0001193125-16-670246.txt : 20160803 0001193125-16-670246.hdr.sgml : 20160803 20160803171057 ACCESSION NUMBER: 0001193125-16-670246 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160728 ITEM INFORMATION: Entry into a Material Definitive Agreement ITEM INFORMATION: Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers: Compensatory Arrangements of Certain Officers ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160803 DATE AS OF CHANGE: 20160803 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Horsehead Holding Corp CENTRAL INDEX KEY: 0001385544 STANDARD INDUSTRIAL CLASSIFICATION: PRIMARY SMELTING & REFINING OF NONFERROUS METALS [3330] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33658 FILM NUMBER: 161804744 BUSINESS ADDRESS: STREET 1: 4955 STEUBENVILLE PIKE STREET 2: SUITE 405 CITY: PITTSBURGH STATE: PA ZIP: 15205 BUSINESS PHONE: 724-773-2212 MAIL ADDRESS: STREET 1: 4955 STEUBENVILLE PIKE STREET 2: SUITE 405 CITY: PITTSBURGH STATE: PA ZIP: 15205 8-K 1 d233429d8k.htm 8-K 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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): July 28, 2016

 

 

Horsehead Holding Corp.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-33658   20-0447377

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

4955 Steubenville Pike, Suite 405

Pittsburgh, Pennsylvania 15205

(Address of principal executive offices, including zip code)

724-774-1020

(Registrant’s telephone number, including area code)

 

 

 

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))

 

 

 


Item 1.01. Entry into a Material Definitive Agreement.

On August 1, 2016, Horsehead Holding Corp. (the “Company”) and certain of its direct and indirect wholly-owned subsidiaries (together with the Company, the “Debtors”) entered into Amendment No. 4 and Waiver (the “Amendment”) to the Senior Secured Superpriority Debtor-in-Possession Credit, Security and Guaranty Agreement, dated as of February 8, 2016 (as amended, the “DIP Credit Agreement”), with the lenders party thereto (the “DIP Lenders”) and Cantor Fitzgerald Securities, as administrative agent.

Pursuant to the Amendment, the DIP Lenders waived events of default that occurred as a result of (i) the order approving the Debtors’ Disclosure Statement related to the Plan of Reorganization being entered by the Bankruptcy Court on July 11, 2016 and not on or prior to July 7, 2016 as required by the DIP Credit Agreement, and (ii) the Credit Agreement failing to identify a certain promissory note as outstanding indebtedness.

The foregoing description of the Amendment does not purport to be complete and is qualified in its entirety by reference to the text of the Amendment, which is filed as Exhibit 10.1 hereto, and is incorporated by reference herein.

Item 5.02. Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.

On July 28, 2016, Robert D. Scherich, Vice President and Chief Financial Officer, advised the Company that he will be departing from the Company, effective August 31, 2016.

 

Item 7.01 Regulation FD Disclosure.

On July 21, 2016, the Debtors agreed to publicly disclose their DIP Budget (as defined in the DIP Credit Agreement) in connection with execution of the Amendment. A copy of the DIP Budget is furnished hereby as Exhibit 99.1.

Any financial information, projections and estimates of claims included in the DIP Budget were not prepared with a view toward public disclosure or compliance with the published guidelines of the Securities and Exchange Commission or the guidelines established by the American Institute of Certified Public Accountants regarding projections or forecasts. The financial information included in the DIP Budget does not purport to present the Company’s financial condition in accordance with accounting principles generally accepted in the United States. The inclusion of the information in the DIP Budget should not be regarded as an indication that the Company or its affiliates or representatives consider the DIP Budget to be a reliable prediction of future events, and the DIP Budget should not be relied upon as such. Neither the Company nor any of its affiliates or representatives has made or makes any representation to any person regarding the DIP Budget, and none of them undertakes any obligation to publicly update such information to reflect circumstances existing after the date when the information was made or to reflect the occurrence of future events, even in the event that any or all of the assumptions underlying the projections are shown to be in error.

Cautionary Note Regarding Forward-Looking Statements

Certain of the information included in the DIP Budget furnished herewith constitute “forward-looking information” intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. In particular, it includes information about the Company’s future cash flows and estimates of claims. This forward-looking information was, when made, based on

 

2


current expectations and projections about future events. Readers are cautioned that forward-looking information is not a guarantee of future performance or results and involves substantial risks and uncertainties that cannot be predicted or quantified, and, consequently, the actual performance of the Company may differ materially from that expressed or implied by such forward-looking information.

The information set forth in this Item 7.01 of this Current Report on Form 8-K is being furnished pursuant to Item 7.01 of Form 8-K and shall not be deemed “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 of the Company’s filings under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof and regardless of any general incorporation language in such filings, except to the extent expressly set forth by specific reference in such a filing. The filing of this Item 7.01 of this Current Report on Form 8-K shall not be deemed an admission as to the materiality of any information herein that is required to be disclosed solely by reason of Regulation FD.

 

Item 9.01. Financial Statements and Exhibits.

 

  (d) Exhibits.

 

Exhibit

  

Description

10.1    Amendment No. 4 and Waiver to the Senior Secured Superpriority Debtor-in-Possession Credit, Security and Guaranty Agreement, dated as of August 1, 2016, by and among Horsehead Holding Corp., Horsehead Corporation, Horsehead Metal Products, LLC, The International Metals Reclamation Company, LLC and Zochem Inc., as borrowers, the lenders party thereto from time to time, and Cantor Fitzgerald Securities, as administrative agent.
99.1    DIP Budget.

 

3


SIGNATURE

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.

