EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1
 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document Pg 1 of 16 
 

 16-12220-smb Doc 439 FiledEntity Name: International Shipholding Corporation (Consolidating)12/15/16 Entered 12/15/16 16:44:36 Main Document  CPg 2 of 1  6  Monthly Operating Report - Southern District of New YorkSchedule of Cash Receipts & Disbursements  Reporting Period: November-16  Debtor Name  Account #  Beginning Balance Third Party  Intercompany  Deposits per Bank  Net Deposits in  Total Cash  Intercompany  Third Party  Disbursements per Net Outstanding Total Cash  FX Gain/(Loss)  Ending Book  (Last 4 digits)  Deposits  Deposits  Statement  Transit  Receipts  Disbursements  Disbursements  Bank Statement  Checks  Disbursements  Balance  International Shipholding Corporation  2907  $  965.50  $  -  $  2,000.00  $  2,000.00  $  -  $  2,000.00  $  1,957.98  $  1,957.98  $  -  $  1,957.98  $  -  $  1,007.52  International Shipholding Corporation  1639  10,007.40  -  -  -  -  -  -  -  -  -  -  -  10,007.40  International Shipholding Corporation  1314  9,887.58  -  145,000.00  145,000.00  -  145,000.00  35,000.00  109,356.71  144,356.71  -  144,356.71  -  10,530.87  International Shipholding Corporation  4643  8,945,289.53  614,355.43  11,217,285.55  11,831,640.98  -  11,831,640.98  2,055,285.55  14,502,902.33  16,558,187.88  596,672.41  17,154,860.29  -  3,622,070.22  International Shipholding Corporation  6001  1,277.50  -  -  -  -  -  -  75.00  75.00  -  75.00  -  1,202.50  International Shipholding Corporation  8174  19,536.91  -  -  -  -  -  -  1,233.07  1,233.07  -  1,233.07  -  18,303.84  International Shipholding Corporation  9131  24,408.34  1.00  -  1.00  -  1.00  -  -  -  -  -  -  24,409.34  International Shipholding Corporation  3120  1,052,561.82  133.78  -  133.78  -  133.78  -  -  -  -  -  -  1,052,695.60  N.W. Johnson & Co. Inc  8364  11,688.90  152,366.23  -  152,366.23  -  152,366.23  -  -  -  -  -  -  164,055.13  Coastal Carriers, Inc.  4547  11,529.34  -  -  -  -  -  -  -  -  -  -  -  11,529.34  U.S. United Ocean Services, LLC  1715  8,402.03  238.48  10,000.00  10,238.48  -  10,238.48  872.92  10,063.89  10,936.81  -  10,936.81  -  7,703.70  U.S. United Ocean Services, LLC  3712  (3.58)  -  872.92  872.92  -  872.92  -  872.92  872.92  -  872.92  -  (3.58)  U.S. United Ocean Services, LLC  1468  -  -  4,116,236.21  4,116,236.21  -  4,116,236.21  4,115,000.00  1,236.21  4,116,236.21  -  4,116,236.21  -  -  U.S. United Ocean Services, LLC  2260  507,862.36  4,036,675.69  -  4,036,675.69  -  4,036,675.69  4,116,236.21  -  4,116,236.21  -  4,116,236.21  -  428,301.84  U.S. United Ocean Services, LLC  1715  -  -  -  -  -  -  -  -  -  -  -  -  -  Frascati Shops, Inc.  9623  81,889.18  15,074.56  -  15,074.56  -  15,074.56  -  -  -  -  -  -  96,963.74  Frascati Shops, Inc.  8552  59,544.35  188,525.76  -  188,525.76  -  188,525.76  200,000.00  3,830.30  203,830.30  -  203,830.30  -  44,239.81  Waterman Steamship Corporation  9031  5,103.16  -  -  -  -  -  4,010.00  -  4,010.00  -  4,010.00  -  1,093.16  Waterman Steamship Corporation  9058  10,539.25  -  62,000.00  62,000.00  -  62,000.00  -  72,947.87  72,947.87  (1,427.37)  71,520.50  -  1,018.75  Waterman Steamship Corporation  9066  7,192.18  -  205,000.00  205,000.00  -  205,000.00  45,000.00  160,777.11  205,777.11  1,776.00  207,553.11  -  4,639.07  Waterman Steamship Corporation  3208  (308.22)  -  10.00  10.00  -  10.00  -  10.00  10.00  (298.22)  (288.22)  -  (10.00)  Waterman Steamship Corporation  2043  8,705.97  1,089,939.40  110,000.00  1,199,939.40  -  1,199,939.40  1,040,000.00  145,395.09  1,185,395.09  -  1,185,395.09  -  23,250.28  Waterman Steamship Corporation  1129  366,896.17  1,714,814.59  -  1,714,814.59  -  1,714,814.59  1,290,000.00  -  1,290,000.00  -  1,290,000.00  -  791,710.76  Waterman Steamship Corporation  8703  85,000.00  -  -  -  -  -  -  -  -  -  -  -  85,000.00  Waterman Steamship Corporation  2043-004  -  -  -  -  -  -  -  -  -  -  -  -  -  Sulphur