EX-99 3 wpstvdecexh99.htm MONTHLY OPERATING REPORTS FOR MONTH ENDED 12/31/03 wpstvdecexh99

EXHIBIT 99.1

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc.

)

CASE NO.

03-13532-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

Monthly Operating Report



Required Documents

Schedule
Attached

Income Statement

X

Balance Sheet

X

Statement of Cash Flows

X

Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

X

 

Debtor's Address:

507 West 10th Street, West Point, GA 31833

Preparer:

Dianne Nolen

Debtor's Attorney:

Weil, Gotshal & Manges LLP

 

Monthly Disbursements:

$ 140,947,698 

Monthly Profit (Loss):

$  (30,731,000)

The Debtors' chapter 11 proceedings have been consolidated for administrative purposes only. Because the cases have not been substantively consolidated, the Debtor is required to provide separate financial information for itself, to the extent available. Therefore, the financial information contained in this Monthly Operating Report is not consolidated with the financial information applicable to the Debtor's affiliates, and is not comparable with publicly reported consolidated financial information.

The undersigned, having reviewed the attached report and being familiar with the Debtor's financial affairs, verifies under penalty of perjury, that the information contained therein is complete, accurate, and truthful, to the best of my knowledge.

All insurance policies are fully paid for the current period, and amounts for workers compensation and disability insurance have been paid.

While every effort has been made to file complete and accurate information, inadvertent errors or omissions may exist. The debtor reserves the right to amend this monthly operating report as necessary and appropriate. All financial information contained herein is unaudited data.

Debtor-In-Possession

WestPoint Stevens Inc.

By:

Lester D. Sears

Its:

Senior Vice President - Finance and Chief     Financial Officer

Signature

/s/Lester D. Sears

Date

February 17, 2004

 

 

INCOME STATEMENT

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc.

)

CASE NO.

03-13532-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF OPERATIONS

(in $ thousands)

Total sales

  $  139,994 

Cost of sales

123,603 

Gross profit

16,391 

Selling and administrative expenses

   Selling expense

200 

   Warehousing and shipping

5,643 

   Advertising

(108)

   Division administrative expense

914 

   MIS expense

61 

   Corporate administrative expense

1,084 

Total selling and administrative expense

7,794 

Restructuring and impairment charge

35,322 

Goodwill impairment charge

Profit / (loss) from operations

(26,725)

Interest expense

   Interest expense - outside

6,335 

   Capitalized interest expense

(352)

   Interest expense - intercompany

156 

   Interest income

128 

   Interest income - intercompany

Net interest expense

6,011 

Other expense

   Miscellaneous

2,087 

   Royalties - intercompany

3,700 

   Transaction gain/loss

Total other expense

5,787 

Other income

   Royalties - intercompany

   Dividends

   Sale of assets

48 

   Miscellaneous

(467)

Total other income

(419)

Net other expense

6,206 

Income (loss) before Chapter 11 reorganization expenses

  and income taxes (benefit) and extraordinary items

(38,942)

Chapter 11 reorganization expenses

6,861 

Income taxes (benefit)

(15,072)

Income (loss) before extraordinary item

(30,731)

Extraordinary item - net of taxes

   Net income (loss) 

$  (30,731)

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc.

)

CASE NO.

03-13532-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

BALANCE SHEET

(in $ thousands)

ASSETS

 

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current Assets

Liabilities Not Subject to Compromise:

Cash and cash equivalents

$       1,955

Senior Credit Facility

$   445,000 

Short-term investments

-

DIP Credit Agreement

89,017 

Accounts receivable, net

235,494

Second Lien Facility

165,000 

Total inventories

341,774

Accrued interest payable

295 

Prepaid & other current assets

31,916

Accounts payable - trade

54,944 

   Total current assets

611,139

Accounts payable - intercompany

157,275 

Other payables and accrued liabilities

99,759 

Deferred income taxes

87,179 

Pension and other liabilities

138,477 

Total investments & other assets

131,661

   Total liabilities not subject to compromise

1,236,946 

Goodwill

-

Liabilities Subject to Compromise:

Senior Notes

1,000,000 

Property, plant and equipment, net

600,041

Deferred financing fees

(7,164)

Accrued interest payable on Senior Notes

36,130 

Accounts payable

27,633 

Other payables and accrued liabilities

8,238 

Pension and other liabilities

18,965 

   Total liabilities subject to compromise

1,083,802 

Total Liabilities

2,320,748 

SHAREHOLDERS' EQUITY (DEFICIT)

Equity of subsidiaries

(123,757)

Common stock

711 

Capital Surplus / Treasury Stock

(2,131)

Retained earnings (deficit)

(748,561)

Minimum pension liability adjustment

(101,921)

Other adjustments

(2,248)

Unearned compensation

   Total Shareholders' Equity (Deficit)

(977,907)

TOTAL ASSETS 

$ 1,342,841

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

$1,342,841

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc.

)

CASE NO.