 

August 3, 2016     HORSEHEAD HOLDING CORP.
    By:  

/s/ Robert D. Scherich

    Name:   Robert D. Scherich
    Title:   Vice President and Chief Financial Officer

 

4

EX-10.1 2 d233429dex101.htm EX-10.1 EX-10.1

Exhibit 10.1

EXECUTION VERSION

AMENDMENT NO. 4 AND WAIVER TO SENIOR SECURED SUPERPRIORITY DEBTOR-IN POSSESSION CREDIT, SECURITY AND GUARANTY AGREEMENT

This AMENDMENT NO. 4 AND WAIVER TO SENIOR SECURED SUPERPRIORITY DEBTOR-IN-POSSESSION CREDIT, SECURITY AND GUARANTY AGREEMENT, dated as of August 1, 2016 (this “Amendment”), is entered into by and among HORSEHEAD CORPORATION, a company organized under the laws of the State of Delaware (“Horsehead”), THE INTERNATIONAL METALS RECLAMATION COMPANY, LLC, a limited liability company organized under the laws of the State of Delaware (“INMETCO”), HORSEHEAD METAL PRODUCTS, LLC, a limited liability company organized under the laws of the State of North Carolina (“HMP”), ZOCHEM INC., a corporation incorporated pursuant to the Canada Business Corporations Act (“Zochem”) and HORSEHEAD HOLDING CORP., a corporation organized under the laws of the State of Delaware (“Horsehead Holding” and, together with Horsehead, INMETCO, HMP and Zochem, each a “Borrower” and, collectively, the “Borrowers”), the Lenders party hereto and CANTOR FITZGERALD SECURITIES, as Administrative Agent. Capitalized terms used but not defined herein shall have the meanings assigned to such terms in the Credit Agreement referred to below.

PRELIMINARY STATEMENTS:

WHEREAS, the Borrowers, the Lenders from time to time party thereto, Cantor Fitzgerald Securities, as Administrative Agent, and the other parties named therein are parties to the Senior Secured Superpriority Debtor-in-Possession Credit, Security and Guaranty Agreement, dated as of February 8, 2016 (as amended, restated, amended and restated, supplemented or otherwise modified from time to time, the “Credit Agreement”);

WHEREAS, the Borrowers hereby inform the Administrative Agent and the Lenders that certain Defaults or Events of Default exist under Section 7.01(c) of the Credit Agreement as a result of (i) the order approving the Disclosure Statement being entered by the Bankruptcy Court on July 11, 2016 and not July 7, 2016 as required under Section 5.18(f) of the Credit Agreement and (ii) Schedule 6.02 to the Credit Agreement failing to identify that certain promissory note dated as of January 4, 2016 by and among Horsehead, as maker, and Tecnicas Reunidas S.A., as holder (the foregoing Defaults and/or Events of Default, collectively, the “Specified Events of Default”);

WHEREAS, in accordance with Section 9.01 of the Credit Agreement, the Borrowers have requested that the Required Lenders agree to (i) waive the Specified Events of Default and (ii) make certain modifications to the Credit Agreement; and

WHEREAS, the Required Lenders have consented to (i) waive the Specified Events of Default and (ii) amend the Credit Agreement as provided herein.

NOW, THEREFORE, in consideration of the premises and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

1. Limited Waiver. Subject to the terms and conditions set forth herein, the Required Lenders hereby waive the Specified Events of Default.


2. Amendment to Credit Agreement.

2.1 Schedule 6.02(b) is hereby amended by adding the following:

“Promissory Note dated January 4, 2016 by and among Horsehead Corp., as maker, and Tecnicas Reunidas S.A., as holder.”

3. Effectiveness of Amendment. The effectiveness of the agreements contained herein is conditioned upon (the date on which such condition having been satisfied being referred to herein as the “Amendment Effective Date”), the Administrative Agent having received duly executed counterparts hereof which, when taken together, bear the authorized signatures of (i) the Borrowers and (ii) the Required Lenders.

4. Reassertion of Representations and Warranties; No Default. After giving effect to this Amendment, on the Amendment Effective Date, each Borrower hereby (i) confirms that the representations and warranties set forth in Article IV of the Credit Agreement and each other Loan Document are true and correct in all material respects (provided that such materiality qualifier shall not apply if such representation or warranty is already subject to a materiality qualifier under Article IV of the Credit Agreement or such other Loan Document), except for representations and warranties made as of a specific earlier date, which shall be true and correct in all material respects (provided that such materiality qualifier shall not apply if such representation or warranty is already subject to a materiality qualifier under Article IV of the Credit Agreement or such other Loan Document) as of such earlier date, and (ii) there will exist no Default or Event of Default under the Loan Documents. The parties hereto agree that this Amendment shall constitute a Loan Document.

5. Ratification by Guarantors. Each of the Guarantors acknowledges that its consent to this Amendment is not required, but each of the undersigned nevertheless does hereby agree and consent to this Amendment and to the documents and agreements referred to herein. Each of the Guarantors agrees and acknowledges that (i) notwithstanding the effectiveness of this Amendment, such Guarantor’s Guaranty under the Credit Agreement shall remain in full force and effect without modification thereto and (ii) nothing herein shall in any way limit any of the terms or provisions of such Guarantor’s Guaranty or any other Loan Document executed by such Guarantor (as the same may be amended from time to time), all of which are hereby ratified, confirmed and affirmed in all respects. Each of the Guarantors hereby agrees and acknowledges that no other agreement, instrument, consent or document shall be required to give effect to this section. Each of the Guarantors hereby further acknowledges that the Borrowers, the Administrative Agent and any Lender may from time to time enter into any further amendments, modifications, terminations and/or waivers of any provisions of this Amendment or other Loan Documents without notice to or consent from such Guarantor and without affecting the validity or enforceability of such Guarantor’s Guaranty or giving rise to any reduction, limitation, impairment, discharge or termination of such Guarantor’s Guaranty.

6. No Amendments; Confirmation; Limited Purpose Amendment and Waiver. Except as expressly set forth herein, this Amendment (a) shall not by implication or otherwise limit, impair, constitute a waiver of, or otherwise affect the rights and remedies of the Lenders or the Administrative Agent under the Credit Agreement or any other Loan Document and (b) shall not alter, modify, amend or in any way affect any of the terms, conditions, obligations, covenants

 

2


or agreements contained in the Credit Agreement or any other Loan Document, all of which are ratified and affirmed in all respects and shall continue in full force and effect as modified hereby. Nothing herein shall be deemed to entitle the Borrower Parties to a consent to, or a waiver, amendment, modification or other change of, any of the terms, conditions, obligations, covenants or agreements contained in the Credit Agreement or any other Loan Document in similar or different circumstances. Notwithstanding anything to the contrary herein, the limited waiver set forth herein (i) is a limited waiver, (ii) is limited to the express terms hereof, (iii) is effective only with respect to the specific instance and the specific purpose for which it is given and (iv) shall not be deemed a waiver for any other purpose and of any term, condition, representation or covenant applicable to the Borrower Parties under the Credit Agreement and any other Loan Document except as expressly set forth in this Amendment. NOTWITHSTANDING THE LIMITED WAIVER SET FORTH IN THIS AMENDMENT, THE LENDERS REQUIRE STRICT COMPLIANCE BY THE BORROWER PARTIES AT ALL TIMES WITH ALL TERMS, CONDITIONS AND PROVISIONS OF THE CREDIT AGREEMENT AND ANY OTHER LOAN DOCUMENT. On or after the Amendment Effective Date, any reference to the Credit Agreement contained in the Loan Documents shall mean the Credit Agreement as amended hereby.

