BARNES & NOBLE INC
10-Q, 1996-09-09
MISCELLANEOUS SHOPPING GOODS STORES
Previous: LEGENDS FUND INC, N-30D/A, 1996-09-09
Next: TRANSWORLD HOME HEALTHCARE INC, 10-Q, 1996-09-09






                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                   FORM 10-Q


(Mark One) 

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

              For the quarterly period ended July 27, 1996

                                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   1-12302

                             BARNES & NOBLE, INC.
            (Exact Name of Registrant as Specified in Its Charter)


           Delaware                               06-1196501
 (State or Other Jurisdiction of               (I.R.S. Employer
 Incorporation or Organization)               Identification No.)


               122 Fifth Avenue, New York, NY                    10011
          (Address of Principal Executive Offices)            (Zip Code)


                                (212) 633-3300
              Registrant's Telephone Number, Including Area Code


Former Name, Former Address and Former Fiscal Year, if Changed Since Last
Report.

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

Number of shares of $.001 par value common stock outstanding as of
August 23, 1996:  33,015,613


<PAGE>

                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                                       
                                 July 27, 1996
                                       
                              Index to Form 10-Q

                                                                   Page No.

PART I -     FINANCIAL INFORMATION

Item 1:      Financial Statements

             Consolidated Statements of Operations - For the 13
               weeks and the 26 weeks ended July 27, 1996 and
               July 29, 1995......................................    3

             Consolidated Balance Sheets - July 27, 1996, July
               29, 1995 and January 27, 1996......................    4

             Consolidated Statements of Cash Flows - For the 26
               weeks ended July 27, 1996 and July 29, 1995........    6

             Notes to Consolidated Financial Statements...........    7

Item 2:      Management's Discussion and Analysis of Financial
               Condition and Results of Operations................    9

PART II -    OTHER INFORMATION....................................   16


<PAGE>

                        PART I - FINANCIAL INFORMATION

Item 1:  Financial Statements

                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                     Consolidated Statements of Operations
                 (thousands of dollars, except per share data)
                                  (unaudited)

<TABLE>
<CAPTION>
                                   13 weeks ended                  26 weeks ended
                               July 27,       July 29,         July 27,       July 29,
                                1996           1995             1996           1995
                                ----           ----             ----           ----
<S>                          <C>              <C>              <C>            <C>
Revenues                     $  524,321       420,080          1,033,076      822,051

Cost of sales, buying and
  occupancy                     340,236       273,226            673,712      535,178
                              ---------       -------          ---------      -------

    Gross profit                184,085       146,854            359,364      286,873
                              ---------       -------          ---------      -------

Selling and administrative
  expenses                      105,185        86,436            209,412      173,557
Rental expenses                  54,149        43,057            107,264       84,557
Depreciation and amortization    14,266        11,132             27,855       21,691
Pre-opening expenses              4,863         2,751              9,352        5,519
                              ---------       -------          ---------      -------

  Operating profit                5,622         3,478              5,481        1,549

Interest (net of interest
  income of $86, $516,
  $277 and $1,100,
  respectively) and
  amortization of deferred
  financing expenses             10,169         7,075             18,513       13,125
                              ---------       -------          ---------      -------

    Loss before benefit for
      income taxes               (4,547)       (3,597)           (13,032)     (11,576)

Benefit for income taxes         (1,826)       (1,018)            (4,918)      (3,711)
                              ---------       -------          ---------      -------

  Net loss                   $   (2,721)       (2,579)            (8,114)      (7,865)
                              =========       =======          =========      =======



Net loss per common share    $    (0.08)        (0.08)             (0.25)       (0.26)

Weighted average common
  shares outstanding         33,005,000    30,412,000         32,986,000   30,360,000
</TABLE>


See accompanying notes to consolidated financial statements.

                                     3


<PAGE>


                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                          Consolidated Balance Sheets
                            (thousands of dollars)




                                            July 27,     July 29,    January 27,
                                              1996         1995         1996
                                              ----         ----         ----
                                                 (unaudited)
      ASSETS

Current assets:
  Cash and cash equivalents              $   16,557         8,034         9,276
  Receivables, net                           44,462        40,253        49,019
  Merchandise inventories                   682,703       514,690       740,351
  Prepaid expenses and other current 
    assets                                   51,245        31,863        49,542
                                          ---------     ---------     ---------
    Total current assets                    794,967       594,840       848,188
                                          ---------     ---------     ---------
                                     
Property and equipment:              
  Land and land improvements                    681           759           681
  Buildings and leasehold improvement       306,726       247,535       249,603
  Fixtures and equipment                    239,304       168,375       204,528
                                          ---------     ---------     ---------
                                            546,711       416,669       454,812
                                     
    Less accumulated depreciation and
      amortization                          158,827       128,093       134,932
                                          ---------     ---------     ---------
       Net property and equipment           387,884       288,576       319,880
                                          ---------     ---------     ---------
                                     
Intangible assets, net                       95,170       132,101        96,799
Other noncurrent assets                      59,351        33,466        50,475
                                          ---------     ---------     ---------
                                     
  Total assets                           $1,337,372     1,048,983     1,315,342
                                          =========     =========     =========

                                                                (Continued)

                                     4

<PAGE>



                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                    Consolidated Balance Sheets (Continued)
                            (thousands of dollars)



                                           July 27,     July 29,     January 27,
                                             1996         1995          1996
                                             ----         ----          ----
                                                (unaudited)

      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Revolving credit facility               $  110,000       78,000           -
  Accounts payable                           323,045      282,183      415,698
  Accrued liabilities                        182,598      118,279      205,990
                                           ---------    ---------    ---------
    Total current liabilities                615,643      478,462      621,688
                                           ---------    ---------    ---------
                                                                   
Long-term debt                               290,000      190,000      262,400
Other long-term liabilities                   38,325       24,591       31,019
                                                                   
Stockholders' equity:                                              
  Common stock; $.001 par value;                                   
    100,000,000 shares authorized                                  
    July 27, 1996 and 40,000,000 shares                            
    authorized July 29, 1995 and January                           
    27, 1996; 33,014,713, 30,426,410 and                           
    32,958,614 shares issued and                                   
    outstanding, respectively                     33           30           33
  Additional paid-in capital                 443,052      352,356      441,769
  Retained earnings (deficit)                (49,681)       3,544      (41,567)
                                           ---------    ---------    ---------
    Total stockholders' equity               393,404      355,930      400,235
                                           ---------    ---------    ---------
                                                                   
Commitments and contingencies                                      
                                           ---------    ---------    --------- 
  Total liabilities and stockholders'                              
     equity                               $1,337,372    1,048,983    1,315,342
                                           =========    =========    =========
                                                                   


See accompanying notes to consolidated financial statements.

                                     5


<PAGE>


                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                     Consolidated Statements of Cash Flows
                            (thousands of dollars)
                                  (unaudited)


                                                              26 weeks ended
                                                          July 27,      July 29,
                                                            1996          1995
                                                            ----          ----  

Cash flows from operating activities:
  Net loss                                               $  (8,114)      (7,865)
  Adjustments to reconcile net loss to net cash flows
    from operating activities:
      Depreciation and amortization                         28,708       22,843
      Losses on disposal of property and equipment             319        1,103
      Increase in other long-term liabilities for
       scheduled rent increases in long-term leases          7,461        4,242
      Changes in operating assets and liabilities, net     (55,698)     (85,790)
                                                          --------     --------
       Net cash flows from operating activities            (27,324)     (65,467)
                                                          --------     --------

Cash flows from investing activities:
  Purchases of property and equipment                      (94,718)     (65,606)
  Proceeds from sales of property and equipment                169            4
  Net (increase) decrease in other noncurrent assets        (9,729)          59
                                                          --------     --------
    Net cash flows from investing activities              (104,278)     (65,543)
                                                          --------     --------

Cash flows from financing activities:
  Net increase in revolving credit facility                 37,600       78,000
  Proceeds from issuance of long-term debt                 100,000          -
  Proceeds from exercise of common stock options             1,283        5,622
                                                          --------     --------
    Net cash flows from financing activities               138,883       83,622
                                                          --------     --------

Net increase (decrease) in cash and cash equivalents         7,281      (47,388)

Cash and cash equivalents at beginning of period             9,276       55,422
                                                          --------     --------

Cash and cash equivalents at end of period               $  16,557        8,034
                                                          ========     ========

Changes in operating assets and liabilities, net:
  Receivables, net                                       $   4,557      (10,114)
  Merchandise inventories                                   57,648      (10,721)

  Prepaid expenses and other current assets                 (1,703)      (7,521)
  Accounts payable and accrued liabilities                (116,200)     (57,434)
                                                          --------     --------

    Changes in operating assets and
      liabilities, net                                   $ (55,698)     (85,790)
                                                          ========     ========

Supplemental cash flow information: 
  Cash paid during the period for:
    Interest                                             $  16,965       12,692
    Income taxes                                         $  14,553       12,997

See accompanying notes to consolidated financial statements.

                                     6



<PAGE>


                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements
            For the 26 weeks ended July 27, 1996 and July 29, 1995
                            (thousands of dollars)
                                  (unaudited)


      The unaudited consolidated financial statements include the accounts of
Barnes & Noble, Inc. and its wholly-owned subsidiaries (collectively, the
Company).

      In the opinion of the Company's management, the accompanying unaudited
consolidated financial statements contain all adjustments (consisting of only
normal recurring adjustments) necessary to present fairly its consolidated
financial position as of July 27, 1996 and the results of its operations and its
cash flows for the 26 weeks then ended. These consolidated financial statements
are condensed and therefore do not include all of the information and footnotes
required by generally accepted accounting principles. The consolidated financial
statements should be read in conjunction with the Company's annual report on
Form 10-K for the 52 weeks ended January 27, 1996. The Company follows the same
accounting policies in preparation of interim reports. Certain amounts in the
consolidated financial statements for periods prior to January 27, 1996 have
been reclassified to conform to the current presentation.

