EX-99.1 3 d734590dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

               

 

Monthly Operating Report  

ACCRUAL BASIS                             

    CASE NAME:      PHI, Inc., et al.          
               
    CASE NUMBER:      19-30923-hdh11          
               
    JUDGE:     Harlin D. Hale          
   
   

UNITED STATES BANKRUPTCY COURT

 

NORTHERN & EASTERN DISTRICTS OF TEXAS

 

REGION 6

 

MONTHLY OPERATING REPORT

   
   
    MONTH ENDING:  

            June                 

 

        2019

     
                  MONTH        YEAR      
   
    IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING REPORT (ACCRUAL BASIS-1 THROUGH ACCRUAL BASIS-7) AND THE ACCOMPANYING ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT, AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY) IS BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.    
   
    RESPONSIBLE PARTY:          
   
        /s/ Robert A. Del Genio                                                                                           Chief Restructuring Officer                                                     
     ORIGINAL SIGNATURE OF RESPONSIBLE PARTY   TITLE                    
   
     Robert A. Del Genio                                                                                     7/22/2019                                                                                  
     PRINTED NAME OF RESPONSIBLE PARTY   DATE                    
   
    PREPARER:          
   
        /s/ Trudy McConnaughhay                                                                                     Chief Financial Officer                                                             
     ORIGINAL SIGNATURE OF PREPARER   TITLE                    
   
      Trudy McConnaughhay                                                                                           7/22/2019                                                                                  
     PRINTED NAME OF PREPARER   DATE                    
             
                     


Monthly Operating Report
ACCRUAL BASIS-  1
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-  30923-  hdh11

 

COMPARATIVE BALANCE SHEET

      Petition Date
3/14/19
     3/31/19      4/30/19      5/31/19      6/30/19  

ASSETS

                                            

1   CASH

   $ 1,521,227      $ 1,482,726      $ 11,553,421      $ 2,715,126      $ 8,448,088  

2   SHORT TERM INVESTMENTS

     67,663,452        73,335,815        80,301,658        81,125,868        76,140,802  

3   ACCOUNTS RECEIVABLE - (NET)

     63,593,129        62,585,376        57,938,940        61,963,208        65,220,241  

4   INVENTORY (NET)

     38,320,271        39,525,144        29,722,554        30,342,998        29,871,072  

5   PREPAID EXPENSES & OTHER

     6,803,414        8,779,041        8,244,372        8,047,132        8,140,100  

6   OTHER CURRENT ASSETS

     984,820        859,278        859,278        859,278        811,201  

7   INCOME TAXES RECEIVABLE

     384,937        384,937        7,284        7,284        7,284  

8   TOTAL CURRENT ASSETS

   $  179,271,250      $  186,952,316      $  188,627,507      $  185,060,893      $  188,638,788  

9   PROPERTY, PLANT & EQUIPMENT (NET)

     569,099,800        567,577,555        563,507,863        558,820,645        562,879,825  

10   RIGHT OF USE ASSETS

     137,327,125        134,799,396        120,905,491        118,899,052        116,918,448  

11   RESTRICTED INVESTMENTS

     19,788,774        19,788,774        19,738,774        19,738,774        19,738,774  

12   OTHER ASSETS

     18,280,517        17,206,609        17,720,777        17,957,907        18,678,254  

13   DEFERRED INCOME TAXES - ASSETS

     2,717,649        932,075        2,104,704        4,409,821        4,527,042  

14   GOODWILL

              -          -          -          -    

15   INTANGIBLES

              -          -          -          -    

16   TOTAL ASSETS

   $ 926,485,115      $ 927,256,725      $ 912,605,116      $ 904,887,092      $ 911,381,132  

POSTPETITION LIABILITIES

                                            

17   NOTES PAYABLE

              -          -          -          -    

18   ACCOUNTS PAYABLE

              6,883,955        6,778,691        20,307,864        39,167,877  

19   ACCRUED EXPENSES

              6,642,941        13,426,210        12,789,263        13,571,650  

20   CURRENT PORTION OF OPERATING LEASE LIABILITIES

     -          -          -          -          12,147,036  

21   CURRENT PORTION OF LONG-TERM DEBT

              -          875,000        875,000        875,000  

22   LONG TERM DEBT AND CAPITAL LEASE OBLIGATIONS

              -          -          -          -    

23   DEFERRED INCOME TAXES PAYABLE

              -          -          -          -    

24   OTHER LONG TERM CREDITS AND LIAB

              -          18,085        -          -    

25   LT OPERATING LEASE LIABILITIES

              -          -          -          -    

26   TOTAL POSTPETITION LIABILITIES

              13,526,897        21,097,986        33,972,127        65,761,563  

PREPETITION LIABILITIES

                                            

27   LONG TERM DEBT AND CAPITAL LEASE OBLIGATIONS

     193,735,691        193,735,691        193,015,195        193,169,699        193,324,204  

28   PRIORITY DEBT

     9,194        9,194        9,194        9,194        9,194  

29   UNSECURED DEBT

     514,717,622        513,182,310        512,372,947        512,170,190        511,752,025  

30   ACCRUED EXPENSES

     48,845,696        45,701,306        40,281,223        40,103,691        19,911,335  

31   CURRENT PORTION OF OPERATING LEASE LIABILITIES

     -          -          -          -          8,676,455  

32   DEFERRED INCOME TAXES PAYABLE

              -          -          -          -    

33   OTHER LONG TERM CREDITS AND LIAB

     1,417,259        1,406,972        1,406,972        1,401,106        1,501,046  

34   LT OPERATING LEASE LIABILITIES

     110,451,569        110,250,930        99,976,305        98,395,336        96,737,519  