7. Release. Notwithstanding anything herein to the contrary, effective as of the Amendment Effective Date, each Borrower Party covenants and agrees that the Borrower Parties unconditionally release and irrevocably discharge (i) the Lenders, (ii) the Administrative Agent, and (iii) the respective officers, directors, attorneys, financial advisors, employees, managers, members, partners, agents, accountants and other professionals of the parties listed in clauses (i) and (ii), in each case, in their respective capacities as such, (collectively clauses (i) through (iii) being the “Released Parties,” and each a “Released Party”) from any and all claims, obligations, suits, judgments, damages, rights, causes of action and liabilities whatsoever, whether known or unknown, foreseen or unforeseen, existing or hereafter arising, in law, equity or otherwise, in all cases with respect to this Amendment, the Credit Agreement or any other Loan Document, based in whole or in part on any act, omission, transaction or occurrence from the beginning of time through the Amendment Effective Date (collectively, the “Released Claims”); provided, however, to the extent that a Released Claim is determined by a court of competent jurisdiction to have actually been caused by (x) the gross negligence or willful misconduct of a Released Party or (y) the material breach of the obligations of a Released Party (other than the Administrative Agent or any sub-agent thereof) under the Loan Documents, such release shall not be available to such Released Party with respect to such Released Claim.

8. No Adverse Claim. Each Borrower warrants, acknowledges and agrees that no events have taken place and no circumstances exist at the date hereof which would give such Borrower a basis to assert a defense, offset or counterclaim to any claim of the Administrative Agent or the Lenders with respect to the Obligations.

9. Successors and Assigns. This Amendment shall inure to the benefit of and be binding upon each of the parties hereto, each Lender, and the successors and permitted assigns of each of the parties hereto and each Lender (subject to and in accordance with Section 9.07 of the Credit Agreement).

10. Counterparts. This Amendment may be executed by one or more of the parties to this Amendment on any number of separate counterparts, and all of said counterparts taken

 

3


together shall be deemed to constitute one and the same instrument. Delivery of an executed signature page of this Amendment by facsimile transmission or other electronic transmission (i.e., a “.pdf” or “.tif”) shall be effective as delivery of a manually executed counterpart hereof.

11. Entire Agreement. This Amendment, the other Loan Documents and the agreements, certificates and other documents contemplated thereby constitute the entire contract between the parties relative to the subject matter hereof. Any other previous agreement among the parties with respect to the subject matter hereof is superseded by this Amendment, the other Loan Documents and the agreements, certificates and other documents contemplated thereby.

12. Governing Law; Waiver of Jury Trial. THIS AMENDMENT SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD TO ANY CHOICE-OF-LAW PROVISIONS THAT WOULD REQUIRE THE APPLICATION OF THE LAW OF ANOTHER JURISDICTION AND, TO THE EXTENT APPLICABLE, THE BANKRUPTCY CODE.

13. Headings. The headings of this Amendment are for purposes of reference only and shall not limit or otherwise affect the meaning hereof.

14. Instruction to Administrative Agent. Each of the Lenders signatory hereto (constituting Required Lenders) directs the Administrative Agent to execute this Amendment and authorizes the Administrative Agent to take action as agent on its behalf and to exercise such powers and discretion under the Credit Agreement and the other Loan Documents as are delegated to the Administrative Agent by the terms thereof, together with such powers and discretion as are reasonably incidental thereto. The Borrowers and Lenders agree that the indemnifications provided in Section 9.05 of the Credit Agreement apply to the foregoing instruction and the execution of this Amendment.

[Signature Pages Follow]

 

4


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be duly executed and delivered by their respective officers as of the day and year first above written.

 

HORSEHEAD CORPORATION
By:  

/s/ Robert D. Scherich

Name:   Robert D. Scherich
Title:   Chief Financial Officer
THE INTERNATIONAL METALS RECLAMATION COMPANY, LLC
By:  

/s/ Robert D. Scherich

Name:   Robert D. Scherich
Title:   Chief Financial Officer
HORSEHEAD METAL PRODUCTS, LLC
By:  

/s/ Robert D. Scherich

Name:   Robert D. Scherich
Title:   Chief Financial Officer
HORSEHEAD HOLDING CORP.
By:  

/s/ Robert D. Scherich

Name:   Robert D. Scherich
Title:   Chief Financial Officer
ZOCHEM, INC.
By:  

/s/ Robert D. Scherich

Name:   Robert D. Scherich
Title:   Chief Financial Officer

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


CANTOR FITZGERALD SECURITIES,
as Administrative Agent
By:  

/s/ James Bond

Name:   James Bond
Title:   Chief Operating Officer

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


Hotchkis and Wiley High Yield Fund,

as Lender

By:  

/s/ Anna Marie Lopez

Name:   Anna Marie Lopez
Title:   Chief Operating Officer of Hotchkis and Wiley Capital Management, LLC, as investment advisor to the Hotchkis and Wiley High Yield Fund

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


Hotchkis and Wiley Capital Income Fund,
as Lender
By:  

/s/ Anna Marie Lopez

Name:   Anna Marie Lopez
Title:   Chief Operating Officer of Hotchkis and Wiley Capital Management, LLC, as investment advisor to the Hotchkis and Wiley Capital Income Fund

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


San Diego County Employees Retirement Association, as Lender
By:  

/s/ Anna Marie Lopez

Name:   Anna Marie Lopez
Title:   Chief Operating Officer of Hotchkis and Wiley Capital Management, LLC, as investment advisor to the San Diego County Employees Retirement Association

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


Santa Barbara County Employees Retirement System, as Lender
By:  

/s/ Anna Marie Lopez

Name:   Anna Marie Lopez
Title:   Chief Operating Officer of Hotchkis and Wiley Capital Management, LLC, as investment advisor to the Santa Barbara County Employees Retirement System