Carriers, Inc.  1276  2,842.54  -  225,000.00  225,000.00  -  225,000.00  -  217,231.14  217,231.14  -  217,231.14  -  10,611.40  Sulphur Carriers, Inc.  1110  10,257.59  -  367,772.57  367,772.57  -  367,772.57  2,772.57  365,909.78  368,682.35  (3,495.49)  365,186.86  -  12,843.30  Sulphur Carriers, Inc.  1102  10,798.89  14,114.64  305,000.00  319,114.64  -  319,114.64  20,000.00  289,320.44  309,320.44  -  309,320.44  -  20,593.09  LMS Shipmanagement, Inc.  1292  10,583.93  -  50,000.00  50,000.00  -  50,000.00  -  52,902.41  52,902.41  -  52,902.41  -  7,681.52  LMS Shipmanagement, Inc.  7395  2,170.21  -  10,000.00  10,000.00  -  10,000.00  -  5,164.00  5,164.00  -  5,164.00  -  7,006.21  LMS Shipmanagement, Inc.  1099  30,425.63  223.89  -  223.89  -  223.89  -  620.30  620.30  -  620.30  -  30,029.22  Central Gulf Lines, Inc.  0586  1,000.00  -  -  -  -  -  -  -  -  -  -  -  1,000.00  Central Gulf Lines, Inc.  0997  200,000.26  759,565.45  640,727.00  1,400,292.45  -  1,400,292.45  1,105,257.00  295,035.00  1,400,292.00  -  1,400,292.00  -  200,000.71  Central Gulf Lines, Inc.  6645  7,712.61  -  15,000.00  15,000.00  -  15,000.00  -  12,525.83  12,525.83  6,284.69  18,810.52  -  3,902.09  Central Gulf Lines, Inc.  1005  7,423.98  -  325,000.00  325,000.00  -  325,000.00  -  294,484.08  294,484.08  4,983.62  299,467.70  -  32,956.28  Central Gulf Lines, Inc.  1021  11,874.34  -  235,000.00  235,000.00  -  235,000.00  -  238,203.50  238,203.50  -  238,203.50  -  8,670.84  Central Gulf Lines, Inc.  0998  29,034.00  2,446,857.06  -  2,446,857.06  -  2,446,857.06  1,325,000.00  -  1,325,000.00  -  1,325,000.00  -  1,150,891.06  Central Gulf Lines, Inc.  1013  9,865.71  -  480,000.00  480,000.00  -  480,000.00  -  475,486.99  475,486.99  -  475,486.99  -  14,378.72  Central Gulf Lines, Inc.  8844  3,032.60  571,015.44  -  571,015.44  -  571,015.44  275,000.00  -  275,000.00  -  275,000.00  -  299,048.04  Central Gulf Lines, Inc.  3652  592,306.35  566,882.83  -  566,882.83  -  566,882.83  -  -  -  -  -  -  1,159,189.18  Central Gulf Lines, Inc.  3660  339,580.00  -  -  -  -  -  -  -  -  -  -  -  339,580.00  Central Gulf Lines, Inc.  0997-004  194,399.00  -  575,257.00  575,257.00  -  575,257.00  595,727.00  -  595,727.00  -  595,727.00  -  173,929.00  Enterprise Ship Company, Inc.  1064  20,644.67  -  -  -  -  -  -  -  -  -  -  -  20,644.67  LCI Shipholdings, Inc.  2027  11,808.92  113,531.26  -  113,531.26  -  113,531.26  92,000.00  -  92,000.00  -  92,000.00  -  33,340.18  LCI Shipholdings, Inc.  1080  11,882.57  466,747.72  -  466,747.72  -  466,747.72  465,000.00  -  465,000.00  -  465,000.00  -  13,630.29  LCI Shipholdings, Inc.  6001  4,045.85  -  -  -  -  -  -  75.00  75.00  -  75.00  -  3,970.85  LCI Shipholdings, Inc.  9099  7,521.35  -  -  -  -  -  -  -  -  -  -  -  7,521.35  LCI Shipholdings, Inc.  2027-004  -  -  -  -  -  -  -  -  -  -  -  -  -  LCI Shipholdings, Inc.  0947  42,874.75  5.27  -  5.27  -  5.27  -  -  -  -  -  -  42,880.02  Dry Bulk Australia Ltd.  1731  13,060.35  -  -  -  -  -  -  -  -  -  -  -  13,060.35  Dry Bulk Americas Ltd.  1027  12,141.61  -  -  -  -  -  -  -  -  -  -  -  12,141.61  Marco Shipping Company (PTE) Ltd  5001  18,348.88  844,590.11  -  844,590.11  -  844,590.11  830,000.00  50.00  830,050.00  -  830,050.00  -  32,888.99  Marco Shipping Company (PTE) Ltd  5002  5,140.47  1,378.27  -  1,378.27  -  1,378.27  -  1,173.49  1,173.49  -  1,173.49  (120.56)  5,224.69  Gulf South Shipping PTE Ltd  4001  10,510.64  -  -  -  -  -  -  -  -  -  -  -  10,510.64  Gulf South Shipping PTE Ltd  4002  5,727.28  53.41  -  53.41  -  53.41  -  -  -  -  -  (134.80)  5,645.89  Gulf South Shipping PTE Ltd  3659  507,789.57  1,106,839.91  -  1,106,839.91  -  1,106,839.91  1,485,000.00  -  1,485,000.00  -  1,485,000.00  -  129,629.48  Total  $  13,362,780.22  $  14,703,930.18  $  19,097,161.25  $  33,801,091.43  $  -  $  33,801,091.43  $  19,097,161.25  $  17,258,840.44  $  36,356,001.69  $  604,495.64  $  36,960,497.33  $  (255.36)  $  10,203,118.96  MOR-1Page 1 
 

