Attached files

file filename
8-K - RADIOSHACK LEGACY CORPORATION FORM 8K JULY 4, 2015 - RS Legacy Corpform8k070415.htm

 
 
 
 
Exhibit 99.1
 
UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF DELAWARE
 
         
         
In re RS LEGACY CORP., et al.
 
:
 
Case No, 15-10197 (BLS)
Debtors.
       
 
MONTHLY OPERATING REPORT
RS LEGACY CORPORATION, ET AL.
 

 
INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES
 
         
       
Page
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
   
         
   
 
2
     
3
     
4
         
SCHEDULES
   
     
5
     
8
     
11
     
13
     
14
     
15
     
16
     
17
     
18
     
20

 
I do declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the documents attached are true and correct to the best of my knowledge and belief.
 
         
         
Signature of Debtor
     
Date
         
         
Signature of Joint Debtor
     
Date
     
/s/ William R. Russum
     
7/30/15
Signature of Authorized Individual*
     
Date
     
William R. Russum
     
Vice President – Corporate Controller
Printed Name of Authorized Individual
     
Title of Authorized Individual

 
*
Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company.

 
 
1

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
*Condensed Consolidated Balance Sheets (unaudited)
*includes Mexico and Asia
 
(In millions)
 
July 4, 2015
 
       
Assets
     
Current assets:
     
Cash and cash equivalents
  $ 41.9  
Accounts and notes receivable, net
    52.8  
Inventories
    -  
Other current assets
    103.8  
     Total current assets
    198.5  
         
Property, plant and equipment, net
    8.1  
Other assets, net
    15.6  
Total assets
  $ 222.2  
         
Liabilities and Stockholders' Deficit
       
Current liabilities:
       
Current maturities of long-term debt
  $ -  
Accounts payable
    1.3  
Accrued expenses and other current liabilities
    22.8  
     Total current liabilities
    24.1  
         
Long-term debt, excluding current maturities
    -  
Other non-current liabilities
    -  
     Total liabilities not subject to compromise
    24.1  
         
Liabilities subject to compromise (note)
    806.3  
         
     Total liabilities
    830.4  
         
Preferred stock
    -  
Common stock
    146.0  
Additional paid-in capital
    150.6  
Retained earnings
    93.2  
Treasury stock, at cost
    (998.8 )
Accumulated other comprehensive income
    0.8  
     Total stockholders' deficit
    (608.2 )
         
Total liabilities and stockholders' deficit
  $ 222.2  
         
  Note: Liabilities subject to compromise reflect management’s estimates and may be subject to revision in future reports.
 

 
2

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
*Condensed Consolidated Statements of Income (unaudited)
*includes Mexico, Asia
 
 
       
   
For the Period
 
   
Ended
 
(In millions)
 
July 4, 2015
 
Net sales and operating revenues
  $ 19.0  
Cost of products sold
    19.6  
Gross profit
    (0.6 )
         
Operating expenses:
       
Compensation
    9.2  
Rent & occupancy
    2.5  
Advertising
    0.2  
Taxes
    3.2  
Utilities
    1.2  
Insurance
    2.5  
Credit card fees
    0.3  
Professional fees
    4.0  
Repairs/maintenance
    1.2  
Store support
    -  
Licenses
    1.5  
Postage & copy & office
    -  
Other SG&A
    1.6  
Other outside (inc)/exp
    (26.7 )
  Selling, general & administrative expenses
    0.7  
  Depreciation and amortization
    0.1  
  Impairment of long-lived assets
    27.7  
Total operating expenses
    28.5  
         
Operating loss
    (29.1 )
         
Interest expense, net
    -  
Other gains, net
    23.5  
         
Loss before income taxes
    (5.6 )
         
Income tax benefit
    (0.8 )
         
Net loss
  $ (4.8 )
         

 
 
3

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
*Condensed Consolidated Statements of Cash Flows (unaudited)
*includes Mexico, Asia
 
 
       
   
For the Period
 
   
Ended
 
(In millions)
 
July 4, 2015
 
Cash flows from operating activities:
     
Net cash provided by operating activities
  $ (41.6 )
         
Cash flows from investing activities:
       
   Capital expenditures
    -  
   Proceeds from sale of assets
    107.6  
   Changes in restricted cash
    (25.5 )
      82.1  
         
Cash flows used by financing activities:
       
   Repayments of long-term debt
    (55.6 )
   Changes in cash overdrafts
    3.9  
      (51.7 )
         
Net decrease in cash and cash equivalents
    (11.2 )
Cash and cash equivalents, beginning of period
    53.1  
Cash and cash equivalents, end of period
  $ 41.9  
         

 
 
4

 
 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Balance Sheet (unaudited, in millions) – continued
 
 
                     
July 4, 2015
                   
   
RS Legacy Corporation
   
RS Legacy Finance Corporation
   
Merchandising Support Services, Inc.
   
