0001654954-19-011102.txt : 20190925 0001654954-19-011102.hdr.sgml : 20190925 20190925170508 ACCESSION NUMBER: 0001654954-19-011102 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20190920 ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190925 DATE AS OF CHANGE: 20190925 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Fusion Connect, Inc. CENTRAL INDEX KEY: 0001071411 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 582342021 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32421 FILM NUMBER: 191114837 BUSINESS ADDRESS: STREET 1: 210 INTERSTATE NORTH PARKWAY CITY: ATLANTA STATE: GA ZIP: 30339 BUSINESS PHONE: (212) 201-2400 MAIL ADDRESS: STREET 1: 210 INTERSTATE NORTH PARKWAY CITY: ATLANTA STATE: GA ZIP: 30339 FORMER COMPANY: FORMER CONFORMED NAME: FUSION TELECOMMUNICATIONS INTERNATIONAL INC DATE OF NAME CHANGE: 19981001 8-K 1 fsnn_8k.htm CURRENT REPORT Blueprint
 

 UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K 
 
CURRENT REPORT
 Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
 Date of Report (Date of earliest event reported): September 20, 2019
 
Fusion Connect, Inc.
(Exact Name of Registrant as Specified in Its Charter)
 
Delaware
 
001-32421
 
58-2342021
(State or Other Jurisdiction of Incorporation)
 
(Commission File Number)
 
(IRS Employer Identification No.)
 
210 Interstate North Parkway, Suite 300, Atlanta, Georgia 30339
(Address of Principal Executive Offices, including Zip Code)
 
(212) 201-2400
(Registrant’s Telephone Number, Including Area Code)
 
 Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities registered pursuant to Section 12(b) of the Act: None
 
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
 
 
 
 
 
 
 Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  


 
 
 
Item 7.01.    Regulation FD Disclosure.
 
As previously reported, on June 3, 2019 Fusion Connect, Inc. (“Fusion”) and its U.S. subsidiaries (collectively, the “Debtors” and together with their non-debtor Canadian subsidiaries, the “Company”) filed voluntary petitions (and the cases commenced thereby, the “Chapter 11 Cases”) under chapter 11 of title 11 of the United States Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the Southern District of New York (the “Court”). The Chapter 11 Cases are being jointly administered under the caption In re Fusion Connect, Inc. (Case No. 19-11811). The Debtors are operating their businesses as “debtors in possession” under the jurisdiction of the Court and in accordance with the applicable provisions of the Bankruptcy Code.
 
As previously disclosed, in connection with the Chapter 11 Cases, the Debtors filed the amended Joint Chapter 11 Plan of Fusion Connect, Inc. and Its Subsidiary Debtors (the “Plan”) and the related amended disclosure statement (the “Disclosure Statement”) with the Court. Terms used but not otherwise defined in this Form 8-K have the meanings ascribed to them in the Plan or the Disclosure Statement.
 
On September 20, 2019, the Company filed its monthly operating report for the period beginning August 1, 2019 and ending August 31, 2019 (the “Monthly Operating Report”) with the Court. The Monthly Operating Report is attached hereto as Exhibit 99.1 and is incorporated herein by reference. This Current Report on Form 8-K (including Exhibit 99.1 hereto) will not be deemed an admission as to the materiality of any information required to be disclosed solely by Regulation FD.
 
In accordance with General Instruction B.2 of Form 8-K, the information being furnished under this Item 7.01 pursuant to this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any registration statement or other document filed by the Company under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as expressly set forth by specific reference in such filing.
 
Cautionary Statements Regarding Trading in Fusion’s Securities
 
Fusion cautions that trading in its securities during the pendency of the Chapter 11 Cases is highly speculative and poses substantial risks. Trading prices for Fusion’s securities may bear little or no relationship to the actual recovery, if any, by holders of Fusion’s securities in the Chapter 11 Cases.
 
Cautionary Statements Regarding Forward-Looking Information
 
Certain statements in this Form 8-K constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Statements that are not historical fact are forward-looking statements. Certain of these forward-looking statements can be identified by the use of words such as “believes,” “anticipates,” “expects,” “intends,” “plans,” “projects,” “estimates,” “assumes,” “may,” “should,” “could,” “shall,” “will,” “seeks,” “targets,” “future,” or other similar expressions. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors, and the Company’s actual results, performance or achievements could differ materially from future results, performance or achievements expressed in these forward-looking statements. Such statements include, but are not limited to, statements relating to: the terms of and potential transactions contemplated by the Plan and the Disclosure Statement. the Chapter 11 Cases and Court proceedings. management’s strategy, plans, opportunities, objectives, expectations, or intentions and descriptions of assumptions underlying any of the above matters and other statements that are not historical fact.
 
 
2
 
 
These forward-looking statements are based on the Company’s current beliefs, intentions and expectations and are not guarantees or indicative of future performance, nor should any conclusions be drawn or assumptions be made as to the outcome of any potential transactions or strategic initiatives the Company considers. Risks and uncertainties relating to the proposed restructuring include: the ability of the Company to comply with the terms of the RSA and DIP Facility, including completing various stages of the restructuring within the dates specified in the RSA and DIP Facility; ability of the Company to obtain requisite support for the restructuring from various stakeholders; ability of the Plan to satisfy all requirements necessary for confirmation by the Court; ability of the Company to successfully execute the transactions contemplated by the RSA without substantial disruption to its business; high costs of bankruptcy proceedings and related fees, including the risk that the restructuring will take longer than anticipated; the actions and decisions of the Company’s creditors and other third parties who have interests in the Chapter 11 Cases that may be inconsistent with the Company’s operational and strategic plans; ability of the Company to continue as a going concern; and the effects of disruption from the proposed restructuring making it more difficult to maintain business, financing and operational relationships, to retain key executives and to maintain various licenses and approvals necessary for the Company to conduct its business. Important assumptions and other important factors that could cause actual results to differ materially from those forward-looking statements include, but are not limited to, those factors, risks and uncertainties described in more detail in the risk factors set forth in Exhibit 99.3 to Fusion’s Current Report on Form 8-K filed on July 2, 2019 with the Securities and Exchange Commission (the “SEC”) and other filings with the SEC.
 
The above factors, risks and uncertainties are difficult to predict, contain uncertainties that may materially affect actual results and may be beyond the Company’s control. New factors, risks and uncertainties emerge from time to time, and it is not possible for management to predict all such factors, risks and uncertainties. Although the Company believes that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore any of these statements may prove to be inaccurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the results or conditions described in such statements or the Company’s objectives and plans will be achieved. These forward-looking statements speak only as of the date such statements were made or any earlier date indicated, and the Company does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events, changes in underlying assumptions or otherwise. If the Company were in any particular instance to update or correct a forward-looking statement, investors and others should not conclude that the Company would make additional updates or corrections thereafter.
 
Item 9.01. Financial Statements and Exhibits.
 
(d) Exhibits.
 
See Exhibit Index
 
 
 
3
 

EXHIBIT INDEX
 
Exhibit Number
 
Description
 
Monthly Operating Report for the period covering August 1, 2019 through August 31, 2019, filed with the United States Bankruptcy Court for the Southern District of New York.
 
 
 
 
 
 
 
 
 
 
 
4
 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
Fusion Connect, Inc.
 
 
 
 
 
 
Date: September 25, 2019
By:
 /s/ James P. Prenetta, Jr.
 
 
Name: James P. Prenetta, Jr.
 