      Due to the seasonal nature of the business, the results of operations for
the 26 weeks ended July 27, 1996 are not indicative of the results to be
expected for the 53 weeks ending February 1, 1997.

(1)   Merchandise Inventories

      Merchandise inventories are stated at the lower of cost or market. Cost is
determined using the retail inventory method on the first-in, first-out (FIFO)
basis for 79%, 69% and 73% of the Company's merchandise inventories as of July
27, 1996, July 29, 1995 and January 27, 1996, respectively. The remaining
merchandise inventories are valued on the last-in, first-out (LIFO) method.

      If substantially all of the merchandise inventories currently valued at
LIFO costs were valued at current costs, merchandise inventories would increase
approximately $6,426, $13,107 and $8,326 as of July 27, 1996, July 29, 1995 and
January 27, 1996, respectively.

(2)   Income Taxes

      The tax provisions for the 26 weeks ended July 27, 1996 and July 29, 1995
are based upon management's estimate of its annualized effective tax rates.
Permanent differences, primarily amortization of goodwill, increase the
provision for income taxes.

(3)   Stockholders' Equity


      During the 26 weeks ended July 27, 1996, options to purchase approximately
423,000 shares of the Company's Common Stock were granted, at market value on
date of grant, to employees under the Company's 1996 Employee Incentive Plan.


                                     7

<PAGE>

                     BARNES & NOBLE, INC. AND SUBSIDIARIES
                  Notes to Consolidated Financial Statements
            For the 26 weeks ended July 27, 1996 and July 29, 1995
                            (thousands of dollars)
                                  (unaudited)


(4)   Subsequent Event

      On July 29, 1996, the Company agreed with Neostar Retail Group, Inc.
(Neostar) and its wholly-owned subsidiary, Software Etc. Stores, Inc. (Software
Etc.) to cancel agreements under which Software Etc. had been operating software
departments within the Company's bookstores.  The Company purchased the
merchandise inventories and other assets of the software departments from
Neostar and Software Etc. for approximately $9,000, pursuant to an asset
purchase agreement.  The Company has assumed the operations of such software
departments.



                                     8

<PAGE>



Item 2:    Management's Discussion and Analysis of Financial Condition and 
           Results of Operations

           Liquidity and Capital Resources

           The primary sources of the Company's cash for seasonal working
           capital requirements and capital investments are net cash flows from
           operating activities, funds available under its revolving credit
           facility and vendor financing.

           Cash and cash equivalents were $16.6 million as of July 27, 1996 in
           comparison to $8.0 million as of July 29, 1995. Cash flows from
           operating activities improved significantly during the 26 weeks ended
           July 27, 1996 to ($27.3) million from ($65.6) million during the same
           period of the prior fiscal year, primarily due to the Company's
           management of merchandise inventory and working capital. During the
           26 weeks ended July 27, 1996, cash flows were used primarily for
           capital expenditures related to the Company's superstore expansion
           and, to a lesser extent, for increases in working capital related to

           such expansion.

           The Company opened 36 superstores during the 26 weeks ended July 27,
           1996 compared to 24 superstores during the 26 weeks ended July 29,
           1995 comprising over 1.0 million square feet compared to 0.6 million
           square feet of retail space, respectively. The Company plans to open
           approximately 90 superstores in fiscal 1996.

           Total debt as of July 27, 1996 and July 29, 1995 was $400.0 million
           and $268.0 million, respectively. Borrowings under the Company's
           revolving credit facility averaged $96.4 million and $34.6 million
           during the 26 weeks ended July 27, 1996 and July 29, 1995,
           respectively, and peaked at $143.3 million and $86.4 million during
           the same periods. The rise in short-term borrowings under the
           revolving credit facility resulted in part from the increased number
           of new stores opened during the period.

           Capital expenditures totaled $94.7 million and $65.6 million during
           the 26 weeks ended July 27, 1996 and July 29, 1995, respectively.
           These expenditures were primarily for new superstores, refurbishments
           of existing mall bookstores and enhancements to the Company's
           management information and in-store systems.

           Based upon current operating levels and the planned superstore
           expansion, management believes cash flows generated from operations,
           short-term vendor financing and its borrowing capacity under its
           senior credit facility will be sufficient to meet the Company's
           working capital and debt service requirements, fund restructuring
           reserves and support the continued rollout of superstores.

           The Company did not declare or pay any cash dividends during the
           26-week periods ended July 27, 1996 and July 29, 1995.


                                     9

<PAGE>

           Results of Operations

           13 weeks ended July 27, 1996 and July 29, 1995

           Revenues

           Revenues increased 24.8%, or $104.2 million, to $524.3 million during
           the 13 weeks ended July 27, 1996 from $420.1 million during the 13
           weeks ended July 29, 1995. Superstore revenues grew 40.1% to $399.1
           million during the 13 weeks ended July 27, 1996, an increase of
           $114.1 million from $285.0 million during the 13 weeks ended July 29,
           1995. With the Company's continued expansion of its superstore
           business, superstore revenues, as a percentage of total revenues,
           rose to 76.1% during the 13 weeks ended July 27, 1996, up from 67.8%
           for the same period in the prior year. Mall bookstores generated
           23.0% of total revenues during the 13 weeks ended July 27, 1996 in

           comparison to 30.8% of total revenues during the same period one year
           ago.

           The increase in revenues during the 13 weeks ended July 27, 1996 was
           primarily attributable to an increase in comparable superstore sales
           of 4.5% and revenues from the 109 superstores opened since July 29,
           1995 which was partially offset by the negative impact the Olympics
           had on the last nine days of the period.

           During the 13 weeks ended July 27, 1996, the Company opened 16
           superstores and closed one, bringing the Company's total number of
           superstores to 390. The Company opened one and closed 15 mall
           bookstores during the quarter and ended the period with 617 mall
           bookstores. As of July 27, 1996 the Company operated 1,007 stores in
           49 states and the District of Columbia.

           Cost of Sales, Buying and Occupancy

           During the 13 weeks ended July 27, 1996, cost of sales, buying and
           occupancy increased $67.0 million, or 24.5%, to $340.2 million from
           $273.2 million for the same period one year ago. As a percentage of
           revenues, cost of sales, buying and occupancy remained relatively
           constant and were 64.9% and 65.0% during the 13 weeks ended July 27,
           1996 and July 29, 1995, respectively.

           Selling and Administrative Expenses

           Selling and administrative expenses increased $18.8 million, or
           21.7%, to $105.2 million during the 13 weeks ended July 27, 1996 from
           $86.4 million during the 13 weeks ended July 29, 1995. Selling and
           administrative expenses decreased as a percentage of revenues to
           20.1% during the 13 weeks ended July 27, 1996 from 20.6% during the
           prior year period primarily due to the Company's focus on expense
           controls and the continued improvement in the Company's operating
           leverage resulting from the maturation of the Company's superstores.

                                     10

<PAGE>

           Rental Expenses, Depreciation and Amortization

           Rental expenses increased $11.0 million, or 25.8%, to $54.1 million
           during the 13 weeks ended July 27, 1996 from $43.1 million during the
           13 weeks ended July 29, 1995. As a percentage of revenues, rental
           expense was 10.3% and 10.2% for the 13 weeks ended July 27, 1996 and
           July 29, 1995, respectively. Depreciation and amortization increased
           $3.2 million, or 28.2%, to $14.3 million during the 13 weeks ended
           July 27, 1996 from $11.1 million during the 13 weeks ended July 29,
           1995. The increase was primarily a result of the 109 new superstores
           opened since July 29, 1995 which comprised approximately 2.9 million
           square feet.

           Pre-opening Expenses


           Pre-opening expenses increased $2.1 million, or 76.8%, to $4.9
           million during the 13 weeks ended July 27, 1996 from $2.8 million
           during the 13 weeks ended July 29, 1995 primarily as a result of the
           increased number of superstores and superstore retail space discussed
           above as well as the timing of new superstore openings throughout the
           year. The Company opened 36 superstores, representing over 
           1.0 million square feet of retail space, during the 26 weeks ended 
           July 27, 1996. This compares to 24 superstore openings, representing
           approximately 0.6 million square feet during the 26 weeks ended 
           July 29, 1995.

           Operating Profit

           As a result of the factors discussed above, the Company's operating
           profit improved 61.6% to $5.6 million during the 13 weeks ended July
           27, 1996 from $3.5 million during the 13 weeks ended July 29, 1995.

           Interest Expense, Net and Amortization of Deferred Financing Expenses

           Interest expense, net of interest income, and amortization of
           deferred financing expenses increased to $10.2 million during the 13
           weeks ended July 27, 1996 from $7.1 million during the 13 weeks ended
           July 29, 1995. The increase in net interest expense reflects an
           increase in average borrowings during the 13 weeks ended July 27,
           1996 in comparison to the prior year period related to the funding of
           capital expenditures and working capital for the Company's superstore
           expansion program.

           Benefit For Income Taxes

           The benefit for income taxes during the 13 weeks ended July 27, 1996
           was $1.8 million compared to $1.0 million during the 13 weeks ended
           July 29, 1995. The tax benefits during the 13 weeks ended July 27,
           1996 and July 29, 1995 were based upon management's estimate of the
           Company's annualized effective tax rates. Permanent differences,
           primarily amortization of goodwill, increase the provision for income
           taxes.

                                     11

<PAGE>

           Net Loss

           As a result of the factors discussed above, the Company's results of
           operations were a net loss of ($2.7) million during the 13 weeks
           ended July 27, 1996 compared to a net loss of ($2.6) million during
           the 13 weeks ended July 29, 1995. During the 13 weeks ended July 27,
           1996, the net loss per common share of ($0.08) per share was
           unchanged from the same period in the prior year.

