EX-99.1 2 ex99-1.htm ex99-1.htm
Exhibit 99.1
 


 
Case Name: Interstate Bakeries
               
Corporation & All  Subsidiaries
     
Case No: 04-45814-jwv-11
                   
    Consolidated Monthly Operating Report Summary
  For The Four Weeks Ended and as of November 15, 2008
REVENUE
                 
Gross Income
          $ 211,621,699    
Less Cost of Goods Sold
            106,009,914    
 
Ingredients, Packaging & Outside Purchasing
  $ 61,094,423              
 
Direct & Indirect Labor
    33,757,863              
 
Overhead & Production Administration
    11,157,628              
Gross Profit
              105,611,785    
                       
OPERATING EXPENSES
                   
Owner - Draws/Salaries
    -              
Selling & Delivery Employee Salaries
    48,182,738              
Advertising and Marketing
    667,953              
Insurance (Property, Casualty, & Medical)
    10,785,961              
Payroll Taxes
    4,018,804              
Lease and Rent
    2,947,030              
Telephone and Utilities
    1,017,291              
Corporate Expense (Including Salaries)
    5,321,112              
Other Expenses
    18,972,387  
(i)
         
Total Operating Expenses
              91,913,276    
 
EBITDA
              13,698,509    
Restructuring & Reorganization Charges
    27,133,791  
 (ii)
         
Depreciation and Amortization
    4,643,907              
Abandonment
    843,390              
Property & Equipment Impairment
    -              
Other( Income)/Expense
    103,416              
Gain/Loss Sale of Prop
    -              
Interest Expense
    4,978,059              
Operating Income (Loss)
              (24,004,054 )  
Income Tax Expense (Benefit)
    (3,066,604 )            
Net Income (Loss)
            $ (20,937,450 )  
                       
                       
CURRENT ASSETS
                   
 
Accounts Receivable at end of period
            $ 134,607,001    
 
Increase (Decrease) in Accounts Receivable for period
              (1,202,760 )  
 
Inventory at end of period
              60,140,533    
 
Increase (Decrease) in Inventory for period
              (3,597,863 )  
 
Cash at end of period
              24,663,935    
 
Increase (Decrease) in Cash for period
              565,306    
 
Restricted Cash
              21,116,740  
 (iii)
 
Increase (Decrease) in Restricted Cash for period
              13,084    
                       
LIABILITIES
                   
 
Increase (Decrease) Liabilities Not Subject to Compromise
        (56,985,387 )  
 
Increase (Decrease) Liabilities  Subject to Compromise
              77,348,845  
 (iv)
 
Taxes payable:
                   
 
     Federal Payroll Taxes
  $ 3,887,897              
 
     State/Local Payroll Taxes
    3,809,252              
 
     State Sales Taxes
    712,596              
 
     Real Estate and
                   
 
         Personal Property Taxes
    7,691,783              
 
    Other (see attached supplemental schedule)
    2,538,254              
 
     Total Taxes Payable
              18,639,782    
                       
See attached supplemental schedule for footnoted information.
                   
                       



 
 

 

IBC
         
Other Taxes Payable - Supplemental Schedule
       
for period ended
       
November 15, 2008
       
           
           
           
 
Description
 
Amount
   
           
 
Use Tax
  $ 532,886    
 
Accr. Franchise Tax
    478,872    
 
Other Taxes
    1,526,496    
             
 
Total Other Taxes Payable
  $ 2,538,254    
             
             
             
     
6th period
   
(i)  Other Expenses included the following items:
         
 
Employee benefit costs
    12,456,449    
 
ABA Plan actuarial gain
    (11,204,091 )
 (iv)
 
Facility costs (excluding lease expense)
    1,423,303    
 
Distribution/transportation costs
    12,424,906    
 
Local promotional costs
    1,306,732    
 
Miscellaneous
    2,565,088    
      $ 18,972,387    
             
(ii) Restructuring and reorganization expenses for the period included:
   