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


National Elevator Industry Pension Fund,
as Lender
By:  

/s/ Anna Marie Lopez

Name:   Anna Marie Lopez
Title:   Chief Operating Officer of Hotchkis and Wiley Capital Management, LLC, as investment advisor to the National Elevator Industry Pension Fund

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


University of Dayton,

as Lender

By:  

/s/ Anna Marie Lopez

Name:   Anna Marie Lopez
Title:   Chief Operating Officer of Hotchkis and Wiley Capital Management, LLC, as investment advisor to the University of Dayton

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


Greywolf Capital Management LP, on behalf of Greywolf Event Driven Master Fund, as Lender
By:  

/s/ Christopher Samios

Name:   Christopher Samios
Title:   General Counsel

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


Greywolf Capital Management LP, on behalf of Greywolf Strategic Master Fund SPC, Ltd. -MSP 2,

as Lender

By:  

/s/ Christopher Samios

Name:   Christopher Samios
Title:   General Counsel

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


MAK Capital Fund LP, as Lender
By:  

/s/ Michael Kaufman

Name:   Michael Kaufman
Title:   Managing Member

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


MAK-ro Capital Master Fund LP, as Lender
By:  

/s/ Michael Kaufman

Name:   Michael Kaufman
Title:   Managing Member

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


LCPF I Holdings (E), L.P., as Lender
By:   LCP I GP, LLC
Its:   General Partner
By:   LCPC, LLC
Its:   Sole Member
By:  

/s/ L. Andy Mitchell

Name:   L. Andy Mitchell
Title:   Authorized Person

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement


WFF Cayman II Ltd., as Lender
by Wolverine Asset Management, LLC
By:  

/s/ Kenneth L. Nadel

Name:   Kenneth L. Nadel
Title:   Chief Operating Officer

 

Amendment to Senior Secured Superpriority Debtor-In-Possession Credit, Security and Guaranty Agreement

EX-99.1 3 d233429dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

HORSEHEAD

WEEKLY CASH FLOW - 12th REVISED

CONSOLIDATED SUMMARY - HORSEHEAD,

MOORSEBORO, INMETCO & ZOCHEM

 

Week #   ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL  
Week Ending   02/06/16     02/13/16     02/20/16     02/27/16     03/05/16     03/12/16     03/19/16     03/26/16     04/02/16     04/09/16     04/16/16     04/23/16  

RECEIPTS:

                       

Trade Receipts - Horsehead + HMP

  $ 2,204,969      $ 3,496,119      $ 4,203,666      $ 3,865,903      $ 3,769,105      $ 2,799,851      $ 4,610,365      $ 2,949,015      $ 2,537,834      $ 2,698,446      $ 4,038,339      $ 4,294,886   

Trade Receipts - Inmetco

    346,555        1,019,963        514,336        1,094,928        64,261        921,303        768,620        496,375        350,234        454,486        895,777        1,354,987   

Trade Receipts - Zochem

    1,583,967        1,055,696        2,449,634        1,571,297        2,336,212        1,778,098        2,568,664        1,440,627        1,977,179        2,035,770        3,280,488        1,965,146   

Other (HST, Insurance proceeds, Grants, etc.)

    13        171        816,735        21,710        8,580        5,025        1,614        767,220        12,470        41,717        —          979,613   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Receipts

  $ 4,135,504      $ 5,571,948      $ 7,984,371      $ 6,553,837      $ 6,178,159      $ 5,504,278      $ 7,949,263      $ 5,653,236      $ 4,877,717      $ 5,230,419      $ 8,214,604      $ 8,594,632   

DISBURSEMENTS:

                       

Purchases

    837,873        3,289,325        2,310,679        2,645,213        2,763,408        3,060,147        2,890,598        2,954,587        2,826,593        3,138,512        3,159,107        3,394,354   

Payroll & Taxes

    37,665        1,125,345        878,033        1,123,999        471,176        889,039        550,174        508,035        1,428,923        449,571        1,140,055        397,051   

Benefits

    —          501,887        131,805        40,439        417,401        327,530        328,825        149,720        164,548        319,040        234,565        157,095   

CapEx - Horsehead, Inmetco, Zochem

    —          —          —          —          89,740        14,658        77,908        —          173,843        209,996        —          240,262   

CapEx - Mooresboro, NC

    —          —          —          —          —          —          —          —          87,855        —          —          —     

Contract Services

    15,010        104,456        171,532        182,416        494,948        402,703        530,601        297,534        435,328        817,858        793,563        942,024   

Freight

    —          131,322        210,022        805,367        984,371        786,616        1,483,359        867,905        634,925        981,801        1,275,136        809,997   

Insurance

    206,037        177,835        127,266        299,109        309,823        6,363        37,938        63,499        257,972        18,753        26,123        58,175   

Utilities

    10,796        458,604        32,946        67,297        186,996        171,009        124,456        210,817        218,245        619,733        371,435        480,209   

Supplies

    —          36,258        224,493        235,256        532,283        241,689        428,606        269,786        317,805        412,083        395,164        348,070   

Miscellaneous

    42,680        28,538        179,905        81,247        126,757        102,382        64,629        68,376        49,130        52,031        48,297        227,660   

Other Operating Costs

    —          790,065        78,499        78,616        22,738        78,452        39,558        14,991        76,670        123,882        40,948        29,862   

Discretionary Improvement Spending

    —          —          —          —          —          —          —          —          —          —          —          —     

Hedge Settlements

    —          —          —          —          —          —          —          —          —          —          —          —     

Leases

    —          —          14,362        25,777        —          782        233,872        15,849        14,875        —          14,545        —     

Total Professional Fees

    —        $ 1,087,392        —          —          —          —        $ 406,708      $ 203,990        —        $ 1,196,617      $ 92,108      $ 191,088   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Disbursements

  $ 1,150,061      $ 7,731,028      $ 4,359,542      $ 5,584,737      $ 6,399,640      $ 6,081,370      $ 7,197,232      $ 5,625,089      $ 6,686,712      $ 8,339,876      $ 7,591,046      $ 7,275,846   

Recapitalization & Financing

                       

DIP Fees

    —          4,050,000        —          —          429,222        —          —          —          672,639        —          —          —     

Macquarie Interest

            —          —          194,469        —          —          223,558        —          —     