Ignition L.P.
   
ITC Services, Inc.
   
TRS Quality, Inc.
   
RS Ig Holdings Inc.
 
Assets
                                         
Current assets:
                                         
Cash and cash equivalents
  $ 39.9       0.1       -       -       -       -       -  
Accounts and notes receivable, net
    52.3       -       -       -       -       -       -  
Inventories
    -       -       -       -       -       -       -  
Other current assets
    104.1       -       -       -       -       -       -  
     Total current assets
    196.3       0.1       -       -       -       -       -  
                                                         
Property, plant and equipment, net
    7.9       -       -       -       -       -       -  
Intercompany receivables and investments
    496.0       1,717.5       29.7       324.9       0.6       70.4       -  
Other assets, net
    15.4       -       -       -       -       -       -  
Total assets
  $ 715.6       1,717.6       29.7       324.9       0.6       70.4       -  
                                                         
Liabilities and Stockholders' (Deficit) Equity
                                                       
Current liabilities:
                                                       
Current maturities of long-term debt
  $ -       -       -       -       -       -       -  
Accounts payable
    1.3       -       -       -       -       -       -  
Accrued expenses and other current liabilities
    21.5       -       -       0.1       -       -       -  
     Total current liabilities
    22.8       -       -       0.1       -       -       -  
                                                         
Long-term debt, excluding current maturities
    -       -       -       -       -       -       -  
Other non-current liabilities
    -       -       -       -       -       -       -  
     Total liabilities not subject to compromise
    22.8       -       -       0.1       -       -       -  
                                                         
Liabilities subject to compromise (note)
    3,191.5       29.2       0.1       129.0       5.2       2.0       1.3  
                                                         
     Total liabilities
    3,214.3       29.2       0.1       129.1       5.2       2.0       1.3  
                                                         
Preferred stock
    -       -       -       -       -       -       -  
Common stock
    146.0       0.1       -       -       -       -       -  
Additional paid-in capital
    150.8       182.8       29.7       0.6       11.7       -       0.2  
Retained earnings
    (1,797.7 )     1,505.5       (0.1 )     195.2       (16.3 )     68.4       (1.5 )
Treasury stock, at cost
    (998.8 )     -       -       -       -       -       -  
Accumulated other comprehensive income
    1.0       -       -       -       -       -       -  
     Total stockholders' (deficit) equity
    (2,498.7 )     1,688.4       29.6       195.8       (4.6 )     68.4       (1.3 )
                                                         
Total liabilities and stockholders' (deficit) equity
  $ 715.6       1,717.6       29.7       324.9       0.6       70.4       -  
 
 
Note:  Liabilities subject to compromise, inclusive of intercompany payables, reflect management’s estimates and may be subject to revision in future reports.
 
 
 
5

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Balance Sheet (unaudited, in millions) – continued

 
                     
July 4, 2015
                   
   
RS Legacy Global Sourcing Limited Partnership
   
RS Legacy Global Sourcing Corporation
   
RS Legacy Holdings, Inc.
   
RS Legacy Global Sourcing, Inc.
   
Atlantic Retail Ventures, Inc.
   
RS Legacy International Corporation
   
SCK, Inc.
 
Assets
                                         
Current assets:
                                         
Cash and cash equivalents
  $ -       0.1       -       0.5       -       -       -  
Accounts and notes receivable, net
    (0.6 )     -       -       -       -       -       1.1  
Inventories
    -       -       -       -       -       -       -  
Other current assets
    -       -       -       -       -       -       -  
     Total current assets
    (0.6 )     0.1       -       0.5       -       -       1.1  
                                                         
Property, plant and equipment, net
    -       -       -       -       -       -       -  
Intercompany receivables and investments
    134.5       14.5       28.6       0.3       0.3       10.7       2.7  
Other assets, net
    -       -       -       -       -       -       -  
Total assets
  $ 133.9       14.6       28.6       0.8       0.3       10.7       3.8  
                                                         
Liabilities and Stockholders' (Deficit) Equity
                                                       
Current liabilities:
                                                       
Current maturities of long-term debt
  $ -       -       -       -       -       -       -  
Accounts payable
    -       -       -       -       -       -       -  
Accrued expenses and other current liabilities
    -       -       -       0.2       -       -       -  
     Total current liabilities
    -       -       -       0.2       -       -       -  
                                                         
Long-term debt, excluding current maturities
    -       -       -       -       -       -       -  
Other non-current liabilities
    -       -       -       -       -       -       -  
     Total liabilities not subject to compromise
    -       -       -       0.2       -       -       -  
                                                         
Liabilities subject to compromise
    29.0       7.9       -       -       -       71.3       29.7  
                                                         
