NBC ACQUISITION CORP
10-Q, 2000-02-11
MISCELLANEOUS NONDURABLE GOODS
Previous: FRANCIS JAMES B JR, 5, 2000-02-11
Next: NEBRASKA BOOK CO, 10-Q, 2000-02-11





                                  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, 1999

                                       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 11, 2000: 1,248,513 SHARES

                            TOTAL NUMBER OF PAGES: 17

                             EXHIBIT INDEX: PAGE 17


                                       1
<PAGE>
                          PART I. FINANCIAL INFORMATION


                          ITEM 1. FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

NBC ACQUISITION CORP.
CONSOLIDATED BALANCE SHEETS

- --------------------------------------------------------------------------------------------------------
                                                             (Unaudited)                   (Unaudited)
                                                             December 31,     March 31,    December 31,
                                                                 1999           1999           1998
                                                             -------------  ------------- --------------
<S>                                                         <C>            <C>            <C>
ASSETS

CURRENT ASSETS:
    Cash and cash equivalents                               $   8,668,018  $   4,059,660  $   4,591,918
    Receivables                                                46,158,564     20,838,546     43,527,544
    Inventories                                                74,273,357     49,878,561     62,312,841
    Recoverable income tax                                           -             4,902           -
    Deferred income tax benefit                                 1,491,693      1,468,156      1,183,529
    Prepaid expenses and other assets                             729,521        376,748        183,081
                                                             -------------  ------------- --------------
           Total current assets                               131,321,153     76,626,573    111,798,913

PROPERTY AND EQUIPMENT                                         35,267,482     31,212,534     30,838,815
    Less accumulated depreciation                              (9,962,516)    (8,024,049)    (7,477,587)
                                                             -------------  ------------- --------------
                                                               25,304,966     23,188,485     23,361,228

GOODWILL AND OTHER INTANGIBLES, net of amortization            49,116,923     38,778,577     40,018,377

OTHER ASSETS                                                    4,698,052      4,313,208      3,623,478
                                                             -------------  ------------- --------------

                                                            $ 210,441,094  $ 142,906,843  $ 178,801,996
                                                             =============  ============= ==============

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
    Accounts payable                                        $  18,679,830  $   9,200,870  $  16,093,138
    Accrued employee compensation and benefits                  4,126,569      3,825,893      3,183,263
    Accrued interest                                            3,748,767      1,426,509      4,639,232
    Accrued expenses                                              278,558        681,725        322,104
    Income tax payable                                            183,248           -           108,978
    Deferred revenue                                              121,706        376,556        169,860
    Current maturities of long-term debt                        4,143,327      5,644,838      2,641,467
    Current maturities of capital lease obligations                88,236           -              -
    Revolving credit facility                                  39,300,000           -        25,000,000
                                                             -------------  ------------- --------------
          Total current liabilities                            70,670,241     21,156,391     52,158,042

LONG-TERM DEBT, net of current maturities                     217,718,243    214,259,143    216,413,218

CAPITAL LEASE OBLIGATIONS, net of current maturities              138,846           -              -

OTHER LONG-TERM LIABILITIES                                       803,121        191,074        181,529

STOCKHOLDERS' DEFICIT:
    Class A common stock, voting, authorized 5,000,000
      shares of $.01 par value; issued and outstanding
      1,245,892; 957,792 and 953,027 shares at
      December 31 and March 31, 1999 and December 31, 1998,
      respectively                                                 12,459          9,578          9,530
    Additional paid-in capital                                 64,387,987     49,275,087     49,025,135
    Notes receivable from stockholders                           (482,630)      (332,630)      (177,080)
    Retained deficit                                         (142,807,173)  (141,651,800)  (138,808,378)
                                                             -------------  ------------- --------------
          Total stockholders' deficit                         (78,889,357)   (92,699,765)   (89,950,793)
                                                             -------------  ------------- --------------

                                                            $ 210,441,094  $ 142,906,843  $ 178,801,996
                                                             =============  ============= ==============
</TABLE>

See notes to consolidated financial statements.


                                       2
<PAGE>
NBC ACQUISITION CORP.
<TABLE>
<CAPTION>

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


                                          Three Months Ended December 31,  Nine Months Ended December 31,
                                                1999        1998               1999         1998
                                            ------------ ------------     -------------  ------------
<S>                                         <C>          <C>               <C>           <C>
REVENUES, net of returns                    $ 41,354,929 $ 34,859,413      $185,364,743  $159,535,861

COSTS OF SALES                                25,154,491   20,912,167       114,013,888    97,658,523
                                            ------------ ------------      ------------- ------------

          Gross profit                        16,200,438   13,947,246        71,350,855    61,877,338

OPERATING EXPENSES:
    Selling, general and administrative       16,298,202   12,581,377        46,220,232    37,637,803
    Depreciation                                 782,436      587,016         1,988,563     1,646,467
    Amortization                               2,535,874    1,280,476         6,230,416     4,647,898

                                            ------------ ------------      ------------  ------------
                                              19,616,512   14,448,869        54,439,211    43,932,168
                                            ------------ ------------      ------------  ------------

INCOME (LOSS) FROM OPERATIONS                 (3,416,074)    (501,623)       16,911,644    17,945,170

OTHER EXPENSES (INCOME):
    Interest expense                           5,746,916    5,636,865        17,671,468    17,389,656
    Interest income                             (131,195)    (126,616)         (230,730)     (223,496)
    Other income                                (383,358)    (435,983)         (914,330)   (1,113,443)
                                            ------------ ------------      ------------  ------------

                                               5,232,363    5,074,266        16,526,408    16,052,717
                                            ------------ ------------      ------------  ------------

INCOME (LOSS) BEFORE INCOME TAXES             (8,648,437)  (5,575,889)          385,236     1,892,453

INCOME TAX EXPENSE (BENEFIT)                  (2,725,665)  (1,920,429)        1,540,609     1,308,136

                                            ------------ ------------      ------------  ------------
NET INCOME (LOSS)                           $ (5,922,772)$ (3,655,460)     $ (1,155,373) $    584,317
                                            ============ ============      ============  ============



EARNINGS (LOSS) PER SHARE:
    Basic                                   $      (5.01)$      (3.84)     $      (1.03) $       0.61
                                            ============ ============      ============   ===========

    Diluted                                 $      (5.01)$      (3.84)     $      (1.03) $       0.61
                                            ============ ============      ============   ===========

WEIGHTED-AVERAGE SHARES OUTSTANDING:
    Basic                                      1,182,818      953,027         1,120,677       953,027
                                            ============ ============      ============   ===========

    Diluted                                    1,182,818      953,027         1,120,677       953,027
                                            ============ ============      ============   ===========

</TABLE>


See notes to consolidated financial statements.

