Attached files

file filename
8-K - FORM 8-K - NBC ACQUISITION CORPd275049d8k.htm
EX-10.1 - EXHIBIT 10.1 - NBC ACQUISITION CORPd275049dex101.htm

EXHIBIT 99.1

UNITED STATES BANKRUPTCY COURT

FOR THE DISTRICT OF DELAWARE

In re: Nebraska Book Company, Inc., et al.

Case No. (Jointly Administered)                                             11-12005(PJW)
    Reporting Period:                     November 1 – November 30, 2011
    Federal Tax I.D. #                                            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.

 

September 30, September 30, September 30,

DOCUMENTS

     Form No.        Document
Attached
       Explanation
Attached
 

Schedule of Disbursements

       MOR-1a           x        

Bank Account Information

       MOR-1b           x           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     December 30, 2011
Signature of Authorized Individual*     Date
Barry S. Major      
Printed Name of Authorized Individual      
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

November 2011

 

September 30, September 30, September 30,

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           25,077,277   

Specialty Books, Inc.

       11-12007           75-3044807           283   

NBC Textbooks, LLC

       11-12004           20-1831425           21,834,088   

College Bookstores of America, Inc.

       11-12009           36-3309518           6,676,382   

Campus Authentic, LLC

       11-12003           90-0439156           —     

Net Textstore, LLC

       11-12002           14-1996469           50,000   
              

 

 

 

Total

               $  53,638,030   
              

 

 

 

The disbursement information is based on the company’s 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

November 2011

 

September 30,

Last 4 digits of

Account Number

     Book Balance
November 30, 2011
 

Main Corporate Accounts

    

7107

     $ 89,564,016   

3259

       (1,635,814

0248

       350,000   

5099

       5,230   

9988

       671   

7131

       6,890   

8027

       (1,994

7107

       (1,150,603

Change Fund

       5,484,535   

Aggregate individual bookstore accounts

       5,809,793  (1) 
    

 

 

 
     $ 98,432,724   
    

 

 

 
(1) Individual bookstore accounts are swept periodically into the corporate account.


December 30, 2011

Office of the United States Trustee

Subject: November 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 Trustee’s Office.

 

/s/ Amanda L. Towne

Name: Amanda L. Towne

Position: Chief Accounting Officer

Sworn to and Subscribed

before me on this 30th

day of December, 2011

/s/ Mary A. Lockard

Notary Public

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 EIGHT MONTHS ENDED NOVEMBER 30, 2011

(UNAUDITED)

 

September 30, September 30, September 30, September 30, September 30, September 30, September 30, September 30, September 30,
    CONSOLIDATED
NBC ACQUIS  CORP
    ELIMINATIONS     NBC  ACQUISITION
CORP
    NEBRASKA BOOK
COMPANY, INC.
    NBC TEXTBOOKS,
LLC
    NET TEXTSTORE,
LLC
    COLLEGE
BOOKSTORES
OF AMERICA
    SPECIALTY
BOOKS,  INC.
    CAMPUS
AUTHENTIC
 

REVENUES, net of returns

  $ 349,751,394   $ (28,686,570   $ —        $ 196,600,001      $ 89,784,345      $ 6,117,203      $ 81,696,198      $ 4,125,992      $ 114,225   

COSTS OF SALES (exclusive of depreciation shown below)

    214,790,510        (28,829,909     —          125,790,122        56,034,100        2,448,514        56,671,568        2,580,919        95,196   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    134,960,884     143,339        —          70,809,879        33,750,245        3,668,689        25,024,630        1,545,073        19,029   

OPERATING EXPENSES:

                 

Selling, general and administrative

    114,752,271        143,339        —          81,238,074        11,229,513        2,300,851        18,857,901        967,537        15,056   

Depreciation

    5,308,012        —          —          4,044,016        494,607        6,310        744,438        18,641        —     

Amortization

    5,375,933        —          —          1,136,908        3,572,524        —          597,337        69,164        —     

Impairment

    122,638,927        —          —          106,726,036        —          —          15,912,891        —          —     

Stock-based compensation

    23,187        —          —          23,187        —          —          —          —          —     

Intercompany administrative charge

    —          —          —          (5,892,700     2,516,300        124,800        3,165,600        86,000        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    248,098,330        143,339        —          187,275,521        17,812,944        2,431,961        39,278,167        1,141,342        15,056   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM OPERATIONS