 
Title: Executive Vice President and General Counsel
  
  
 
 
 
 
 
 
 
 
 
 
5
EX-99.1 2 fsnn_ex991.htm MONTHLY OPERATING REPORT Blueprint
 
 Exhibit 99.1
 
UNITED STATES BANKRUPTCY COURT
Southern District of New York
 
In re: Fusion Connect, Inc. et al.
Case No.
19-11811 (SMB) (Jointly Administered)
 Debtors
Judge:
Hon. Stuart M. Bernstein
 
For the Period from:
August 1, 2019 to August 31, 2019
 
 
 
 
Federal Tax I.D. #
58-2342021
 
DEBTORS' MONTHLY OPERATING REPORT SUMMARY
 
REQUIRED DOCUMENTS
Form No.
Document Attached
Explanation Attached
Affidavit/Supplement Attached
 
 
 
 
 
Schedule of Cash Receipts and Disbursements
MOR-1
X
 
 
Bank Summary & Reconciliation (or copies of debtors' bank reconciliations)
MOR-1a
X
 
 
Bank Account Activity
MOR-1b
X
 
 
Copies of bank statements
 
 
 
 
Cash disbursements journals
 
 
 
 
 
 
 
 
 
Income Statement
MOR-2
X
 
 
Balance Sheet
MOR-3
X
 
 
 
 
 
 
 
Status of Post-petition Taxes
MOR-4
X
 
 
Copies of IRS Form 6123 or payment receipt
 
 
 
 
Copies of tax returns filed during reporting period
 
 
 
 
Summary of Unpaid Post-Petition Debts
MOR-4
X
 
 
 
 
 
 
 
Monthly Accounts Receivable Reconciliation and Aging
MOR-5
X
 
 
Summary of Officer & Insider Compensation, Personnel And Insurance
MOR-6
X
 
 
 
 
 
 
 
Schedule of Estate Professionals
MOR-7
X
 
 
Calculation of U.S. Trustee Quarterly Fee
MOR-8
X
 
 
 
 
 
 
 
Debtors Questionnaire
MOR-9
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.
 
/s/ Keith Soldan
 
09/20/19  
 
Keith Soldan, Chief Financial Officer
 
Date  
 
 
 
 
 
 
210 Interstate North Parkway, Suite 300,
Atlanta, GA 30339
 
 
 
 
Debtors' Address
 
 
 
 
 
 

1
 
  
UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK
 

X
 
 
:
 
In re
:
Chapter 11
 
:
 
FUSION CONNECT, INC., et al.,
:
Case No. 19-11811 (SMB)
 
:
 
Debtors.1
:
(Jointly Administered)
 
:
 

X
 
 
GLOBAL NOTES AND STATEMENTS OF LIMITATIONS AND DISCLAIMERS
REGARDING THE DEBTORS’ MONTHLY OPERATING REPORTS
 
On June 3, 2019 (the “Commencement Date”), Fusion Connect, Inc. and its U.S. subsidiaries, as debtors and debtors in possession (collectively, the “Debtors” or the “Company”), each commenced a voluntary case under chapter 11 of title 11 of the United States Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the Southern District of New York (the “Bankruptcy Court”). The Debtors are authorized to operate their businesses and manage their properties as debtors in possession pursuant to sections 1107(a) and 1108 of the Bankruptcy Code. On June 3, 2019, the Bankruptcy Court entered an order authorizing the joint administration of these cases pursuant to Bankruptcy Rule 1015(b) (ECF No. 21). On June 18, 2019, the United States Trustee for the Southern District of New York (the “U.S. Trustee”) appointed an official committee of unsecured creditors pursuant to section 1102(a)(1) of the Bankruptcy Code (the “Creditors’ Committee”) (ECF No. 98).
 
The Debtors are filing this consolidated monthly operating report (the “MOR”) solely for purposes of complying with the monthly operating requirements applicable in the Debtors’ chapter 11 cases. The MOR should not be relied upon by any persons for information relating to current or future financial conditions, events, or performance of any of the Debtors or their affiliates.
 
The following notes, statements, and limitations should be referred to, and referenced in connection with, any review of the MOR.
 

1
The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, as applicable, are: Fusion Connect, Inc. (2021); Fusion BCHI Acquisition LLC (7402); Fusion NBS Acquisition Corp. (4332); Fusion LLC (0994); Fusion MPHC Holding Corporation (3066); Fusion MPHC Group, Inc. (1529); Fusion Cloud Company LLC (5568); Fusion Cloud Services, LLC (3012); Fusion CB Holdings, Inc. (6526); Fusion Communications, LLC (8337); Fusion Telecom, LLC (0894); Fusion Texas Holdings, Inc. (2636); Fusion Telecom of Kansas, LLC (0075); Fusion Telecom of Oklahoma, LLC (3260); Fusion Telecom of Missouri, LLC (5329); Fusion Telecom of Texas Ltd., L.L.P. (8531); Bircan Holdings, LLC (2819); Fusion Management Services LLC (5597); and Fusion PM Holdings, Inc. (2478). The principal executive office of the Debtors is located at 210 Interstate North Parkway, Suite 300, Atlanta, Georgia 30339.
 

2
 
 
1.
Basis of Presentation. For financial reporting purposes, the Debtors generally prepare consolidated financial statements, which include financial information for the Debtors and certain non-debtor affiliates. The financial statements and information contained herein are unaudited and reflect the Debtors’ reasonable efforts to report certain financial information of each Debtor on a stand-alone, unconsolidated basis. The Debtors are maintaining their books and records in accordance with generally accepted accounting principles in the United States (“GAAP”) and the information furnished in this MOR uses the Debtors’ normal accrual method of accounting. In preparing the MOR, the Debtors relied on financial data derived from their books and records that was available at the time of preparation. Subsequent information or discovery may result in material changes to the MOR and errors or omissions may exist. Notwithstanding any such discovery, new information, or errors or omissions, the Debtors do not undertake any obligation or commitment to update the MOR.
 
2.
Reporting Period. Unless otherwise noted herein, the MOR generally reflects the Debtors’ books and records and financial activity occurring during the applicable reporting period. Except as otherwise noted, no adjustments have been made for activity occurring after the close of the reporting period. The reporting period of this MOR is August 1, 2019 through August 31, 2019.
 
3.
Consolidated Entity Accounts Payable and Disbursement Systems. As described in the Cash Management Motion,2 the Debtors utilize an integrated, centralized cash management system in the ordinary course of business to collect, concentrate, and disburse funds generated by their operations (the “Cash Management System”). The Debtors maintain a consolidated accounts payable and disbursements system to pay operating and administrative expenses through various disbursement accounts.
 
In the ordinary course of business, the Debtors and certain non-debtor affiliates engage in intercompany transactions (the “Intercompany Transactions”), which result in intercompany receivables and payables (the “Intercompany Claims”). As set forth more fully in the Cash Management Motion, the primary Intercompany Transactions giving rise to Intercompany Claims are in connection with certain shared services, interest expense allocation, and operational support. Historically, Intercompany Claims are not settled by actual transfers of cash among the Debtors. Instead, the Debtors track all Intercompany Transactions in their accounting system, which concurrently are recorded on the applicable Debtor’s balance sheets. Because the Debtors generally track and report their financial information on a consolidated basis some errors may exist and adjustments in future reporting may be necessary.
 

2 
The “Cash Management Motion” means the Motion of Debtors for (I) Authorization to (A) Continue Using Existing Cash Management System, Bank Accounts, and Business Forms, (B) Implement Changes to the Cash Management System in the Ordinary Course of Business, (C) Continue Intercompany Transactions, (D) Provide Administrative Expense Priority for Postpetition Intercompany Claims, (E) Extend Time to Comply with, or Seek Waiver of, 11 U.S.C. § 345(b), and (II) Related Relief (ECF No. 4).
 

3
 
 
4.
Accuracy. Although the Debtors have made good faith reasonable efforts to file a complete and accurate MOR, inadvertent errors or omissions may exist. The Debtors reserve all rights to amend and/or supplement the Schedules and Statements as is necessary or appropriate. The financial information disclosed herein was not prepared in accordance with federal or state securities laws or other applicable non-bankruptcy law or in lieu of complying with any periodic reporting requirements thereunder. Persons and entities trading in or otherwise purchasing, selling, or transferring the claims against or equity interests in the Debtors should evaluate this financial information in light of the purposes for which it was prepared. The Debtors are not liable for and undertake no responsibility to indicate variations from securities laws or for any evaluations of the Debtors based on this financial information or any other information.
 
