NBC ACQUISITION CORP
10-Q, 1999-02-11
MISCELLANEOUS NONDURABLE GOODS
Previous: VLASIC FOODS INTERNATIONAL INC, SC 13G, 1999-02-11
Next: NEBRASKA BOOK CO, 10-Q, 1999-02-11



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 1998

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the transition period from _______ to ______

                        Commission file number: 333-48225


                              NBC ACQUISITION CORP.
             (Exact name of registrant as specified in its charter)


         DELAWARE                                                  47-0793347 
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)


4700 South 19th  Street
Lincoln,  Nebraska                                               68501-0529 
(Address  of  principal executive offices)                       (Zip Code)


       Registrant's telephone number, including area code: (402) 421-7300


        Indicate by check mark whether the  registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [ X] No [ ]

Total  number of shares of Class A common  stock  outstanding  as of February 8,
1999: 957,792 shares

                            Total Number of Pages: 14

                             Exhibit Index: Page 14


                                        1

<PAGE>
                                     PART I. FINANCIAL INFORMATION
<TABLE>
<CAPTION>

  NBC ACQUISITION CORP.
  CONSOLIDATED BALANCE SHEETS
  (UNAUDITED)
- -----------------------------------------------------------------------------------------------------------
                                                             December 31,      March 31,     December 31,
                                                                 1998            1998            1997
  ASSETS                                                     -------------    ------------   ------------
  CURRENT ASSETS:
<S>                                                            <C>            <C>             <C>        
      Cash and cash equivalents                                $ 4,591,918    $ 5,806,890     $ 5,256,414
      Receivables                                               49,701,648     21,383,146      40,838,712
      Inventories                                               58,772,841     48,810,714      52,362,287
      Recoverable income tax                                             -      4,374,048         218,460
      Deferred income tax benefit                                1,183,529      1,183,529       1,156,540
      Prepaid expenses and other assets                            183,081        189,950          39,134
                                                               -----------    -----------     -----------
               Total current assets                            114,433,017     81,748,277      99,871,547

  PROPERTY AND EQUIPMENT                                        30,838,815     28,716,839      27,842,384
      Less accumulated depreciation                             (7,477,587)    (5,984,932)     (5,044,920)
                                                               -----------    -----------     -----------
                                                                23,361,228     22,731,907      22,797,464

  GOODWILL AND OTHER INTANGIBLES, net of amortization           39,824,718     44,866,800      32,155,540

  OTHER ASSETS                                                   2,818,990      2,798,270       1,525,693
                                                               -----------    -----------     -----------
                                                              $180,437,953   $152,145,254    $156,350,244
                                                               ===========    ===========     ===========
  LIABILITIES AND STOCKHOLDERS' EQUITY

  CURRENT LIABILITIES:
      Accounts payable                                        $ 15,612,699   $ 14,418,843    $ 10,842,751
      Accrued employee compensation and benefits                 3,183,263      3,797,242       2,657,472
      Accrued interest                                           4,639,232      1,788,547       1,352,803
      Accrued expenses                                             322,104        498,740         460,957
      Income tax payable                                           108,978              -               -
      Deferred revenue                                           2,286,256        463,917               -
      Current maturities of long-term debt                       2,641,467      1,327,696       1,789,795
      Revolving credit facility                                 25,000,000      5,400,000      24,800,000
                                                               -----------    -----------     -----------
               Total current liabilities                        53,793,999     27,694,985      41,903,778

  LONG-TERM DEBT, net of current maturities                    216,413,218    214,869,495      77,773,780

  OTHER LONG-TERM LIABILITIES                                      181,529        150,604         842,667

  STOCKHOLDERS' EQUITY (DEFICIT):
      Class A common stock, voting, authorized 5,000,000
        shares at December 31, 1998 and March 31, 1998 and
        4,500,000 shares at December 31, 1997 of $.01 par
        value; issued and outstanding 953,027, 953,027 and
        2,755,776 shares, respectively                              9,530          9,530          27,558
      Class B common stock, non-voting, none authorized 
        at December 31, 1998 and March 31, 1998, and 500,000
        shares authorized at December 31, 1997 at $.01 par 
        value; issued and outstanding 48,148 shares at 
        December 31, 1997                                               -              -             481
      Additional paid-in capital                               49,025,135     49,025,135      31,119,111
      Notes receivable from stockholders                         (177,080)      (211,800)       (236,110)
      Retained earnings  (deficit)                           (138,808,378)  (139,392,695)      4,918,979
                                                              -----------     -----------    -----------
               Total stockholders' equity (deficit)           (89,950,793)   (90,569,830)     35,830,019
                                                               -----------    -----------    -----------
                                                             $180,437,953   $152,145,254    $156,350,244
                                                              ===========    ===========     ===========
  See notes to consolidated financial statements.
</TABLE>
                                       2
<PAGE>
<TABLE>
<CAPTION>

  NBC ACQUISITION CORP.

  CONSOLIDATED STATEMENTS OF OPERATIONS
  (UNAUDITED)
- -----------------------------------------------------------------------------------------------------------

                                          Three Months Ended December 31,  Nine Months Ended December 31,
                                             1998            1997              1998            1997
                                          ------------    ------------      ------------    -----------
<S>                                       <C>             <C>               <C>            <C>         
  REVENUES, net of returns                $ 36,222,769    $ 34,260,415      $163,353,786   $144,922,261

  COSTS OF SALES                            21,851,977      21,848,201       100,475,700     91,496,544
                                          ------------    ------------      ------------    -----------
              Gross profit                  14,370,792      12,412,214        62,878,086     53,425,717

  OPERATING EXPENSES:
      Selling, general and administrative   12,787,817      11,341,639        37,920,434     33,465,066
      Depreciation                             587,016         597,116         1,646,467      1,725,168
      Amortization                           1,280,476       1,536,209         4,647,898      3,829,490
      Stock compensation costs                       -          86,030                 -        322,500
                                          ------------    ------------      ------------    -----------
                                            14,655,309      13,560,994        44,214,799     39,342,224
                                          ------------    ------------      ------------    -----------
  INCOME (LOSS) FROM OPERATIONS               (284,517)     (1,148,780)       18,663,287     14,083,493

  OTHER EXPENSES (INCOME):
      Interest expense                       5,553,009       2,509,392        17,316,770      7,979,479
      Interest income                         (126,616)       (126,445)         (223,496)      (227,008)
      Other income                            (135,021)        (56,606)         (322,440)      (311,795)
                                          ------------    ------------      ------------    -----------
                                             5,291,372       2,326,341        16,770,834      7,440,676
                                          ------------    ------------      ------------    -----------
  INCOME (LOSS) BEFORE INCOME TAXES         (5,575,889)     (3,475,121)        1,892,453      6,642,817

  INCOME TAX EXPENSE (BENEFIT)              (1,920,429)     (1,345,792)        1,308,136      2,657,127
                                          ------------    ------------      ------------    -----------
  NET INCOME (LOSS)                       $ (3,655,460)   $ (2,129,329)        $ 584,317    $ 3,985,690
                                          ============    ============      ============    ===========

  EARNINGS PER SHARE:
      Basic                                   $ (3.84)        $ (0.76)           $ 0.61         $ 1.42
                                          ============    ============      ============    ===========
      Diluted                                 $ (3.84)        $ (0.76)           $ 0.61         $ 1.32
                                          ============    ============      ============    ===========
  WEIGHTED-AVERAGE SHARES OUTSTANDING:
      Basic                                   953,027       2,803,924           953,027      2,801,962
                                          ============    ============      ============    ===========
      Diluted                                 953,027       2,803,924           953,027      3,017,525
                                          ============    ============      ============    ===========



  See notes to consolidated financial statements.
</TABLE>
                                       3
<PAGE>

<TABLE>
<CAPTION>

NBC ACQUISITION CORP.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
(UNAUDITED)
- -----------------------------------------------------------------------------------------------------------
                                                                          Notes
                                 Common     Common     Additional       Receivable       Retained
                                 Stock       Stock      Paid-in           From          Earnings
                                   A           B        Capital       Stockholders      (Deficit)         Total
                               -----------  -------- --------------   -------------   -------------   -----------

<S>            <C>              <C>          <C>       <C>             <C>               <C>          <C>         
BALANCE, April 1, 1997          $ 27,519     $ 481     $30,972,000     $ (236,110)       $ 933,289    $ 31,697,179