    (113,137,446     —          —          (116,465,642     15,937,301        1,236,728        (14,253,537     403,731        3,973   

OTHER EXPENSES—INCOME:

                 

Interest expense

    28,136,907        —          2,082,725        26,053,888        158        130        —          6        —     

Interest income

    14,476        —          —          320        —          —          13,692        464        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    28,122,431        —          2,082,725        26,053,568        158        130        (13,692     (458     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE REORGANIZATION ITEMS AND INCOME TAXES

    (141,259,877     —          (2,082,725     (142,519,210     15,937,143        1,236,598        (14,239,845     404,189        3,973   

REORGANIZATION ITEMS

    18,013,839        —          —          18,013,839        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

    (159,273,716     —          (2,082,725     (160,533,049     15,937,143        1,236,598        (14,239,845     404,189        3,973   

INCOME TAX EXPENSE (BENEFIT)

    (29,609,000     —          (10,000     (30,815,000     5,856,000        454,000        (5,243,000     149,000        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

  $ (129,664,716   $ —        $ (2,072,725   $ (129,718,049   $ 10,081,143      $ 782,598      $ (8,996,845   $ 255,189      $ 3,973   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

A Deferred rental revenue and gross profit as of November 30, 2011 are $3,306,781 and $1,655,437, respectively.


Nebraska Book Company, Inc., et al.

MOR 3

(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)

CONSOLIDATED BALANCE SHEETS

NOVEMBER 30, 2011 (UNAUDITED)

 

September 30, September 30, September 30, September 30, September 30, September 30, September 30, September 30, September 30,
    CONSOLIDATED NBC
ACQUIS CORP
    ELIMINATIONS     NBC  ACQUISITION
CORP
    NEBRASKA BOOK
COMPANY,  INC.
    NBC TEXTBOOKS,
LLC
    NET TEXTSTORE,
LLC
    COLLEGE
BOOKSTORES  OF
AMERICA
    SPECIALTY
BOOKS,  INC.
    CAMPUS
AUTHENTIC
 

ASSETS

                 

CURRENT ASSETS:

                 

Cash and cash equivalents

  $ 98,432,724      $ —        $ —        $ 95,536,036      $ —        $ —        $ 2,893,959      $ 2,729      $ —     

Intercompany receivable (payable)

    —          (26,113,749     26,113,749        (129,002,595     159,581,644        4,154,852        (32,361,615     (2,321,459     (50,827

Receivables, net

    82,629,277          42        27,216,435        39,418,085        106,525        15,568,282        295,626        24,282   

Inventories

    117,342,895        —          —          67,000,670        15,665,658        2,667,885        29,915,542        2,093,140        —     

Recoverable income taxes

    10,781,488        —          —          10,781,488        —          —          —          —          —     

Deferred income taxes

    6,016,819        —          (45,585     1,701,404        3,392,000        —          864,000        105,000        —     

Prepaid expenses and other assets

    13,253,931        —          —          7,049,849        4,493,883        —          1,622,181        88,018        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    328,457,134        (26,113,749     26,068,206        80,283,287        222,551,270        6,929,262        18,502,349        263,054        (26,545

PROPERTY AND EQUIPMENT, net of depreciation & amortization

    38,152,067        —          —          33,000,364        784,992        135,299        3,911,401        320,011        —     

GOODWILL

    7,599,065        —          —          7,599,065        —          —          —          —          —     

IDENTIFIABLE INTANGIBLES, net of amortization

    107,451,177        —          —          38,850,254        65,481,183        —          1,887,289        1,232,451        —     

DEBT ISSUE COSTS, net of amortization

    689,360        —          446,950        242,410        —          —          —          —          —     

INVESTMENT IN SUBSIDIARIES

    —          (24,842,491     (126,448,446     151,290,937        —          —          —          —          —     

OTHER ASSETS

    1,554,391        —          —          1,351,683        —          —          202,708        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 483,903,194      $ (50,956,240   $ (99,933,290   $ 312,618,000      $ 288,817,445      $ 7,064,561      $ 24,503,747      $ 1,815,516      $ (26,545
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

                 

CURRENT LIABILITIES:

                 

Accounts payable

  $ 14,813,703      $ —        $ —        $ 3,325,317      $ 11,324,178      $ 6,372      $ 35,064      $ 122,413      $ 359   

Accrued employee compensation and benefits

    8,750,084        —          —          6,528,355        1,441,807        —          740,089        39,833        —     

