5/28/16
$
57,916

HHC
WT
6/2/16
$
55,850.00

$
2,066.00

$
1,020,400.00

$
72,255.00

 
WE 6/4/16
$
55,511

HHC
WT
6/9/16
$
51,300.00

$
4,211.00

$
1,071,700.00

$
76,466.00

 
WE 6/11/16
$
60,589

HHC
WT
6/16/16
$
58,600.00

$
1,989.00

$
1,130,300.00

$
78,455.00

 
WE 6/18/16
$
61,511

HHC
WT
6/23/16
$
57,275.00

$
4,236.00

$
1,187,575.00

$
82,691.00

 
WE 6/25/16
$
53,595

HHC
WT
6/29/16
$
49,825.00

$
3,770.00

$
1,237,400.00

$
86,461.00

 
 
 
 
 
 
 
 
 
 
Epiq Bankruptcy Solutions
Month of February
$
95,985.25

HHC
WT
5/18/16
$
95,458.4

$
526.85

 
 
 
Month of March
$
133,455.55

HHC
WT
5/18/16
$
132,930.07

$
525.48

$
228,388.47

$
1,052.33

 
 
 
 
 
 
 
 
 
 
Kirkland & Ellis LLC
Month of February
$
1,191,560.66

HHC
WT
5/13/16
$
1,164,569.88

$26,990.78
$
1,164,569.88

$
26,990.78

 
Month of March
$
909,229

HHC
WT
6/8/16
$
872,456.36

$36,772.64
$
2,037,026.24

$
63,763.42

 
Month of April
$
975,493.56

HHC
WT
6/27/16
$
957,416.52

$18,077.04
$
2,994,442.76

$
81,840.46

 
 
 
 
 
 
 
 
 
 
Lazard Middle Market LLC
Month of February
$
1,086,657.73

HHC
WT
5/13/16
$
1,080,000.00

$6,657.73
$
1,080,000.00

$
6,657.73

 
Month of March
$
104,485.36

HHC
WT
6/10/16
$
100,000

$4,485.36
$
1,180,000.00

$
11,143.09

 
 
 
 
 
 
 
 
 
 
Pachulski, Stang, Ziehl & Jones
Month of February
$
153,563.30

HHC
WT
6/14/16
$
134,558.40

$19,004.90
$
134,558.40

$
19,004.90

 
 
 
 
 
 
 
 
 
 
Klehr Harrison
Month of Feb/March
$
31,379.20

ZO
WT
6/29/16
$
31,332.20

$47.00
 
 
 
Month of April
$
4,362.20

ZO
WT
6/29/16
$
4,264.40

$97.80
$
35,596.60

$
144.80

 
 
 
 
 
 
 
 
 
 
 
 
 
ZO = Zochem, Inc.
 
 
 
 
 
 
HHC = Horsehead Holding Corp.
 
 
 





In re. HORSEHEAD HOLDING CORP.
 
 
 
 
MOR - 2
 
 
 
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
 
 
MTH
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead Holding Corp. and Subsidiaries
 
CONSOLIDATING STATEMENTS OF OPERATIONS
 
DEBTOR IN POSSESSION
 
 
For the month ended June 30, 2016 (UNAUDITED)
 
 
(Amounts in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Holding
 
Horsehead
 
 
 
 
 
 
 
 
 
 
 
 
 
Corp.
 
Corporation
 
HMP
 
INMETCO
 
Zochem
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net sales of zinc material and other goods
$

 
$
10,501

 
$
1,016

 
$

 
$
10,419

 
$

 
$
21,936

 
 
Net sales of nickel based material and other services

 

 

 
3,293

 

 

 
3,293

 
 
EAF dust service fees

 
3,316

 

 

 

 
(74
)
 
3,242

 
 
Net sales

 
13,817

 
1,016

 
3,293

 
10,419

 
(74
)
 
28,471

 
 
Cost of sales of zinc material and other goods

 
9,241

 
2,647

 

 
9,753

 

 
21,641

 
 
Cost of sales of nickel based material and other services

 

 

 
2,463

 

 
(74
)
 
2,389

 
 
Cost of EAF dust services

 
2,405

 

 

 

 

 
2,405

 
 
Fire related costs

 

 

 
52

 

 

 
52

 
 
Insurance claim income

 

 

 

 

 

 

 
 
Cost of sales (excluding depreciation and amortization)

 
11,646

 
2,647

 
2,515

 
9,753

 
(74
)
 
26,487

 
 
Depreciation and amortization

 
1,226

 
424

 
251

 
199

 

 
2,100

 
 
Selling, general and administrative expenses
33

 
1,149

 
29

 
215

 
151

 

 
1,577

 
 
          Total costs and expenses
33

 
14,021

 
3,100

 
2,981

 
10,103

 
(74
)
 
30,164

 
 
          Income from operations
(33
)
 
(204
)
 
(2,084
)
 
312

 
316

 

 
(1,693
)
 
 
Equity in income of subsidiary, net of taxes
(3,035
)
 

 

 

 

 
3,035

 

 
 
Other income ( expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
         Interest expense
(1,944
)
 
(862
)
 
(37
)
 
(38
)
 
(255
)
 
143

 
(2,993
)
 
 
         Interest and other income
143

 
3

 

 

 

 
(143
)
 
3

 
 
         Other income (expense)

 
2

 

 
(1
)
 
(33
)
 

 
(32
)
 
 
   Total other income (expense)
(1,801
)
 
(857
)
 
(37
)
 
(39
)
 
(288
)
 

 
(3,022
)
 
 
REORGANIZATION ITEMS, NET
(5,288
)
 
(37
)
 

 

 
(146
)
 

 
(5,471
)
 
 
          Income before income taxes
(10,157
)
 
(1,098
)
 
(2,121
)
 
273

 
(118
)
 
3,035

 
(10,186
)
 
 
Income tax provision

 

 

 

 
(29
)
 

 
(29
)
 
 
          NET INCOME(LOSS)
$
(10,157
)
 
$
(1,098
)
 
$
(2,121
)
 
$
273

 
$
(89
)
 
$
3,035

 
$
(10,157
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTE: THE MARCH 31 AND JUNE 30, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QUARTER REVIEWS AND MAY AFFECT THESE RESULTS
NOTE: HORSEHEAD CORP. INCLUDES NON-DEBTOR BALANCES (CHR & HZR)



In re. HORSEHEAD HOLDING CORP.
 