   Proceeds from stock issued
      Class A common                  39         -         147,111              -                -         147,150

   Net income                          -         -               -              -        3,985,690       3,985,690
                              ----------  --------    ------------  -------------      -----------    ------------

BALANCE, December 31, 1997      $ 27,558     $ 481     $31,119,111     $ (236,110)     $ 4,918,979    $ 35,830,019
                             ===========  ========    ============  =============     ============    ============


BALANCE, April 1, 1998           $ 9,530       $ -     $49,025,135     $ (211,800)   $(139,392,695)   $(90,569,830)

   Payment on stockholder note         -         -               -         34,720                -          34,720

   Net income                          -         -               -              -          584,317         584,317
                             -----------  --------    ------------  -------------       ----------   -------------

BALANCE, December 31, 1998       $ 9,530       $ -     $49,025,135     $ (177,080)   $(138,808,378)   $(89,950,793)
                             ===========  ========    ============  =============    =============   =============



See notes to consolidated financial statements.
</TABLE>
 
                                      4
<PAGE>

<TABLE>
<CAPTION>

NBC ACQUISITION CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
- -----------------------------------------------------------------------------------------------------------

                                                               Nine Months Ended December 31,
                                                                   1998           1997
CASH FLOWS FROM OPERATING ACTIVITIES:                           ----------     ----------
<S>                                                              <C>          <C>        
     Net income                                                  $ 584,317    $ 3,985,690
     Adjustment to reconcile net income to net cash flows
       from operating activities:
         Depreciation                                            1,646,467      1,725,168
         Amortization of intangibles                             5,885,812      4,335,767
         Original issue discount amortization                    3,743,737        225,000
         Loss on disposal of assets                                 25,526        227,946
         Changes  in  operating  assets  and  liabilities,   
           net  of  effect  of acquisitions:
             Receivables                                       (28,315,387)   (25,498,171)
             Inventories                                        (8,957,627)    (8,073,895)
             Recoverable income tax                              4,374,048        355,915
             Prepaid expenses and other assets                      14,807        273,123
             Other assets                                          175,688        193,425
             Accounts payable                                    1,193,856        331,629
             Accrued employee compensation and benefits           (613,979)      (736,413)
             Accrued interest                                    2,850,685         86,923
             Accrued expenses                                     (176,636)       182,127
             Income taxes payable                                  108,978              -
             Deferred revenue                                    1,822,339              -
             Other liabilities                                      30,925        343,981
                                                               -----------    -----------
                 Net cash flows from operating activities      (15,606,444)   (22,041,785)

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of property and equipment                        (2,146,364)    (2,887,479)
     Bookstore acquisitions, net of cash acquired               (1,710,182)    (2,993,712)
     Acquisition of other businesses                                     -     (1,451,928)
     Proceeds from sale of property and equipment                   39,679         39,457
     Software development costs                                   (162,172)             -
                                                               -----------    -----------
                 Net cash flows from investing activities       (3,979,039)    (7,293,662)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Deferred financing costs                                     (377,966)             -
     Principal payments on long-term debt                         (886,243)      (185,103)
     Net proceeds from revolving credit facility                19,600,000     24,800,000
     Proceeds from payment on stockholder note                      34,720              -
                                                               -----------    -----------
                 Net cash flows from financing activities       18,370,511     24,614,897
                                                               -----------    -----------
NET DECREASE IN CASH AND CASH EQUIVALENTS                       (1,214,972)    (4,720,550)

CASH AND CASH EQUIVALENTS, Beginning of period                   5,806,890      9,976,964
                                                               -----------    -----------
CASH AND CASH EQUIVALENTS, End of period                       $ 4,591,918    $ 5,256,414
                                                               ===========    ===========

     Supplemental disclosures of cash flow information:
         Cash paid (refunded) during the period for:
                 Interest                                      $ 9,210,510    $ 6,957,160
                                                               ===========    ===========
                 Income taxes                                  $(3,174,890)   $ 2,301,212
                                                               ===========    ===========

     Noncash investing and financing activities:
         Common stock issued for business acquisitions                 $ -     $ 147,150
                                                               ===========    ===========

See notes to consolidated financial statements.
</TABLE>

                                       5
<PAGE>


NBC ACQUISITION CORP.

NOTES TO FINANCIAL STATEMENTS
(UNAUDITED)
- --------------------------------------------------------------------------------


1.  Management   Representations  -  The  accompanying   unaudited  consolidated
    financial statements and notes thereto reflect all adjustments which are, in
    the opinion of  management,  necessary  to  summarize  fairly the  financial
    position of NBC  Acquisition  Corp.  (the  "Company")  and its  wholly-owned
    subsidiary,  Nebraska  Book  Company,  Inc.  ("NBC")  and the results of the
    Company's operations for the periods presented. All of these adjustments are
    of a  normal  recurring  nature.  Because  of  the  seasonal  nature  of the
    Company's  operations,  results of operations of any single reporting period
    should not be considered  as indicative of results for a full year.  Certain
    reclassifications  have been made to prior period  financial  statements  to
    conform with current year  presentation.  These statements should be read in
    conjunction with the Company's audited consolidated financial statements for
    the year  ended  March  31,  1998  included  in the  Company's  Registration
    Statement on Form S-4 (No. 333-48225).

2.  Recapitalization  - On February 13, 1998,  the Company  consummated a merger
    among NBC Merger Corp. (a newly created, indirect wholly-owned subsidiary of
    HWH Capital Partners,  LP. ["HWH"]), the Company and certain shareholders of
    the Company pursuant to which the Company's  outstanding debt and stock were
    restructured (the  "Recapitalization").  As the new investor did not acquire
    substantially  all of the  common  stock  of the  Company,  a new  basis  of
    accounting  was not  established  in connection  with the  Recapitalization.
    Significant components of the Recapitalization, together with the applicable
    accounting effects, were as follows:

    (i)  HWH contributed $45.6 million in capital to NBC Merger Corp., which was
         then merged into the  Company,  with the  Company  being the  surviving
         corporation.
    (ii)Existing management shareholders of the Company reinvested approximately
         $4.4  million in the  Company.  HWH and  management  shareholders  were
         reissued surviving corporation shares of Class A Common Stock.
    (iii)The  Company  obtained   approximately   $215.0  million  in  new  debt
         financing and retired substantially all of its existing debt. The early
         extinguishment  of  debt  resulted  in an  extraordinary  loss  on  the
         transaction.
    (iv) The Company agreed to purchase  management's outstanding  options under
         its  1995  Stock  Incentive  Plan,  for a cash  payment  in lieu of the
         options.  This resulted in stock based  compensation  of  approximately
         $8.3  million  for the year ended  March 31,  1998.  In  addition,  the
         Company agreed to purchase all outstanding  warrants for  approximately
         $16.7  million,  which was charged to  additional  paid-in  capital and
         retained earnings.
    (v)  The Company  reacquired the  outstanding  shares of Class A and Class B
         Common Stock of certain  shareholders for approximately $149.2 million.
         This  reacquisition  of shares was  accounted  for as a treasury  stock
         transaction, and such reacquired shares were retired.

    In connection with the  Recapitalization,  a transaction fee of $4.0 million
    was paid to HWH. Additionally, the Company reimbursed HWH approximately $0.1
    million   for   expenses   incurred   by  HWH  in   conjunction   with   the
    Recapitalization.  Approximately  $0.6  million of such costs was charged to
    additional paid-in capital as non-deductible costs of the  Recapitalization.
    The  remaining  $3.5  million was  recorded as debt issue costs and is being
    amortized over the life of the related debt.

3.  Earnings Per Share - Earnings per share are  calculated in  accordance  with
    Statement  of Financial  Accounting  Standard  (SFAS) No. 128,  Earnings Per
    Share. SFAS 128 requires dual presentation of Basic and Diluted Earnings Per
    Share (EPS). Basic earnings per share data are based on the weighted-average
    number of common shares outstanding during the period.  Diluted earnings per
    share  data are  based  on the  weighted-average  number  of  common  shares
    outstanding  and the dilutive  effect of potential  common shares  including
    stock options and warrants.


