Attached files

file filename
8-K - FORM 8-K - PACIFIC SUNWEAR OF CALIFORNIA INCd224441d8k.htm

LOGO

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT
DISTRICT OF DELAWARE

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

MONTHLY OPERATING REPORT
Submit copy of report to any official committee appointed in the case.

REQUIRED DOCUMENTS   Form
No.
  Document
Attached
  Explanation
Attached
  Affidavit/Supplement
Attached
Schedule of Cash Receipts and Disbursements   MOR-1   Yes    
Schedule of Bank Accounts with Book Balances   MOR-1a   Yes    
Bank Reconciliation (or copies of debtor’s bank reconciliations)   MOR-1b   No   Yes   MOR-1b Declaration
Schedule of Professional Fees Paid   MOR-1c   Yes    
Copies of bank statements     No   Yes   MOR-1b Declaration
Cash disbursements journals     No   Yes   MOR-1b Declaration
Statement of Operations   MOR-2   Yes    
Balance Sheet   MOR-3   Yes    
Status of Post petition Taxes   MOR-4   Yes    
Copies of IRS Form 6123 or payment receipt     No   Yes   Available upon request
Copies of tax returns filed during reporting period     No   Yes   Available upon request
Summary of Unpaid Post petition Debts   MOR-4   Yes    
Listing of aged accounts payable   MOR-4   Yes    
Debtor Questionnaire   MOR-5   Yes    

Global Notes:
This Monthly Operating Report (“MOR”) has been prepared solely for the purpose of complying with the monthly reporting requirements applicable in these bankruptcy cases. The financial information contained herein is unaudited, limited in scope and as discussed below, not prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”).
The results of operations contained herein are not necessarily indicative of the results which may be expected from any other period or for the full year and may not necessarily reflect the results of operations, financial position and schedule of receipts and disbursements in the future. The amounts in MOR 3 currently classified as liabilities subject to compromise may be subject to future change as the Debtors complete their analysis of pre and post-petition liabilities. The Debtors caution readers not to place undue reliance on the MOR. There can be no assurance that such information is complete and the MOR may be subject to revision.
I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents are true and correct to the best of my knowledge and belief.

 

/s/ Gary Schoenfeld     8/1/16
Signature of Debtor     Date
/s/ Gary Schoenfeld     8/1/16
Signature of Joint Debtor     Date
/s/ Gary Schoenfeld     8/1/16
Signature of Authorized Individual*     Date
Gary Schoenfeld     President and CEO
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.

 

1


LOGO

 

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

MOR-1

 

($ in thousands)    Pacific Sunwear of California, Inc.    Pacific Sunwear Stores Corp    Miraloma Borrower Corporation [1]    Consolidated
Cash Receipts    $1,368    $73,960    $—      $75,328
Cash Disbursements            
Merchandise Vendor Payments    (34,131)    (2)    —      (34,134)
Payroll, Payroll Taxes, and Benefits    (4,498)    (10,632)    —      (15,130)
Rent & Occupancy    —      (21,504)    —      (21,504)
Sales Tax Remittance    —      (3,778)    —      (3,778)
Other Disbursements    (7,265)    (7,622)    —      (14,887)
Total Disbursements [2]    $(45,894)    $(43,539)    $—      $(89,434)
Net Operating Cash Flow    $(44,526)    $30,420    $—      $(14,106)
Net Cash Flow    $(44,526)    $30,420    $—      $(14,106)
Disbursements for calculating US Trustee Quarterly Fees:            
Total Disbursements    $45,894    $43,539    $—      $89,434

 

[1]

Miraloma Borrower Corporation does not maintain bank accounts and therefore, does not have disbursements to report during the period.

[2]

Disbursement amounts include all payments clearing the bank during the period. Intercompany transfers and net DIP loan activity are not included.

 

2


 

LOGO

 

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

MOR-1a - Schedule of Bank Accounts with Book Balances

 