03-13532-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF CASH FLOWS

(in $ thousands)

Cash Flows from Operations:

Net income (loss)

$  (30,731)

    Restructuring

36,152 

    Equity adjustments

(2,172)

Non-cash items

    Depreciation and amortization expense

2,741 

Working Capital Changes

    Decrease / (increase) -- accounts receivable

19,043 

    Decrease / (increase) -- inventories

36,765 

    Decrease / (increase) -- other current assets

6,922 

    Decrease / (increase) -- other noncurrent assets

1,656 

    Increase (decrease) -- accounts payable (trade)

(8,165)

    Increase (decrease) -- accounts payable (intercompany)

(9,634)

    Increase (decrease) -- accrued liabilities

21,711 

    Increase (decrease) -- accrued interest payable

(61)

    Increase (decrease) -- pension and other liabilities

(14,818)

    Increase (decrease) -- deferred federal income tax

(19,138)

Total Cash Flows from Operations

$  40,271 

Cash Flows from Investing

    Decrease / (increase) -- short term investments

    Capital expenditures

(5,331)

    Net proceeds from sale of assets

Total Cash Flows from Investing

$    (5,323)

Cash Flows from Financing

    Increase / (decrease) -- DIP credit agreement

(32,993)

Total Cash Flows from Financing

$   (32,993)

Beginning Cash Balance

Change in Cash

1,955 

Ending Cash Balance

$      1,955 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc.

)

CASE NO.

03-13532-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

Amount Withheld/ Collected/ Incurred




Amount Paid



Date of Payment

All wages and salaries paid (gross) or incurred

$  32,945,201

Federal 

 Payroll taxes withheld

5,320,590

 Employer payroll tax contributions incurred

2,288,190

1,028,549

12/04/03

 

1,338,805

12/11/03

971,351

12/15/03

1,367,540

12/18/03

1,092,575

12/24/03

976,047

12/31/03

   Total Federal Taxes (1)

$   7,608,780

$ 6,774,867

State and Local

Payroll taxes withheld

Alabama SIT

412,518

418,466

12/12/03

Arkansas SIT

-

795

12/15/03

California SIT

1,624

1,826

12/17/03

Georgia SIT

98,407

117,856

12/12/03

Illinois SIT

484

-

Indiana SIT

12,707

14,309

12/15/03

Louisiana SIT

5,115

-

Maine SIT

37,246

34,826

12/31/03

Minnesota SIT

1,476

1,907

12/17/03

Missouri SIT

420

414

12/15/03

New York SIT

60,755

60,645

12/17/03

North Carolina SIT

391,553

347,713

12/30/03

Pennsylvania SIT

154

149

12/15/03

Rhode Island SIT

146

144

12/15/03

South Carolina SIT

216,664

195,725

12/30/03

Virginia SIT

37,365

35,649

12/30/03

Delaware Co IN

417

-

Hamilton Co IN

173

-

Henry Co IN

1,361

-

Johnson Co IN

48

-

Madison Co IN

1,468

-

Marion Co IN

34

-

Washington Co IN

80

-

Randolph Co IN

186

-

Yonkers NY

10

10

12/17/03

New York City

16,609

16,704

12/17/03

Opelika AL

         6,601

      -

     Total Payroll taxes

1,303,621

1,247,138

 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc.

)

CASE NO.

03-13532-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

Amount Withheld/ Collected/ Incurred



Amount Paid



Date of Payment

(continued)

Employer payroll tax contributions incurred

Alabama SUTA

10,201

-

Arkansas SUTA

-

-

Florida SUTA

4,048

-

Georgia SUTA

48

-

Indiana SUTA

2,042

-

Louisiana SUTA

199

-

Maine SUTA

2,331

-

Minnesota SUTA

-

-

Nevada SUTA

5,757

-

New York SUTA

386

-

North Carolina SUTA

27,524

-

South Carolina SUTA

7,370

-

Virginia SUTA

604

-

Washington SUTA

        45

-

     Total Employer payroll tax contributions

60,555

-

Gross taxable amount for sales and use

5,106,118

Sales & Use taxes collected

Abbeville, AL

2,616

2,616

12/22/03

Alabama City/County (Greenville, Butler County, Chambers County)

18,480

18,480

12/22/03

Alabama Regulation A

15,382

15,382

12/22/03

Alabama Sales

2,451

2,451

12/22/03

Alabama Use

53,476

53,476

12/22/03

Alatax (Opelika, Valley, Henry Co, Lee Co)

10,084

10,084

12/22/03

Florida

11,925

11,925

12/22/03

Georgia

23,474

23,474

12/22/03

Indiana (Middletown)

2,082

2,082

12/30/03

Louisiana

157

157

12/22/03

New York

6,870

6,870

12/22/03

North Carolina

9,709

9,709

12/10/03

North Carolina

16,198

16,198

12/26/03

Red River Parish, Louisiana

195

195

12/22/03

South Carolina

19,194

19,194

12/22/03

Virginia Use

1,024

1,024

12/22/03

   Total Sales & Use taxes paid

193,317

193,317

Property taxes

782,799

Various

Other taxes

110,096

106,647

Various

   Total State and Local (1)

1,667,589

2,329,901

Total Taxes

$  9,276,369

$ 9,104,768

(1) Difference between taxes incurred and taxes paid is due to a time lag where taxes incurred at the end of the month are paid in the following month, or after the end of the quarter for taxes paid on a quarterly basis.