35   TOTAL PREPETITION LIABILITIES

     869,177,031        864,286,403        847,061,837        845,249,216        831,911,778  

36   TOTAL LIABILITIES

     869,177,031        877,813,300        868,159,823        879,221,343        897,673,341  

EQUITY

                                            

37   PREPETITION OWNERS’ EQUITY

     57,308,084        49,443,425        44,445,292        25,665,749        13,707,791  

38   POSTPETITION CUMULATIVE PROFIT OR (LOSS)

                       -          -          -    

39   DIRECT CHARGES TO EQUITY (ATTACH EXPLANATION)

                       -          -          -    

40   TOTAL EQUITY

     57,308,084        49,443,425        44,445,292        25,665,749        13,707,791  

41   TOTAL LIABILITIES & OWNERS’ EQUITY

     926,485,115        927,256,725        912,605,116        904,887,092        911,381,132  


Monthly Operating Report
ACCRUAL BASIS-2
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

INCOME STATEMENT

      3/15/19 - 3/31/19     4/1/19 - 4/30/19     5/1/19 - 5/31/19     6/1/19 - 6/30/19  

REVENUES

                                

1   GROSS REVENUES

   $ 13,383,146     $ 25,233,863     $ 24,639,758     $ 25,833,630  

2   LESS: RETURNS & DISCOUNTS

     -       -       -       -  

3   NET REVENUE

   $ 13,383,146     $ 25,233,863     $ 24,639,758     $ 25,833,630  

AIRCRAFT VARIABLE COSTS

                                

4   HUMAN RESOURCES - VC

     (1,181,672     (2,198,199     (2,233,798     (2,365,806

5   OCCUPANCY SUPPLIES - VC

     (33,830     (84,523     (75,612     (118,144

6   NON-AC DEPR - AIRCRAFT - VC

     (28,645     (15,731     (24,104     (17,908

7   Part 145 Maint - VC

     570,244       595,561       624,145       1,248,709  

8   UNDER (OVER) GFS UTILIZATION - VC

     (176,556     7,423       90,681       (8,402

9   OTHER - AIRCRAFT - VC

     (60,737     (109,612     (90,347     (74,022

10   SPARE PARTS

     (532,489     (699,816     (287,098     60,139  

11   REPAIRS

     (323     (1,334,463     (2,631,299     (2,274,693

12   POWER BY THE HOUR

     (2,626,036     (4,292,279     (4,714,558     (3,663,903

13   FUEL

     (516,815     (1,079,064     (1,247,729     (833,992

14   SUPPLY CHAIN ALLOCATION - VC

     983,263       680,767       577,518       540,903  

15   TOTAL AIRCRAFT VARIABLE COSTS

     (3,603,594     (8,529,935     (10,012,202     (7,507,119

AIRCRAFT FIXED COSTS

                                

16   APPLIED AIRCRAFT FIXED COSTS

     2,232       4,070       4,070       4,070  

17   AIRCRAFT DEPRECIATION

     (1,522,245     (3,090,903     (2,852,970     (2,795,139

18   AIRCRAFT PROPERTY TAX

     (206,616     (376,770     (376,770     (76,303

19   INSURANCE

     (137,687     (253,824     (244,084     (248,913

20   HELICOPTER RENT

     (1,399,285     (2,557,494     (2,557,494     (2,557,494

21   AIRCRAFT PILOT SALARIES

     (1,600,655     (2,684,686     (2,913,655     (2,754,939

22   AIRCRAFT MECHANIC SALARIES

     (1,565,936     (2,540,479     (2,635,002     (1,837,256

23   SUPPLY CHAIN ALLOCATION

     (936,375     (504,469     (427,755     (399,942

24   TOTAL AIRCRAFT FIXED COSTS

     (7,366,568     (12,004,555     (12,003,660     (10,665,915

COST OF GOODS SOLD

                                

25   COST OF GOODS SOLD

     (185,876     (8,840     (316,506     (690,725

OPERATING EXPENSE

                                

26   HR - OPERATING EXPENSES

     (687,823     (1,580,630     (1,230,664     (1,651,994

27   OCCUPANCY SUPPLIES-OE

     (525,150     (723,777     (818,891     (634,920

28   NON-AC DEPRECIATION - OE

     (103,046     (258,799     (284,742     (256,421

29   NON-AC ALLOCATIONS - OE

     197,366       613,653       416,634       193,698  

30   OTHER - OPERATING EXPENSES

     (1,334,931     (2,702,188     (2,471,456     (3,046,321

31   EMPLOYEE BENEFITS

     (10,069     (22,819     (26,863     (86,312

32   TOTAL OPERATING EXPENSE

     (2,463,654     (4,674,560     (4,415,983     (5,482,270

SELLING, GENERAL AND ADMIN

                                

33   HUMAN RESOURCES - SG&A

     (1,133,282     (3,566,862     (1,994,751     (1,940,800

34   OCCUPANCY SUPPLIES - SG&A

     (128,713     (211,892     (593,090     (242,766

35   NON-AC DEPRECIATION - SG&A

     (89,631     (125,207     (129,748     (126,584

36   NON-AC ALLOCATION - SG&A

     (26,064     144,470       93,263       106,455  

37   OTHER SG&A

     (1,922,195     (1,788,835     633,598       948,464  

38   LEGAL AUDIT

     (1,466,562     (355,552     (16,360,112     (22,356

39   TOTAL SELLING, GENERAL AND ADMIN

     (4,766,447     (5,903,878     (18,350,839     (1,277,587

40   TOTAL OPERATING EXPENSES

     (18,386,140     (31,121,768     (45,099,190     (25,623,615

41   GAIN/LOSS ON DISPOSITION OF ASSETS, NET

     -         (88,711     (20,776     211,207  

42   EQUITY NET LOSS

     173,638       449,694       290,548       298,767  

43   OPERATING INCOME

     (4,829,356     (5,526,923     (20,189,659     719,989  

OTHER INCOME & EXPENSES

                                