                                     12


<PAGE>

           Results of Operations

           26 weeks ended July 27, 1996 and July 29, 1995

           Revenues

           Revenues increased 25.7%, or $211.0 million, to $1,033.1 million
           during the 26 weeks ended July 27, 1996 from $822.1 million for the
           26 weeks ended July 29, 1995. Superstore revenues grew 41.5% to
           $780.6 million during the 26 weeks ended July 27, 1996, an increase
           of $229.0 million from $551.6 million during the 26 weeks ended July
           29, 1995. As a result of the Company's expansion of its superstore
           business, superstore revenues, as a percentage of total revenues,
           rose to 75.6% during the 26 weeks ended July 27, 1996, up from 67.1%
           for the same period in the prior year. Mall bookstores generated
           23.5% of total revenues during the 26 weeks ended July 27, 1996 in
           comparison to 31.5% of total revenues during the same period one year
           ago.

           The increase in revenues during the 26 weeks ended July 27, 1996 was
           primarily attributable to an increase in comparable superstore sales
           of 5.2% and revenues from the 109 superstores opened since July 29,
           1995 which was partially offset by the negative impact the Olympics
           had on the last nine days of the period.

           During the 26 weeks ended July 27, 1996, the Company opened 36
           superstores and closed four. The Company opened three and closed 25
           mall bookstores during the 26 weeks ended July 27, 1996.

           Cost of Sales, Buying and Occupancy

           During the 26 weeks ended July 27, 1996, cost of sales, buying and
           occupancy increased $138.5 million, or 25.9%, to $673.7 million from
           $535.2 million for the same period one year ago. As a percentage of
           revenues, cost of sales, buying and occupancy remained relatively
           constant and were 65.2% and 65.1% during the 26 weeks ended July 27,
           1996 and July 29, 1995, respectively.

           Selling and Administrative Expenses

           Selling and administrative expenses increased $35.8 million, or
           20.7%, to $209.4 million during the 26 weeks ended July 27, 1996 from
           $173.6 million during the 26 weeks ended July 29, 1995. Selling and
           administrative expenses decreased as a percentage of revenues to
           20.3% during the 26 weeks ended July 27, 1996 from 21.1% during the
           prior year period primarily due to the Company's focus on expense
           controls and the continued improvement in the Company's operating
           leverage resulting from the maturation of the Company's superstores.


                                     13


<PAGE>

           Rental Expenses, Depreciation and Amortization

           Rental expenses increased $22.7 million, or 26.9%, to $107.3 million
           during the 26 weeks ended July 27, 1996 from $84.6 million during the
           26 weeks ended July 29, 1995. As a percentage of revenues, rental
           expense was 10.4% and 10.3% for the 26 weeks ended July 27, 1996 and
           July 29, 1995, respectively. Depreciation and amortization increased
           $6.2 million, or 28.4%, to $27.9 million during the 26 weeks ended
           July 27, 1996 from $21.7 million during the 26 weeks ended July 29,
           1995. The increase was primarily a result of the 109 new superstores
           opened since July 29, 1995 which comprised approximately 2.9 million
           square feet.

           Pre-opening Expenses

           Pre-opening expenses increased $3.9 million, or 69.5%, to $9.4
           million during the 26 weeks ended July 27, 1996 from $5.5 million
           during the 26 weeks ended July 29, 1995 primarily as a result of the
           increased number of superstores and superstore retail space discussed
           above as well as the timing of new superstore openings throughout the
           year. The Company opened 36 superstores, representing over 
           1.0 million square feet of retail space, during the 26 weeks ended 
           July 27, 1996. This compares to 24 superstore openings, representing
           approximately 0.6 million square feet during the 26 weeks ended 
           July 29, 1995.

           Operating Profit

           As a result of the factors discussed above, the Company's operating
           profit improved to $5.5 million during the 26 weeks ended July 27,
           1996 from $1.5 million during the 26 weeks ended July 29, 1995.

           Interest Expense, Net and Amortization of Deferred Financing Expenses

           Interest expense, net of interest income, and amortization of
           deferred financing expenses increased to $18.5 million during the 26
           weeks ended July 27, 1996 from $13.1 million during the 26 weeks
           ended July 29, 1995. The increase in net interest expense reflects an
           increase in average borrowings during the 26 weeks ended July 27,
           1996 in comparison to the prior year period related to the funding of
           capital expenditures and working capital for the Company's superstore
           expansion program.

           Benefit For Income Taxes

           The benefit for income taxes during the 26 weeks ended July 27, 1996
           was $4.9 million compared to $3.7 million during the 26 weeks ended
           July 29, 1995. The tax benefits for the 26 weeks ended July 27, 1996
           and July 29, 1995 were based upon management's estimate of the
           Company's annualized effective tax rates. Permanent differences,
           primarily amortization of goodwill, increase the provision for income
           taxes.


                                     14

<PAGE>

           Net Loss

           As a result of the factors discussed above, the Company's results of
           operations were a net loss of ($8.1) million during the 26 weeks
           ended July 27, 1996 compared to a net loss of ($7.9) million during
           the 26 weeks ended July 29, 1995. During the 26 weeks ended July 27,
           1996, the net loss per common share improved to ($0.25) per share
           from ($0.26) per share for the same period in the prior year.

                                     15



<PAGE>

                          PART II - OTHER INFORMATION

Item 4:    Submission of Matters to a Vote of Security Holders

           The Company's Annual Meeting of Stockholders was held on May 29,
           1996. The following individuals were elected to the Company's Board
           of Directors to hold office for a term of three years and until their
           respective successors are duly elected and qualified.


        Nominee                  In Favor                  Withheld
        -------                  --------                  --------
William C.J. Angenent           26,282,361                1,096,037

Matthew A. Berdon               27,292,137                   86,261

Margaret T. Monaco              27,326,983                   51,415


           The results of the voting on the following items were as follows:

           Approval of an amendment to the Company's Restated Certificate of
           Incorporation increasing the number of authorized shares of Common
           Stock from 40,000,000 shares to 100,000,000 shares:


     In Favor           Against           Abstained
     --------           -------           --------- 
    21,987,441         5,027,843           363,114



           Approval of the Barnes & Noble, Inc. 1996 Incentive Plan:


                                                              Broker
     In Favor           Against           Abstained          Non-Vote
     --------           -------           ---------          --------
    14,575,788         9,255,238           487,876          3,059,496


           Ratification of the selection of BDO Seidman, LLP as independent
           certified public accountants for the fiscal year ending February 1,
           1997:


     In Favor           Against           Abstained
     --------           -------           --------- 
    27,276,801           52,350            49,247



                                     16

<PAGE>

Item 6:    Exhibits and Reports on Form 8-K

           (a)  The following Exhibit is filed as an Exhibit to this form:

                Exhibit
                   No.                          Description
                -------                         -----------
  
                 10.1          Asset Purchase Agreement dated as of July 29,
                               1996 among Neostar Retail Corp., Inc. (and its
                               wholly-owned subsidiary, Software Etc. Stores,
                               Inc.) and Barnes & Noble, Inc.


           (b)  No report on Form 8-K was filed by the registrant during the
                fiscal quarter for which this report is filed.


                                     17


<PAGE>

                                  SIGNATURES


      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.



                                          BARNES & NOBLE, INC.
                                          (Registrant)


Date:  September 9, 1996            By:   /s/ Irene R. Miller
                                          -------------------
                                          Irene R. Miller
                                          Vice Chairman and Chief Financial 
                                          Officer (Principal Financial and 
                                          Accounting Officer and duly 
                                          authorized officer of the Registrant)

                                      18


<PAGE>


                                 EXHIBIT INDEX


EXHIBIT
  NO.                              DESCRIPTION                        PAGE NO.
- -------                            -----------                        --------
 10.1           Asset  Purchase Agreement dated as of July 29, 1996
                among Neostar Retail Corp., Inc. (and its wholly-
                owned subsidiary, Software Etc. Stores, Inc.) and
                Barnes & Noble, Inc.






 <PAGE>
                           ASSET PURCHASE AGREEMENT

     THIS ASSET PURCHASE AGREEMENT (this "Agreement"), dated as of July 29,
1996, by and among NEOSTAR RETAIL GROUP, INC. ("NeoStar"), and its wholly owned
subsidiary SOFTWARE ETC. STORES, INC. ("Software Etc."), each a Delaware
corporation with its principal executive offices at 2250 William D. Tate Avenue,
Grapevine, Texas 76051 (each a "Seller" and, collectively, "Sellers"), and
BARNES & NOBLE, INC., a Delaware corporation ("B&N"), and its wholly owned
subsidiaries BARNES & NOBLE SUPERSTORES, INC., a Delaware corporation ("B&N
Superstores") and B. DALTON BOOKSELLER, INC., a Minnesota corporation ("B.
Dalton"), each with its principal executive offices at 122 Fifth Avenue, New
York, New York 10011 (each a "Buyer" and, collectively, the "Buyers").