I certify that the above payroll related taxes represents the taxes withheld and paid.

_/s/ Tracy Culpepper______
Tracy Culpepper
WestPoint Stevens Inc.
Payroll Manager

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc. I

)

CASE NO.

03-13533-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Monthly Operating Report



Required Documents

Schedule
Attached

Income Statement

X

Balance Sheet

X

Statement of Cash Flows

X

Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

X

 

Debtor's Address:

3993 Howard Hughes Parkway, Suite 250, Las Vegas, NV 89109

Preparer:

Dianne Nolen

Debtor's Attorney:

Weil, Gotshal & Manges LLP

 

Monthly Disbursements:

$     2,591,700 

Monthly Profit (Loss):

$     3,880,000 

The Debtors' chapter 11 proceedings have been consolidated for administrative purposes only. Because the cases have not been substantively consolidated, the Debtor is required to provide separate financial information for itself, to the extent available. Therefore, the financial information contained in this Monthly Operating Report is not consolidated with the financial information applicable to the Debtor's affiliates, and is not comparable with publicly reported consolidated financial information.

The undersigned, having reviewed the attached report and being familiar with the Debtor's financial affairs, verifies under penalty of perjury, that the information contained therein is complete, accurate, and truthful, to the best of my knowledge.

All insurance policies are fully paid for the current period, and amounts for workers compensation and disability insurance have been paid.

While every effort has been made to file complete and accurate information, inadvertent errors or omissions may exist. The debtor reserves the right to amend this monthly operating report as necessary and appropriate. All financial information contained herein is unaudited data.

Debtor-In-Possession

WestPoint Stevens Inc. I

By:

Lester D. Sears

Its:

President

Signature

/s/Lester D. Sears

Date

February 17, 2004

 

 

 

INCOME STATEMENT

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc. I

)

CASE NO.

03-13533-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

 

STATEMENT OF OPERATIONS

(in $ thousands)

Total sales

  $  5,404 

Cost of sales

3,484 

Gross profit

1,920 

Selling and administrative expenses

   Selling expense

   Warehousing and shipping

129 

   Advertising

   Division administrative expense

   MIS expense

   Corporate administrative expense

170 

Total selling and administrative expense

300 

Restructuring and impairment charge

Goodwill impairment charge

Profit / (loss) from operations

1,620 

Interest expense

   Interest expense - outside

   Capitalized interest expense

   Interest expense - intercompany

   Interest income

(1)

   Interest income - intercompany

264 

Net interest expense

(263)

Other expense

   Miscellaneous

   Royalties - intercompany

190 

   Transaction gain/loss

Total other expense

190 

Other income

   Royalties - intercompany

4,234 

   Dividends

   Sale of assets

   Miscellaneous

Total other income

4,234 

Net other expense

(4,044)

Income (loss) before Chapter 11 reorganization expenses

  and income taxes (benefit) and extraordinary items

5,927 

Chapter 11 reorganization expenses

Income taxes (benefit)

2,047 

Income (loss) before extraordinary item

3,880 

Extraordinary item - net of taxes

   Net income (loss) 

$  3,880 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc. I

)

CASE NO.

03-13533-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

BALANCE SHEET

(in $ thousands)

ASSETS

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current Assets

Liabilities Not Subject to Compromise:

Cash and cash equivalents

$       33 

Senior Credit Facility

$             - 

Short-term investments

DIP Credit Agreement

Accounts receivable - customers

Long-term debt classified as current

Accounts receivable - intercompany

5,748 

Accrued interest payable

Total inventories

4,473 

Accounts payable - trade

784 

Prepaid & other current assets

Accounts payable - intercompany

  Total current assets

10,257 

Other payables and accrued liabilities

4,654 

Deferred income taxes

Pension and other liabilities

Total investments & other assets

124,052 

   Total liabilities not subject to compromise

5,438 

Goodwill

Liabilities Subject to Compromise:

Senior Notes

Property, plant and equipment, net

12,196 

Deferred financing fees

Accrued interest payable on Senior Notes

Accounts payable

1,396 

Other payables and accrued liabilities

Pension and other liabilities

   Total liabilities subject to compromise

1,396 

Total Liabilities

6,834 

SHAREHOLDERS' EQUITY (DEFICIT)

Equity of subsidiaries

Common stock

Capital Surplus / Treasury Stock

70,559 

Retained earnings (deficit)

69,111 

Minimum pension liability adjustment

Other adjustments

Unearned compensation

   Total Shareholders' Equity (Deficit)

139,671 

TOTAL ASSETS 

$   146,505 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

$   146,505 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc. I

)

CASE NO.