                                       3
<PAGE>


NBC ACQUISITION CORP.

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
(UNAUDITED)
- ----------------------------------------------------------------------------------------------------

                                                          Notes
                                          Additional    Receivable
                                 Common     Paid-in       From          Retained
                                 Stock      Capital     Stockholders    Deficit           Total
                                --------- ------------  ----------  ---------------  ---------------

<S>                               <C>      <C>           <C>         <C>               <C>
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)
                                ========= ============  ==========  ===============  ===============


BALANCE, APRIL 1, 1999           $ 9,578  $49,275,087   $ (332,630) $ (141,651,800)   $ (92,699,765)

    Issuance of common stock       2,881   15,112,900     (150,000)           -          14,965,781

    Net loss                        -            -            -         (1,155,373)      (1,155,373)
                                --------- ------------  ----------  ---------------  ---------------

BALANCE, DECEMBER 31, 1999       $12,459  $64,387,987   $ (482,630) $ (142,807,173)   $ (78,889,357)
                                ========= ============  ==========  ===============  ===============

</TABLE>

See notes to consolidated financial statements.

                                       4
<PAGE>


NBC ACQUISITION CORP.
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
- -----------------------------------------------------------------------------------------


                                                             Nine Months Ended December 31,
                                                                   1999          1998
                                                               ------------  ------------
<S>                                                           <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income (loss)                                         $ (1,155,373)  $   584,317
    Adjustments to reconcile net income (loss)
      to net cash flows from operating activities:
       Depreciation                                              1,988,563     1,646,467
       Amortization of intangibles                               7,504,853     5,885,812
       Original issue debt discount amortization                 4,157,603     3,743,737
       Loss on disposal of assets                                   16,580        25,526
       Changes in operating assets and liabilities,
         net of effect of acquisitions:
          Receivables                                          (25,099,815)  (22,141,283)
          Inventories                                          (17,129,002)  (12,497,627)
          Recoverable income tax                                   319,630     4,374,048
          Prepaid expenses and other assets                       (218,165)       14,807
          Other assets                                             (80,860)     (822,459)
          Accounts payable                                       7,852,885     1,674,295
          Accrued employee compensation and benefits                56,919      (613,979)
          Accrued interest                                       2,322,258     2,850,685
          Accrued expenses                                        (407,327)     (176,636)
          Income taxes payable                                     182,283       108,978
          Deferred revenue                                        (254,850)     (294,057)
          Other long-term liabilities                              612,047        30,925
                                                               ------------  ------------

             Net cash flows from operating activities          (19,331,771)  (15,606,444)

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of property and equipment                         (1,795,983)   (2,146,364)
    Bookstore acquisitions, net of cash acquired               (26,020,901)   (1,710,182)
    Proceeds from sale of property and equipment                    59,841        39,679
    Software development costs                                    (261,751)     (162,172)
                                                               ------------  ------------

             Net cash flows from investing activities          (28,018,794)   (3,979,039)

CASH FLOWS FROM FINANCING ACTIVITIES:
    Deferred financing costs                                       (32,478)     (377,966)
    Principal payments on long-term debt                        (2,200,014)     (886,243)
    Principal payments on capital lease obligations                (74,366)         -
    Proceeds from issuance of stock                             14,965,781          -
    Net increase in revolving credit facility                   39,300,000    19,600,000
    Proceeds from payment on notes receivable
      from stockholders                                               -           34,720
                                                               ------------  ------------

             Net cash flows from financing activities           51,958,923    18,370,511
                                                               ------------  ------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS             4,608,358    (1,214,972)

CASH AND CASH EQUIVALENTS, Beginning of period                   4,059,660     5,806,890
                                                               ------------  ------------

CASH AND CASH EQUIVALENTS, End of period                      $  8,668,018   $ 4,591,918
                                                               ============  ============


SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION:
    Cash paid (refunded) during the period for:
       Interest                                               $  9,917,170   $ 9,210,510
       Income taxes                                                725,807    (3,174,890)


    Noncash investing and financing activities:
       Note receivable from shareholder recorded
        upon issuance of common stock                         $    150,000   $     -



</TABLE>
See notes to consolidated financial statements.


                                       5
<PAGE>

NBC ACQUISITION CORP.

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

1.   MANAGEMENT   REPRESENTATIONS  -  The  consolidated  balance  sheet  of  NBC
     Acquisition Corp. (the "Company") and its wholly-owned subsidiary, Nebraska
     Book  Company,  Inc.  ("NBC")  at  March  31,  1999 was  obtained  from the
     Company's  audited  consolidated  balance sheet as of that date.  All other
     financial  statements  contained  herein  are  unaudited  and  reflect  all
     adjustments which are, in the opinion of management, necessary to summarize
     fairly  the  financial  position  of the  Company  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, 1999 included in the  Company's  Annual Report
     on Form 10-K.