 
MOR - 2
 
 
 
 
 
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
Case to Date
 
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead Holding Corp. and Subsidiaries
 
CONSOLIDATING STATEMENTS OF OPERATIONS
 
DEBTOR IN POSSESSION
 
 
For the period February 2 to June 30, 2016 (UNAUDITED)
 
 
(Amounts in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Holding
 
Horsehead
 
 
 
 
 
 
 
 
 
 
 
 
 
Corp.
 
Corporation
 
HMP
 
INMETCO
 
Zochem
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net sales of zinc material and other goods
$

 
$
46,747

 
$
7,343

 
$

 
$
50,370

 
$

 
$
104,460

 
 
Net sales of nickel based material and other services

 

 

 
13,745

 

 

 
13,745

 
 
EAF dust service fees

 
16,651

 

 

 

 
(420
)
 
16,231

 
 
Net sales

 
63,398

 
7,343

 
13,745

 
50,370

 
(420
)
 
134,436

 
 
Cost of sales of zinc material and other goods

 
44,416

 
17,962

 

 
46,847

 

 
109,225

 
 
Cost of sales of nickel based material and other services

 

 

 
11,906

 

 
(420
)
 
11,486

 
 
Cost of EAF dust services

 
12,010

 

 

 

 

 
12,010

 
 
Fire related costs

 

 

 
946

 

 

 
946

 
 
Insurance claim income

 

 

 
(1,000
)
 

 

 
(1,000
)
 
 
Cost of sales (excluding depreciation and amortization)

 
56,426

 
17,962

 
11,852

 
46,847

 
(420
)
 
132,667

 
 
Depreciation and amortization

 
5,982

 
2,122

 
1,258

 
947

 

 
10,309

 
 
Selling, general and administrative expenses
326

 
5,868

 
203

 
915

 
764

 

 
8,076

 
 
          Total costs and expenses
326

 
68,276

 
20,287

 
14,025

 
48,558

 
(420
)
 
151,052

 
 
          Income from operations
(326
)
 
(4,878
)
 
(12,944
)
 
(280
)
 
1,812

 

 
(16,616
)
 
 
Equity in income of subsidiary, net of taxes
(29,757
)
 

 

 

 

 
29,757

 

 
 
Other income ( expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
         Interest expense
(8,380
)
 
(5,272
)
 
(37
)
 
(188
)
 
(1,291
)
 
505

 
(14,663
)
 
 
         Interest and other income
504

 
7

 

 

 

 
(505
)
 
6

 
 
         Other income (expense)

 
13

 

 
123

 
(174
)
 

 
(38
)
 
 
   Total other income (expense)
(7,876
)
 
(5,252
)
 
(37
)
 
(65
)
 
(1,465
)
 

 
(14,695
)
 
 
REORGANIZATION ITEMS, NET
(26,065
)
 
(4,915
)
 

 

 
(2,160
)
 

 
(33,140
)
 
 
          Income before income taxes
(64,024
)
 
(15,045
)
 
(12,981
)
 
(345
)
 
(1,813
)
 
29,757

 
(64,451
)
 
 
Income tax provision

 

 

 

 
(427
)
 

 
(427
)
 
 
          NET INCOME(LOSS)
$
(64,024
)
 
$
(15,045
)
 
$
(12,981
)
 
$
(345
)
 
$
(1,386
)
 
$
29,757

 
$
(64,024
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTE: THE MARCH 31 AND JUNE 30, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QUARTER REVIEWS AND MAY AFFECT THESE RESULTS
NOTE: HORSEHEAD CORP. INCLUDES NON-DEBTOR BALANCES (CHR & HZR)



In re. HORSEHEAD HOLDING CORP
 
MOR -2
 
 
 
Case No. 16-10287, 288, 289, 290, 291
Debtor
 
 
 
CONT
 
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
INCOME (EXPENSE)
REORGANIZATION CHARGES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 FEBRUARY
 MARCH
 
APRIL
 
MAY
 
JUNE
 
TOTAL
 
 
HHC
 
 
 
 
 
 
 
 
 
 
 
 
Professional Fee
$
(2,544
)
$
(7,782
)
 
$
(4,248
)
 
$
(4,933
)
 
$
(5,288
)
 
$
(24,795
)
 
SG&A
Interest Expense
(1,270
)

 
 
 
 
 
 
 
(1,270
)
 
Int Exp
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(3,814
)
(7,782
)
 
(4,248
)
 
(4,933
)
 
(5,288
)
 
(26,065
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HORSEHEAD
 
 
 
 
 
 
 
 
 
 
 
 
Hedges
49


 

 

 

 
49

 
 Sales
Interest Exp
(4,839
)

 

 
(88
)
 
(37
)
 
(4,964
)
 
Int Exp
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(4,790
)

 

 
(88
)
 
(37
)
 
(4,915
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HMP
 
 
 
 
 
 
 
 
 
 
 
 
Other Income


 

 

 

 

 
 Oth Inc
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INMETCO
 
 
 
 
 
 
 
 
 
 
 
 
Hedges


 

 

 

 

 
 COS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ZOCHEM
 
 
 
 
 
 
 
 
 
 
 
 
Hedges
(49
)

 

 

 

 
(49
)
 
 Sales
Profess Fee/Other
(360
)
(511
)
 
(693
)
 
(256
)
 
(146
)
 
(1,966
)
 
SG&A
Interest Exp
(145
)

 

 

 

 
(145
)
 
Int Exp
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(554
)
(511
)
 
(693
)
 
(256
)
 
(146
)
 
(2,160
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL
$
(9,158
)
$
(8,293
)
 
$
(4,941
)
 
$
(5,277
)
 
$
(5,471
)
 
$
(33,140
)
 
 




In re. HORSEHEAD HOLDING CORP.
 