Bank Account    Pacific Sunwear of
California, Inc.
    Pacific Sunwear
Stores Corp
    Miraloma Borrower
Corporation
     Consolidated  
104000 CASH ON HAND    $ 2,046      $ 416,782      $ —         $ 418,828   
100000 CASH - HELD CHECK ACCRUAL      —          403,433        —           403,433   
100002 CC DEP - AMEX      —          452,484        —           452,484   
100003 CC DEP - VISA/MC      —          7,004,224        —           7,004,224   
100004 CC DEP - DISCOVER      —          166,626        —           166,626   
100005 CC DEP - PSUN CC      —          97,489        —           97,489   
100006 CC DEP - AMEX - E4X      —          83,968        —           83,968   
100052 GENERAL CASH ACCT - B OF A      3,427        —          —           3,427   
100053 PAYROLL - PARENT B OF A      7,544        —          —           7,544   
100054 PAYROLL - STORES B OF A      —          (11,210     —           (11,210
100056 FUNDING - CITI NON-CA CIGNA      —          —          —           —     
100057 PAYROLL - 401K B OF A      7,528,367        (7,528,367     —           —     
100070 DISBURSE - STORES - WELLS FARG      —          (10,376,441     —           (10,376,441
100071 DISBURSE - PARENT - WELLS FARG      (828,468     —          —           (828,468
100072 GENERAL CASH ACCT - WELLS FARG      1,090,517        —          —           1,090,517   
100075 UTILITY DEPOSIT - WELLS FARGO      —          441,372        —           441,372   
101000 DEP - AMAZON TENDER      —          —          —           —     
101000 DEP - AMERICAN SAVINGS BANK      —          47,954        —           47,954   
101000 DEP - BANCO POPULAR 2      —          86,053        —           86,053   
101000 DEP - BANK OF HAWAII      —          —          —           —     
101000 DEP - CITIZENS BANK      —          122,200        —           122,200   
101000 DEP - ECOM B OF A      —          (1,240     —           (1,240
101000 DEP - ECOM B OF A (PAYPAL)      —          72,928        —           72,928   
101000 DEP - JP MORGAN CHASE      —          321,222        —           321,222   
101000 DEP - KEY BANK OF NEW YORK      —          75,910        —           75,910   
101000 DEP - M&T BANK      —          35,819        —           35,819   
101000 DEP - PNC BANK      —          196,058        —           196,058   
101000 DEP - PNC RCC      —          6,057        —           6,057   
101000 DEP - QUEENSTOWN BANK      —          370        —           370   
101000 DEP - REGIONS      —          134,666        —           134,666   
101000 DEP - US BANK      —          177,944        —           177,944   
101000 DEP - WELLS FARGO BANK - CC      —          82,792        —           82,792   
101000 DEP - WELLS FARGO BANK - STORE      —          1,302,049        —           1,302,049   
101000 DEPOSITORY CLEARING      —          —          —           —     
101001 ACH PAYMENTS - UTILITIES      —          360,652        —           360,652   
101400 CC CLEARING - PLCC      —          —          —           —     
101401 CC CLEARING - AMEX      —          —          —           —     
101402 CC CLEARING - VISA/MC      —          —          —           —     
101403 CC CLEARING - DISCOVER      —          —          —           —     
101404 CC CLEARING - PAYPAL      —          —          —           —     
101405 CC CLEARING - AMEX - E4X      —          —          —           —     
103000 CD - MANUFACTURERS BANK UTIL      —          11,799        —           11,799   
103001 CD - WELLS FARGO NEV TAX      —          10,019        —           10,019   
   $ 7,803,433      $ (5,806,386   $ —         $ 1,997,047   

 

3


LOGO

 

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

MOR-1b - Declaration Regarding the Status of Bank Reconciliations of the Debtors
Gary Schoenfeld hereby declares under penalty of perjury:

 

  1

I am the President and Chief Executive Officer for Pacific Sunwear of California, Inc. et al., the above-captioned debtors and debtors in possession (collectively, the “Debtors”). I am familiar with the debtors day-to-day operations, business affairs and books and records.

 

  2

All statements in the Declaration are based on my personal knowledge, my review of the relevant documents, my discussions with other employees of the Debtors, or my opinion based upon my experience and knowledge of the Debtors’ operations and financial condition. If I were called upon to testify, I could and would testify to each of these facts set forth herein based on such personal knowledge, review of documents or opinion. I am authorized to submit this Declaration on behalf of the Debtors.

 

  3

To the best of my knowledge, all of the Debtors’ bank balances as of July 2, 2016 have been reconciled in an accurate and timely manner.

 

  Dated:   8/1/16     Respectfully submitted
        /s/ Gary Schoenfeld
        By:   Gary Schoenfeld
        Title:   President & Chief Executive Officer

 

4


LOGO

 

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

MOR - 1c

SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID
This schedule is to include all retained professional payments from case inception to current month

 