2.   ACQUISITIONS - Effective November 12, 1999, NBC acquired certain assets and
     liabilities of Michigan College Book Company,  Inc. and Ned's Berkeley Book
     Company,  Inc.  (collectively  referred  to  as  "Ned's  Bookstores"),   an
     independent  college bookstore  operation with 11 retail bookstores located
     in Michigan and California,  for approximately  $10.2 million,  net of cash
     acquired.  NBC accounted for this acquisition  under the purchase method of
     accounting.  Excess  cost  over  fair  value  of  net  assets  acquired  of
     approximately  $7.8  million has been  recorded  as  goodwill  and is being
     amortized  over a period  of three  years.  Such  amortization  period  was
     assigned based upon the factors outlined in APB Opinion No. 17. The results
     of operations for Ned's  Bookstores have been included in the  consolidated
     results of the Company from the date of  acquisition.  The  acquisition  of
     Ned's  Bookstores  was  funded  in  part  through  a $4.6  million  capital
     contribution  from the Company to NBC. The Company  raised the $4.6 million
     in capital through the sale of 87,922 shares of its Class A Common Stock to
     certain shareholders,  including HWH Capital Partners,  L.P. and members of
     senior  management on December 6, 1999. The remaining  funding was provided
     through available cash funds.

     Effective June 4, 1999, NBC acquired all of the outstanding common stock of
     Triro,  Inc., an  independent  college  bookstore  operation with 17 retail
     bookstores  located in Texas, New Mexico,  and Arizona,  for  approximately
     $15.0  million,  net of cash acquired.  NBC accounted for this  acquisition
     under the purchase method of accounting. Excess cost over fair value of net
     assets acquired of approximately $9.1 million has been recorded as goodwill
     and is being  amortized  over a period of three  years.  Such  amortization
     period was assigned based upon the factors  outlined in APB Opinion No. 17.
     The  results  of  operations  for Triro,  Inc.  have been  included  in the
     consolidated  results  of the  Company  from the date of  acquisition.  The
     acquisition  of Triro,  Inc.  was  funded in part  through a $10.3  million
     capital  contribution from the Company to NBC. The Company raised the $10.3
     million in capital through the sale of 197,001 shares of its Class A Common
     Stock to certain  shareholders,  including HWH Capital  Partners,  L.P. and
     members of senior  management.  The remaining  funding was provided through
     available cash funds and borrowings  under NBC's revolving credit facility.
     Also in conjunction with the acquisition of Triro, Inc., NBC established an
     irrevocable  standby  letter of credit for $52,000  which  expires  June 2,
     2000.

     The following table summarizing  unaudited pro forma financial  information
     assumes the  acquisitions  discussed above had occurred at the beginning of
     each period presented. The unaudited pro forma financial information is not
     necessarily  indicative of what the actual results of operations would have
     been  had  the  acquisitions  occurred  at the  beginning  of  each  period
     presented,   nor  does  it  purport  to  indicate  the  results  of  future
     operations.

                                         Nine Months Ended December 31,
                                              1999          1998
                                         ------------- -------------
          Pro Forma Information:
            Revenues, net of returns     $198,212,404  $185,891,857
            Net loss                       (2,253,942)   (2,417,245)
            Earnings (loss) per share:
              Basic                             (1.81)        (1.95)
              Diluted                           (1.81)        (1.95)



                                      6
<PAGE>

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.  Options  outstanding  under the Company's
     stock  option  plans  have no impact on diluted  earnings  per share as the
     exercise  price of such options is no less than the estimated fair value of
     the  Class A Common  Stock  underlying  the  options  as of the end of each
     period presented.

4.   INVENTORIES - Inventories are summarized as follows:

                                  December 31,   March 31,       December 31,
                                      1999         1999             1998
         --------------------------------------------------------------------
         Wholesale                $20,680,758   $25,944,411      $22,091,557
         College bookstores        48,494,953    21,400,003       37,357,295
         Complementary services     5,097,646     2,534,147        2,863,989
         --------------------------------------------------------------------
         Inventories              $74,273,357   $49,878,561      $62,312,841
         ====================================================================

5.   LONG-TERM    DEBT   -   The   Company's    indebtedness    includes   NBC's
     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,  up to
     a maximum of $50.0  million.  The  borrowing  base at December 31, 1999 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%. 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.  The fiscal 1999 excess
     cash flow payment due  September  29, 1999 was waived by the lenders due to
     NBC's acquisition activities. Additional indebtedness includes NBC's $110.0
     million  face  amount  of 8.75%  senior  subordinated  notes  due 2008 (the
     "Senior Subordinated Notes") and $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  semi-annually  until  February 15, 2003, at which time interest
     payments will begin.

6.   SEGMENT  INFORMATION  - The  following  segment  reporting  information  is
     provided in accordance with SFAS No. 131,  DISCLOSURES ABOUT SEGMENTS OF AN
     ENTERPRISE AND RELATED INFORMATION.

     The  Company's  operating  segments  are  determined  based on the way that
     management  organizes  the  segments  for making  operating  decisions  and
     assessing  performance.  Management  has organized  the Company's  segments
     based upon differences in products and services  provided.  The Company has
     three  reportable  segments:   wholesale   operations,   college  bookstore
     operations and complementary  services.  The wholesale  operations  segment
     consists primarily of selling used textbooks to college bookstores,  buying
     them back from  students  or college  bookstores  at the end of each school
     semester  and  then  reselling  them to  college  bookstores.  The  college
     bookstore  operations segment  encompasses the operating  activities of the
     Company's 98 college bookstores located on or adjacent to college campuses.
     The complementary services segment includes book-related services such as a
     centralized  buying service,  distance  education  materials,  and computer
     hardware and software.

     The Company accounts for  intersegment  sales as if the sales were to third
     parties (at current  market  prices).  With the  exception of cash and cash
     equivalents, certain receivables and other assets, and inventories, assets,
     net interest  expense,  and taxes are not  allocated  between the Company's
     segments;   instead,  such  balances  are  accounted  for  in  a  corporate
     administrative  division. The following table provides selected information
     about  profit or loss on a segment  basis for the  quarter  and nine months
     ended December 31, 1999 and 1998.