 
MOR-3
 
 
 
 
 
Case no: 16-10287, 288, 289, 290, 291
Debtor
 
 
 
 
 
 
 
 
Reporting Period: June 1 - June 30, 2016
Horsehead Holding Corp. and Subsidiaries
 
CONSOLIDATING BALANCE SHEETS
 
 
 
DEBTOR IN POSSESSION
 
 
 
June 30, 2016 (UNAUDITED)
 
 
 
(Amounts in thousands, except per share amounts)
 
 
 
 
 
 
Horsehead
 
Horsehead
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
Holding Corp.
 
Corporation
 
HMP
 
Zochem
 
INMETCO
 
Eliminations
 
Consolidated
Current assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Cash and cash equivalents
 
 
$
5,578

 
$
3,007

 
$

 
$
2,334

 
$
5,927

 
$

 
$
16,846

   Accounts receivable, net of allowance
 
 
365

 
12,055

 
2,952

 
20,030

 
6,000

 
(553
)
 
40,849

   Inventories, net
 
 

 
5,852

 
5,156

 
10,071

 
4,842

 

 
25,921

   Prepaid expenses and other current assets
 
 
1,655

 
11,453

 

 
2,792

 
519

 
(6,972
)
 
9,447

   Deferred income taxes
 
 

 

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
          Total current assets
 
 
7,598

 
32,367

 
8,108

 
35,227

 
17,288

 
(7,525
)
 
93,063

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
 
 

 
107,888

 
87,053

 
24,036

 
32,901

 

 
251,878

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Intangible assets
 
 

 
7,509

 

 
83

 
1,490

 

 
9,082

   Restricted cash
 
 

 
7,939

 

 

 

 

 
7,939

   Deferred income taxes
 
 

 

 

 

 

 

 

   Investment in and advances to subsidiary
 
 
125,767

 
68,141

 
(741,085
)
 
12,379

 
1,222

 
533,576

 

   Deposits and other
 
 

 
146

 
403

 
875

 
520

 

 
1,944

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
          Total other assets
 
 
125,767

 
83,735

 
(740,682
)
 
13,337

 
3,232

 
533,576

 
18,965

          Total assets
 
 
$
133,365

 
$
223,990

 
$
(645,521
)
 
$
72,600

 
$
53,421

 
$
526,051

 
$
363,906

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead
 
Horsehead
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
Holding Corp.
 
Corporation
 
HMP
 
Zochem
 
INMETCO
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Current maturities of long-term debt
 
 
$

 
$

 
$

 
$

 
$

 
$

 
$

   DEBTOR IN POSSESSION FINANCING
 
 

 
38,822

 

 
18,678

 

 

 
57,500

   Accounts payable
 
 
9,522

 
10,528

 
724

 
2,396

 
1,949

 
(365
)
 
24,754

   Accrued expenses
 
 
8,964

 
11,999

 
252

 
782

 
3,105

 
(188
)
 
24,914

   Income Taxes Payable
 
 

 
4,237

 

 
(1,093
)
 
595

 
(6,973
)
 
(3,234
)
          Total current liabilities
 
 
18,486

 
65,586

 
976

 
20,763

 
5,649

 
(7,526
)
 
103,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES SUBJECT TO COMPROMISE - SECURED DEBT
 
 
208,588

 
49,625

 
5,000

 

 

 

 
263,213

LIABILITIES SUBJECT TO COMPROMISE - PRIORITY DEBT
 
 

 
1,931

 
167

 

 

 

 
2,098

LIABILITIES SUBJECT TO COMPROMISE - UNSECURED DEBT (AP & AL)
 
 
142,946

 
27,976

 
29,057

 
7,406

 
5,064

 

 
212,449

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt, less current maturities
 
 

 

 

 

 
10,000

 
(10,000
)
 

Other long-term liabilities
 
 

 
13,386

 

 
26

 
1,876

 

 
15,288

Deferred income taxes
 
 

 

 

 
3,112

 

 

 
3,112

Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead Holding Corp. stockholders' equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Common stock, par value $.01 per share; 100,000 shares
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
       with voting rights authorized;
 
 
602

 

 

 

 

 

 
602

   Preferred stock, par value $.01 per share; 10,000 shares
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
       authorized; no shares issued or outstanding
 
 

 

 

 

 

 

 

   Additional paid-in capital
 
 
398,310

 
16,241

 

 

 
29,081

 
(45,322
)
 
398,310

   Retained earnings
 
 
(635,567
)
 
49,245

 
(680,721
)
 
41,293

 
1,751

 
588,899

 
(635,100
)
          Total stockholders' equity before noncontrolling interest
 
 
(236,655
)
 
65,486

 
(680,721
)
 
41,293

 
30,832

 
543,577

 
(236,188
)
  Noncontrolling interest
 
 

 

 

 

 

 

 

          Total stockholders' equity
 
 
(236,655
)
 
65,486

 
(680,721
)
 
41,293

 
30,832

 
543,577

 
(236,188
)
          Total liabilities and stockholders' equity
 
 
$
133,365

 
$
223,990

 
$
(645,521
)
 
$
72,600

 
$
53,421

 
$
526,051

 
$
363,906

NOTE: THE JUNE 30, 2016 BALANCES WILL BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QTR REVIEWS AND MAY AFFECT THESE RESULTS
NOTE: HORSEHEAD CORP. INCLUDES NON-DEBTOR BALANCES (CHR & HZR)



In re: HORSEHEAD HOLDING CORP
MOR-4
Case No. 16-10287, 288, 289, 290, 291
 
Debtor
 
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
STATUS OF POSTPETITION TAXES
 
 
 
 
 
 
 
The beginning tax liability should be the ending liability from the prior month or, if this is the first report, the amount should be zero.
Attach photocopies of IRS Form 6123 or payment receipt to verify payment or deposit of federal payroll taxes.
Attach photocopies of any tax returns filed during the reporting period.
 