44   OTHER INCOME/EXPENSES, NET

     (1,249,729     (1,228,269     (1,333,061     (12,737,451

45   EARNINGS BEFORE INCOME TAXES

     (6,079,084     (6,755,192     (21,522,720     (12,017,462

46   INCOME TAX EXPENSE

     (1,785,574     1,188,669       2,286,709       (241,014

47   NET EARNINGS

     (7,864,658     (5,566,522     (19,236,012     (12,258,476


Monthly Operating Report
ACCRUAL BASIS-3
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

CASH RECEIPTS AND DISBURSEMENTS

      3/15/19 - 3/31/19       4/1/19 - 4/30/19       5/1/19 - 5/31/19       6/1/19 - 6/30/19   

1   CASH - BEGINNING MARCH 15

     $ 89,048,896         $ 95,426,105         $ 113,017,078         $ 107,777,210   

RECEIPTS FROM OPERATIONS

                                   

2   CASH SALES

                           

COLLECTION OF ACCOUNTS RECEIVABLE

                                   

3   PREPETITION & POSPETITION RECEIPTS

     12,872,873         34,969,326         27,987,090         30,212,215   

4   TOTAL OPERATING RECEIPTS

     $ 12,872,873         $ 34,969,326         $ 27,987,090         $ 30,212,215   

NON-OPERATING RECEIPTS

                                   

5   TRANSFERS FROM PHI AIR MEDICAL

     6,861,387         17,042,364         18,400,317         17,155,331   

6   SALE OF ASSETS

     -           -           -           1,400,000   

7   INTEREST INCOME

     16,951         207,467         31,027         68,778   

8   TOTAL RECEIPTS

     $ 19,751,211         $ 52,219,158         $ 46,418,434         $ 48,836,324   

OPERATING DISBURSEMENTS

                                   

9   NET PAYROLL, PAYROLL TAXES, AND BENEFITS

     (9,289,506)        (19,391,239)        (24,469,271)        (19,475,993)  

10   MAINTENANCE & MISC EXPENSES

     (2,594,255)        (11,073,068)        (18,861,622)        (21,946,347)  

11   AIRCRAFT LEASES

     (250,685)        (1,400,964)        (3,146,672)        (1,823,858)  

12   FUEL

     (1,007,551)        (1,147,023)        (1,821,791)        (2,108,082)  

13   TAXES

     (68,316)        (1,377,357)        (1,070,185)        (1,115,833)  

14   TOTAL OPERATING DISBURSEMENTS

     $(13,210,314)        $(34,389,651)        $(49,369,541)        $(46,470,113)  

NON-OPERATING DISBURSEMENTS

                                   

15   INTEREST EXPENSE

                                (1,540,233)  

16   TRANFSERS TO NON-DEBTORS

     (163,689)        (236,908)        (442,844)        (376,717)  

17   TOTAL NON-OPERATING DISBURSEMENTS

     $(163,689)        $(236,908)        $(442,844)        $(1,916,950)  

REORGANIZATION EXPENSES

                                   

18   PROFESSIONAL FEES

     -           -           (1,644,032)        (2,014,490)  

19   U.S. TRUSTEE FEES

     -           (1,625)        (201,886)        -     

20   TOTAL DISBURSEMENTS

     (13,374,003)        (34,628,184)        (51,658,303)        (50,401,553)  

21   NET CASH FLOW

     6,377,209         17,590,974         (5,239,869)        (1,565,229)  

22   CASH - END OF MONTH

     $ 95,426,105         $ 113,017,078         $ 107,777,210         $ 106,211,981   


Monthly Operating Report
ACCRUAL BASIS-4
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

ACCOUNTS RECEIVABLE AGING

           
ACCOUNTS RECEIVABLE AGING (1)                    3/31/19                       4/30/19                       5/31/19                     6/30/19           
1    0-30               $22,971,054         $23,176,156       $23,767,206       $23,348,765   
2    31-60               25,811,099         19,206,916       19,835,330       19,802,240   
3    61-90               482,663         4,444,544       6,229,191       5,856,003   
4    91+               8,632,802         7,405,347       7,496,887       8,515,015   
5    TOTAL ACCOUNTS RECEIVABLE               $57,897,618         $54,232,963       $57,328,614       $57,522,023   
6    AMOUNT CONSIDERED UNCOLLECTIBLE               (4,371,785)        (4,371,785)      (4,371,785)      (4,371,785)  
7    ACCOUNTS RECEIVABLE (NET)               $53,525,833         $49,861,178       $52,956,829       $53,150,238   
AGING OF POSTPETITION TAXES AND PAYABLES

 

 

 

               MONTH: June

 

              
           
TAXES PAYABLE   

0-30

    DAYS    

    

31-60

DAYS

    

61-90

DAYS

    

91+

DAYS

   TOTAL  
1    FEDERAL      $1,517,483        $  -          $  -          $  -          $1,517,483  
2    STATE      232,325        -          -          -          232,325  
3    LOCAL      -          -          -          2,347,614       2,347,614  
4    OTHER (ATTACH LIST)      -          -          -          118,289       118,289  
5    TOTAL TAXES PAYABLE      $1,749,808        $   -          $  -          $2,465,903       $4,215,711  
                 
6    ACCOUNTS PAYABLE (1)      3,582,962        353,984        2,060,814       13,369,845       19,367,606  
STATUS OF POSTPETITION TAXES

 

 

 

               MONTH: June

 