03-13533-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF CASH FLOWS

(in $ thousands)

Cash Flows from Operations:

Net income (loss)

$    3,880 

Non-cash items

    Depreciation and amortization expense

101 

Working Capital Changes

    Decrease / (increase) -- accounts receivable (customers)

    Decrease / (increase) -- accounts receivable (intercompany)

5,961 

    Decrease / (increase) -- inventories

1,804 

    Decrease / (increase) -- other current assets

(3)

    Decrease / (increase) -- other noncurrent assets

    Increase (decrease) -- accounts payable (trade)

250 

    Increase (decrease) -- accounts payable (intercompany)

    Increase (decrease) -- accrued liabilities

(11,934)

    Increase (decrease) -- accrued interest payable

    Increase (decrease) -- pension and other liabilities

    Increase (decrease) -- deferred federal income tax

Total Cash Flows from Operations

$      59 

Cash Flows from Investing

    Decrease / (increase) -- short term investments

    Capital expenditures

(59)

    Net proceeds from sale of assets

Total Cash Flows from Investing

$       (59)

Cash Flows from Financing

    Increase / (decrease) -- DIP credit agreement

Total Cash Flows from Financing

$           - 

Beginning Cash Balance

$        33 

Change in Cash

Ending Cash Balance

$        33 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Inc. I

)

CASE NO.

03-13533-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

Amount Withheld/ Collected/ Incurred



Amount Paid



Date of Payment

All wages and salaries paid (gross) or incurred

$        500

Federal 

 Payroll taxes withheld

38

38

12/02/03

 Employer payroll tax contributions incurred

42

42

12/02/03

   Total Federal Taxes (1)

$          80

80

State and Local

Payroll taxes withheld

-

Employer payroll tax contributions incurred

Nevada

15

15

12/02/03

Gross taxable sales

89,042

Sales & Use taxes collected

Maine

4,452

4,452

12/15/03

Property taxes

-

Other taxes

-

   Total State and Local (1)

4,467

4,467

Total Taxes

$   4,547

$   4,547

(1) Difference between taxes incurred and taxes paid is due to a time lag where taxes incurred at the end of the month are paid in the following month, or after the end of the quarter for taxes paid on a quarterly basis.

I certify that the above payroll related taxes represents the taxes withheld and paid.

_/s/ Tracy Culpepper______
Tracy Culpepper
WestPoint Stevens Inc.
Payroll Manager

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens & Co., Inc.

)

CASE NO.

03-13534-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Monthly Operating Report



Required Documents

Schedule
Attached

Income Statement

X

Balance Sheet

X

Statement of Cash Flows

X

Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

X

 

Debtor's Address:

507 West 10th Street, West Point, GA 31833

Preparer:

Dianne Nolen

Debtor's Attorney:

Weil, Gotshal & Manges LLP

 

Monthly Disbursements:

$              - 

Monthly Profit (Loss):

$              - 

The Debtors' chapter 11 proceedings have been consolidated for administrative purposes only. Because the cases have not been substantively consolidated, the Debtor is required to provide separate financial information for itself, to the extent available. Therefore, the financial information contained in this Monthly Operating Report is not consolidated with the financial information applicable to the Debtor's affiliates, and is not comparable with publicly reported consolidated financial information.

The undersigned, having reviewed the attached report and being familiar with the Debtor's financial affairs, verifies under penalty of perjury, that the information contained therein is complete, accurate, and truthful, to the best of my knowledge.

All insurance policies are fully paid for the current period, and amounts for workers compensation and disability insurance have been paid.

While every effort has been made to file complete and accurate information, inadvertent errors or omissions may exist. The debtor reserves the right to amend this monthly operating report as necessary and appropriate. All financial information contained herein is unaudited data.

Debtor-In-Possession

J.P. Stevens & Co., Inc.

By:

Lester D. Sears

Its:

President

Signature

/s/Lester D. Sears

Date

February 17, 2004

 

 

INCOME STATEMENT

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens & Co., Inc.

)

CASE NO.

03-13534-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF OPERATIONS

(in $ thousands)

Total sales

$           - 

Cost of sales

Gross profit

Selling and administrative expenses

   Selling expense

   Warehousing and shipping

   Advertising

   Division administrative expense

   MIS expense

   Corporate administrative expense

Total selling and administrative expense

Restructuring and impairment charge

Goodwill impairment charge

Profit / (loss) from operations

Interest expense

   Interest expense - outside

   Capitalized interest expense

   Interest expense - intercompany

   Interest income

   Interest income - intercompany

Net interest expense

Other expense

   Miscellaneous

   Royalties - intercompany

   Transaction gain/loss

Total other expense

Other income

   Royalties  - intercompany

   Dividends

   Sale of assets

   Miscellaneous

Total other income

Net other expense

Income (loss) before Chapter 11 reorganization expenses

  and income taxes (benefit) and extraordinary items

Chapter 11 reorganization expenses

Income taxes (benefit)

Income (loss) before extraordinary item

Extraordinary item - net of taxes

   Net income (loss) 

$           - 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens & Co., Inc.

)

CASE NO.