Beginning
Amount
 
 
 
Ending
 
Tax
Withheld or
Amount
Date
Check No.
Tax
Federal
Liability
Accrued
Paid
Paid
or EFT
Liability
Withholding
12,113

348,607

347,506

Various dates
EFT (payroll provider)
13,214

FICA-Employee

181,875

181,875

Various dates
EFT (payroll provider)

FICA-Employer
76,698

183,636

181,239

Various dates
EFT (payroll provider)
79,095

Unemployment
1,224

5,161

5,127

Various dates
EFT (payroll provider)
1,258

Income



 
 

Other:_________________



 
 

   Total Federal Taxes
90,035

719,279

715,747

 
 
93,567

State and Local
 
 
 
 
 
 
Withholding

91,542

91,542

Various dates
EFT (payroll provider)

Sales
27,124


8,152

Various dates
various
18,972

Excise



 
 

Unemployment
14,416

12,926

12,484

Various dates
EFT (payroll provider)
14,858

Real Property
560,973

291,829


 
 
852,802

Personal Property



 
 

Other:_________________



 
 

   Total State and Local
602,513

396,297

112,178

 
 
886,632

Total Taxes
692,548

1,115,576

827,925


 
980,199

 
 
 
 
 
 
 
SUMMARY OF UNPAID POSTPETITION DEBTS
Attach aged listing of accounts payable.
 
 
 
 
 
Number of Days Past Due
 
 
Current

0-30

31-60

61-90

Over 90

Total

Accounts Payable
14,533,000





14,533,000

Wages Payable
3,811,000





3,811,000

Taxes Payable
980,199





980,199

Rent/Leases-Building






Rent/Leases-Equipment






Secured Debt/Adequate Protection Payments






Professional Fees
10,221,000





10,221,000

Amounts Due to Insiders*






Other:________________
 
 
 
 
 

Other:________________
 
 
 
 
 

Total Postpetition Debts
29,545,199





29,545,199

 
 
 
 
 
 
 
Explain how and when the Debtor intends to pay any past-due postpetition debts.
Post petition debts will be paid with operating cash flow and or post petition financing.



 
MOR-5
 
 
 
 
 
 
 
 
In re: HORSEHEAD HOLDING CORP
 
Case No. 16-10287, 288, 289, 290, 291
                                   Debtor
 
Reporting Period: June 1 - June 30, 2016
 
 
 
 
 
 
 
 
 
 
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING
 
 
 
 
 
Accounts Receivable Reconciliation
HH Corp
HMP
Inmetco
Zochem
Total Accounts Receivable at the beginning of the reporting period
10,259,947

2,033,163

5,002,419

19,394,959

+ Amounts billed during the period
14,451,210

1,016,138

2,712,921

10,557,010

- Amounts collected during the period
(11,819,537
)
(1,367,882
)
(3,055,811
)
(11,478,498
)
Total Accounts Receivable at the end of the reporting period
12,891,620

1,681,419

4,659,529

18,473,471

 
 
 
 
 
Accounts Receivable Aging
 
 
 
 
0 - 30 days old
10,468,812

1,621,647

3,795,409

18,575,526

31 - 60 days old
905,868

3,933

626,832

13,852

61 - 90 days old
1,169,310


127,749

9,695

91+ days old
347,631

55,839

109,539

(125,602
)
Total Accounts Receivable
12,891,620

1,681,419

4,659,529

18,473,471

Amount considered uncollectible (Bad Debt)
(165,813
)

(70,974
)
(20,000
)
Accounts Receivable (Net)
12,725,807

1,681,419

4,588,555

18,453,471

 
 
 
 
 
DEBTOR QUESTIONNAIRE
 
 
 
 
 
 
Must be completed each month
Yes
No
 

1. Have any assets been sold or transferred outside the normal course of business this reporting period?
 
x
 
 
If yes, provide an explanation below.
 
 
 
2. Have any funds been disbursed from any account other than a debtor in possession account this reporting period?
 
x
 
 
If yes, provide an explanation below.
 
 
 
3. Have all post petition tax returns been timely filed? If no, provide an explanation below.
x
 
 
 
 
 
 
 
 
4. Are workers compensation, general liability and other necessary insurance coverages in effect?
x
 
 
 
If no, provide an explanation below.
 
 
 
5. Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s).
 
x
 
 
If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3.
 
 
 
 
 
 
 
 
 
 
 
 
 





HORSEHEAD LETTERHEAD
July 20, 2016

Office of the United States Trustee
944 King Street, Suite 2207, Lockbox 35
Wilmington, DE 19801
Attn: Timothy J. Fox


Subject: Declaration Regarding Bank Account Reconciliations

Horsehead Holding Corp. and certain of its affiliates (the "Debtors"), hereby submit this declaration regarding providing bank statements in lieu of providing bank account reconciliations.

The Debtors have performed all bank account reconciliations in the ordinary course of business. Copies of bank account statements and reconciliations are available for inspection upon request by the United States Trustee's Office.

Pursuant to 28 U.S.C. 1746. I declare under penalty of perjury that the foregoing is true and correct to the best of my knowledge and belief.

/s/ Timothy Boates
Name:     Timothy Boates
Position: Chief Restructuring Officer









Information provided in accordance with Section 5.06 of the $90,000,000 Senior Secured Superpriority Debtor-in-Possession Credit, Security and Guaranty Agreement, Dates as of February 8, 2016 by and among the Debtors and the Lenders thereto.