                                  WITNESSETH:

     WHEREAS, Sellers operate 111 software leased departments located in the
book superstores of B&N Superstores at the addresses set forth on Schedule A
(collectively, the "Leased Departments") under a Leased Department Agreement,
dated as of December 1, 1994 (the "LD Agreement"), between Software Etc. and B&N
Superstores;

     WHEREAS, Sellers operate 15 store-within-a-store software departments
located in the book superstores of B&N Superstores at the addresses set forth on
Schedule B (collectively, the "B&N SWIS Departments") under an Operating
Agreement, dated as of November 11, 1994 (the "B&N Operating Agreement"),
between Software Etc. and B&N Superstores;

     WHEREAS, Sellers operate 10 store-within-a-store software departments
located in the bookstores of B. Dalton at the addresses set forth on Schedule C
(collectively, the "B. Dalton SWIS Departments") under an Operating Agreement,
dated as of January 27, 1988 (the "B. Dalton Operating Agreement"), between
Software Etc. and B. Dalton (the Leased Departments, the B&N SWIS
Departments and the B. Dalton SWIS Departments, each a "Transferred Department"
and, collectively, the "Transferred Departments"); and

     WHEREAS, on the terms, conditions and exceptions set forth herein, Buyers
and Sellers desire to terminate Sellers' operation of the Transferred
Departments and, in connection therewith, Buyers desire to purchase from
Sellers, and Sellers desire to sell to Buyers, the inventory, furniture,
fixtures, equipment and other fixed assets of Sellers at the Transferred
Departments so that Buyers may operate the Transferred Departments directly and
for their own account;

<PAGE>
     NOW, THEREFORE, the parties hereto hereby agree as follows:

     1. Purchase and Sale of Assets.

          (a) On the terms and conditions set forth herein, Sellers hereby sell
to Buyers, and Buyers hereby purchase from Sellers, the following assets of
Sellers (collectively, the "Assets"):

          (i) all merchandise inventories located at the Transferred Departments
     as of the date hereof, together with all of Sellers' inventory of video
     movies in Sellers' two distribution centers in Grapevine, Texas and Dallas,
     Texas (the "Distribution Centers") or in transit to the Transferred
     Departments as of the date hereof (collectively, "Video Movies"), in each
     case as adjusted pursuant to Sections 2(a) and 5(b), but excluding in all
     cases video game systems, software for video game systems and other
     video-game related products (such excluded inventory, the "Excluded
     Inventory", and all of the foregoing inventory other than the Excluded
     Inventory, collectively, the "Inventory"); and

          (ii) all furniture, fixtures, equipment and other fixed assets of
     Sellers located at the Transferred Departments, as adjusted pursuant to
     Section 5(b) (collectively, the "Fixed Assets"), subject to Section 1(b).

          (b) Notwithstanding the provisions of Section 1(a), Sellers shall
retain title to all Point-of-Sale Equipment (as hereinafter defined) at the
Transferred Departments, which equipment shall be returned by Buyers to Sellers
by October 4, 1996. "Point-of-Sale Equipment" shall mean all of Sellers'
personal computers with or connected to cash drawers, printers and electronic
data capture machines.

          (c) Contemporaneously herewith, Sellers have delivered to Buyers a
Bill of Sale (the "Bill of Sale") transferring the Assets to Buyers as of the
date hereof, and have caused to be delivered to Buyers duly executed and
recordable UCC-3 Financing Statements of Sellers' lenders (the "Termination
Statements"). Sellers shall pay or reimburse Buyers on demand for all costs of
publicly recording or filing the Termination Statements.

          (d) Sellers hereby assign to Buyers (to the extent assignable) all of
their right, title and interest in and to any vendor, manufacturer or other
third party warranties with respect to any of the Assets or any rights to return
any Assets to a vendor, manufacturer or other third party for cash, credit or
replacement.

                                      -2-

<PAGE>
     2. Purchase Price.

          (a) The purchase price (the "Purchase Price") for the Assets shall be
the aggregate value of the Inventory (as such term is defined below) as of the
close of business on August 3, 1996 (the "Valuation Time"), valued in accordance
with generally accepted accounting principles at the lower of Sellers' cost or
the market value thereof. Accordingly, to the extent the actual contents of the
Inventory described in Section 1(a) changes between the date hereof and the
Valuation Time due to (i) the operation of the Transferred Departments and the
Distribution Centers in the ordinary course of business, consistent with prior
practice, including increases in Inventory due to receipts of products or
decreases in Inventory due to sales or returns to vendors, or (ii) errors or
omissions in Sellers' records disclosed by the Physical Inventory (as
hereinafter defined), the definition of Inventory for all purposes of this
Agreement shall mean the Inventory (A) actually on hand at the Transferred
Departments at the Valuation Time, and (B) with respect to Video Movies only,
either in transit from any Distribution Center to any Transferred Department or
to any distribution center of Buyers (but solely to the extent actually received
by such Transferred Department or distribution center of Buyers), or actually on
hand at the Distribution Centers, at the Valuation Time, in all cases subject to
any additional adjustment pursuant to Section 5(b).

          (b) The Purchase Price shall be determined based upon a physical
counting of the Inventory at each Transferred Department and Distribution Center
(the "Physical Inventory"). The Physical Inventory shall be conducted at each
Transferred Department and Distribution Center between the Valuation Time and
the opening of business on August 4, 1996 at such Transferred Department or
Distribution Center. The Physical Inventory shall be taken by Sellers' personnel
in accordance with written instructions prepared or approved by Buyers. The
Physical Inventory shall be observed by Buyers' personnel at each Transferred
Department and Distribution Center. Each party shall be responsible for the
costs and expenses of its respective personnel in conducting or observing the
Physical Inventory.

          (c) On the date hereof, Buyers have paid by one or more wire transfers
of immediately available funds to one or more accounts designated by Sellers
$9,000,000 in the aggregate constituting the good faith estimate by Sellers and
Buyers of the Purchase Price (the "Estimated Purchase Price").

          (d) On or before September 4, 1996, (i) Buyers and Sellers shall
calculate the Purchase Price based upon the Physical Inventory, (ii) if the
Estimated Purchase Price exceeds the Purchase Price, Sellers shall pay to Buyers
the full amount of such difference, and (iii) if the Purchase Price exceeds the 

                                      -3-

<PAGE>
Estimated Purchase Price, Buyers shall pay to Sellers the full amount of such
difference.

          (e) Buyers and Sellers acknowledge and agree that Buyers are not
assuming, and are not in any respect whatsoever liable or responsible for, any
liabilities of any Seller whatsoever, including any liabilities with respect to
the operation of the Transferred Departments prior to August 4, 1996. Sellers
agree to pay or otherwise discharge all such liabilities.

     3. Representations and Warranties of Sellers. Sellers jointly and severally
represent and warrant to Buyers that:

          (a) Each Seller is a corporation duly organized, validly existing and 
in good standing under the laws of the State of Delaware, with full corporate
power and authority to own, lease or operate its properties and to carry on its
business as now conducted.

          (b) Software Etc. is duly licensed or qualified as a foreign
corporation in any jurisdiction where a Transferred Department is located and in
any other jurisdiction where such license or qualification is required as a
consequence of its business or the assets or properties which it owns or leases,
except in the latter case where the failure to be so licensed or qualified would
not have a material adverse effect on any Seller or the Assets. NeoStar is duly
licensed or qualified as a foreign corporation in any jurisdiction where such
license or qualification is required as a consequence of its business or the
assets or properties which it owns or leases, except where the failure to be so
licensed or qualified would not have a material adverse effect on any Seller or
the Assets.

          (c) The execution, delivery and performance by each Seller of this
Agreement and the Bill of Sale (collectively, the "Sale Agreements") have been
duly authorized by all necessary action. The Sale Agreements have been duly
executed by each Seller and constitute its legal, valid and binding obligations
enforceable in accordance with their respective terms, except as enforceability
may be limited by applicable bankruptcy, insolvency or similar laws affecting
creditors' rights generally.

          (d) Each Seller has obtained all necessary authorizations, consents
and approvals, governmental and otherwise, required for its execution and
delivery of the Sale Agreements and the performance of its obligations
thereunder, including the consents of any lenders. The execution, delivery and
performance of the Sale Agreements by each Seller will not, with or without the
giving of notice or the passage of time, or both, (i) require the consent of or
filing with any third party or governmental authority, other than those which
have been previously obtained in writing and delivered to Buyers, or

                                      -4-

<PAGE>
(ii) conflict with, result in a default, right to accelerate or loss of rights
under, or result in the creation of any lien, charge or encumbrance, pursuant
to any provision of (A) the certificate of incorporation or by-laws of any
Seller, or (B) any franchise, mortgage, indenture, deed of trust, lease,
license, agreement, including any credit or loan agreement, understanding, law,
ordinance, rule, regulation, order, judgment or decree, to which any Seller is
a party or by which either of them (or any of their respective assets,
properties, operations or businesses) may be bound, subject to or affected.

          (e) Each item in the Inventory is (i) usable and salable in the
ordinary course of business at or above the purchase price therefor paid by
Buyers hereunder, and (ii) not obsolete (or of a version which is not reasonably
marketable), or to the best of Seller's knowledge, damaged or defective. The
Fixed Assets are in good condition and repair, and suitable for the purposes
used. The Inventory is adequate and sufficient for the operation of the
Transferred Departments as they are currently being operated by Sellers. Sellers
have good and marketable title to the Assets and are transferring hereunder to
Buyers legal and beneficial title and ownership of the Assets. The Termination
Statements have been executed by all parties thereto and are in recordable form.
Upon the public filing of the Termination Statements, Buyers shall own the
Assets free and clear of all liens, claims, encumbrances, security interests and
restrictions of any kind. Except as expressly provided herein, (A) Sellers make
no warranty, express or implied, as to the merchantability or fitness for use of
any of the Assets, and (B) the Fixed Assets are being sold by Sellers to Buyers
on an "as is, where is" basis.

          (f) The operation of the business at the Transferred Departments by
Sellers has been in compliance with existing laws, rules and regulations
applicable to such business as conducted, and the ownership and operation of the
Transferred Departments by Buyers after the date hereof in the same manner as
operated by Sellers on the date hereof does not conflict with the rights of any
other person or entity, or violate any agreement, instrument, judgment or decree
to which any Seller is a party or by which either of them, or any of their
respective assets, properties, operations or businesses, may be bound, subject
to or affected.

          (g) Sellers have not failed to replenish the inventories at the
Transferred Departments in a normal and customary manner consistent with past
practice, or transferred any inventories (other than Excluded Inventory) out of
the Transferred Departments, other than sales and returns made in a normal and
customary manner consistent with past practice.

          (h) There is no claim, legal action, suit, arbitration, governmental
investigation or other legal or 

                                      -5-

<PAGE>
administrative proceeding, nor any order, decree or judgment, pending or in
effect against any Seller or relating to the Assets which (i) would have a
material adverse effect on any Seller or the Assets, or (ii) seeks to prevent
the transactions referred to herein or the execution, delivery or performance by
any Seller of the Sales Agreements.