                                        6

<PAGE>

 4. Inventories - Inventories are summarized as follows:
                                        December 31,    March 31,   December 31,
                                            1998          1998          1997
    ----------------------------------------------------------------------------
    Wholesale                           $18,593,688  $23,974,308     $16,088,562
    College bookstores                   37,357,295   21,889,631      34,835,353
    Other                                 2,821,858    2,946,775       1,438,372
    ----------------------------------------------------------------------------
    Inventories                         $58,772,841  $48,810,714     $52,362,287
    ============================================================================

5.  Long-Term Debt - On February 13, 1998, the Company obtained new financing as
    part of the  Recapitalization.  Such financing included a  bank-administered
    senior credit  facility (the "Senior Credit  Facility")  provided  through a
    syndicate of lenders. The facility is comprised of a $27.5 million term loan
    (the "Tranche A Loan"), a $32.5 million term loan (the "Tranche B Loan") and
    a $50.0 million revolving credit facility (the "Revolving Credit Facility").
    The Revolving Credit Facility expires on March 31, 2004.  Availability under
    the  Revolving  Credit  Facility  is  determined  by  the  calculation  of a
    borrowing  base  which  at any time is equal  to a  percentage  of  eligible
    accounts  receivable and inventory.  The borrowing base at December 31, 1998
    was $50.0 million.  The interest rate on the Senior Credit Facility is prime
    plus an applicable margin of up to 1.50% or, on Eurodollar borrowings, LIBOR
    plus an applicable margin of up to 2.50%.  Effective for fiscal years ending
    on or after March 31, 1999, the Senior Credit Facility  requires excess cash
    flows as  defined in the  credit  agreement  dated  February  13,  1998 (the
    "Credit  Agreement") to be applied initially towards  prepayment of the term
    loans  and  then  utilized  to  permanently  reduce  commitments  under  the
    Revolving  Credit  Facility.  Additional  funding  of  the  Recapitalization
    included the  proceeds of the issuance by NBC of $110.0  million face amount
    of 8.75%  senior  subordinated  notes  due 2008  (the  "Senior  Subordinated
    Notes")  and the  issuance by the  Company of $76.0  million  face amount of
    10.75%  senior   discount   debentures   due  2009  (the  "Senior   Discount
    Debentures").  The Senior  Discount  Debentures were issued at a discount in
    the amount of  approximately  $31.0 million and will accrete in value at the
    rate of 10.75%  compounded  semiannually  until  February 15, 2003, at which
    time interest payments will begin.

    During  the  quarter  ended  June  30,  1998,  the  Company  and  NBC  filed
    Registration  Statements  on Form  S-4  with  the  Securities  and  Exchange
    Commission  for  purposes of  registering  debt  securities  to be issued in
    exchange  for the  Company's  Senior  Discount  Debentures  and NBC's Senior
    Subordinated Notes. Such Registration  Statements were declared effective by
    the  Securities  and Exchange  Commission  on July 14, 1998.  All notes were
    tendered in the offer to exchange which was completed on August 13, 1998.

    During the quarter  ended  September  30,  1998,  the Company  entered  into
    separate  five-year  amortizing  interest  rate  swap  agreements  with  two
    financial  institutions  whereby the Company's variable rate Tranche A and B
    Term Loans have been effectively converted into debt with a fixed LIBOR rate
    of 5.815% plus the applicable margin. The current notional amount under each
    agreement is approximately $29.6 million.  Such notional amounts are reduced
    periodically  by amounts  equal to the scheduled  principal  payments on the
    Tranche A and B Term  Loans.  The  Company is exposed to credit  loss in the
    event of  nonperformance  by the  counterparties  to the interest  rate swap
    agreements. The Company anticipates the counterparties will be able to fully
    satisfy their obligations under the agreements.

6.  New  Accounting  Pronouncement  - In June  1997,  the  Financial  Accounting
    Standards  Board  adopted SFAS No. 131,  "Disclosures  about  Segments of an
    Enterprise and Related  Information".  SFAS 131,  effective for fiscal 1999,
    redefines how operating  segments are determined and requires  disclosure of
    certain financial and descriptive  information  about a company's  operating
    segments.  The  Statement  does not need to be applied to interim  financial
    statements in the initial year of application. The required disclosure under
    this  Statement  will be  provided  in the  Company's  fiscal 1999 Form 10-K
    filing.

7.  Stock  Based  Compensation  - On June  30,  1998,  the  Company's  Board  of
    Directors  adopted the NBC Acquisition  Corp. 1998 Performance  Stock Option
    Plan (the  "Plan").  This Plan  provides  for the  granting  of  options  to
    purchase  52,000  shares of the  Company's  Class A Common Stock to selected
    members of senior management of the Company and its affiliates.  All options
    granted are intended to be  nonqualified  stock  options,  although the Plan
    also provides for incentive stock options.  The Company will grant a portion
    of the available  options in fiscal years  1999-2002  upon the attainment of
    pre-established  financial  targets.  Twenty-five  percent  of  the  options
    granted become  exercisable  immediately  upon granting,  with the remaining
    options  becoming  exercisable in 25% increments  over the subsequent  three
    years on the  anniversary  of the date of grant.  The  options  will have an
    exercise  price of not less than fair  market  value on the date the options
    are  granted  and expire ten years from the date of grant.  No options  were
    granted as of December 31, 1998.

                                        7

<PAGE>

    On  June  30,  1998,  the  Company's  Board  of  Directors  adopted  the NBC
    Acquisition  Corp. 1998 Stock Option Plan (the "Option  Plan").  This Option
    Plan  provides for the granting of options to purchase  31,000 shares of the
    Company's  Class  A  Common  Stock  to  selected  employees,  officers,  and
    directors  of the  Company  and its  affiliates.  All  options  granted  are
    intended to be  nonqualified  stock  options,  although the Option Plan also
    provides for incentive stock options. The Company will grant such options at
    the  discretion  of a committee  designated  by the Board of Directors  (the
    "Committee").  Twenty-five percent of the options granted become exercisable
    immediately upon granting,  with the remaining options becoming  exercisable
    in 25% increments over the subsequent  three years on the anniversary of the
    date of grant.  Incentive  stock options will have an exercise  price of not
    less than fair market value on the date the options are  granted,  while the
    Committee will determine the exercise price for nonqualified options,  which
    may be below fair market value, at the time of grant. All options expire ten
    years from the date of grant.  On  December  11,  1998,  nonqualified  stock
    options to purchase 13,200 shares of the Company's Class A Common Stock were
    granted at an exercise price of $52.47 per share.

8.  Subsequent  Events - Pursuant to the terms of an employment  agreement dated
    December 22, 1998, Nebraska Book Company, Inc. established  the  position of
    Chief Operating Officer (the "COO") and appointed Mr. Barry S. Major to this
    position. In January, 1999, under the terms of the employment agreement, the
    COO was granted  options to purchase  9,530 shares of the Company's  Class A
    Common  Stock under the 1998  Performance  Stock  Option Plan at an exercise
    price of $52.47 per share.  Also in January,  1999, the Company issued 4,765
    shares of its Class A Common Stock to the COO at a price of $52.47 per share
    (founders  price),  receiving  $25,000 in cash and a $225,000  note maturing
    January,  2009 and bearing  interest at 5.25% per year.  These  transactions
    were exempt from  registration  under the Securities Act of 1933 pursuant to
    Section 4(2). No underwriters were involved in these transactions.



                                        8

<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION


RESULTS OF OPERATIONS

Quarter Ended December 31, 1998 Compared With Quarter Ended December 31, 1997.