     Total liabilities
    29.0       7.9       -       0.2       -       71.3       29.7  
                                                         
Preferred stock
    -       -       -       -       -       -       -  
Common stock
    -       -       -       -       -       -       -  
Additional paid-in capital
    26.4       -       3.8       -       -       -       -  
Retained earnings
    78.5       6.7       24.8       0.6       0.3       (60.6 )     (25.9 )
Treasury stock, at cost
    -       -       -       -       -       -       -  
Accumulated other comprehensive income
    -       -       -       -       -       -       -  
     Total stockholders' (deficit) equity
    104.9       6.7       28.6       0.6       0.3       (60.6 )     (25.9 )
                                                         
Total liabilities and stockholders' (deficit) equity
  $ 133.9       14.6       28.6       0.8       0.3       10.7       3.8  
 
Note: Liabilities subject to compromise, inclusive of intercompany payables, reflect management’s estimates and may be subject to revision in future reports.
 

 
6

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Balance Sheet (unaudited, in millions) – continued

 
               
July 4, 2015
             
   
TE Electronics LP
   
RS Legacy Customer Service LLC
   
Trade and Save LLC
   
RS Ignite LLC
   
Total Debtors*
 
Assets
                             
Current assets:
                             
Cash and cash equivalents
  $ -       -       -       -     $ 40.6  
Accounts and notes receivable, net
    -       -       -       -       52.8  
Inventories
    -       -       -       -       -  
Other current assets
    0.5       -       -       -       104.6  
     Total current assets
    0.5       -       -       -       198.0  
                                         
Property, plant and equipment, net
    0.1       -       -       -       8.0  
Intercompany receivables and investments
    98.7       48.1       -       -       2,977.5  
Other assets, net
    -       -       -       -       15.4  
Total assets
  $ 99.3       48.1       -       -     $ 3,198.9  
                                         
Liabilities and Stockholders' (Deficit) Equity
                                       
Current liabilities:
                                       
Current maturities of long-term debt
  $ -       -       -       -     $ -  
Accounts payable
    -       -       -       -       1.3  
Accrued expenses and other current liabilities
    -       -       -       -       21.8  
     Total current liabilities
    -       -       -       -       23.1  
                                         
Long-term debt, excluding current maturities
    -       -       -       -       -  
Other non-current liabilities
    -       -       -       -       -  
     Total liabilities not subject to compromise
    -       -       -       -       23.1  
                                         
Liabilities subject to compromise
    1.7       17.8       -       -       3,515.7  
                                         
     Total liabilities
    1.7       17.8       -       -       3,538.8  
                                         
Preferred stock
    -       -       -       -       -  
Common stock
    -       -       -       -       146.1  
Additional paid-in capital
    2.9       5.8       -       -       414.7  
Retained earnings
    94.7       24.5       -       -       97.1  
Treasury stock, at cost
    -       -       -       -       (998.8 )
Accumulated other comprehensive income
    -       -       -       -       1.0  
     Total stockholders' (deficit) equity
    97.6       30.3       -       -       (339.9 )
                                         
Total liabilities and stockholders' (deficit) equity
  $ 99.3       48.1       -       -     $ 3,198.9  
                                         
* Does not include eliminations
                                       

Note: Liabilities subject to compromise, inclusive of intercompany payables, reflect management’s estimates and may be subject to revision in future reports.
 
 
 
7

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Statements of Income (unaudited, in millions)

   
For the Period Ended July 4, 2015
 
   
RS Legacy Corporation
   
RS Legacy Finance Corporation
   
Merchandising Support Services, Inc.
   
Ignition L.P.
   
ITC Services, Inc.
   
TRS Quality, Inc.
   
RS Ig Holdings Inc.
 
Net sales and operating revenues
  $ 16.1       -       -       -       -       -       -  
Cost of products sold
    18.9       -       -       -       -       -       -  
Gross profit
    (2.8 )     -       -       -       -       -       -  
                                                         
Operating expenses:
                                                       
Compensation
    7.7       -       -       0.3       -       -       -  
Rent & occupancy
    1.9       -       -       -       -       -       -  
Advertising
    0.1       -       -       -       -       -       -  
Taxes
    3.1       -       -       -       -       -       -  
Utilities
    1.1       -       -       -       -       -       -  
Insurance
    2.5       -       -       -       -       -       -  
Credit card fees
    0.2       -       -       -       -       -       -  
Professional fees
    4.0       -       -       -       -       -       -  
Repairs/maintenance
    1.2       -       -       -       -       -       -  
Store support
    -       -       -       -       -       -       -  
Licenses
    1.5       -       -       -       -       -       -  
Postage & copy & office
    -       -       -       -       -       -       -  
Other SG&A
    2.2       -       -       -       -       -       -  
Other outside (inc)/exp
    (27.2 )     -       -       -       -       -       -  
  Selling, general & administrative expenses
    (1.7 )     -       -       0.3       -       -       -  
  Depreciation and amortization
    -       -       -       -       -       -       -  
  Impairment of long-lived assets
    27.7       -       -       -       -       -       -  
Total operating expenses
    26.0       -       -       0.3       -       -       -  
                                                         