          (i) No Seller has dealt with any broker, finder or similar
representative who is entitled to a fee or other compensation by reason of any
of the Sale Agreements or the consummation of any of the transactions referred
to therein.

     4. Representations and Warranties of Buyers. Buyers jointly and severally
represent and warrant to Sellers that:

          (a) Each Buyer is a corporation duly organized, validly existing and
in good standing under the laws of its state of organization, with full
corporate power and authority to own, lease or operate its properties and to
carry on its business as now conducted.

          (b) The execution, delivery and performance of this Agreement by each
Buyer has been duly authorized by all necessary action.

          (c) This Agreement has been duly executed by each Buyer and
constitutes its legal, valid and binding obligation enforceable in accordance
with its terms, except as enforceability may be limited by applicable
bankruptcy, insolvency or similar laws affecting creditors' rights generally.

          (d) The execution, delivery and performance of this Agreement by each
Buyer will not, with or without the giving of notice or the passage of time, or
both, (i) require the consent of or filing with any third party or governmental
authority, or (ii) conflict with, result in a default, right to accelerate or
loss of rights under, or result in the creation of any lien, charge or
encumbrance, pursuant to any provision of (A) the certificate of incorporation
or by-laws of any Buyer, or (B) any franchise, mortgage, indenture, deed of
trust, lease, license, agreement, understanding, law, ordinance, rule,
regulation, order, judgment, or decree, to which any Buyer is a party or by
which any of them (or any of their respective assets, properties, operations or
businesses) may be bound, subject to or affected.

          (e) There is no claim, legal action, suit, arbitration, governmental
investigation or other legal or administrative proceeding, nor any order, decree
or judgment, pending or in effect against any Buyer which seeks to prevent the
transactions referred to herein or the execution, delivery or performance by any
Buyer of the Sales Agreements.

                                      -6-

<PAGE>
          (f) No Buyer has dealt with any broker, finder or similar
representative who is entitled to a fee or other compensation by reason of any
of the Sale Agreements or the consummation of any of the transactions referred
to therein.

     5. Transitional Operations; Other Agreements.

          (a) From the date hereof through and including the Valuation Time,
Sellers shall continue their operation of the Transferred Departments in the
ordinary course of business, consistent with past practice, and Sellers shall be
entitled to the revenues generated thereby. Sellers shall be responsible for and
shall pay all costs and expenses of such operations, including all amounts due
to any Buyer under the agreements referred to in Section 6. Sellers and Buyers
acknowledge and agree that such operations shall result in a modification of the
value and contents of the Inventory as contemplated by Section 2(a). Each day
from the first day after the date hereof through and including August 4, 1996,
Sellers' shall furnish Buyers' with a report as to all transactions during the
preceding day affecting the value or contents of the Inventory.

          (b) Buyers and Sellers acknowledge and agree that, pursuant to the LD
Agreement, three (3) additional software leased departments are scheduled to
open shortly in new book superstores of B&N Superstores to be located at the
addresses set forth on Schedule D (collectively, the "New Leased Departments").
Unless otherwise directed by Buyers in each case, Sellers' shall complete on
schedule the delivery of the opening inventory (other than Excluded Inventory)
and furniture, fixtures, equipment and other fixed assets to the New Leased
Departments, and the hiring of department managers and personnel to staff the
New Leased Departments. For all purposes of this Agreement, (i) the New Leased
Departments shall be considered Transferred Departments, (ii) all opening
inventory of the New Leased Departments shall be considered Inventory, subject
to adjustment as provided in Section 2(a), and (iii) all furniture, fixtures,
equipment and other fixed assets of Sellers at the New Leased Departments shall
be considered Fixed Assets, and all Point-of-Sale Equipment included therein
shall be subject to the provisions of Section 1(b). If any opening inventory of
a New Leased Department has not been delivered by the Valuation Time, Buyers
shall pay Sellers for their cost of such inventory promptly following delivery
of such inventory to such New Leased Department and Buyers' receipt of Sellers'
invoice therefor.

          (c) As of the close of business on August 3, 1996, Sellers shall
remove from the Transferred Departments all of their cash on hand, unissued gift
certificates and negotiable instruments, all of which shall remain the property
of Sellers. As of the opening of business on August 4, 1996, Buyers shall
commence operation of the Transferred Departments. From such date 

                                      -7-

<PAGE>
through and including September 4, 1996 (the "Transition Period"), or at Buyers'
option earlier in the case of any or all personnel at one or more Transferred
Departments, Sellers shall staff the Transferred Departments with the personnel
employed at such locations as of the date hereof, and Sellers shall not transfer
or terminate the employment of any such personnel without the prior approval of
the applicable District Manager of Buyers. In the event Sellers' employment of
any such personnel during the Transition Period is terminated (either by such
personnel voluntarily or by Sellers with the prior approval of the applicable
District Manager of Buyers), Sellers shall supply suitable replacements. With
respect to the New Leased Departments, Sellers shall staff them with suitable
personnel during the Transition Period. Buyers shall reimburse Sellers for their
actual payroll and benefit costs (excluding severence benefits which are dealt
with separately in Section 5(d)) incurred in staffing the Transferred
Departments in accordance with this Section 5(c). The foregoing reimbursement
shall not include any payroll or benefit costs (e.g. bonuses) relating to any
period prior to August 4, 1996. During the Transition Period, all personnel of
any Seller staffing the Transferred Departments shall take directions solely 
from Buyers.

          (d) During the Transition Period, Buyers shall interview Sellers'
personnel at the Transferred Departments to make hiring determinations and
Buyers may extend offers of employment to any or all such personnel. By
September 4, 1996,  Buyers shall inform Sellers of the Sellers' personnel at the
Transferred Departments to whom Buyers have offered employment. Sellers shall
terminate, as of September 4, 1996 (or any earlier date specified by Buyers as
to any or all personnel at a Transferred Department), the employment of all
employees to whom Buyers have offered employment and who have accepted Buyers'
offer of employment. Buyers shall reimburse Sellers for the lesser of (i) 50% of
their aggregate severance payments with respect to personnel at the Transferred
Departments terminated by Sellers at any time during the Transition Period, and
(ii) $100,000.

          (e) Sellers shall reimburse Buyers on demand for any gift certificate
issued by any Seller and honored by Buyers at a Transferred Department on or
after August 4, 1996. Buyers shall not be obligated to honor any such
certificates and may do so at their sole discretion. If Buyers accept any
merchandise returns at the Transferred Departments on or within 180 days after
August 4, 1996 with respect to merchandise purchased from Sellers before August
4, 1996, then Sellers shall reimburse Buyers for the full amount of Buyers' cost
therefor promptly following the delivery of such returned merchandise to
Sellers. Buyers shall not be obligated to accept any such merchandise returns
and may do so at their sole discretion.

                                      -8-

<PAGE>
          (f) If any credit card purchase at a Transferred Department on or
after August 4, 1996 is processed through Sellers' systems, Sellers agree to
process such receivable as rapidly as they process their own credit card
receivables and to remit any and all funds received therefor to Buyers within
three (3) business days of Sellers' receipt thereof.

          (g) If with respect to any Inventory any right to return such
Inventory to the vendor or manufacturer are unavailable to Buyers for any
reason, such as due to (i) the policies, procedures or practices of any vendor
or manufacturer, or  the refusal of such vendor or manufacturer to accept such
return, or (ii) the absence on the part of Sellers of, or the inability of
Sellers to assign to Buyers, any such return rights, then Buyers may return to
Sellers such Inventory for cash or credit in the amount of Buyers' purchase
price therefor. By November 4, 1996, Buyers shall return or notify Sellers of
its intention to return any Inventory (other than Inventory returned to Buyers
by its customers on or after October 15, 1996).

          (h) On or after August 4, 1996, any Buyer may, at its option, place
orders with Sellers for additional inventory and purchase such inventory at
Sellers' cost plus freight charges. Sellers agree to fulfill such inventory
orders as promptly as practicable. Any such inventory shall be fully returnable
to Sellers for cash or credit by the later of (i) January 31, 1997, or (ii)
sixty (60) days following the latest of (A) the date of Buyers' receipt of such
inventory, (B) the date of Buyers receipt of Sellers' invoice for such
inventory, or (C) the date such inventory is returned to Buyers by its customers
(provided such customer return date is not more than 180 days after the date of
such customer's purchase). As to any Video Movies included in the Assets and
located at any Distribution Center at the Valuation Time, Sellers agree to
deliver such Video Movies in accordance with and promptly following receipt of
Buyers' instructions with respect thereto.

          (i) On a royalty-free basis, Buyers may use the existing "Software
Etc." signage and marks at the Transferred Departments for so long as is
reasonably necessary to enable Buyers to change such signage and marks with a
minimum of disruption and expense, such signage and marks to be used by Buyers
only in a manner consistent with the past practice of the Transferred
Departments. Sellers shall retain ownership of such signage and marks and Buyers
shall have no ownership interest therein.

          (j) In addition to the Transferred Departments, as of the date hereof
Sellers are operating (i) 13 software stores in book superstores of B&N
Superstores located at the addresses set forth on Schedule E, such stores
operated under, and constituting the sole "Combo Stores" as defined in, the B&N
Operating Agreement 

                                      -9-

<PAGE>
(collectively, the "Combo Stores"), and (ii) one (1) "Gamestop" video game
store-within-a-store (the "Gamestop Store") at the B. Dalton bookstore located
at Moreno Valley Mall, Moreno, California, under the B. Dalton Operating
Agreement.  Buyers and Sellers acknowledge and agree that, notwithstanding the
transactions occuring hereunder, (A) Sellers shall continue to operate the Combo
Stores under and subject to the terms and conditions of the B&N Operating
Agreement, which shall remain unchanged and in full force and effect, subject to
Section 6(b), and (B) Sellers shall continue to operate the Gamestop Store under
and subject to the terms and conditions of the B. Dalton Operating Agreement,
which shall remain unchanged and in full force and effect, subject to Section
6(c).