            Check   Amount Paid     Year-To-Date  
Payee   Period Covered   Payor   Number   Date   Fees     Expenses     Fees     Expenses  
Choate, Hall & Stewart   Apr 4 - 30, 2016   Pacific Sunwear of California, Inc.   N/A [1]   24-May     215,567        7,125        215,567        7,125   
FTI Consulting   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   911050   24-Jun     364,312        32,569        364,312        32,569   
Guggenheim Securities   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   4637806106   10-Jun     120,000        4,955        120,000        4,955   
Kirkland & Ellis   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   910836   1-Jun     348,355        4,603        348,355        4,603   
Klee, Tuchin, Bogdanoff & Stern   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   910929   10-Jun     215,991        3,364        215,991        3,364   
Prime Clerk   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   910950   10-Jun     72,991        285,015        72,991        285,015   
Prime Clerk   May 1 - 31, 2016   Pacific Sunwear of California, Inc.   910975   16-Jun     99,029        224,683        172,019        509,697   
Prime Clerk   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   911051   24-Jun     8,817        —          180,836        509,697   
Richards Layton & Finger   Mar 23 - Apr 30, 2016   Pacific Sunwear of California, Inc.   N/A [1]   25-May     41,980        2,242        41,980        2,242   
Sullivan & Cromwell   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   910926   10-Jun     22,457        —          22,457        —     
Young Conaway Stargatt & Taylor   Apr 7 - 30, 2016   Pacific Sunwear of California, Inc.   911117   1-Jul     119,785        13,966        119,785        13,966   
[1] DIP Lender Counsel was paid by direct debit from the ABL facility at the direction of Wells Fargo.         

 

5


LOGO

 

Pacific Sunwear of California, Inc. et al    Case No. 16-10882

 

Consolidating Statement of Operations [1]   
Reporting Period: 5/29/2016 to 7/2/2016   
MOR-2   

 

$ in thousands    Pacific Sunwear of
California, Inc.
    Pacific Sunwear
Stores Corp
    Miraloma Borrower
Corporation
    Eliminations     Consolidated  
Net Sales    $ 39,389      $ 72,244      $ —        $ (39,389   $ 72,244   
Cost of Goods Sold      (35,863     (33,931     —          38,796        (30,997
Gross Margin    $ 3,526      $ 38,314      $ —        $ (593   $ 41,247   
Expenses:           
Operating Expenses [2]    $ 5,627      $ 28,882      $ (92   $ —        $ 34,417   
Derivative Liab (Gain) Loss      —          —          —          —          —     
Net Interest (Income) Expense      2,071        299        85        —          2,455   
Income Tax Provision (Benefit)      —          (36     —          —          (36
Total Expenses    $ 7,697      $ 29,145      $ (6   $ —        $ 36,837   
Net Income Prior to Reorganization Items    $ (4,171   $ 9,168      $ 6      $ (593   $ 4,411   
Reorganization Items      (2,460     —          —          —          (2,460
Net Income After Reorganization Items    $ (6,631   $ 9,168      $ 6      $ (593   $ 1,950   

Notes:

 

[1]

The unaudited financial statements have been derived from the books and records of the Debtors. The information furnished in this report includes primarily normal recurring adjustments, but may not include all of the adjustments that would typically be made for the quarterly and annual financial statements in accordance with US GAAP. Furthermore, the monthly financial information contained herein has not been subjected to the same level of accounting review and testing that the Debtors apply in the preparation of their quarterly and annual financial information in accordance with US GAAP. Accordingly, upon the application of such procedures, the financial information may be subject to change and that these changes could be material.

[2]

Operating expenses include direct store expenses and selling, general, and administrative expenses.

 

6


LOGO

 

Pacific Sunwear of California, Inc. et al    Case No. 16-10882

 

Consolidating Balance Sheet (External Account Format)   
Reporting Period: 5/29/2016 to 7/2/2016   
MOR-3   

 

$ in thousands    Pacific Sunwear of
California, Inc.
    Pacific Sunwear
Stores Corp
    Miraloma Borrower
Corporation
    Eliminations     Consolidated  
Assets           
Cash and cash equivalents    $ 7,803      $ (5,806   $ —        $ —        $ 1,997   
Other current assets      936        5,241        —          —          6,176   
Intercompany Inventory      (142,171     123,872        —          18,299        —     
Inventories      168,266        (14,999     —          (27,183     126,085   
Prepaid expenses      5,523        16,057        207        —          21,786   
Property and equipment, net      2,669        62,978        18,919        —          84,566   
Intangible assets, net      9,671        861        —          —          10,532   
Other assets      56,649        23,826        156        (56,539     24,092   
Deferred income taxes      3,344        —          —          —          3,344   
Intercompany Asset      (84,061     101,332        (3,450     (13,822     —     
Total Assets    $ 28,629      $ 313,362      $ 15,832      $ (79,245   $ 278,579   
Liabilities           
Not Subject to Compromise           
Accounts payable (post-petition)    $ 38,624      $ 2,103      $ —        $ —        $ 40,727   
Other current liabilities [1]      20,614        24,366        —          —          44,979   
Current portion of long-term debt      —          254        329        —          582   
Line of credit      19,651        —          —          —          19,651   
Other liabilities      —          23,357        —          —          23,357   
Long-term debt      —          11,597        14,974        —          26,571   
Intercompany Liability      (175,465     188,231        1,056        (13,822     —     
Subject to Compromise           
Accounts payable (prepetition)      29,318        20,496        —          —          49,815   
Other current liabilities      379        1,141        —          —          1,520   
Current portion of long-term debt      80,196        —          —          —          80,196   
Other liabilities      2,125        —          —          —          2,125   
Deferred rent      —          14,081        —          —          14,081   
Deferred lease incentives      —          12,789        —          —          12,789   
Total Liabilities    $ 15,442      $ 298,415      $ 16,358      $ (13,822   $ 316,393   
Equity           
Common stock    $ 704      $ 0      $ —        $ (0   $ 704   
Preferred stock      —          —          —          —          —     
Additional paid-in capital      27,618        56,539        —          (56,539     27,618   
Current year Net Income      (32,043     (9,491     67        18,299        (23,168
Retained Earnings      16,908        (32,100     (592     (27,183     (42,968
Total Equity    $ 13,188      $ 14,947      $ (526   $ (65,423   $ (37,814
Total Liabilities and Equity    $ 28,629      $ 313,362      $ 15,832      $ (79,245   $ 278,579   