 
Restructuring expenses
         
 
     (Gain)/loss on sale of assets
    3,698    
 
     Other
    69,358    
 
Reorganization expenses
         
 
     Professional fees
    7,016,025    
 
     Interest expense
    (14,446 )  
 
    Adjustments to lease rejection expense
    (14,647 )  
 
    ABA Plan settlement
    20,121,250  
 (iv)
 
    KERP bonus plan
    (21,187 )  
 
     (Gain)/loss on sale of assets
    (26,260 )  
      $ 27,133,791    
             


(iii)  Restricted cash represents cash held as collateral pursuant to IBC's debtor-in-possession credit facility.
               
(iv)  See Note 11. Employee Benefit Plans in the Company's second quarter fiscal 2009 Form 10-Q filed with the SEC on
December 24, 2008 for details regarding the Company's complete withdrawal from the American Bakers Association
Retirement Plan and the related $11.2 million actuarial gain, as well as the $20.1 million reorganization charge and the
reclassification of the obligations under this plan to Liabilities Subject to Compromise due to the settlement of related
claims in the bankruptcy.
           
               
Note:  Capital expenditures for the period totaled approximately $1.0 million.
       

 
 

 


EXPLANATORY NOTES TO THE INTERSTATE BAKERIES CORPORATION
CONSOLIDATED MONTHLY OPERATING REPORT
DATED AS OF NOVEMBER 15, 2008


 
1.
This consolidated Monthly Operating Report (MOR), reflecting results for the four-week period ended November 15, 2008 and balances of and period changes in certain of the Company’s accounts as of November 15, 2008, is preliminary and unaudited. This MOR should be read together and concurrently with the Company’s second quarter 2009 Form 10-Q that was filed with the Securities and Exchange Commission (SEC) on December 24, 2008 and the Company’s Annual Report on Form 10-K for fiscal 2008 filed with the SEC on September 15, 2008 for a comprehensive description of our current financial condition and operating results. This MOR is being provided to the Bankruptcy Court and the U.S. Trustee pursuant to requirements under Local Rule 2015-2 C.

 
2.
This MOR is not audited and will not be subject to audit or review by our external auditors on a stand-alone basis at any time in the future.  This MOR includes quarterly and year-to-date adjustments reflected upon review of major asset and liability accounts prior to the Company’s filing of its quarterly and annual financial statements with the SEC. Due to the timing impact of the foregoing, results for this period as presented in the MOR are not necessarily indicative of the actual results for the period if all such matters were allocated to all periods in the quarter or year.  Accordingly, each period reported in the MORs should not be viewed on a stand-alone basis, but rather in the context of previously reported financial results, including the Company’s SEC filings.

 
3.
This MOR is presented in a format providing information required under local rule and incorporating measurements used for internal operating purposes, rather than in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information. This MOR does not include certain financial statements and explanatory footnotes, including disclosures required under GAAP.

 
4.
As of November 15, 2008, the Company had borrowed $113.2 million under its $309.0 million debtor-in-possession credit facility, which is subject to a borrowing base formula based on its level of eligible accounts receivable, inventory, certain real property and reserves.  The credit facility was also utilized to support the issuance of letters of credit primarily in support of the Company’s insurance programs.  As of November 15, 2008, there were $141.0 million of letters of credit outstanding under the debtor-in-possession credit facility. The amount of the credit facility available for borrowing was $54.8 million as of November 15, 2008.

 
5.
See Note 11. Employee Benefit Plans in the Company’s second quarter fiscal 2009 Form 10-Q filed with the SEC on December 24, 2008 for details regarding the Company’s complete withdrawal from the American Bakers Association Retirement Plan and the related $11.2 million actuarial gain, as well as the $20.1 million reorganization charge and the reclassification of the obligations under this plan to Liabilities Subject to Compromise due to the settlement of related claims in the bankruptcy.