03-13534-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

BALANCE SHEET

(in $ thousands)

ASSETS

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current Assets

Liabilities Not Subject to Compromise:

Cash and cash equivalents

$           - 

Senior Credit Facility

$         - 

Short-term investments

DIP Credit Agreement

Accounts receivable - customers

Long-term debt classified as current

Accounts receivable - intercompany

110,738 

Accrued interest payable

Total inventories

Accounts payable - trade

Prepaid & other current assets

11 

Accounts payable - intercompany

  Total current assets

110,749 

Other payables and accrued liabilities

Deferred income taxes

Pension and other liabilities

Total investments & other assets

2,697 

   Total liabilities not subject to compromise

-

Goodwill

Liabilities Subject to Compromise:

Senior Notes

Property, plant and equipment, net

Deferred financing fees

Accrued interest payable on Senior Notes

Accounts payable

Other payables and accrued liabilities

Pension and other liabilities

   Total liabilities subject to compromise

Total Liabilities

SHAREHOLDERS' EQUITY (DEFICIT)

Equity of subsidiaries

10,503 

Common stock

Capital Surplus / Treasury Stock

Retained earnings (deficit)

102,943 

Minimum pension liability adjustment

Other adjustments

Unearned compensation

   Total Shareholders' Equity (Deficit)

113,446 

TOTAL ASSETS 

$ 113,446 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

$  113,446 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens & Co., Inc.

)

CASE NO.

03-13534-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF CASH FLOWS

(in $ thousands)

Cash Flows from Operations:

Net income (loss)

$        - 

Non-cash items

    Depreciation and amortization expense

Working Capital Changes

    Decrease / (increase) -- accounts receivable (customers)

    Decrease / (increase) -- accounts receivable (intercompany)

    Decrease / (increase) -- inventories

    Decrease / (increase) -- other current assets

    Decrease / (increase) -- other noncurrent assets

    Increase (decrease) -- accounts payable (trade)

    Increase (decrease) -- accounts payable (intercompany)

    Increase (decrease) -- accrued liabilities

    Increase (decrease) -- accrued interest payable

    Increase (decrease) -- pension and other liabilities

    Increase (decrease) -- deferred federal income tax

Total Cash Flows from Operations

$          - 

Cash Flows from Investing

    Decrease / (increase) -- short term investments

    Capital expenditures

    Net proceeds from sale of assets

Total Cash Flows from Investing

$          - 

Cash Flows from Financing

    Increase / (decrease) -- DIP credit agreement

Total Cash Flows from Financing

$           - 

Beginning Cash Balance

Change in Cash

Ending Cash Balance

$          - 

 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens & Co., Inc.

)

CASE NO.

03-13534-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

 

Amount Withheld/ Collected/ Incurred



Amount Paid



Date of Payment

All wages and salaries paid (gross) or incurred

$             -  

Federal 

-  

 Payroll taxes withheld

-  

 Employer payroll tax contributions incurred

-  

   Total Federal Taxes

-  

State and Local

-  

 Payroll taxes withheld

-  

 Employer payroll tax contributions incurred

-  

 Gross taxable sales

-  

 Sales & Use taxes collected

-  

 Property taxes

-  

 Other taxes

-  

   Total State and Local

-  

Total Taxes

$             -  

$           -

 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens Enterprises, Inc.

)

CASE NO.

03-13535-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Monthly Operating Report


Required Documents

Schedule
Attached

Income Statement

X

Balance Sheet

X

Statement of Cash Flows

X

Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

X

 

Debtor's Address:

3993 Howard Hughes Parkway, Suite 250, Las Vegas NV 89109

Preparer:

Dianne Nolen

Debtor's Attorney:

Weil, Gotshal & Manges LLP

 

Monthly Disbursements:

$          925 

Monthly Profit (Loss):

$   175,000 

The Debtors' chapter 11 proceedings have been consolidated for administrative purposes only. Because the cases have not been substantively consolidated, the Debtor is required to provide separate financial information for itself, to the extent available. Therefore, the financial information contained in this Monthly Operating Report is not consolidated with the financial information applicable to the Debtor's affiliates, and is not comparable with publicly reported consolidated financial information.

The undersigned, having reviewed the attached report and being familiar with the Debtor's financial affairs, verifies under penalty of perjury, that the information contained therein is complete, accurate, and truthful, to the best of my knowledge.

All insurance policies are fully paid for the current period, and amounts for workers compensation and disability insurance have been paid.

While every effort has been made to file complete and accurate information, inadvertent errors or omissions may exist. The debtor reserves the right to amend this monthly operating report as necessary and appropriate. All financial information contained herein is unaudited data.

Debtor-In-Possession

J.P. Stevens Enterprises, Inc.

By:

Lester D. Sears

Its:

President

Signature

/s/Lester D. Sears

Date

February 17, 2004

 

 

INCOME STATEMENT

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens Enterprises, Inc.

)

CASE NO.