5.
Payment of Prepetition Claims Pursuant to First Day Orders. Following the Commencement Date, the Bankruptcy Court entered various orders (collectively, the “First Day Orders”) authorizing the Debtors to, among other things, pay certain prepetition: (a) service fees and charges assessed by the Debtors’ banks and debit and credit card companies; (b) insurance and surety bond obligations; (c) obligations to critical vendors; (d) customer program obligations; (e) employee wages, salaries, and related items (including, but not limited to, employee benefit programs and independent contractor obligations); and (f) taxes and assessments. To the extent any adjustments are necessary for any payments made on account of such claims following the commencement of these chapter 11 cases pursuant to the authority granted to the Debtors by the Bankruptcy Court under the First Day Orders, such adjustments have been included in the MOR unless otherwise noted.
 
6.
Debtor in Possession Financing. Pursuant to the Final Order (I) Authorizing the Debtors to (A) Obtain Postpetition Financing, (B) Use Cash Collateral, (II) Granting Liens and Providing Superpriority Administrative Expense Status, (III) Granting Adequate Protection to the Prepetition Secured Parties, (IV) Modifying the Automatic Stay, and (V) Granting Related Relief (ECF No. 160) (the “Final DIP Order”), all principal amounts outstanding under the Debtors’ Prepetition Super Senior Credit Facility (as defined in the Final DIP Order) were refinanced dollar-for-dollar and discharged by the DIP Roll-Up Loans (as defined in the Final DIP Order), subject to customary challenge periods. The Final DIP Order provides for a superpriority term loan facility consisting of (i) new money term loans in the aggregate principal amount of $39.5 million (the “New Money Loans”) and (ii) “roll-up” term loans in an aggregate principal amount of up to $20.0 million representing the roll-up, on a dollar-for-dollar basis, of the aggregate outstanding principal amount of loans under that certain Super Senior Secured Credit Agreement, dated as of May 9, 2019. Twenty million dollars of the New Money loans were funded on June 7, 2019, with the remaining $19.5 million dollars funded on or about July 11, 2019.
 
7.
Liabilities Subject to Compromise. The Debtors have not finalized their analysis of liabilities that may be subject to compromise, and hereby expressly reserve all rights to reclassify, estimate, and/or change any amounts to denote such amounts as liabilities subject to compromise in the future.
  
8.
Debtors’ Reservation of Rights. The Debtors reserve all rights to amend or supplement the MOR in all respects, as may be necessary or appropriate. Nothing contained in this MOR shall constitute a waiver of any of the Debtors’ rights or an admission with respect to their chapter 11 cases.
 

4
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1 – Schedule of Cash Receipts and Disbursements
 
Schedule of Receipts and Disbursements             
Debtor Entity ($USD Actual) (1), (2)
 
Fusion Connect, Inc.
 
 
Fusion Cloud Services, LLC
 
 
Fusion Communications, LLC
 
 
Fusion LLC
 
 
Fusion Cloud Company LLC
 
 
Current Period
 
 
Case-to-Date
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash – Beginning of Month
 $59,029,735 
 $40,662 
 $44,114 
 $7,826,262 
 $920,048 
 $67,860,821 
 $3,335,496 
 
    
    
    
    
    
    
    
Sales Receipts
  89,853 
  25,127,036 
  69,122 
  8,983,734 
  4,871,107 
  39,140,851 
  122,617,373 
Other Receipts
  58,480 
  - 
  - 
  - 
  - 
  58,480 
  81,498 
 
    
    
    
    
    
    
    
Total Receipts
  148,334 
  25,127,036 
  69,122 
  8,983,734 
  4,871,107 
  39,199,332 
  122,698,871 
 
    
    
    
    
    
    
    
Total Funds Available for Operations
 $59,178,069 
 $25,167,698 
 $113,236 
 $16,809,996 
 $5,791,155 
 $107,060,153 
 $126,034,367 
 
    
    
    
    
    
    
    
Payroll & Labor Related
  (5,551,395)
   
   
   
   
  (5,551,395)
  (15,922,640)
Payroll Taxes
  (1,372,349)
   
   
   
   
  (1,372,349)
  (4,240,332)
Sales, Use & Other Taxes
  (4,373,186)
   
   
   
   
  (4,373,186)
  (9,866,456)
Telco
  (18,711,215)
   
   
  (2,993,115)
  (2,093,976)
  (23,798,305)
  (48,778,639)
OTM
  (2,631,972)
   
   
   
   
  (2,631,972)
  (7,915,806)
Rent
  (987,622)
   
   
   
   
  (987,622)
  (3,198,098)
Capital Lease
  (446,841)
   
   
   
   
  (446,841)
  (925,640)
Information Technology
  (888,521)
   
   
   
   
  (888,521)
  (1,750,957)
CC Payments & Fees
  (127,779)
   
  (2,063)
  (24,589)
  (511)
  (154,941)
  (706,218)
Ordinary Course Professionals
  (162,691)
   
   
   
   
  (162,691)
  (264,084)
General & Administrative
  (583,011)
  (39,932)
  (2,357)
  (2,269)
  (2,119)
  (629,687)
  (1,791,666)
 
    
    
    
    
    
    
    
Total Operating Disbursements
  (35,836,583)
  (39,932)
  (4,419)
  (3,019,973)
  (2,096,605)
  (40,997,512)
  (95,360,536)
 
    
    
    
    
    
    
    
Total Operating Change
  23,341,486 
  25,127,765 
  108,817 
  13,790,023 
  3,694,550 
  66,062,641 
  30,673,831 
 
    
    
    
    
    
    
    
Restructuring Professional Fees
  (3,635,966)
   
   
   
   
  (3,635,966)
  (4,315,591)
Interest and Fees
  (416,700)
   
   
   
   
  (416,700)
  (1,309,376)
DIP Fees
   
   
   
   
   
   
  (1,975,000)
Critical Vendor / 503(b)(9)
  (2,875,000)
   
   
   
   
  (2,875,000)
  (3,188,783)
 
    
    
    
    
    
    
    
Total Non-Operating & Restructuring Disbursements
  (6,927,666)
   
   
   
   
  (6,927,666)
  (10,788,750)
 
    
    
    
    
    
    
    
Total Disbursements
 $(42,764,249)
 $(39,932)
 $(4,419)
 $(3,019,973)
 $(2,096,605)
 $(47,925,178)
 $(106,149,287)
 
    
    
    
    
    
    
    
Intercompany
  35,204,320 
  (25,100,991)
  (85,000)
  (7,211,463)
  (2,806,867)
   
   
Revolver Borrowing/(Repayment)
   
   
   
   
   
   
  39,500,000 
Customer Deposits Returned
  (24,150)
  (21,705)
   
  (4,341)
  (18,176)
  (68,372)
  (318,478)
US Trustee Fees
  (145,942)
   
   
   
   
  (145,942)
  (145,942)
 
    
    
    
    
    
    
    
Total Other Disbursements/Adjustments
  35,034,228 
  (25,122,696)
  (85,000)
  (7,215,804)
  (2,825,043)
  (214,314)
  39,035,580 
 
    
    
    
    
    
    
    
Ending Balance
 $51,448,048 
 $5,070 
 $23,817 
 $6,574,219 
 $869,507 
 $58,920,661 
 $58,920,661 
 
(1)
Debtor entities not included in the above schedule do not maintain bank accounts
(2)
Schedule of receipts and disbursements includes Debtor entities and does not include cash or activity related to the Debtor's Canadian subsidiaries
 

5
 
 
In re: Fusion Connect, Inc. et al.
 