UST fees & Fee Examiner

    —          —          —          —          —          —          —          —          —          —          —          —     

Recycling Entity Buyout (including interest)

    —          —          —          —          —          —          —          —          —          —          —          —     

PNC Early Termination Fee

    —          1,000,000        —          —          —          —          —          —          —          —          —          —     

PNC Facility Repayment

      17,677,793                       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Recapitalization & Financing

    —          22,727,793        —          —          429,222        —          194,469        —          672,639        223,558        —          —     

Other Bankruptcy Related Expenditures

                       

KEIP

    —          —          —          —          —          —          —          —          —          —          —          —     

Utility Deposits

    —          —          781,500        (200,000     40,142        52,500        —          39,172        —          —          —          —     

503(b)(9) Payments

    —          —          —          —          —          —          —          197,338        —          —          3,780        39,725   

Critical Vendors - Freight

    —          250,000        378,808        252,100        —          97,138        144,302        130,681        239,011        112,057        68,543        161,894   

Critical Vendors - Material Vendors

    —          —          —          —          —          —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Other Expenditures

    —          250,000        1,160,308        52,100        40,142        149,638        144,302        367,191        239,011        112,057        72,323        201,619   

Total Disbursements

  $ 1,150,061      $ 30,708,821      $ 5,519,849      $ 5,636,837      $ 6,869,004      $ 6,231,008      $ 7,536,003      $ 5,992,280      $ 7,598,362      $ 8,675,491      $ 7,663,369      $ 7,477,465   

Net Cash Flow Before DIP Facility Drawdown

    2,985,443        (25,136,873     2,464,522        917,000        (690,845     (726,729     413,260        (339,045     (2,720,645     (3,445,072     551,234        1,117,167   

DIP Facility Drawdown

    —          31,800,000        —          6,700,000        4,000,000        —          —          —              —       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Flow

  $ 2,985,443      $ 6,663,127      $ 2,464,522      $ 7,617,000      $ 3,309,155      $ (726,729   $ 413,260      $ (339,045   $ (2,720,645   $ (3,445,072   $ 551,234      $ 1,117,167   

Cash

                       

Beginning Cash

    2,662,652        5,648,095        12,311,222        14,775,743        22,392,744        25,701,898        24,975,169        25,388,429        25,049,385        22,328,740        18,883,667        19,434,902   

Net Cash

    2,985,443        6,663,127        2,464,522        7,617,000        3,309,155        (726,729     413,260        (339,045     (2,720,645     (3,445,072     551,234        1,117,167   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Cash

  $ 5,648,095      $ 12,311,222      $ 14,775,743      $ 22,392,744      $ 25,701,898      $ 24,975,169      $ 25,388,429      $ 25,049,385      $ 22,328,740      $ 18,883,667      $ 19,434,902      $ 20,552,068   

Open Accounts Payable - Beginning Balance

    —          1,129,000        2,258,000        3,387,000        3,387,000        3,387,000        3,387,000        3,387,000        4,195,449        4,195,449        4,195,449        9,195,449   

New Purchases

    2,279,061        8,860,028        6,648,849        5,636,837        6,869,004        6,231,008        7,536,003        6,800,729        7,598,362        8,675,491        12,663,369        7,477,465   

Disbursements

    (1,150,061     (7,731,028     (5,519,849     (5,636,837     (6,869,004     (6,231,008     (7,536,003     (5,992,280     (7,598,362     (8,675,491     (7,663,369     (7,477,465
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

    1,129,000        2,258,000        3,387,000        3,387,000        3,387,000        3,387,000        3,387,000        4,195,449        4,195,449        4,195,449        9,195,449        9,195,449   

DIP Schedule

                       

Facility Size

    90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000   

Beginning Balance

    —          —          31,800,000        31,800,000        38,500,000        42,500,000        42,500,000        42,500,000        42,500,000        42,500,000        42,500,000        42,500,000   

Draw / (Repaid)

    —          31,800,000        —          6,700,000        4,000,000        —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

    —        $ 31,800,000      $ 31,800,000      $ 38,500,000      $ 42,500,000      $ 42,500,000      $ 42,500,000      $ 42,500,000      $ 42,500,000      $ 42,500,000      $ 42,500,000      $ 42,500,000   

Availability

  $ 90,000,000      $ 58,200,000      $ 58,200,000      $ 51,500,000      $ 47,500,000      $ 47,500,000      $ 47,500,000      $ 47,500,000      $ 47,500,000      $ 47,500,000      $ 47,500,000      $ 47,500,000   

 

Week #   ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL     ACTUAL  
Week Ending   04/30/16     05/07/16     05/14/16     05/21/16     05/28/16     06/04/16     06/11/16     06/18/16     06/25/16     07/02/16     07/09/16     07/16/16  

RECEIPTS:

                       

Trade Receipts - Horsehead + HMP

  $ 3,744,332      $ 3,721,412      $ 2,928,104      $ 3,131,138      $ 3,291,371      $ 2,510,834      $ 2,919,502      $ 2,967,657      $ 2,893,086      $ 3,646,671      $ 2,009,555      $ 4,451,517   

Trade Receipts - Inmetco

    270,427        1,012,509        258,026        972,571        896,548        70,995        1,176,088        414,516        1,028,764        754,032        456,637        544,368   

Trade Receipts - Zochem

    1,724,231        2,418,036        1,111,943        3,456,969        1,955,873        2,102,042        2,299,098        4,280,896        2,478,241        1,364,429        2,896,108        3,421,437   

Other (HST, Insurance proceeds, Grants, etc.)