03-13535-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF OPERATIONS

(in $ thousands)

Total sales

$        - 

Cost of sales

Gross profit

Selling and administrative expenses

   Selling expense

   Warehousing and shipping

   Advertising

   Division administrative expense

   MIS expense

   Corporate administrative expense

Total selling and administrative expense

Restructuring and impairment charge

Goodwill impairment charge

Profit / (loss) from operations

(1)

Interest expense

   Interest expense - outside

   Capitalized interest expense

   Interest expense - intercompany

   Interest income

   Interest income - intercompany

65 

Net interest expense

(65)

Other expense

   Miscellaneous

   Royalties - intercompany

   Transaction gain/loss

Total other expense

Other income

   Royalties - intercompany

205 

   Dividends

   Sale of assets

   Miscellaneous

Total other income

205 

Net other expense

(205)

Income (loss) before Chapter 11 reorganization expenses

  and income taxes (benefit) and extraordinary items

269 

Chapter 11 reorganization expenses

Income taxes (benefit)

94 

Income (loss) before extraordinary item

175 

Extraordinary item - net of taxes

   Net income (loss) 

$     175 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens Enterprises, Inc.

)

CASE NO.

03-13535-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

BALANCE SHEET

(in $ thousands)

ASSETS

 

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current Assets

Liabilities Not Subject to Compromise:

Cash and cash equivalents

$     20 

Senior Credit Facility

$                  - 

Short-term investments

DIP Credit Agreement

Accounts receivable - customers, net

Long-term debt classified as current

Accounts receivable - intercompany

15,073 

Accrued interest payable

Total inventories

Accounts payable - trade

Prepaid & other current assets

Accounts payable - intercompany

  Total current assets

15,093 

Other payables and accrued liabilities

181 

Deferred income taxes

Pension and other liabilities

Total investments & other assets

   Total liabilities not subject to compromise

181

Goodwill

Liabilities Subject to Compromise:

Senior Notes

Property, plant and equipment, net

Deferred financing fees

Accrued interest payable on Senior Notes

Accounts payable

Other payables and accrued liabilities

Pension and other liabilities

   Total liabilities subject to compromise

Total Liabilities

181 

SHAREHOLDERS' EQUITY (DEFICIT)

Equity of subsidiaries

Common stock

Capital Surplus / Treasury Stock

Retained earnings (deficit)

14,910 

Minimum pension liability adjustment

Other adjustments

Unearned compensation

   Total Shareholders' Equity (Deficit)

14,912 

TOTAL ASSETS 

$ 15,093 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

$    15,093 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens Enterprises, Inc.

)

CASE NO.

03-13535-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF CASH FLOWS

(in $ thousands)

Cash Flows from Operations:

Net income (loss)

$      175 

Non-cash items

    Depreciation and amortization expense

Working Capital Changes

    Decrease / (increase) -- accounts receivable (customers)

    Decrease / (increase) -- accounts receivable (intercompany)

(12)

    Decrease / (increase) -- inventories

    Decrease / (increase) -- other current assets

    Decrease / (increase) -- other noncurrent assets

    Increase (decrease) -- accounts payable (trade)

    Increase (decrease) -- accounts payable (intercompany)

    Increase (decrease) -- accrued liabilities

(167)

    Increase (decrease) -- accrued interest payable

    Increase (decrease) -- pension and other liabilities

    Increase (decrease) -- deferred federal income tax

Total Cash Flows from Operations

$       (4)

Cash Flows from Investing

    Decrease / (increase) -- short term investments

    Capital expenditures

    Net proceeds from sale of assets

Total Cash Flows from Investing

$        - 

Cash Flows from Financing

    Increase / (decrease) -- DIP credit agreement

Total Cash Flows from Financing

$           - 

Beginning Cash Balance

24 

Change in Cash

(4)

Ending Cash Balance

$        20 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

J.P. Stevens Enterprises, Inc.

)

CASE NO.

03-13535-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

Amount Withheld/ Collected/ Incurred



Amount Paid



Date of Payment

All wages and salaries paid (gross) or incurred

$             500

Federal 

 Payroll taxes withheld

38

38

12/02/03

 Employer payroll tax contributions incurred

42

42

12/02/03

   Total Federal Taxes (1)

80

80

State and Local

 Payroll taxes withheld

-

-

 Employer payroll tax contributions incurred

          

Nevada

15

15

12/02/03

 Gross taxable sales

-

 Sales & Use taxes collected

-

 Property taxes

-

 Other taxes

-

   Total State and Local (1)

15

15

Total Taxes

$           95

$       95

(1) Difference between taxes incurred and taxes paid is due to a time lag where taxes incurred at the end of the month are paid in the following month, or after the end of the quarter for taxes paid on a quarterly basis.

I certify that the above payroll related taxes represents the taxes withheld and paid.

_/s/ Tracy Culpepper______
Tracy Culpepper
WestPoint Stevens Inc.
Payroll Manager

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Stores Inc.

)

CASE NO.

03-13536-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

Monthly Operating Report


Required Documents

Schedule
Attached

Income Statement

X

Balance Sheet

X

Statement of Cash Flows

X

Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

X

 

Debtor's Address:

507 West 10th Street, West Point, GA 31833

Preparer:

Dianne Nolen

Debtor's Attorney:

Weil, Gotshal & Manges LLP

 

Monthly Disbursements:

$  3,295,743 

Monthly Profit (Loss):

$     255,000 

The Debtors' chapter 11 proceedings have been consolidated for administrative purposes only. Because the cases have not been substantively consolidated, the Debtor is required to provide separate financial information for itself, to the extent available. Therefore, the financial information contained in this Monthly Operating Report is not consolidated with the financial information applicable to the Debtor's affiliates, and is not comparable with publicly reported consolidated financial information.