          (k) On the date of any payment is to be made pursuant to Section 2(d),
Sellers, on the one hand, and Buyers, on the other hand, shall settle through
payment or offset all intercompany amounts owed between them such that on such
date, after giving effect to the payment to be made under Section 2(d), neither
Sellers nor Buyers shall owe to the other any amount as of such date.

     6. Status of Prior Agreements.

          (a) As of the opening of business on August 4, 1996:

          (i) the LD Agreement shall remain in effect only with respect to
amounts and obligtions arising or relating to any period prior to such date,
and, in calculating Store Contribution (under and as defined in the LD
Agreement) for any Transferred Department operated thereunder for the period
subsequent to Software Etc.'s most recent fiscal year end: (A) inventory
shrinkage for such Transferred Department shall not exceed the lesser of (x)
actual inventory shrinkage at such Transferred Department for such period and
(y) one percent (1.0%) of sales at such Transferred Department for such period;
and (B) bad debts, including cash over and short, for such Transferred
Department shall not exceed the lesser of (x) actual bad debts at such
Transferred Department for such period and (y) two tenths of one percent (0.2%)
of sales at such Transferred Department for such period;

          (ii) the B&N Operating Agreement shall remain in effect only with
respect to (A) amounts and obligations arising or relating to any period prior
to such date, and (B) the Combo Stores;

          (iii) the B. Dalton Operating Agreement shall remain in effect only
with respect to (A) amounts and obligations arising or relating to any period
prior to such date, and (B) the Gamestop Stores; and

                                     -10-

<PAGE>
          (iv) the Amended and Restated Services Agreement, dated as of November
11, 1994, between B&N and Software Etc. shall remain in effect only with respect
to (A) amounts and obligations arising or relating to any period prior to such
date, and (B) the real estate services provided pursuant to Section 1(a)(iii) of
such agreement, for mall stores and renewals only, including the compensation
therefor to be paid under Section 2(c)(ii) of such agreement.

          (b) Prior to August 4, 1996, Buyers and Sellers agree to use their
best efforts to avoid disclosing the provisions of Sections 6(a)(i)(A) and
6(a)(i)(B) to any of their respective store personnel.

     7. Access to Books and Records. For a period of three (3) years from and
after the date hereof, at any reasonable time and from time to time, upon
reasonable notice, Buyers and their respective representatives shall have the
right to review Sellers' books and records with respect to the Transferred
Departments and Sellers' operation thereof. Sellers' agree to maintain and
preserve such records for at least three (3) years following the date hereof.

     8. Indemnification.

          (a) Sellers, jointly and severally, hereby indemnify and agree to hold
each Buyer harmless from, against and in respect of (and shall on demand
reimburse any Buyer for):

          (i) any and all loss, liability, damage or expense, including
attorneys' fees and expenses, suffered or incurred by any Buyer by reason of any
untrue representation, breach of warranty or nonfulfillment of any covenant or
agreement by any Seller contained in any of the Sale Agreements or in any
agreement, certificate, document or instrument delivered to any Buyer pursuant
thereto or in connection therewith;

          (ii) any and all loss, liability, damage or expense, including
attorneys' fees and expenses, suffered or incurred by any Buyer in respect of
or in connection with any liabilities of any Seller;

          (iii) any and all debts, liabilities or obligations of any Seller, or
which relate to the Assets or the Transferred Departments, direct or indirect,
fixed, contingent or otherwise, which exist after August 3, 1996 but which are
based upon or arise from any act, omission, transaction, circumstance, sale or
manufacture of goods or services, state of facts or other condition which
occurred or existed on or before August 3, 1996, whether or not then known, due
or payable;

                                     -11-

<PAGE>
          (iv) any loss, liability, cost or expense, including attorneys' fees
and expenses, suffered or incurred by any Buyer by reason of any non-compliance
with the bulk sales law of any state; and

          (v) any and all actions, suits, proceedings, claims, demands,
assessments, judgments, costs and expenses, including attorneys' fees and
expenses, incident to any of the foregoing or incurred in investigating or
attempting to avoid the same or to oppose the imposition thereof, or in
enforcing this indemnity.

          (b) Buyers, jointly and severally, hereby agree to indemnify and hold
each Seller harmless from, against and in respect of (and shall on demand
reimburse any Seller for):

          (i) any and all loss, liability, damage or expense, including
attorneys' fees and expenses, suffered or incurred by any Seller by reason of
any untrue representation, breach of warranty or nonfulfillment of any covenant
or agreement by any Buyer contained in this Agreement or in any agreement,
certificate, document or instrument delivered to any Seller pursuant hereto or
in connection herewith; and

          (ii) any and all actions, suits, proceedings, claims, demands,
assessments, judgments, costs and expenses, including attorneys' fees and
expenses, incident to any of the foregoing or incurred in investigating or
attempting to avoid the same or to oppose the imposition thereof, or in
enforcing this indemnity.

     9. Survival of Representations and Warranties. Each statement,
representation, warranty, indemnity, covenant and agreement made by any Seller
in any of the Sale Agreements or in any document, certificate or other 
instrument delivered by or on behalf of any Seller pursuant to any of the Sale
Agreements or in connection therewith shall be deemed the joint and several
statement, representation, warranty, indemnity, covenant and agreement of
Sellers. Each statement, representation, warranty, indemnity, covenant and
agreement made by any Buyer in this Agreement or in any document, certificate or
other instrument delivered by or on behalf of any Buyer pursuant to this
Agreement or in connection herewith shall be deemed the joint and several
statement, representation, warranty, indemnity, covenant and agreement of
Buyers. All statements, representations, warranties, indemnities, covenants and
agreements made by each of the parties hereto shall survive the date hereof and
the closing of the transactions referred to herein.

     10. Notices. Any and all notices or other communications required or
permitted to be given under any of the provisions of this Agreement shall be in
writing and shall be

                                     -12-

<PAGE>
deemed to have been given when delivered personally or by overnight courier, or
when mailed by first-class registered or certified mail, return receipt
requested, addressed to the parties at their respective addresses set forth on
the first page of this Agreement, in each case to "Attention: President" (or at
such other address and/or attention as any party may specify by notice to all
other parties given as aforesaid).

     11. Binding Effect. This Agreement shall be binding upon and inure to the
benefit of each party hereto, and their successors and assigns.

     12. Further Assurances. Each party hereto shall cooperate, take such
further action, and execute such further documents as may be reasonably
requested by any other party in order to carry out the terms of this Agreement
and the transactions referred to herein, and to comply with all applicable laws.

     13. Entire Agreement. The Sale Agreements constitute the entire agreement
of the parties hereto with respect to the subject matter hereof, and may not be
modified, amended or terminated, nor may any provision thereof be waived, except
by a writing signed by the parties hereto.

     14. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Delaware applicable to agreements made
and to be wholly performed in such State.

     15. Severability. If any provisions of this Agreement are held to be
invalid, illegal or unenforceable by a court of competent jurisdiction, such
provisions shall be modified to the minimum extent possible to make them valid,
legal and enforceable and the remaining provisions of this Agreement shall not
in any way be affected or impaired thereby.

     16. Headings. The headings used herein are for the convenience of the
parties, are not substantive and shall not be used to interpret or construe any
of the provisions hereof.

     17. Counterparts. This Agreement may be executed in one or more
counterparts, all of which taken together shall be deemed one original.

     18. Interpretation. Wherever the term "including" is used in this
Agreement, it shall be deemed to be followed by the phrase "without limitation."
Any references in this Agreement to Sections or Schedules shall mean Sections or
Schedules of this Agreement, unless otherwise specified.

                                     -13-

<PAGE>
     19. No Implied Rights or Remedies. Except as otherwise expressly provided
herein, nothing herein expressed or implied is intended or shall be construed to
confer upon or give to any person, firm, corporation or other entity, other than
the parties hereto and their respective successors and assigns, any rights or
remedies under or by reason of the Sales Agreements.

                     [BALANCE OF PAGE INTENTIONALLY BLANK]

                                     -14-

<PAGE>
     IN WITNESS WHEREOF, the parties have duly executed this Agreement as of the
date first written above.

                                       SELLERS:

                                       NEOSTAR RETAIL GROUP, INC.

                                       By: /s/ Opal Ferraro
                                          ----------------------
                                           Name: Opal Ferraro
                                           Title: Vice-President

                                       SOFTWARE ETC. STORES, INC.

                                       By: /s/ Opal Ferraro
                                           ---------------------
                                           Name: Opal Ferraro
                                           Title: Vice-President

                                       BUYERS:

                                       BARNES & NOBLE, INC.

                                       By: /s/ Thomas A. Tolworthy
                                           ----------------------------
                                           Thomas A. Tolworthy
                                           Vice President

                                       BARNES & NOBLE SUPERSTORES, INC.