Operating loss
    (28.8 )     -       -       (0.3 )     -       -       -  
                                                         
Interest expense, net
    -       -       -       -       -       -       -  
Other gains, net
    (10.4 )     -       -       -       0.2       29.7       -  
                                                         
Loss before income taxes
    (39.2 )     -       -       (0.3 )     0.2       29.7       -  
                                                         
Income tax benefit
    (0.7 )     -       -       -       -       -       -  
                                                         
Net loss
  $ (38.5 )     -       -       (0.3 )     0.2       29.7       -  
 
 
 
8

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Statements of Income (unaudited, in millions) – continued

 
   
For the Period Ended July 4, 2015
 
   
RS Legacy Global Sourcing Limited Partnership
   
RS Legacy Global Sourcing Corporation
   
RS Legacy Holdings, Inc.
   
RS Legacy Global Sourcing, Inc.
   
Atlantic Retail Ventures, Inc.
   
RS Legacy International Corporation
   
SCK, Inc.
 
Net sales and operating revenues
  $ -       -       -       -       -       -       -  
Cost of products sold
    -       -       -       -       -       -       -  
Gross profit
    -       -       -       -       -       -       -  
                                                         
Operating expenses:
                                                       
Compensation
    -       -       -       0.1       -       -       -  
Rent & occupancy
    -       -       -       -       -       -       -  
Advertising
    -       -       -       -       -       -       -  
Taxes
    -       -       -       -       -       -       -  
Utilities
    -       -       -       -       -       -       -  
Insurance
    -       -       -       -       -       -       -  
Credit card fees
    -       -       -       -       -       -       -  
Professional fees
    -       -       -       -       -       -       -  
Repairs/maintenance
    -       -       -       -       -       -       -  
Store support
    -       -       -       -       -       -       -  
Licenses
    -       -       -       -       -       -       -  
Postage & copy & office
    -       -       -       -       -       -       -  
Other SG&A
    0.6       -       -       (0.1 )     -       -       -  
Other outside (inc)/exp
    -       -       -       -       -       -       -  
  Selling, general & administrative expenses
    0.6       -       -       -       -       -       -  
  Depreciation and amortization
    -       -       -       -       -       -       -  
  Impairment of long-lived assets
    -       -       -       -       -       -       -  
Total operating expenses
    0.6       -       -       -       -       -       -  
                                                         
Operating loss
    (0.6 )     -       -       -       -       -       -  
                                                         
Interest expense, net
    -       -       -       -       -       -       -  
Other gains, net
    -       -       -       -       -       4.0       -  
                                                         
Loss before income taxes
    (0.6 )     -       -       -       -       4.0       -  
                                                         
Income tax benefit
    -       -       -       -       -       -       -  
                                                         
Net loss
  $ (0.6 )     -       -       -       -       4.0       -  

 
 
9

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Statements of Income (unaudited) – continued

 
   
For the Period Ended July 4, 2015
 
   
TE Electronics LP
   
RS Legacy Customer Service LLC
   
Trade and Save LLC
   
RS Ignite LLC
   
Total Debtors*
 
Net sales and operating revenues
  $ -       -       -       -     $ 16.1  
Cost of products sold
    (1.4 )     -       -       -       17.5  
Gross profit
    1.4       -       -       -       (1.4 )
                                         
Operating expenses:
                                       
Compensation
    0.1       -       -       -       8.2  
Rent & occupancy
    -       -       -       -       1.9  
Advertising
    -       -       -       -       0.1  
Taxes
    -       -       -       -       3.1  
Utilities
    -       -       -       -       1.1  
Insurance
    -       -       -       -       2.5  
Credit card fees
    -       -       -       -       0.2  
Professional fees
    -       -       -       -       4.0  
Repairs/maintenance
    -       -       -       -       1.2  
Store support
    -       -       -       -       -  
Licenses
    -       -       -       -       1.5  
Postage & copy & office
    -       -       -       -       -  
Other SG&A
    -       -       -       -       2.7  
Other outside (inc)/exp
    -       -       -       -       (27.2 )
  Selling, general & administrative expenses
    0.1       -       -       -       (0.7 )
  Depreciation and amortization
    -       -       -       -       -  
  Impairment of long-lived assets
    -       -       -       -       27.7  
Total operating expenses
    0.1       -       -       -       27.0  
                                         
Operating loss
    1.3       -       -       -       (28.4 )
                                         
Interest expense, net
    -       -       -       -       -  
Other gains, net
    -       -       -       -       23.5  
                                         
Loss before income taxes
    1.3       -       -       -       (4.9 )
                                         
Income tax benefit
    -       -       -       -       (0.7 )
                                         
Net loss
  $ 1.3       -       -       -     $ (4.2 )
                                         
* Does not include eliminations
                                       

 
 
10

 

RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Statements of Cash Flows (unaudited, in millions)

 
   
For the Period Ended July 4, 2015
 
   
RS Legacy Corporation
   
RS Legacy Finance Corporation
   
Merchandising Support Services, Inc.
   
