Attached files

file filename
8-K - FORM 8-K - NBC ACQUISITION CORPd295200d8k.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:    December 1 – December 31, 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.

 

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/ Alexi A. Wellman

   

January 30, 2012

Signature of Authorized Individual*     Date
   

Alexi A. Wellman

   
Printed Name of Authorized Individual    
   

Chief Financial 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

December 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           40,577,535   

Specialty Books, Inc.

       11-12007           75-3044807           10,017   

NBC Textbooks, LLC

       11-12004           20-1831425           21,299,483   

College Bookstores of America, Inc.

       11-12009           36-3309518           13,832,640   

Campus Authentic, LLC

       11-12003           90-0439156           —     

Net Textstore, LLC

       11-12002           14-1996469           20,000   
              

 

 

 

Total

               $  75,739,675   
              

 

 

 

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

December 2011

 

September 30,

Last 4 digits of

Account Number

     Book Balance
December 31, 2011
 
Main Corporate Accounts     
7107      $ 37,915,176   
3259        (60,024
0248        350,000   
5099        91,596   
9988        1,032   
7131        (2,874
8027        (5,770
7107        (2,646,130
Change Fund        7,945,753   
Aggregate individual bookstore accounts        9,724,999 (1) 
    

 

 

 
     $ 53,313,758   
    

 

 

 

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


January 30, 2012

Office of the United States Trustee

Subject: December 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/ Alexi A. Wellman
Name: Alexi A. Wellman
Position: Chief Financial Officer

Sworn to and Subscribed

before me on this 30th

day of January, 2012

 

/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 NINE MONTHS ENDED DECEMBER 31, 2011

(UNAUDITED)

 

    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

  $ 382,239,549      $ (34,157,672     —        $ 212,135,083      $ 106,442,885      $ 6,682,011      $ 86,291,946      $ 4,690,868      $ 154,428   

COSTS OF SALES (exclusive of depreciation shown below)

    234,074,742        (34,178,121     —          137,821,582        66,075,743        2,644,911        58,581,510        3,000,442        128,675   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    148,164,807        20,449        —          74,313,501        40,367,142        4,037,100        27,710,436        1,690,426        25,753   

OPERATING EXPENSES:

                 

Selling, general and administrative

    126,036,287        20,449        —          89,155,720        12,619,665        2,459,320        20,663,956        1,094,221        22,956   

Depreciation

    5,889,678        —          —          4,476,526        555,315        8,170        828,804        20,863        —     

Amortization

    6,036,938        —          —          1,279,282        4,019,963        —          659,695        77,998        —     

Impairment

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

Stock-based compensation

    26,004        —          —          26,004        —          —          —          —          —     

Intercompany administrative charge

    —          —          —          (6,565,150     2,766,700        140,400        3,561,300        96,750        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    260,627,834        20,449        —          195,098,418        19,961,643        2,607,890        41,626,646        1,289,832        22,956   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM OPERATIONS

    (112,463,027     —          —          (120,784,917     20,405,499        1,429,210        (13,916,210     400,594        2,797   

OTHER EXPENSES (INCOME)

                 

Interest expense

    30,827,868        —          2,082,725        28,744,849        158        130        —          6        —     

Interest income

    (14,476     —          —          1,367        —          —          (15,202     (641     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    30,813,392        —          2,082,725        28,746,216        158        130        (15,202     (635     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE REORGANIZATION ITEMS AND INCOME TAXES

    (143,276,419     —          (2,082,725     (149,531,133     20,405,341        1,429,080        (13,901,008     401,229        2,797   

REORGANIZATION ITEMS

    20,613,810        —          —          20,613,810        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

    (163,890,229     —          (2,082,725     (170,144,943     20,405,341        1,429,080        (13,901,008     401,229        2,797   

INCOME TAX EXPENSE (BENEFIT)

    (30,467,000     —          1,000        (30,468,000     —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

  $ (133,423,229   $ —        $ (2,083,725   $ (139,676,943   $ 20,405,341      $ 1,429,080      $ (13,901,008   $ 401,229      $ 2,797   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

A Deferred rental revenue and gross profit as of December 31, 2011 are $726,247 and $341,102, respectively.
* Adjustments for income taxes are still being determined. Results are subject to change during the quarterly review process.

An updated Monthly Operating Report will be filed once the quarterly review process is complete.


Nebraska Book Company, Inc., et al.

MOR 3

(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)

CONSOLIDATED BALANCE SHEETS *

DECEMBER 31, 2011

 

 

 

 

 

 

 

 

 

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

  $ 53,313,758      $ —        $ —        $ 44,145,899      $ 7,230,000      $ —        $ 1,936,288      $ 1,571      $ —     

Intercompany receivable (payable)

    —          (26,102,749     26,102,749        (110,032,290     154,047,655        4,165,597        (45,713,591     (2,432,104     (35,267

Receivables, net

    67,055,499          42        18,931,439        34,758,729        265,959        12,482,926        608,502        7,902   

Inventories

    183,315,556        —          —          104,874,958        16,294,732        2,685,677        57,368,083        2,092,106        —     

Recoverable income taxes

    10,664,002        —          —          10,664,002        —          —          —          —          —     

Deferred income taxes

    7,334,819        —          (45,585     2,877,404        3,896,000        —          506,000        101,000        —     

Prepaid expenses and other assets

    41,827,418        —          —          28,287,983        4,380,156        —          9,131,221        28,058        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    363,511,052        (26,102,749     26,057,206        99,749,395        220,607,272        7,117,233        35,710,927        399,133        (27,365

PROPERTY AND EQUIPMENT, net of depreciation & amortization

    37,903,306        —          —          32,755,911        737,435        133,439        3,960,499        316,022        —     