              
           
FEDERAL           

    BEGINNING    
TAX

LIABILITY

     AMOUNT
    WITHHELD    
AND/ OR
ACCRUED
    

  AMOUNT

PAID

  

ENDING

TAX

    LIABILITY    

 
1    WITHHOLDING               $413,746        $841,128      $(836,518)        $418,356  
2    FICA-EMPLOYEE               258,483        514,152      (517,402)        255,233  
3    FICA-EMPLOYER               349,527        547,103      (515,448)        381,182  
4    UNEMPLOYMENT               482        170      -           652  
5    INCOME               -          -        -           -    
6    OTHER (ATTACH LIST)               381,818        458,745      (378,502)        462,061  
7    TOTAL FEDERAL TAXES               $1,404,055        $2,361,299      $(2,247,871)        $1,517,483  

STATE AND LOCAL

                                         
8    WITHHOLDING               306,036        197,278      (302,640)        200,673  
9    SALES               25,812        28,099      (25,812)        28,099  
10    EXCISE               -          -        -           -    
11    UNEMPLOYMENT               3,531        22      -           3,553  
12    REAL PROPERTY               63,530        12,706      -           76,237  
13    PERSONAL PROPERTY               2,148,791        122,586      -           2,271,377  
14    OTHER (ATTACH LIST)               99,189        19,425      (325)        118,289  
15    TOTAL STATE & LOCAL               $2,646,889        $380,115      $(328,777)        $2,698,228  
16    TOTAL TAXES               $4,050,944        $2,741,414      $(2,576,647)        $4,215,711  

Notes:

(1) Includes trade only.


Monthly Operating Report
ACCRUAL BASIS-4
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

       Description                       BEGINNING
TAX
LIABILITY
    AMOUNT
WITHHELD AND/
OR ACCRUED
    AMOUNT
PAID
    ENDING
TAX
LIABILITY
 

OTHER (ATTACH LIST)

                                   

PHI, Inc - New Mexico - 2018 Tax Accrual

    Income Tax     $ 100       $ -          $(100     $ -     

PHI, Inc - Arizona - 2018 Tax Accrual

    Income Tax     50       -          (50)       -     

PHI, Inc - Kentucky - 2018 Tax Accrual

    Income Tax     175       -          (175)       -     

PHI, Inc - California - 2019 Tax Accrual(1)

    Income Tax     (993     133       -          (860

PHI, Inc - Arizona - 2019 Tax Accrual

    Income Tax     21       4       -          25  

PHI, Inc - Mississippi - 2019 Tax Accrual

    Income Tax     7,226       1,445       -          8,672  

PHI, Inc - New Jersey - 2019 Tax Accrual

    Income Tax     833       167       -          1,000  

PHI, Inc - Texas - 2019 Tax Accrual

    Income Tax     91,777       17,676       -          109,453  

Total

        $99,189       $19,425       $(325     $118,289  

Notes:

 

(1) 

The Debtor prepaid the estimated full annual amount due.


Monthly Operating Report
ACCRUAL BASIS-5
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

                MONTH: June                    
      BANK RECONCILIATIONS            
    Account #1     Account #2     Account #3     Account #4     Account #5     Account #6     Account #7        

A. BANK:

    Hancock Whitney       Hancock Whitney       Hancock Whitney       Hancock Whitney       Hancock Whitney       HSBC       N/A       TOTAL  

B. ACCOUNT NUMBER:

    *8820       *8826       *1875       *3040       *5949       *7594       N/A  

C.   PURPOSE (TYPE):

    Commercial Checking       Commercial Checking       Commercial Checking       Commercial Checking       Commercial Checking       Checking       Petty Cash  

1   BALANCE PER BANK STATEMENT

    $ 9,905,741       $ 100,144       $14,862       $3,009       $ -          $278,750       $30,408       $ 10,332,914  

2   ADD: TOTAL DEPOSITS NOT CREDITED             

    -          -          -          -          -          -          -          -     

3   SUBTRACT: OUTSTANDING CHECKS

    (1,837,102     (95,020     -          -          (2,166     -          -          (1,934,288

4   OTHER RECONCILING ITEMS

    15,876       34,094       -          -          2       -          -          49,972  

5   MONTH END BALANCE PER BOOKS

    $ 8,084,516       $ 39,218       $14,862       $3,009       $ (2,164     $278,750       $30,408       $8,448,599  

6   NUMBER OF LAST CHECK WRITTEN

    588870       417027       N/A       N/A       N/A - ZBA Sweep       N/A       N/A          
         
            INVESTMENT ACCOUNTS                                  
BANK, ACCOUNT NAME & NUMBER   DATE OF
PURCHASE
   

TYPE OF

INSTRUMENT

   

PURCHASE

PRICE

   

CURRENT

VALUE

                   

7   UBS - Special Projects Account *4A2

    N/A       Short Term Money Market Govt Funds       N/A       $29,927,478  

8   UBS - Investments *08K

    N/A       Short Term Money Market Govt Funds       N/A       -     

9   UBS - Main Account *1A2

    N/A       Short Term Money Market Govt Funds       N/A       44,293,175  

10   UBS - SERP *4A2

    N/A       Short Term Money Market Govt Funds       N/A       786,327  

11   UBS - Collateral *6A2

    N/A       Short Term Money Market Govt Funds       N/A       12,963,981  

12   UBS - FX *5A2

    N/A       Short Term Money Market Govt Funds       N/A       245,104  

13   Hancock Whitney- Account *8850

    9/28/2018       Certificate of Deposit       7,605,000       7,605,000  

14   Hancock Whitney- Account *8849

    9/28/2018       Certificate of Deposit       100,000       50,000  

15   Hancock Whitney- Account *4229

    2/1/2019       Certificate of Deposit       8,000       8,000  

16   TOTAL INVESTMENTS

                                    $95,879,066  
         
                   CASH                

17   CURRENCY ON HAND

                                    -     
                                         

18   TOTAL CASH - END OF MONTH

                                    104,327,664  


Monthly Operating Report
ACCRUAL BASIS-6
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