 
 
 
 
 
 
 
 
Case No.: 19-11811 (SMB) (Jointly Administered)
 
 
 
 
 
 
 
 
 
 
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1a – Bank Summary & Reconciliation
 
Monthly Bank Summary
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company
 
Case #
 
 
Bank
 
 
Account #
 
 
Purpose of Account
 
 
Beginning Balance
 
 
Ending Balance
 
 
Change in Cash
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fusion Connect, Inc.
19-11811
East West Bank
8715 
Not in use
 $ 
 $ 
 $ 
Fusion Connect, Inc.
19-11811
East West Bank
5634 
Collections
  18,375 
  11,096 
  (7,279)
Fusion Connect, Inc.
19-11811
Union Bank
0333 
Concentration
  21,486,360 
  13,911,952 
  (7,574,408)
Fusion Connect, Inc.
19-11811
Union Bank
0317 
Disbursement
   
   
   
Fusion Connect, Inc.
19-11811
Union Bank
0325 
Disbursement
   
   
   
Fusion Connect, Inc.
19-11811
Union Bank
0218 
DDA
   
   
   
Fusion Connect, Inc.
19-11811
Union Bank
0655 
DIP Account
  37,525,000 
  37,525,000 
  (1)
Fusion Cloud Services, LLC
19-11814
Bank of America
2842 
Collections
  40,662 
  5,070 
  (35,592)
Fusion Cloud Services, LLC
19-11814
PNC
1332 
Collections
   
   
   
Fusion Cloud Services, LLC
19-11814
Union Bank
0309 
Collections
   
   
   
Fusion Communications, LLC
19-11815
Bank of America
5370 
Collections
   
   
   
Fusion Communications, LLC
19-11815
Bank of America
1912 
Collections
  29,419 
  6,665 
  (22,754)
Fusion Communications, LLC
19-11815
Bank of America
0808 
Not in use
   
   
   
Fusion Communications, LLC
19-11815
Bank of America
2846 
Collections
  5,000 
  5,000 
   
Fusion Communications, LLC
19-11815
Bank of America
3257 
Not in use
  5,000 
  5,000 
   
Fusion Communications, LLC
19-11815
US Bank
8587 
Disbursement
  534 
  859 
  325 
Fusion Communications, LLC
19-11815
US Bank
6283 
Collections
  4,161 
  6,292 
  2,131 
Fusion LLC
19-11828
East West Bank
5824 
Disbursement
  7,826,262 
  6,574,219 
  (1,252,043)
Fusion LLC
19-11828
Union Bank
0761 
Collections
   
   
   
Fusion Cloud Company LLC
19-11830
East West Bank
1353 
Concentration
  229,829 
  98,265 
  (131,565)
Fusion Cloud Company LLC
19-11830
East West Bank
8201 
Disbursement
  690,218 
  771,243 
  81,024 
Fusion Cloud Company LLC
19-11830
East West Bank
8277 
Collections
   
   
   
Fusion Cloud Company LLC
19-11830
East West Bank
3995 
Not in use
   
   
   
Fusion Cloud Company LLC
19-11830
Union Bank
0663 
Collections
   
   
   
 
       
 
       
 
    
    
    
Total
       
 
       
 
 $67,860,821 
 $58,920,661 
 $(8,940,160)
 
(1)
Ending cash balance includes $19.5mm of restricted cash
 

6
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1a – Bank Summary & Reconciliation
 
Monthly Book to Bank Reconciliation   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Company
 
Case #
 
 
Bank
 
 
Account #
 
 
Purpose of Account
 
 
Bank Balance
 
 
Book Balance
 
 
Variance (1)
 
 
Reconciled
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fusion Connect, Inc.
19-11811 
East West Bank
8715 
Not in use
 $ 
 $ 
 $ 
 Yes
Fusion Connect, Inc.
19-11811 
East West Bank
5634 
Collections
  11,096 
  11,056 
  (40)
 Yes
Fusion Connect, Inc.
19-11811 
Union Bank
0333 
Concentration
  13,911,952 
  13,911,952 
  (0)
 Yes
Fusion Connect, Inc.
19-11811 
Union Bank
0317 
Disbursement
   
   
   
 Yes
Fusion Connect, Inc.
19-11811 
Union Bank
0325 
Disbursement
   
  (570,742)
  (570,742)
 Yes
Fusion Connect, Inc.
19-11811 
Union Bank
0218 
DDA
   
   
   
 Yes
Fusion Connect, Inc.
19-11811 
Union Bank
0655 
DIP Account
  37,525,000 
  37,525,000 
   
 Yes
Fusion Cloud Services, LLC
19-11814 
Bank of America
2842 
Collections
  5,070 
  5,070 
  0 
 Yes
Fusion Cloud Services, LLC
19-11814 
PNC
1332 
Collections
   
   
   
 Yes
Fusion Cloud Services, LLC
19-11814 
Union Bank
0309 
Collections
   
   
   
 Yes
Fusion Communications, LLC
19-11815 
Bank of America
5370 
Collections
   
   
   
 Yes
Fusion Communications, LLC
19-11815 
Bank of America
1912 
Collections
  6,665 
  6,665 
  (0)
 Yes
Fusion Communications, LLC
19-11815 
Bank of America
0808 
Not in use
   
   
   
 Yes
Fusion Communications, LLC
19-11815 
Bank of America
2846 
Collections
  5,000 
  5,000 
   
 Yes
Fusion Communications, LLC
19-11815 
Bank of America
3257 
Not in use
  5,000 
  5,000 
   
 Yes
Fusion Communications, LLC
19-11815 
US Bank
8587 
Disbursement
  859 
  859 
  (0)
 Yes
Fusion Communications, LLC
19-11815 
US Bank
6283 
Collections
  6,292 
  6,292 
  (0)
 Yes
Fusion LLC
19-11828 
East West Bank
5824 
Disbursement
  6,574,219 
  6,440,810 
  (133,409)
 Yes
Fusion LLC
19-11828 
Union Bank
0761 
Collections
   
   
   
 Yes
Fusion Cloud Company LLC
19-11830 
East West Bank
1353 
Concentration
  98,265 
  98,265 
  0 
 Yes
Fusion Cloud Company LLC
19-11830 
East West Bank
8201 
Disbursement
  771,243 
  703,606 
  (67,637)
 Yes
Fusion Cloud Company LLC
19-11830 
East West Bank
8277 
Collections
   
   
   
 Yes
Fusion Cloud Company LLC
19-11830 
East West Bank
3995 
Not in use
   
   
   
 Yes
Fusion Cloud Company LLC
19-11830 
Union Bank
0663 
Collections
   
   
   
 Yes
 
       
 
       
 
    
    
    
 
Total
       
 
       
 
 $58,920,661 
 $58,148,833 
 $(771,828)
 
 
(1)
Differences between bank balances and ledger balances are due to activity such as (i) outstanding checks not yet funded as of period-end, and (ii) ledger deposits-in-transit as of period-end
 

7
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1b – Bank Account Activity
 
 
19-11811 
19-11811 
19-11811 
19-11811 
19-11811 
19-11811 
19-11811 
Account #
8715 
5634 
0333 
0317 
0325 
0218 
0655 
Bank
 
East West Bank
 
 
East West Bank
 
 
Union Bank
 
 
Union Bank
 
 
Union Bank
 
 
Union Bank
 
 
Union Bank
 
Debtor Entity ($USD Actual) (1), (2)
 
Fusion Connect, Inc.
 
 
Fusion Connect, Inc.
 
 
Fusion Connect, Inc.
 
 
Fusion Connect, Inc.
 
 
Fusion Connect, Inc.
 
 
Fusion Connect, Inc.
 
 
Fusion Connect, Inc.
 
 
    
    
    
    
    
    
    
Cash – Beginning of Month
 $- 
 $18,375 
 $21,486,360 
 $- 
 $- 
 $- 
 $37,525,000 
 
    
    
    
    
    
    
    
Sales Receipts
  - 
  - 
  - 
  19,011 
  70,843 
  - 
  - 
Other Receipts
  - 
  - 
  - 
  - 
  58,480 
  - 
  - 
 
    
    
    
    
    
    
    
Total Receipts
   
   
   
  19,011 
  129,323 
   
   
 
    
    
    
    
    
    
    
Total Funds Available for Operations
 $ 
 $18,375 
 $21,486,360 
 $19,011 
 $129,323 
 $ 
 $37,525,000 
 
    
    
    
    
    
    
    
Payroll & Labor Related
   
   
   
  (3,639,280)
  (1,912,115)
   
   
Payroll Taxes
   
   
   
  (1,372,349)
   
   
   
Sales, Use & Other Taxes
   
   
   
   
  (4,373,186)
   
   
Telco
   
   
  (58,970)
   
  (18,652,245)
   
   
OTM
   
   
   
   
  (2,631,972)
   
   
Rent
   
   
   
   
  (987,622)
   
   
Capital Lease
   
   
   
   
  (446,841)
   
   
Information Technology
   
   
   
   
  (888,521)
   
   
CC Payments & Fees
   
   
   