 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 3 of 16  Monthly Operating Report - Southern District of New York  Bank Reconciliation (or Copies of Debtor's Bank Reconciliations)Reporting Period: November-16  Debtor Name  Bank Account #  Bank Balance  Deposits in Transit  Checks Outstanding 1  Book Balance  Notes/ Comments  (Last 4 Digits) 4  International Shipholding Corporation  2907  $  1,007.52  $  -  $  -  $  1,007.52  International Shipholding Corporation  1639  10,007.40  -  -  10,007.40  International Shipholding Corporation  1314  10,530.87  -  -  10,530.87  International Shipholding Corporation  4643  4,666,066.80  -  (1,043,996.58)  3,622,070.22  International Shipholding Corporation  6001  1,202.50  -  -  1,202.50  International Shipholding Corporation  8174  18,303.84  -  -  18,303.84  International Shipholding Corporation  9131  24,408.34  -  -  24,408.34  International Shipholding Corporation 3  3120  1,052,695.60  -  -  1,052,695.60  Restricted Cash  N.W. Johnson & Co. Inc  8364  164,055.13  -  -  164,055.13  Coastal Carriers, Inc.  4547  11,529.34  -  -  11,529.34  U.S. United Ocean Services, LLC  1715  7,703.70  -  -  7,703.70  U.S. United Ocean Services, LLC  3712  -  -  (3.58)  (3.58)  U.S. United Ocean Services, LLC  1468  -  -  -  -  U.S. United Ocean Services, LLC  2260  428,301.84  -  -  428,301.84  U.S. United Ocean Services, LLC2  1715  -  -  -  -  Frascati Shops, Inc.  9623  96,963.74  -  -  96,963.74  Frascati Shops, Inc.  8552  44,239.81  -  -  44,239.81  Waterman Steamship Corporation  9031  1,205.16  -  (112.00)  1,093.16  Waterman Steamship Corporation  9058  1,122.35  -  (103.60)  1,018.75  Waterman Steamship Corporation  9066  6,739.07  -  (2,100.00)  4,639.07  Waterman Steamship Corporation  3208  (10.00)  -  -  (10.00)  Waterman Steamship Corporation  2043  23,250.28  -  -  23,250.28  Waterman Steamship Corporation  1129  791,710.76  -  -  791,710.76  Waterman Steamship Corporation  8703  85,000.00  -  -  85,000.00  Waterman Steamship Corporation 2  2043-004  -  -  -  -  Sulphur Carriers, Inc.  1276  10,611.40  -  -  10,611.40  Sulphur Carriers, Inc.  1110  13,128.30  -  (285.00)  12,843.30  Sulphur Carriers, Inc.  1102  20,593.09  -  -  20,593.09  LMS Shipmanagement, Inc.  1292  7,681.52  -  -  7,681.52  LMS Shipmanagement, Inc.  7395  7,006.21  -  -  7,006.21  LMS Shipmanagement, Inc.  1099  30,029.22  -  -  30,029.22  Central Gulf Lines, Inc.  0586  1,000.00  -  -  1,000.00  Central Gulf Lines, Inc.  0997  200,000.71  -  -  200,000.71  Central Gulf Lines, Inc.  6645  10,186.78  -  (6,284.69)  3,902.09  Central Gulf Lines, Inc.  1005  45,688.70  -  (12,732.42)  32,956.28  Central Gulf Lines, Inc.  1021  10,170.84  -  (1,500.00)  8,670.84  MOR-1 (Cont.) Page 1 
 

 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 4 of 16  Monthly Operating Report - Southern District of New York  Bank Reconciliation (or Copies of Debtor's Bank Reconciliations)Reporting Period: November-16  Debtor Name  Bank Account #  Bank Balance  Deposits in Transit  Checks Outstanding 1  Book Balance  Notes/ Comments  (Last 4 Digits) 4  Central Gulf Lines, Inc.  0998  1,150,891.06  -  -  1,150,891.06  Central Gulf Lines, Inc.  1013  14,386.07  -  (7.35)  14,378.72  Central Gulf Lines, Inc.  8844  299,048.04  -  -  299,048.04  Central Gulf Lines, Inc.  3652  1,159,189.18  -  -  1,159,189.18  Central Gulf Lines, Inc.  3660  339,580.00  -  -  339,580.00  Restricted Cash  Central Gulf Lines, Inc.5  0997-004  173,929.00  -  -  173,929.00  Enterprise Ship Company, Inc.  1064  20,644.67  -  -  20,644.67  LCI Shipholdings, Inc.  2027  33,340.18  -  -  33,340.18  LCI Shipholdings, Inc.  1080  13,630.29  -  -  13,630.29  LCI Shipholdings, Inc.  6001  3,970.85  -  -  3,970.85  LCI Shipholdings, Inc.  9099  7,521.35  -  -  7,521.35  LCI Shipholdings, Inc.2  2027-004  -  -  -  -  LCI Shipholdings, Inc.  0947  42,880.02  -  -  42,880.02  Dry Bulk Australia Ltd.  1731  13,060.35  -  -  13,060.35  Dry Bulk Americas Ltd.  1027  12,141.61  -  -  12,141.61  Marco Shipping Company (PTE) Ltd  5001  32,888.99  -  -  32,888.99  Marco Shipping Company (PTE) Ltd  5002  5,224.69  -  -  5,224.69  Gulf South Shipping PTE Ltd  4001  10,510.64  -  -  10,510.64  Gulf South Shipping PTE Ltd  4002  5,646.89  -  -  5,646.89  Gulf South Shipping PTE Ltd  3659  129,629.48  -  -  129,629.48  Total  $  11,270,244.18  $  -  $  (1,067,125.22)  $  10,203,118.96  1 Outstanding check listing can be provided at request.  2 The Debtors did not receive statements from the bank in these overnight sweep accounts because the balance remains zero in November.  3 The bank balance reflects the balance from the October statement, which the Debtors believe remains accurate except for an immaterial amount of interest earned on the funds which was theonly activity in this account each month.  4 The Debtors have not included copies of the bank statements due to the voluminous nature of such documents. Copies will be provided upon request.  5 The Debtors did not receive a statement from the bank for this overnight sweep account. Per review of the corresponding bank statement, $173,929 was swept overnight on 11/30.  MOR-1 (Cont.)  Page 2 
 