Ignition L.P.
   
ITC Services, Inc.
   
TRS Quality, Inc.
   
RS Ig Holdings Inc.
 
                                           
Net cash provided (used) by operating activities
  $ (33.6 )     -       -       (0.2 )     -       -       -  
                                                         
Cash flows from investing activities:
                                                       
   Capital expenditures
    -       -       -       -       -       -       -  
   Proceeds from sale of assets
    46.0       20.6       -       -       0.6       29.7       -  
   Changes in restricted cash
    (25.5 )     -       -       -       -       -       -  
      20.5       20.6       -       -       0.6       29.7       -  
                                                         
Cash flows provided (used) by financing activities:
                                                       
   Repayments of long-term debt
    (55.6 )     -       -       -       -       -       -  
   Changes in cash overdrafts
    3.9       -       -       -       -       -       -  
   Change in intercompany receivable/payable
    61.6       (20.6 )     -       0.2       (0.6 )     (29.7 )     -  
      9.9       (20.6 )     -       0.2       (0.6 )     (29.7 )     -  
                                                         
Net increase (decrease) in cash and equivalents
    (3.2 )     -       -       -       -       -       -  
Cash and equivalents, beginning of period
    43.1       0.1       -       -       -       -       -  
Cash and equivalents, end of period
  $ 39.9       0.1       -       -       -       -       -  
                                                         
                                                         
                                                         
                                                         
                                                         
                                                         
   
For the Period Ended July 4, 2015
 
   
RS Legacy Global Sourcing Limited Partnership
   
RS Legacy Global Sourcing Corporation
   
RS Legacy Holdings, Inc.
   
RS Legacy Global Sourcing, Inc.
   
Atlantic Retail Ventures, Inc.
   
RS Legacy Int’l Corp.
   
SCK, Inc.
 
                                                         
Net cash provided (used) by operating activities
  $ (0.9 )     -       -       -       -       (0.1 )     (0.1 )
                                                         
Cash flows from investing activities:
                                                       
   Capital expenditures
    -       -       -       -       -       -       -  
   Proceeds from sale of assets
    -       -       -       -       -       10.7       -  
   Changes in restricted cash
    -       -       -       -       -       -       -  
      -       -       -       -       -       10.7       -  
                                                         
Cash flows provided (used) by financing activities:
                                                       
   Repayments of long-term debt
    -       -       -       -       -       -       -  
   Changes in cash overdrafts
    -       -       -       -       -       -       -  
   Change in intercompany receivable/payable
    0.9       -       -       (0.1 )     -       (10.6 )     0.1  
      0.9       -       -       (0.1 )     -       (10.6 )     0.1  
                                                         
Net increase (decrease) in cash and equivalents
    -       -       -       (0.1 )     -       -       -  
Cash and equivalents, beginning of period
    -       0.1       -       0.6       -       -       -  
Cash and equivalents, end of period
  $ -       0.1       -       0.5       -       -       -  

 
 
11

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Condensed Consolidating Statements of Cash Flows (unaudited, in millions) – continued
 
 
   
For the Period Ended July 4, 2015
 
   
TE Electronics LP
   
RS Legacy Customer Service LLC
   
Trade and Save LLC
   
RS Ignite LLC
   
Total Debtors*
 
                               
Net cash provided (used) by operating activities
  $ 1.3       -       -       -     $ (33.6 )
                                         
Cash flows from investing activities:
                                       
   Capital expenditures
    -       -       -       -       -  
   Proceeds from sale of assets
    -       -       -       -       107.6  
   Changes in restricted cash
    -       -       -       -       (25.5 )
      -       -       -       -       82.1  
                                         
Cash flows provided (used) by financing activities:
                                       
   Repayments of long-term debt
    -       -       -       -       (55.6 )
   Changes in cash overdrafts
    -       -       -       -       3.9  
   Change in intercompany receivable/payable
    (1.3 )     -       -       -       (0.1 )
      (1.3 )     -       -       -       (51.8 )
                                         