   
  (127,779)
   
   
Ordinary Course Professionals
   
   
   
   
  (162,691)
   
   
General & Administrative
   
  (7,279)
   
   
  (575,732)
   
   
 
    
    
    
    
    
    
    
Total Operating Disbursements
   
  (7,279)
  (58,970)
  (5,011,629)
  (30,758,704)
   
   
 
    
    
    
    
    
    
    
Total Operating Change
   
  11,096 
  21,427,390 
  (4,992,619)
  (30,629,381)
   
  37,525,000 
 
    
    
    
    
    
    
    
Restructuring Professional Fees
   
   
   
   
  (3,635,966)
   
   
Interest and Fees
   
   
   
   
  (416,700)
   
   
DIP Fees
   
   
   
   
   
   
   
Critical Vendor / 503(b)(9)
   
   
   
   
  (2,875,000)
   
   
 
    
    
    
    
    
    
    
Total Non-Operating & Restructuring Disbursements
   
   
   
   
  (6,927,666)
   
   
 
    
    
    
    
    
    
    
Total Disbursements
 $- 
 $(7,279)
 $(58,970)
 $(5,011,629)
 $(37,686,370)
 $- 
 $- 
 
    
    
    
    
    
    
    
Intercompany
   
   
  (7,515,438)
  4,992,619 
  37,727,139 
   
   
Revolver Borrowing/(Repayment)
   
   
   
   
   
   
   
Customer Deposits Returned
   
   
   
   
  (24,150)
   
   
US Trustee Fees
   
   
   
   
  (145,942)
   
   
 
    
    
    
    
    
    
    
Total Other Disbursements/Adjustments
  - 
  - 
  (7,515,438)
  4,992,619 
  37,557,047 
  - 
  - 
 
    
    
    
    
    
    
    
Ending Balance
 $- 
 $11,096 
 $13,911,952 
 $- 
 $- 
 $- 
 $37,525,000 
 
(1)
Debtor entities not included in the above do not maintain bank accounts
(2)
Schedule of receipts and disbursements includes Debtor entities and does not include cash or activity related to the Debtor's Canadian subsidiaries
 

8
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1b – Bank Account Activity
 
 
19-11814 
19-11814 
19-11814 
19-11815 
19-11815 
19-11815 
19-11815 
Account #
2842 
1332 
0309 
5370 
1912 
0808 
2846 
Bank
 
Bank of America
 
 
PNC
 
 
Union Bank
 
 
Bank of America
 
 
Bank of America
 
 
Bank of America
 
 
Bank of America
 
Debtor Entity ($USD Actual) (1), (2)
 
Fusion Cloud Services, LLC
 
 
Fusion Cloud Services, LLC
 
 
Fusion Cloud Services, LLC
 
 
Fusion Communications, LLC
 
 
Fusion Communications, LLC
 
 
Fusion Communications, LLC
 
 
Fusion Communications, LLC
 
 
    
    
    
    
    
    
    
Cash – Beginning of Month
 $40,662 
 $- 
 $- 
 $- 
 $29,419 
 $- 
 $5,000 
 
    
    
    
    
    
    
    
Sales Receipts
  35,099 
  - 
  25,091,936 
  5,187 
  1,067 
  - 
  59,736 
Other Receipts
  - 
  - 
  - 
  - 
  - 
  - 
  - 
 
    
    
    
    
    
    
    
Total Receipts
  35,099 
   
  25,091,936 
  5,187 
  1,067 
   
  59,736 
 
    
    
    
    
    
    
    
Total Funds Available for Operations
 $75,761 
 $ 
 $25,091,936 
 $5,187 
 $30,487 
 $ 
 $64,736 
 
    
    
    
    
    
    
    
Payroll & Labor Related
   
   
   
   
   
   
   
Payroll Taxes
   
   
   
   
   
   
   
Sales, Use & Other Taxes
   
   
   
   
   
   
   
Telco
   
   
   
   
   
   
   
OTM
   
   
   
   
   
   
   
Rent
   
   
   
   
   
   
   
Capital Lease
   
   
   
   
   
   
   
Information Technology
   
   
   
   
   
   
   
CC Payments & Fees
   
   
   
   
   
  (25)
  (2,038)
Ordinary Course Professionals
   
   
   
   
   
   
   
General & Administrative
  (692)
   
  (39,240)
   
  (1,621)
  (60)
   
 
    
    
    
    
    
    
    
Total Operating Disbursements
  (692)
   
  (39,240)
   
  (1,621)
  (85)
  (2,038)
 
    
    
    
    
    
    
    
Total Operating Change
  75,070 
   
  25,052,696 
  5,187 
  28,865 
  (85)
  62,699 
 
    
    
    
    
    
    
    
Restructuring Professional Fees
   
   
   
   
   
   
   
Interest and Fees
   
   
   
   
   
   
   
DIP Fees
   
   
   
   
   
   
   
Critical Vendor / 503(b)(9)
   
   
   
   
   
   
   
 
    
    
    
    
    
    
    
Total Non-Operating & Restructuring Disbursements
   
   
   
   
   
   
   
 
    
    
    
    
    
    
    
Total Disbursements
 $(692)
 $- 
 $(39,240)
 $- 
 $(1,621)
 $(85)
 $(2,038)
 
    
    
    
    
    
    
    
Intercompany
  (70,000)
   
  (25,030,991)
  (5,187)
  (22,200)
  85 
  (57,699)
Revolver Borrowing/(Repayment)
   
   
   
   
   
   
   
Customer Deposits Returned
   
   
  (21,705)
   
   
   
   
US Trustee Fees
   
   
   
   
   
   
   
 
    
    
    
    
    
    
    
Total Other Disbursements/Adjustments
  (70,000)
  - 
  (25,052,696)
  (5,187)
  (22,200)
  85 
  (57,699)
 
    
    
    
    
    
    
    
Ending Balance
 $5,070 
 $- 
 $- 
 $- 
 $6,665 
 $- 
 $5,000 
 
(1)
Debtor entities not included in the above do not maintain bank accounts
(2)
Schedule of receipts and disbursements includes Debtor entities and does not include cash or activity related to the Debtor's Canadian subsidiaries
 

9
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1b – Bank Account Activity
 
 
19-11815 
19-11815 
19-11815 
19-11828 
19-11828 
19-11830 
19-11830 
Account #
3257 
8587 
6283 
5824 
0761 
1353 
8201 
Bank
 
Bank of America
 
 
US Bank
 
 
US Bank
 
 
East West Bank
 
 
Union Bank
 
 
East West Bank
 
 
East West Bank
 
Debtor Entity ($USD Actual) (1), (2)
 
Fusion Communications, LLC
 
 
Fusion Communications, LLC
 
 
Fusion Communications, LLC
 
 
Fusion LLC
 
 
Fusion LLC
 
 
Fusion Cloud Company LLC
 
 
Fusion Cloud Company LLC
 
 
    
    
    
    
    
    
    
Cash – Beginning of Month
 $5,000 
 $534 
 $4,161 
 $7,826,262 
 $- 
 $229,829 
 $690,218 
 
    
    
    
    
    
    
    
Sales Receipts
  - 
  - 
  3,131 
  5,769,340 
  3,214,394 
  - 
  - 
Other Receipts
  - 
  - 
  - 
  - 
  - 
  - 
  - 
 
    
    
    
    
    
    
    
Total Receipts
   
   
  3,131 
  5,769,340 
  3,214,394 
   
   
 
    
    
    
    
    
    
    
Total Funds Available for Operations
 $5,000 
 $534 
 $7,292 
 $13,595,602 
 $3,214,394 
 $229,829 
 $690,218 
 
    
    
    
    
    
    
    
Payroll & Labor Related
   
   
   
   
   
   
   
Payroll Taxes
   
   
   
   
   
   
   
Sales, Use & Other Taxes
   
   
   
   
   
   
   
Telco
   
   
   
  (2,993,115)
   
   
  (2,093,976)
OTM
   
   
   
   
   
   
   
Rent
   
   
   
   
   
   
   
Capital Lease
   
   
   
   
   
   
   
Information Technology
   
   
   
   
   
   
   
CC Payments & Fees
  (0)
   
