Attached files

file filename
8-K - FORM 8-K - NBC ACQUISITION CORPd355651d8k.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:    March 1 – March 31, 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     May 15, 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

March 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         18,114,854   

Specialty Books, Inc.

     11-12007         75-3044807         16   

NBC Textbooks, LLC

     11-12004         20-1831425         5,598,733   

College Bookstores of America, Inc.

     11-12009         36-3309518         3,648,052   

Campus Authentic, LLC

     11-12003         90-0439156         —     

Net Textstore, LLC

     11-12002         14-1996469         60,000   
        

 

 

 

Total

         $  27,421,655   
        

 

 

 

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

March 2012

 

Last 4 digits of

Account Number

   Book Balance
March 31, 2012
 

Main Corporate Accounts

  

7107

   $ 98,240,985   

3259

     785,077   

0248

     350,000   

5099

     50,132   

9988

     4,066   

7131

     2,005   

8027

     (4,551

7107

     (1,864,374

Change Fund

     4,137,976   

Aggregate individual bookstore accounts

     6,773,274 (1) 
  

 

 

 
   $ 108,474,590   
  

 

 

 

 

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


May 15, 2012

Office of the United States Trustee

Subject: March 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 15th

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 YEAR ENDED MARCH 31, 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

  $ 524,952,516  A    $ (39,632,891     —        $ 287,278,507      $ 129,651,357      $ 11,372,694      $ 129,970,313      $ 6,132,099      $ 180,437   

COSTS OF SALES (exclusive of depreciation shown below)

    334,246,266        (39,810,053     —          187,650,237        83,518,721        5,070,301        93,245,665        4,422,211        149,184   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    190,706,250  A      177,162        —          99,628,270        46,132,636        6,302,393        36,724,648        1,709,888        31,253   

OPERATING EXPENSES:

                 

Selling, general and administrative

    168,538,283        177,162        —          115,838,526        17,821,673        3,929,406        29,256,253        1,474,952        40,311   

Depreciation

    7,424,551        —          —          5,597,216        651,994        13,769        1,134,158        27,414        —     

Amortization

    8,127,923        —          —          1,760,947        5,362,280        —          900,200        104,496        —     

Impairment

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

Stock-based compensation

    34,455        —          —          34,455        —          —          —          —          —     

Intercompany administrative charge

    —          —          —          (8,755,800     2,865,600        212,400        5,550,000        127,800        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    306,764,139        177,162        —          221,201,379        26,701,547        4,155,575        52,753,503        1,734,662        40,311   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM OPERATIONS

    (116,057,889     —          —          (121,573,109     19,431,089        2,146,818        (16,028,855     (24,774     (9,058

OTHER EXPENSES (INCOME)

                 

Interest expense

    39,464,046        —          2,274,270        37,189,482        158        130        —          6        —     

Interest income

    (64,695     —          —          (44,962     —          —          (19,092     (641     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    39,399,351        —          2,274,270        37,144,520        158        130        (19,092     (635     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE REORGANIZATION ITEMS AND INCOME TAXES

    (155,457,240     —          (2,274,270     (158,717,629     19,430,931        2,146,688        (16,009,763     (24,139     (9,058

REORGANIZATION ITEMS

    30,300,583        —          —          30,300,753        —          —          (170     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

    (185,757,823     —          (2,274,270     (189,018,382     19,430,931        2,146,688        (16,009,593     (24,139     (9,058

INCOME TAX EXPENSE (BENEFIT)

    (35,235,000     —          (88,000     (35,147,000     —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

    (150,522,823     —          (2,186,270     (153,871,382     19,430,931        2,146,688        (16,009,593     (24,139     (9,058

DISCONTINUED OPERATIONS

    (7,842,683     —          —          (7,402,993     —          —          (439,690     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

  $ (158,365,506   $ —        $ (2,186,270   $ (161,274,375   $ 19,430,931      $ 2,146,688      $ (16,449,283   $ (24,139   $ (9,058
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

A Deferred rental revenue and gross profit as of March 31, 2012 are $7.5 million and $3.6 million, respectively.
** Adjustments are still being determined. Results are subject to change during the annual audit process. An updated Monthly Operating Report will be filed once the annual audit process is complete.


Nebraska Book Company, Inc., et al.

MOR 3

(DEBTOR IN POSSESSION AS OF JUNE 27, 2011)

CONSOLIDATED BALANCE SHEETS **

MARCH 31, 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

  $ 108,474,590      $ —        $ —        $ 102,241,051      $ 3,252,000      $ —        $ 2,978,994      $ 2,545      $ —     

Intercompany receivable (payable)

    —          (26,191,749     26,191,749        (143,754,080     172,673,154        5,439,182        (32,230,410     (2,086,864     (40,982

Receivables, net

    75,213,560          42        34,758,478        14,396,499        294,892        25,069,700        692,966        983   

Inventories

    94,663,107        —          —          46,305,848        23,901,259        2,048,504        21,430,541        976,955        —     

Recoverable income taxes

    11,888,376        —          —          11,888,376        —          —          —          —          —     

Deferred income taxes

    7,227,819        —          (45,585     2,770,404        3,896,000        —          506,000        101,000        —     

Prepaid expenses and other assets

    8,201,741        —          —          3,677,490        4,054,519        —          458,662        11,070        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    305,669,193        (26,191,749     26,146,206        57,887,567        222,173,431        7,782,578        18,213,487        (302,328     (39,999