The undersigned, having reviewed the attached report and being familiar with the Debtor's financial affairs, verifies under penalty of perjury, that the information contained therein is complete, accurate, and truthful, to the best of my knowledge.

All insurance policies are fully paid for the current period, and amounts for workers compensation and disability insurance have been paid.

While every effort has been made to file complete and accurate information, inadvertent errors or omissions may exist. The debtor reserves the right to amend this monthly operating report as necessary and appropriate. All financial information contained herein is unaudited data.

Debtor-In-Possession

WestPoint Stevens Stores Inc.

By:

Lester D. Sears

Its:

Vice President

Signature

/s/Lester D. Sears

Date

February 17, 2004

 

 

INCOME STATEMENT

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Stores Inc.

)

CASE NO.

03-13536-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF OPERATIONS

(in $ thousands)

Total sales

  $   7,596 

Cost of sales

4,879 

Gross profit

2,717 

Selling and administrative expenses

   Selling expense

1,818 

   Warehousing and shipping

87 

   Advertising

232 

   Division administrative expense

155 

   MIS expense

(82)

   Corporate administrative expense

(98)

Total selling and administrative expense

2,112 

Restructuring and impairment charge

Goodwill impairment charge

Profit / (loss) from operations

605 

Interest expense

   Interest expense - outside

   Capitalized interest expense

   Interest expense - intercompany

197 

   Interest income

   Interest income - intercompany

Net interest expense

197 

Other expense

   Miscellaneous

   Royalties - intercompany

   Transaction gain/loss

Total other expense

Other income

   Royalties - intercompany

   Dividends

   Sale of assets

   Miscellaneous

Total other income

Net other expense

Income (loss) before Chapter 11 reorganization expenses

  and income taxes (benefit) and extraordinary items

408 

Chapter 11 reorganization expenses

Income taxes (benefit)

153 

Income (loss) before extraordinary item

255 

Extraordinary item - net of taxes

   Net income (loss) 

$           255 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Stores Inc.

)

CASE NO.

03-13536-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

BALANCE SHEET

(in $ thousands)

ASSETS

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Current Assets

Liabilities Not Subject to Compromise:

Cash and cash equivalents

$     584

Senior Credit Facility

$             - 

Short-term investments

-

DIP Credit Agreement

Accounts receivable - customers

39

Long-term debt classified as current

Accounts receivable - intercompany

1,851

Accrued interest payable

Total inventories

20,122

Accounts payable - trade

797 

Prepaid & other current assets

790

Accounts payable - intercompany

  Total current assets

23,386

Other payables and accrued liabilities

877 

Deferred income taxes

Pension and other liabilities

14 

Total investments & other assets

-

   Total liabilities not subject to compromise

1,688 

Goodwill

-

Liabilities Subject to Compromise:

Senior Notes

Property, plant and equipment, net

3,287

Deferred financing fees

Accrued interest payable on Senior Notes

Accounts payable

1,670

Other payables and accrued liabilities

Pension and other liabilities

   Total liabilities subject to compromise

1,670 

Total Liabilities

3,358 

SHAREHOLDERS' EQUITY (DEFICIT)

Equity of subsidiaries

Common stock

Capital Surplus / Treasury Stock

15,955 

Retained earnings (deficit)

7,359 

Minimum pension liability adjustment

Other adjustments

Unearned compensation

   Total Shareholders' Equity (Deficit)

23,315 

TOTAL ASSETS 

$ 26,673

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

$    26,673 


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Stores Inc.

)

CASE NO.

03-13536-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

STATEMENT OF CASH FLOWS

(in $ thousands)

Cash Flows from Operations:

Net income (loss)

$        255 

    Restructuring

-

    Equity adjustments

-

Non-cash items

    Depreciation and amortization expense

293 

Working Capital Changes

    Decrease / (increase) -- accounts receivable (customers)

121 

    Decrease / (increase) -- accounts receivable (intercompany)

2,027 

    Decrease / (increase) -- inventories

1,616 

    Decrease / (increase) -- other current assets

20 

    Decrease / (increase) -- other noncurrent assets

    Increase (decrease) -- accounts payable (trade)

202 

    Increase (decrease) -- accounts payable (intercompany)

    Increase (decrease) -- accrued liabilities

(6,824)

    Increase (decrease) -- accrued interest payable

    Increase (decrease) -- pension and other liabilities

    Increase (decrease) -- deferred federal income tax

Total Cash Flows from Operations

$    (2,286)

Cash Flows from Investing

    Decrease / (increase) -- short term investments

    Capital expenditures

(57)

    Net proceeds from sale of assets

Total Cash Flows from Investing

$           (57)

Cash Flows from Financing

    Increase / (decrease) -- DIP credit agreement

Total Cash Flows from Financing

$            - 

Beginning Cash Balance

$    2,927 

Change in Cash

(2,343)

Ending Cash Balance

$      584 

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Stores Inc.