 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 5 of 16  Monthly Operating Report - Southern District of New YorkMOR-1 Addendum: Disbursement Totals by DebtorReporting Period: November-16  Debtor Name  Account # Total cash disbursements  Total cash disbursements  per MOR-1 (w/ Interco)  per MOR-1 (w/o Interco)  International Shipholding Corporation (16-12220) Total  $  17,302,483.05  $  15,212,197.50  N.W. Johnson & Co. Inc (16-12218) Total  -  -  Coastal Carriers, Inc. (16-12222) Total  -  -  U.S. United Ocean Services, LLC (16-12235) Total  8,244,282.15  12,173.02  Frascati Shops, Inc. (16-12226) Total  203,830.30  3,830.30  Waterman Steamship Corporation (16-12219) Total  2,758,190.48  379,180.48  Sulphur Carriers, Inc. (16-12233) Total  891,738.44  868,965.87  LMS Shipmanagement, Inc. (16-12229) Total  58,686.71  58,686.71  Central Gulf Lines, Inc. (16-12221) Total  4,627,987.71  1,327,003.71  Enterprise Ship Company, Inc. (16-12225) Total  -  -  LCI Shipholdings, Inc. (16-12228) Total  557,075.00  75.00  Dry Bulk Australia Ltd. (16-12224) Total  -  -  Dry Bulk Americas Ltd. (16-12223) Total  -  -  Marco Shipping Company (PTE) Ltd (16-12231) Total  831,223.49  1,223.49  Gulf South Shipping PTE Ltd (16-12227) Total  1,485,000.00  -  Grand Total  $  36,960,497.33  $  17,863,336.08  MOR-1 Addendum Page 1 
 

 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Pg 6 of 16  Case Number: 16-12220  Monthly Operating Report - Southern District of New YorkStatement of Operations (Income Statement)  Reporting Period: November-16  Statement Line Item  Month Amount  Cumulative - Filing To  Date  REVENUE  Gross Revenues  $  16,571,405.70  $  60,245,511.46  OPERATING EXPENSES  Voyage Expenses  12,432,671.22  46,762,431.53  Amortization Expense  734,112.00  2,900,965.00  Depreciation Expense  1,273,704.15  5,122,515.95  Administrative and General Expenses  932,172.84  4,127,982.75  Net Profit (Loss) Before Other Income & Expenses  $  1,198,745.49  $  1,331,616.23  OTHER INCOME AND EXPENSES  Interest Expense  959,927.28  4,228,643.66  Interest Income  (143.29)  (1,354.74)  Income from Consolidated Subsidiaries  (112,370.23)  (1,443,723.43)  Net Profit (Loss) Before Reorganization Items  $  351,331.73  $  (1,451,949.26)  REORGANIZATION ITEMS  Professional Fees  2,787,454.93  7,644,437.72  U. S. Trustee Quarterly Fees  -  118,575.00  Interest Earned on Accumulated Cash from Chapter 11 (See MOR-2  -  -  Other Schedule tab)  Gain from Sale of Equipment  -  (39,999.00)  Other Reorganization Expenses (See MOR-2 Other Schedule tab)  -  -  Income Taxes  -  12,250.00  Net Profit (Loss)  $  (2,436,123.20)  $  (9,187,212.98)  MOR-2Page 1 
 

