Attached files

file filename
8-K - FORM 8-K - NBC ACQUISITION CORPd324551d8k.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:                    February 1 – February 29, 2012
   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.

 

Alexi A. Wellman

   March 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

February 2012

 

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         30,742,474   

Specialty Books, Inc.

     11-12007         75-3044807         1,364   

NBC Textbooks, LLC

     11-12004         20-1831425         5,395,334   

College Bookstores of America, Inc.

     11-12009         36-3309518         12,916,669   

Campus Authentic, LLC

     11-12003         90-0439156         —     

Net Textstore, LLC

     11-12002         14-1996469         70,000   
        

 

 

 

Total

         $ 49,125,841   
        

 

 

 

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

February 2012

 

Last 4 digits of

Account Number

   Book Balance
February 29, 2012
 

Main Corporate Accounts

  

7107

   $ 91,680,945   

3259

     (1,048,216

0248

     350,000   

5099

     506,098   

9988

     1,032   

7131

     (1,807

8027

     (3,952

7107

     (2,942,918

Change Fund

     1,002,186   

Aggregate individual bookstore accounts

     10,474,297 (1) 
  

 

 

 
   $ 100,017,665   
  

 

 

 

 

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


March 30, 2012

Office of the United States Trustee

Subject: February 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 March, 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 TEN MONTHS ENDED FEBRUARY 29, 2012

(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

  $ 528,249,986   $ (39,358,696     —        $ 296,346,619      $ 128,065,059      $ 10,457,605      $ 127,124,843      $ 5,440,433      $ 174,123   

COSTS OF SALES (exclusive of depreciation shown below)

    329,084,675        (39,363,197     —          193,137,391        79,374,679        4,219,583        88,020,737        3,550,399        145,083   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    199,165,311     4,501        —          103,209,228        48,690,380        6,238,022        39,104,106        1,890,034        29,040   

OPERATING EXPENSES:

                 

Selling, general and administrative

    164,235,050        4,501        —          115,111,482        16,352,771        3,668,000        27,768,401        1,302,757        27,138   

Depreciation

    7,241,652        —          —          5,555,679        620,158        11,900        1,028,666        25,249        —     

Amortization

    7,444,548        —          —          1,615,586        4,914,841        —          818,458        95,663        —     

Impairment

    122,638,927        —          —          106,726,035        —          —          15,912,892        —          —     

Stock-based compensation

    31,638        —          —          31,638        —          —          —          —          —     

Intercompany administrative charge

    —          —          —          (8,407,200     2,799,800        167,200        5,327,300        112,900        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    301,591,815        4,501        —          220,633,220        24,687,570        3,847,100        50,855,717        1,536,569        27,138   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM OPERATIONS

    (102,426,504     —          —          (117,423,992     24,002,810        2,390,922        (11,751,611     353,465        1,902   

OTHER EXPENSES (INCOME)

                 

Interest expense

    36,642,461        —          2,252,987        34,389,180        158        130        —          6        —     

Interest income

    (14,476     —          —          4,015        —          —          (17,850     (641     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    36,627,985        —          2,252,987        34,393,195        158        130        (17,850     (635     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE REORGANIZATION ITEMS AND INCOME TAXES

    (139,054,489     —          (2,252,987     (151,817,187     24,002,652        2,390,792        (11,733,761     354,100        1,902   

REORGANIZATION ITEMS

    23,143,962        —          —          23,143,962        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

    (162,198,451     —          (2,252,987     (174,961,149     24,002,652        2,390,792        (11,733,761     354,100        1,902   

INCOME TAX EXPENSE (BENEFIT)

    (29,520,000     —          (138,000     (34,880,000     8,810,000        878,000        (4,320,000     130,000        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

  $ (132,678,451   $ —        $ (2,114,987   $ (140,081,149   $ 15,192,652      $ 1,512,792      $ (7,413,761   $ 224,100      $ 1,902   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

A Deferred rental revenue and gross profit as of February 29, 2012 are $12.6 million and $6.1 million, respectively.

 


Nebraska Book Company, Inc., et al.

MOR 3

(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)

CONSOLIDATED BALANCE SHEETS

FEBRUARY 29, 2012

 

   

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

  $ 100,017,666      $ —        $ —        $ 98,339,695      $ —        $ —        $ 1,675,417      $ 2,554      $ —     

Intercompany receivable (payable)

    —          (26,241,749     26,241,749        (139,236,724     176,920,178        5,300,353        (40,751,080     (2,190,931     (41,796

Receivables, net

    85,616,203          42        37,273,472        19,577,346        229,696        28,175,701        347,229        12,717   

Inventories

    126,659,135        —          —          69,577,781        19,426,896        2,551,334        33,286,750        1,816,374        —     

Recoverable income taxes

    2,669,027        —          —          2,669,027        —          —          —          —          —     

Deferred income taxes

    9,715,819        —          (45,585     3,550,404        4,712,000        139,000        1,335,000        25,000        —     

Prepaid expenses and other assets

    17,421,049        —          —          8,855,534        3,696,574        —          4,821,530        47,411        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    342,098,899        (26,241,749     26,196,206        81,029,189        224,332,994        8,220,383        28,543,318        47,637        (29,079

PROPERTY AND EQUIPMENT, net of depreciation & amortization

    37,161,985        —          —          32,006,909        673,145        130,813        4,040,792        310,326        —     