                                       By: /s/ Thomas A. Tolworthy
                                           ----------------------------
                                           Thomas A. Tolworthy
                                           President

                                       B. DALTON BOOKSELLER, INC.

                                       By: /s/ Kristine M. Terrill
                                           ----------------------------
                                           Kristine M. Terrill
                                           President

<PAGE>
<TABLE>
<CAPTION>
                                   Schedule A

B&N       Store                       Street                                                         Zip
Store #   Name/Location               Address                            City                 State  Code
- -------   -------------------------   --------------------------------   ------------------   -----  -----
<S>       <C>                         <C>                                <C>                  <C>    <C>
 2514     GALLERIA                    3225 W. 69TH STREET                EDINA                 MN    55435
 2569     WALNUT CREEK                1149 S. MAIN STREET                WALNUT CREEK          CA    94596
 2573     UNIVERSITY VILLAGE          2700 N.E. UNIVERSITY VILLAGE       SEATTLE               WA    98105
 2575     3ST PROMENADE               1201 3RD STREET                    SANTA MONICA          CA    90401
 2588     KALAMAZOO                   6134 SOUTH WESTNEDGE AVE.          PORTAGE               MI    49002
 2589     HUNTINGTON                  380 WALT WHITMAN ROAD              HUNTINGTON STATION    NY    11746
 2592     BROWARD MALL                591 SOUTH UNIVERITY DRIVE          PLANTATION            FL    33324
 2597     PARAMUS III                 765 ROUTE 17 SOUTH                 PARAMUS               NJ    07652
 2608     CITADEL                     795 CITADEL DRIVE EAST             COLORADO SPRINGS      CO    80909
 2609     FREEHOLD                    3981 US HWY 9                      FREEHOLD              NJ    07728
 2611     FORT COLLINS                4045 SOUTH COLLEGE                 FORT COLLINS          CO    80525
 2614     ROSEVILLE II                2100 NORTH SNELLING AVE.           ROSEVILLE             MN    55113
 2626     OREM                        330 EAST 1300 SOUTH                OREM                  UT    84058
 2627     ROCHESTER HILLS             2800 S. ROCHESTER ROAD             ROCHESTER HILLS       MI    48307
 2628     LINCOLN CENTER              1972 BROADWAY                      NEW YORK              NY    10023
 2631     NEW HOPE COMMONS            5400 NEW HOPE COMMONS              DURHAM                NC    27707
 2632     FL/NAPLES/WATERSIDE SHOPS   5377 TAMIIAMI TRAIL                NAPLES                FL    33942
 2635     WESTHEIMER & VOSS           7626 WESTHEIMER CROSSING           HOUSTON               TX    77063
 2638     CHESTERFIELD                1200 HUGUENOT ROAD                 MIDLOTHIAN            VA    23113
 2639     FT. UNION                   7119 SOUTH 1300 EAST STREET        MIDVALE               UT    84047
 2642     VALENCIA                    23630 VALENCIA BLVD                SANTA CLARITA         CA    91355
 2645     FRAMINGHAM                  1 WORCESTER ROAD                   FRAMINGHAM            MA    01701
 2647     CARY II                     760 SE MAYNARD                     CARY                  NC    27511
 2653     OLYMPIA                     1530 BLACK LAKE BLVD, SW           OLYMPIA               WA    98502
 2655     BAY SHORE                   5900 N PORT WASHINGTON RD, #C-17   GLENDALE              WI    53217
 2657     LEWISVILLE II               2325 S STEMMONS FWY                LEWISVILLE            TX    75067
 2658     LITTLE ROCK                 11500 FINANCIAL CTR PKWY           LITTLE ROCK           AR    72211
 2659     SOUTH BEND                  4601 GRAPE ROAD                    MISHAWAKE             IN    46545
 2662     OAKVIEW                     3333 OAKVIEW DRIVE                 OMAHA                 NE    68144
 2664     MARLTON                     200 WEST ROUTE 70                  MARLTON               NJ    08053
 2665     AMARILLO                    2415 SOUNCY ROAD                   AMARILLO              TX    79121
 2666     GRAND RAPIDS                3670 28TH STREET SE                KENTWOOD              MI    49512
 2667     GRAPEVINE                   1217 STATE HWY 114 W, #112         GRAPEVINE             TX    76051
 2670     WEST OAKS VILLAGE           2450 STATE HWY 6                   HOUSTON               TX    77077
 2672     MANKATO                     1859 ADAMS STREET                  MANKATO               MN    56001
 2673     GEORGETOWN                  3040 M STREET NW                   WASHINGTON DC         DC    20007
 2674     CHEYENNE                    1851 DELL RANGE BLVD               CHEYENNE              WY    82000
 2675     UNION SQUARE                33 EAST 17TH STREET                NEW YORK              NY    10003
 2679     VANCOUVER                   7700 NE 4TH PLAIN BLVD             VANCOUVER             WA    98662
 2680     PIMA & SHEA                 10500 N 90TH STREET                SCOTTSDALE            AZ    85258
 2682     BELLINGHAM                  4099 GUIDE MERIDIAN                BELLINGHAM            WA    98226
 2683     SAN JOSE BLVD               11112 SAN JOSE BLVD                JACKSONVILLE          FL    32223
 2684     FIESTA TRAIL                12635 IH 10 WEST, #545             SAN ANTONIO           TX    78230
 2685     INGRAM FESTIVAL             6065 NW LOOP 410, #185             SAN ANTONIO           TX    78238
 2686     MIDLAND                     2617 WEST LOOP 250 N               MIDLAND               TX    79705

 2687     UNIVERSITY VILLAGE          1612 S UNIVERSITY DRIVE, #401      FORT WORTH            TX    76107
 2688     COLUMBIA SC                 278-A HARBISON BLVD                COLUMBIA              SC    29212
 2689     SPECTRUM                    31 FORTUNE DRIVE, SUITE 100        IRVINE                CA    92718
 2690     FISHERMANS WHARF            2550 TAYLOR STREET                 SAN FRANCISCO         CA    94133
 2692     EVANSVILLE                  624 SOUTH GREEN RIVER ROAD         EVANSVILLE            IN    47715
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                   Schedule A

B&N       Store                       Street                                                         Zip
Store #   Name/Location               Address                            City                 State  Code
- -------   -------------------------   --------------------------------   ------------------   -----  -----
<S>       <C>                         <C>                                <C>                  <C>    <C>
 2693     TALLAHASSEE                 1480 APALACHEE PKWY                TALLAHASSEE           FL    32300
 2694     MAY AVE                     6100 NORTH MAY AVE                 OKLAHOMA CITY         OK    73112
 2696     PORT HURON                  4325 24TH AVE                      PORT HURON            MI    48059
 2697     OXFORD VALLEY               210 COMMERCE BLVD                  FAIRLESS HILLS        PA    19030
 2698     NORTH ROCK                  3045 NORTH ROCK ROAD               WICHITA               KS    67226
 2701     COOL SPRINGS                1701 MALLORY LANE                  BRENTWOOD             TN    37027
 2703     SPECTRUM CENTER             1851 FOUNTAIN DRIVE                RESTON                VA    20190
 2705     LOUISVILLE                  801 SOUTH HURSTBOURNE PKWY         LOUISVILLE            KY    40222
 2706     FEDERAL WAY                 31325 PACIFIC HWY SOUTH            FEDERAL WAY           WA    98003
 2708     WACO                        4909 WEST WACO DRIVE               WACO                  TX    76710
 2709     PICO-WESTWOOD               10850 WEST PICO BLVD               W LOS ANGELES         CA    90064
 2710     MONTGOMERY                  4075 EASTERN BLVD                  MONTGOMERY            AL    36116
 2711     FT MYERS                    13701 SOUTH TAMIAMI TRAIL          FORT MYERS            FL    33912
 2712     SEVEN CORNERS               6201 ARLINGTON BLVD, SUITE 516     FALLS CHURCH          VA    22044
 2714     CHAMPAIGN                   65 EAST MARKET VIEW DRIVE          CHAMPAIGN             IL    61820
 2715     MEDIA CITY                  731 N SAN FERNANDO BLVD            BURBANK               CA    91502
 2716     MACON                       265 TOM HILL SR BLVD               MACON                 GA    31210
 2717     UNIVERSITY II               5850-A UNIVERSITY VILLAGE          HUNTSVILLE            AL    35806
 2718     WESTMINISTER                9370 SHERIDAN BLVD                 WESTMINISTER          CO    80030
 2719     CAPE GIRADEAU               3035 WILLIAM STREET                CAPE GIRADEAU         MO    63702
 2720     MADISON                     7433 MINERAL POINT ROAD            MADISON               WI    53717
 2721     FAYETTEVILLE                4144 NORTH COLLEGE AVE             FAYETTEVILLE          AR    72703
 2722     CRESTWOOD                   9618 WATSON                        CRESTWOOD             MO    63126
 2723     JOLIET                      2621 PLAINFIELD ROAD               JOLIET                IL    60435
 2724     YOUNGSTOWN                  381 BOARDMAN-POLAND ROAD           YOUNGSTOWN            OH    44512
 2725     QUAIL SPRINGS               13800 NORTH MAY AVE                OKLAHOMA CITY         OK    73134
 2726     TOPEKA                      6130 SW 17TH STREET                TOPEKA                KS    66615
 2727     AUGUSTA, GA                 1336 AUGUSTA WEST PKWY             AUGUSTA               GA    30909
 2729     RANCHO CUCOMUNGA            11090 FOOTHILL BLVD                RANCHO CUCOMUNGA      CA    91730
 2730     LAFAYETTE                   5705 JOHNSTON STREET               LAFAYETTE             LA    70503
 2731     MANSFIELD                   832 N LEXINGTON SPRINGMILL         MANSFIELD             OH    44906
 2732     INDEPENDENCE                19120 EAST 19TH STREET             INDEPENDENCE          MO    64057
 2734     TRI-COUNTY                  895 EAST KEMPER ROAD               SPRINGDALE            OH    45246
 2736     MYRTLE BEACH                1145 SEABOARD STREET               MYRTLE BEACH          SC    29577
 2737     SARASOTA II                 4010 SOUTH TAMIAMI TRAIL           SARASOTA              FL    34231
 2738     SUGARLAND II                2545 TOWN CENTER BLVD              SUGARLAND             TX    77479
 2740     BOISE II                    1315 NORTH MILWAUKEE               BOISE                 ID    83704
 2741     BLOOMINGTON                 2813 EAST 3RD STREET               BLOOMINGTON           IN    47408