    13,032        (27,335     8,075        (5,479     1,120,783        2,212        6,385        (11,370     (7,740     970,958        (19,799     5,940   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Receipts

  $ 5,752,022      $ 7,124,622      $ 4,306,148      $ 7,555,200      $ 7,264,575      $ 4,686,081      $ 6,401,074      $ 7,651,699      $ 6,392,351      $ 6,736,090      $ 5,342,501      $ 8,423,262   

DISBURSEMENTS:

                       

Purchases

    2,541,538        3,214,681        3,275,723        2,996,725        2,991,305        3,035,514        3,105,646        2,699,123        3,490,543        3,171,254        2,989,255        3,174,510   

Payroll & Taxes

    839,060        422,013        1,014,499        439,833        954,201        418,273        302,316        1,080,559        315,334        1,051,464        295,009        1,048,682   

Benefits

    514,174        158,836        268,477        191,964        212,834        285,810        218,835        301,165        123,125        238,349        163,165        311,652   

CapEx - Horsehead, Inmetco, Zochem

    190,000        —          96,934        872,042        32,838        524,318        38,172        —          27,293        —          —          61,846   

CapEx - Mooresboro, NC

    —          —          —          51,726        —          —          —          —          —          —          —          —     

Contract Services

    570,077        600,438        1,229,378        487,584        735,964        453,707        427,934        598,719        610,839        611,997        693,133        1,016,841   

Freight

    650,601        1,096,808        1,042,028        1,178,219        957,854        916,633        774,383        1,259,270        845,393        653,873        952,693        900,996   

Insurance

    32,362        319,542        18,702        13,452        27,891        187,823        232,325        26,371        1,209,821        126,427        16,835        —     

Utilities

    211,775        434,822        543,186        193,890        271,304        154,303        445,304        903,830        (157,464     131,905        424,534        374,143   

Supplies

    267,465        454,140        505,399        292,832        476,349        397,501        380,530        482,840        543,940        370,092        482,727        804,187   

Miscellaneous

    71,432        153,854        125,893        174,638        95,484        16,178        240,496        161,012        201,979        (115,232     73,532        462,513   

Other Operating Costs

    85,898        90,880        48,607        318,829        356,680        96,062        23,252        46,641        19,884        7,962        99,283        64,861   

Discretionary Improvement Spending

    —          —          —          —          —          —          —          —          —          —          —          —     

Hedge Settlements

    —          —          —          —          —          —          —          —          —          —          —          —     

Leases

    —          5,400        —          14,545        5,400        —          —          —          5,400        —          —          —     

Total Professional Fees

  $ 53,260      $ 63,601      $ 2,159,730      $ 409,080      $ 1,148,854      $ 540,614      $ 2,821,059      $ 455,854      $ 559,004      $ 1,064,830      $ 63,907      $ 57,667   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Disbursements

  $ 6,027,641      $ 7,015,015      $ 10,328,556      $ 7,635,358      $ 8,266,959      $ 7,026,735      $ 9,010,252      $ 8,015,383      $ 7,795,091      $ 7,312,920      $ 6,254,073      $ 8,277,899   

Recapitalization & Financing

                       

DIP Fees

    —          675,972        6,200        —          —          687,500        —          —          —          766,667        —          —     

Macquarie Interest

    —          231,695        —          —          —          217,446        —          —          —          217,757        —          —     

UST fees & Fee Examiner

    63,325        —          6,500        —          —          —          —          —          —          —          —          —     

Recycling Entity Buyout (including interest)

    —          —          —          —          —          —          —          200,000        878,017        —          —          —     

PNC Early Termination Fee

    —          —          —          —          —          —          —          —          —          —          —          —     

PNC Facility Repayment

                       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Recapitalization & Financing

    63,325        907,668        12,700        —          —          904,946        —          200,000        878,017        984,424        —          —     

Other Bankruptcy Related Expenditures

                       

KEIP

    —          —          —          —          —          —          —          —          —          —          —          —     

Utility Deposits

    —          —          —          5,780        —          —          —          —          3,661        —          —          —     

503(b)(9) Payments

    132,462        —          —          —          —          —          —          92,855        —          —          —          480,569   

Critical Vendors - Freight

    162,856        200,478        176,814        250,486        185,040        157,520        105,487        105,803        107,932        106,575        18,383        18,018   

Critical Vendors - Material Vendors

    —          —          —          102,908        —          —          —          10,335        —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Other Expenditures

    295,318        200,478        176,814        359,174        185,040        157,520        105,487        208,994        111,593        106,575        18,383        498,587   

Total Disbursements

  $ 6,386,285      $ 8,123,161      $ 10,518,069      $ 7,994,531      $ 8,451,999      $ 8,089,201      $ 9,115,739      $ 8,424,377      $ 8,784,701      $ 8,403,919      $ 6,272,456      $ 8,776,486   

Net Cash Flow Before DIP Facility Drawdown

    (634,262     (998,539     (6,211,921     (439,331     (1,187,424     (3,403,119     (2,714,665     (772,678     (2,392,350     (1,667,829     (929,955     (353,224

DIP Facility Drawdown

          10,000,000            5,000,000            6,343,942        656,058     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Flow

  $ (634,262   $ (998,539   $ (6,211,921   $ 9,560,669      $ (1,187,424   $ (3,403,119   $ 2,285,335      $ (772,678   $ (2,392,350   $ 4,676,113      $ (273,897   $ (353,224

Cash

                       

Beginning Cash

    20,552,068        19,917,806        18,919,267        12,707,346        22,268,014        21,080,590        17,677,471        19,962,805        19,190,128        16,797,777        21,473,891        21,199,993   

Net Cash

    (634,262     (998,539     (6,211,921     9,560,669        (1,187,424     (3,403,119     2,285,335        (772,678     (2,392,350     4,676,113        (273,897     (353,224
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Cash

  $ 19,917,806      $ 18,919,267      $ 12,707,346        22,268,014        21,080,590        17,677,471        19,962,805        19,190,128        16,797,777        21,473,891        21,199,993        20,846,769   

Open Accounts Payable - Beginning Balance

    9,195,449        9,195,449        9,195,449        10,338,400        10,385,923        10,385,923        10,540,627        10,838,992        11,502,271        10,860,245        11,413,998        11,062,907   

New Purchases

    6,386,285        8,123,161        11,661,020        8,042,054        8,451,999        8,243,904        9,414,104        9,087,657        8,142,675        8,957,672        5,921,366        8,723,487   

Disbursements

    (6,386,285     (8,123,161     (10,518,069     (7,994,531     (8,451,999     (8,089,201     (9,115,739     (8,424,377     (8,784,701     (8,403,919     (6,272,456     (8,776,486
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

    9,195,449        9,195,449        10,338,400        10,385,923        10,385,923        10,540,627        10,838,992        11,502,271        10,860,245        11,413,998        11,062,907        11,009,909   

DIP Schedule

                       

Facility Size

    90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000   

Beginning Balance

    42,500,000        42,500,000        42,500,000        42,500,000        52,500,000        52,500,000        52,500,000        57,500,000        57,500,000        57,500,000        63,843,942        64,500,000   