FINANCIAL INFORMATION REPORT
 
     Horsehead Holding Corp. and Subsidiaries
 
 
CONSOLIDATING BALANCE SHEETS
June 30, 2016 (UNAUDITED)
 
 
 
Horsehead
 
 
 
 
 
 
 
 
ASSETS
HHC
 
Corporation
 
Zochem
 
INMETCO
 
Eliminations
 
Consolidated
Current assets
 
 
 
 
 
 
 
 
 
 
 
   Cash and cash equivalents
$
5,578

 
$
3,007

 
$
2,334

 
$
5,927

 
$

 
$
16,846

   Accounts receivable, net of allowance
365

 
15,007

 
20,030

 
6,000

 
(553
)
 
40,849

   Inventories, net

 
11,008

 
10,071

 
4,842

 

 
25,921

   Prepaid expenses and other current assets
1,655

 
11,453

 
2,792

 
519

 
(6,972
)
 
9,447

   Deferred income taxes

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
          Total current assets
7,598

 
40,475

 
35,227

 
17,288

 
(7,525
)
 
93,063

Property, plant and equip, net

 
194,941

 
24,036

 
32,901

 

 
251,878

Other assets
 
 
 
 
 
 
 
 
 
 
 
   Intangible assets

 
7,509

 
83

 
1,490

 

 
9,082

   Restricted cash

 
7,939

 

 

 

 
7,939

   Investment in and advances to subs
125,767

 
(672,944
)
 
12,379

 
1,222

 
533,576

 

   Deposits and other

 
549

 
875

 
520

 

 
1,944

 
 
 
 
 
 
 
 
 
 
 
 
          Total other assets
125,767

 
(656,947
)
 
13,337

 
3,232

 
533,576

 
18,965

          Total assets
$
133,365

 
$
(421,531
)
 
$
72,600

 
$
53,421

 
$
526,051

 
$
363,906

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND
 
 
Horsehead
 
 
 
 
 
 
 
 
STOCKHOLDERS' EQUITY
HHC
 
Corporation
 
Zochem
 
INMETCO
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
   Current maturities of long-term debt
$
205,000

 
$
26,888

 
$

 
$

 
$

 
$
231,888

   DEBTOR IN POSSESSION FINANCING

 
38,822

 
18,678

 

 

 
57,500

   Accounts payable
9,522

 
11,252

 
2,396

 
1,949

 
(365
)
 
24,754

   Accrued expenses
12,552

 
19,697

 
782

 
3,105

 
(188
)
 
35,948

   Income taxes payable

 
4,237

 
(1,093
)
 
595

 
(6,973
)
 
(3,234
)
          Total current liabilities
227,074

 
100,896

 
20,763

 
5,649

 
(7,526
)
 
346,856

LIABILITIES SUBJECT TO COMPROMISE
142,946

 
79,422

 
7,406

 
5,064

 

 
234,838

Long-term debt, less current

 

 

 
10,000

 
(10,000
)
 

Other long-term liabilities

 
13,386

 
26

 
1,876

 

 
15,288

Deferred income taxes

 

 
3,112

 

 

 
3,112

Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
 
 
 
 
 
 
 
   Common Stock
602

 

 

 

 

 
602

   Additional paid-in capital
398,310

 
16,241

 

 
29,081

 
(45,322
)
 
398,310

   Retained earnings
(635,567
)
 
(631,476
)
 
41,293

 
1,751

 
588,899

 
(635,100
)
 
 
 
 
 
 
 
 
 
 
 
 
Total stockholders' equity before noncontroll int
(236,655
)
 
(615,235
)
 
41,293

 
30,832

 
543,577

 
(236,188
)
  Noncontrolling interest

 

 

 

 

 

          Total stockholders' equity
(236,655
)
 
(615,235
)
 
41,293

 
30,832

 
543,577

 
(236,188
)
          Total liabilities and SE
$
133,365

 
$
(421,531
)
 
$
72,600

 
$
53,421

 
$
526,051

 
$
363,906

 
 
 
 
 
 
 
 
 
 
 
 
NOTE: THE JUNE 30, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QTR REVIEWS AND MAY AFFECT THESE BALANCES



Horsehead Holding Corp. and Subsidiaries
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share amounts)
 
UNAUDITED
 
UNAUDITED
 
UNAUDITED
 
UNAUDITED
 
Month Ended
 
Month ended
 
YTD ended
 
YTD ended
 
June 30
 
June 30
 
June 30
 
June 30
 
2016
 
2015
 
2016
 
2015
 
 
 
 
 
 
 
 
Net sales of zinc material and other goods
$
21,936

 
$
43,367

 
$
125,805

 
$
181,907

Net sales of nickel based material and other services
3,293

 
4,984

 
16,587

 
24,531

EAF dust service fees
3,242

 
3,101

 
19,397

 
18,504

 
 
 
 
 
 
 
 
Net sales
28,471

 
51,452

 
161,789

 
224,942

 
 
 
 
 
 
 
 
Cost of sales of zinc material and other goods
21,641

 
35,123

 
138,886

 
183,194

Cost of sales of nickel based material and other services
2,389

 
2,966

 
13,418

 
16,242

Cost of EAF dust services
2,405

 
2,577

 
14,194

 
14,847

Fire related costs
52

 

 
985

 

Insurance claim income

 

 
(1,000
)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales (excluding deprec and amortiz)
26,487

 
40,666

 
166,483

 
214,283

Depreciation and amortization
2,100

 
6,258

 
12,353

 
26,990

Selling, general and administrative expenses
1,577

 
2,173

 
9,992

 
13,574

          Total costs and expenses
30,164

 
49,097

 
188,828

 
254,847

 
 
 
 
 
 
 
 
          Loss from operations
(1,693
)
 
2,355

 
(27,039
)
 
(29,905
)
 
 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
 
         Interest expense
(2,993
)
 
(3,036
)
 
(18,181
)
 
(18,228
)
         Interest and other income
3

 

 
6

 
20

         Other income (expense)
(32
)
 
14,081

 
2,935

 
12,565

 
 
 
 
 
 
 
 
   Total other income (expense)
(3,022
)
 
11,045

 
(15,240
)
 
(5,643
)
 
 
 
 
 
 
 
 
REORGANIZATION ITEMS, NET
(5,471
)
 

 
(43,781
)
 

 
 
 
 
 
 
 
 
          Loss before income taxes
(10,186
)
 
13,400

 
(86,060
)
 
(35,548
)
Income tax benefit
(29
)
 
6,675

 
(722
)
 
(13,435
)
 
 
 
 
 
 
 
 
          NET LOSS
$
(10,157
)
 
$
6,725

 
$
(85,338
)
 
$
(22,113
)
 
 
 
 
 
 
 
 
NOTE: THE MARCH 31 AND JUNE 30, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QTR REVIEWS AND MAY AFFECT THESE RESULTS
 



                                          Horsehead Holding Corp. and Subsidiaries
 
 
CONSOLIDATING STATEMENTS OF OPERATIONS
For the month ended June 30, 2016 (UNAUDITED)
(Amounts in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead
 
 
 
 
 
 
 
 
 
 
 
Holding
 
Horsehead
 
 
 
 
 
 
 
 
 
Corp.
 
