Attached files

file filename
8-K - 8-K - PAPERWEIGHT DEVELOPMENT CORPd532476d8k.htm

Exhibit 99.1

UNITED STATES BANKRUPTCY COURT

DISTRICT OF DELAWARE

 

In re: Appvion, Inc. et al.,    Case No. 17-12082 (KJC)

Debtors

   Reporting Period: 12/31/17 - 1/28/18

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    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

         X   

Copies of IRS Form 6123 or payment receipt

         X   

Copies of tax returns filed during reporting period

         X   

Summary of Unpaid Postpetition Debts

   MOR - 4    X    X   

Listing of aged accounts payable

   MOR - 4    X    X   

Accounts Receivable Reconciliation and Aging

   MOR - 5    X      

Debtor Questionnaire

   MOR -5A    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.

 

LOGO     2/23/2018
Signature of Authorized Individual*     Date

 

Alan D. Holtz     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.

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

Notes to the Monthly Operating Report

The Monthly Operating Report includes the activity for the following debtors:

 

Debtor

   Case Number  

Appvion, Inc.

     17 - 12082  

Paperweight Development Corp

     17 - 12083  

PDC Capital Corp

     17 - 12084  

Accounts Receivables Funding I LLC

     17 - 12085  

APVN Holdings LLC

     17 - 12086  

General Notes:

The financial statements contained in this Monthly Operating Report (“MOR”) include, for each of the Debtors, the balance sheet as of January 28, 2018 and the statement of operations for the period from December 31, 2017 through January 28, 2018. The MOR has been prepared to fulfill the monthly reporting requirements applicable in these chapter 11 cases as set forth by the Office of the United States Trustee. The information contained herein is unaudited, is limited in scope, and is subject to change. Certain information and notes normally included in financial statements prepared in accordance with Generally Accepted Accounting Principles (“GAAP”) have been omitted.

Notes to MOR 1:

Receipts

Receipts for Appvion, Inc. include collections from the sale of paper products as well as intercompany transfers from Accounts Receivable Funding I LLC (“ARF”), a Debtor, and Appvion Canada, Inc., a non-Debtor. Amounts transferred from Appvion Canada, Inc. reflect CAD-denominated collections less disbursements related to Appvion Canada, Inc. operations.

Disbursements

Categories of payments made during the period include both those which have cleared the bank and those which have not. For financial reporting purposes, outstanding checks are not deemed to be a disbursement, and thus the amount of such has been added back to the categorized amounts. This add-back is reflected in a single line item.

The “Unclassified” line item includes spend for vendors not specifically broken out in other categories.

Notes to MOR 1A:

The Debtors prepare bank reconciliations for all open and active bank accounts on a monthly basis. Check registers and/or disbursement journals are maintained for each disbursement account within the Debtors’ financial accounting systems. Bank statements and reconciliations for all open and active bank accounts are retained by the Debtors and are available upon request by the

United States Trustee’s office. See Notes to MOR 1 above regarding outstanding checks.

This schedule excludes the following restricted cash accounts:

 

  1. Fifth Third Bank Utility account xxxxxx2899 (balance at 1/28/18 of $800k)

 

  2. Fifth Third Cash collateral for existing L/Cs xxxxxx2865 (balance at 1/28/18 of $4,775k)

 

  3. US Bank cash P-Card account xxxxx1284 (balance at 1/28/18 of $500k)

Notes to MOR 2:

Accrual Basis

The Statement of Operations is prepared on an accrual basis. The accrual basis of accounting recognizes revenue when it is realized and expenses when they are incurred, regardless of when cash is actually received or paid.

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

Notes to the Monthly Operating Report

Notes to MOR 3:

The balance sheet is presented without intercompany eliminations. Receivable and payable balances related to affiliates include both Debtor and non-Debtor entities.

Prepetition and Postpetition Liabilities

Current liabilities at Appvion, Inc. reflect postpetition liabilities. The Debtors’ current estimate of prepetition liabilities of Appvion, Inc. is included in the “Liabilities Subject to Compromise.” These estimates for Appvion, Inc., as well as liabilities of other Debtors, remain subject to analysis for further reclassification as prepetition or postpetition.