 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 7 of 16  Monthly Operating Report - Southern District of New YorkBalance Sheet  Reporting Period: November-16  Category  Book Value At End Of  Book Value At End Of Prior  Book Value On Petition Date  Current Reporting Month  Reporting Month  Or Scheduled  Current Assets  Cash on Hand  $  472,191.55  $  334,675.46  $  332,340.90  Unrestricted Cash and Equivalents  8,810,843.36  11,970,638.40  4,067,480.98  Restricted Cash and Cash Equivalents (See MOR-  3 Other Sch)  1,392,275.60  1,392,141.82  1,997,025.04  Trade Accounts Receivable (Net)  9,537,159.27  8,942,926.87  8,620,036.00  Unbilled Accounts Receivable (Net)  12,031,300.80  8,469,824.83  10,099,426.00  Notes Receivable  -  -  -  Inventories  5,960,412.97  6,173,266.72  6,119,445.33  Prepaid Expenses  4,706,299.74  4,396,127.31  2,892,687.98  Professional Retainers  235,078.00  235,078.00  235,078.00  Other Current Assets (See MOR-3 Other Sch)  -  -  -  Property & Equipment  Real Property and Improvements  2,419,781.27  2,419,781.27  2,707,867.22  Machinery and Equipment  214,502,882.29  215,086,640.29  217,456,370.74  Furniture, Fixtures and Office Equipment  4,687,285.29  4,687,285.29  4,103,934.83  Accumulated Depreciation  (38,623,271.39)  (37,349,567.24)  (33,500,755.44)  Other Assets (See MOR-3 Other Sch)  35,448,131.51  35,575,905.88  35,124,339.05  Total Assets  $  261,580,370.26  $  262,334,724.90  $  260,255,276.63  Liabilities Not Subject To Compromise (Post-  Petition)  Accounts Payable  $  3,313,443.20  $  3,124,487.44  $  -  Taxes Payable  189,764.05  197,717.44  -  Accrued Expenses- Crew Payable  2,836,501.35  3,350,694.00  -  Accrued Expenses- Professional Fees  5,000,414.00  2,700,000.00  -  Accrued Expenses  10,299,360.39  8,115,479.00  -  Billings in Excess of Cost  2,100,983.14  2,157,621.40  -  Debtor in Possession Financing  18,100,000.00  18,100,000.00  -  Other Post-Petition Liabilities (See MOR-3 Other  Sch)  -  -  -  Total Post-Petition Liabilities  $  41,840,466.13  $  37,745,999.28  $  -  Liabilities Subject to Compromise (Pre-Petition)  Secured Debt  $  107,149,072.06  $  107,199,072.74  $  110,189,774.35  Priority Debt  1,088,085.69  1,107,117.00  2,980,642.00  Unsecured Debt  40,995,142.51  43,627,000.50  66,052,919.48  Other Pre-Petition Liabilities (See MOR-3 Other  Sch)  11,411,713.36  11,196,223.00  12,978,934.00  Total Pre-Petition Liabilities  $  160,644,013.62  $  163,129,413.24  $  192,202,269.83  Owner's Equity  Capital Stock  $  9,428,688.77  $  9,424,955.13  $  9,413,754.21  Additional Paid-In Capital  141,846,851.13  141,833,797.08  141,794,639.63  Partners' Capital Account  -  -  -  Owner's Equity Account  (37,012,337.81)  (37,068,251.45)  (37,175,288.44)  Retained Earnings - Pre-Petition  (45,980,098.60)  (45,980,098.60)  (45,980,098.60)  Retained Earnings - Post-Petition  (9,187,212.98)  (6,751,089.78)  -  Total Equity  $  59,095,890.51  $  61,459,312.38  $  68,053,006.80  Total Liabilities and Owner's Equity  $  261,580,370.26  $  262,334,724.90  $  260,255,276.63  MOR-3Page 1 
 

 
 16-12220-smb Doc 439  Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 8 of 16  Monthly Operating Report - Southern District of New YorkBalance Sheet - Other Schedule  Reporting Period: November-16  Category  Book Value At End Of  Book Value At End Of  Book Value On Petition  Notes/ Comments  Current Reporting  Prior Reporting Month  Date  Month  Assets  Other Assets  $  2,606,712.71  $  2,406,557.81  $  2,528,749.06  LT deposits  Other Assets  (3,685,773.22)  (3,252,243.62)  (2,575,674.66) Due (to) from affiliates, net  Other Assets  36,439,183.35  36,326,813.12  35,056,196.42  Investment in subsidiaries  Other Assets  88,008.67  94,778.57  115,068.23  LT deferred charge related to TECO contract  Total Other Assets  $  35,448,131.51  $  35,575,905.88  $  35,124,339.05  Liabilities  Liabilities Not Subject To Compromise  (Pre-Petition)  $  3,237,131.21  $  2,837,257.00  $  4,071,824.00  Claims reserve  Liabilities Not Subject To Compromise  (Pre-Petition)  15,551.00  15,315.00  14,607.00  GAAP SL versus cash on escalating lease payments  Liabilities Not Subject To Compromise  (Pre-Petition)  7,384,629.15  7,644,339.00  8,423,467.00  Deferred gain - Sulphur and CGL/Green Lake  Liabilities Not Subject To Compromise  (Pre-Petition)  (64,103.00)  (64,103.00)  (64,103.00) Deferred tax  Liabilities Not Subject To Compromise  (Pre-Petition)  838,505.00  763,415.00  533,139.00  PT AMAS dry dock funding for Flores and Sawu  Total Liabilities Not Subject To  Compromise (Pre-Petition)  $  11,411,713.36  $  11,196,223.00  $  12,978,934.00  MOR-3b Page 1 
 