                                       7
<PAGE>
<TABLE>
<CAPTION>

                                             Wholesale     Bookstore  Complementary
                                            Operations    Operations    Services       Total
                                         ------------- -------------------------- --------------
<S>                                       <C>           <C>           <C>           <C>
Quarter ended December 31, 1999:
  External customer revenues              $ 20,981,482  $ 16,359,151  $ 4,014,296   $ 41,354,929
  Intersegment revenues                      2,501,936        71,645      617,156      3,190,737
  Depreciation and amortization expense         75,645     2,059,829      553,204      2,688,678
  Income (loss) before interest
   and taxes                                 4,451,493    (4,574,690)    (741,916)      (865,113)

Quarter ended December 31, 1998:
  External customer revenues              $ 20,426,652  $ 12,464,199  $ 1,968,562   $ 34,859,413
  Intersegment revenues                      1,467,670          -          91,722      1,559,392
  Depreciation and amortization expense         82,710       772,130      434,359      1,289,199
  Income (loss) before interest and taxes    6,181,543    (4,121,994)    (700,899)     1,358,650

Nine months ended December 31, 1999:
  External customer revenues              $ 76,159,456  $ 97,619,237  $11,586,050   $185,364,743
  Intersegment revenues                     15,390,262       142,498    1,276,084     16,808,844
  Depreciation and amortization expense        218,102     4,720,149    1,541,826      6,480,077
  Income (loss) before interest and taxes   25,129,269       476,908   (2,058,840)    23,547,337
Nine months ended December 31, 1998:
  External customer revenues              $ 74,829,498  $ 77,370,093  $ 7,336,270   $159,535,861
  Intersegment revenues                     11,587,609          -         702,030     12,289,639
  Depreciation and amortization expense        226,245     2,237,840    1,280,883      3,744,968
  Income (loss) before interest and taxes   24,842,316     1,248,324   (1,934,994)    24,155,646
</TABLE>


     The following table  reconciles  segment  information  presented above with
     consolidated   information  as  presented  in  the  consolidated  financial
     statements  for the  quarter and nine months  ended  December  31, 1999 and
     1998.
<TABLE>
<CAPTION>

                                              Quarter Ended December 31,   Nine Months Ended December 31,
                                                  1999           1998           1999          1998
                                             -------------- -------------- --------------- -------------
<S>                                           <C>             <C>           <C>            <C>
Revenues:
  Total for reportable segments               $  44,545,666   $ 36,418,805  $ 202,173,587  $171,825,500
  Elimination of intersegment revenues           (3,190,737)    (1,559,392)   (16,808,844)  (12,289,639)
                                             -------------- -------------- --------------- -------------
    Consolidated total                        $  41,354,929   $ 34,859,413  $ 185,364,743  $159,535,861
                                             ============== ============== =============== =============

Depreciation and Amortization Expense:
  Total for reportable segments               $   2,688,678   $  1,289,199  $   6,480,077   $ 3,744,968
  Corporate administration                          629,632        578,293      1,738,902     2,549,397
                                             -------------- -------------- --------------- ------------
    Consolidated total                        $   3,318,310   $  1,867,492  $   8,218,979   $ 6,294,365
                                             ============== ============== =============== =============

Income (Loss) Before Interest and Taxes:
  Total for reportable segments               $    (865,113)  $  1,358,650  $  23,547,337  $ 24,155,646
  Unallocated corporate administrative costs     (2,167,603)    (1,424,290)    (5,721,363)   (5,097,033)
                                             -------------- -------------- --------------- -------------
    Consolidated income (loss) before interest   (3,032,716)       (65,640)    17,825,974    19,058,613
      and taxes
  Interest expense, net                          (5,615,721)    (5,510,249)   (17,440,738)  (17,166,160)
                                             -------------- -------------- --------------- -------------
    Consolidated income (loss) before
      income taxes                            $  (8,648,437)  $ (5,575,889) $     385,236  $  1,892,453
                                             ============== ============== =============== =============

</TABLE>

     The Company's revenues are attributed to countries based on the location of
     the customer.  Substantially  all revenues  generated are  attributable  to
     customers located within the United States.

7.   NEW ACCOUNTING STANDARDS - In June 1998, the Financial Accounting Standards
     Board  issued SFAS No.  133,  ACCOUNTING  FOR  DERIVATIVE  INSTRUMENTS  AND
     HEDGING  ACTIVITIES,  which establishes  accounting and reporting standards
     for  derivative  instruments,   including  certain  derivative  instruments
     embedded in other  contracts,  and for hedging  activities.  The  Statement
     becomes effective, and will be adopted by the Company, in the first quarter
     of fiscal 2002. The impact on the Company's  financial position and results
     of operations is not expected to be material.

     On March 4, 1998 the American  Institute of  Certified  Public  Accountants
     issued  Statement of Position  98-1,  ACCOUNTING  FOR THE COSTS OF COMPUTER
     SOFTWARE DEVELOPED OR OBTAINED FOR INTERNAL USE, which provides guidance on
     accounting  for the costs of computer  software  developed  or obtained for
     internal use and is effective for fiscal years beginning after December 15,
     1998. The Company's primary activities  regarding the internal  development
     of software revolve around its proprietary  college  bookstore  information
     system (PRISM),  which is utilized by the Company's  retail  bookstores and

                                       8
<PAGE>

     also  marketed  to the  general  public.  As the PRISM  software  developed
     internally  is  intended  for  both  internal  use  and  sale  to  external
     customers,  the Company adheres to the guidance in SFAS No. 86,  ACCOUNTING
     FOR THE  COSTS OF  COMPUTER  SOFTWARE  TO BE  SOLD,  LEASED,  OR  OTHERWISE
     MARKETED as required by Statement of Position 98-1. As a result,  there was
     no significant  impact on the Company's  financial  position and results of
     operations  from the early adoption of Statement of Position 98-1 in fiscal
     1998.



                                       9
<PAGE>



                 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

QUARTER ENDED DECEMBER 31, 1999 COMPARED WITH QUARTER ENDED DECEMBER 31, 1998.