Accrued interest

    1,717,916        —          —          1,717,916        —          —          —          —          —     

Accrued incentives

    4,807,691        —          —          13,938        4,793,753        —          —          —          —     

Accrued expenses

    4,417,667        —          —          3,537,251        12,908        —          861,683        5,825        —     

Income taxes payable

    —          —          —          (82,864,706     82,113,389        1,896,000        (1,188,639     48,489        (4,533

Deferred revenue

    6,606,189        —          —          5,830,092        —          —          776,097        —          —     

Current maturities of long-term debt

    200,090,131        —          —          200,090,131        —          —          —          —          —     

DIP term loan facility

    124,274,524        —          —          124,274,524        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    365,477,905        —          —          262,452,818        99,686,035        1,902,372        1,224,294        216,560        (4,174

LONG-TERM DEBT, net of current maturities

    78,887        —          —          78,887        —          —          —          —          —     

DEFERRED INCOME TAXES

    17,230,157        —          (10,292,472     1,544,629        24,669,000        20,000        806,000        483,000        —     

LIABILITIES SUBJECT TO COMPROMISE

    270,147,228        (26,113,749     79,390,165        214,291,526        159,120        3,076        2,264,783        152,307        —     

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

    111,304,476        (210,382,110     111,304,476        148,295,061        59,817,667        —          346,232        1,923,150        —     

Note receivable from stockholder

    (95,930     —          (95,930       —          —          —          —          —     

Retained earnings (Accumulated deficit)

    (294,321,666     185,539,719        (294,321,666     (314,045,021     104,485,623        5,139,113        19,862,438        (959,501     (22,371
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity (deficit)

    (183,107,579     (24,842,491     (183,107,579     (165,749,860     164,303,290        5,139,113        20,208,670        963,649        (22,371
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 483,903,194      $ (50,956,240   $ (99,933,290   $ 312,618,000      $ 288,817,445      $ 7,064,561      $ 24,503,747      $ 1,815,516      $ (26,545
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


December 30, 2011

Office of the United States Trustee

Subject: November 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
Name: Amanda L. Towne
Position: Chief Accounting Officer

Sworn to and Subscribed

before me on this 30th

day of December, 2011

 

/s/ Mary A. Lockard
Notary Public
My Commission Expires: March 5, 2013


Nebraska Book Company, Inc., et al.

MOR5

Accounts Reconciliation and Aging

November 2011

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING (1)

 

September 30,

Accounts Receivable Reconciliation

     Amount  

Total Accounts Receivable at the Beginning of the Reporting Period

     $ 44,831,260   

Plus: Amounts billed during the period

       15,095,102   

Less: Amounts collected during the period

       (18,110,510

Less: Amounts written off or returned during the period

       (9,655,587

Less: Customer rebates applied against receivable

       (313,189

Plus (less): Miscellaneous Other

       167,072   
    

 

 

 

Change in accounts receivable, net

       (12,817,112
    

 

 

 

Total Accounts Receivable

       32,014,148   

Less: Allowance for uncollectible accounts

       (1,283,360
    

 

 

 

Total Accounts Receivable,net at the End of the Reporting Period

     $ 30,730,788   
    

 

 

 

 

September 30,

Accounts Receivable Aging

     11/30/2011  

0-30 days old

       6,081,465   

31-60 days old

       (158,011

61-90 days old

       3,512,598   

Over 90 days old

       22,578,096   

Total Aged Accounts Receivable

       32,014,148   

Less: Allowance for uncollectible accounts

       (1,283,360
    

 

 

 

Net Accounts Receivable

     $ 30,730,788   
    

 

 

 

(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

November 2011

 

September 30,

Name

     Amount  

Kirkland & Ellis, LLP

     $ 214,217   

Rothschild, Inc.

       1,574,464   

AlixPartners, LLP

       225,037   

Mesirow Financial Consulting, LLC

       46,044   

Lowenstein Sandler PC

       41,895   

Kurtzman Carson Consultants, LLC

       72,822   

Brown Rudnick LLP

       176,788   

Young, Conaway, Stargatt & Taylor, LLP

       22,097   
    

 

 

 

Total

     $ 2,373,364   
    

 

 

 

The Professional Fees information is based on the company’s 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:   November 30, 2011
    MOR 7
  Federal Tax I.D. #   47-0549819

Debtor Questionnaire

 

September 30, September 30, September 30,
      

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