  MONTH: June                       
PAYMENTS TO INSIDERS AND PROFESSIONALS

 

     
    

 

     
INSIDERS                
NAME  

TYPE OF

PAYMENT

     AMOUNT
PAID
     TOTAL PAID
TO DATE
               

1   Lance Bospflug

   
Expense
Reimbursement
 
 
     $ 1,408        $ 1,903        

2   Alan Brass

   


Monthly Retainer,
Expense
Reimbursement, and
Director Fees
 
 
 
 
     28,764        52,633        

3   C. Russell Luigs

    N/A        -          36,666        
       

4   Richard H. Matzke

   
Expense
Reimbursement
 
 
     4,012        48,039        

5   Thomas H. Murphy

    N/A        -          46,666        

6   Trudy McConnaughhay

   
Expense
Reimbursement
 
 
     113        446        

7   Marcos Vivas

   
Expense
Reimbursement
 
 
     3,334        6,822        

8   TOTAL PAYMENTS TO INSIDERS

             $37,630        $193,176        
                                             
     PROFESSIONALS                                  
NAME   DATE OF COURT
ORDER AUTHORIZING
PAYMENT
     AMOUNT
APPROVED
     AMOUNT PAID      TOTAL
PAID TO
DATE
     TOTAL
INCURRED
& UNPAID *
 

1   Zack A. Clement

    5/16/2019        $ 69,200        $ 69,200        $ 69,200        $ -    

2   Proskauer

    5/16/2019        534,252        534,252        534,252        -    

3   Bryan Cave Leighon Paisner

    5/16/2019        35,707        35,707        35,707        -    

4   Herbert Smith Freehills

    5/16/2019        4,300        4,300        4,300        -    

5   Abogados Sierra S.C.

    5/16/2019        2,620        2,620        2,620        -    

6   Prime Clerk

    3/21/2019        226,094        226,094        226,094        -    

7   FTI Consulting

    5/2/2019        1,142,318        1,142,318        2,432,631        -    

8   DLA Piper

    4/22/2019        N/A        -          353,719        180,850  

9   TOTAL PAYMENTS TO PROFESSIONALS

             $2,014,490        $2,014,490        $3,658,522        $180,850  

POSTPETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE

PROTECTION PAYMENTS

 

 

 

NAME OF CREDITOR(1)  

SCHEDULED
MONTHLY

PAYMENTS

DUE

     AMOUNTS
PAID
DURING
MONTH
     TOTAL
UNPAID
POSTPETITION
               

1   Blue Torch Finance LLC

    1,540,233.33        1,540,233.33        -          

2   Thirty Two, LLC

    N/A        N/A        N/A        

3   Steven Brister

    1,500.00        1,500.00        -          

4   S E Brister

    1,500.00        1,500.00        -          

5   Seacraft Shipyard

    1,000.00        1,000.00        -          

6   SCT PROPERTIES LLC

    3,300.00        3,300.00        -          

7   Scholes International

    5,048.75        5,048.75        -          

8   SCHMID MOULTON PARKWAY, LTD

    5,023.25        5,023.25        -          

9   PINNACLE TOWERS, LLC

    999.07        999.07        -          

10   4K Services, Inc

    12,600.00        12,600.00        -          

11   4K Services Inc

    1,800.00        1,800.00        -          

12   AMERICAN TOWERS, INC.

    1,491.26        1,491.26        -          

13   AMERICAN TOWERS, INC.

    1,694.06        1,694.06        -          

14   AMERICAN TOWERS, INC.

    1,610.61        1,610.61        -          

15   AMERICAN TOWERS, INC.

    1,811.61        1,811.61        -          

16   AMERICAN TOWERS, INC.

    1,665.17        1,665.17        -          

17   AMERICAN TOWERS, INC.

    1,074.57        1,074.57        -          

18   AMERICAN TOWERS, INC.

    1,057.74        1,057.74        -          

19   BG REALTY & MANAGEMENT LLC

    425.00        425.00        -          

20   BG REALTY & MANAGEMENT LLC

    575.00        575.00        -          

21   BG REALTY & MANAGEMENT LLC

    500.00        500.00        -          

22   The Broadwater

    879.00        879.00        -          

23   The Broadwater

    1,089.00        1,089.00        -          

24   The Broadwater

    879.00        879.00        -          

25   The Broadwater

    1,069.00        1,069.00        -          


Monthly Operating Report
ACCRUAL BASIS-6
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