REVENUES.  Revenues  for the quarters  ended  December 31, 1999 and 1998 and the
corresponding increase (decrease) in revenues were as follows:

                                                          Increase (Decrease)
                                                        -----------------------
                                  1999        1998        Amount     Percentage
                              ------------ ------------ ------------ ----------
 Wholesale operations          $23,483,418 $21,894,322   $1,589,096       7.3%
 College bookstore operations   16,430,796  12,464,199    3,966,597      31.8%
 Complementary services          4,631,452   2,060,284    2,571,168     124.8%
 Intercompany eliminations      (3,190,737) (1,559,392)  (1,631,345)    104.6%
                              ------------ ------------ ------------ ----------
                               $41,354,929 $34,859,413   $6,495,516      18.6%
                              ============ ============ ============ ==========

The increase in wholesale  revenues for the quarter ended  December 31, 1999 was
due  primarily  to  publisher  price  increases  and also an  increase  in units
shipped.  The increase in college bookstore revenues was attributable to the net
addition of 38 new college  bookstores  either  through  acquisition  or startup
since October 1, 1998, including 28 new bookstores added through the Triro, Inc.
and Ned's  Bookstores  acquisitions,  which occurred  effective June 4, 1999 and
November  12,  1999,  respectively.  Of the $4.0  million  increase  in  college
bookstore revenues, $2.7 million was attributable to new college bookstores with
the  remainder  accounted  for by a  10.8%  increase  in  same  store  revenues.
Complementary  services  revenues  increased  primarily  due  to  growth  in the
Company's  distance  education  and  system  sales  programs.  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, 1999  increased
$2.3  million,  or 16.2%,  to $16.2  million from $13.9  million for the quarter
ended  December 31, 1998.  This increase was  primarily due to higher  revenues,
partially  offset by a decrease in gross  margin  percent.  Gross margin for the
quarter  ended  December 31, 1999  decreased to 39.2% from 40.0% for the quarter
ended December 31, 1998, in part due to an increasing proportion of sales coming
from college  bookstore  operations,  which  historically have had lower margins
than wholesale and complementary  services operations.  Additionally,  wholesale
margins were lower than the quarter  ended  December 31, 1998,  primarily due to
refinements  made in the current  fiscal year to the Company's  methodology  for
calculating  estimated wholesale margins and returns for interim periods.  These
refinements,  which improve the matching of revenues and expenses, have resulted
in lower  margins for the quarter  ended  December  31, 1999 and are expected to
yield  higher  margins  for the quarter  ended  March 31,  2000  compared to the
corresponding periods of the prior year.

SELLING,   GENERAL   AND   ADMINISTRATIVE   EXPENSES.   Selling,   general   and
administrative  expenses for the quarter ended  December 31, 1999 increased $3.7
million,  or 29.5%,  to $16.3  million from $12.6  million for the quarter ended
December 31, 1998. Selling,  general and administrative expenses as a percentage
of revenues  were 39.4% and 36.1% for the quarters  ended  December 31, 1999 and
December 31, 1998,  respectively.  The increase in expenses  resulted  primarily
from the expected higher expense base associated with the Company's expansion of
its operations through bookstore acquisitions and startups. The Company has also
incurred higher corporate-level  expense in the quarter ended December 31, 1999,
primarily  due to additional  personnel and other costs  designed to help manage
its continued growth.

AMORTIZATION  EXPENSE.  Amortization  expense for the quarter ended December 31,
1999,  increased $1.2 million,  or 98.0%,  to $2.5 million from $1.3 million for
the quarter ended December 31, 1998.  This increase was the result of additional
amortization of goodwill related to recent  acquisitions,  including Triro, Inc.
and Ned's Bookstores.

INCOME (LOSS) BEFORE INTEREST AND TAXES. Income (loss) before interest and taxes
for the quarters ended December 31, 1999 and 1998 and the corresponding increase
(decrease) in income (loss) before interest and taxes were as follows:


                                       10
<PAGE>


                                                           Increase (Decrease)
                                                         -----------------------
                                   1999        1998        Amount     Percentage
                              ------------- ------------ ------------ ----------
  Wholesale operations         $ 4,451,493 $ 6,181,543  $ (1,730,050)    (28.0)%
  College bookstore operations  (4,574,690) (4,121,994)     (452,696)    (11.0)%
  Complementary services          (741,916)   (700,899)      (41,017)     (5.9)%
  Corporate administration      (2,167,603) (1,424,290)     (743,313)    (52.2)%
                              ------------- ------------ ------------
                               $(3,032,716)$   (65,640) $ (2,967,076)
                              ============= ============ ============


The decrease in wholesale  income before interest and taxes was due primarily to
lower gross margins  resulting from the  refinements  in estimating  margins and
returns,  as  described  above.  The loss before  interest and taxes for college
bookstore operations  increased as a result of incremental  amortization expense
of $1.2 million related to goodwill  resulting from  acquisitions.  As described
above,  corporate  administrative  costs have increased primarily as a result of
costs incurred to help manage the Company's growth.

INCOME TAXES.  The Company's  effective tax rate for the quarter ended  December
31, 1999 was 31.5% as compared to 34.4% for the quarter ended December 31, 1998.
This decrease in benefit was primarily the result of non-deductible amortization
on goodwill associated with the Triro, Inc. acquisition.


NINE MONTHS ENDED DECEMBER 31, 1999 COMPARED WITH NINE MONTHS ENDED DECEMBER 31,
1998.

REVENUES.  Revenues for the nine months ended December 31, 1999 and 1998 and the
corresponding increase (decrease) in revenues were as follows:

                                                           Increase (Decrease)
                                                          ----------------------
                                  1999         1998         Amount    Percentage
                               ------------ ------------- ----------- ----------
  Wholesale operations         $ 91,549,718 $ 86,417,107  $ 5,132,611     5.9%
  College bookstore operations   97,761,735   77,370,093   20,391,642    26.4%
  Complementary services         12,862,134    8,038,300    4,823,834    60.0%
  Intercompany eliminations     (16,808,844) (12,289,639)  (4,519,205)   36.8%
                               ------------ ------------- ------------ --------
                               $185,364,743 $159,535,861  $25,828,882    16.2%
                               ============ ============= ============ ========