Net increase (decrease) in cash and equivalents
    -       -       -       -       (3.3 )
Cash and equivalents, beginning of period
    -       -       -       -       43.9  
Cash and equivalents, end of period
  $ -       -       -       -     $ 40.6  
                                         
* Does not include eliminations
                                       

 
 
 
12

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Total Disbursements By Filed Legal Entity (unaudited, in millions)

 
For the Period Ended July 4, 2015
               
Legal Entity
   
Case Number
 
Disbursements
               
RS Legacy Corporation
   
15-10197
   
 $            185.7
 
               
RS Legacy Finance Corporation
   
15-10211
       
               
Merchandising Support Services Inc
   
15-10202
       
               
Ignition LP
   
15-10200
   
 $                7.7
 
               
ITC Services, Inc
   
15-10201
       
               
TRS Quality Inc
   
15-10217
       
               
RS Ig Holdings Inc
   
15-10208
       
               
RS Legacy Global Sourcing LP
   
15-10206
   
 
 
               
RS Legacy Global Sourcing Corp
   
15-10204
       
               
RS Legacy Holdings, Inc
   
15-10212
       
               
RS Legacy Global Sourcing Inc
   
15-10207
       
               
Atlantic Retail Ventures, Inc
   
15-10199
       
               
RS Legacy International Corporation
   
15-10213
   
$                0.1
 
               
SCK Inc
   
15-10210
       
               
TE Electronics LP
   
15-10214
   
$                0.2
 
               
RS Legacy Customer Service LLC
   
15-10203
       
               
Trade and Save LLC
   
15-10215
       
               
RS Ignite LLC
   
15-10209
       

 
 
13

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Schedule of Federal, State and Local Taxes Collected, Received, Due or Withheld (unaudited, in millions)


For the Period Ended July 4, 2015
               
               
               
Payroll Taxes
             
Payroll taxes withheld employee
         
 $                     4.4
 
Payroll taxes withheld employer
         
                        1.8   
 
Total payroll taxes withheld
         
 $                     6.2
 
Amount of payroll tax remitted to tax authorities (1) (2)
       
 $                     5.9
 
Date(s) remitted to tax authorities
         
                       Various
 
               
               
Sales & Use Taxes
             
Sales & use tax collected and incurred
         
 $                     0.8
 
Amount of sales & use tax remitted to tax authorities (3)
     
 $                     1.5
 
Date(s) remitted to tax authorities
         
                        Various
 
               
               
Property taxes paid  (4)
         
 $                     1.7
 
               
Other taxes paid  (4)
         
 $                     0.5
 
               
 
(1)  Excludes Puerto Rico income tax withholding that is not remitted due to a settlement with the Puerto Rico Treasury.
 
               
(2)  Payroll taxes remitted does not equal taxes withheld because of tax entity payment timing requirements and note (1).
 
               
(3)  Tax is remitted one month in arrears of collection month.
       
               
(4)  Payments include pre-petition liabilities.
             
 
 
 
14

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Total Disbursements to Retained Professionals (unaudited, in millions)
 
 

For the Period Ended July 4, 2015
               
               
               
Retained Professionals
   
Approved Amounts
   
Disbursements
               
               
Cooley LLP
Legal Services
         
 $                    1.0
FTI Consulting
Bankruptcy Services
         
 $                    1.8
Frejka PLLC
Legal Services
         
 $                    0.1
Jones Day
Legal Services
         
 $                    2.7
Lazard Freras & Co.
Bankruptcy Services
         
 $                    0.5
Pepper Hamilton LLP
Legal Services
         
 $                    0.2
Prime Clerk LLP
Claims Noticing Agent
         
 $                    0.7
Quinn Emanuel Urquhart & Sullivan LLP
Legal Services
         
 $                    0.3
Whiteford Taylor & Preston LLP
Legal Services
         
 $                    0.1
               
               
               
*    Disbursements represent payments by the Debtors into the professional fee escrow fund maintained by Pepper Hamilton LLP and direct
     payments made to professionals, and do not represent actual remittances made to professionals during the month.
 
               
*    Approved Amounts represent the amounts approved by Court orders.
           


 
15

 

 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Accounts Receivable Aging (unaudited, in millions)
 
 
July 4, 2015
         
Accounts Receivable Aging
   
              Amount
 
         
0-30
   
 $                   0.1
 
         
30-60
   
                      0.3
 
         
60-90
   
                      0.4
 
         
91+
   
                    54.8   
 
         
Total Accounts Receivable
   
                    55.6 
 
         
Amount Considered Uncollectible
   
                     (2.8)   
 
         
Accounts Receivable, Net
   
 $                  52.8     
 
         
         

 
16

 


 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Summary of Unpaid Post-Petition Debts (unaudited, in millions)

 
               