Restricted Cash

Refer above to Notes to MOR 1A for detail of this balance

Notes to MOR 4:

Postpetition Taxes

The Debtors are current with respect to payment of all undisputed postpetition taxes.

Tax Returns

No tax returns, including IRS Form 6123, were filed during the reporting period.

Accounts Payable

The postpetition balances include:

 

  1) Open and outstanding invoices that have been entered into the Debtors’ accounts payable system, and

 

  2) Estimates for amounts due but not yet invoiced

All post-petition obligations are being paid when due. Amounts included in 0-30 DPD category represent payments awaiting matching against receiving documentation and/or reconciliation with cash-in-advance arrangements.

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 1

SCHEDULE OF CASH RECEIPTS AND DISBURSEMENTS

For the Period December 31, 2017 through January 28, 2018

(Unaudited)

 

In Thousands USD   Appvion, Inc.     Paperweight
Development Corp
    PDC Capital Corp     Accounts Receivables
Funding I LLC
    APVN Holdings LLC  

Operating Receipts:

         

Collections

  $ 12,901     $ —       $ —       $ 37,854     $ —    

Intercompany Transfer (Debtor)

    34,592       —         —         —         —    

Intercompany Transfer (non-Debtor)

    1,359       —         —         —         —    

Less Deposits in Transit

    —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Receipts

  $ 48,853     $ —       $ —       $ 37,854     $ —    

Operating Disbursements:

         

Payroll & Taxes

  $ (8,632   $ —       $ —       $ —       $ —    

Pension

    —         —         —         —         —    

Materials

    (27,126     —         —         —         —    

Repairs & Maintenance

    (533     —         —         —         —    

Utilities

    (2,586     —         —         —         —    

Freight

    (3,192         —      

Insurance

    (1,845     —         —         —         —    

IT & Professional Services

    (497     —         —         —         —    

Customer Rebates

    (3,902     —         —         —         —    

Unclassified

    (3,891     —         —         —         —    

Intercompany Transfer (Debtor)

    —         —         —         (34,592     —    

Intercompany Transfer (non-Debtor)

    —         —         —         (2,462     —    

Add outstanding checks and payments in transit

    141       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total OperatingDisbursements

  $ (52,064   $ —       $ —       $ (37,054   $ —    

Non-Operating Cash Flows:

         

Restructuring Professional Fees

  $ (1,248   $ —       $ —       $ —       $ —    

KERP / KEIP

    —         —         —         —         —    

CapEx

    (423     —         —         —         —    

Cash Collateral and L/Cs

    —         —         —         —         —    

Interest / Fees

    (1,488     —         —         —         —    

A/R Securitization Payoff

    —         —         —         —         —    

Other

    —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Operating Cash Flows

  $ (3,159   $ —       $ —       $ —       $ —    

Total Disbursements

  $ (55,223   $ —       $ —       $ (37,054   $ —    

Net Cash Flow

  $ (6,370   $ —       $ —       $ 800     $ —    

Beginning Cash Balance

  $ 10,419     $ —       $ —       $ 746     $ —    

Net Cash Flow

    (6,370     —         —         800       —    

Drawdown/Paydown (+/-)

    6,000       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Cash Balance

  $ 10,049     $ —       $ —       $ 1,546     $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 1A

BANK RECONCILIATIONS

As of January 28, 2018

Bank Account Reconciliations and Cash Disbursements

The Debtors affirm that bank reconciliations are prepared for all open and active bank accounts on a monthly basis. The Debtors affirm that within its financial accounting systems, check registers and/or disbursement journals are maintained for each disbursement account.

Bank Statements

The Debtors affirm that bank statements for all open and active bank accounts are retained by the Debtors. The Debtors affirm that no bank accounts were closed during the current reporting period.

