EX-99.18 20 g74425ex99-18.txt GREAT HAWAIIAN CRUISE LINE, INC. - JAN 02 REPORT EXHIBIT 99.18 DEBTOR: GREAT HAWAIIAN CRUISE LINE, INC. CASE NUMBER: 01-10975 (EIK) MONTHLY OPERATING REPORT AS OF JANUARY 31, 2002 AND FOR THE MONTH THEN ENDED In accordance with title 28, section 1746, of the United States Code, I declare under penalty of perjury that I have examined the attached January Monthly Operating Report (Attachments 1 through 9) and, to the best of my knowledge, these documents are true, correct, and complete. /s/ NICHOLAS J. DAVISON ---------------------------------- Nicholas J. Davison Senior Vice President, Finance DEBTOR: GREAT HAWAIIAN CRUISE LINE, INC. CASE NUMBER: 01-10975 (EIK) MONTHLY OPERATING REPORT AS OF JANUARY 31, 2002 AND FOR THE MONTH THEN ENDED CONTENTS -------- Attachment 1 Summary of Bank and Investment Accounts Attachment 2 Schedule of Receipts and Disbursements Attachment 3 Bank and Investment Account Statements Attachment 4 Income Statement Attachment 5 Balance Sheet Attachment 6 Summary of Due To/Due From Intercompany Accounts Attachment 7 Accounts Receivable Aging Attachment 8 Accounts Payable Detail Attachment 9 Notes to January 2002 Monthly Operating Report
Summary Of Bank And Investment Accounts Attachment 1 Great Hawaiian Cruise Line, Inc. Summary Case No: 01-10975 (EIK) Unaudited Great Hawaiian For Month Of January, 2002 Cruise lane, Inc.
Balances ----------------------------------- Receipts & Bank Opening Closing Disbursements Statements Account Account As Of 1/01/02 As Of 1/31/02 Included Included Reconciled ------- ------------- ------------- ------------- ---------- ---------- No Bank Or Investment NA NA NA NA NA Accounts
Receipts & Disbursements Attachment 2 Great Hawaiian Cruise Line, Inc. Summary Case No: 01-10975 (EIK) Great Hawaiian For Month Of January, 2002 Cruise Line Attach 2&3 No Receipts Or Disbursements Due To No Bank Or Investment Accounts Concentration & Investment Account Statements Attachment 3 Great Hawaiian Cruise Line. Inc. Summary Case No: 01-10975 (EIK) Great Hawaiian For Month Of January, 2002 Cruise Line Attach 2&3 No Statements Due To No Concentration Or Investment Accounts AMCV US SET OF BOOKS INCOME STATEMENT - ATTACHMENT 4 Current Period: JAN-02 currency USD Company=50 (GREAT HAWAII CRUISE IN)
PTD-Actual JAN-02 ----------- Revenue Gross Revenue 0.00 Allowances 0.00 ----------- Net Revenue 0.00 Operating Expenses Air 0.00 Hotel 0.00 Commissions 0.00 Onboard Expenses 0.00 Passenger Expenses 0.00 Vessel Expenses 0.00 Layup/Drydock Expense 0.00 Vessel Insurance 0.00 ----------- Total Operating Expenses 0.00 ----------- Gross Profit 0.00 SG&A Expenses Sales & Marketing 0.00 Pre-Opening Costs 0.00 ----------- Total SG&A Expenses 0.00 ----------- EBITDA 0.00 Depreciation 0.00 ----------- Operating Income 0.00 Other Expense/(Income) Interest Income 0.00 Interest Expense 0.00 Equity in Earnings for Sub 110,580.28 Reorganization expenses 0.00 ----------- Total Other Expense/ (Income) (110,580.28) ----------- Net Pretax Income/(Loss) 110,580.28 ----------- Income Tax Expense 0.00 ----------- Net Income/ (Loss) 110,580.28 -----------
AMCV US SET BOOKS BALANCE SHEET - ATTACHMENT 5 Current Period: JAN-02 currency USD Company=50 (GREAT HAWAII CRUISE LN)
YTD-Actual YTD-Actual JAN-02 OCT-01 -------------- -------------- ASSETS Cash and Equivalent 0.00 0.00 Restricted Cash 0.00 0.00 Marketable Securities 0.00 0.00 Accounts Receivable 0.00 0.00 Inventories 0.00 0.00 Prepaid Expenses 0.00 0.00 Other Current Assets 0.00 0.00 -------------- -------------- Total Current Assets 0.00 0.00 Fixed Assets 0.00 0.00 Accumulated Depreciation 0.00 0.00 -------------- -------------- Net Fixed Assets 0.00 0.00 Net Goodwill 0.00 0.00 Intercompany Due To/From (24,594,729.45) (24,608,201.70) Net Deferred Financing Fees 0.00 0.00 Net Investment in Subsidiaries 42,500,459.37 41,532,108.18 Other Non Current Assets 0.00 0.00 -------------- -------------- Total Other Assets 17,905,729.92 16,923,906.48 -------------- -------------- Total Assets 17,905,729.92 16,923,906.48 -------------- --------------