July 4, 2015
               
Accounts Payable Aging
   
           Amount
 
               
0-30
         
 $                   1.0
 
               
30-60
         
                      0.1
 
               
60-90
         
                      0.1
 
               
91+
         
                      0.1  
 
               
Total Accounts Payable*
         
 $                   1.3   
 
               
* Represents total post-petition trade accounts payable
       

 





 
17

 

RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
*Bank Reconciliations (unaudited)

G/L Acct
 
Account Name
 
Bank Acct #
 
Debtor
 
Description
 
 Bank
Balance $
 
 Ledger Balance $
 
As of Date
 
Reconciled 7/4/15
100700
 
BANK OF TEXAS - CASHIER CHECK
 
XXXXX3264
 
 RS Legacy Corporation
 
 Disbursement
 
                  754
 
                  -
 
 
 7/4/2015
 
Yes
 
100000
 
PAYCARD
 
XXXXXXXXXXXX0015
 
 RS Legacy Corporation
 
 Disbursement
 
7,028
 
7,028
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA
 
XXXXXX8593
 
 RS Legacy Finance Corporation
 
 Disbursement
 
50,000
 
50,000
 
7/4/2015
 
Yes
 
100000
 
CITIBANK
 
XXXX4989
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
(877)
 
7/4/2015
 
Yes
 
100000
 
WACHOVIA - DTC
 
XXXXXXXXX0466
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA - A/R LOCKBOX
 
XXXXXX4945
 
 RS Legacy Corporation
 
 Disbursement
 
5,000
 
(1,575)
 
7/4/2015
 
Yes
 
100000
 
WELLS FARGO BANK -P CARD
 
XXXXXX6839
 
 RS Legacy Corporation
 
 Disbursement
 
2,028
 
2,028
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA -  UHC-MEDICAL
 
XXXXXXXX2301
 
 RS Legacy Corporation
 
 Disbursement
 
1,163,014
 
(122,951)
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERCIA -  UHC-FSA
 
XXXXXXXX2291
 
 RS Legacy Corporation
 
 Disbursement
 
26,156
 
0
 
7/4/2015
 
Yes
 
100000
 
WELLS FARGO BANK FUNDING
 
XXXXXX3027
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
100000
 
WELLS FARGO BANK P/R
 
XXXXXX0674
 
 RS Legacy Corporation
 
 Payroll Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
100000
 
WELLS FARGO BANK A/P
 
XXXXXX0689
 
 RS Legacy Corporation
 
 APAY Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA - RS MASTER DEPOSITORY
XXXXXX5688
 
 RS Legacy Corporation
 
 Depository Account
 
0
 
55,798
 
7/4/2015
 
Yes
 
100000
 
CITIZENS - ACCOUNTS PAYABLE
 
XXXXXX0970
 
 RS Legacy Corporation
 
 APAY Disbursement
 
3,544,167
 
(3,951,364)
 
7/4/2015
 
Yes
 
100000
 
CITIZENS - PAYROLL
 
XXXXXX0962
 
 RS Legacy Corporation
 
 Payroll Disbursement
 
195,381
 
91,018
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA - RS.COM
 
XXXXXX7003
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA - RS CENTRAL FRANCHISE
 
XXXXXX4765
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
10,816
 
7/4/2015
 
Yes
 
100000
 
BANK OF AMERICA - RS FRANCHISE INTER.
 
XXXXXX2881
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
15,633
 
7/4/2015
 
Yes
 
101000
 
BANK OF AMERICA - A&A LA OFFICE
 
XXXXXX2696
 
 RS Legacy Global Sourcing LP
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
101100
 
CITIZENS - INVESTMENT
 
XXXX1041
 
 RS Legacy Finance Corporation
 
 Dormant
 
0
 
0
 
7/4/2015
 
Yes
 
101300
 
BANK OF AMERICA - CORP
 
XXXXXX6508
 
 RS Legacy Corporation
 
 Disbursement
 
20,792,986
 
20,792,986
 
7/4/2015
 
Yes
 
101400
 
BANK OF AMERICA - A&A INTERNATIONAL
 
XXXXXX2572
 
 RS Legacy Global Sourcing LP
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
101700
 
BANK OF AMERICA - RS SALUS RESIDUAL
 
XXXXXX5933
 
 RS Legacy Corporation
 
 Disbursement
 
50,000
 
50,000
 
7/4/2015
 
Yes
 
101800
 
BANK OF AMERICA - RS SUB-OPERATING ACCT
XXXXXX6398
 
 RS Legacy Corporation
 
 Disbursement
 
8,635,636
 
8,635,636
 
7/4/2015
 
Yes
 
102000
 
CITIZENS - OPERATING ACCOUNT
 
XXXX0991
 
 RS Legacy Corporation
 
 Disbursement
 
103,592
 
(1,154,792)
 