26   The Broadwater

    1,069.00        1,069.00        -          

27   The Broadwater

    1,069.00        1,069.00        -          

28   The Broadwater

    1,069.00        1,069.00        -          

29   The Broadwater

    1,059.00        1,059.00        -          

30   The Broadwater

    1,069.00        1,069.00        -          

31   The Broadwater

    1,059.00        1,059.00        -          

32   The Broadwater

    1,059.00        1,059.00        -          

33   The Broadwater

    1,069.00        1,069.00        -          

34   The Broadwater

    1,069.00        1,069.00        -          

35   The Broadwater

    1,059.00        1,059.00        -          

36   Family Partnership

    8,000.00        8,000.00        -          

37   CORDELL COMMUNICATIONS

    1,033.38        1,033.38        -          

38   ENGLAND ECONOMIC & INDUSTRIAL

    443.53        443.53        -          

39   ENGLAND ECONOMIC & INDUSTRIAL

    17,741.37        17,741.37        -          

40   EN VEN ENERGY VENTURE

    300.00        300.00        -          

41   FIRST EQUITY INC

    4,950.00        4,950.00        -          

42   GREATER LAFOURCHE POR

    3,343.17        3,343.17        -          

43   ABBERLY CREST APARTMENTS

    2,642.00        2,642.00        -          

44   Houma Terrebonne Airport

    330.97        330.97        -          

45   Houma Terrebone Airport

    1,249.08        1,249.08        -          

46   Houma Terrebonne Airport

    745.29        745.29        -          

47   Houma Terrebonne Airport

    2,253.95        2,253.95        -          

48   Houma Terrebonne Airport

    2,652.30        2,652.30        -          

49   Houma Terrebonne Airport

    2,042.77        2,042.77        -          

50   Houma Terrebonne Airport

    858.16        858.16        -          

51   Houma Terrebonne Airport

    339.07        339.07        -          

52   Houma Terrebonne Airport

    5,873.66        5,873.66        -          

53   Houma Terrebonne Airport

    10,381.30        10,381.30        -          

54   Irvin P Melancon Inc

    5,512.50        5,512.50        -          

55   LAFAYETTE AIRPORT COMMISSION

    6,894.66        6,894.66        -          

56   Lafayette Airport

    92,389.33        92,389.33        -          

57   MARTIN HOLDINGS, L.L.C.

    12,934.32        12,934.32        -          

58   Lafayette Airport

    5,175.06        5,175.06        -          

59   D C Walsh Company

    7,640.25        7,640.25        -          

60   PINNACLE TOWERS, LLC

    876.64        876.64        -          

61   INTERNATIONAL BUSINESS

    1,061.00        1,061.00        -          

62   FLIGHT SAFETY INTL INC (RENT)

    1,441.00        1,441.00        -          

63   FLIGHT SAFETY INTL INC (RENT)

    4,248.00        4,248.00        -          

64   Signature Flight Support

    1,523.55        1,523.55        -          

65   The Broadwater

    1,379.00        1,379.00        -          

66   BG REALTY & MANAGEMENT

    495.00        495.00        -          

67   The Broadwater

    1,389.00        1,389.00        -          

68   The Broadwater

    1,419.00        1,419.00        -          

69   The Broadwater

    1,389.00        1,389.00        -          

70   PLANTATION CROSSING APARTMENTS

    995.00        995.00        -          

71   PLANTATION CROSSING APARTMENTS

    995.00        995.00        -          

72   PLANTATION CROSSING APARTMENTS

    995.00        995.00        -          

73   PLANTATION CROSSING APARTMENTS

    1,020.00        1,020.00        -          

74   THE RESERVE AT COURET FARMS

    22.00        22.00        -          

75   THE RESERVE AT COURET FARMS

    1,300.00        1,300.00        -          

76   Canon Financial Services

    238.60        238.60        -          

77   Canon Financial Services

    3,021.33        3,021.33        -          

78   Canon Financial Services

    234.25        234.25        -          

79   Canon Financial Services

    272.72        272.72        -          

80   Canon Financial Services

    240.18        240.18        -          

81   Canon Financial Services

    226.91        226.91        -          

82   Canon Financial Services

    210.13        210.13        -          

83   GreatAmerica Financial Services Corporation

    199.14        199.14        -          

84   GreatAmerica Financial Services Corporation

    212.90        212.90        -          

85   GreatAmerica Financial Services Corporation

    276.46        276.46        -          

86   GreatAmerica Financial Services Corporation

    429.12        429.12        -          

87   GreatAmerica Financial Services Corporation

    208.44        208.44        -          

88   GreatAmerica Financial Services Corporation

    133.95        133.95        -          

89   GreatAmerica Financial Services Corporation

    280.25        280.25        -          

90   GreatAmerica Financial Services Corporation

    442.48        442.48        -          

91   GreatAmerica Financial Services Corporation

    370.56        370.56        -          

92   GreatAmerica Financial Services Corporation

    382.11        382.11        -          

93   GreatAmerica Financial Services Corporation

    635.12        635.12        -          


Monthly Operating Report
ACCRUAL BASIS-6
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

94   GreatAmerica Financial Services Corporation

    164.45        164.45        -          

95   GreatAmerica Financial Services Corporation

    635.12        635.12        -          

96   GreatAmerica Financial Services Corporation

    245.08        245.08        -          

97   Canon Financial Services

    642.02        642.02        -          

98   Ricoh/Wells Fargo

    109.00        109.00        -          

99   UNION PACIFIC RAILROAD COMPANY

    1,600.00        1,600.00        -          

100  CANON FINANCIAL SERVICES, INC.

    241.89        241.89        -          

101  CANON FINANCIAL SERVICES, INC.

    212.21        212.21        -          

102  CANON FINANCIAL SERVICES, INC.

    212.15        212.15        -          

103  CANON FINANCIAL SERVICES, INC.

    230.94        230.94        -          

104  PORT FOURCHON MARINA

    500.00        500.00        -          

105  Canon Financial Services

    312.17        312.17        -          

106  Canon Financial Services

    298.33        298.33        -          

107  THE RESERVE AT COURET FARMS

    22.00        22.00        -          

108  THE RESERVE AT COURET FARMS

    1,300.00        1,300.00        -          

109  REDACTED

    REDACTED        REDACTED        REDACTED        

110  REDACTED

    REDACTED        REDACTED        REDACTED        

111  REDACTED

    REDACTED        REDACTED        REDACTED        

112  REDACTED

    REDACTED        REDACTED        REDACTED        

113  REDACTED

    REDACTED        REDACTED        REDACTED        

114  REDACTED

    REDACTED        REDACTED        REDACTED        

115  REDACTED

    REDACTED        REDACTED        REDACTED        

116  REDACTED

    REDACTED        REDACTED        REDACTED        

117  REDACTED

    REDACTED        REDACTED        REDACTED        

118  REDACTED

    REDACTED        REDACTED        REDACTED        

119  REDACTED

    REDACTED        REDACTED        REDACTED        

120  REDACTED

    REDACTED        REDACTED        REDACTED        

121  REDACTED

    REDACTED        REDACTED        REDACTED        

122  REDACTED

    REDACTED        REDACTED        REDACTED        

123  TOTAL

    1,830,490        1,830,490        -          

Notes:

(1) Certain information has been redacted due to the nature of an agreement between the Debtor and a third party.