 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main DocumentEntity Name: International Shipholding Corporation (Consolidating)  CasPg 9 of 16  Monthly Operating Report - Southern District of New YorkStatus of Post-Petition Taxes  Reporting Period: November-16  Debtor  Federal/ State & Description  Beginning Tax  Amount Withheld Amount Paid  Date Paid1  Check # or  Ending Tax  Notes/ Comments  Local  and/or Accrued  EFT1  International Shipholding Corporation  Federal  Withholding  $  (47,822.39)  (323,008.08)  322,844.65  $  (47,985.82)  941 Tax - Paid In December  International Shipholding Corporation  Federal  FICA-Employee  (21,763.62)  (139,767.06)  143,840.15  (17,690.53)  941 Tax - Paid In December  International Shipholding Corporation  Federal  FICA-Employer  (21,202.62)  (139,170.97)  142,998.65  (17,374.94)  941 Tax - Paid In December  International Shipholding Corporation  Federal  Unemployment  (10.98)  (11.77)  -  (22.75)  FUTA to be Paid January 31, 2017  International Shipholding Corporation  Federal  Income  -  -  -  -  International Shipholding Corporation  Federal  Other (Specify)  -  -  -  -  International Shipholding Corporation  State and Local  Withholding  (17,142.53)  (23,563.72)  23,276.88  (17,429.37)  November State Withholding paid in December  International Shipholding Corporation  State and Local  Sales  (965.15)  (331.93)  965.15  (331.93)  November Sales and Use Tax to paid December 20th  International Shipholding Corporation  State and Local  Excise  -  -  -  -  International Shipholding Corporation  State and Local  Unemployment  (111.15)  (118.56)  -  (229.71)  SUTA to be Paid January 31, 2017  International Shipholding Corporation  State and Local  Real Property  -  -  -  -  International Shipholding Corporation  State and Local  Personal Property  -  -  -  -  Annual report fee, Business License, Delaware Franchise Tax Paid. Only  Florida Income Tax is outstanding. Payment will be made in connection  International Shipholding Corporation  State and Local  Other (Specify)  (88,699.00)  (32,569.89)  32,569.89  (88,699.00)  with the plan of reorganization.  Total  $  (197,717.44)  $  (658,541.98)  $  666,495.37  $  (189,764.05)  1 The Debtors have not included copies of the tax payment receipts due to the voluminous nature of such documents. Copies will be provided upon request.  MOR-4  Page 1 
 

 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main DocumentEntity Name: International Shipholding Corporation (Consolidating) CaPg 10 of 16  Monthly Operating Report - Southern District of New YorkSummary of Unpaid Post-Petition Debts  Reporting Period: November-16  Debtor Name  Description  Current  Days Past Due: Days Past Due: Days Past Due: Days Past Due: Total  Notes/ Comments  0-30  31-60  61-90  Over 91  Of the $986,508.11 that is over 30 days old: (i)$701,161.86 is due to onevendor that is being paid in 4 installments beginning in December 2016, (ii)$74,896.22 was paid in early December, and (iii)$88,189.00 should bepaid mid-December following final court approval. The remaining amount  International Shipholding Corporation Accounts Payable $  - $ 2,326,935.09 $ 197,342.07 $  583,158.85 $ 206,007.19 $ 3,313,443.20  is expected to be paid later in December.  International Shipholding Corporation Taxes Payable  50,826.31  -  -  -  -  50,826.31  N.W. Johnsen & Company, Inc.  Taxes Payable  11,938.30  -  -  -  -  11,938.30  LMS Shipmanagement, Inc.  Taxes Payable  30,477.81  -  -  -  -  30,477.81  Frascati Shops, Inc.  Taxes Payable  2,768.83  -  -  -  -  2,768.83  U.S. United Ocean Services, LLC  Taxes Payable  5,053.80  -  -  -  -  5,053.80  Sulphur Carriers, Inc.  Taxes Payable  88,699.00  -  -  -  -  88,699.00  Total  $  189,764.05  $  2,326,935.09  $  197,342.07  $  583,158.85  $  206,007.19  $  3,503,207.25  MOR-4b Page 1 
 

 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main DocumentEntity Name: International Shipholding Corporation (Consolidating)  CaPg 11 of 1  6  Monthly Operating Report - Southern District of New YorkAccounts Receivable Reconciliation and AgingReporting Period: November-16  Debtor Name  AR at the beginning Amount Billed during of the period Period  Amounts Collected AR at the end of the during Period reporting period  Bad Debts  # Days Past Due: 0-30  # Days Past Due: 31-60  # Days Past Due: 61-90  # Days Past Due: Over 91  Total  International Shipholding Corporation  $  (1,239.60)  $  100,576.83  $  100,034.09  $  (696.86)  $  -  $  -  $  (38.53)  $  -  $  (658.33)  $  (696.86)  Sulphur Carriers, Inc.  191,477.24  1,274,831.77  14,114.64  1,452,194.37  -  1,423,965.07  28,229.30  -  -  1,452,194.37  Central Gulf Lines, Inc.  3,373,426.24  3,037,384.32  2,535,273.70  3,875,536.86  (17,248.64)  3,602,610.37  172,032.16  48,044.89  70,098.08  3,875,536.86  Waterman Steamship Corporation  2,259,803.32  1,982,172.75  2,619,625.34  1,622,350.73  -  1,622,350.73  -  -  -  1,622,350.73  N.W. Johnsen & Co. Inc.  7,948.62  179,068.40  143,053.73  43,963.29  -  42,907.15  -  -  1,056.14  43,963.29  LMS Shipmanagement, Inc.  -  -  -  -  -  -  -  -  -  -  U.S. United Ocean Services, LLC  1,645,601.86  5,299,281.72  4,790,743.60  2,154,139.98  (10,842.00)  2,101,201.41  52,938.57  -  10,842.00  2,154,139.98  Frascati Shops, Inc.  373,640.19  125,724.02  202,693.31  296,670.90  (14,639.19)  179,712.95  63,168.46  15,611.00  52,817.68  296,670.90  Gulf South Shipping PTE LTD  -  823,136.67  823,136.67  -  -  -  -  -  -  -  LCI Shipholding, Inc.  91,062.54  93,000.00  91,062.54  93,000.00  -  93,000.00  -  -  -  93,000.00  Dry Bulk Australia LTD  -  -  -  -  -  -  -  -  -  -  Dry Bulk Americas LTD  -  -  -  -  -  -  -  -  -  -  Marco Shipping Company (PTE) LTD  1,001,206.46  844,589.85  1,845,796.31  -  -  -  -  -  -  -  Total  $  8,942,926.87  $  13,759,766.33  $  13,165,533.93  $  9,537,159.27  $  (42,729.83)  $  9,065,747.68  $  316,329.96  $  63,655.89  $  134,155.57  $  9,537,159.27  MOR-5aPage 1 
 