GOODWILL

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

IDENTIFIABLE INTANGIBLES, net of amortization

    106,162,808        —          —          38,994,323        64,146,366        —          1,816,167        1,205,952        —     

DEBT ISSUE COSTS, net of amortization

    337,290        —          276,688        60,602        —          —          —          —          —     

INVESTMENT IN SUBSIDIARIES

    —          (21,975,399     (129,315,538     151,290,937        —          —          —          —          —     

OTHER ASSETS

    1,579,669        —          —          1,440,659        —          —          139,010        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 494,939,715      $ (48,217,148   $ (102,842,644   $ 312,421,683      $ 289,152,505      $ 8,351,196      $ 34,539,287      $ 1,563,915      $ (29,079
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

                 

CURRENT LIABILITIES:

                 

Accounts payable

  $ 21,044,375      $ —        $ —        $ 14,009,268      $ 2,309,263      $ (188   $ 4,577,784      $ 148,253      $ (5

Accrued employee compensation and benefits

    7,779,385        —          —          5,522,236        1,345,798        —          873,525        37,826        —     

Accrued interest

    1,702,574        —          —          1,702,574        —          —          —          —          —     

Accrued incentives

    4,993,317        —          —          19,880        4,973,437        —          —          —          —     

Accrued expenses

    5,587,325        —          —          4,238,798        15,535        —          1,326,121        6,871        —     

Income taxes payable

    —          —          —          (90,981,894     86,925,187        2,438,000        1,628,851        (5,511     (4,633

Deferred revenue

    14,559,139        —          —          11,646,997        —          —          2,912,142        —          —     

Current maturities of long-term debt

    107,505        —          —          107,505        —          —          —          —          —     

DIP term loan facility

    124,584,470        —          —          124,584,470        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    180,358,090        —          —          70,849,834        95,569,220        2,437,812        11,318,423        187,439        (4,638

LONG-TERM DEBT, net of current maturities

    61,513        —          —          61,513        —          —          —          —          —     

OTHER LONG-TERM LIABILITIES

    41,279        —          —          41,279        —          —          —          —          —     

DEFERRED INCOME TAXES

    17,136,157        —          (10,292,472     3,486,629        24,136,000        41,000        (673,000     438,000        —     

LIABILITIES SUBJECT TO COMPROMISE

    469,283,013        (26,241,749     79,390,165        413,991,010        32,486        3,076        2,102,110        5,915        —     

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

    111,312,927        (210,486,491     111,312,927        148,399,442        59,817,667        —          346,232        1,923,150        —     

Note receivable from stockholder

    —          —          —            —          —          —          —          —     

Retained earnings (Accumulated deficit)

    (297,335,401     188,511,192        (297,335,401     (324,408,124     109,597,132        5,869,308        21,445,522        (990,589     (24,441
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity (deficit)

    (186,016,933     (21,975,399     (186,016,933     (176,008,582     169,414,799        5,869,308        21,791,754        932,561        (24,441
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 494,939,715      $ (48,217,148   $ (102,842,644   $ 312,421,683      $ 289,152,505      $ 8,351,196      $ 34,539,287      $ 1,563,915      $ (29,079
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


March 30, 2012

Office of the United States Trustee

Subject: February 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 March, 2012

 

/s/ Mary A. Lockard

Notary Public

My Commission Expires: March 5, 2013


Nebraska Book Company, Inc., et al.

MOR5

Accounts Reconciliation and Aging

February 2012

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING (1)

 

Accounts Receivable Reconciliation

   Amount  

Total Accounts Receivable at the Beginning of the Reporting Period

   $ 93,517,638   

Plus: Amounts billed during the period

     12,187,654   

Less: Amounts collected during the period

     (40,661,938

Less: Amounts written off or returned during the period

     (3,452,299

Less: Customer rebates applied against receivable

     (466,535

Plus (less): Miscellaneous Other

     127,352   
  

 

 

 

Change in accounts receivable, net

     (32,265,766
  

 

 

 

Total Accounts Receivable

     61,251,872   

Less: Allowance for uncollectible accounts

     (1,283,360
  

 

 

 

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

   $ 59,968,512   
  

 

 

 

 

Accounts Receivable Aging

   2/29/2012  

0-30 days old

     7,561,842   

31-60 days old

     34,779,188   

61-90 days old

     12,031,877   

Over 90 days old

     6,878,965   

Total Aged Accounts Receivable

     61,251,872   

Less: Allowance for uncollectible accounts

     (1,283,360
  

 

 

 

Net Accounts Receivable

   $ 59,968,512   
  

 

 

 

 

(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

February 2012

 

Name

   Amount  

Kirkland & Ellis, LLP

   $ 377,653   

Rothschild, Inc.

     345,167   

AlixPartners, LLP

     220,290   

Blackstone Advisory Services L.P.

  

Mesirow Financial Consulting, LLC

     152,692   

Lowenstein Sandler PC

     36,895   

Stevens & Lee, PC

     8,673   

Kurtzman Carson Consultants, LLC

     125,581   

Duff & Phelps

     21,705   

Pachulski Stang Ziehl & Jones LLP

     18,442   
  

 

 

 

Total

   $ 1,307,098   
  

 

 

 

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:                    February 29, 2012
     

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