PROPERTY AND EQUIPMENT, net of depreciation & amortization

    35,947,087        —          —          30,478,124        656,748        128,943        4,375,111        308,161        —     

GOODWILL

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

IDENTIFIABLE INTANGIBLES, net of amortization

    106,031,364        —          —          39,266,594        63,709,199        —          1,858,452        1,197,119        —     

DEBT ISSUE COSTS, net of amortization

    255,405        —          255,405        —          —          —          —          —          —     

INVESTMENT IN SUBSIDIARIES

    —          3,637,556        (154,928,493     151,290,937        —          —          —          —          —     

OTHER ASSETS

    2,239,852        —          —          1,849,308        26,285        57,074        307,185        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 457,741,965      $ (22,554,193   $ (128,526,882   $ 288,371,594      $ 286,565,663      $ 7,968,595      $ 24,754,235      $ 1,202,952      $ (39,999
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

                 

CURRENT LIABILITIES:

                 

Accounts payable

  $ 13,402,667      $ —        $ —        $ 5,959,545      $ 5,176,151      $ —        $ 2,177,867      $ 89,068      $ 36   

Accrued employee compensation and benefits

    8,370,545        —          —          5,966,428        1,467,199        —          894,646        42,272        —     

Accrued interest

    1,781,889        —          —          1,781,889        —          —          —          —          —     

Accrued incentives

    4,813,182        —          —          19,880        4,793,302        —          —          —          —     

Accrued expenses

    5,311,390        —          —          4,094,323        9,568        194        1,204,419        2,886        —     

Income taxes payable

    —          —          —          (78,181,652     73,784,187        1,455,000        3,042,609        (95,511     (4,633

Deferred revenue

    9,089,160        —          —          7,354,945        —          —          1,734,215        —          —     

Current maturities of long-term debt

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

DIP term loan facility

    124,690,056        —          —          124,690,056        —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    167,578,237        —          —          71,804,762        85,230,407        1,455,194        9,053,756        38,715        (4,597

LONG-TERM DEBT, net of current maturities

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

OTHER LONG-TERM LIABILITIES

    53,868        —          —          53,868        —          —          —          —          —     

DEFERRED INCOME TAXES

    18,722,157        —          (10,292,472     (150,371     27,651,000        7,000        1,033,000        474,000        —     

LIABILITIES SUBJECT TO COMPROMISE

    468,962,608        (26,191,749     79,390,165        413,812,654        31,177        3,198        1,911,248        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

    111,315,744        (210,489,308     111,315,744        148,402,259        59,817,667        —          346,232        1,923,150        —     

Note receivable from stockholder

    —          —          —            —          —          —          —          —     

Retained earnings (Accumulated deficit)

    (323,022,456     214,126,964        (323,022,456     (345,601,348     113,835,412        6,503,203        12,409,999        (1,238,828     (35,402
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity (deficit)

    (211,701,171     3,637,556        (211,701,171     (197,198,989     173,653,079        6,503,203        12,756,231        684,322        (35,402
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 457,741,965      $ (22,554,193   $ (128,526,882   $ 288,371,594      $ 286,565,663      $ 7,968,595      $ 24,754,235      $ 1,202,952      $ (39,999
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

** Adjustments are still being determined. Results are subject to change during the annual audit process. An updated Monthly Operating Report will be filed once the annual audit process is complete.


May 15, 2012

Office of the United States Trustee

Subject: March 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 15th

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

March 2012

ACCOUNTS RECEIVABLE RECONCILIATION AND AGING (1)

 

Accounts Receivable Reconciliation

   Amount  

Total Accounts Receivable at the Beginning of the Reporting Period

   $ 61,251,872   

Plus: Amounts billed during the period

     9,310,400   

Less: Amounts collected during the period

     (22,612,896

Less: Amounts written off or returned during the period

     (6,771,283

Less: Customer rebates applied against receivable

     (285,751

Plus (less): Miscellaneous Other

     337,884   
  

 

 

 

Change in accounts receivable, net

     (20,021,646
  

 

 

 

Total Accounts Receivable

     41,230,226   

Less: Allowance for uncollectible accounts

     (1,002,512
  

 

 

 

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

   $ 40,227,714   
  

 

 

 

Accounts Receivable Aging

   3/31/2012  

0-30 days old

     5,127,196   

31-60 days old

     4,782,024   

61-90 days old

     20,301,245   

Over 90 days old

     11,019,761   

Total Aged Accounts Receivable

     41,230,226   

Less: Allowance for uncollectible accounts

     (1,002,512
  

 

 

 

Net Accounts Receivable

   $ 40,227,714   
  

 

 

 

 

(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

March 2012

 

Name

   Amount  

Kirkland & Ellis, LLP

   $ 260,510   

Rothschild, Inc.

     150,695   

AlixPartners, LLP

     488,548   

Mesirow Financial Consulting, LLC

     161,032   

Lowenstein Sandler PC

     55,256   

Stevens & Lee, PC

     11,450   

Brown Rudnick LLP

     74,031   

Pachulski Stang Ziehl & Jones LLP

     39,862   

Young, Conaway, Stargatt & Taylor, LLP

     969   
  

 

 

 

Total

   $  1,242,353   
  

 

 

 


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

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

Reporting Period:                     March 31, 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