Attached files
file | filename |
---|---|
8-K - FORM 8-K - NBC ACQUISITION CORP | c25407e8vk.htm |
EX-99.1 - EXHIBIT 99.1 - NBC ACQUISITION CORP | c25407exv99w1.htm |
EXHIBIT 99.2
UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF DELAWARE
FOR THE DISTRICT OF DELAWARE
In re: Nebraska Book Company, Inc., et al.
Case No. (Jointly Administered) Reporting Period: Federal Tax I.D. # |
11-12005(PJW) October 1 October 31, 2011 47-0549819 |
CORPORATE MONTHLY OPERATING REPORT
File with the Court and submit a copy to the United States Trustee within 30 days after the end of
the month and submit a copy of the report to any official committee appointed in the case.
Document | Explanation | |||||
DOCUMENTS | Form No. | Attached | Attached | |||
Schedule of Disbursements
|
MOR-1a | x | ||||
Bank Account Information
|
MOR-1b | x | ||||
Statement of Operations (Income Statement)
|
MOR-2 | x | ||||
Balance Sheet
|
MOR-3 | x | ||||
Status of Post-petition Taxes
|
MOR-4 | x | ||||
Accounts Receivable Reconciliation and
Aging
|
MOR-5 | x | ||||
Payments to Professionals
|
MOR-6 | x | ||||
Debtor Questionnaire
|
MOR-7 | x |
I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached
documents are true and correct to the best of my knowledge and belief.
/s/ Barry S. Major
|
November 30, 2011
|
|||||
Barry S. Major
|
||||||
Chief Operating Officer |
||||||
Title |
* | 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 |
Nebraska Book Company, Inc., et al.
MOR1a
Disbursements
October 2011
MOR1a
Disbursements
October 2011
Company Name | Case Number | Federal ID Number | Amount | |||||
NBC Holdings Corporation |
11-12006 | 75-3147477 | $ | | ||||
NBC Acquisition Corporation |
11-12008 | 47-0793347 | | |||||
Nebraska Book Company, Inc. |
11-12005 | 47-0549819 | 28,662,901 | |||||
Specialty Books, Inc. |
11-12007 | 75-3044807 | 183 | |||||
NBC Textbooks, LLC |
11-12004 | 20-1831425 | 2,878,700 | |||||
College Bookstores of
America, Inc. |
11-12009 | 36-3309518 | 10,659,631 | |||||
Campus Authentic, LLC |
11-12003 | 90-0439156 | | |||||
Net Textstore, LLC |
11-12002 | 14-1996469 | | |||||
Total |
$ | 42,201,415 | ||||||
The disbursement information is based on the companys books and records that are maintained
and prepared under Generally Accepted Accounting Principles (GAAP). The information has not been
audited.
Nebraska Book Company, Inc., et al.
MOR1b
Account Balances
October 2011
MOR1b
Account Balances
October 2011
Last 4 digits of | Book Balance | |||
Account Number | October 31, 2011 | |||
Main Corporate Accounts |
||||
7107 |
$ | 121,587,056 | ||
3259 |
103,087 | |||
0248 |
350,000 | |||
5099 |
45,645 | |||
9988 |
777 | |||
7131 |
308 | |||
8027 |
(1,277 | ) | ||
7107 |
(2,355,910 | ) | ||
Change Fund |
867,394 | |||
Aggregate individual bookstore accounts |
5,256,188 | (1) | ||
$ | 125,853,268 | |||
(1) | Individual bookstore accounts are swept periodically into the corporate account. |
November 30, 2011
Office of the United States Trustee
Subject: October Monthly Operating Report Attestation Regarding Bank Account
Reconciliations
The Debtor, Nebraska Book Company, Inc. and its affiliated Debtors, hereby submits this
attestation regarding bank account reconciliations in lieu of providing copies of bank statements
and copies of all account reconciliations.
The Debtor has, on a timely basis, performed all bank account reconciliations in the ordinary
course of its business. Copies of bank account statements and reconciliations are available for
inspection upon request by the United States Trustees Office.