Corporation
 
INMETCO
 
Zochem
 
Elims
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Net sales of zinc material and other goods
$

 
$
11,517

 
$

 
$
10,419

 
$

 
$
21,936

Net sales of nickel based material and other services

 

 
3,293

 

 

 
3,293

EAF dust service fees

 
3,316

 

 

 
(74
)
 
3,242

 
 
 
 
 
 
 
 
 
 
 
 
Net sales

 
14,833

 
3,293

 
10,419

 
(74
)
 
28,471

 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales of zinc material and other goods

 
11,888

 

 
9,753

 

 
21,641

Cost of sales of nickel based material and other services

 

 
2,463

 

 
(74
)
 
2,389

Cost of EAF dust services

 
2,405

 

 

 

 
2,405

Fire related costs

 

 
52

 

 

 
52

Insurance claim income

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales (excluding deprec and amortiz)

 
14,293

 
2,515

 
9,753

 
(74
)
 
26,487

Depreciation and amortization

 
1,650

 
251

 
199

 

 
2,100

Selling, general and administrative expenses
33

 
1,178

 
215

 
151

 

 
1,577

          Total costs and expenses
33

 
17,121

 
2,981

 
10,103

 
(74
)
 
30,164

 
 
 
 
 
 
 
 
 
 
 
 
          (Loss) income from operations
(33
)
 
(2,288
)
 
312

 
316

 

 
(1,693
)
 
 
 
 
 
 
 
 
 
 
 
 
Equity in (loss) income of subsidiary, net of taxes
(3,035
)
 

 

 

 
3,035

 

 
 
 
 
 
 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
         Interest expense
(1,944
)
 
(899
)
 
(38
)
 
(255
)
 
143

 
(2,993
)
         Interest and other income
143

 
3

 

 

 
(143
)
 
3

         Other income (expense)

 
2

 
(1
)
 
(33
)
 

 
(32
)
 
 
 
 
 
 
 
 
 
 
 
 
   Total other income (expense)
(1,801
)
 
(894
)
 
(39
)
 
(288
)
 

 
(3,022
)
 
 
 
 
 
 
 
 
 
 
 
 
REORGANIZATION ITEMS, NET
(5,288
)
 
(37
)
 

 
(146
)
 

 
(5,471
)
 
 
 
 
 
 
 
 
 
 
 
 
          (Loss) income before income taxes
(10,157
)
 
(3,219
)
 
273

 
(118
)
 
3,035

 
(10,186
)
Income tax (benefit) provision

 

 

 
(29
)
 

 
(29
)
 
 
 
 
 
 
 
 
 
 
 
 
          NET (LOSS) INCOME
$
(10,157
)
 
$
(3,219
)
 
$
273

 
$
(89
)
 
$
3,035

 
$
(10,157
)
 
 
 
 
 
 
 
 
 
 
 
 
NOTE: THE MARCH 31 AND JUNE 30, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QTR REVIEWS AND MAY AFFECT THESE RESULTS



                                          Horsehead Holding Corp. and Subsidiaries
 
 
CONSOLIDATING STATEMENTS OF OPERATIONS
For the six months ended June 30, 2016 (UNAUDITED)
(Amounts in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
Horsehead
 
 
 
 
 
 
 
 
 
 
 
Holding
 
Horsehead
 
 
 
 
 
 
 
 
 
Corp.
 
Corporation
 
INMETCO
 
Zochem
 
Elims
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
Net sales of zinc material and other goods
$

 
$
65,747

 
$

 
$
59,956

 
$
102

 
$
125,805

Net sales of nickel based material and other services

 

 
16,587

 

 

 
16,587

EAF dust service fees

 
19,923

 

 

 
(526
)
 
19,397

 
 
 
 
 
 
 
 
 
 
 
 
Net sales

 
85,670

 
16,587

 
59,956

 
(424
)
 
161,789

 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales of zinc material and other goods

 
82,992

 

 
55,792

 
102

 
138,886

Cost of sales of nickel based material and other services

 

 
13,944

 

 
(526
)
 
13,418

Cost of EAF dust services

 
14,194

 

 

 

 
14,194

Fire related costs

 

 
985

 

 

 
985

Insurance claim income

 

 
(1,000
)
 

 

 
(1,000
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales (excluding deprec and amortiz)

 
97,186

 
13,929

 
55,792

 
(424
)
 
166,483

Depreciation and amortization

 
9,710

 
1,509

 
1,134

 

 
12,353

Selling, general and administrative expenses
487

 
7,450

 
1,136

 
919

 

 
9,992

          Total costs and expenses
487

 
114,346

 
16,574

 
57,845

 
(424
)
 
188,828

 
 
 
 
 
 
 
 
 
 
 
 
         (Loss) income from operations
(487
)
 
(28,676
)
 
13

 
2,111

 

 
(27,039
)
 
 
 
 
 
 
 
 
 
 
 
 
Equity in (loss) income of subsidiary, net of taxes
(45,738
)
 

 

 

 
45,738

 

 
 
 
 
 
 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
         Interest expense
(11,385
)
 
(5,786
)
 
(224
)
 
(1,385
)
 
599

 
(18,181
)
         Interest and other income
598

 
7

 

 

 
(599
)
 
6

         Other income (expense)

 
3,010

 
115

 
(190
)
 

 
2,935

 
 
 
 
 
 
 
 
 
 
 
 