 2742     AUGUSTA                     9 MARKET PLACE DRIVE, RR#4         AUGUSTA               ME    04330
 2743     HUNTINGTON BEACH            7777 EDINGER AVE                   HUNTINGTON BEACH      CA    92647
 2744     EASTSIDE                    9521 VISCOUNT                      EL PASO               TX    79925
 2745     HENDERSON                   567 NORTH STEPHANIE                HENDERSON             NV    89014
 2746     ARROWHEAD                   7685 WEST BELL ROAD                PEORIA                AZ    85382
 2748     TANASBOURNE                 18300 NW EVERGREEN PKWY            BEAVERTON             OR    97006
 2753     BOWLING GREEN               1680 CAMPBELL LANE                 BOWLING GREEN         KY    42104
 2756     YUMA                        819 W 32ND STREET                  YUMA                  AZ    85364
 2759     FREMONT                     3900 MOWRY AVE                     FREMONT               CA    94538
 2761     WINSTON SALEM               1925 HAMPTON INN COURT             WINSTON-SALEM         NC    27103
 2763     DAYTONA BEACH               1900 W INTERNATIONAL SPEEDWAY      DAYTONA BEACH         FL    32114
 2765     BILLINGS                    530 S 24TH STREET WEST             BILLINGS              MT    59102
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                   Schedule A

B&N       Store                       Street                                                         Zip
Store #   Name/Location               Address                            City                 State  Code
- -------   -------------------------   --------------------------------   ------------------   -----  -----
<S>       <C>                         <C>                                <C>                  <C>    <C>
 2769     KANKAKEE                    1577 NORTH STATE ROUTE 50          BOURBONNAIS           IL    60914
 2771     MEDFORD                     1400 BIDDLE ROAD                   MEDFORD               OR    97501
 2782     WILLOW GROVE                102 PARK AVENUE                    WILLOW GROVE          PA    19090
 2783     WESTGATE                    1600 SARATOGA AVE                  SAN JOSE              CA    95129
 2790     PITTSFORD                   3349 MONROE AVE                    ROCHESTER             NY    14618
 2798     SAUGUS                      444A BROADWAY                      SAUGUS                MA    01906
 2802     SAN PEDRO                   321 NW LOOP 410, #104              SAN ANTONIO           TX    78216
 2668     LEAWOOD                     4751 WEST 117TH STREET             LEAWOOD               KS    66211
 2778     PEORIA                      5001 NORTH BIG HOLLOW ROAD         PEORIA                IL    61615
 2739     CORAL GABLES                152 MIRACLE MILE                   CORAL GABLES          FL    33134
 2757     BEES CAVE                   701 CAPITAL OF TEXAS HWY           AUSTIN                TX    78768
- ----------------------------------------------------------------------------------------------------------
          Store Count       111
==========================================================================================================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                   Schedule B

B&N       Store                 Street                                                Zip
Store #   Name/Location         Address                         City           State  Code
- -------   -------------------   -----------------------------   ------------   -----  -----
<S>       <C>                   <C>                             <C>            <C>    <C>
 1876     SHARON S.C.           4720 SHARON ROAD                CHARLOTTE       NC    28210
 1955     MANSELL COMMONS       7660 NORTH POINT PKWY, #200     ALPHARETTA      GA    30202
 2558     GREENVILLE HAYWOOD    735 HAYWOOD ROAD                GREENVILLE      SC    29607
 2561     DOWNTOWN PITTSBURGH   339 SIXTH AVENUE                PITTSBURGH      PA    15222
 2570     SPRINGDALE MOBILE     3250 AIRPORT BLVD B-30          MOBILE          AL    36606
 2571     RENO                  5695 SOUTH VIRGINIA             RENO            NV    89502

 2572     ERIE                  5909 PEACH STREET               ERIE            PA    16509
 2574     COUNTRY CLUB PLAZA    420 W 47TH STREET               KANSAS CITY     MO    64112
 2580     BIRMINGHAM GALLERIA   3780 RIVERCHASE VILLAGE, #300   HOOVER          AL    35244
 2583     ENCINO                16461 VENTURA BLVD              ENCINO          CA    91356
 2587     CEDAR RAPIDS          333 COLLINS ROAD NE, BLDG 1     CEDAR RAPIDS    IA    52402
 2595     BRANDON SQUARE        122 BRANDON TOWN CENTER         BRANDON         FL    33511
 2602     KITSAP                3108 NW RANDALL WAY             SILVERDALE      WA    98383
 2606     FARGO                 1201 42ND STREET SW             FARGO           ND    58103
 2622     OLD ORCHARD           55 OLD ORCHARD CENTER           SKOKIE          IL    60077
- -------------------------------------------------------------------------------------------
          Store Count       15
===========================================================================================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                   Schedule C

B&N       Store                  Street                                                Zip
Store #   Name/Location          Address                    City                State  Code
- -------   --------------------   ------------------------   ------------        -----  -----
<S>       <C>                    <C>                        <C>                 <C>    <C>
   52     CRABTREE VALLEY MALL   4325 GLENWOOD AVE          RALEIGH              NC    27612
  136     ALTAMONTE MALL         451 ALTAMONTE AVE          ALTAMONTE SPRINGS    FL    32701
  147     UNIV SQUARE            2112 UNIVERSITY MALL       TAMPA                FL    33612
  184     MONMOUTH MALL          ROUTE 35 AT WYCKOFF ROAD   EATONTOWN            NJ    07724
  300     FIFTH AVE              666 FIFTH AVE              NEW YORK             NY    10103
  333     N WABASH               129 N WABASH AVENUE        CHICAGO              IL    60602
  368     PARADISE VALLEY MALL   4550 E CACTUS ROAD         PHOENIX              AZ    85032
  400     NEW ORLEANS            714 CANAL STREET           NEW ORLEANS          LA    70130
  707     CITY CENTER            40 SOUTH 7TH STREET        MINNEAPOLIS          MN    55402
  836     N MICHIGAN             645 NORTH MICHIGAN AVE     CHICAGO              IL    60611
- --------------------------------------------------------------------------------------------
          Store Count       10
============================================================================================
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                   Schedule D

B&N       Store              Street                                               Zip
Store #   Name/Location      Address                            City       State  Code
- -------   ----------------   --------------------------------   --------   -----  -----
<S>       <C>                <C>                                <C>        <C>    <C>
 2643     TOWN AND COUNTRY   12850 MEMORIAL DRIVE, SUITE 1600   HOUSTON     TX    77024
 2767     CARROLLWOOD        11802 N. DALE MABRY AVE            TAMPA       FL    33618
 2768     METAIRIE           3721 VETERANS MEMORIAL HWY         METAIRIE    LA    70002
- ---------------------------------------------------------------------------------------
          Store Count      3
=======================================================================================
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                   Schedule E

B&N       Store               Street                                                    Zip
Store #   Name/Location       Address                         City               State  Code
- -------   -----------------   -----------------------------   ----------------   -----  -----
<S>       <C>                 <C>                             <C>                <C>    <C>
 1884     SPRINGFIELD         240 ROUTE 22 WEST               SPRINGFIELD         NJ    07081
 1927     ANN ARBOR           3245 WASHTENAW                  ANN ARBOR           MI    48104
 1944     STEVENS CREEK       3600 STEVENS CREEK BLVD         SAN JOSE            CA    95117
 2536     ARBORETUM           10000 RESEARCH BLVD             AUSTIN              TX    78759
 2537     N RICHLAND HILLS    8525 AIRPORT FREEWAY            N RICHLAND HILLS    TX    76180
 2541     BATTLEFIELD         3110 S GLENSTONE AVE            SPRINGFIELD         MO    65804
 2554     COLORADO BLVD       960 S COLORADO BLVD             DENVER              CO    80222
 2566     PRESTON & 544       2201 PRESTON ROAD, SUITE E      PLANO               TX    75093
 2577     NORTH ARLINGTON     934 EAST COPELAND ROAD          ARLINGTON           TX    76011
 2582     VANDERBILT SQUARE   3003 W HOLCOMBE BLVD            HOUSTON             TX    77025
 2585     WOODLAND HILLS      8620 EAST 71ST STREET           TULSA               OK    74133
 2607     SOUTH CENTER        300 ANDOVER PARK W, SUITE 200   TUKWILA             WA    98188
 2616     THE WOODLANDS       1310 LAKE WOODLANDS DRIVE       THE WOODLANDS       TX    77380
- ---------------------------------------------------------------------------------------------
          Store Count      13
=============================================================================================
</TABLE>



<TABLE> <S> <C>

<ARTICLE>     5
<MULTIPLIER>  1000
       
<S>                           <C>
<PERIOD-TYPE>                 3-MOS
<FISCAL-YEAR-END>             FEB-01-1997
<PERIOD-START>                JAN-28-1996
<PERIOD-END>                  JUL-27-1996
<CASH>                        16,557
<SECURITIES>                  0
<RECEIVABLES>                 44,462
<ALLOWANCES>                  0
<INVENTORY>                   682,703
<CURRENT-ASSETS>              794,967
<PP&E>                        546,711
<DEPRECIATION>                158,827
<TOTAL-ASSETS>                1,337,372
<CURRENT-LIABILITIES>         615,643
<BONDS>                       290,000
         0
                   0
<COMMON>                      33
<OTHER-SE>                    393,371
<TOTAL-LIABILITY-AND-EQUITY>  1,337,372
<SALES>                       524,321
<TOTAL-REVENUES>              524,321
<CGS>                         340,236
<TOTAL-COSTS>                 340,236
<OTHER-EXPENSES>              73,278
<LOSS-PROVISION>              0
<INTEREST-EXPENSE>            10,169
<INCOME-PRETAX>               (4,547)
<INCOME-TAX>                  (1,826)
<INCOME-CONTINUING>           (2,721)
<DISCONTINUED>                0
<EXTRAORDINARY>               0
<CHANGES>                     0
<NET-INCOME>                  (2,721)
<EPS-PRIMARY>                 (0.08)
<EPS-DILUTED>                 0.000
        


</TABLE>


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