/s/ Amanda L. Towne
|
||||
Position: Chief Accounting Officer |
Sworn to and Subscribed before me on this 30th day of November, 2011 |
||
/s/ Mary A. Lockard
|
My Commission Expires: March 5, 2013
Nebraska Book Company, Inc., et al. MOR 2 (DEBTOR IN POSSESSION AS OF JUNE 27, 2011) CONSOLIDATED STATEMENTS OF OPERATIONS * FOR THE SEVEN MONTHS ENDED OCTOBER 31, 2011 (UNAUDITED) |
A Deferred rental revenue and gross profit as of October 31, 2011 are $8,812,514 and $4,484,833, respectively. |
COLLEGE | ||||||||||||||||||||||||||||||||||||
CONSOLIDATED NBC | NBC ACQUISITION | NEBRASKA BOOK | NBC TEXTBOOKS, | NET TEXTSTORE, | BOOKSTORES OF | SPECIALTY | CAMPUS | |||||||||||||||||||||||||||||
ACQUIS CORP | ELIMINATIONS | CORP | COMPANY, INC. | LLC | LLC | AMERICA | BOOKS, INC. | AUTHENTIC | ||||||||||||||||||||||||||||
REVENUES, net of returns |
$ | 325,862,547 | A | $ | (24,581,709 | ) | $ | | $ | 184,144,027 | $ | 77,406,235 | $ | 5,847,927 | $ | 78,988,711 | $ | 3,965,107 | $ | 92,249 | ||||||||||||||||
COSTS OF SALES (exclusive of depreciation shown below) |
200,289,371 | (24,783,056 | ) | | 118,352,304 | 46,946,022 | 2,191,922 | 55,031,819 | 2,473,474 | 76,886 | ||||||||||||||||||||||||||
Gross profit |
125,573,176 | A | 201,347 | | 65,791,723 | 30,460,213 | 3,656,005 | 23,956,892 | 1,491,633 | 15,363 | ||||||||||||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||||||||||||||
Selling, general and administrative |
103,776,802 | 201,347 | | 73,221,336 | 9,843,009 | 2,167,519 | 17,413,878 | 917,933 | 11,780 | |||||||||||||||||||||||||||
Depreciation |
4,653,785 | | | 3,541,159 | 433,743 | 3,021 | 659,562 | 16,300 | | |||||||||||||||||||||||||||
Amortization |
4,716,595 | | | 994,533 | 3,125,085 | | 536,646 | 60,331 | | |||||||||||||||||||||||||||
Impairment |
122,638,927 | | | 106,726,036 | | | 15,912,891 | | | |||||||||||||||||||||||||||
Stock-based compensation |
20,370 | | | 20,370 | | | | | | |||||||||||||||||||||||||||
Intercompany administrative charge |
| | | (5,220,250 | ) | 2,265,900 | 109,200 | 2,769,900 | 75,250 | | ||||||||||||||||||||||||||
235,806,479 | 201,347 | | 179,283,184 | 15,667,737 | 2,279,740 | 37,292,877 | 1,069,814 | 11,780 | ||||||||||||||||||||||||||||
INCOME (LOSS) FROM OPERATIONS |
(110,233,303 | ) | | | (113,491,461 | ) | 14,792,476 | 1,376,265 | (13,335,985 | ) | 421,819 | 3,583 | ||||||||||||||||||||||||
OTHER EXPENSES INCOME: |
||||||||||||||||||||||||||||||||||||
Interest expense |
25,174,753 | | 2,082,725 | 23,091,734 | 158 | 130 | | 6 | | |||||||||||||||||||||||||||
Interest income |
14,476 | | | 1,788 | | | 12,224 | 464 | | |||||||||||||||||||||||||||
25,160,277 | | 2,082,725 | 23,089,946 | 158 | 130 | (12,224 | ) | (458 | ) | | ||||||||||||||||||||||||||
INCOME (LOSS) BEFORE REORGANIZATION ITEMS AND INCOME
TAXES |
(135,393,580 | ) | | (2,082,725 | ) | (136,581,407 | ) | 14,792,318 | 1,376,135 | (13,323,761 | ) | 422,277 | 3,583 | |||||||||||||||||||||||
REORGANIZATION ITEMS |
16,173,100 | | | 16,173,100 | | | | | | |||||||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(151,566,680 | ) | | (2,082,725 | ) | (152,754,507 | ) | 14,792,318 | 1,376,135 | (13,323,761 | ) | 422,277 | 3,583 | |||||||||||||||||||||||
INCOME TAX EXPENSE (BENEFIT) |
(28,176,000 | ) | | (28,000 | ) | (28,148,000 | ) | | | | | | ||||||||||||||||||||||||
NET INCOME (LOSS) |
$ | (123,390,680 | ) | $ | | $ | (2,054,725 | ) | $ | (124,606,507 | ) | $ | 14,792,318 | $ | 1,376,135 | $ | (13,323,761 | ) | $ | 422,277 | $ | 3,583 | ||||||||||||||
Nebraska Book Company, Inc., et al.