   
  (24,589)
   
   
   
Ordinary Course Professionals
   
   
   
   
   
   
   
General & Administrative
   
  (675)
   
   
  (2,269)
  (2,119)
   
 
    
    
    
    
    
    
    
Total Operating Disbursements
  (0)
  (675)
   
  (3,017,704)
  (2,269)
  (2,119)
  (2,093,976)
 
    
    
    
    
    
    
    
Total Operating Change
  5,000 
  (141)
  7,292 
  10,577,898 
  3,212,125 
  227,711 
  (1,403,757)
 
    
    
    
    
    
    
    
Restructuring Professional Fees
   
   
   
   
   
   
   
Interest and Fees
   
   
   
   
   
   
   
DIP Fees
   
   
   
   
   
   
   
Critical Vendor / 503(b)(9)
   
   
   
   
   
   
   
 
    
    
    
    
    
    
    
Total Non-Operating & Restructuring Disbursements
   
   
   
   
   
   
   
 
    
    
    
    
    
    
    
Total Disbursements
 $(0)
 $(675)
 $- 
 $(3,017,704)
 $(2,269)
 $(2,119)
 $(2,093,976)
 
    
    
    
    
    
    
    
Intercompany
  0 
  1,000 
  (1,000)
  (4,000,000)
  (3,211,463)
  (129,446)
  2,175,000 
Revolver Borrowing/(Repayment)
   
   
   
   
   
   
   
Customer Deposits Returned
   
   
   
  (3,679)
  (662)
   
   
US Trustee Fees
   
   
   
   
   
   
   
 
    
    
    
    
    
    
    
Total Other Disbursements/Adjustments
  0 
  1,000 
  (1,000)
  (4,003,679)
  (3,212,125)
  (129,446)
  2,175,000 
 
    
    
    
    
    
    
    
Ending Balance
 $5,000 
 $859 
 $6,292 
 $6,574,219 
 $- 
 $98,265 
 $771,243 
 
(1)
Debtor entities not included in the above do not maintain bank accounts
(2)
Schedule of receipts and disbursements includes Debtor entities and does not include cash or activity related to the Debtor's Canadian subsidiaries
 

10
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-1b – Bank Account Activity
 
 
19-11830 
19-11830 
19-11830 
 
 
Account #
8277 
3995 
0663 
 
 
Bank
 
East West Bank
 
 
East West Bank
 
 
Union Bank
 
 
 
 
 
 
 
Debtor Entity ($USD Actual) (1), (2)
 
Fusion Cloud Company LLC
 
 
Fusion Cloud Company LLC
 
 
Fusion Cloud Company LLC
 
 
Current Period
 
 
Case-to-Date
 
 
    
    
    
 
 
 
 
 
 
Cash – Beginning of Month
 $- 
 $- 
 $- 
 $67,860,821 
 $3,335,496 
 
    
    
    
    
    
Sales Receipts
  145,554 
  - 
  4,725,553 
  39,140,851 
  122,617,373 
Other Receipts
  - 
  - 
  - 
  58,480 
  81,498 
 
    
    
    
    
    
Total Receipts
  145,554 
   
  4,725,553 
  39,199,332 
  122,698,871 
 
    
    
    
    
    
Total Funds Available for Operations
 $145,554 
 $ 
 $4,725,553 
 $107,060,153 
 $126,034,367 
 
    
    
    
    
    
Payroll & Labor Related
   
   
   
  (5,551,395)
  (15,922,640)
Payroll Taxes
   
   
   
  (1,372,349)
  (4,240,332)
Sales, Use & Other Taxes
   
   
   
  (4,373,186)
  (9,866,456)
Telco
   
   
   
  (23,798,305)
  (48,778,639)
OTM
   
   
   
  (2,631,972)
  (7,915,806)
Rent
   
   
   
  (987,622)
  (3,198,098)
Capital Lease
   
   
   
  (446,841)
  (925,640)
Information Technology
   
   
   
  (888,521)
  (1,750,957)
CC Payments & Fees
   
   
  (511)
  (154,941)
  (706,218)
Ordinary Course Professionals
   
   
   
  (162,691)
  (264,084)
General & Administrative
   
   
   
  (629,687)
  (1,791,666)
 
    
    
    
    
    
Total Operating Disbursements
   
   
  (511)
  (40,997,512)
  (95,360,536)
 
    
    
    
    
    
Total Operating Change
  145,554 
   
  4,725,043 
  66,062,641 
  30,673,831 
 
    
    
    
    
    
Restructuring Professional Fees
   
   
   
  (3,635,966)
  (4,315,591)
Interest and Fees
   
   
   
  (416,700)
  (1,309,376)
DIP Fees
   
   
   
   
  (1,975,000)
Critical Vendor / 503(b)(9)
   
   
   
  (2,875,000)
  (3,188,783)
 
    
    
    
    
    
Total Non-Operating & Restructuring Disbursements
   
   
   
  (6,927,666)
  (10,788,750)
 
    
    
    
    
    
Total Disbursements
 $- 
 $- 
 $(511)
 $(47,925,178)
 $(106,149,287)
 
    
    
    
    
    
Intercompany
  (145,554)
   
  (4,706,867)
   
   
Revolver Borrowing/(Repayment)
   
   
   
   
  39,500,000 
Customer Deposits Returned
   
   
  (18,176)
  (68,372)
  (318,478)
US Trustee Fees
   
   
   
  (145,942)
  (145,942)
 
    
    
    
    
    
Total Other Disbursements/Adjustments
  (145,554)
  - 
  (4,725,043)
  (214,314)
  39,035,580 
 
    
    
    
    
    
Ending Balance
 $- 
 $- 
 $- 
 $58,920,661 
 $58,920,661 
 
(1)
Debtor entities not included in the above do not maintain bank accounts
(2)
Schedule of receipts and disbursements includes Debtor entities and does not include cash or activity related to the Debtor's Canadian subsidiaries
 

11
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-2 – Income Statement
 
Income Statement
 
 
 
$USD Actual
 
Current Period
 
 
 
 
 
Revenue
 $36,451,025 
Cost of Revenue
  20,180,771 
Gross Profit
  16,270,253 
Gross Margin
  44.6%
 
    
Operating costs:
    
Selling, General and Administrative
  9,673,450 
Share-based compensation expense
  558,369 
Non-recurring expense
  6,499,484 
Depreciation & amortization
  4,482,529 
Foreign currency (gain) loss
   
Total operating expenses
  21,213,833 
 
    
Operating income (loss)
  (4,943,579)
 
    
Interest expense
  (6,807,553)
Other income (expense)
  30,390 
Total other expense
  (6,777,163)
 
    
Income (loss) before income taxes
  (11,720,743)
 
    
Income tax benefit (expense)
  (12,500)
Net income (loss) from continuing operations
  (11,733,243)
 
    
Net Income (loss) from discontinued operations
   
Net income (loss)
 $(11,733,243)
 
 

12
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-3 – Balance Sheet
 
Balance Sheet
 
 
 
$USD Actual
 
Current Period
 
Current Assets
 
 
 
Cash
 $58,148,834 
Other Cash & Equivalents
  4,558,438 
Accounts Receivable, Trade
  32,374,087 
Accounts Receivable, Other, Net of Allowance for Doubtful Accounts
  10,973,971 
Prepaid Expenses
  11,865,466 
Inventory, Net
  3,339,720 
Other Assets
  6,104,123 
Total Current Assets
  127,364,641 
 
    
NON-CURRENT ASSETS
    
Fixed Assets, Net
  94,637,295 
Goodwill
  218,396,702 
Intangible Assets, Net
  150,057,291 
Other Non-Current Other Assets
  32,451,730 
Total Non-Current Assets
  495,543,018 
 
    
Total Assets
 $622,907,659 
 
    
LIABILITIES AND STOCKHOLDERS EQUITY
    
Current Liabilities
    
Accounts Payable
  84,917,413 
Accrued Telecommunications Costs
  8,786,268 
Deferred Customer Revenue
  13,172,587 
Other Accrued Liabilities
  16,823,899 
Current Portion of Operating Leases
  3,184,269 
Current Portion of Capital Leases
  6,159,710 
Current Portion of Long-Term Debt
  732,192,418 
Total Current Liabilities
  865,236,564 
 