AMCV US SET OF BOOKS BALANCE SHEET - ATTACHMENT 5 Current Period: JAN-02 currency USD Company=50 (GREAT HAWAII CRUISE LN)
YTD-Actual YTD-Actual JAN-02 OCT-01 -------------- -------------- LIABILITIES Accounts Payable 0.00 0.00 Accrued Liabilities 0.00 0.00 Deposits 0.00 0.00 -------------- -------------- Total Current Liabilities 0.00 0.00 Long Term Debt 0.00 0.00 Other Long Term Liabilities (1,816,230.95) (1,816,230.95) -------------- -------------- Total Liabilities (1,816,230.95) (1,816,230.95) OTHER Liabilities Subject to Compromise 0.00 0.00 -------------- -------------- Total Other 0.00 0.00 OWNER'S EQUITY Common Stock 8,440.25 8,440.25 Add'1 Paid In Capital 76,531,536.87 76,531,536.87 Current Net Income (Loss) 110,580.28 (11,777,334.92) Retained Earnings (56,928,596.53) (46,022,504.77) -------------- -------------- Total Owner's Equity 19,721,960.87 18,740,137.43 -------------- -------------- Total Liabilities & Equity 17,905,729.92 16,923,906.48 -------------- --------------
Great Hawaiian Cruse Line, Inc. ATTACHMENT 6 Summary List of Due To/Due From Accounts For the Period Ending January 31, 2002
BEGINNING ENDING AFFILIATE NAME CASE NUMBER BALANCE DEBITS CREDITS BALANCE American Classic Voyages Co. 01-10954 (3,586,530.01) 976.77 14,172.43 (3,599,725.67) AMCV Cruise Operations, Inc. 01-10967 (1,574.81) -- -- (1,574.81) The Delta Queen Steamboat Co. 01-10970 1,286.35 -- -- 1,286.35 Oceanic Ship Co. N/A (1,803.12) -- -- (1,803.12) Great Hawaiian Properties Corporation 01-10971 3,667,617.75 -- -- 3,667,617.75 American Hawaiian Properties Corporation 01-10976 743.26 -- -- 743.26 Great Independence Ship Co. 01-10969 (24,661,273.21) -- -- (24,661,273 21) --------------------------------------------------------------------- (24,581,533.79) 976.77 14,172.43 (24,594,729.45) =====================================================================
GREAT HAWAIIAN CRUISE LINE, INC. ACCOUNTS RECEIVABLE AGING AS OF JANUARY 31, 2002 ATTACHMENT 7 NOT APPLICABLE GREAT HAWAIIAN CRUISE LINE, INC. ACCOUNTS PAYABLE DETAIL AS OF JANUARY 31, 2002 ATTACHMENT 8 NOT APPLICABLE DEBTOR: GREAT HAWAIIAN CRUISE LINE, INC. CASE NUMBER: 01-10975 (EIK) PRELIMINARY MONTHLY OPERATING REPORT AS OF JANUARY 31, 2002 AND FOR THE MONTH THEN ENDED ATTACHMENT 9 NOTES TO JANUARY MONTHLY OPERATING REPORT The information contained herein is unaudited. All assets presented herein continue to be held at historical book values, net of accumulated depreciation or amortization. The Company has not attempted to adjust its books to reflect fair market values of its assets, nor has it attempted to adjust asset book values to reflect any potential impairments. Liabilities included in these financial statements reflect amounts known by the Company to have been incurred. The Company has listed in prior filings with the United States Trustee potential additional claims it believes may be asserted against the Company. To the best of the Debtor's knowledge and belief, based on currently available information, all Federal income and payroll taxes due and owing have been paid. 1. Other long-term liabilities consists of deferred tax assets and liabilities, net. Deferred tax assets and liabilities have been recognized for the expected future tax consequences of temporary differences between carrying amounts and the tax bases of assets and liabilities. The Debtor has not recorded adjustments to these amounts pending the outcome of Chapter 11 proceedings.