MOR 3
(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)
CONSOLIDATED BALANCE SHEETS *
OCTOBER 31, 2011 (UNAUDITED)
MOR 3
(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)
CONSOLIDATED BALANCE SHEETS *
OCTOBER 31, 2011 (UNAUDITED)
COLLEGE | ||||||||||||||||||||||||||||||||||||
CONSOLIDATED NBC | NBC ACQUISITION | NEBRASKA BOOK | NBC TEXTBOOKS, | NET TEXTSTORE, | BOOKSTORES OF | SPECIALTY | CAMPUS | |||||||||||||||||||||||||||||
ACQUIS CORP | ELIMINATIONS | CORP | COMPANY, INC. | LLC | LLC | AMERICA | BOOKS, INC. | AUTHENTIC | ||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||
CURRENT ASSETS: |
||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 125,853,268 | $ | | $ | | $ | 123,930,248 | $ | | $ | | $ | 1,921,506 | $ | 1,514 | $ | | ||||||||||||||||||
Intercompany receivable (payable) |
| (26,131,749 | ) | 26,131,749 | (143,445,613 | ) | 171,786,381 | 4,312,112 | (30,320,472 | ) | (2,290,581 | ) | (41,827 | ) | ||||||||||||||||||||||
Receivables, net |
70,616,591 | 42 | 36,539,857 | 9,778,074 | 111,561 | 23,373,444 | 798,901 | 14,712 | ||||||||||||||||||||||||||||
Inventories |
114,499,974 | | | 62,413,507 | 23,217,710 | 2,641,837 | 24,652,745 | 1,574,175 | | |||||||||||||||||||||||||||
Recoverable income taxes |
9,737,488 | | | 9,737,488 | | | | | | |||||||||||||||||||||||||||
Deferred income taxes |
8,290,819 | | (45,585 | ) | 3,833,404 | 3,896,000 | | 506,000 | 101,000 | | ||||||||||||||||||||||||||
Prepaid expenses and other assets |
11,750,612 | | | 6,758,841 | 4,364,905 | | 608,875 | 17,991 | | |||||||||||||||||||||||||||
340,748,752 | (26,131,749 | ) | 26,086,206 | 99,767,732 | 213,043,070 | 7,065,510 | 20,742,098 | 203,000 | (27,115 | ) | ||||||||||||||||||||||||||
PROPERTY AND EQUIPMENT, net of depreciation & amortization |
38,357,482 | | | 33,101,976 | 844,539 | 138,588 | 3,958,025 | 314,354 | | |||||||||||||||||||||||||||
GOODWILL |
7,599,064 | | | 7,599,064 | | | | | | |||||||||||||||||||||||||||
IDENTIFIABLE INTANGIBLES, net of amortization |
107,972,424 | | | 38,904,538 | 65,928,622 | | 1,897,980 | 1,241,284 | | |||||||||||||||||||||||||||
DEBT ISSUE COSTS, net of amortization |
1,020,557 | | 446,950 | 573,607 | | | | | | |||||||||||||||||||||||||||
INVESTMENT IN SUBSIDIARIES |
| (31,096,111 | ) | (120,194,826 | ) | 151,290,937 | | | | | | |||||||||||||||||||||||||
OTHER ASSETS |
1,599,195 | | | 1,395,115 | | | 204,080 | | | |||||||||||||||||||||||||||
$ | 497,297,474 | $ | (57,227,860 | ) | $ | (93,661,670 | ) | $ | 332,632,969 | $ | 279,816,231 | $ | 7,204,098 | $ | 26,802,183 | $ | 1,758,638 | $ | (27,115 | ) | ||||||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIT) |
||||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: |
||||||||||||||||||||||||||||||||||||
Accounts payable |
$ | 13,089,641 | $ | | $ | | $ | 9,998,619 | $ | 2,819,665 | $ | 6,372 | $ | 210,116 | $ | 54,689 | $ | 180 | ||||||||||||||||||
Accrued employee compensation and benefits |
8,456,861 | | | 6,147,026 | 1,324,293 | | 949,590 | 35,952 | | |||||||||||||||||||||||||||
Accrued interest |
1,705,092 | | | 1,705,092 | | | | | | |||||||||||||||||||||||||||
Accrued incentives |
5,058,400 | | | 2,691 | 5,055,709 | | | | | |||||||||||||||||||||||||||