    
Non-Current Liabilities
    
Non-Current Portion of Long-Term Debt
  9,832,717 
Non-Current Portion of Operating Leases
  12,590,447 
Non-Current Portion of Long-Term Capital Lease
  8,171,660 
Other Non-Current Liabilities
  4,154,470 
Total Non-Current Liabilities
  34,749,294 
 
    
Stockholders' Equity
    
Common Stock
  846,403 
Additional Paid-In Capital
  149,662,728 
Accumulated Distributions and Dividends
  (129,370,069)
Accumulated Other Comprehensive Income
  (996,748)
Accumulated Earnings
  (297,220,514)
Total Stockholders' Equity
  (277,078,199)
 
    
Total Liabilities and Stockholders' Equity
 $622,907,659 
 
    
 
    
 

13
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-4 – Monthly Tax Report & Post-Petition Obligations
 
$USD Actual
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Post-Petition Taxes
 
Beginning Tax (1)
 
 
Amount Withheld and/or Accrued
 
 
Amount Paid
 
 
Date Paid
 
 
Check # or EFT
 
 
Ending Tax
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Federal Withholding & FICA
 $- 
 $1,233,003 
 $(1,233,003)
 
 Weekly
 
 
 
 
 $- 
Unemployment
  - 
  350 
  (350)
 
 Quarterly
 
 
 
 
  - 
 
    
    
    
 
 
 
 
 
 
    
Total Federal Taxes
  - 
  1,233,353 
  (1,233,353)
 
 
 
 
 
 
  - 
 
    
    
    
 
 
 
 
 
 
    
Withholding
  - 
  222,242 
  (222,242)
 
Various
 
 
 
 
  - 
Sales & Use (2)
  2,477,535 
  2,605,196 
  (2,299,112)
 
Monthly
 
 
 
 
  2,783,619 
Unemployment
  - 
  - 
  - 
 
Quarterly
 
 
 
 
  - 
Real Property
  155,691 
  120,182 
  (24,901)
 
Various
 
 
 
 
  250,972 
 
    
    
    
 
 
 
 
 
 
    
Total State and Local
  2,633,226 
  2,947,620 
  (2,546,255)
 
 
 
 
 
 
  3,034,591 
 
    
    
    
 
 
 
 
 
 
    
Total Taxes
 $2,633,226 
 $4,180,973 
 $(3,779,608)
 
 
 
 
 
 
 $3,034,591 
 
    
    
    
 
 
 
 
 
 
    
Post-Petition Debts (3)
 
Current
 
  0-30 
  31-60 
  61-90 
 
Over 91
 
 
Total
 
 
    
    
    
    
 
 
 
    
Accounts Payable (4)
 $7,717,683 
 $607,418 
 $105,046 
 $51,602 
 $4,258 
 $8,486,007 
Wages Payable
  2,382,325 
  - 
  - 
  - 
  - 
  2,382,325 
Taxes Payable (5)
  2,783,619 
  - 
  - 
  - 
  - 
  2,783,619 
Rent/Leases-Building (6)
  468,203 
  - 
  - 
  - 
  - 
  223,259 
Rent/Leases-Equipment (6), (7)
  555,562 
  - 
  - 
  - 
  - 
  580,082 
Professional Fees
  9,883,231 
  - 
  - 
  - 
  - 
  9,883,231 
 
  - 
  - 
  - 
  - 
  - 
  - 
 
    
    
    
    
    
    
Total Post-Petition Debts
 $23,790,623 
 $607,418 
 $105,046 
 $51,602 
 $4,258 
 $24,338,523 
 
Note - schedules above include only post-peition balances and activity
(1)
The Company does not book accruals related to recurring payroll taxes
(2)
Sales & Use taxes paid during the reporting period relate to post petition obligations
(3)
Schedule of Post-Petition Debts includes obligations incurred in the post-petition period and is subject to ongoing review and analysis
(4)
Does not include unprocessed invoices and subject to further validation
(5)
Represents sales & use tax accrued in the post-petition period and payable on a monthly and/or quarterly basis
(6)
Represents current portion (accrued and payable within 30 days) of long term operating and capital leases
(7)
Reflects capital leases for equipment
 

14
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-5 – Monthly AR Reconciliation and Aging
 
Accounts Receivable Reconciliation          
 
 
 
 
 
 
 
 
 
Accounts Receivable
 
 
Comments
 
 
 
 
 
 
 
 
Beginning of Month Balance
 $34,015,731 
    
PLUS: Current New Billings
  35,363,388 
 
Current New Billings reflects only post-petition activity
 
MINUS: Collections During the Month
  (36,815,851)
 
Trade AR Collections do not include amounts received from Lingo of $2.3mm in the reporting period
 
PLUS/MINUS: Adjustments or Write-offs
  (189,180)
 
Adjustment related to goodwill credits, recurring revenue charges, refunds, etc.
 
 
    
    
End of Month Balance
 $32,374,087 
    
 
Accounts Receivable Aging Detail                         
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 0-30 Days
 
 
 31-60 days
 
 
 61-90 days
 
 
Over 90 Days (3)
 
 
 Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts Receivable, Trade
 $19,579,039 
 $5,419,759 
 $1,965,002 
 $5,410,287 
 $32,374,087 
Trade related Allowance for doubtful accounts (1), (2)
   
   
  (419,576)
  (3,675,522)
  (4,095,098)
 
    
    
    
    
    
Net Accounts Receivable, Trade
 $19,579,039 
 $5,419,759 
 $1,545,426 
 $1,734,765 
 $28,278,989 
 
(1)
Portion of the total allowance for doubtful accounts related to AR, Trade. Included on the balance sheet in "Accounts Receivable, Other, Net of Allowance for Doubtful Accounts"
(2)
Included as a memo to present Net Accounts Receivable, Trade and the reserve of Over 90 Days
(3)
Represents over 65,000 mostly inactive customers. Customer portion of billing has been fully reserved while related taxes have not been reserved
 

15
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-6 – Summary of Officer & Insider Compensation, Personnel and Insurance
 
Summary of Officer or Insider Compensation (1), (2)          
 
 
 Amount Paid
 
Type of Payment
 
Current Period
 
 
Case-to-Date(3)
 
 
 
 
 
 
 
 
Total Payroll and Benefits
 $154,565 
 $436,063 
 
(1)
Represents payments made by the debtors to persons considered to be "insiders" under the Bankruptcy Code during the reporting period. The total is shown on a cash basis, reflecting the actual amounts received, net of any applicable taxes, withholdings or other deductions. The total includes regular payroll, benefits, and fees and expense reimbursements.
(2)
Persons included as "insiders" have been included for informational purposes only. The Debtors do not concede or take any position with respect to (a) such person's influence over the control of the Debtors; (b) the management responsibilities or functions of such individual; (c) the decision-making or corporate authority of such individual; or (d) whether such individual could successfully argue that he or she is not an "insider" under applicable law, including, without limitation, the federal securities laws or with respect to any theories of liability or for any other purpose. Further, the inclusion of a party as an "insider" in not an acknowledgment or concession that such party is an "insider" under applicable bankruptcy law.
(3)
The Debtors' first Monthly Operating Report, filed on July 21, 2019, erroneously omitted employee reimbursement fees and expenses of approximately $3,000. This has been updated in the case-to-date for this MOR.
 

16
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-6 – Summary of Officer & Insider Compensation, Personnel and Insurance
Confirmation of Insurance
List all policies of insurance in effect, including but not limited to workers' compensation, liability, fire, theft, comprehensive, vehicle, health and life.
For the first report, attach a copy of the declaration sheet for each type of insurance.
For subsequent reports, attach a certificate of insurance for any policy in which a change occurs during the month (new carrier, increased policy limits, renewal, etc.).
 