The increase in wholesale  revenues for the nine months ended  December 31, 1999
was due primarily to publisher price  increases and a three percent  increase in
units shipped.  The increase in college  bookstore  revenues was attributable to
the net addition of 39 new college  bookstores  either  through  acquisition  or
startup  since April 1, 1998,  including  28 new  bookstores  added  through the
Triro, Inc. and Ned's Bookstores acquisitions,  which occurred effective June 4,
1999 and November  12,  1999,  respectively.  Of the $20.4  million  increase in
college  bookstore  revenues,  $18.5  million  was  attributable  to new college
bookstores  with the  remainder  accounted  for by a 3.5% increase in same store
revenues.  Complementary  services revenues increased primarily due to growth in
the Company's  distance  education and system sales  programs.  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, 1999 increased
$9.5 million,  or 15.3%, to $71.4 million from $61.9 million for the nine months
ended  December 31, 1998.  This increase was  primarily due to higher  revenues,
combined with relatively stable gross margins.  Gross margin for the nine months
ended  December  31,  1999  decreased  slightly to 38.5% from 38.8% for the nine
months ended December 31, 1998. The Company was able to maintain  stable margins
despite  an  increasing  proportion  of  sales  coming  from  college  bookstore
operations,  which  historically  have had  lower  margins  than  wholesale  and
complementary  services  operations.  As  described  above,  gross  margins  for
wholesale  operations  were also lower for the nine months  ended  December  31,
1999,  primarily  due to  refinements  made in the  current  fiscal  year to the
Company's  methodology for calculating  estimated  wholesale margins and returns
for interim periods.  These refinements,  which improve the matching of revenues
and expenses,  have resulted in slightly lower margins for the nine months ended
December 31, 1999 but are also expected to yield higher  margins for the quarter
ended March 31, 2000  compared to the  corresponding  periods of the prior year.
Those impacts were offset  primarily  due to an increase in used textbook  sales
through the  Company's  bookstores,  which can generate a  consolidated  average
gross  margin of  approximately  55%-60%  compared to average  gross  margins of
35%-40% for external wholesale sales.

SELLING,   GENERAL   AND   ADMINISTRATIVE   EXPENSES.   Selling,   general   and
administrative  expenses for the nine months ended  December 31, 1999  increased
$8.6 million,  or 22.8%, to $46.2 million from $37.6 million for the nine months
ended  December  31, 1998.  Selling,  general and  administrative  expenses as a
percentage of revenues  were 24.9% and 23.6% for the nine months ended  December
31, 1999 and December 31, 1998, respectively.  The increase in expenses resulted
primarily from the expected  higher expense base  associated  with the Company's


                                       11
<PAGE>

expansion of its operations  through  bookstore  acquisitions and startups.  The
Company  has also  incurred  higher  corporate-level  expense in the nine months
ended December 31, 1999,  primarily due to additional  personnel and other costs
designed to help manage its continued growth.  Finally, the Company incurred all
severance costs  associated with the resignation of NBC's former chief financial
officer in June, 1999.

AMORTIZATION  EXPENSE.  Amortization  expense for the nine months ended December
31, 1999 increased $1.6 million, or 34.0%, to $6.2 million from $4.6 million for
the nine  months  ended  December  31,  1998.  This  increase  was the result of
additional  amortization of goodwill related to recent  acquisitions,  including
Triro,  Inc. and Ned's  Bookstores,  and was  partially  offset by a non-compete
agreement becoming fully-amortized in August, 1998.

INCOME (LOSS) BEFORE INTEREST AND TAXES. Income (loss) before interest and taxes
for the nine  months  ended  December  31,  1999 and 1998 and the  corresponding
increase (decrease) in income (loss) before interest and taxes were as follows:

                                                            Increase (Decrease)
                                                          ----------------------
                                    1999           1998      Amount   Percentage
                              -------------  ------------ ----------- ----------
  Wholesale operations         $25,129,269   $24,842,316   $   286,953     1.2 %
  College bookstore operations     476,908     1,248,324      (771,416)  (61.8)%
  Complementary services        (2,058,840)   (1,934,994)     (123,846)   (6.4)%
  Corporate administration      (5,721,363)   (5,097,033)     (624,330)  (12.2)%
                              ------------ ------------- ------------- -------
                               $17,825,974   $19,058,613   $(1,232,639)   (6.5)%
                              ============ ============= ============= =======

The increase in  wholesale  income  before  interest and taxes was due to a $5.1
million  increase in  revenues  that was  partially  offset  primarily  by lower
margins  resulting from the  refinements in estimating  margins and returns,  as
described  above.  Income  before  interest  and  taxes  for  college  bookstore
operations  declined  as a result of  incremental  amortization  expense of $2.5
million  related  to  goodwill  resulting  from  acquisitions.  The loss  before
interest and taxes increased for the complementary  services segment as a result
of a reduction in the  profitability of the Company's  plastic bag program joint
venture.  As described earlier,  corporate  administrative  costs have increased
primarily as a result of costs incurred to help manage the Company's  growth and
severance costs  associated with the resignation of NBC's former chief financial
officer.

INCOME  TAXES.  Income tax expense for the nine months  ended  December 31, 1999
increased $0.2 million, or 17.8%, to $1.5 million from $1.3 million for the nine
months ended  December 31, 1998.  This  increase,  despite the decline in income
before income taxes, was primarily the result of non-deductible  amortization on
goodwill associated with the Triro, Inc. acquisition.

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 NBC's credit facility.  At December 31, 1999,
the Company's total indebtedness was approximately $261.4 million, consisting of
approximately $56.5 million in Term Loans, $110.0 million of Senior Subordinated
Notes,  $54.8  million  of Senior  Discount  Debentures,  $0.8  million of other
indebtedness,  including capital lease obligations,  and $39.3 million under the
Revolving Credit Facility.

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  $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.  Such scheduled  principal  payments are subject to change upon the annual
payment and application of excess cash flows (as defined in the Credit Agreement
underlying the Senior Credit  Facility)  towards  Tranche A and B Loan principal
balances.  The fiscal 1999 excess cash flow payment due  September  29, 1999 was
waived by the  lenders  due to NBC's  acquisition  activities.  Loans  under the
Senior Credit  Facility bear interest at floating  rates based upon the interest
rate option selected by NBC. 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.