 

[1]

Other current liabilities not subject to compromise may include prepetition accruals for which invoices have not been received.

 

7


LOGO

 

 

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

STATUS OF POSTPETITION TAXES

MOR - 4
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.

 

$ in thousands    Beginning
Tax
Liability
     Amount
Withheld or
Accrued
     Amount
Paid
     Ending
Tax
Liability
 
Federal            
Withholding    $ 0       $ 1,027       $ 1,027       $ 0   
FICA-Employee      0         670         670         0   
FICA-Employer      0         668         668         0   
Unemployment      0         14         14         0   
Income      0         0         0         0   
Total Federal Taxes    $ 0       $ 2,380       $ 2,380       $ 0   
State and Local            
Withholding - State    $ 0       $ 307       $ 307       $ 0   
Withholding - Local      0         9         9         0   
Sales      2,521         4,474         3,467         3,529   
Unemployment      0         32         32         0   
Real Property [1]            
Personal Property      0         0         0         0   
Gross Receipts Taxes/Business Licenses      0         135         135         0   
Total State and Local    $ 2,521       $ 4,958       $ 3,951       $ 3,529   
Total Taxes    $ 2,521       $ 7,338       $ 6,330       $ 3,529   

 

[1]

Real property taxes are paid through mortgage payments, and as such, are not included on this schedule.

SUMMARY OF UNPAID POSTPETITION DEBTS [2]

 

$ in thousands    Number of Days Past Due  
   Current      0-30      31-60      Total  
Accounts Payable [3]    $ 40,727             $ 40,727   
Taxes Payable      3,529               3,529   
Total Post petition Debts    $ 44,256       $ 0       $ 0       $ 44,256   

 

[2]

The Debtor is in the process of actively reviewing accounts payable and liabilities; therefore, these figures may be subject to change.

[3]

Accounts Payable excludes other accrued liabilities which include accruals for wages, benefits, royalties, freight, taxes, capital leases, insurance and other expenses that may not be payable as of the filing of this report. Other accrued liabilities may also include prepetition accruals for which invoices have not been received.

Explain how and when the Debtor intends to pay any past-due post petition debts.
N/A

 

8


LOGO

 

In re Pacific Sunwear of California, Inc., et al    Case No. 16-10882
   Reporting Period: 5/29/2016 to 7/2/2016

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING [1]

 

Accounts Receivable Reconciliation    Amount
Total Accounts Receivable at the beginning of the reporting period    N/A
+ Amounts billed during the period    N/A
- Amounts collected during the period    N/A
Total Accounts Receivable at the end of the reporting period    N/A
Accounts Receivable Aging    Amount
0 - 30 days old    N/A
31 - 60 days old    N/A
61 - 90 days old    N/A
91+ days old    N/A
Total Accounts Receivable    N/A
Amount considered uncollectible (Bad Debt)    N/A
Accounts Receivable (Net)    N/A

 

[1]

Debtors’ customer sales are collected at the time of transaction in the form of cash or credit card payments; therefore the Debtors do not carry significant account receivable balances. Certain other accounts receivable for rebates, holdbacks, vendor overpayments and credits, excess merchandise sold to third party resellers, and other non-trade receivables are included in the other current assets line item on the balance sheet.

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? If yes, provide an explanation below.       X
2.   Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below.       X
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? If no, provide an explanation below.    X   
5.   Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3.    Note 2   

 

[2]

Debtors opened a new depository bank account with the Bank of Hawaii (ending in #6088) June 10, 2016 to facilitate deposits for stores within the region. There was no activity in the account during the reporting period.

 

9