Revenues.  Revenues  for the quarters  ended  December 31, 1998 and 1997 were as
follows:
                                      1998                1997
                                   -------------------------------
Wholesale operations               $21,894,321         $20,926,443
College bookstore operations        12,464,199          12,636,053
Complementary services               3,423,642           2,225,215
Intercompany eliminations           (1,559,393)         (1,527,296)
                                   --------------------------------
                                   $36,222,769         $34,260,415
                                   ===============================

Revenues for the quarter ended  December 31, 1998  increased  $1.9  million,  or
5.7%, to $36.2  million from $34.3  million for the quarter  ended  December 31,
1997.  This increase was due to a $1.0 million,  or 4.6%,  increase in wholesale
sales, a $0.1 million,  or 1.4%,  decrease in college bookstore sales and a $1.2
million,  or 53.9%,  increase in  revenues  related to  complementary  services.
Wholesale  sales for the quarter  ended  December  31, 1998  increased  to $21.9
million  from $20.9  million for the  quarter  ended  December  31,  1997.  This
increase in wholesale  sales was due primarily to publisher  price increases and
unit volume sales growth. College bookstore sales for the quarter ended December
31, 1998  decreased to $12.5  million from $12.6  million for the quarter  ended
December  31,  1997.  The  decrease  in college  bookstore  sales was  primarily
attributable  to decreased  sales of clothing and insignia at the  University of
Nebraska and University of Michigan  bookstore  locations.  Same store sales for
college  bookstore  operations as a whole declined 4.1%,  while same store sales
excluding  the  University  of Nebraska  and  University  of Michigan  bookstore
locations  increased  5.8% over the  quarter  ended  December  31,  1997.  These
universities  had  successful  football  seasons  in fiscal  1998,  sharing  the
national  championship,  and thus  experienced  increased  sales of clothing and
insignia during the football season, which runs from September through December.
Additionally,  University of Nebraska  football head coach Tom Osborne announced
his  retirement  in  December,  1997,  thus  prompting  an  increase in sales of
clothing,  insignia,  and general books during the third quarter of fiscal 1998.
Such sales declines were substantially offset by increased sales attributable to
five bookstores  opened or acquired during the last half of fiscal 1998 and four
bookstores opened or acquired during fiscal 1999.  Complementary  services sales
for the quarter  ended  December  31, 1998  increased  to $3.4 million from $2.2
million for the  quarter  ended  December  31,  1997 due to the  acquisition  of
Collegiate  Stores  Corporation on January 23, 1998. As the Company's  wholesale
and  college  bookstore  operations  have  grown,  the  Company's   intercompany
transactions have also increased.

Gross  profit.  Gross profit for the quarter ended  December 31, 1998  increased
$2.0  million,  or 15.8%,  to $14.4  million from $12.4  million for the quarter
ended  December 31, 1997.  This increase was  primarily due to higher  revenues,
combined with an increase in gross margin percent.  Gross margin for the quarter
ended  December  31, 1998  increased  to 39.7% from 36.2% for the quarter  ended
December 31, 1997.  Factors  contributing to the increase in gross profit margin
include a second increase in publisher  prices during fiscal 1999 which occurred
in the  Company's  third  quarter,  allowing the Company to purchase  used books
based on earlier list prices and yet sell such books based on new higher  prices
resulting from the aforementioned  publisher price increases, and a slight shift
in sales mix through increased used textbook sales at the Company's bookstores.

Selling,   general   and   administrative   expenses.   Selling,   general   and
administrative  expenses for the quarter ended  December 31, 1998 increased $1.5
million,  or 12.8%,  to $12.8  million from $11.3  million for the quarter ended
December 31, 1997. Selling,  general and administrative expenses as a percentage
of revenues  were 35.3% and 33.1% for the quarters  ended  December 31, 1998 and
December 31, 1997, respectively. The increase in expense resulted primarily from
the  higher  expense  base  associated  with  the  Company's  expansion  of  its
operations through bookstore and other business acquisitions.

Amortization  expense.  Amortization  expense for the quarter ended December 31,
1998 decreased $0.2 million, or 16.6%, to $1.3 million from $1.5 million for the
quarter ended  December 31, 1997.  This decrease was the result of a non-compete
agreement becoming fully-amortized in August, 1998.

                                        9
<PAGE>

Interest expense,  net. Interest expense, net for the quarter ended December 31,
1998 increased by $3.0 million, or 127.7%, to $5.4 million from $2.4 million for
the quarter ended December 31, 1997 as a result of the additional  debt incurred
relating to the Recapitalization which occurred on February 13, 1998.

Income taxes. Income taxes for the quarter ended December 31, 1998 were recorded
at an  effective  tax rate of 34.4% as compared  with an  effective  tax rate of
38.7% for the quarter  ended  December  31,  1997.  This  decrease in benefit is
primarily the result of non-deductible  amortization on goodwill associated with
the fiscal 1998 acquisitions.

Nine Months Ended December 31, 1998 Compared With Nine Months Ended December 31,
1997.

Revenues.  Revenues for the nine months ended December 31, 1998 and 1997 were as
follows:
                                      1998                1997
                                   -------------------------------
Wholesale operations               $86,417,106         $79,177,992
College bookstore operations        77,370,093          69,560,699
Complementary services              11,856,226           7,316,323
Intercompany eliminations          (12,289,639)        (11,132,753)
                                   --------------------------------
                                  $163,353,786        $144,922,261
                                   ================================

Revenues for the nine months ended December 31, 1998 increased $18.5 million, or
12.7%,  to $163.4 million from $144.9 million for the nine months ended December
31,  1997.  This  increase  was due to a $7.2  million,  or  9.1%,  increase  in
wholesale sales, a $7.8 million,  or 11.2%,  increase in college bookstore sales
and a $4.6  million,  or 62.1%,  increase in revenues  related to  complementary
services.  Wholesale sales for the nine months ended December 31, 1998 increased
to $86.4 million from $79.2 million for the nine months ended December 31, 1997.
This increase in wholesale  sales was due primarily to publisher price increases
and unit volume sales growth.  College bookstore sales for the nine months ended
December  31, 1998  increased to $77.4  million from $69.6  million for the nine
months  ended  December 31, 1997.  The increase in college  bookstore  sales was
primarily the result of eight bookstores  opened or acquired during fiscal 1998,
the  opening/acquisition  of four new stores  during  fiscal 1999 and same store
sales increases of 3.7%.  Complementary services sales for the nine months ended
December  31, 1998  increased  to $11.9  million  from $7.3 million for the nine
months ended December 31, 1997 due to the acquisitions of Specialty Books,  Inc.
on May 1, 1997 and  Collegiate  Stores  Corporation  on January 23, 1998. As the
Company's  wholesale and college bookstore  operations have grown, the Company's
intercompany transactions have also increased.

Gross profit. Gross profit for the nine months ended December 31, 1998 increased
$9.5 million,  or 17.7%, to $62.9 million from $53.4 million for the nine months
ended  December 31, 1997.  This increase was  primarily due to higher  revenues,
combined  with an increase in gross  margin  percent.  Gross margin for the nine
months ended December 31, 1998 increased to 38.5% from 36.9% for the nine months
ended December 31, 1997.  Factors  contributing  to the increase in gross profit
margin  include a second  increase in publisher  prices during fiscal 1999 which
occurred in the Company's  third quarter,  allowing the Company to purchase used
books  based on earlier  list prices and yet sell such books based on new higher
prices resulting from the aforementioned publisher price increases, and a slight
shift in sales  mix  through  increased  used  textbook  sales at the  Company's
bookstores.

Selling,   general   and   administrative   expenses.   Selling,   general   and
administrative  expenses for the nine months ended  December 31, 1998  increased
$4.4 million,  or 13.3%, to $37.9 million from $33.5 million for the nine months
ended  December  31, 1997.  Selling,  general and  administrative  expenses as a
percentage of revenues increased to 23.2% for the nine months ended December 31,
1998 from 23.1% for the nine months ended  December  31,  1997.  The increase in
expense  resulted  primarily  from the higher expense base  associated  with the
Company's  expansion of its  operations  through  bookstore  and other  business
acquisitions.

Amortization  expense.  Amortization  expense for the nine months ended December
31, 1998 increased $0.8 million, or 21.4%, to $4.6 million from $3.8 million for
the nine months ended December 31, 1997. This increase resulted primarily from a
full nine months of amortization on the goodwill associated with the fiscal 1998
acquisitions.

Stock  Compensation  Costs.  There were no stock compensation costs for the nine
months ended December 31, 1998 as compared to $0.3 million in stock compensation
costs for the nine months ended  December 31, 1997.  This decrease is the result
of the options  under the 1995 stock option plan being bought out in fiscal 1998
in connection with the Recapitalization. The

                                       10
<PAGE>

options recently granted under the 1998 Stock Option Plan have an exercise price
equal to the fair  value of the  Company's  Class A Common  Stock on the date of
grant (measurement date).

Interest expense,  net. Interest expense, net for the nine months ended December
31, 1998  increased  by $9.3  million,  or 120.5%,  to $17.1  million  from $7.8
million  for  the  nine  months  ended  December  31,  1997 as a  result  of the
additional  debt incurred  relating to the  Recapitalization  which  occurred on
February 13, 1998.

Income  taxes.  Income  taxes for the nine months  ended  December 31, 1998 were
recorded at an effective  tax rate of 69.1% as compared  with an  effective  tax
rate of 40.0% for the nine months  ended  December 31,  1997.  This  increase is
primarily the result of non-deductible  amortization on goodwill associated with
the fiscal 1998 acquisitions.