GOODWILL

    7,599,064        —          —          7,599,064        —          —          —          —          —     

IDENTIFIABLE INTANGIBLES, net of amortization

    107,482,112        —          —          39,278,323        65,055,240        —          1,924,931        1,223,618        —     

DEBT ISSUE COSTS, net of amortization

    628,758        —          446,950        181,808        —          —          —          —          —     

INVESTMENT IN SUBSIDIARIES

    —          (21,097,382     (130,193,555     151,290,937        —          —          —          —          —     

OTHER ASSETS

    2,486,454        —          —          2,190,587        92,923        —          202,944        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 519,610,746      $ (47,200,131   $ (103,689,399   $ 333,046,025      $ 286,492,870      $ 7,250,672      $ 41,799,301      $ 1,938,773      $ (27,365
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

                 

CURRENT LIABILITIES:

                 

Accounts payable

  $ 57,685,688      $ —        $ —        $ 35,968,366      $ 3,864,021      $ —        $ 17,599,283      $ 253,303      $ 715   

Accrued employee compensation and benefits

    6,903,476        —          —          4,875,333        1,261,083        —          740,585        26,475        —     

Accrued interest

    1,767,271        —          —          1,767,271        —          —          —          —          —     

Accrued incentives

    5,146,103        —          —          13,938        5,132,165        —          —          —          —     

Accrued expenses

    4,751,083        —          —          3,675,829        13,807        —          1,055,273        6,174        —     

Income taxes payable

    —          —          —          (78,551,319     73,784,187        1,455,000        3,412,176        (95,511     (4,533

Deferred revenue

    3,606,146        —          —          3,385,047        —          —          221,099        —          —     

Current maturities of long-term debt

    200,095,871        —          —          200,095,871        —          —          —          —          —     

DIP term loan facility

    124,380,110        —          —          124,380,110        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    404,335,748        —          —          295,610,446        84,055,263        1,455,000        23,028,416        190,441        (3,818

LONG-TERM DEBT, net of current maturities

    73,147        —          —          73,147        —          —          —          —          —     

OTHER LONG-TERM LIABILITIES

    20,000        —          —          20,000        —          —          —          —          —     

DEFERRED INCOME TAXES

    17,329,157        —          (10,292,472     (1,543,371     27,651,000        7,000        1,033,000        474,000        —     

LIABILITIES SUBJECT TO COMPROMISE

    270,639,786        (26,102,749     79,390,165        214,592,154        159,120        3,076        2,433,379        164,641        —     

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

    111,307,293        (210,384,514     111,307,293        148,297,465        59,817,667        —          346,232        1,923,150        —     

Note receivable from stockholder

    (96,343     —          (96,343       —          —          —          —          —     

Retained earnings (Accumulated deficit)

    (298,080,179     189,287,232        (298,080,179     (324,003,916     114,809,820        5,785,596        14,958,274        (813,459     (23,547
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity (deficit)

    (186,863,688     (21,097,382     (186,863,688     (175,706,351     174,627,487        5,785,596        15,304,506        1,109,691        (23,547
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 519,610,746      $ (47,200,131   $ (103,689,399   $ 333,046,025      $ 286,492,870      $ 7,250,672      $ 41,799,301      $ 1,938,773      $ (27,365
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* Adjustments for income taxes are still being determined. Results are subject to change during the quarterly reviw process.

An updated Monthly Operating Report will be filed once the quarterly review process is complete.


January 30, 2012

Office of the United States Trustee

Subject: December 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/ Alexi A. Wellman
Name: Alexi A. Wellman
Position: Chief Financial Officer

 

Sworn to and Subscribed
before me on this 30th
day of January, 2012
  /s/ Mary A. Lockard
  Notary Public
  My Commission Expires: March 5, 2013


Nebraska Book Company, Inc., et al.

MOR5

Accounts Reconciliation and Aging

December 2011

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING (1)

 

September 30,
    
Accounts Receivable Reconciliation      Amount  

Total Accounts Receivable at the Beginning of the Reporting Period

     $ 32,014,148   

Plus: Amounts billed during the period

       40,215,391   

Less: Amounts collected during the period

       (25,241,788

Less: Amounts written off or returned during the period

       (1,934,695

Less: Customer rebates applied against receivable

       (252,079

Plus (less): Miscellaneous Other

       171,914   
    

 

 

 

Change in accounts receivable, net

       12,958,743   
    

 

 

 

Total Accounts Receivable

       44,972,891   

Less: Allowance for uncollectible accounts

       (1,283,360
    

 

 

 

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

     $ 43,689,531   
    

 

 

 

 

September 30,
Accounts Receivable Aging      12/31/2011  

0-30 days old

       30,855,096   

31-60 days old

       4,597,694   

61-90 days old

       (877,131

Over 90 days old

       10,397,232   

Total Aged Accounts Receivable

       44,972,891   

Less: Allowance for uncollectible accounts

       (1,283,360
    

 

 

 

Net Accounts Receivable

     $ 43,689,531   
    

 

 

 

 

(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

December 2011

 

September 30,

Name

     Amount  

Kirkland & Ellis, LLP

     $ 311,054   

AlixPartners, LLP

       423,396   

Mesirow Financial Consulting, LLC

       74,433   

Lowenstein Sandler PC

       58,899   

Stevens & Lee, PC

       16,252   

Pachulski Stang Ziehl & Jones LLP

       190,309   
    

 

 

 

Total

     $  1,074,343   
    

 

 

 


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

Case No. (Jointly Administered)                     11-12005(PJW)

Reporting Period:                     December 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