 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Pg 12 of 16  Case Number: 16-12220  Monthly Operating Report - Southern District of New YorkTaxes Reconciliation and Aging  Reporting Period: November-16  Debtor Name  # Days Past Due:  # Days Past Due:  # Days Past Due:  # Days Past Due:  Total  0-30  31-60  61-90  Over 91  International Shipholding Corporation  50,826.31  $  -  $  -  $  -  $  50,826.31  N.W. Johnsen & Company, Inc.  11,938.30  -  -  -  11,938.30  LMS Shipmanagement, Inc.  30,477.81  -  -  -  30,477.81  Frascati Shops, Inc.  2,768.83  -  -  -  2,768.83  U.S. United Ocean Services, LLC  5,053.80  -  -  -  5,053.80  Sulphur Carriers, Inc.  88,699.00  -  -  -  88,699.00  Total  $  189,764.05  $  -  $  -  $  -  $  189,764.05  MOR-5b Page 1 
 

 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 13 of 16  Monthly Operating Report - Southern District of New YorkPayments to Insiders  Reporting Period: November-16  Debtor  Name  Type of Payment  Amount Paid  Total Paid to Date  International Shipholding Corporation  Beer, Kenneth H.  Board of Director Fees  $  11,875.00  $  11,875.00  LMS Shipmanagement, Inc.  Caire, Peter J.  Salary  8,934.02  35,736.08  LMS Shipmanagement, Inc.  Caire, Peter J.  Travel Expenses  447.66  849.67  LMS Shipmanagement, Inc.  Cameron, William M.  Salary  14,010.14  56,040.56  LMS Shipmanagement, Inc.  Cameron, William M.  Travel Expenses  332.64  1,101.91  N.W. Johnsen & Co. Inc.  Chambers, Robert T.  Salary  13,875.82  55,503.28  N.W. Johnsen & Co. Inc.  De Benedetto, Daniel T.  Salary  6,470.98  25,883.92  N.W. Johnsen & Co. Inc.  De Benedetto, Daniel T.  Travel Expenses  -  751.50  International Shipholding Corporation  Estrada, Manuel G.  Salary  23,825.42  95,301.68  International Shipholding Corporation  Estrada, Manuel G.  Travel Expenses  1,210.40  3,846.10  LMS Shipmanagement, Inc.  Grehan, Brooke Y.  Salary  10,711.44  42,845.76  LMS Shipmanagement, Inc.  Grehan, Brooke Y.  Travel Expenses  1,273.58  3,021.64  N.W. Johnsen & Co. Inc.  Hawkins, Nigel J.  Salary  17,303.76  69,215.04  N.W. Johnsen & Co. Inc.  Hawkins, Nigel J.  Travel Expenses  123.94  271.94  International Shipholding Corporation  Higginbotham, James T.  Salary  13,258.80  47,034.30  International Shipholding Corporation  Higginbotham, James T.  Travel Expenses  614.73  2,561.45  International Shipholding Corporation  Johnsen, Erik L.  Salary  39,250.92  157,003.68  International Shipholding Corporation  Johnsen, Erik L.  Travel Expenses  -  6,517.14  International Shipholding Corporation  Johnsen, Neils M.  Contractor  10,000.00  50,000.00  International Shipholding Corporation  Johnsen, Neils M.  Travel Expenses  557.51  3,144.83  U.S. United Ocean Services, LLC  Johnston, Peter M.  Salary  18,056.48  72,225.92  U.S. United Ocean Services, LLC  Johnston, Peter M.  Travel Expenses  1,593.64  2,954.18  International Shipholding Corporation  Lane, H Merritt  Board of Director Fees  11,875.00  11,875.00  International Shipholding Corporation  Lupberger, Edwin A  Board of Director Fees  11,875.00  11,875.00  International Shipholding Corporation  McNamara, James J  Travel Expenses  -  127.90  International Shipholding Corporation  McNamara, James J  Board of Director Fees  11,875.00  11,875.00  International Shipholding Corporation  Morrissette, Harris V  Board of Director Fees  11,875.00  11,875.00  International Shipholding Corporation  Nahas, George A.  Salary  11,068.04  44,272.16  International Shipholding Corporation  Nahas, George A.  Travel Expenses  1,352.91  4,812.15  International Shipholding Corporation  Robinson, Thomas L  Board of Director Fees  11,875.00  11,875.00  International Shipholding Corporation  Rosenbohm, Sheila D.  Salary  13,547.91  48,187.77  International Shipholding Corporation  Rosenbohm, Sheila D.  Travel Expenses  414.06  3,534.13  International Shipholding Corporation  Wild, Kevin M.  Salary  12,398.20  49,592.80  International Shipholding Corporation  Wild, Kevin M.  Travel Expenses  1,063.43  6,815.02  International Shipholding Corporation  Wilson, Kevin M.  Salary  12,375.48  49,083.10  International Shipholding Corporation  Wilson, Kevin M.  Travel Expenses  550.00  777.52  MOR-6a Page 1 
 