In Thousands USD

 

Debtor

   Bank      Account No.      Cash
(Book Balance)
     Outstanding
Checks
     Outstanding
Deposits
     Other     Cash
(Bank Balance)
 

Appvion, Inc.

     Fifth Third Bank        xxxxxx2579      $ 9,207      $ 0      $ 0      $ 0     $ 9,207  

Appvion, Inc.

     Fifth Third Bank        xxxxxx1944        0        0        0        0       0  

Appvion, Inc.

     Fifth Third Bank        xxxxxx7683        46        0        0        (0     46  

Appvion, Inc.

     Fifth Third Bank        xxxxxx1886        0        0        0        0       0  

Appvion, Inc.

     Fifth Third Bank        xxxxxx1829        0        0        0        0       0  

Appvion, Inc.

     Citibank London        xxxx4967        548        0        0        (3     545  

Appvion, Inc.

     Citibank London        xxxx1378        185        0        0        (0     185  

Appvion, Inc.

     BMO Bank        xxx431        63        0        0        0       63  
        

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

         $ 10,049      $ 0      $ 0      ($ 3   $ 10,046  

Accounts Receivables Funding I LLC

     Royal Bank of Canada        xxx8812      $ 434      $ 0      $ 0      $ 0     $ 434  

Accounts Receivables Funding I LLC

     Royal Bank of Canada        xxx4107        96        0        0        0       96  

Accounts Receivables Funding I LLC

     Fifth Third Bank        xxxxxx8457        1,016        0        0        0       1,016  

Accounts Receivables Funding I LLC

     Fifth Third Bank        xxxxxx8465        0        0        0        0       0  
        

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

         $ 1,546      $ 0      $ 0      $ 0     $ 1,546  

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 1B

SCHEDULE OF PROFESSIONAL FEES AND EXPENSES PAID

For the Period December 31, 2017 through January 28, 2018

 

          Amount             Check      Amount Paid  

Payee

   Period Covered    Approved      Payor      Number      Date      Fees      Expenses  

AP SERVICES INC

   Dec 2017    $ 308,020        Appvion, Inc.        ACH        1/16/2018      $ 277,292      $ 30,728  

PJT PARTNERS LP

   Jan 2018      150,904        Appvion, Inc.        ACH        1/17/2018        150,000        904  

LOWENSTEIN SANDLER LLP

   Nov 2017      105,921        Appvion, Inc.        ACH        1/18/2018        105,211        709  

O’MELVENY & MYERS LLP

   Dec 2017      103,779        Appvion, Inc.        ACH        1/18/2018        102,542        1,237  

US BANK (1)

   Thru Oct 2017      117,133        Appvion, Inc.        3002787        1/18/2018        115,391        1,742  

HOULIHAN LOKEY CAPITAL INC

   Dec ‘17 + Jan ‘18      332,645        Appvion, Inc.        ACH        1/22/2018        300,000        32,645  

PRIME CLERK LLC

   Dec 2017      84,967        Appvion, Inc.        ACH        1/24/2018        38,262        46,705  

US TRUSTEE

   Q4 2017      44,300        Appvion, Inc.        Multiple        1/24/2018        44,300        0  
     

 

 

                

Total

      $ 1,247,670                 

1 - Includes fees for US Bank counsel (Foley & Lardner LLP) paid directly to US Bank

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 2

STATEMENTS OF OPERATIONS

For the Period December 31, 2017 through January 28, 2018

 

In Thousands USD   Appvion, Inc.     Paperweight
Development Corp
    PDC Capital Corp     Accounts Receivables
Funding I LLC
    APVN Holdings LLC  

Net sales

  $ 49,925     $ —       $ —       $ —       $ —    

Cost of sales

    45,869       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    4,056       —         —         —         —    

Selling, general, and administrative expenses

    7,041       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

  $ (2,985   $ —       $ —       $ —       $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other expense (income)

         

Interest expense, net

  $ 2,685     $ 111     $ —       $ —       $ —    

Reorganization items, net

    2,610       —         —         —         —    

Other Pension Expense

    —         —         —         —         —    

Foreign exchainge (gain) loss

    (196     —         —         (7     —    

Other expense (income)