Draw / (Repaid)

    —          —          —          10,000,000        —          —          5,000,000        —          —          6,343,942        656,058        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 42,500,000      $ 42,500,000      $ 42,500,000      $ 52,500,000      $ 52,500,000      $ 52,500,000      $ 57,500,000      $ 57,500,000      $ 57,500,000      $ 63,843,942      $ 64,500,000      $ 64,500,000   

Availability

  $ 47,500,000      $ 47,500,000      $ 47,500,000      $ 37,500,000      $ 37,500,000      $ 37,500,000      $ 32,500,000      $ 32,500,000      $ 32,500,000      $ 26,156,058      $ 25,500,000      $ 25,500,000   

 

Page 1 of 2    as of 7/20/2016


HORSEHEAD

WEEKLY CASH FLOW - 12th REVISED

CONSOLIDATED SUMMARY - HORSEHEAD,

MOORSEBORO, INMETCO & ZOCHEM

 

Week #   1     2     3     4     5     6     7     8     9     10     11     12     13     14     15     Total              
Week Ending   07/23/16     07/30/16     08/06/16     08/13/16     08/20/16     08/27/16     09/03/16     09/10/16     09/17/16     09/24/16     10/01/16     10/08/16     10/15/16     10/22/16     10/29/16     2/1 - 10/29     Beyond     Total  

RECEIPTS:

                                   

Trade Receipts - Horsehead + HMP

  $ 3,131,903      $ 3,760,132      $ 2,932,382      $ 3,027,462      $ 3,317,772      $ 3,975,937      $ 2,969,702      $ 2,785,091      $ 3,046,506      $ 2,880,084      $ 3,542,369      $ 2,992,273      $ 3,262,527      $ 3,460,568      $ 3,994,365      $ 128,762,749        —        $ 128,762,749   

Trade Receipts - Inmetco

    825,000        50,000        1,000,000        50,000        1,000,000        225,000        510,000        300,000        750,000        700,000        150,000        650,000        125,000        800,000        800,000        24,072,306        —          24,072,306   

Trade Receipts - Zochem

    1,800,042        1,610,407        2,391,758        1,826,257        3,389,136        2,742,706        2,362,537        3,724,262        3,447,679        2,615,268        2,615,268        2,615,268        2,636,960        2,815,531        2,636,960        92,782,119        —          92,782,119   

Other (HST, Insurance proceeds, Grants, etc.)

    —          1,225,427        1,000,000        —          68,406        1,302,946        38,780        38,780        38,780        1,372,825        38,780        15,400        15,400        15,400        1,306,686        11,188,138        —          11,188,138   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Receipts

  $ 5,756,945      $ 6,645,966      $ 7,324,140      $ 4,903,719      $ 7,775,314      $ 8,246,589      $ 5,881,019      $ 6,848,133      $ 7,282,965      $ 7,568,177      $ 6,346,416      $ 6,272,940      $ 6,039,887      $ 7,091,498      $ 8,738,011      $ 256,805,311        —        $ 256,805,311   

DISBURSEMENTS:

                                   

Purchases

    3,046,694        3,216,694        3,157,323        3,213,323        3,157,323        3,157,323        3,163,036        3,221,605        3,117,605        3,146,530        3,141,530        3,026,970        3,066,970        2,982,970        3,021,970        116,794,080        —          116,794,080   

Payroll & Taxes

    374,945        1,335,479        353,600        1,169,223        461,200        1,007,523        622,900        454,966        1,175,458        454,966        1,175,458        454,966        1,175,458        454,966        1,067,858        28,919,273        —          28,919,273   

Benefits

    350,000        248,000        225,000        250,000        248,000        225,000        250,000        248,000        225,000        225,000        250,000        248,000        225,000        225,000        250,000        9,453,245        —          9,453,245   

CapEx - Horsehead, Inmetco, Zochem

    753,990        900,990        774,372        542,819        542,819        542,819        402,866        260,866        260,866        260,866        260,866        817,060        651,060        431,060        431,060        10,484,228        —          10,484,228   

CapEx - Mooresboro, NC

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          139,581        —          139,581   

Contract Services

    708,647        858,647        789,235        739,235        739,235        739,235        578,085        578,085        578,085        600,612        594,112        723,512        717,012        723,512        717,012        23,608,843        —          23,608,843   

Freight

    1,056,740        1,181,740        1,200,142        1,213,625        1,113,625        1,113,625        1,091,290        1,079,787        1,064,627        1,064,127        1,057,910        1,060,563        1,060,609        1,066,655        1,066,701        36,691,341        —          36,691,341   

Insurance

    50,000        189,325        50,000        50,000        50,000        50,000        215,967        189,325        50,000        50,000        50,000        50,000        50,000        50,000        50,000        4,995,061        —          4,995,061   

Utilities

    886,662        336,662        340,151        618,252        680,732        375,732        235,641        348,919        391,399        765,899        329,084        312,572        255,052        730,052        332,036        13,822,918        —          13,822,918   

Supplies

    124,179        324,179        260,744        256,422        256,422        256,422        233,549        233,718        233,718        238,942        240,320        282,336        282,336        282,336        282,336        12,687,452        —          12,687,452   

Miscellaneous

    165,283        300,283        265,283        260,617        265,283        365,283        245,283        245,283        240,617        245,283        245,283        270,283        270,283        265,617        270,283        6,653,657        —          6,653,657   

Other Operating Costs

    290,336        577,265        1,269,765        273,515        327,265        175,765        145,765        233,265        275,765        145,765        263,265        145,765        1,003,372        145,765        145,765        8,051,516        —          8,051,516   

Discretionary Improvement Spending

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —     

Hedge Settlements

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —     

Leases

    6,150        16,150        11,150        11,150        11,150        78,150        6,150        6,150        6,150        11,700        45,700        11,700        11,700        11,700        45,700        641,356        —          641,356   

Total Professional Fees

  $ 2,224,988      $ 1,325,904      $ 66,000      $ 550,000      $ 2,908,192      $ 987,995      $ 297,146      $ 126,000      $ 2,556,992      $ 1,420,110      $ 1,653,494      $ 126,000      $ 66,000      $ 2,272,987      $ 789,004      $ 29,946,173      $ 14,785,724      $ 44,731,898   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Disbursements

