Attached files

file filename
8-K - FORM 8-K - NBC ACQUISITION CORPd362810d8k.htm
EX-99.2 - EX-99.2 - NBC ACQUISITION CORPd362810dex992.htm
EX-99.1 - EX-99.1 - NBC ACQUISITION CORPd362810dex991.htm

EXHIBIT 99.3

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:   April 1 – April 30, 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.

 

/s/ Kevin Harford     May 30, 2012
Signature of Authorized Individual*     Date
Kevin Harford    
Printed Name of Authorized Individual    
Secretary    
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

April 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         14,979,431   

Specialty Books, Inc.

     11-12007         75-3044807         556   

NBC Textbooks, LLC

     11-12004         20-1831425         22,108,584   

College Bookstores of America, Inc.

     11-12009         36-3309518         4,324,249   

Campus Authentic, LLC

     11-12003         90-0439156         —     

Net Textstore, LLC

     11-12002         14-1996469         365,000   
        

 

 

 

Total

         $  41,777,820   
        

 

 

 

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

April 2012

 

Last 4 digits of

Account Number

   Book Balance April
30, 2012
 

Main Corporate Accounts

  

7107

   $ 67,201,222   

3259

     (324,570

0248

     350,316   

5099

     51,576   

9988

     4,066   

7131

     (3,536

8027

     (1,027

7107

     (289,817

Change Fund

     4,971,719   

Aggregate individual bookstore accounts

     9,222,840  (1) 
  

 

 

 
   $ 81,182,789   
  

 

 

 

 

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


May 30, 2012

Office of the United States Trustee

Subject: April 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 May, 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 MONTH ENDED APRIL 30, 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

  $ 17,510,176        A      $ (1,923,684     —        $ 11,627,337      $ 5,137,903      $ 748,432      $ 1,755,067      $ 162,684      $ 2,437   

COSTS OF SALES (exclusive of depreciation shown below)

    10,159,676          (1,844,680     —          6,964,830        3,302,227        431,197        1,218,103        85,967        2,032   
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    7,350,500        A        (79,004     —          4,662,507        1,835,676        317,235        536,964        76,717        405   

OPERATING EXPENSES:

                   

Selling, general and administrative

    8,925,200          (79,004     —          5,948,102        1,169,659        287,618        1,539,497        58,909        419   

Depreciation

    709,701          —          —          566,644        32,226        1,866        106,781        2,184        —     

Amortization

    684,354          —          —          144,534        447,439        —          83,548        8,833        —     

Stock-based compensation

    2,817          —          —          2,817        —          —          —          —          —     

Intercompany administrative charge

    —            —          —          (803,800     311,700        17,700        462,500        11,900        —     
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    10,322,072          (79,004     —          5,858,297        1,961,024        307,184        2,192,326        81,826        419   
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM OPERATIONS

    (2,971,572       —          —          (1,195,790     (125,348     10,052        (1,655,362     (5,109     (14

OTHER EXPENSES (INCOME)

                   

Interest expense

    2,880,780          —          21,283        2,859,497        —          —          —          —          —     

Interest income

    —            —          —          1,197        —          —          (1,197     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    2,880,780          —          21,283        2,860,694        —          —          (1,197     —          —     
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING

OPERATIONS BEFORE REORGANIZATION

ITEMS AND INCOME TAXES

    (5,852,352       —          (21,283     (4,056,484     (125,348     10,052        (1,654,165     (5,109     (14

REORGANIZATION ITEMS

    1,780,022          —          —          1,788,481        —          —          (8,459     —          —     
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    (7,632,374       —          (21,283     (5,844,965     (125,348     10,052        (1,645,706     (5,109     (14

INCOME TAX EXPENSE (BENEFIT) **

    (1,407,000       —          9,000        (1,416,000     —          —          —          —          —     
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    (6,225,374       —          (30,283     (4,428,965     (125,348     10,052        (1,645,706     (5,109     (14

DISCONTINUED OPERATIONS

    (98,491       —          —          (97,957     —          —          (534     —          —     
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

  $ (6,323,865     $ —        $ (30,283   $ (4,526,922   $ (125,348   $ 10,052      $ (1,646,240   $ (5,109   $ (14
 

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

A Deferred rental revenue and gross profit as of April 30, 2012 are $2.1 million and $1.1 million, respectively.

 

** Adjustments are still being determined for income taxes.


Nebraska Book Company, Inc., et al.

MOR 3

(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)

CONSOLIDATED BALANCE SHEETS **

APRIL 30, 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

  $ 81,182,789      $ —        $ —        $ 77,374,180      $ —        $ —        $ 3,805,915      $ 2,694      $ —     

Intercompany receivable (payable)

    —          (26,182,749     26,182,749        (129,774,174     159,225,915        5,472,021        (32,747,050     (2,137,438     (39,274

Receivables, net

    97,783,340          42        41,297,891        34,642,608        325,538        21,102,503        415,696        (938

Inventories

    93,006,364        —          —          45,461,917        23,223,757        1,938,778        21,086,870        1,295,042        —     

Recoverable income taxes

    15,797,001        —          —          15,797,001        —          —          —          —          —     

Deferred income taxes

    5,323,819        —          (45,585     866,404        3,896,000        —          506,000        101,000        —     

Prepaid expenses and other assets

    6,759,128        —          —          2,259,494        4,041,555        —          448,375        9,704        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    299,852,441        (26,182,749     26,137,206        53,282,713        225,029,835        7,736,337        14,202,613        (313,302     (40,212