Agent and/or Carrier
 
Policy Number
 
Coverage Type
 
Expiration Date
 
Comments
 
 
 
 
 
 
 
 
 
Argonaut Insurance Company
 
ML4209073-0
 
Primary D&O
 
06/30/20
 
 
RSUI Indemnity Company
 
NHS676653
 
D&O- 1st excess
 
06/30/20
 
 
Canopius Insurance Services
 
EXN CUAI0047-00
 
D&O- 2nd excess
 
06/30/20
 
 
Nationwide Mutual Insurance Company
 
XMF1803504
 
D&O- 3rd excess
 
06/30/20
 
 
AmTrust International Underwriters
 
EUC1001828 00
 
D&O- Side A DIC only
 
06/30/20
 
 
Hiscox, Inc.
 
UC22276639.18
 
Crime
 
06/30/20
 
 
Argonaut Insurance Company
 
ML 4209155-0
 
Fiduciary - Primary
 
06/30/20
 
 
Travelers Insurance
 
106936570
 
Fiduciary - Excess
 
06/30/20
 
 
Argonaut Insurance Company
 
ML 4209154-0
 
Employment Practices Liability
 
06/30/20
 
 
Chubb Group of Insurance Companies
 
8250-1110
 
Kidnap & Ransom
 
06/30/20
 
 
C.N.A. Insurance
 
6072940718
 
Property
 
06/30/20
 
 
Lloyd's of London
 
B0507XEQ3429018
 
Terrorism-Property
 
06/30/20
 
 
C.N.A. Insurance
 
6072590734
 
General Liability
 
06/30/20
 
 
C.N.A. Insurance
 
6072590748
 
Automobile
 
06/30/20
 
 
C.N.A. Insurance
 
WC 6 71914816
 
Workers Compensation (CA)
 
06/30/20
 
 
C.N.A. Insurance
 
WC 6 71960288
 
Workers Compensation (all other states)
 
06/30/20
 
 
C.N.A. Insurance
 
6072590779
 
Umbrella
 
06/30/20
 
 
C.N.A. Insurance
 
623428880
 
Foreign Policy
 
06/30/20
 
 
Axis Insurance Company
 
P00100003574701
 
Digital Risk
 
06/30/20
 
 
AIG / National Union Fire Insurance
 
GTP 9152007
 
Business Travel Accident
 
08/24/22
 
Policy renewed for 3 years starting 8/25/2019
 
The following lapse in insurance coverage occurred this month:
 
Policy Type
 
Date Lapsed
 
 
Date reinstated
 
 
Reason for Lapse
 
 
 
 
 
 
 
 
 
 
 
No policies lapsed in the reporting period
     
     
     
 

17
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-7 – Payments to Estate Professionals
 
$USD Actual
 
 
 
 
Current Period
 
 
Case-to-Date
 
Name
 
Date of Court Order Authorizing Payment
 
 
Amount Authorized (1)
 
 
Amount Paid
 
 
Total Paid
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weil, Gotshal & Manges LLP
n/a 
   
   
 $ 
PJT Partners
n/a 
   
   
   
FTI Consulting
n/a 
  754,129 
  754,129 
  754,129 
Prime Clerk
n/a 
  1,192,462 
  1,192,462 
  1,292,300 
PWC
n/a 
   
   
   
Kelley Drye
n/a 
  338,624 
  338,624 
  338,624 
Cooley LLP
n/a 
   
   
   
AlixPartners, LLP
n/a 
   
   
   
 
    
    
    
    
Total
    
 $2,285,215 
 $2,285,215 
 $2,385,053 
 
(1)
“Amount Authorized” represents the amounts approved for payment pursuant to the order establishing procedures for interim compensation and reimbursement.
 

18
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-8 – Calculation of U.S. Trustee Quarterly Fee
 
$USD Actual
 
 
 
 
Current Period
 
 
US Trustee Fees Incurred
 
Debtor Name
 
Case Number
 
 
Total Disbursements (1)
 
 
Current Period
 
 
Quarter-to-Date
 
 
Case-to-Date
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fusion Connect, Inc.
  19-11811 
 $42,764,249 
 $250,000 
 $500,000 
 $639,117 
Fusion Telecom of Texas Ltd., L.L.P.
  19-11812 
   
  325 
  650 
  975 
Fusion Communications, LLC
  19-11815 
  4,419 
  325 
  650 
  975 
Fusion PM Holdings, Inc.
  19-11816 
   
  325 
  650 
  975 
Fusion Management Services LLC
  19-11817 
   
  325 
  650 
  975 
Bircan Holdings, LLC
  19-11818 
   
  325 
  650 
  975 
Fusion Telecom of Missouri, LLC
  19-11819 
   
  325 
  650 
  975 
Fusion Telecom of Oklahoma, LLC
  19-11820 
   
  325 
  650 
  975 
Fusion Telecom of Kansas, LLC
  19-11822 
   
  325 
  650 
  975 
Fusion Texas Holdings, Inc.
  19-11813 
   
  325 
  650 
  975 
Fusion Telecom, LLC
  19-11824 
   
  325 
  650 
  975 
Fusion CB Holdings, Inc.
  19-11825 
   
  325 
  650 
  975 
Fusion Cloud Services, LLC
  19-11814 
  39,932 
  650 
  1,300 
  2,275 
Fusion BCHI Acquisition LLC
  19-11827 
   
  325 
  650 
  975 
Fusion LLC
  19-11828 
  3,019,973 
  30,200 
  42,742 
  43,392 
Fusion NBS Acquisition Corp.
  19-11829 
   
  325 
  650 
  975 
Fusion Cloud Company LLC
  19-11830 
  2,096,605 
  20,966 
  49,387 
  49,712 
Fusion MPHC Group, Inc.
  19-11831 
   
  325 
  650 
  975 
Fusion MPHC Holding Corporation
  19-11832 
   
  325 
  650 
  975 
 
    
    
    
    
    
Total
    
 $47,925,178 
 $306,691 
 $603,179 
 $749,121 
 
(1)
"Total Disbursements" as defined on MOR-1
 

19
 
 
In re: Fusion Connect, Inc. et al.
Case No.: 19-11811 (SMB) (Jointly Administered)
 
Period from: August 1, 2019 to August 31, 2019
 
MOR-9 – Significant Developments During Reporting Period
 
Information to be provided on this page, includes, but is not limited to: (1) financial transactions that are not reported on this report, such as the sale of real estat e; (2) non-financial
transactions, such as the substitution of assets or collateral; (3) modifications to loan agreements; (4) change in senior management, etc. Attach any relevant documents.
 
 
Must be completed each month. If the answer to any of the questions is “Yes”, provide a detailed explanation of each item. Attach additional sheets if necessary.
Yes
No
1.
Have any assets been sold or transferred outside the normal course of business this reporting period?
 
X
2.
Have any funds been disbursed from any account other than a debtor in possession account this reporting period?
 
X
3.
Is the Debtor delinquent in the timely filing of any postpetition tax returns?
 
X
4.
Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies?
 
X
5.
Is the Debtor delinquent in paying any insurance premium payment?
 
X
6.
Have any payments been made on prepetition liabilities this reporting period?
X (1)
 
7.
Are any postpetition receivables (accounts, notes or loans) due from related parties or affiliates?
X (2)
 
8.
Are any postpetition payroll taxes past due?
 
X
9.
Are any postpetition State or Federal income taxes past due?
 
X
10.
Are any postpetition real estate taxes past due?
 
X
11.
Are any other postpetition taxes past due?
 
X
12.
Have any prepetition taxes been paid during this reporting period?
X (1)
 
13.
Are any amounts owed to postpetition creditors delinquent?
X (3)
 
14.
Are any wage payments past due?
 
X
15.
Have any postpetition loans been received by the Debtor from any party?
X (4)
 
16.
Is the Debtor delinquent in paying any U.S. Trustee fees?
 
X
17.
Is the Debtor delinquent with any court ordered payments to attorneys or other professionals?
 
X
18.
Have the owners or shareholders received any compensation outside of the normal course of business?
 
X
 
(1)
All disbursements related to pre-petition obligations have been deemed allowable per the approved orders
(2)
The Company has postpetition receivables due from its non-controlled affiliate, Lingo
(3)
Payment of some post-petition liabilities has been delayed due to system issues. The Company is working with its accounting software provider to bifurcate pre/ post petition liabilities
(4)
Please refer to Global Note #6
 
 

20