Liquidity and Capital Resources

        The Company's primary liquidity  requirements are for debt service under
the Senior Credit Facility,  the Senior Subordinated Notes and other outstanding
indebtedness, for working capital, and for capital expenditures. The Company has
historically  funded these requirements  primarily through internally  generated
cash flow and funds borrowed under the Company's  credit  facility.  At December
31, 1998, the Company's total  indebtedness  was  approximately  $244.1 million,
consisting of approximately  $59.1 million in Term Loans,  $110.0 million of the
Senior  Subordinated  Notes,  $49.4 million of the Senior  Discount  Debentures,
$25.0  million  under the  Revolving  Credit  Facility and $0.6 million of other
indebtedness.

        Principal and interest payments under the Senior Credit Facility and the
Senior Subordinated Notes represent significant  liquidity  requirements for the
Company.  Under the terms of the Tranche A and B Loans,  NBC is required to make
principal  payments  totaling  approximately  $1.3 million in fiscal 1999,  $3.1
million in fiscal  2000,  $4.4  million in fiscal  2001,  $6.3 million in fiscal
2002, $6.8 million in fiscal 2003, $8.5 million in fiscal 2004, $11.2 million in
fiscal 2005 and $18.4  million in fiscal  2006.  Loans  under the Senior  Credit
Facility  bear  interest at floating  rates based upon the interest  rate option
selected by the  Company.  The Senior  Subordinated  Notes  require  semi-annual
interest  payments at a fixed rate of 8.75% and mature on February 15, 2008. The
Senior Discount  Debentures  require  semi-annual  interest payments  commencing
August 15, 2003 at a fixed rate of 10.75% and mature on February 15, 2009.

        The Company's  capital  expenditures  were $2.1 million and $2.9 million
for the nine months ended December 31, 1998 and 1997, respectively.  The Company
estimates  that  for  fiscal  1999,   approximately   $2.5  million  of  capital
expenditures will be required,  primarily for maintenance.  Capital expenditures
consist  primarily  of  bookstore  opening  costs,   bookstore  renovations  and
miscellaneous  maintenance  requirements.  The Company's ability to make capital
expenditures  is  subject  to  certain  restrictions  under  the  Senior  Credit
Facility.

        Business acquisition expenditures were $1.7 million and $4.4 million for
the nine months  ended  December  31, 1998 and 1997,  respectively.  The Company
estimates  that for fiscal  1999,  it will make  approximately  $2.0  million of
business acquisition expenditures.

        The  Company's  principal  sources of cash to fund its future  liquidity
needs  will be net cash  from  operating  activities  and  borrowings  under the
Revolving  Credit  Facility.  Usage of the Revolving Credit Facility to meet the
Company's  liquidity needs  fluctuates  throughout the year due to the Company's
distinct buying and selling periods, increasing substantially at the end of each
semester (May and December). Net cash flows used in operating activities for the
nine  months  ended  December  31, 1998 were $15.6  million,  a decrease of $6.4
million  from $22.0  million for the nine months ended  December 31, 1997.  This
decrease  was  primarily  due to higher  uses of cash in the nine  months  ended
December 31, 1997 to fund estimated income tax liabilities.

        Access to the Company's  principal sources of cash is subject to various
restrictions.  The  availability  of additional  borrowings  under the Revolving
Credit  Facility is subject to the  calculation of a borrowing base which at any
time is equal to a percentage of eligible accounts receivable and inventory. The
Senior Credit Facility restricts the Company's ability to make loans or advances
and pay dividends, except that, among other things, NBC may pay dividends to the
Company  (i) after  August  15,  2003 in an amount  not to exceed  the amount of
interest  required to be paid on the Senior Discount  Debentures and (ii) to pay
corporate overhead expenses not to exceed $250,000 per year and any taxes due by
the  Company.  The  indenture  governing  the Senior  Discount  Debentures  (the
"Indenture")   restricts   the  ability  of  the  Company  and  its   Restricted
Subsidiaries  (as  defined  in the  Indenture)  to pay  dividends  or make other
Restricted   Payments  (as  defined  in  the  Indenture)  to  their   respective
stockholders,
                                       11
<PAGE>

subject to certain exceptions, unless certain conditions are met, including that
(i) no default under the Indenture  shall have occurred and be continuing,  (ii)
the Company shall be permitted by the Indenture to incur additional indebtedness
and (iii) the amount of the dividend or payment may not exceed a certain  amount
based on,  among other  things,  the  Company's  consolidated  net  income.  The
indenture governing the Senior Subordinated Notes contains similar  restrictions
on the ability of NBC and its Restricted  Subsidiaries  to pay dividends or make
other Restricted  Payments to their respective  stockholders.  Such restrictions
are not expected to affect the Company's ability to meet its cash obligations.

        As of December 31, 1998,  the Company  could borrow up to $50.0  million
under the Revolving Credit Facility. Of the amount available,  $25.0 million was
drawn by NBC.  Additionally,  in conjunction with one of the bookstores acquired
during the quarter  ended  December 31, 1998,  NBC  established  an  irrevocable
standby  letter of credit for $90,000  which expires  October 29, 1999.  Amounts
available  under the Revolving  Credit  Facility may be used for working capital
and general  corporate  purposes  (including  up to $10.0 million for letters of
credit), subject to certain limitations contained in the Senior Credit Facility.

Seasonality

        The Company's wholesale and bookstore operations experience two distinct
selling  periods and the wholesale  operations  experience  two distinct  buying
periods.  The peak selling periods for the wholesale  operations  occur prior to
the beginning of each school semester in August and December. The buying periods
for the wholesale  operations  occur at the end of each school  semester in late
December  and May. In fiscal 1998,  approximately  42% of the  Company's  annual
revenues  occurred  in  the  second  fiscal  quarter   (July-September),   while
approximately 27% of the Company's annual revenues occurred in the fourth fiscal
quarter   (January-March).   The  primary  selling  periods  for  the  bookstore
operations  are in September and January.  Accordingly,  the  Company's  working
capital requirements fluctuate throughout the year, increasing  substantially at
the end of each  semester,  in May  and  December,  as a  result  of the  buying
periods. The Company funds its working capital requirements  primarily through a
revolving credit facility, which historically has been repaid with cash provided
from operations.

Impact of Inflation

        The  Company's  results  of  operations  and  financial   condition  are
presented  based upon  historical  costs.  While it is difficult  to  accurately
measure the impact of inflation  due to the  imprecise  nature of the  estimates
required,  the Company  believes that the effects of  inflation,  if any, on its
results of operations and financial  condition have been minor.  However,  there
can be no assurance that during a period of significant inflation, the Company's
results of operations would not be adversely affected.

Impact of Year 2000

        Some of the  Company's  older  computer  programs were written using two
digits  rather  than four to define  the  applicable  year.  As a result,  those
programs  recognize a date using "00" as the year 1900 rather than the year 2000
(the  "Year  2000  Issue").  This  problem  could  cause  a  system  failure  or
miscalculations resulting in disruptions of operations,  including,  among other
things, a temporary inability to process  transactions,  send invoices or engage
in similar routine business activities.

        The Company has  completed an  assessment of the impact of the Year 2000
Issue on its operations,  and has been modifying and will continue to modify and
replace  portions of its  software so that its  internal  computer  systems will
function  properly  with respect to dates in the year 2000 and  thereafter.  The
Company  has been  addressing  the Year 2000 Issue  consistently  as part of its
regular  program of updating and rewriting its internal  corporate  applications
during  the last  seven  years.  As a result,  all of the  Company's  own retail
applications  have  been  modified  completely.   The  only  internal  corporate
application  that  remains to be addressed  is the general  ledger  application,
which the Company is  currently  in the  process of  modifying  internally.  The
Company  expects the cost to modify its current general ledger software will not
be  significant.  The Company plans to have such  modifications  in place during
1999.

        The Company is currently in the process of  identifying  and  evaluating
potential  risks  associated  with  the  Year  2000  Issue  on   non-information
technology  systems  (i.e.  telecommunications,  heating and cooling,  security,
electrical, and freight).  Although potentially disruptive,  management does not
believe that such Year 2000 Issue system difficulties will adversely affect


                                       12
<PAGE>

day-to-day   operations  at  the  Company's   retail   locations.   Difficulties
encountered with the  telecommunications  and freight systems could  potentially
hinder the Company's ability to receive and ship wholesale  orders.  Contingency
plans are being  developed  to minimize  the effect of any such  disruptions  on
day-to-day operations.