                                       12
<PAGE>


The Company's  capital  expenditures  were $1.8 million and $2.1 million for the
nine  months  ended  December  31,  1999 and  1998,  respectively.  The  Company
estimates  that  for  fiscal  2000,   approximately   $2.5  million  of  capital
expenditures will be required,  primarily for maintenance.  Capital expenditures
consist primarily of leasehold  improvements and furnishings for new bookstores,
bookstore   renovations,   computer   upgrades   and   miscellaneous   warehouse
improvements.  The Company's ability to make capital  expenditures is subject to
certain restrictions under the Senior Credit Facility.

Business  acquisition  expenditures  were $26.0 million and $1.7 million for the
nine months  ended  December  31, 1999 and 1998,  respectively.  The fiscal 2000
expenditures  include  primarily  the  acquisitions  of  Triro,  Inc.  and Ned's
Bookstores  for $15.0  million  and  $10.2  million,  respectively,  net of cash
acquired.

The  Company's  principal  sources of cash to fund its normal  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, 1999 were $19.3  million,  an increase of $3.7
million  from $15.6  million for the nine months ended  December 31, 1998.  This
increase was primarily due to prior year income tax refunds received in the nine
months  ended  December  31,  1998.  Future  acquisitions,  if any,  may require
additional debt or equity financing.

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,  up
to a  maximum  of $50.0  million.  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,  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,  1999,  NBC  could  borrow  up to $50.0  million  under the
Revolving Credit Facility.  Of the amount available,  $39.3 million was drawn by
NBC.  Additionally,  in  conjunction  with  the  Triro,  Inc.  acquisition,  NBC
established an irrevocable standby letter of credit for $52,000 which expires in
June,  2000.  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 1999,  approximately  45% of the  Company's  annual  revenues
occurred in the second fiscal quarter (July-September),  while approximately 25%
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


                                       13
<PAGE>

believes that the effects of inflation, if any, on its results of operations and
financial condition have not been material.  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
could have  recognized  a date using "00" as the year 1900  rather than the year
2000 (the "Year 2000 Issue"). This problem could have caused 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  completed an assessment of the impact of the Year 2000 Issue on its
operations,  modifying  and  replacing  portions  of its  software  so that  its
internal  computer systems would function  properly with respect to dates in the
year 2000 and thereafter. The Company addressed the Year 2000 Issue consistently
as part of its regular program of updating and rewriting its internal  corporate
applications  during the last eight years. As a result, all of the Company's own
applications,   including  those  marketed  and  sold  to  independent   college
bookstores,  were  modified  and  tested  completely.   Since  Year  2000  Issue
modifications were integrated with regular operations, no significant additional
costs were incurred in conjunction with such modifications.

The Company  identified and evaluated  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  did not  believe  that  such  Year  2000  Issue  system
difficulties  would  adversely  affect  day-to-day  operations  at the Company's
retail locations. In a most likely worst case scenario, difficulties encountered
with the  telecommunications and freight systems could have potentially hindered
the Company's  ability to receive and ship wholesale  orders.  Contingency plans
were  developed to minimize  the effect of any such  disruptions  on  day-to-day
operations.

The Company 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 took steps 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.

Subsequent  to December 31, 1999,  the Company did not  experience,  nor does it
expect to  experience,  system or vendor  difficulties  related to the Year 2000
Issue that have adversely  affected,  or are expected to adversely  affect,  the
Company's day-to-day operations on a material basis.

"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;  the impact of the
Internet on the Company's operations;  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

                                       14
<PAGE>

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.

       ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The  Company's  primary  market risk exposure is, and is expected to continue to
be, fluctuation in LIBOR interest rates. Of the $261.4 million in long-term debt
and capital lease  obligations  outstanding at December 31, 1999,  approximately
$95.8 million is subject to fluctuations in the LIBOR rate. As provided in NBC's
Senior Credit  Facility,  exposure to interest rate  fluctuations  is managed by
maintaining  fixed interest rate debt (primarily the Senior  Subordinated  Notes
and  Senior  Discount  Debentures)  and by  entering  into  interest  rate  swap
agreements to  effectively  convert  certain  variable rate debt into fixed rate
debt. NBC has separate five-year  amortizing  interest rate swap agreements with
two  financial  institutions  whereby  NBC's  variable rate Tranche A and B Term
Loans  have been  effectively  converted  into debt with a fixed  LIBOR  rate of
5.815%  plus an  applicable  margin (as  defined in the Credit  Agreement).  The
notional  amount under each agreement as of December 31, 1999 was  approximately
$28.25 million.  Such notional amounts are reduced periodically by amounts equal
to the scheduled  principal  payments on the Tranche A and B Term Loans.  NBC is
exposed to credit loss in the event of nonperformance  by the  counterparties to
the interest rate swap agreements.  NBC anticipates the  counterparties  will be
able to fully satisfy their obligations under the agreements.

Certain  quantitative  market risk disclosures have changed  significantly since
March  31,  1999 as a result  of an  upward  movement  in  interest  rates.  The
following table reflects significant changes in the risks disclosed at March 31,
1999.  Weighted average variable rates are based on implied forward rates in the
yield curve as of the date specified.

                                           December 31,     March 31,
                                               1999           1999
                                         -------------- --------------
  Fair Values:
    Fixed rate debt                      $ 156,813,547  $ 162,522,662
    Interest rate swaps                      1,508,699       (564,380)

  Overall Weighted Average Interest Rates:
    Variable rate debt                            9.12%          8.12%
    Interest rate swap receive rate               6.50%          5.54%




                                       15
<PAGE>


                           PART II. OTHER INFORMATION

                ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

Effective  November 12, 1999,  NBC acquired  certain  assets and  liabilities of
Michigan  College Book  Company,  Inc. and Ned's  Berkeley  Book  Company,  Inc.
(collectively  referred  to  as  "Ned's  Bookstores"),  an  independent  college
bookstore   operation  with  11  retail  bookstores   located  in  Michigan  and
California.  The  acquisition  of Ned's  Bookstores was funded in part through a
$4.6 million  capital  contribution  from the Company to NBC. The Company raised
the $4.6  million in capital  through  the sale of 87,922  shares of its Class A
Common Stock to certain shareholders,  including HWH Capital Partners,  L.P. and
members of senior management on December 6, 1999.