)

CASE NO.

03-13536-RDD

          Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

Amount Withheld/ Collected/ Incurred



Amount Paid



Date of Payment

All wages and salaries paid (gross) or incurred

$ 1,079,918

Federal 

Payroll taxes withheld

174,864

 Employer payroll tax contributions incurred

79,550

63,628

12/03/03

26,047

12/10/03

85,401

12/17/03

21,029

12/23/03

21,773

12/26/03

   Total Federal Taxes (1)

$ 254,414

$ 217,878

State and Local

Amount of payroll taxes withheld

Alabama SIT

3,967

3,155

12/12/03

Arizona SIT

109

105

12/17/03

California SIT

1,171

916

12/17/03

Connecticut

306

280

12/30/03

Delaware SIT

-

57

12/12/03

Georgia SIT

12,764

11,269

12/12/03

Massachusetts SIT

930

814

12/03/03

Minnesota SIT

1,367

1,209

12/30/03

Missouri SIT

118

-

Michigan SIT

1,566

1,247

12/11/03

New Jersey SIT

326

-

New York SIT

1,361

1,020

12/03/03

North Carolina SIT

2,303

1,868

12/30/03

Oregon SIT

1,173

808

12/30/03

Pennsylvania SIT

598

506

12/17/03

South Carolina SIT

1,793

1,555

12/30/03

Utah SIT

1,020

820

12/11/03

Virginia SIT

1,163

636

12/18/03

Wisconsin SIT

251

311

12/18/03

Aurora OH

105

-

Wilmington DE

-

26

12/15/03

Jefferson County Alabama

-

3

12/15/03

Lancaster PA

       178

          -

     Total Payroll taxes

32,569

26,605

Amount of employer payroll tax contributions incurred

Alabama SUTA

41

-

Arizona SUTA

-

-

California SUTA

521

-

Connecticut SUTA

144

-

Delaware SUTA

-

-

Florida SUTA

90

-

Georgia SUTA

19

-

Kansas SUTA

-

-

Massachusetts SUTA

37

-

Minnesota SUTA

84

-

Missouri SUTA

-

-

Michigan SUTA

150

-

New Jersey SUTA

312

-

New York SUTA

165

-

North Carolina SUTA

78

-

Ohio SUTA

-

-

Oregon SUTA

210

-

Pennsylvania SUTA

44

-

South Carolina SUTA

110

-

Tennessee SUTA

-

-

Texas SUTA

342

-

Utah SUTA

79

-

Virginia SUTA

-

        -

Wisconsin SUTA

-

-

     Total Employer payroll tax contributions

2,426

-

 

 

UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK

In re:

)

CHAPTER 11

)

WestPoint Stevens Stores Inc.

)

CASE NO.

03-13536-RDD

         Reporting Period

December 1, 2003 to December 31, 2003

Supplemental Schedule of Federal, State, and Local Taxes Collected, Received, Due or Withheld

Amount Withheld/ Collected/ Incurred



Amount Paid



Date of Payment

(continued)

Gross taxable sales

8,847,632

Sales & Use taxes collected

Alabama City/County (Foley, Chamber Co.)

6,607

6,607

12/22/03

Alabama Sales

32,276

32,276

12/22/03

Alabama Use

108

108

12/22/03

Alatax (Bessemer, Boaz, Valley, Marshall Co)

12,067

12,067

12/22/03

Baldwin County Alabama

8,648

8,648

12/22/03

California

52,789

52,789

12/24/03

Connecticut

13,126

13,126

12/01/03

Connecticut

11,091

11,091

12/31/03

Florida

58,139

58,139

12/22/03

Georgia

82,295

82,295

12/22/03

Jefferson County Alabama

5

5

12/18/03

Massachusetts

12,244

12,244

12/22/03

Michigan

24,345

24,345

12/15/03

Minnesota

10,327

10,327

12/22/03

New Jersey

12,991

12,991

12/22/03

New York

37,570

37,570

12/26/03

North Carolina

13,889

13,889

12/10/03

North Carolina

13,483

13,483

12/26/03

Pennsylvania

13,818

13,818

12/22/03

South Carolina

16,221

16,221

12/22/03

Tennessee (P.Forge, Lebanon, Interstate Sales)

36,063

36,063

12/22/03

Texas

66,051

66,051

12/22/03

Utah

16,671

16,671

12/01/03

Utah

13,867

13,867

12/31/03

Virginia Interstate Sales

121

121

12/22/03

Virginia Williamsburg

23,924

23,924

12/22/03

   Total Sales & Use taxes paid

588,736

588,736

Property taxes

4,630

Various

Other taxes

6,725

4,329

Various

   Total State and Local (1)

630,456

624,300

Total Taxes

$ 884,870

$  842,178

(1) Difference between taxes incurred and taxes paid is due to a time lag where taxes incurred at the end of the month are paid in the following month, or after the end of the quarter for taxes paid on a quarterly basis.

I certify that the above payroll related taxes represents the taxes withheld and paid.

_/s/ Tracy Culpepper______
Tracy Culpepper
WestPoint Stevens Inc.
Payroll Manager