   Total other income (expense)
(10,787
)
 
(2,769
)
 
(109
)
 
(1,575
)
 

 
(15,240
)
 
 
 
 
 
 
 
 
 
 
 
 
REORGANIZATION ITEMS, NET
(28,326
)
 
(12,049
)
 
64

 
(3,470
)
 

 
(43,781
)
 
 
 
 
 
 
 
 
 
 
 
 
          (Loss) income before income taxes
(85,338
)
 
(43,494
)
 
(32
)
 
(2,934
)
 
45,738

 
(86,060
)
Income tax (benefit) provision

 

 

 
(722
)
 

 
(722
)
 
 
 
 
 
 
 
 
 
 
 
 
          NET (LOSS) INCOME
$
(85,338
)
 
$
(43,494
)
 
$
(32
)
 
$
(2,212
)
 
$
45,738

 
$
(85,338
)
 
 
 
 
 
 
 
 
 
 
 
 
NOTE: THE MARCH 31 AND JUNE 30, 2016 BALANCES MAY BE ADJUSTED UPON COMPLETION OF THE 2016 1ST AND 2ND QTR REVIEWS AND MAY AFFECT THESE RESULTS
 



NON-FINANCIAL OPERATING METRICS REPORT
 
 
 
 
Month ended
 
Shipments
 
 
June 30, 2016
 
 
Zinc finished product - tons (Z + HH combined)(excludes WOX/Calcine)
 
6,376

 
 
Finished Products Zinc-Contained tons (Z + HH combined) (excludes WOX/Calcine)
5,213

 
 
WOX/Calcine shipments combined - tons
 
15,835

 
 
Calcine shipments - tons
 
 
12,014

 
 
Calcine zinc-contained tons
 
 
7,612

 
 
Total Zinc-Contained tons (Finished Prod from Z + HH + calcine/WOX)
15,118

 
 
Zinc finished product - tons (HH) (excludes WOX/Calcine)
 
561

 
 
Total Zinc Product Zinc - Contained tons (HH) (includes WOX/Calcine)
10,466

 
 
EAF dust receipts - tons (HH)
 
 
45,328

 
 
Nickel remelt alloy shipments - tons (I)
 
 
2,581

 
 
 
 
 
 
 
 
 
Net sales realization
 
 
 
 
 
Zinc finished products - per lb (Z + HH combined)
 
 
$
0.92

 
 
Zinc finished products - per lb zinc-contained (Z + HH combined)
 
$
1.12

 
 
Zinc finished products premium - per lb zinc-contained (Z + HH combined)
$
0.20

 
 
Zinc Product Shipments - per lb zinc-contained (HH)
 
$
0.54

 
 
LME average zinc price - per lb
 
 
 
$
0.92

 
 
LME average nickel price - per lb
 
$
4.04

 
 
 
 
 
 
 
 
 
Production
 
 
 
 
 
Zinc metal production tons (Mooresboro)
 
 

 
 
Mooresboro conversion costs (per lb)
 
 
$

 
 
Recycling facility conversion costs (per lb)
 
 
$
0.47

 
 
 
 
 
 
 
 
 
Financial (in 000's)
 
UNAUDITED
 
 
Net Zinc metal sales excl. intercompany (HH) (excludes brokered)
 
$

 
 
Brokered metal sales
 
 
 
$
941

 
 
EAFD collection revenue
 
 
 
$
3,316

 
 
EAFD collection costs
 
 
 
$
2,405

 
 
Zochem adjusted EBITDA - R
 
$
513

 
 
INMETCO adjusted EBITDA - R
 
$
632

 
 
 
 
 
 
 
 
 
Segment data (3 segments + Corp, elim, other) (in 000's)
 
 
UNAUDITED
 
 
Corp, Elims
 
 
 
Horsehead
Zochem
INMETCO
& Other
Consolidated
Revenue
 
$
14,833

$
10,419

$
3,293

$
(74
)
$
28,471

Depreciation & amortization
 
1,650

199

251


2,100

COGS
 
14,293

9,753

2,515

(74
)
26,487

SG&A
 
1,178

151

215

33

1,577

Interest expense
 
899

255

38

1,801

2,993

(Loss) income before income taxes
$
(3,219
)
$
(118
)
$
273

$
(7,122
)
$
(10,186
)
 
 
 
 
 
 
 
Revenue excl. unrealized non-cash hedge adj and interco. sales
$
14,759

$
10,418

$
3,293

$

$
28,470

Unrealized non-cash hedge adj (expense) income
$

$
1

$

$

$
1

Capital expenditures
 
$
879

$
109

$
151

$

$
1,139




COMPLIANCE CERTIFICATE
For the Period From February 2, 2016 to June 30, 2016 ("Test Period")
The undersigned hereby certifies that he/she is the Vice President & Chief Financial Officer of Horsehead Corporation, company organized under the laws of the State of Delaware (“Horsehead”), the Vice President & Chief Financial Officer of The International Metals Reclamation Company, LLC, a limited liability company organized under the laws of the State of Delaware (“INMETCO”), the Vice President & Chief Financial Officer of Horsehead Metal Products, LLC, a limited liability company organized under the laws of the State of North Carolina (“HMP”), the Vice President & Chief Financial Officer of Zochem Inc., a corporation incorporated pursuant to the Canada Business Corporations Act (“Zochem”) and the Vice President & Chief Financial Officer of Horsehead Holding Corp., a corporation organized under the laws of the State of Delaware (“Horsehead Holding” and, together with Horsehead INMETCO, HMP and Zochem, each a “Borrower” and, collectively, the “Borrowers”), and that as such he/she is authorized to execute this certificate on behalf of each Borrower. With reference to the Senior Secured Superpriority Debtor-in-Possession Credit, Security and Guaranty Agreement dated as of February 8, 2016 (as amended, restated, supplemented or otherwise modified from time to time, the “Credit Agreement”) among the Borrowers, the guarantors party thereto from time to time Cantor Fitzgerald Securities, as Administrative Agent and the lenders party thereto from time to time, the Borrowers represent and warrants as follows (each capitalized term used herein having the same meaning given to it in the Credit Agreement unless otherwise specified):
The representations and warranties of the Borrowers contained in Article IV of the Credit Agreement and in the Loan Documents are true and correct in all material respects at and as of the time of delivery hereof as if made on and as of the date hereof, except to the extent such representations and warranties are expressly limited to an earlier date;
Other than with respect to (i) the failure to meet the milestone set forth in Section 5.18(f) of the Credit Agreement on account of an order of the Bankruptcy Court approving the Disclosure Statement having been entered on July 11, 2016 and not July 7, 2016 and (ii) the failure to list the Promissory Note, dated January 4, 2016, made by Horsehead in favor of Tecnicas Reunidas S.A in an original principal amount of $5,000,000, on Schedule 6.02(b) of the Credit Agreement, no Default or Event of Default has occurred that has not otherwise been waived.