Monthly Operating Report
ACCRUAL BASIS-7
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

 

      MONTH: June
QUESTIONNAIRE
       
              YES    NO

1   HAVE ANY ASSETS BEEN SOLD OR TRANSFERRED OUTSIDE THE NORMAL COURSE OF BUSINESS THIS REPORTING PERIOD?

                 X

2   HAVE ANY FUNDS BEEN DISBURSED FROM ANY ACCOUNT OTHER THAN A DEBTOR IN POSSESSION ACCOUNT?

                 X

3   ARE ANY POSTPETITION RECEIVABLES (ACCOUNTS, NOTES, OR LOANS) DUE FROM RELATED PARTIES?

            N/A    N/A

4   HAVE ANY PAYMENTS BEEN MADE ON PREPETITION LIABILITIES THIS REPORTING PERIOD?

            X     

5   HAVE ANY POSTPETITION LOANS BEEN RECEIVED BY THE DEBTOR FROM ANY PARTY?

                 X

6   ARE ANY POSTPETITION PAYROLL TAXES PAST DUE?

                 X

7   ARE ANY POSTPETITION STATE OR FEDERAL INCOME TAXES PAST DUE?

                 X

8   ARE ANY POSTPETITION REAL ESTATE TAXES PAST DUE?

                 X

9   ARE ANY OTHER POSTPETITION TAXES PAST DUE?

                 X

10   ARE ANY AMOUNTS OWED TO POSTPETITION CREDITORS DELINQUENT?

            X     

11   HAVE ANY PREPETITION TAXES BEEN PAID DURING THE REPORTING PERIOD?

            X     

12   ARE ANY WAGE PAYMENTS PAST DUE?

                 X

IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS “YES,” PROVIDE A DETAILED

EXPLANATION OF EACH ITEM. ATTACH ADDITIONAL SHEETS IF NECESSARY.

(4)

Pursuant to the Interim Order (I) Authorizing the Debtors to Pay or Honor Prepetition Obligations to Certain Critical Vendors, (II) Authorizing Banks to Honor and Process Checks and Transfers Related to Such Critical Vendors Obligations, and (III) Granting Related Relief [Docket No. 65] and the Final Order (I) Authorizing the Debtors to Pay or Honor Prepetition Obligations to Certain Critical Vendors, (II) Authorizing Banks to Honor and Process Checks and Transfers Related to

Such Critical Vendors Obligations, and (III) Granting Related Relief [Docket No. 277], the Bankruptcy Court granted the Debtors authority to pay prepetition debts owed to critical vendors.

Pursuant to the Interim Order (I) Authorizing the Debtors to Pay Certain Prepetition Salaries, Wages, and Compensation, (II) Authorizing the Continuation of Employee Benefit Programs, (III) Authorizing Banks to Honor and Process Checks and Transfers Related to Such Employee Obligations and (IV) Granting Related Relief [Docket No. 66], the Amended Interim Order (I) Authorizing the Debtors to Pay Certain Prepetition Salaries, Wages, and Compensation, (II) Authorizing the Continuation of Employee Benefit Programs, (III) Authorizing Banks to Honor and Process Checks and Transfers Related to Such Employee Obligations and (IV) Granting Related Relief [Docket No. 124] and the Final Order (I) Authorizing the Debtors to Pay Certain Prepetition Salaries, Wages, and Compensation, (II) Authorizing the Continuation of Employee Benefit Programs, (III) Authorizing Banks to Honor and Process Checks and Transfers Related to Such Employee

Obligations and (IV) Granting Related Relief [Docket No. 213], the Bankruptcy Court granted the Debtors authority to pay or honor certain pre-petition obligations for wages, salaries and other compensation and employee benefits.

Pursuant to the Interim Order (I) Authorizing the Debtors to Pay Prepetition Claims of Shippers, Warehousemen, and Other Lien Claimants and (II) Granting Related Relief [Docket No. 67] and the Final Order (I) Authorizing the Debtors to Pay Prepetition Claims of Shippers, Warehousemen, and Other Lien Claimants and (II) Granting Related Relief [Docket No. 279], the Bankruptcy Court granted the Debtors authority to pay prepetition debts owed to shippers, warehousemen and other lien claimants.

Pursuant to the Interim Order (I) Authorizing the Debtors to Continue Their Insurance Policies and Pay Prepetition Obligations in Respect Thereof and (II) Granting Related Relief [Docket No. 71] and the Final Order (I) Authorizing the Debtors to Continue Their Insurance Policies and Pay Prepetition Obligations in

Respect Thereof and (II) Granting Related Relief [Docket No. 281], the Bankruptcy Court granted the Debtors authority to pay prepetition insurance obligations in connection with their insurance policies.

Pursuant to the Order (I) Authorizing the Debtors to Honor Certain Prepetition Obligations to Customers, (II) Authorizing the Debtors to Continue Their Customer Program in the Ordinary Course of Business, and (III) Granting Related Relief [Docket No. 73], the Bankruptcy Court granted the Debtors authority to pay prepetition customer obligations.