PROPERTY AND EQUIPMENT, net of depreciation & amortization

    35,549,866        —          —          29,999,263        620,735        127,077        4,496,814        305,977        —     

GOODWILL

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

IDENTIFIABLE INTANGIBLES, net of amortization

    105,355,434        —          —          39,130,484        63,261,760        —          1,774,904        1,188,286        —     

DEBT ISSUE COSTS, net of amortization

    234,122        —          234,122        —          —          —          —          —          —     

INVESTMENT IN SUBSIDIARIES

    —          10,027,806        (161,318,743     151,290,937        —          —          —          —          —     

OTHER ASSETS

    3,436,048        —          —          3,282,135        —          151,654        2,259        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 452,026,975      $ (16,154,943   $ (134,947,415   $ 284,584,596      $ 288,912,330      $ 8,015,068      $ 20,476,590      $ 1,180,961      $ (40,212
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

                 

CURRENT LIABILITIES:

                 

Accounts payable

  $ 15,641,072      $ —        $ —        $ 7,454,347      $ 7,634,676      $ 36,399      $ 444,075      $ 71,739      $ (164

Accrued employee compensation and benefits

    8,655,176        —          —          6,146,287        1,524,507        —          941,995        42,387        —     

Accrued interest

    1,715,002        —          —          1,715,002        —          —          —          —          —     

Accrued incentives

    4,767,123        —          —          19,880        4,747,243        —          —          —          —     

Accrued expenses

    4,671,679        —          —          3,631,435        10,950        216        1,025,861        3,217        —     

Income taxes payable

    —          —          —          (78,181,968     73,784,187        1,455,000        3,042,924        (95,511     (4,632

Deferred revenue

    3,329,196        —          —          2,809,741        —          —          519,455        —          —     

Current maturities of long-term debt

    119,348        —          —          119,348        —          —          —          —          —     

DIP term loan facility

    124,792,236        —          —          124,792,236        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    163,690,832        —          —          68,506,308        87,701,563        1,491,615        5,974,310        21,832        (4,796

LONG-TERM DEBT, net of current maturities

    49,670        —          —          49,670        —          —          —          —          —     

OTHER LONG-TERM LIABILITIES

    52,573        —          —          52,573        —          —          —          —          —     

DEFERRED INCOME TAXES

    19,320,157        —          (10,292,472     447,629        27,651,000        7,000        1,033,000        474,000        —     

LIABILITIES SUBJECT TO COMPROMISE

    472,958,851        (26,182,749     79,390,165        418,149,962        32,037        3,198        1,560,323        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

    111,318,561        (210,492,125     111,318,561        148,405,076        59,817,667        —          346,232        1,923,150        —     

Note receivable from stockholder

    —          —          —            —          —          —          —          —     

Retained earnings (Accumulated deficit)

    (329,445,806     220,520,031        (329,445,806     (351,026,722     113,710,063        6,513,255        11,562,725        (1,243,936     (35,416
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity (deficit)

    (218,121,704     10,027,806        (218,121,704     (202,621,546     173,527,730        6,513,255        11,908,957        679,214        (35,416
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 452,026,975      $ (16,154,943   $ (134,947,415   $ 284,584,596      $ 288,912,330      $ 8,015,068      $ 20,476,590      $ 1,180,961      $ (40,212
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

** Adjustments for income tax are still being determined.


May 30, 2012

Office of the United States Trustee

Subject: April 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 May, 2012

/s/ Mary A. Lockard
Notary Public

My Commission Expires: March 5, 2013


Nebraska Book Company, Inc., et al.

MOR5

Accounts Reconciliation and Aging

April 2012

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING (1)

 

Accounts Receivable Reconciliation

   Amount  

Total Accounts Receivable at the Beginning of the Reporting Period

   $ 41,230,226   

Plus: Amounts billed during the period

     8,257,719   

Less: Amounts collected during the period

     (19,586,823

Less: Amounts written off or returned during the period

     (4,874,625

Less: Customer rebates applied against receivable

     (176,388

Plus (less): Miscellaneous Other

     155,764   
  

 

 

 

Change in accounts receivable, net

     (16,224,353
  

 

 

 

Total Accounts Receivable

     25,005,873   

Less: Allowance for uncollectible accounts

     (1,002,512
  

 

 

 

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

   $ 24,003,361   
  

 

 

 

 

Accounts Receivable Aging

   4/30/2012  

0-30 days old

     3,040,524   

31-60 days old

     (50,268 ) (2) 

61-90 days old

     2,031,600   

Over 90 days old

     19,984,017   

Total Aged Accounts Receivable

     25,005,873   

Less: Allowance for uncollectible accounts

     (1,002,512
  

 

 

 

Net Accounts Receivable

   $ 24,003,361   
  

 

 

 

 

(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.
(2) Customer returns reduce accounts receivable for the period returned and do not net with aged accounts receivable.


Nebraska Book Company, Inc., et al.

MOR6

Payments to Professionals

April 2012

 

Name

   Amount  

Kirkland & Ellis, LLP

   $ 274,301   

Rothschild, Inc.

     155,806   

AlixPartners, LLP

     132,671   

Lowenstein Sandler PC

     10,454   

Kurtzman Carson Consultants, LLC

     153,088   

Brown Rudnick LLP

     826,697   

Duff & Phelps

     540,743   

Young, Conaway, Stargatt & Taylor, LLP

     21,854   
  

 

 

 

Total

   $  2,115,614   
  

 

 

 


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

Case No. (Jointly Administered)

  11-12005(PJW)

Reporting Period:

  April 30, 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