  $ 10,038,613      $ 10,811,317      $ 8,762,764      $ 9,148,181      $ 10,761,246      $ 9,074,873      $ 7,487,677      $ 7,225,969      $ 10,176,281      $ 8,629,800      $ 9,307,021      $ 7,529,727      $ 8,834,852      $ 9,642,619      $ 8,469,724      $ 302,888,725      $ 14,785,724      $ 317,674,449   

Recapitalization & Financing

                                   

DIP Fees

    —          791,389        —          —          —          859,444        —          —          —          —          958,611        —          —          —          —          9,897,644        2,250,000        12,147,644   

Macquarie Interest

    —          231,695        —          —          —          231,695        —          —          —          —          231,695        —          —          —          —          1,780,012          1,780,012   

UST fees & Fee Examiner

    —          240,000        —          —          —          —          90,000        —          —          —          —          90,000        —          —          150,000        639,825        240,000        879,825   

Recycling Entity Buyout (including interest)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          1,078,017        —          1,078,017   

PNC Early Termination Fee

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          1,000,000        —          1,000,000   

PNC Facility Repayment

                                  17,677,793          17,677,793   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Recapitalization & Financing

    —          1,263,084        —          —          —          1,091,140        90,000        —          —          —          1,190,307        90,000        —          —          150,000        32,073,292        2,490,000        34,563,292   

Other Bankruptcy Related Expenditures

                                   

KEIP

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          652,000        652,000   

Utility Deposits

    —          —          150,000        —          —          —          —          —          —          —          —          —          —          —          —          872,756        —          872,756   

503(b)(9) Payments

    —          313,922        —          1,489,348        —          —          —          —          —          —          —          —          —          —          —          2,750,000        2,376,373        5,126,373   

Critical Vendors - Freight

    11,250        11,250        —          500,000        —          —          —          —          —          —          —          —          —          —          —          3,952,424        1,168,076        5,120,500   

Critical Vendors - Material Vendors

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          113,243        3,798,389        3,911,632   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Other Expenditures

    11,250        325,172        150,000        1,989,348        —          —          —          —          —          —          —          —          —          —          —          7,688,423        7,994,837        15,683,261   

Total Disbursements

  $ 10,049,862      $ 12,399,574      $ 8,912,764      $ 11,137,529      $ 10,761,246      $ 10,166,013      $ 7,577,677      $ 7,225,969      $ 10,176,281      $ 8,629,800      $ 10,497,327      $ 7,619,727      $ 8,834,852      $ 9,642,619      $ 8,619,724      $ 342,650,440      $ 25,270,561      $ 367,921,001   

Net Cash Flow Before DIP Facility Drawdown

    (4,292,917     (5,753,608     (1,588,624     (6,233,810     (2,985,932     (1,919,424     (1,696,657     (377,836     (2,893,316     (1,061,623     (4,150,911     (1,346,786     (2,794,965     (2,551,121     118,286        (85,845,129     (25,270,561     (111,115,690

DIP Facility Drawdown

      5,000,000          5,000,000          5,000,000          5,000,000          5,500,000                  90,000,000          90,000,000   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Cash Flow

  $ (4,292,917   $ (753,608   $ (1,588,624   $ (1,233,810   $ (2,985,932   $ 3,080,576      $ (1,696,657   $ 4,622,164      $ (2,893,316   $ 4,438,377      $ (4,150,911   $ (1,346,786   $ (2,794,965   $ (2,551,121   $ 118,286      $ 4,154,871      $ (25,270,561   $ (21,115,690

Cash

                                   

Beginning Cash

    20,846,769        16,553,852        15,800,244        14,211,620        12,977,810        9,991,878        13,072,454        11,375,797        15,997,961        13,104,644        17,543,021        13,392,110        12,045,324        9,250,358        6,699,237        2,662,652      $ 6,817,523        2,662,652   

Net Cash

    (4,292,917     (753,608     (1,588,624     (1,233,810     (2,985,932     3,080,576        (1,696,657     4,622,164        (2,893,316     4,438,377        (4,150,911     (1,346,786     (2,794,965     (2,551,121     118,286        4,154,871        (25,270,561     (21,115,690
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Cash

    16,553,852        15,800,244        14,211,620        12,977,810        9,991,878        13,072,454        11,375,797        15,997,961        13,104,644        17,543,021        13,392,110        12,045,324        9,250,358        6,699,237        6,817,523        6,817,523      $ (18,453,038   $ (18,453,038

Open Accounts Payable - Beginning Balance

    11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        —         

New Purchases

    10,049,862        12,399,574        8,912,764        11,137,529        10,761,246        10,166,013        7,577,677        7,225,969        10,176,281        8,629,800        10,497,327        7,619,727        8,834,852        9,642,619        8,619,724        330,682,556       

Disbursements

    (10,049,862     (12,399,574     (8,912,764     (11,137,529     (10,761,246     (10,166,013     (7,577,677     (7,225,969     (10,176,281     (8,629,800     (10,497,327     (7,619,727     (8,834,852     (9,642,619     (8,619,724     (319,672,647    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

Ending Balance

    11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909        11,009,909   

DIP Schedule

                                   

Facility Size

    90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000     

Beginning Balance

    64,500,000        64,500,000        69,500,000        69,500,000        74,500,000        74,500,000        79,500,000        79,500,000        84,500,000        84,500,000        90,000,000        90,000,000        90,000,000        90,000,000        90,000,000        —          90,000,000     

Draw / (Repaid)

    —          5,000,000        —          5,000,000        —          5,000,000        —          5,000,000        —          5,500,000        —          —          —          —          —          90,000,000        —       
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Ending Balance

  $ 64,500,000      $ 69,500,000      $ 69,500,000      $ 74,500,000      $ 74,500,000      $ 79,500,000      $ 79,500,000      $ 84,500,000      $ 84,500,000      $ 90,000,000      $ 90,000,000      $ 90,000,000      $ 90,000,000      $ 90,000,000      $ 90,000,000      $ 90,000,000      $ 90,000,000     

Availability

  $ 25,500,000      $ 20,500,000      $ 20,500,000      $ 15,500,000      $ 15,500,000      $ 10,500,000      $ 10,500,000      $ 5,500,000      $ 5,500,000        —          —          —          —          —          —          —          —       

 

Page 2 of 2    as of 7/20/2016