 
 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Case Number: 16-12220Pg 14 of 16  Monthly Operating Report - Southern District of New YorkPayments to Professionals  Reporting Period: November-16  Debtor  Name  Date of Court Order  Amount Approved  Amount Paid  Total Paid to Date  Total Incurred and  Authorizing Payment  Unpaid  International Shipholding Corporation  McGlinchey Stafford PLLC  9/21/2016  $  -  $  -  $  198,810.52  $  -  International Shipholding Corporation  Prime Clerk  8/4/2016  -  40,730.70  347,338.53  -  International Shipholding Corporation  Alix Partners LLP  9/21/2016  -  9,370.23  59,873.49  -  International Shipholding Corporation  Seward & Kissel LLP  9/21/2016  -  91,802.00  549,011.92  -  International Shipholding Corporation  Watson Farley & Williams LLP  9/21/2016  -  61,463.51  148,419.87  -  International Shipholding Corporation  Milbank  9/21/2016  -  208,766.57  805,564.98  -  International Shipholding Corporation  Moore & Van Allen PLLC  9/21/2016  -  65,220.76  300,071.28  -  International Shipholding Corporation  Vedder Price PC  9/21/2016  -  -  144,654.38  -  International Shipholding Corporation  Simpson Thacher - Bartlet  9/21/2016  -  -  199,622.00  -  International Shipholding Corporation  Gulf Atlantic Capital Corporation  9/21/2016  9,687.50  38,407.50  -  Total  $  -  $  487,041.27  $  2,791,774.47  $  -  MOR-6b Page 1 
 

 
 16-12220-smb Doc 439  Monthly Operating Report - Southern District of New YorkPost-Petition Status of Secured Notes, Leases Payable  Reporting Period: November-16  Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating) Case Number: 16-12220Pg 15 of 16  Debtor Name  Name of Creditor  Scheduled Monthly Payment Amount Paid during Period Total Unpaid Post-Petition Notes/ Comments  International Shipholding Corporation  Regions Bank  $  190,875.91  $  190,875.91  $  -  Interest  International Shipholding Corporation  Regions Bank  329,902.00  329,902.00  -  Interest  International Shipholding Corporation  Debtor in Possession Financing  178,032.79  178,032.79  -  Interest  LCI Shipholding Inc.  Citizens Asset Finance  66,068.75  66,068.75  -  Interest  LCI Shipholding Inc.  Capital One  14,494.02  14,494.02  -  Interest  Central Gulf Lines  DVB Bank  148,301.16  -  449,846.85  Interest paid quarterly. Paid $434,397.40 on 12/7/16  International Shipholding Corporation  Regions Bank  50,000.00  -  50,000.00  Adequate Protection Payment - paid 12/1/16  LCI Shipholding Inc.  Capital One  25,000.00  -  25,000.00  Adequate Protection Payment - paid 12/1/16  LCI Shipholding Inc.  Citizens Asset Finance  50,000.00  50,000.00  -  Adequate Protection Payment  Total  $  1,052,674.63  $  829,373.47  $  524,846.85  MOR-6cPage 1 
 

 16-12220-smb Doc 439 Filed 12/15/16 Entered 12/15/16 16:44:36 Main Document  Entity Name: International Shipholding Corporation (Consolidating)  Pg 16 of 16  Case Number: 16-12220  Monthly Operating Report - Southern District of New YorkDebtor Questionnaire  Reporting Period: November-16  Question #  Must be completed each month. If the answer to any of the questions is “Yes”,  Yes  No  provide a detailed explanation of each item. Attach additional sheets if necessary.  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 post-petition 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 pre-petition liabilities this reporting period?  X  7  Are any post petition receivables (accounts, notes or loans) due from related parties?  X  8  Are any post petition payroll taxes past due?  X  9  Are any post petition State or Federal income taxes past due?  X  10  Are any post petition real estate taxes past due?  X  11  Are any other post petition taxes past due?  X  12  Have any pre-petition taxes been paid during this reporting period?  X  13  Are any amounts owed to post petition creditors delinquent?  X  14  Are any wage payments past due?  X  15  Have any post petition loans been received by the Debtor from any party?  X  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  2. The Company has a subsidiary that was not a part of the filing that continues to operate and payments are being made in theordinary course of business.  6. The Company has made pre-petition payments to critical vendors, lienholders, employees, and insurance providers aspermitted in the approved interim motions.  MOR-7  Page 1