Pursuant  to the  terms of an  employment  agreement  dated  July 1,  1999,  NBC
appointed Mr. Alan G. Siemek as its new Chief Financial Officer.  Effective July
1, 1999,  under the terms of the  employment  agreement,  Mr. Siemek was granted
options to purchase 6,353 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  effective  July 1, 1999,  the Company  issued  3,177 shares of its Class A
Common  Stock to Mr.  Siemek at a price of $52.47  per share  (founders  price),
receiving  $16,688  in cash and a $150,000  note  maturing  September,  2009 and
bearing interest at 5.25% per year.

Effective  June 4, 1999,  NBC  acquired all of the  outstanding  common stock of
Triro,  Inc.,  an  independent   college  bookstore  operation  with  17  retail
bookstores located in Texas, New Mexico, and Arizona. The acquisition was funded
in part through a $10.3 million  capital  contribution  from the Company to NBC.
The  Company  raised the $10.3  million in capital  through  the sale of 197,001
shares  of its  Class A Common  Stock to  certain  shareholders,  including  HWH
Capital Partners, L.P. and members of senior management.

No underwriters were involved in any of these  transactions,  each of which were
exempt from  registration  under the  Securities Act of 1933 pursuant to Section
4(2).

                                       16
<PAGE>



                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

    10.1    Memorandum of Understanding, dated  as  of  November 1, 1999 between
            Nebraska Book Company, Inc. and Michael J. Kelly, Vice President  of
            eCommerce

    27      Financial Data Schedule [EDGAR filing only]

(b) Reports On Form 8-K

    Current  Report on Form 8-K/A  (Amendment  No. 2)  filed  December  29, 1999
    reporting the acquisition of Triro,  Inc. and  submitting  audited financial
    statements  of Triro,  Inc. for the years ended  March 31, 1999 and 1998 and
    unaudited  pro forma  financial  information  as  of and for the year  ended
    March 31, 1999.

    Current   Report  on  Form  8-K  filed  November  12,  1999   reporting  the
    acquisition of Michigan College Book Company,  Inc. and Ned's  Berkeley Book
    Company, Inc.

                                    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 11, 2000.

                                   NBC ACQUISITION CORP.


                                   /s/  Mark W. Oppegard
                                   -------------------------------
                                   Mark W. Oppegard
                                   President, Secretary and Director


                                   /s/  Alan G. Siemek
                                   -------------------------------
                                   Alan G. Siemek
                                   Vice President and Treasurer
                                   (Principal Financial and Accounting Officer)


                                       17




                           MEMORANDUM OF UNDERSTANDING


               This MEMORANDUM OF UNDERSTANDING  (this "Memorandum") dated as of
November 1, 1999, sets forth the mutual and binding  understanding of Michael J.
Kelly (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 VP of e-Commerce 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 $150,000 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 $25,000.

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  2,621  shares  of  the  Common  Stock  (the
        "Purchased  Shares") of NBC Acquisition  Corp. ("NBC  Acquisition")  for
        $137,516.58.  The  Executive  shall  pay for  the  Purchased  Shares  by
        delivery of  $13,751.66 to NBC  Acquisition  and a Note in the principal
        amount of $123,764.93 in the form attached hereto as Appendix.

                                      -1-
<PAGE>



o       STOCK OPTIONS:

        Executive shall be granted options (the "Original  Options") to purchase
        5,241  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  February  1,  2000,  and  shall  be  exercisable  as  to an
        additional 25% of the shares covered thereby on each November 1st, 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.

                                      -2-
<PAGE>


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.  -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 /s/  Mark W. Oppegard
                                          --------------------------------
                                          Its:  President



                                          EXECUTIVE

                                          /s/ Michael J. Kelly
                                          --------------------------------

                                      -3-
<PAGE>

                                                                      Appendix A

                             SECURED PROMISSORY NOTE


$123,764.93                                                   January  ___, 2000


        FOR VALUE RECEIVED, the undersigned, Michael J. Kelly, (the "Borrower"),
hereby promises to pay to NBC  Acquisition  Corp., a Delaware  corporation  (the
"Payee"),  the principal sum of One Hundred Twenty-three  Thousand Seven Hundred
Sixty-four Dollars and ninety-three cents ($123,764.93),  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  ___,  2010.
Payment of interest  shall  commence  on December  31, 2000 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 o 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 2,621
shares of its common stock, $0.01 par value per share,  $123,764.93 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

<PAGE>

payable or owing under the mutilated,  defaced or apparently destroyed,  lost or
stolen Note.

        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

                                    /s/ Michael J. Kelly
                                    --------------------------------
                                        Michael J. Kelly


<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 November 1,
1999 between Nebraska Book Company,  Inc., and Michael J. Kelly (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-31-2000
<PERIOD-END>                               DEC-31-1999
<CASH>                                       8,668,018
<SECURITIES>                                         0
<RECEIVABLES>                               46,334,463
<ALLOWANCES>                                   175,899
<INVENTORY>                                 74,273,357
<CURRENT-ASSETS>                           131,321,153
<PP&E>                                      35,267,482
<DEPRECIATION>                               9,962,516
<TOTAL-ASSETS>                             210,441,094
<CURRENT-LIABILITIES>                       70,670,241
<BONDS>                                    217,857,089
                                0
                                          0
<COMMON>                                        12,459
<OTHER-SE>                                 (78,901,816)
<TOTAL-LIABILITY-AND-EQUITY>               210,441,094
<SALES>                                    185,364,743
<TOTAL-REVENUES>                           185,364,743
<CGS>                                      114,013,888
<TOTAL-COSTS>                              114,013,888
<OTHER-EXPENSES>                            53,487,581
<LOSS-PROVISION>                                37,300
<INTEREST-EXPENSE>                          17,440,738
<INCOME-PRETAX>                                385,236
<INCOME-TAX>                                 1,540,609
<INCOME-CONTINUING>                         (1,155,373)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                (1,155,373)
<EPS-BASIC>                                    (1.03)
<EPS-DILUTED>                                    (1.03)


</TABLE>


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