Accrued expenses |
4,750,092 | | | 3,724,832 | 10,590 | | 1,009,193 | 5,477 | | |||||||||||||||||||||||||||
Income taxes payable |
| | | (78,603,706 | ) | 73,779,389 | 1,455,000 | 3,469,361 | (95,511 | ) | (4,533 | ) | ||||||||||||||||||||||||
Deferred revenue |
12,374,743 | | | 10,471,032 | | | 1,903,711 | | | |||||||||||||||||||||||||||
Current maturities of long-term debt |
200,036,268 | | | 200,036,268 | | | | | | |||||||||||||||||||||||||||
DIP term loan facility |
124,172,344 | | | 124,172,344 | | | | | | |||||||||||||||||||||||||||
Total current liabilities |
369,643,441 | | | 277,654,198 | 82,989,646 | 1,461,372 | 7,541,971 | 607 | (4,353 | ) | ||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities |
84,576 | | | 84,576 | | | | | | |||||||||||||||||||||||||||
DEFERRED INCOME TAXES |
19,893,157 | | (10,292,472 | ) | 1,020,629 | 27,651,000 | 7,000 | 1,033,000 | 474,000 | | ||||||||||||||||||||||||||
LIABILITIES
SUBJECT TO COMPROMISE |
270,435,663 | (26,131,749 | ) | 79,390,165 | 214,514,300 | 161,121 | 3,076 | 2,345,458 | 153,292 | | ||||||||||||||||||||||||||
COMMITMENTS |
||||||||||||||||||||||||||||||||||||
REDEEMABLE PREFERRED STOCK |
||||||||||||||||||||||||||||||||||||
Series A redeemable preferred stock, $.01 par value, 20,000 shares
authorized, 10,000 shares outstanding at redemption value |
14,076,596 | | 14,076,596 | | | | | | ||||||||||||||||||||||||||||
STOCKHOLDERS EQUITY (DEFICIT): |
||||||||||||||||||||||||||||||||||||
Common stock, voting, authorized 5,000,000 shares of $.01 par value;
554,094 shares issued and outstanding |
5,541 | (100 | ) | 5,541 | 100 | | | | | | ||||||||||||||||||||||||||
Additional paid-in capital |
111,301,659 | (210,379,694 | ) | 111,301,659 | 148,292,645 | 59,817,667 | | 346,232 | 1,923,150 | | ||||||||||||||||||||||||||
Note receivable from stockholder |
(95,529 | ) | | (95,529 | ) | | | | | | ||||||||||||||||||||||||||
Retained earnings (Accumulated deficit) |
(288,047,630 | ) | 179,283,683 | (288,047,630 | ) | (308,933,479 | ) | 109,196,797 | 5,732,650 | 15,535,522 | (792,411 | ) | (22,762 | ) | ||||||||||||||||||||||
Total stockholders equity (deficit) |
(176,835,959 | ) | (31,096,111 | ) | (176,835,959 | ) | (160,640,734 | ) | 169,014,464 | 5,732,650 | 15,881,754 | 1,130,739 | (22,762 | ) | ||||||||||||||||||||||
$ | 497,297,474 | $ | (57,227,860 | ) | $ | (93,661,670 | ) | $ | 332,632,969 | $ | 279,816,231 | $ | 7,204,098 | $ | 26,802,183 | $ | 1,758,638 | $ | (27,115 | ) | ||||||||||||||||
November 30, 2011
Office of the United States Trustee
Subject: October Monthly Operating Report Attestation Regarding Post-petition Taxes
The Debtor, Nebraska Book Company, Inc. and its affiliated Debtors, hereby submit this
attestation regarding post-petition taxes.
All post-petition taxes for the Debtors, which are not subject to dispute or reconciliation,
are current. There are no material tax disputes or reconciliations.
/s/ Amanda L. Towne
|
||||
Position: Chief Accounting Officer |
Sworn to and Subscribed before me on this 30th day of November, 2011 |
||
/s/ Mary A. Lockard
|
My Commission Expires: March 5, 2013
Nebraska Book Company, Inc., et al.