    34       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense (income)

  $ 5,133     $ 111     $ —       $ (7   $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

  $ (8,118   $ (111   $ —       $ 7     $ —    

Provision for income taxes

    —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ (8,118   $ (111   $ —       $ 7     $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 3

BALANCE SHEETS

As of January 28, 2018

 

In Thousands USD   Appvion, Inc.     Paperweight
Development
Corp
    PDC Capital Corp     Accounts
Receivables Funding
I LLC
    APVN Holdings LLC  

ASSETS

         

CURRENT ASSETS

         

Cash

  $ 10,049     $ —       $ —       $ 1,546     $ —    

Restricted Cash

    6,075       —         —         —         —    

Accounts receivable

    59,711       —         —         —         —    

Receivables—affiliated

    35,360       —         —         —         —    

Inventory

    92,681       —         —         —         —    

Other current assets

    21,183       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

  $ 225,059     $ —       $ —       $ 1,546     $ —    

Property, plant, and equipment, net

  $ 190,959     $ —       $ —       $ —       $ —    

Intangible Assets

    34,417       (2,181     —         —         —    

Other Assets

    5,072       (351,559     12       —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 455,507     $ (353,740   $ 12     $ 1,546     $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDER’S EQUITY

         

CURRENT LIABILITIES

         

Current portion of long-term debt

  $ 308,185     $ —       $ —       $ —       $ —    

Accounts payable

    32,693       —         —         —         —    

Payable to affiliated

    —         31,057       —         4,519       —    

Accrued interest

    2,352       —         —         —         —    

Other accrued liabilities

    24,264       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

  $ 367,494     $ 31,057     $ —       $ 4,519     $ —    

LONG-TERM LIABILITIES

         

Long-term debt, net

  $ —       $ —       $ —       $ —       $ —    

Postretirement benefits other than pension

    —         —         —         —         —    

Accrued pension

    —         —         —         —         —    

Liabilities subject to compromise

    433,507       —         —         —         —    

Other long-term liabilities

    50       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  $ 801,051     $ 31,057     $ —       $ 4,519     $ —    

STOCKHOLDER’S EQUITY

         

Common Stock, $.01 par value, 30,000,000 shares authorized; 5,823,112 shares issued and outstanding

  $ 10,500     $ 91,760     $ —       $ —       $ —    

Paid in Capital

    324,078       —         12       —         —    

Accumulated deficit

    (995,811     (476,557     —         (2,973     —    

Purch Price Adj—Affiliated

    299,227       —         —         —         —    

Accumulated other comprehensive income

    16,462       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholder’s equity

    (345,544     (384,797     12       (2,973     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholder’s equity

  $ 455,507     $ (353,740   $ 12     $ 1,546     $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 4

SUMMARY OF UNPAID POSTPETITION DEBTS

As of January 28, 2018

 

In Thousands USD    Number of Days Past Due  
   Current      0-30      31-60      61-90      Over 90      Total  

Appvion, Inc.

                 

Total

   $ 31,574      $ 1,119      $ 0      $ 0      $ 0      $ 32,693  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 5

ACCOUNTS RECEIVABLE AGING

As of January 28, 2018

 

In Thousands USD    Days Aged  
   Current      0-30      31-60      61-90      Over
90
     Total  

Appvion, Inc.

                 

Trade

   $ 52,733      $ 3,472      $ 136      $ 106      $ 429      $ 56,877  

Other

     3,411        0        0        0        0        3,411  

Reserve

     0        0        0        0        0        (576
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 56,144      $ 3,472      $ 136      $ 106      $ 429      $ 59,711  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

MOR

(04/07)


In re: Appvion, Inc. et al.,   Case No. 17-12082 (KJC)

Debtors

  Reporting Period: 12/31/17 - 1/28/18

 

MOR - 5A

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 postpetition 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.       X

 

MOR

(04/07)