          The  Company  has also  distributed  questionnaires  to its vendors to
assess  exposure  to  vendors  failing  to be Year 2000  compliant.  Based  upon
responses  to  such  questionnaires,   discussions  with  certain  vendors,  and
information  provided  in trade  publications,  the  Company  believes  that its
vendors are taking  steps to address the Year 2000 Issue and that there is not a
material risk to the Company relating to vendor failure to address the Year 2000
Issue.  Nonetheless,  there  can be no  guarantee  that  the  systems  of  other
companies  on which the  Company's  systems  rely will be  corrected in a timely
manner.

"Safe Harbor"  Statement Under the Private  Securities  Litigation Reform Act of
1995

        This Quarterly Report on Form 10-Q contains or incorporates by reference
certain statements that are not historical facts,  including,  most importantly,
information  concerning  possible or assumed future results of operations of the
Company and statements preceded by, followed by or that include the words "may,"
"believes,"  "expects,"  "anticipates,"  or the  negation  thereof,  or  similar
expressions, which constitute "forward-looking statements" within the meaning of
the Private  Securities  Litigation  Reform Act of 1995 (the "Reform Act").  All
statements which address operating performance,  events or developments that are
expected or anticipated to occur in the future, including statements relating to
volume and revenue  growth,  earnings per share growth or statements  expressing
general optimism about future operating results, are forward-looking  statements
within the meaning of the Reform Act. Such  forward-looking  statements  involve
risks, uncertainties and other factors which may cause the actual performance or
achievements of the Company to be materially  different from any future results,
performance  or  achievements  expressed  or  implied  by  such  forward-looking
statements.  For those statements, the Company claims the protection of the safe
harbor for  forward-looking  statements  contained  in the Reform  Act.  Several
important factors could affect the future results of the Company and could cause
those results to differ  materially from those expressed in the  forward-looking
statements  contained  herein.  The factors that could cause  actual  results to
differ  materially  include,  but are not limited to, the  following:  increased
competition; ability to integrate recent acquisitions; loss or retirement of key
members of management; increases in the Company's cost of borrowing or inability
or unavailability of additional debt or equity capital;  inability to purchase a
sufficient  supply of used  textbooks;  changes in  pricing  of new and/or  used
textbooks; changes in general economic conditions and/or in the markets in which
the  Company  competes  or may,  from time to time,  compete;  and  other  risks
detailed  in the  Company's  Securities  and  Exchange  Commission  filings,  in
particular the Company's Registration Statement on Form S-4 (No. 333-48225), all
of which are difficult or impossible to predict accurately and many of which are
beyond  the  control  of  the  Company.  The  Company  will  not  undertake  and
specifically  declines  any  obligation  to  publicly  release the result of any
revisions which may be made to any forward-looking  statements to reflect events
or circumstances  after the date of such statements or to reflect the occurrence
of anticipated or unanticipated events.






                                       13
<PAGE>

                           PART II. OTHER INFORMATION


    Item 6. EXHIBITS

  (a) Exhibits

       10.1  Memorandum of  Understanding,  dated as of December 22, 1998 
             between Nebraska Book Company, Inc. and Barry S. Major, Chief
             Operating Officer [EDGAR filing only]

       27    Financial Data Schedule [EDGAR filing only]


                                    SIGNATURE


        Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned  thereunto  duly  authorized  in the City of Lincoln,  Nebraska,  on
February 8, 1999.


                                    NBC ACQUISITION CORP.


                                    /s/  Mark W. Oppegard    
                                    ----------------------------

                                    Mark W. Oppegard
                                    President, Secretary and Director


                                    /s/  Bruce E. Nevius  
                                    --------------------------

                                    Bruce E. Nevius
                                    Vice President and Treasurer
                                    (Principal Financial and Accounting Officer)





                                       14


EXHIBIT 10.1


                           MEMORANDUM OF UNDERSTANDING


               This MEMORANDUM OF UNDERSTANDING  (this "Memorandum") dated as of
December 22,  1998,  sets forth the mutual and binding understanding of Barry S.
Major (the "Executive")  regarding the material terms of employment of Executive
by Nebraska Book  Company,  Inc.  (the  "Company").  For good and fair value and
consideration, the parties agree as follows:

o       POSITION:

        Executive shall be employed as Chief Operating Officer of the Company.

o       TERM:

        The term of Executive's  employment hereunder (the "Term") shall be from
        the date hereof to March 31, 2001, unless extended or earlier terminated
        in  accordance  with this  Memorandum  or  otherwise by agreement of the
        parties. The Term shall be automatically extended for additional periods
        of one year  each  unless  either  party  gives at least  120 day  prior
        written   notice  to  the  other  of  the  intention  to  terminate  the
        Executive's employment hereunder at the end of the then current Term.

o       BASE SALARY:

        Executive  will be paid a base salary at the rate of $200,000 per annum.
        Increases in base salary for Executive  shall be determined by the Board
        of Directors of the Company (the "Board") after due consideration of the
        recommendation  of the  Chief  Executive  Officer  of the  Company  (the
        "CEO"). Increases in base salary thereafter shall be determined annually
        in the same manner.

o       SIGNING BONUS:

        Executive  shall receive a Signing  Bonus of $60,000  within ten days of
        the mutual execution of this Memorandum.

o       INCENTIVE BONUSES:

        Executive  shall be afforded the  opportunity to earn an Incentive Bonus
        with  respect  to each of  fiscal  years  2000 and 2001  based  upon the
        attainment  of  financial  objectives  established  by the  Board  (or a
        committee thereof), following consideration of the recommendation of the
        CEO.

o       STOCK OWNERSHIP:

        Executive   shall  purchase  4,765  shares  of  the  Common  Stock  (the
        "Purchased  Shares") of NBC Acquisition  Corp. ("NBC  Acquisition")  for
        $250,000.  The Executive shall pay for the Purchased  Shares by delivery
        of  $25,000 to NBC  Acquisition  and a Note in the  principal  amount of
        $225,000 in the form attached hereto as Appendix A.


<PAGE>

o       STOCK OPTIONS:

        Executive shall be granted options (the "Original  Options") to purchase
        9,530  shares  of the  Common  Stock of NBC  Acquisition.  The  Original
        Options  shall  have an  exercise  price of  $52.46722  per  share.  The
        Original  Options shall be  exercisable  as to 25% of the shares covered
        thereby on March 31, 1999,  and shall be exercisable as to an additional
        25% of the shares  covered  thereby on each of March 31, 2000,  2001 and
        2002,  subject to Executive's  continued  employment with the Company on
        such  anniversary  dates.  Customary terms and conditions shall apply to
        the Original Options.

        For each of fiscal  years  2000 and  2001,  Executive  shall be  granted
        additional  options to acquire a number of shares of Common Stock of NBC
        Acquisition to be determined by the Board, subject to the achievement by
        the  Company  of annual  performance  targets to be  established  by the
        Board. The additional  options shall have an exercise price equal to the
        fair  market  value per share as of the date of grant.  Each  additional
        option shall be exercisable  as to 25% of the shares covered  thereby on
        the date of grant and shall become  exercisable  as to an additional 25%
        of the shares covered  thereby on each of the first three  anniversaries
        of the date of grant of such option,  subject to  Executive's  continued
        employment with the Company on such anniversary  dates.  Customary terms
        and conditions shall apply to such additional options.

o       TAG-ALONG AND DRAG-ALONG RIGHTS:

        In the  event  of a sale of the  majority  of the  common  stock  of NBC
        Acquisition,  all  shares of Common  Stock of NBC  Acquisition  owned by
        Executive  (including  shares  hereafter  acquired)  shall be subject to
        tag-along and drag-along rights,  entitling and obligating  Executive to
        sell his shares  ratably with,  and on the same terms and conditions as,
        other selling shareholders.

o       NON-TRANSFERABILITY OF STOCK:

        Other than the sale described above, Executive shall not sell, transfer,
        pledge or convey any Common  Stock or options of NBC  Acquisition  other
        than (i) for  estate  planning  purposes,  to a family  trust or  family
        partnership  for the  benefit of  immediate  members of the  Executive's
        family,  (ii)  upon  Executive's  death,  to  his  estate,   (iii)  upon
        Executive's  disability  or (iv) after an  initial  public  offering  of
        Common Stock of NBC Acquisition, subject in each case (except iv) to the
        tag-along  and  drag-along   provisions  of  the  immediately  preceding
        paragraph.

o       TERMINATION OF EMPLOYMENT PRIOR TO THE EXPIRATION OF TERM:

        -Termination by the Company without "cause":  Executive  entitled to (i)
        continued  payment  of  base  salary  for 12  months,  (ii)  payment  of
        Incentive  Bonus when  otherwise due in respect of year of  termination,
        prorated  through date of  termination,  and (iii)  continuation  for 12
        months of any health,  life insurance and disability  insurance benefits
        provided to the Executive immediately before such termination.