MOR5
Accounts Reconciliation and Aging
October 2011
MOR5
Accounts Reconciliation and Aging
October 2011
ACCOUNTS RECEIVABLE RECONCILIATION AND AGING (1)
Accounts Receivable Reconciliation | Amount | |||
Total Accounts Receivable at the Beginning of the Reporting
Period |
$ | 84,410,487 | ||
Plus: Amounts billed during the period |
5,233,443 | |||
Less: Amounts collected during the period |
(40,081,838 | ) | ||
Less: Amounts written off or returned during the period |
(4,436,314 | ) | ||
Less: Customer rebates applied against receivable |
(300,757 | ) | ||
Plus (less): Miscellaneous Other |
6,239 | |||
Change in accounts receivable, net |
(39,579,227 | ) | ||
Total Accounts Receivable |
44,831,260 | |||
Less: Allowance for uncollectible accounts |
(1,283,360 | ) | ||
Total Accounts Receivable,net at the End of the Reporting Period |
$ | 43,547,900 | ||
Accounts Receivable Aging | 10/31/2011 | |||
0-30 days old |
7,440,008 | |||
31-60 days old |
3,250,407 | |||
61-90 days old |
20,008,604 | |||
Over 90 days old |
14,132,241 | |||
Total Aged Accounts Receivable |
44,831,260 | |||
Less: Allowance for uncollectible accounts |
(1,283,360 | ) | ||
Net Accounts Receivable |
$ | 43,547,900 | ||
(1) | Accounts receivable in the accompanying Balance Sheet under Form MOR-3 includes certain items which are not included in this table, including receivables for returns to publishers and buy funds receivable. |
Nebraska
Book Company, Inc., et al.
MOR6
Payments to Professionals
October 2011
MOR6
Payments to Professionals
October 2011
Name | Amount | |||
Kirkland & Ellis, LLP |
$ | 496,172 | ||
AlixPartners, LLP |
262,798 | |||
Mesirow Financial Consulting, LLC |
101,822 | |||
Lowenstein Sandler PC |
74,533 | |||
Stevens & Lee, PC |
20,007 | |||
Kurtzman Carson Consultants, LLC |
120,457 | |||
Brown Rudnick LLP |
79,192 | |||
Total |
$ | 1,154,981 | ||
The Professional Fees information is based on the companys books and records that are maintained
and prepared under Generally Accepted Accounting Principles (GAAP). The information has not been
audited.
In re: Nebraska Book Company, Inc., et al.
Case No. (Jointly Administered) | 11-12005(PJW) | |||
Reporting Period: | October 31, 2011 | |||
MOR 7 | ||||
Federal Tax I.D. # | 47-0549819 |
Debtor Questionnaire
Must be completed each month. If the answer to any of the questions is Yes, provide a detailed explanation of each item. Attach additional sheets if necessary. | ||||||
Yes | No | |||||
1 |
Have any assets been sold or transferred outside the normal course of business this reporting period? | X | ||||
2 |
Have any funds been disbursed from any account other than a debtor in possession account this reporting period? | X | ||||
3 |
Is the Debtor delinquent in the timely filing of any post-petition tax returns? | X | ||||
4 |
Are workers compensation, general liability or other necessary insurance coverages expired or cancelled, or has the debtor received notice of expiration or cancellation of such policies? | X | ||||
5 |
Is the Debtor delinquent in paying any insurance premium payment? | X | ||||
6 |
Have any payments been made on pre-petition liabilities this reporting period? | X | ||||
7 |
Are any post petition receivables (accounts, notes or loans) due from related parties? | X | ||||
8 |
Are any post petition payroll taxes past due? | X | ||||
9 |
Are any post petition State or Federal income taxes past due? | X | ||||
10 |
Are any post petition real estate taxes past due? | X | ||||
11 |
Are any other post petition taxes past due? | X | ||||
12 |
Have any pre-petition taxes been paid during this reporting period? | X | ||||
13 |
Are any amounts owed to post petition creditors delinquent? | X | ||||
14 |
Are any wage payments past due? | X | ||||
15 |
Have any post petition loans been received by the Debtor from any party? | X | ||||
16 |
Is the Debtor delinquent in paying any U.S. Trustee fees? | X | ||||
17 |
Is the Debtor delinquent with any court ordered payments to attorneys or other professionals? | X | ||||
18 |
Have the owners or shareholders received any compensation outside of the normal course of business? | X |