7/4/2015
 
Yes
 
102100
 
CITIZENS - SUB-OPERATING ACCOUNT
 
XXXX1025
 
 RS Legacy Corporation
 
 Dormant
 
0
 
                 0
 
7/4/2015
 
Yes
 
104000
 
CITIZENS - ACH TAX
 
XXXX1017
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
105200
 
BANK OF AMERICA
 
XXXXXX8427
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
105201
 
BANK OF TEXAS
 
XXXXXX7280
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
105202
 
TCF BANK
 
XXXXXX9498
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
105203
 
BB&T BANK
 
XXXXXXXX8535
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
 
105204   SOVEREIGN BANK    XXXXXXX0260   RS Legacy Finance Corporation  
 Disbursement
 
48
 
48
   7/4/2015    Yes  
 
 
 
18

 
 
 
RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
*Bank Reconciliations (unaudited)
 

G/L Acct
 
Account Name
 
Bank Acct #
 
Debtor
 
Description
 
 Bank
Balance $
 
 Ledger
Balance $
 
As of Date
 
Reconciled
7/4/15
105205
 
KEY BANK
 
XXXXXXXX8617
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
105206
 
JP MORGAN CHASE
 
XXXXX0554
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
105207
 
DEUTSCHE BANK
 
XXXX5788
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
105208
 
STONECASTLE BANK
 
XXXXXXXX1495
 
 RS Legacy Finance Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
107000
 
WACHOVIA - A&A
 
XXXXXXXXX1076
 
 RS Legacy Global Sourcing LP
 
 Disbursement
 
14,768
 
16,012
 
7/4/2015
 
Yes
143800
 
BANK OF AMERICA - RS LOC
 
XXXXXX3724
 
 RS Legacy Corporation
 
 Disbursement
 
0
 
0
 
7/4/2015
 
Yes
103200
 
RS PROFESSIONAL FEES
 
XXXXXX9022
 
 RS Legacy Corporation
 
 Escrow
 
6,000,000
 
6,000,000
 
7/4/2015
 
Yes
103300
 
BANK OF AMERICA
 
XXXXXX9006
 
 RS Legacy Corporation
 
 Escrow
 
1,940,268
 
1,940,268
 
7/4/2015
 
Yes
103400
 
BANK OF AMERICA
 
XXXXXX9187
 
 RS Legacy Corporation
 
 Escrow
 
103,152
 
103,152
 
7/4/2015
 
Yes
103600
 
BANK OF AMERICA
 
XXXXXX9909
 
 RS Legacy Corporation
 
 Escrow
 
57,898,140
 
57,898,140
 
7/4/2015
 
Yes
103700
 
BANK OF AMERICA
 
XXXXXX9899
 
 RS Legacy Corporation
 
 Escrow
 
350,254
 
350,254
 
7/4/2015
 
Yes
102600
 
CITIZENS
 
XXXX1068
 
 RS Legacy Corporation
 
 Dormant
 
0
 
0
 
7/4/2015
 
Yes
100000
 
CAPTIAL ONE
 
XXXX6047
 
 RS Legacy Corporation
 
 Acct of 1st Deposit
 
102,547
 
103,840
 
7/4/2015
 
Yes
103100
 
BANK OF AMERICA
 
XXXXXX9019
 
 RS Legacy Corporation
 
 Escrow
 
0
 
0
 
7/4/2015
 
Yes
103500
 
BANK OF AMERICA
 
XXXXXX9611
 
 RS Legacy Corporation
 
 Escrow
 
4,021,411
 
4,021,411
 
7/4/2015
 
Yes
103800
 
BANK OF AMERICA
 
XXXXXX2129
 
 RS Legacy Corporation
 
 Escrow
 
786,643
 
786,643
 
7/4/2015
 
Yes
103900
 
BANK OF AMERICA
 
XXXXXX4240
 
 RS Legacy Corporation
 
 Escrow
 
423,870
 
423,870
 
7/4/2015
 
           Yes
 
*(does not reflect retail location accounts)
                           
 
 
 
19

 


RS LEGACY CORPORATION, ET AL.
DEBTORS AND DEBTORS IN POSSESSION
Questionnaire


 
 
Yes
No
1.  Have any assets been sold or transferred outside the normal course of business this reporting period?  If yes, provide an explanation below.
 
Lease termination agreements with original owners approved by the bankruptcy court
Store liquidations and sales of properties and other assets in compliance with bankruptcy court orders.
 
X
 
2.  Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below.
 
 
X
3.  Have all post-petition tax returns been timely filed? If no, provide an explanation below.
 
X
 
4.  Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below.
 
X
 
5.  Has any bank account been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to the Delaware Local Rule 4001-3.
 
 
 
X
Account Name
Purpose
Business Unit
Account Number
Bank Name
Date Opened
       
 
 
           
           
           
           

 
20