        -Death/Disability:  Executive  entitled  to (i)  payment of base  salary
        through the date of termination  plus an additional six (6) months,  and
        (ii) payment of Incentive Bonus when otherwise due in respect of year of
        termination, prorated through date of termination. 

                                       -2-
<PAGE>

       -Executive voluntary resignation or termination by Company for "cause": 
       Executive entitled to payment of base salary through date of termination.
   
       -Cause Defined:  "Cause" shall mean the Executive willfully neglects his
       duties  hereunder,  is convicted of any felony or misdemeanor  involving
       moral  turpitude,  is guilty of gross  misconduct in connection with the
       performance of his duties hereunder,  or materially breaches affirmative
       or  negative  covenants  or  undertakings   hereunder  (including  under
       Appendix A).

o      NON-COMPETITION AND CONFIDENTIALITY AGREEMENTS:

       Executive  agrees  to be bound by the terms of the  Non-Competition  and
       Confidentiality  Agreement  attached  as  Appendix  B,  which is  hereby
       incorporated by reference.

o      FRINGE BENEFITS AND EMPLOYEE BENEFITS:

       Customary fringe benefit plans and entitlements as currently provided by
       the Company to its senior executives.

o      COUNTERPARTS AND ADDITIONAL DOCUMENTATION:

       This  Memorandum  may be executed in two or more  counterparts,  each of
       which  shall be  deemed an  original,  but all of which  together  shall
       constitute one and the same  instrument,  and the signature of any party
       to any  counterpart  shall be deemed a signature to, and may be appended
       to, any other counterpart.





                                             NEBRASKA BOOK COMPANY, INC.


                                             By______________________________
                                             Its:  Chairman



                                             EXECUTIVE

                                             
                                             --------------------------------
                                             Barry S. Major

   

                                   -3-

<PAGE>
                                                                     Appendix A

                             SECURED PROMISSORY NOTE


$225,000                                                     January ____, 1999


        FOR VALUE RECEIVED,  the undersigned,  Barry S. Major, (the "Borrower"),
hereby promises to pay to NBC  Acquisition  Corp., a Delaware  corporation  (the
"Payee"),  the  principal  sum  of  Two  Hundred  Twenty-Five  Thousand  Dollars
($225,000),  together  with  interest  on the unpaid  balance of such  principal
amount  from the date  hereof  at a rate of  interest  equal to 5.25%  per annum
payable on or before  January ___,  2009.  Payment of interest shall commence on
December  31,  1999 and shall be payable  thereafter  annually on December 31 of
each year.

        Payments  of  principal  and  interest on this Note shall be paid to the
Payee at its principal office in Lincoln, Nebraska (or where otherwise specified
by the Payee), by certified or official bank check or personal check (subject to
collection)  payable to the Payee . If the date set for any payment of principal
or interest on this Note is a Saturday,  Sunday or legal  holiday,  such payment
shall be due on the next succeeding business day.

        As of the date  hereof,  the  Borrower  has  purchased  from Payee 4,765
shares of its common  stock,  $0.01 par value per share,  $225,000  of which was
paid in the form of this  Note.  This Note  shall be  secured by a pledge of the
Collateral (as defined in the Pledge and Security Agreement (as defined below) )
by the  Borrower  to Payee as  provided  in that  certain  Pledge  and  Security
Agreement (the "Security  Agreement"),  dated as of the date hereof, between the
Payee and the Borrower.

        In the event that the Borrower fails to make complete payment of accrued
principal or interest when due under this Note,  the Payee may  accelerate  this
Note and may,  by written  notice to the  Borrower,  declare  the entire  unpaid
principal  amount  and all  such  accrued  and  unpaid  interest  therein  to be
immediately due and payable and, thereupon,  the unpaid principal amount and all
such accrued and unpaid  interest shall become and be forthwith due and payable,
without presentment, demand, protest or further notice of any kind, all of which
are expressly waived by the Borrower;  provided,  however,  the Payee shall only
have recourse  against the Borrower for payment of One Hundred  Thousand Dollars
($100,000) of the principal owing under this Note.

        In  case  this  Note  shall  become  mutilated,  defaced  or  apparently
destroyed,  lost or stolen,  upon the written request of the Payee, the Borrower
shall  issue  and  execute  a new  Note in  exchange  and  substitution  for the
mutilated  or  defaced  Note  or in  lieu of and  substitution  for the  Note so
apparently  destroyed,  lost or stolen.  Thereafter,  no amount shall be due and
payable or owing under the mutilated,  defaced or apparently destroyed,  lost or
stolen Note.

<PAGE>


        This Note may be  prepaid  in whole or in part  (principal  amount to be
prepaid,  plus accrued  interest thereon through date of prepayment) at any time
without penalty.

        This Note may be assigned by the Payee to any of his affiliates, members
of his immediate family or trusts,  partnerships or limited liability  companies
established for their benefit.

        The  provisions  of this Note  shall be  governed  by and  construed  in
accordance with the internal laws of the State of New York without regard to the
conflicts of law rules thereof.

        IN WITNESS  WHEREOF,  this Note has been duly  executed and delivered by
Borrower on the date first above written.



                                            BORROWER



                                            ---------------------------------
                                            Barry S. Major

                                      -2-

<PAGE>

                          PLEDGE AND SECURITY AGREEMENT


        SECURITY  AGREEMENT (the  "Agreement"),  dated as of January ____, 1999,
among NBC Acquisition Corp., a Delaware  corporation (the "Pledgee"),  and Barry
S. Major (the "Pledgor").

        WHEREAS,  the Pledgee and the  Pledgor  are parties to a  Memorandum  of
Understanding  (the  "Memorandum")  dated as of December ___, 1998,  pursuant to
which the  Pledgor is  purchasing  from the Pledgee  4,765  shares of its common
stock,  $.01 par value per share (the "Stock"),  for aggregate  consideration of
$250,000,  of which $225,000 was paid in the form of a Secured  Promissory  Note
(the "Note") of even date herewith;

        NOW,  THERFORE,   in  consideration  of  the  foregoing  and  of  mutual
undertakings  set forth in this Agreement,  the Pledgee and the Pledgor agree as
follows:

       1.  As collateral  security for the full and timely payment,  performance
           and  observance  of  all  indebtedness  (the  "Indebtedness")  of the
           Pledgor to the Pledgee or any transferee  under the Note, the Pledgor
           shall  grant and  hereby  grants to the  Pledgee  a  perfected  first
           security  interest in all of the Pledgor's right,  title and interest
           in the Stock (the "Collateral").

       2.  The Pledgee shall have no duty as to the  collection or protection of
           the Collateral or any income thereon or as to the preservation of any
           rights pertaining thereto,  including with respect to any maturities,
           calls,  conversations,  exchanges,  redemptions,  offers,  tenders or
           similar matters relating to any of the Collateral.

       3.  This security interest shall continue until the Note has been paid in
           full.  Upon payment in full of the Note,  the Pledgee shall  promptly
           return to the Pledgor all of the Collateral.

       4.  The Pledgor agrees to do such further acts and things, and to execute
           and deliver such additional conveyances, assignments and instruments,
           as the Pledgee may at any time reasonably  request in connection with
           the  administration and enforcement of this Agreement or with respect
           to the  Collateral  or any part  thereof or in order better to assure
           and  confirm  unto the  Pledgee  its rights and  remedies  hereunder,
           including,  without  limitation,  the  execution  of UCC-1  Financing
           Statements  to  perfect  the  Pledgee's   security  interest  in  the
           Collateral.