Pursuant to the Interim Order (I) Authorizing the Debtors to Maintain, Administer and Modify Their Refund Programs and Practices and (II) Granting Related Relief [Docket No. 74] and the Final Order (I) Authorizing the Debtors to Maintain, Administer and Modify Their Refund Programs and Practices and (II)

Granting Related Relief [Docket No. 280], the Bankruptcy Court granted the Debtors authority to pay prepetition patient refunds.

 

(10)

Postpetition delinquent amounts are incurred in the ordinary course and reflect delays in receipt of invoices and invoice reconciliation.

 

(11)

Pursuant to the Interim Order (I) Authorizing the Debtors to Pay Certain Prepetition Taxes and (II) Granting Related Relief [Docket No. 70] and the Final Order (I) Authorizing the Debtors to Pay Certain Prepetition Taxes and (II) Granting Related Relief [Docket No. 275], the Bankruptcy Court granted the Debtors authority to pay prepetition taxes.


Monthly Operating Report
ACCRUAL BASIS-7
CASE NAME: PHI, Inc., et al.,
CASE NUMBER: 19-30923-hdh11

 

INSURANCE

       
                          YES                      NO          

1  ARE WORKER’S COMPENSATION, GENERAL LIABILITY AND OTHER NECESSARY INSURANCE COVERAGES IN EFFECT?

              X           

2  ARE ALL PREMIUM PAYMENTS PAID CURRENT?

              X           

3  PLEASE ITEMIZE POLICIES BELOW.

                          
       
IF THE ANSWER TO ANY OF THE ABOVE QUESTIONS IS “NO,” OR IF ANY POLICIES HAVE BEEN CANCELLED OR NOT RENEWED DURING THIS REPORTING PERIOD, PROVIDE AN EXPLANATION BELOW. ATTACH ADDITIONAL SHEETS IF NECESSARY.         

 

    INSTALLMENT PAYMENTS           

TYPE OF

POLICY

  CARRIER   PERIOD COVERED    PAYMENT AMOUNT
& FREQUENCY
 

Property

  Zurich American   02/01/2019-02/01/2020      389,169 annually  

Excess Flood

  Aspen Specialty   02/01/2019-02/01/2020      27,359 annually  

Excess Flood

  James River   02/01/2019-02/01/2020      25,909 annually  

Excess Flood

  Evanston   02/01/2019-02/01/2020      31,455 annually  

Medical Professional Liability

  Capitol Specialty   02/01/2019-02/01/2020      235,048 annually  

Medical Professional Liability (excess)

  Illinois Union   02/01/2019-02/01/2020      51,600 annually  

Medical Professional Liability (excess)

  Endurance American   02/01/2019-02/01/2020      57,482 annually  

Medical Professional Liability (excess)

  Beazley   02/01/2019-02/01/2020      56,760 annually  

Medical Professional Liability (excess)

  QBE Insurance Limited   02/01/2019-02/01/2020      15,000 annually  

Excess Spares

  Energy Risk Limited via Lloyds   02/01/2019-02/01/2020      123,750 annually  

Pollution Liability

  Beazley   02/01/2018-02/01/2021      167,760 3 years  

Special Crime

  US Specialty (Tokio Marine/HCC)   02/20/2018-02/20/2021      14,520 3 years  

Cyber Liability

  Beazley   05/01/2019-05/01/2020      74,402 annually  

Business Auto Liability

  Starr Indemnity & Liability   05/01/2019-05/01/2020      212,144 annually  

Workers Comp

  Starr Indemnity & Liability   05/01/2019-05/01/2020      65,004 monthly  

Defense Base Act WC

  Starr Indemnity & Liability   05/01/2019-05/01/2020      17,975 annually  

Excess WC/EL/Auto Liability

  Starr Indemnity & Liability   05/01/2019-05/01/2020      62,215 annually  

Foreign Master Placement

  ACE American (Chubb)   05/01/2019-05/01/2020      266,472 annually  

Crime

  Great American   05/01/2019-08/01/2019      4,620 one-time  

Fiduciary

  QBE   05/01/2019-08/01/2019      5,041 one-time  

Fiduciary (excess)

  US Specialty (Tokio Marine/HCC)   05/01/2019-08/01/2019      3,024 one-time  

Employment Practices Liability

  Federal Insurance (Chubb)   05/01/2019-08/01/2019      15,955 one-time  

D&O - 6 mo extension/6yr tail

  QBE   05/01/2019-11/01/2019      585,000 one-time  

D&O (excess) - 6 mo extension/6 yr tail

  ACE American (Chubb)   05/01/2019-11/01/2019      306,860 one-time  

D&O (excess) - 6 mo extension/6 yr tail

  Great American   05/01/2019-11/01/2019      174,000 one-time  

D&O (excess) - 6 mo extension/6 yr tail

  Endurance American (Sompo)   05/01/2019-11/01/2019      120,000 one-time  

D&O (excess) - 6 mo extension/6 yr tail

  Axis   05/01/2019-11/01/2019      109,200 one-time  

D&O (excess) - 6 mo extension/6 yr tail

  US Specialty (Tokio Marine/HCC)   05/01/2019-11/01/2019      136,000 one-time  

D&O (excess) - 6 mo extension/6 yr tail

  Starr Indemnity & Liability   05/01/2019-11/01/2019      101,250 one-time  

Hull, Spares, Liability & War

  Allianz Global Risks US - lead   08/01/2017-08/01/2019      586,031 monthly  

Excess Hull Liability

  QBE North America   08/01/2017-08/01/2019      6,325 monthly