Attached hereto as Schedule A is a detailed spreadsheet reflecting the calculations and computations necessary to determine whether INMETCO and Zochem are each in compliance with their respective Minimum EBITDA-R requirements, as reflected in this certificate;
There has been no change in the application of GAAP to the financial statements being delivered in connection with this Compliance Certificate since the Effective Date.
As of the last day of the Test Period the following statements, amounts, and calculations were true and correct:



Section 6.21(b)(i) - Minimum EBITDA-R for INMETCO.
(A) Adjusted EBITDA-R =
$
3,120,000

                   (i) + [(ii) + (iii) + (iv) + (v)+(vi)+(vii) + (viii)]  Items (ii) - (iv) shall be included to the extent deducted from Consolidated Net Income.  =
 
(i) Net Income
$
(345,000
)
(ii) Interest Expense
$
188,000

(iii) provision for income taxes
$

(iv) depreciation, amortization
$
1,258,000

(v) unrealized gains and losses on hedge transaction positions, non-cash compensation expenses, one-time charges to Net Income and all other non-cash charges
$

(vi) charges, fees, costs, commissions and expenses incurred during such period in connection with the Credit Agreement, the other Loan Documents, the Chapter 11 Cases, any reorganization plan in connection with the Chapter 11 Cases, any exit credit agreements, and any and all transactions contemplated by the foregoing, including the write-off of any receivables, the termination or settlement of executory contracts, professional and accounting costs, fees and expenses, operational restructuring costs, fees and expenses, management incentive, employee retention or similar plans (in each case to the extent such plan is approved by the Bankruptcy Court to the extent required), litigation costs and settlements, asset write-downs, income and gains recorded in connection with the corporate reorganization of such Person and its Subsidiaries ONE TIME FIRE CHARGES RELATING TO INSURANCE CLAIM
$
(54,000
)
(vii) the charges, fees, costs and expenses in connection with, and a pro forma adjustment for actual lost revenues resulting from, a single furnace shutdown during the life of the Facility; provided that, the aggregate amount added pursuant to this clause (vii) shall not exceed $2,000,000 during the life of the Facility
$
1,983,000

(viii) any intercompany charges incurred by Horsehead for administrative services provided to Horsehead Holding and its Subsidiaries
$
90,000

 
 

For the applicable EBITDA- TEST PERIOD, has the minimum required EBITDA-R of INMETCO been met?    X YES     NO











Section 6.21(b)(ii) - Minimum EBITDA-R for ZOCHEM
(A) Adjusted EBITDA-R =
$
2,723,000

            (i) + [(ii) + (iii) + (iv) + (v)+(vi)+(vii) + (viii)]  Items (ii) - (iv) shall be included to the extent deducted from Consolidated Net Income.
 
(i) Net Income
$
(1,386,000
)
(ii) Interest Expense
$
1,291,000

(iii) provision for income taxes
$
(427,000
)
(iv) depreciation, amortization
$
947,000

(v) unrealized gains and losses on hedge transaction positions, non-cash compensation expenses, one-time charges to Net Income and all other non-cash charges
$
(12,000
)
(vi) charges, fees, costs, commissions and expenses incurred during such period in connection with the Credit Agreement, the other Loan Documents, the Chapter 11 Cases, any reorganization plan in connection with the Chapter 11 Cases, any exit credit agreements, and any and all transactions contemplated by the foregoing, including the write-off of any receivables, the termination or settlement of executory contracts, professional and accounting costs, fees and expenses, operational restructuring costs, fees and expenses, management incentive, employee retention or similar plans (in each case to the extent such plan is approved by the Bankruptcy Court to the extent required), litigation costs and settlements, asset write-downs, income and gains recorded in connection with the corporate reorganization of such Person and its Subsidiaries
$
2,160,000

(vii) any intercompany charges incurred by Horsehead for administrative services provided to Horsehead Holding and its Subsidiaries
$
150,000

(viii) any costs or expenses incurred in connection with the funding of the Canadian Pension Plans
$


For the applicable EBITDA- TEST PERIOD, has the minimum required EBITDA-R of ZOCHEM been met?    X YES     NO



[Signature Page Follows.]




IN WITNESS THEREOF, I have hereto signed my name to this Compliance Certificate, in my capacity as a Responsible Officer of the Borrowers and not individually, as of July 15, 2016.

HORSEHEAD CORPORATION


By:     /s/ Robert D. Scherich
Name: Robert D. Scherich
Title:     Vice President & Chief Financial Officer



THE INTERNATIONAL METALS RECLAMATION COMPANY, LLC


By:     /s/ Robert D. Scherich
Name: Robert D. Scherich
Title:     Vice President & Chief Financial Officer



HORSEHEAD METAL PRODUCTS, LLC


By:     /s/ Robert D. Scherich
Name: Robert D. Scherich
Title:     Vice President & Chief Financial Officer



ZOCHEM INC.


By:     /s/ Robert D. Scherich
Name: Robert D. Scherich
Title:     Vice President & Chief Financial Officer



HORSEHEAD HOLDING CORP.


By:     /s/ Robert D. Scherich
Name: Robert D. Scherich
Title:     Vice President & Chief Financial Officer