       5.  Any notice or demand  upon the  Pledgor  shall be deemed to have been
           sufficiently  given  for all  purposes  thereof  if  mailed,  postage
           prepaid,  by registered or certified mail, return receipt  requested,
           or delivered,  to the Pledgor at 13411 Cedar Street,  Omaha, Nebraska
           68144  or such  other  address  as the  Pledgor  may  therefore  have
           designated in writing and given in like manner to the Pledgee.

<PAGE>

        6.  This Agreement and the rights and obligations of the Pledgee and the
            Pledgor hereunder shall be construed in accordance with and governed
            by the laws of the State of New York,  cannot be changed  orally and
            shall bind and inure into the benefit of the Pledgor and the Pledgee
            and their  respective  successors  and assigns,  and all  subsequent
            holders of the Indebtedness.

       7.  This Agreement may be executed in any number of counterparts, each of
           which  shall be deemed an original  and all of which  taken  together
           shall constitute but one and the same instrument.

        IN WITNESSES  WHEREOF,  the Pledgor and the Pledgee  have duly  executed
this Agreement as of the day and year first above written.



                         Pledgee: NBC ACQUISITION CORP.


                            By:  _________________________________________
                            Its:         Chairman



                            Pledgor:


                            ---------------------------------------------
                            Barry S. Major




                                      -2-


<PAGE>
                                                               Appendix B


                  Non-Competition and Confidentiality Agreement


Capitalized  terms used  herein  without  definition  shall have the  respective
meanings specified in the Memorandum of Understanding dated as of December ____,
1998 between Nebraska Book Company, Inc., and Barry S. Major (the "Memorandum of
Understanding").

        I. Executive acknowledges that (i) the principal business of the Company
is the wholesale  distribution  of used college  textbooks and the ownership (or
management) of college  bookstores (the "Company  Business");  (ii) he is one of
the limited number of persons who will develop such business; (iii) the business
of the Company is national and international in scope; and (iv) his work for the
Company will bring him into close  contact  with  confidential  information  not
readily available to the public. Executive covenants and agrees that:

               A. Non-Competition.  During the term of Executive's employment by
the Company or any of its affiliates  and for a period of three years  following
the termination (whether for cause or otherwise) of Executive's  employment with
the Company and all of its affiliates (the "Restricted Period"), Executive shall
not in the United  States of  America or in any  foreign  country,  directly  or
indirectly,  (i) engage in the Company Business for his own account;  (ii) enter
the employ of, or render any services to, any person engaged in such activities;
or (iii)  become  interested  in any  person  engaged in the  Company  Business,
directly  or  indirectly,  as  an  individual,  partner,  shareholder,  officer,
director,  principal,  agent,  employee,  trustee,  consultant  or in any  other
relationship or capacity;  provided, however, that Executive may work for or own
a college bookstore, if the annual sales of the company that owns such bookstore
do not exceed $10,000,000, and Executive may own, directly or indirectly, solely
as an  investment,  securities  of any person  which are traded on any  national
securities exchange if Executive (a) is not a controlling person of, or a member
of a group which controls, such person and (b) does not, directly or indirectly,
own 1% or more of any class of securities of such person.

               B.  Confidential  Information.  During  the  term of  Executive's
employment  by the Company or any of its  affiliates  and during the  Restricted
Period,  Executive  shall keep secret and retain in  strictest  confidence,  and
shall not use for the benefit of himself or others except in connection with the
business and affairs of the Company, all confidential matters of the Company and
its  affiliates,  including,  without  limitation,  trade  "know-how,"  secrets,
consultant contracts,  customer lists, subscription lists, details of consultant
contracts, pricing policies, operational methods, marketing plans or strategies,
product  development  techniques  or  plans,  business  acquisition  plans,  new
personnel  acquisition  plans,  methods  of  manufacture,  technical  processes,
designs and design projects, inventions and research projects and other business
affairs of the Company and its  affiliates  learned by Executive  heretofore  or
hereafter,  and shall not disclose them to anyone outside of the Company and its
affiliates,  either  during or after  employment  by the  Company  or any of its
affiliates, except (i) as required in the course of performing duties hereunder,
(ii) with the Company's express written consent, (iii) if such information is or
becomes  generally known by the public other than as a result of a breach hereof
or of a  similar  Non-Competition  and  Confidentiality  Agreement,  or  (iv) as
required by law or judicial or administrative process.

                                      -1-
<PAGE>


               C. Property of the Company. All memoranda,  notes, lists, records
and other  documents  (and all copies  thereof) made or compiled by Executive or
made available to Executive concerning the business of the Company or any of its
affiliates shall be the Company's property and shall be delivered to the Company
promptly upon the termination of Executive's  employment with the Company or any
of its affiliates or at any other time on request.

               D.  Employees  of the  Company.  During  the  Restricted  Period,
Executive shall not, directly or indirectly, hire, solicit or encourage to leave
the  employment  of the Company or any of its  affiliates,  any  employee of the
Company or its  affiliates or hire any such employee who has left the employment
of the Company or any of its  affiliates  within one year of the  termination of
such employee's employment with the Company and all of its affiliates.

               E.  Consultants  of the Company.  During the  Restricted  Period,
Executive shall not, directly or indirectly, hire, solicit or encourage to cease
to work with the Company or any of its  affiliates  any  consultant who provides
consulting  services  material to the  operation of the Company  Business,  then
under contract with the Company or any of its affiliates.


       II. Rights and Remedies Upon Breach. If Executive breaches,  or threatens
to commit a breach of, any of the  provisions  of Paragraph I (the  "Restrictive
Covenants"),  the Company shall have the following rights and remedies,  each of
which  rights  and  remedies  shall be  independent  of the other and  severally
enforceable,  and all of which rights and remedies  shall be in addition to, and
not in lieu of, any other rights and remedies available to the Company under law
or in equity:

               A.  Specific  Performance.  The  right  and  remedy  to have  the
Restrictive   Covenants   specifically  enforced  by  any  court  having  equity
jurisdiction,  it  being  acknowledged  and  agreed  that  any  such  breach  or
threatened  breach will cause  irreparable  injury to the Company and that money
damages will not provide an adequate remedy to the Company.

               B.  Accounting.  The right and  remedy to  require  Executive  to
account  for and pay over to the  Company  all  compensation,  profits,  monies,
accruals,  increments or other benefits  (collectively,  "Benefits")  derived or
received by Executive as the result of any transactions constituting a breach of
any of the Restrictive  Covenants,  and Executive shall account for and pay over
such Benefits to the Company.

               C. Discontinuance of Payment. The right and remedy to discontinue
the payment of any amounts owing under the Memorandum of Understanding.


      III.  Severability of Covenants.  If any court  determines that any of the
Restrictive  Covenants,  or any part thereof,  is invalid or unenforceable,  the
remainder of the  Restrictive  Covenants shall not thereby be affected and shall
be given full effect, without regard to the invalid portions.


       IV.  Blue-Pencilling.  If any  court  construes  any  of the  Restrictive
Covenants,  or any part thereof, to be unenforceable  because of the duration of
such provision or the area covered  thereby,  such court shall have the power to
reduce the duration or area of such  provision  and, in its reduced  form,  such
provision shall then be enforceable and shall be enforced.


                                      -2-

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0001056756
<NAME> NBC ACQUISTION CORP.
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               DEC-31-1998
<CASH>                                       4,591,918
<SECURITIES>                                         0
<RECEIVABLES>                               49,866,477
<ALLOWANCES>                                   164,829
<INVENTORY>                                 58,772,841
<CURRENT-ASSETS>                           114,433,017
<PP&E>                                      30,838,815
<DEPRECIATION>                               7,477,587
<TOTAL-ASSETS>                             180,437,953
<CURRENT-LIABILITIES>                       53,793,999
<BONDS>                                    216,413,218
                                0
                                          0
<COMMON>                                         9,530
<OTHER-SE>                                (89,960,323)
<TOTAL-LIABILITY-AND-EQUITY>               180,437,953
<SALES>                                    163,353,786
<TOTAL-REVENUES>                           163,353,786
<CGS>                                      100,475,700
<TOTAL-COSTS>                              100,475,700
<OTHER-EXPENSES>                            43,828,046
<LOSS-PROVISION>                                64,313
<INTEREST-EXPENSE>                          17,093,274
<INCOME-PRETAX>                              1,892,453
<INCOME-TAX>                                 1,308,136
<INCOME-CONTINUING>                            584,317
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   584,317
<EPS-PRIMARY>                                     0.61
<EPS-DILUTED>                                     0.61
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission