NN BALL & ROLLER INC
10-Q, 2000-05-15
BALL & ROLLER BEARINGS
Previous: ALGEMEEN BURGERLIJK PENSIOENFONDS, 13F-HR, 2000-05-15
Next: BALTIC INTERNATIONAL USA INC, NT 10-Q, 2000-05-15





==============================================================================

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


                                    FORM 10-Q

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

                For the quarterly period ended MARCH 31, 2000
                                              ---------------

                                       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 0-23486


                            NN BALL & ROLLER, INC.
            (Exact name of registrant as specified in its charter)

                  DELAWARE                            62-1096725
           (State or other jurisdiction of         (I.R.S. Employer
           incorporation or organization)        Identification Number)

                               800 TENNESSEE ROAD
                             ERWIN, TENNESSEE 37650
          (Address of principal executive offices, including zip code)

                                 (423) 743-9151
              (Registrant's telephone number, including area code)

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
                                                      ------      -----

As of May 10, 2000 there were15,244,308 shares of the registrant's common stock,
par value $0.01 per share, outstanding.

==============================================================================

<PAGE>

<TABLE>
<CAPTION>

                                                                                                   Page No.
PART I. FINANCIAL INFORMATION
<S>              <C>                                                                                <C>

Item 1.           Consolidated Financial Statements:

                  Consolidated Statements of Income and Comprehensive Income for the three
                                 months ended March 31, 2000 and 1999                                 2

                  Consolidated Balance Sheet at March 31, 2000 and December 31, 1999                  3

                  Consolidated Statements of Changes in Stockholders' Equity
                     for the three months ended March 31, 2000 and 1999                               4

                  Consolidated Statements of Cash Flows for the three months
                     ended March 31, 2000 and 1999                                                    5

                  Notes to Consolidated Financial Statements                                          6

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


PART II. OTHER INFORMATION

Item 6.           Exhibits and Reports on Form 8-K                                                  14

Signatures                                                                                          15
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


                          PART I. FINANCIAL INFORMATION

                             NN BALL & ROLLER, INC.
           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                   (UNAUDITED)

                                                                                    THREE MONTHS ENDED
                                                                                         MARCH 31,
THOUSANDS OF  DOLLARS, EXCEPT  SHARE AND PER SHARE DATA                             2000            1999
- ----------------------------------------------------------------------------- --------------    --------------
<S>                                                                          <C>                <C>

Net sales                                                                         $  28,002         $  17,912
Cost of goods sold                                                                   20,346            12,523
                                                                              --------------    --------------
  Gross profit                                                                        7,656             5,389

Selling, general and administrative                                                   2,318             1,218
Depreciation and amortization                                                         1,845             1,244
Loss on involuntary conversion                                                        3,978          --
Gain on involuntary conversion                                                      (3,953)          --
Equity in earnings of unconsolidated affiliate                                         (13)          --
                                                                              --------------    --------------
Income from operations                                                                3,481             2,927

Interest expense                                                                        291                 1
                                                                              --------------    --------------
Income before provision for income taxes                                              3,190             2,926
Provision for income taxes                                                            1,080               964
                                                                              --------------    --------------
     Net income                                                                    $  2,110          $  1,962

Other comprehensive income:
     Foreign currency translation adjustments                                         (395)             (861)
                                                                              --------------    --------------
     Comprehensive income                                                          $  1,715          $  1,101
                                                                              ==============    ==============
Basic income per share                                                             $   0.14          $   0.13
                                                                              ==============    ==============
Weighted average shares outstanding                                              15,244,271        14,804,244
                                                                              ==============    ==============
Diluted income per share                                                           $   0.14          $   0.13
                                                                              ==============    ==============
Weighted average shares outstanding                                              15,457,658        14,804,244

</TABLE>

[FN]
                             SEE ACCOMPANYING NOTES.
</FN>
                                       2
<PAGE>

<TABLE>
<CAPTION>

                             NN BALL & ROLLER, INC.
                           CONSOLIDATED BALANCE SHEETS


                                                                           MARCH 31,         DECEMBER 31,
                                                                             2000               1999
THOUSANDS OF  DOLLARS                                                    (UNAUDITED)
- ---------------------------------------------------------------------------------------------------------
<S>                                                                       <C>               <C>
ASSETS
Current assets:
  Cash                                                                        $ 1,516            $ 1,409
  Accounts receivable, net                                                     21,315             18,183
  Inventories, net                                                             12,219             13,122
  Other current assets                                                          2,052                688
                                                                           -----------        -----------
     Total current assets                                                      37,102             33,402

Property, plant and equipment, net                                             39,961             43,452
Goodwill, net                                                                  12,618             12,779
Other non-current assets                                                        3,681                735
                                                                           -----------        -----------
     Total assets                                                             $93,362            $90,368
                                                                           ===========        ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                                            $ 7,878            $ 5,343
  Accrued vacation payable                                                        760                676
  Accrued bonuses payable                                                         437             --
  Deferred income                                                                 766                875
  Income taxes payable                                                          1,954              1,283
  Other current liabilities                                                     1,789              2,301
                                                                           -----------        -----------
     Total current liabilities                                                 13,584             10,478

Deferred income taxes                                                           2,611              2,611
Long-term debt                                                                 16,544             17,151
                                                                           -----------        -----------
     Total liabilities                                                         32,739             30,240

     Total stockholders' equity                                                60,623             60,128
                                                                           -----------        -----------
     Total liabilities and stockholders' equity                               $93,362            $90,368
                                                                           ===========        ===========

</TABLE>




[FN]
                             SEE ACCOMPANYING NOTES.
</FN>
                                       3
<PAGE>

<TABLE>
<CAPTION>

                             NN BALL & ROLLER, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (UNAUDITED)





                                                                                               ACCUMULATED
                                         COMMON STOCK              ADDITIONAL   RETAINED          OTHER
                                         NUMBER           PAR       PAID IN     EARNINGS      COMPREHENSIVE
THOUSANDS OF DOLLARS                     OF SHARES       VALUE      CAPITAL     (DEFICIT)        INCOME          TOTAL
- ---------------------------------------- ---------    ---------    ----------    ----------     -----------    ----------
<S>                                      <C>          <C>          <C>           <C>            <C>            <C>

Balance, January 1, 1999                   14,804        $ 149       $27,902       $28,306          $(115)       $56,242
  Net income                                                                         1,962                         1,962
  Dividends                                                                        (1,184)                       (1,184)
  Other comprehensive income                                                                         (861)         (861)
                                         ---------    ---------    ----------    ----------     -----------    ----------
Balance, March 31, 1999                    14,804         $149       $27,902       $29,084          $(976)       $56,159
                                         =========    =========    ==========    ==========     ===========    ==========

Balance, January 1, 2000                   15,244        $ 153       $30,398       $31,255        $(1,678)       $60,128
  Net income                                                                         2,110                         2,110
  Dividends                                                                        (1,220)                       (1,220)
  Other comprehensive income                                                                         (395)         (395)
                                         ---------    ---------    ----------    ----------     -----------    ----------
Balance, March 31, 2000                    15,244        $ 153       $30,398       $32,145        $(2,073)       $60,623
                                         =========    =========    ==========    ==========     ===========    ==========
</TABLE>





[FN]
                             SEE ACCOMPANYING NOTES.
</FN>
                                       4
<PAGE>

<TABLE>
<CAPTION>

                             NN BALL & ROLLER, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                                            THREE MONTHS ENDED
                                                                                 MARCH 31,
THOUSANDS OF  DOLLARS                                                     2000              1999
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>            <C>

OPERATING ACTIVITIES:
  Net income                                                               $ 2,110          $ 1,962
  Adjustments to reconcile net income:
    Depreciation and amortization                                            1,845            1,244
    Changes in operating assets and liabilities:
      Accounts receivable                                                  (3,132)          (1,662)
      Inventories                                                              903            1,410
      Other current assets                                                 (1,364)            (255)
       Other assets                                                          (446)          --
      Accounts payable                                                       2,535            (135)
      Income taxes payable                                                                      877
                                                                               671
      Other liabilities                                                      (100)              664
                                                                      -------------     ------------
         Net cash provided by operations                                     3,022            4,105
                                                                      -------------     ------------

INVESTING ACTIVITIES:
 Acquisition of property, plant and equipment                                (194)             (40)
 Proceeds from disposals of property, plant and equipment                  --                    65
 Involuntary conversion of property, plant and equipment                     2,001          --
 Investment in joint venture                                               (2,500)          --
 Other assets                                                                (446)          --
                                                                      -------------     ------------
         Net cash provided (used) by investing activities                    (693)               25
                                                                      -------------     ------------

FINANCING ACTIVITIES:
 Net payments under revolving line of credit                                 (607)          --
 Dividends                                                                 (1,220)          (1,184)
                                                                      -------------     ------------
         Net cash used by financing activities                             (1,827)          (1,184)
                                                                      -------------     ------------

Effect of exchange rate changes                                              (395)            (861)
Net Change in Cash and Cash Equivalents                                        502            2,946
Cash and Cash Equivalents at Beginning of Period                             1,409            1,430
                                                                      -------------     ------------
Cash and Cash Equivalents at Period-End                                    $ 1,516          $ 3,515
                                                                      =============     ============
</TABLE>




[FN]
                             SEE ACCOMPANYING NOTES.
</FN>


                                       5
<PAGE>

                             NN BALL & ROLLER, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 1.  INTERIM FINANCIAL STATEMENTS

The accompanying consolidated financial statements of NN Ball & Roller, Inc.
have not been audited by independent accountants, except for the balance sheet
at December 31, 1999. In the opinion of the Company's management, the financial
statements reflect all adjustments necessary to present fairly the results of
operations for the three-month periods ended March 31, 2000 and 1999, the
Company's financial position at March 31, 2000 and December 31, 1999, and the
cash flows for the three-month periods ended March 31, 2000 and 1999. These
adjustments are of a normal recurring nature and are, in the opinion of
management, necessary for fair presentation of the financial position and
operating results for the interim periods.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted from the interim financial statements presented
in this Quarterly Report on Form 10-Q.

The results for the first quarter of 2000 are not necessarily indicative of
future results.

NOTE 2.  INVENTORIES

Inventories are stated at the lower of cost or market, with cost being
determined by the first-in, first-out method.

Inventories are comprised of the following (in thousands):

<TABLE>
<CAPTION>

                                                                                    MARCH 31,       DECEMBER 31,
                                                                                      2000              1999
                                                                                    (UNAUDITED)
                                                                                  ------------    ------------
<S>                                                                               <C>             <C>
Raw Materials                                                                      $    2,852      $    3,131
Work in process                                                                         2,206           2,585
Finished goods                                                                          7,221           7,466
                                                                                  ------------    ------------
                                                                                       12,279          13,182
Less - Reserve for excess and obsolete inventory                                           60              60
                                                                                  ------------    ------------
                                                                                      $12,219        $ 13,122
                                                                                  ============    ============
</TABLE>


                                       6
<PAGE>


<TABLE>
<CAPTION>

NOTE 3.  NET INCOME PER SHARE


                                                                                   THREE MONTHS ENDED
                                                                                         MARCH 31,
THOUSANDS OF  DOLLARS, EXCEPT  SHARE AND PER SHARE DATA                            2000             1999
- ----------------------------------------------------------------------------- --------------    --------------
<S>                                                                           <C>               <C>

Net income                                                                          $ 2,110           $ 1,962
Adjustments to net income                                                          --                --
                                                                              --------------    --------------
   Net income                                                                       $ 2,110           $ 1,962
                                                                              ==============    ==============


Weighted average shares outstanding                                              15,244,271        14,804,244
Effect of dilutive stock options                                                    213,387          --
                                                                              --------------    --------------
Dilutive shares outstanding                                                      15,457,658        14,804,244
                                                                              ==============    ==============

Basic net income per share                                                          $  0.14           $  0.13
                                                                              ==============    ==============
Diluted net income per share                                                        $  0.14           $  0.13
                                                                              ==============    ==============

</TABLE>

Excluded from the shares outstanding at March 31, 2000 were 12,750 antidilutive
options to purchase common shares at an exercise price of $9.75 to $12.50.
Excluded from shares outstanding at March 31, 1999 were 501,625 antidilutive
options to purchase common shares at an exercise price of $6.38 to $15.50.

NOTE 4.  SEGMENT INFORMATION

In connection with the Company's acquisition of certain assets and liabilities
of Earsley Capital Corporation in July 1999, the Company has chosen to realign
its reportable segments on the basis of manufactured products. As a result of
this realignment, the Company now has two reportable segments, which include
balls & rollers and plastics. The Company's ball & roller operations are
distributed among two manufacturing facilities in Tennessee, one manufacturing
facility in South Carolina and one manufacturing facility in Kilkenny, Ireland.
All of these facilities are engaged in the production of precision balls and
rollers used primarily in the bearing industry. The Company's plastic operations
are located in two manufacturing facilities located in Lubbock, Texas. The
facility is engaged in the production of precision plastic injection molded
components.

The accounting policies of the segments do not differ from those of the
consolidated entity. The Company evaluates segment performance based on profit
or loss from operations before income taxes not including non-recurring gains or
losses. The Company accounts for intersegment sales and transfers at current
market prices; however, the Company did not have any material intersegment
transactions during the three-month period ended March 31, 2000. Restatement of
prior period segment information has not been provided because the ball & roller
segment represents the consolidation of the two previously reported geographic
segments.

<TABLE>
<CAPTION>

                                                                         THREE MONTHS ENDED
                                                                             MARCH 31,
                                                              2000                                 1999
THOUSANDS OF DOLLARS                            BALL & ROLLER        PLASTICS        BALL & ROLLER        PLASTICS
- ---------------------------------------------- ----------------- ----------------- ------------------- ---------------
<S>                                            <C>               <C>               <C>                 <C>

Revenues from external customers                       $ 19,125           $ 8,877            $ 17,912            $ --
Segment profit                                            2,840               375               2,926              --
Segment assets                                           61,673            31,689              68,183              --
</TABLE>


                                       7
<PAGE>

NOTE 5.  ACQUISITION

Effective July 4, 1999 the Company acquired substantially all of the assets and
assumed certain liabilities of Earsley Capital Corporation, a Nevada corporation
and successor to and formerly known as Industrial Molding Corporation ("IMC").
IMC, located in Lubbock, Texas, operates as a premier full-service designer and
manufacturer of precision plastic injection molded components. The Company plans
to continue the operation of the IMC business as a subsidiary entity. The
Company paid consideration of approximately $30 million, consisting of cash in
the amount of $27.5 million and 440,038 shares of its common stock, for the net
assets acquired from IMC. Cash used in the acquisition was obtained from the
Company's existing line of credit with First American Bank.

IMC reported earnings of $1.9 million and $1.2 million on net sales of $28.1
million and $13.7 million for the year ended January 2, 1998 and the six-month
period ended July 4, 1999, respectively. Net assets of IMC which were acquired
by the Company approximated $13.7 million and $16 million at January 2, 1999 and
July 4, 1999, respectively.

The following unaudited pro forma summary presents the financial information as
if the Company's acquisition had occurred on January 1, 1999. These pro forma
results have been prepared for comparative purposes and do not purport to be
indicative of what would have occurred had the acquisition been made on January
1, 1999, nor is it indicative of future results.

                                                THREE MONTHS
                                               ENDED MARCH 31,
THOUSANDS OF DOLLARS                                1999
- --------------------------------------------- ------------------
Revenues from external customers                   $ 7,591
Net profit                                           2,156
EPS                                                $  0.15


NOTE 6.  JOINT VENTURE

On March 16, 2000, the Company entered into a joint venture with General Bearing
Corporation. The new venture, NN General, LLC, owns a majority position in
Jiangsu General Ball & Roller Company, Ltd., a Chinese precision ball and roller
manufacturer located in Rugao City, Jiangsu Providence China. Through NN
General, LLC, the Company equally shares a 60% interest with General Bearing
Company in the Chinese company. The Company's investment includes a cash
contribution of $2.5 million and a loan commitment for an additional $1 million.
The remaining 40% of the Chinese company is owned by Jiangsu Steel Ball Factory.
The Company accounts for this investment under the equity method and recorded
income of approximately $13,000 during the 2000 first quarter.

NOTE 7.  FIRE

On March 12, 2000, the Company experienced a fire at its Erwin, Tennessee
facility. The fire was contained to approximately 30% of the production area and
did not result in serious injury to any employee. Affected production is being
shifted to the Company's other facilities as possible as well as the use of
other suppliers to protect product supply to customers. Insurance coverage is
available for the loss. On March 31, 2000, the Company recorded a loss of
approximately $4.0 million representing the net book value of assets destroyed
in the fire and other related expenses. The Company also recorded a gain of
approximately $4.0 million at March 31, 2000 representing the amount it believes
the Company will recover from insurance proceeds for losses already recognized.



                                       8
<PAGE>




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



RESULTS OF OPERATIONS

NET SALES. Net sales increased by approximately $10.1 million, or 56.3%, from
$17.9 million for the first quarter of 1999 to $28.0 million for the first
quarter of 2000. The acquisition of IMC accounted for $8.9 million of additional
sales for the first quarter of 2000. For the Ball & Roller division, foreign
sales increased $2.1 million, or 27.3%, from $7.7 million in the first quarter
of 1999 to $9.8 million during the first quarter of 2000. The increase in
foreign net sales was due primarily to sales to a new Asian customer and
increased sales to existing European and Asian customers. Domestic sales
decreased $0.9 million, or 8.8%, from $10.2 million in the first quarter of 1999
to $9.3 million in the first quarter of 2000. This decrease was due primarily to
decreased volumes to existing customers.

GROSS PROFIT. Gross profit increased $2.3 million, or 42.6%, from $5.4 million
for the first quarter of 1999 to $7.7 million for the first quarter of 2000. The
IMC acquisition accounted for $2.2 million of the increase. As a percentage of
net sales, gross profit decreased from 30.1% in the first quarter of 1999 to
27.3 % for the same period in 2000. The decrease in gross profit as a percentage
of sales was due to reduced inventory levels as well as inefficiencies
associated with the March fire at the Company's Erwin, Tennessee facility.

SELLING, GENERAL AND ADMINISTRATIVE. Selling, general and administrative
expenses increased $1.1 million from $1.2 million for the first quarter of 1999
to $2.3 million in 2000. The acquisition of IMC accounted for $920,000 of the
increase. The remainder was due to primarily to increased expenses due to the
Company's joint venture activity. As a percentage of net sales, selling, general
and administrative expenses increased from 6.8% for the first quarter of 1999 to
8.3% for the same period in 2000.

DEPRECIATION AND AMORTIZATION. Depreciation and amortization expense increased
from $1.2 million or 48.3% for the first quarter of 1999 to $1.8 million for the
same period in 2000. The acquisition of IMC accounted for $574,000 of the
increase. The remainder of the increase was due primarily to purchases of
capital equipment at the Company's ball and roller facilities. As a percentage
of net sales, depreciation and amortization expense decreased from 6.9% for the
first quarter of 1999 to 6.6% for the same period in 2000.

INTEREST EXPENSE. Interest expense increased from $1,000 in the first quarter of
1999 to $291,000 during the same period in 2000. The increase was due to
increased levels outstanding under the Company's line of credit in the first
quarter of 2000. In July of 1999, the Company borrowed $18.5 million under the
line of credit for the purchase of certain assets of the Earsley Capital
Corporation.

NET INCOME. Net income increased from $2.0 million for the first quarter of 1999
to $2.1 million for the same period in 2000. As a percentage of net sales, net
income decreased from 11.0% in the first quarter of 1999 to 7.5% for the first
quarter of 2000. This decrease in net income as a percentage of net sales was
due primarily to decreased gross profits as a percentage of sales as well as
increased administrative expenses, depreciation and amortization expense and
interest expense associated with the IMC acquisition.

                                       9
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

In July 1997, the Company entered into a loan agreement with First American
National Bank ("First American") which provides for a revolving credit facility
of up to $25 million, expiring on June 30, 2000. In December 1999, the Company
extended the terms of the loan agreement with First American to expire on July
25, 2001. Amounts outstanding under the revolving facility are unsecured and
bear interest at a floating rate equal to, at the Company's option, either LIBOR
plus 0.65% or the Fed Funds effective rate plus 1.5%. The loan agreement
contains customary financial and operating restrictions on the Company,
including covenants, restricting the Company, without First American's consent,
from incurring additional indebtedness from, or pledging any of its assets to,
other lenders and from disposing of a substantial portion of its assets. In
addition, the Company is prohibited from declaring any dividend if a default
exists under the revolving credit facility at the time of, or would occur as a
result of, such declaration. The loan agreement also prohibits sales of property
outside of the ordinary course of business. The loan agreement also contains
customary financial covenants with respect to the Company, including a covenant
that the Company's earnings will not decrease in any year by more than fifty
percent of earnings in the Company's immediately preceding fiscal year. The
Company, as of May 10, 2000 was in compliance with all such covenants.

The Company's arrangements with its domestic customers typically provide that
payments are due within 30 days following the date of the Company's shipment of
goods, while arrangements with foreign customers (other than foreign customers
that have entered into an inventory management program with the Company)
generally provide that payments are due within either 90 or 120 days following
the date of shipment. Under the Company's inventory management program, payments
typically are due within 30 days after the product is used by the customer. The
Company's net sales historically have not been of a seasonal nature. However,
seasonality has become a factor for the foreign ball and roller sales in that
many foreign customers cease production during the month of August. The Company
also experiences seasonal fluctuation through its IMC Plastics division which
provides several lines of seasonal hardware.

The Company bills and receives payments from some of its foreign customers in
their local currency. To date, the Company has not been materially adversely
affected by currency fluctuations or foreign exchange restrictions. Nonetheless,
as a result of these sales, the Company's foreign exchange risk has increased.
Various strategies to manage this risk are under development and implementation,
including a hedging program. In addition, a strengthening of the U.S. dollar
against foreign currencies could impair the ability of the Company to compete
with international competitors for foreign as well as domestic sales.

Working capital, which consists principally of accounts receivable and
inventories, was $23.5 million at March 31, 2000 as compared to $22.9 million at
December 31, 1999. The ratio of current assets to current liabilities decreased
from 3.2:1 at December 31, 1999 to 2.7:1at March 31, 2000. Cash flow from
operations decreased from $4.1 million during the first quarter of 1999 to $3.0
million during the same period in 2000. This decrease was primarily attributed
to an increase of $3.1million in accounts receivable and $1.4 million in other
current assets during the first quarter of 2000 as compared to the same period
in 1999.

During 2000, the Company plans to spend approximately $5.3 million on capital
expenditures of which approximately $654,000 has been spent through March 31,
2000. The Company intends to finance these activities with cash generated from
operations and funds available under the credit facility described above. The
Company believes that funds generated from operations and borrowings from the
credit facility will be sufficient to finance the Company's working capital
needs and projected capital expenditure requirements through December 2000.

SUBSEQUENT EVENT

On April 10, 2000, the Company announced that it will start a jointly owned
stand-alone company in Europe, NN Euroball ApS, for the manufacture and sale of
chrome steel balls used for the ball bearings

                                       10
<PAGE>

and other products. The Company will have 54% of the shares of the new company,
SKF and FAG Kugelfischer Georg Schager AG will have 23% each. The new company
plans to start operating during the summer of 2000. Euroball ApS will acquire
the ball factories located in Pinerolo, Italy (SKF), Eltmann, Germany (FAG) and
Kilkenny, Ireland (NN Ball & Roller Inc.). Employment will be approximately 700
and yearly sales are planned to be approximately 100 million euro.

THE EURO

The Treaty on European Union provided that an economic and monetary union be
established in Europe whereby a single European currency, the Euro, was
introduced to replace the currencies of participating member states. The Euro
was introduced on January 1, 1999, at which time the value of participating
member state currencies were irrevocably fixed against the Euro and the European
Currency Unit. For the three year transitional period ending December 31, 2001,
the national currencies of member states will continue to circulate but be in
sub-units of the Euro. At the end of the transitional period, Euro bank notes
and coins will be issued, and the national currencies of the member states will
be legal tender no later than June 30, 2002.

The Company currently has operations in Ireland, which is one of the Euro
participating countries, and sells product to customers in many of the
participating countries. The functional currency of the Company's Ireland
operations was changed effective September 1999.

SEASONALITY AND FLUCTUATION IN QUARTERLY RESULTS

The Company's net sales historically have not been of a seasonal nature.
However, as foreign sales have increased as a percentage of total sales,
seasonality has become a factor for the Company in that many foreign customers
cease production during the month of August.

INFLATION AND CHANGES IN PRICES

While the Company's operations have not been affected by inflation during recent
years, prices for 52100 Steel and other raw materials purchased by the Company
are subject to change. For example, during 1995, due to an increase in worldwide
demand for 52100 Steel and the decrease in the value of the United States dollar
relative to foreign currencies, the Company experienced an increase in the price
of 52100 Steel and some difficulty in obtaining an adequate supply of 52100
Steel from its existing suppliers. Typically, the Company's pricing arrangements
with its steel suppliers are subject to adjustment once every six months. In an
effort to limit its exposure to fluctuations in steel prices, the Company has
generally avoided the use of long-term, fixed price contracts with its
customers. Instead, the Company typically reserves the right to increase product
prices periodically in the event of increases in its raw material costs. The
Company was able to minimize the impact on its operations resulting from the
52100 Steel price increases by taking such measures.

CAUTIONARY STATEMENTS FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE
PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

The Company wishes to caution readers that this report contains, and future
filings by the Company, press releases and oral statements made by the Company's
authorized representatives may contain, forward looking statements that involve
certain risks and uncertainties. The Company's actual results could differ
materially from those expressed in such forward looking statements due to
important factors bearing on the Company's business, many of which already have
been discussed in this filing and in the Company's prior filings.

The following paragraphs discuss the risk factors the Company regards as the
most significant, although the Company wishes to caution that other factors that
are currently not considered as significant or that currently cannot be foreseen
may in the future prove to be important in affecting the Company's results of


                                       11
<PAGE>

operations. The Company undertakes no obligation to publicly update or revise
any forward looking statements, whether as a result of new information, future
events or otherwise.

INDUSTRY RISKS. Both the precision ball & roller and precision plastics
industries are cyclical and tend to decline in response to overall declines in
industrial production. The Company's sales in the past have been negatively
affected, and in the future very likely would be negatively affected, by adverse
conditions in the industrial production sector of the economy or by adverse
global or national economic conditions generally.

COMPETITION. The precision ball & roller market and the precision plastics
markets are highly competitive, and many of manufacturers in each of the markets
are larger and have substantially greater resources than the Company. The
Company's competitors are continuously exploring and implementing improvements
in technology and manufacturing processes in order to improve product quality,
and the Company's ability to remain competitive will depend, among other things,
on whether it is able, in a cost effective manner, to keep pace with such
quality improvements. In addition, the Company competes with many of its ball
and roller customers that, in addition to producing bearings, also internally
produce balls and rollers for sale to third parties. The Company faces a risk
that its customers will decide to produce balls and rollers internally rather
than outsourcing their needs to the Company.

RAPID GROWTH. The Company has significantly expanded its ball and roller
production facilities and capacity over the last several years, and during the
third quarter of 1997 purchased an additional manufacturing plant in Kilkenny,
Ireland. The Company's Ball & Roller division currently is not operating at full
capacity and faces risks of further under-utilization or inefficient utilization
of its production facilities in future years. The Company also faces risks
associated with start-up expenses, inefficiencies, delays and increased
depreciation costs associated with its plant expansions.

RAW MATERIAL SHORTAGES. Because the balls and rollers manufactured by the
Company have highly-specialized applications, their production requires the use
of very particular types of steel. Due to quality constraints, the Company
obtains the majority of its steel from overseas suppliers. Steel shortages or
transportation problems, particularly with respect to 52100 Steel, could have a
detrimental effect on the Company's business.

RISKS ASSOCIATED WITH INTERNATIONAL TRADE. Because the Company obtains a
majority of its raw materials for the manufacture of balls and rollers from
overseas suppliers and sells to a large number of international customers, the
Company faces risks associated with (i) adverse foreign currency fluctuations,
(ii) changes in trade, monetary and fiscal policies, laws and regulations, and
other activities of governments, agencies and similar organizations, (iii) the
imposition of trade restrictions or prohibitions, (iv) the imposition of import
or other duties or taxes, and (v) unstable governments or legal systems in
countries in which the Company's suppliers and customers are located. An
increase in the value of the United States dollar relative to foreign currencies
adversely affects the ability of the Company to compete with its foreign-based
competitors for international as well as domestic sales.

DEPENDENCE ON MAJOR CUSTOMERS. During 1999, the Company's ten largest customers
accounted for approximately 69% of its net sales. Sales to various US and
foreign divisions of SKF, which is one of the largest bearing manufacturers in
the world, accounted for approximately 27% of net sales in 1999, and sales to
FAG accounted for approximately 11% of net sales. None of the Company's other
customers accounted for more than 10% of its net sales in 1999, but sales to
three of its customers each represented more than 5% of the Company's 1999 net
sales. The loss of all or a substantial portion of sales to these customers
would have a material adverse effect on the Company's business.

ACQUISITIONS. The Company's growth strategy includes growth through
acquisitions. In July 1999, the Company acquired IMC as part of that strategy.
Although the Company believes that it will be able to integrate the operations
of IMC and other companies acquired in the future into its operations without
substantial cost, delays or other problems, its ability to do so will depend on,
among other things, the



                                       12
<PAGE>

adequacy of its implementation plans, the ability of its management to
effectively oversee and operate the combined operations of the Company and the
acquired businesses and its ability to achieve desired operating efficiencies
and sales goals. If the Company is not able to successfully integrate the
operations of acquired companies into its business, its future earnings and
profitability could be materially and adversely affected.





                                       13
<PAGE>




                           PART II. OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)      Exhibits.

         27    Financial Data Schedules (For Information of SEC Only)

         99.1  Operating Agreement of NN General, LLC (with Assignment Agreement
               between General Bearing Corporation and NN General, LLC)

         99.2  Operating Agreement of NNA, LLC


(b)      Reports on Form 8-K

         No reports on Form 8-K were filed by the Company during the quarter
         ended March 31, 2000







                                       14
<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.



                                                 NN Ball & Roller, Inc.
                                              ---------------------------------
                                                      (Registrant)

                                                 /s/ Roderick R. Baty
Date: May 10, 2000                            ---------------------------------

                                              Roderick R. Baty, President and
                                                  Chief Executive Officer
                                                 (Duly Authorized Officer)

                                                 /s/ David L. Dyckman
Date: May 10, 2000                            ---------------------------------
                                                     David L. Dyckman
                                                 Chief Financial Officer and
                                                       Vice President
                                                 (Principal Financial Officer)
                                                   (Duly Authorized Officer)

Date: May 10, 2000                             /s/ William C. Kelly, Jr.
                                              ---------------------------------
                                                   William C. Kelly, Jr.,
                                           Treasurer, Assistant Secretary and
                                                   Chief Accounting Officer
                                               (Principal Accounting Officer)
                                                   (Duly Authorized Officer)







                                       15

                               OPERATING AGREEMENT
                                       OF
                                 NN GENERAL, LLC


      THIS OPERATING AGREEMENT (this "Agreement") is made and entered into as of
March , 2000, by and among NN Ball & Roller, Inc., a Delaware corporation ("NN")
and General Bearing Corporation, a Delaware corporation ("GBC") (hereinafter
sometimes referred to individually as a "Member" or collectively as the
"Members.")

                                    RECITALS

      WHEREAS, the Members desire to form a limited liability company called NN
General, LLC (the "Company") pursuant to the provision of the Delaware Limited
Liability Company Act (the "Act"); and

      WHEREAS, the Members, being all of the members of the Company, desire and
agree to enter into this Operating Agreement in accordance with the Act;

      NOW, THEREFORE, in consideration of the mutual covenants and premises
herein, and for other good and valuable consideration, the receipt and legal
sufficiency of which are hereby acknowledged, the parties hereby agree as
follows:

                                   ARTICLE I
                               GENERAL PROVISIONS

     Section 1.1. Formation of the Company. The Members hereby agree to form the
Company in accordance with the Act and associate themselves as Members in the
Company as formed under and pursuant to the provisions of the Act for the
purposes set forth in this Operating Agreement. The Members agree that the
rights, obligations, and interests of the Members in the Company shall be
governed by the terms of this Operating Agreement. The Board of Managers (as
defined in Section 2.1 hereof) shall take such actions as may be required to
effect such formation including registration of the Company as a foreign limited
liability company in any other jurisdiction in which such registration is
necessary or appropriate. The costs and expenses associated with such formation
shall be borne by the Company and the Company shall reimburse each Member for
any and all out-of-pocket costs incurred by the Member directly related to the
formation of the Company. The term of the Company shall be as set forth in the
Articles of Organization of the Company and shall continue until dissolution and
termination of the Company in accordance with the provisions thereof and hereof.

     Section 1.2. Name. The business and affairs of the Company shall be
conducted solely under the name of "NN General, LLC" and such name shall be used
at all times in connection with the business and affairs of the Company.

     Section 1.3. Purpose. The Company is organized for a profit and the nature
of its business and purposes to be conducted or promoted are to engage in any
lawful act or activities for which limited liability companies may be organized
under the Act.
<PAGE>

     Section 1.4. Place of Business. The Company shall maintain a place of
business at such place or places as the Board of Managers may from time to time
designate.

     Section 1.5. Names and Addresses of the Members and the Appointment of the
Initial Board of Managers. The names and mailing addresses of the Members and
the initial Managers of the Company are as follows:

            Name of Member                Address of Member
            --------------                -----------------

            NN Ball & Roller, Inc.        800 Tennessee Road
                                          Erwin, Tennessee  37650
                                          USA

            General Bearing Corporation   44 High Street
                                          West Nyack, New York 10994
                                          USA


            Name of Initial Managers     Address of Initial Managers
            ------------------------     ---------------------------

                  David L. Dyckman        800 Tennessee Road
                                          Erwin, Tennessee  37650
                                          USA

                  David L. Gussack        44 High Street
                                          West Nyack, New York 10994
                                          USA

                                   ARTICLE II
                                   DEFINITIONS

      Section 2.1. Definitions. Capitalized terms used in this Agreement shall
have the meanings set forth below or as otherwise specified herein:

      "Affiliate" means (1) any executive officer or director of a Member or
Manager, (2) any person that controls, is controlled by or is under common
control with such Member or Manager, and (3) any executive officer or director
of any entity described in (2) above.

      "Agreement" means this Operating Agreement, as the same may be further
amended and/or restated from time to time.

      "Board" means the Board of Managers.

      "Board of Managers" means the individuals elected by the Members pursuant
to Section 7.1 hereof (and their respective successors).

       "Company" means NN General, LLC.

                                       2
<PAGE>

      "Dissolution Proceeds" is defined in Section 10.2.

      "Distribution Percentage" shall be, for each Member, the total number of
Membership Units held by the Member divided by the total number of Membership
Units issued by the Company and shall initially be as set forth opposite such
Member's name, as follows:

                  Member                  Distribution Percentage
                  ------                  -----------------------

                    NN                          50%

                    GBC                         50%

                                                100%
                                                ---

      A Member's "Interest" in the Company means the right of such Member to any
and all distributions to which such Member may be entitled as provided in this
Agreement, together with the duties and obligations of such Member to comply
with all of the terms and provisions of this Agreement.

      "Member" has the meaning set forth in the introductory paragraph.

      "Member Loans" is defined in Section 3.3.

      "Membership Units" shall mean all of the units issued by the Company to
represent a Member's Interest including both Class A Membership Units and Class
B Membership Units.

      "Members Owning a Voting Majority" shall mean Members who, in the
aggregate, hold not less than 60% of the Distribution Percentages of the Company
owned by all of the Members entitled to vote on the decision being taken.

      "Net Book Value" means the Company's total assets less its total
liabilities as shown on its last regularly prepared balance sheet.

      "Net Cash Receipts" for the applicable period means the gross receipts of
the Company during such period, plus any reductions in funded reserves arising
out of the reversal of such reserves, less the following: (1) operating expenses
paid during such period; (2) interest and principal paid during such period on
indebtedness of the Company other than interest and principal paid on Member
Loans; (3) expenditures for capital improvements and other capital items paid
during such period; and (4) additions to reserves made during such period. For
purposes of the foregoing, (a) gross receipts of the Company shall not include
Dissolution Proceeds, or any amount entering into the calculation thereof, and
shall not include capital contributions or Member Loans; (b) reserves for
anticipated or contingent liabilities and working capital shall be established
for the Company in such amounts as are reasonably determined by the Board; and
(c) no deductions from gross receipts of the Company shall be made for amounts
paid out of funded reserves.

      "Officer" shall mean the individuals designated or elected as President,
Vice President, Secretary, or Treasurer as provided in this Agreement.

                                       3
<PAGE>

     Section 2.2. Additional Definitions. The definitions in Section 2.1 shall
apply equally to both the singular and plural forms of the terms defined.
Whenever the context may require, any pronoun used herein shall include the
corresponding masculine, feminine and neuter forms. The term "person" includes
individuals, partnerships, corporations, limited liability companies, trusts,
and other associations. The words "include," "includes," and "including" shall
be deemed to be followed by the phrase "without limitation." The words "herein,"
"hereof," "hereunder," and similar terms shall refer to this Agreement, unless
the context otherwise requires.

                                  ARTICLE III
                              CAPITAL CONTRIBUTIONS

     Section 3.1. Initial Capital Contributions.


     (a) GBC shall make the capital contribution to the Company as reflected on
Schedule 1, attached hereto and incorporated herein by reference, in exchange
for a fifty percent (50%) Interest in the Company, represented by fifty (50)
Class A Membership Units in the Company.

     (b) NN shall make the capital contribution to the Company as reflected on
Schedule 1, attached hereto and incorporated herein by reference, in exchange
for a fifty percent (50%) Interest in the Company, represented by fifty (50)
Class B Membership Units in the Company.

     (c) The Class A Membership Units and Class B Membership Units shall have
identical rights on all matters except the Class A Membership Units shall be
allowed to receive distributions disproportional to the Class B Membership Units
as provided in Section 4.1 below.

     Section 3.2. GBC Assignment. GBC shall assign to the Company all of its
rights, title and interest (the "GBC Assignment") in and to Jiangsu General Ball
& Roller Co., Ltd. (the "JV"). The Company shall reimburse GBC for all
out-of-pocket costs incurred by GBC directly related to the formation of the JV,
including due diligence expenses, legal expenses, and any capital contributions
made to the JV by GBC before the assignment by GBC to the Company all as
completely set forth on Schedule 2 attached hereto and incorporated herein by
reference. GBC shall use its best efforts to obtain, if required, the approval
of the Approval Committee, as defined below, of the assignment by GBC of its
interest in the JV. GBC, to the best of its knowledge, represents and warrants
to the Company with respect to the GBC Assignment that:

          (a) GBC and Jiangsu Lixing Steel Ball Factory ("JSBF") have formed the
     JV under the laws of the People's Republic of China (the "PRC") to own and
     operate the business of manufacturing and marketing high quality rolling
     elements for bearings and other related products in the manufacturing
     facility located in Rugao City, Jiangsu Province, People's Republic of
     China ("JSBF Business") and own a 60% and 40% interest therein,
     respectively. No other person or entity owns or has the right, now or at
     any time in the future, to acquire any interest in the JV. GBC has
     previously delivered to NN a true, correct and complete copy of the Joint
     Venture Contract and the Articles of Association of the JV, as amended, and
     such documents (a) reflect the entire agreement

                                       4
<PAGE>

     between GBC and JSBF related to the ownership and operation of the JSBF
     Business and (b) remain in effect and have not been further amended or
     modified.

          (b) GBC has full power and authority to enter into this Agreement and
     to undertake and complete the transactions contemplated hereby. No consent
     or approval by any person or entity is required in order for GBC to enter
     into or complete the transactions contemplated by this Agreement, other
     than the approval from the Rugao International Economic Committee, Jiangsu
     Province, China (the "Approval Committee") required for the assignment of
     GBC's Assignment in the JV as contemplated hereby.

          (c) GBC has fully and accurately disclosed to NN all material
     information related to the JV, JSBF and the JSBF Business. To GBC's best
     knowledge,

               (1) JSBF has operated and since its formation the JV has
          operated, and continues to operate in accordance with all applicable
          law and all contracts, agreements, and orders binding on them;

               (2) JSBF had full power and authority to transfer its assets and
          liabilities to the JV, subject only to governmental approvals all of
          which have been obtained;

               (3) the JV was formed and currently exists in accordance with all
          applicable law;

               (4) the JV owns or controls under leases all assets, tangible and
          intangible, necessary to carry on the JSBF Business as conducted prior
          to the formation of the JV; and

               (5) The financial information of JSBF, the due diligence report
          by KPMG, and all other documents provided to NN are as provided to
          GBC.

     Section 3.3. Member Loans. Immediately after the execution of this
Agreement, the Members shall loan the Company the amounts reflected in Schedule
3, attached hereto and incorporated herein by reference, and NN agrees to loan
the Company up to an additional US$1,000,000 (together with the amount for NN
reflected in Schedule 3 the "NN Member Loan") and GBC agrees to loan the Company
up to an additional US$1,500,000 (together with the amount for GBC reflected in
Schedule 3 the "GBC Member Loan"). All Member Loans shall be in the form of the
promissory notes (the "Notes") in Schedule 4, attached hereto and incorporated
herein by reference. Notwithstanding anything to the contrary herein, the member
of the Board of Managers appointed by NN shall have authority to execute the
Notes evidencing the Member Loans described in this Section.

     Section 3.4. Additional Capital Contributions. No Member shall be required
to make any capital contributions to the Company beyond the capital
contributions made pursuant to Section 3.1. In the event the Company needs
additional funding, as determined by the Board of Managers, any Member shall
have the right, but not the obligation, to contribute additional capital to the
Company.

                                       5
<PAGE>

     Section 3.5. No Interest on Capital. Except as expressly provided in
Article IV and/or Article X hereof, no Member shall be paid interest on any
capital contribution.

                                   ARTICLE IV
                                  DISTRIBUTIONS

     Section 4.1. Distributions of Net Cash Receipts. Subject to the provisions
of Section 10.2 hereof (governing the application of Dissolution Proceeds), the
Company's Net Cash Receipts shall be distributed to the Members in proportion to
their respective Distribution Percentages at such times as the Board shall
determine in its sole and absolute discretion on the following basis:

          (a) first, used to repay the principal and interest on the Member
     Loans on a dollar for dollar basis until the GBC Member Loan is repaid in
     full;

          (b) then, to the Member holding Class A Membership Units and to repay
     the principal and interest on the NN Member Loan on a dollar for dollar
     basis; and

          (c) when both of the Member Loans have been repaid in full, Net Cash
     Receipts shall be distributed to the holders of the Class A Membership
     Units and Class B Membership Units according to their respective
     Distribution Percentages.

     Section 4.2. Distributions to Be Made In Cash. Unless otherwise determined
by the Board, all distributions shall be made in cash and no Member shall have
the right to receive distributions of property other than cash either during the
term of the Company or upon its dissolution. No Member may be compelled to
accept a distribution of any property other than cash from the Company unless
all Members receive undivided ownership interests therein that are in proportion
to their respective Distribution Percentages.

                                   ARTICLE V
                        ALLOCATION OF PROFITS AND LOSSES

     Section 5.1. Profits and Losses. The Company's income, gains, losses,
deductions and credits (and items thereof), for each fiscal year of the Company,
shall be allocated among the Members (for both book and tax purposes) in
proportion to their respective Distribution Percentages.

                                   ARTICLE VI
                                   ACCOUNTING

     Section 6.1. Accounting Methods. The Company books and records shall be
prepared in accordance with United States generally accepted accounting
principles, consistently applied. A copy of the Company books and records shall
be distributed to the parties within forty-five (45) days after the end of each
financial quarter and ninety (90) days after the end of each fiscal year of the
Company. The Company shall be on an accrual basis for both tax and accounting
purposes. All tax returns of the Company shall be prepared by the Company's
certified public accountants, under the direction of the Members.

                                       6
<PAGE>

     Section 6.2. Fiscal Year. The fiscal year of the Company shall be the
calendar year, except that the first fiscal year shall be the period beginning
on the date of formation of the Company and ending on December 31, 2000.

                                  ARTICLE VII
                             MANAGEMENT AND CONTROL

      Section 7.1 Appointment of Board of Managers. The Company shall initially
have a Board of Managers consisting of two (2) members, one each appointed by NN
and GBC. If at any time any Member's Distribution Percentage is equal to or
greater than 66.67% (a "Controlling Member"), such Controlling Member shall have
the right to increase the size of the Board of Managers to three (3) and to
appoint an additional Member to the Board. Each member of the Board so chosen
shall hold office until a successor shall be duly appointed.

      Section 7.2 Authority of Board of Managers.

          (a) The management of the Company shall be vested exclusively in the
     Board of Managers, and subject to the rights expressly granted to the
     Members under other provisions of this Agreement, the Board of Managers
     shall have the exclusive right, authority, and responsibility to manage and
     control the business, affairs and the day-to-day operations of the Company,
     and to make all decisions with respect thereto. Pursuant to this Article
     VII and subject to the other provisions of this Agreement, the Board of
     Managers shall have all of the rights and powers of a "manager" as provided
     in the Act and as otherwise provided by law.

          (b) Without in any way limiting the general powers and authority of
     the Board of Managers, the Board shall have the exclusive right, power and
     authority, on behalf of the Company and in its name, to:

               (1) Acquire, purchase, hold, exercise, operate, lease and manage
          the business property of the Company and to contract for and enter
          into agreements with others with respect to the acquisition, purchase,
          holding, exercise, operation, leasing and management of such business
          property;

               (2) To execute and deliver, in furtherance of any or all of the
          purposes of the Company, and deed, lease, mortgage, security
          agreement, note, bill of sale, contract or other instrument purporting
          to convey, exchange, sell or encumber all or any part of the business
          property or any Interest therein of the Company;

               (3) To execute and deliver any and all agreements, contracts,
          documents, certifications, and instruments necessary or convenient in
          connection with the ordinary conduct of the business and affairs of
          the Company and to give such receipts, releases and discharges with
          respect to all of the foregoing and all matters incident thereto;

               (4) To borrow money and issue evidences of indebtedness and
          assume existing indebtedness necessary, convenient or incidental to
          the accomplishment of the purposes of the Company;

                                       7
<PAGE>

               (5) To deposit or invest Company funds in such interest-bearing
          or non-interest bearing investments or accounts at a federally insured
          bank as the Board deems advisable to the extent such funds are not
          then required for Company operations and are not required to be
          distributed pursuant to this Agreement;

               (6) To extent that that the funds of the Company are available
          therefor, to pay (or prepay) all debts and other obligations of the
          Company; and

               (7) To supervise the operation, maintenance, manufacture,
          management and repair of the business property, including hiring,
          coordinating the services of, supervising the performance of, and
          terminating employees, independent contractors and other persons
          necessary or appropriate to carry out the business and purposes of the
          Company.

     (c) Any person dealing with the Company may rely upon a certificate signed
by the Board of Managers, or any person thereunto duly authorized by the Board
of Managers, as to:

               (1) The identity of any officer or any Member;

               (2) The existence or non-existence of any fact which may
          constitute a condition precedent to acts by the Company or any Member
          or in any other matter germane to the affairs of the Company;

               (3) The persons who are authorized to execute and deliver any
          instrument or document of the Company; or

               (4) Any act or failure to act by the Company.

      Section 7.3 Meetings; Voting Requirements. The Board of Managers shall
meet at least once every six (6) months. At the option of the Board of Managers,
meetings of the Board of Managers may be conducted by telephone. The affirmative
vote of sixty percent (60%) of the members of the Board shall be the act of the
Board of Managers. The Board may take action upon the unanimous written consent
of sixty percent (60%) of the members of the Board.

      Section 7.4 Outside Activities. A member of the Board of Managers shall
not be required to manage the Company as its sole and exclusive function, but
shall devote whatever time, effort and skill as may be reasonably necessary to
the conduct of the Company's business.

      Section 7.5 Limitations on Board of Managers. The Board of Managers shall
not, without the prior written consent of all Members:

          (a) Issue any ownership Interest in the Company to any party other
     than NN or GBC or their 100% owned affiliates.

          (b) Sell all or substantially all of the assets of the Company.

          (c) Dissolve or liquidate the Company.

                                       8
<PAGE>

          (d) Incur any indebtedness of the Company.

          (e) Do any act in contravention of this Agreement;

          (f) Do any act which would make it impossible to carry on in the
     ordinary course of the business of the Company; or

          (g) Change or reorganize the Company into any other legal form.

          Section 7.6 Indemnification.


          (a) The Company shall indemnify any member of the Board of Managers
     and its agents and affiliates (and their respective partners, directors,
     officers, employees, agents, members, shareholders and affiliates) and
     officers or employees of the Company against any and all losses,
     liabilities, damages or expenses (including, without limitation, reasonable
     attorneys' fees and expenses in connection therewith in amounts paid in
     settlement thereof) to which any of such persons may directly or indirectly
     become subject, but only to the extent that such person (i) acted in good
     faith and (ii) acted in a manner such person reasonably believed to be in
     or not opposed to the best interests of the Company.

          (b) Expenses (including attorneys' fees) incurred by any person in
     defending any proceeding may be paid by the Company in advance of such
     proceeding's final disposition upon receipt of an undertaking by or on
     behalf of such person to repay such amount if it shall ultimately be
     determined that he or she is not entitled to be indemnified by the Company.
     Such expenses may be similarly paid upon such terms and conditions, if any,
     as the Board of Managers deems appropriate.

     Section 7.7 Compensation.

     Except with respect to out-of-pocket costs as provided in Section 12.2 or
as may be determined by the Board of Managers, no Member shall be entitled to
compensation for its services to the Company.

                                  ARTICLE VIII
                               MEETINGS AND VOTING

     Section 8.1. Meetings of Members. Meetings of Members may be held for any
purpose or purposes, unless otherwise prohibited by law and may be called by the
Member(s) holding not less than twenty percent (20%) of the Distribution
Percentages of the Company. Such written request shall state the purpose or
purposes of the proposed meeting. Business transacted at any meeting of Members
shall be limited to the purposes stated in the notice.

     Section 8.2. Location of Meetings. All meetings of the Members shall be
held at such place as shall be designated from time to time by the Members as
stated in the notice of the meeting or in a waiver of notice thereof. In the
event that the Members shall fail to fix the place for a meeting of Members,
such meeting shall be held at the Company's principal office. At the option of
the Members, meetings of the Members may be conducted by telephone.

                                       9
<PAGE>

     Section 8.3. Notice of Meetings. Notice of each meeting of Members stating
the place, date and hour of the meeting and, the purpose or purposes for which
the meeting is called, shall be given to each Member entitled to vote at such
meeting not less than ten (10) and no more than sixty (60) days before the date
of the meeting.

     Section 8.4. Waiver of Notice. Whenever any notice is required to be given
to any Member under the provisions of this Agreement or of any law, a waiver
thereof in writing signed by such Member, whether before or after the time
stated therein, shall be deemed the equivalent to the giving of such notice.
Attendance of a Member at a meeting shall constitute a waiver of notice of such
meeting, except when the Member attends a meeting for the express and exclusive
purpose of objecting at the beginning of the meeting to the transaction of any
business because the meeting was not lawfully called or convened.

     Section 8.5. Actions and Voting by Members. Except as otherwise
specifically provided under the Act or this Agreement, all decisions reserved to
the Members by this Agreement shall be made by Members Owning a Voting Majority
in Interest. Similarly, at any meeting, Members Owning a Voting Majority shall
decide any question brought before such meeting, unless the question is one upon
which, by express provision of the Act or this Agreement, a different vote is
required.

     Section 8.6. Proxies. At all meetings of the Members, every Member having
the right to vote thereat shall be entitled to vote in person or by proxy
appointed by an instrument in writing subscribed by such Member and bearing a
date not more than three (3) years prior to such meeting.

                                   ARTICLE IX
                         TRANSFER OF MEMBERS' INTERESTS

     Section 9.1. Restrictions. Without the unanimous written consent of all the
Members, no Member may sell, assign, transfer, pledge, mortgage, or otherwise
dispose of all or any part of his or her Interest in the Company. As a condition
to any transfer or assignment of a Member's Interest, the transferor and the
transferee shall provide such legal opinions and documentation as the
non-transferring Members shall reasonably request.

     Section 9.2. Additional Members. The Company may admit additional Members
only with the unanimous written consent of all of the Members.

     Section 9.3. Member Buyout. If a Member shall desire to dispose of its
Interest in the Company, such Member shall have the right to transfer such
Interest to the remaining Members in exchange for the amount of consideration
agreed to by the Members at the time of such disposal, and if no agreement as to
consideration is reached then the disposal of such Interest shall be for no
consideration.

                                       10
<PAGE>

                                   ARTICLE X
                           DISSOLUTION OF THE COMPANY

     Section 10.1. Dissolution Acts.


          (a) No act, thing, occurrence, event or circumstance shall cause or
     result in the dissolution of the Company except that the happening of any
     one of the following events shall work as an immediate dissolution and
     termination of the Company:

               (1) A determination by all of the Members to dissolve and
          terminate the Company; or

               (2) Any event causing the last remaining Member to cease to be a
          member of the Company under the terms of the Act.

          (b) The Company is hereby granted a right to continue and, absent the
     unanimous consent of the remaining Members to the contrary, shall continue,
     upon an Event of Withdrawal of a Member (other than the last remaining
     Member), or upon the occurrence of any other event which terminates the
     continued membership of a Member in the Company.

          (c) Without limiting the other provisions hereof, neither the
     assignment of all or any part of a Member's Interest hereunder, nor the
     admission of a new Member shall cause the dissolution and termination of
     the Company.

     Section 10.2. Distribution of Proceeds on Dissolution. Upon the dissolution
and termination of the Company, the Board of Managers of the Company shall
proceed with the liquidation and termination of the Company as promptly as
possible, but in an orderly and businesslike manner so as not to involve undue
sacrifice. The proceeds therefrom and any other funds and assets of the Company
(the "Dissolution Proceeds"), shall be applied and distributed as follows and in
the following order of priority:

          (a) First, to the payment of debts and liabilities of the Company
     (excluding any liabilities on Member Loans described in Section 3.3) and
     the expenses of liquidation;

          (b) Second, if a dissolution and distribution of proceeds occurs
     within one (1) year from the effective date of this Agreement then, to the
     extent available, the Member Loans shall first be repaid in full, without
     interest, followed by the return of the initial capital contributions of
     each Member and then any remaining cash shall be paid to the Members in
     accordance with their Distribution Percentages; and

          (c) Third, if a dissolution and distribution of proceeds occurs after
     one (1) year from the effective date of this Agreement, then, to the extent
     available, all remaining cash shall be paid to the Members in accordance
     with their Distribution Percentages.

                                       11
<PAGE>

                                   ARTICLE XI
                              MANAGEMENT OF THE JV

     Section 11.1. JV Board Representation. The Company will have the right to
appoint three members of the board of the JV. NN and GBC agree that so long as
they have equal representation on the Board of the Company that the three JV
board representatives will consist of one person nominated by GBC, one person
nominated by NN and one person mutually agreed by GBC and NN. In the event any
Member becomes a Controlling Member, the three representatives on the JV board
will consist of two persons nominated by the Controlling Member and one person
nominated by the other Member. The initial NN representative on the JV board
shall be Frank Gentry, the initial GBC representative on the JV board shall be
David Gussack who shall also be elected as Chairman of the JV board, and the
initial mutually agreed representative on the JV board shall be Joseph Hoo.

     Section 11.2. JV Board Meetings. The three JV board representatives
appointed by the Company shall cause the JV board to meet at least semi-annually
and shall cause the chairman of the JV board to establish a schedule for such
meetings at the beginning of each year and allow the meetings to be held by
telephone.

     Section 11.3. Related Party Transactions. The terms and conditions of any
equipment lease or loan to the JV by any party related to the JV made prior to
the appointment to the JV board of a person nominated by NN shall be provided in
writing to NN for its review and comment.

     Section 11.4. Formation of Danish Holding Company. The Company shall form
or purchase a holding company organized under the laws of Denmark for the
purpose of holding the interest in the JV.

                                  ARTICLE XII
                                     GENERAL

     Section 12.1. Notices. Any notice, request, approval, consent, demand or
other communication required or permitted hereunder shall be given in writing by
(a) personal delivery, (b) expedited delivery service with proof of delivery,
(c) United States Mail, postage prepaid, registered or certified mail, return
receipt requested, or (d) prepaid telegram, facsimile or telex, confirmed
receipt required (provided that such telegram, facsimile or telex is confirmed
by delivery service or by mail in the manner previously described), and shall be
sent to each party at his respective address set in Section 1.5 hereof (or, in
the case of the Company, the principal office address established pursuant to
Section 1.6 hereof), or to such different address as such addressee shall have
designated by written notice sent in accordance herewith, and shall be deemed to
have been given and received either at the time of personal delivery or, in the
case of delivery service or mail, as of the date of first attempted delivery at
the address and in the manner provided herein, or in the case of telegram,
facsimile or telex, upon receipt. Either Member may change the address and/or
addresses to whom notice may be given by giving notice pursuant to this Section
at least seven (7) days prior to the date the changes become effective.

                                       12
<PAGE>

     Section 12.2. Public Disclosures. No Member, except as required by law,
shall disclose any financial or operating information about the Company,
including the economic impact of the Member's Interest in the Company, without
the express written approval of the other Members.

     Section 12.3. Amendments. This Agreement may be amended by a written
agreement of amendment executed by all the Members, but not otherwise. No
variations, modifications, amendments, or changes herein or hereof shall be
binding upon any party hereto, unless set forth in a document duly executed by
or on behalf of such party.

     Section 12.4. Miscellaneous. This Agreement supersedes any prior agreement
or understandings between the parties with respect to the Company. This
Agreement and the rights of the parties hereunder shall be governed by and
interpreted in accordance with the Act, without regard to conflict of laws
principles. Except as herein otherwise specifically provided, this Agreement
shall be binding upon and inure to the benefit of the parties and their
respective heirs, legal representatives, successors and assigns. Captions
contained in this Agreement in no way define, limit, or extend the scope or
intent of this Agreement. If any provision of this Agreement or the application
of such provision to any person or circumstance shall be held invalid, the
remainder of this Agreement, or the application of such provision to any other
persons or circumstances, shall not be affected thereby. This Agreement may be
executed in several counterparts, each of which shall be deemed an original, but
all of which shall constitute one and the same document.

     Section 12.5. Remedies. If the Company or any party to this Agreement,
obtains a judgment against any other party by reason of breach of this Agreement
or failure to comply with the provisions hereof, reasonable attorneys' fees as
fixed by the court shall be included in such judgment. Any Member shall be
entitled to maintain, on his own behalf or on behalf of the Company, any action
or proceeding against any other Member or the Company (including any action for
damages, specific performance or declaratory relief) for or by reason of breach
by such party of this Agreement, or any other agreement entered into in
connection with the same, notwithstanding the fact that any or all of the
parties to such proceeding may then be Members, and without dissolving the
Company as a limited liability company. No remedy conferred upon the Company or
any Member in this Agreement is intended to be exclusive of any other remedy
herein or by law provided or permitted, but each shall be cumulative and shall
be in addition to every other remedy given hereunder or now or hereafter
existing at law or in equity or by statute. No waiver by a Member or the Company
of any breach of this Agreement shall be deemed to be a waiver of any other
breach of any kind or nature and no acceptance of payment or performance by a
Member or the Company after any such breach shall be deemed to be a waiver of
any breach of this Agreement, whether or not such Member or the Company knows of
such breach at the time it accepts such payment or performance. If a Member has
the right herein to approve or consent to any matter or transaction, such
approval or consent may be withheld in the sole discretion of such Member for
any reason or no reason. No failure or delay on the part of a Member or the
Company to exercise any right it may have shall prevent the exercise thereof by
such Member or the Company at any time such other may continue to be so in
default, and no such failure or delay shall operate as a waiver of any default.


                                       13
<PAGE>


      IN WITNESS WHEREOF, the parties hereto have executed this Operating
Agreement as of the date first above-written.

                                    MEMBERS:

                                    NN BALL & ROLLER, INC.


                                    By:
                                    Name:
                                    Title:

                                    GENERAL BEARING CORPORATION


                                    By:
                                    Name:
                                    Title:





                                       14
<PAGE>


                                   SCHEDULE 1

                          INITIAL CAPITAL CONTRIBUTIONS



         Member                          Initial Capital Contribution


            NN                                  US$100,000

            GBC                                 US$100,000







                                       15
<PAGE>




                                   SCHEDULE 2

     INVESTMENT CAPITAL & EXPENSES RELATED TO FORMATION OF JOINT VENTURE


      DATE                    DESCRIPTION                         AMOUNT


1.    CAPITAL

      01/00             Keybank wire - Investment in JGBR      $2,000,000.00


2.    EXPENSES

      12/99             Coudert Brothers - legal service       $    7,886.37
                        Lingyan Li - trip to China to clear
                        open issues                                 5,541.18

      02/00             KPMG Peat Marwick - due diligence          46,250.00
      -- --                                                        ---------

                        Total Expenses                            $59,677.55
                                                                  ==========

                                       16
<PAGE>


                                   SCHEDULE 3

                            INITIAL LOANS TO COMPANY



                Member                         Initial Loans


                 NN                             US$2,400,000

                 GBC                              US$900,000





                                       17
<PAGE>





                                   SCHEDULE 4

                            FORM OF PROMISSORY NOTES





<PAGE>


                                 PROMISSORY NOTE

$  2,400,000.00                                                March ___, 2000


      FOR VALUE RECEIVED, the undersigned, NN General, LLC, a Delaware limited
liability company (the "Maker"), hereby promises to pay to the order of NN Ball
& Roller, Inc., a Delaware corporation (the "Holder"), the principal sum of Two
Million and Four Hundred Thousand Dollars ($2,400,000.00), together with
interest at the applicable federal rate as then published by the U.S. Treasury
Department, compounded annually and computed on the basis of a 365 day year, on
December 31, 2020. The Maker reserves the right to prepay all or any portion of
this Promissory Note at any time and from time to time without premium or
penalty of any kind.

      Any payment made hereunder shall be made in lawful currency of the United
States of America in immediately available funds, at 800 Tennessee Road, Erwin,
Tennessee 37650, USA, or at such other place as the Holder may designate in
writing.

      This Promissory Note may not be assigned, including by operation or law,
without the consent of the Maker.

      This Promissory Note shall be governed by and construed and enforced in
accordance with the laws of the State of New York.

      IN WITNESS WHEREOF, the undersigned had duly caused this Promissory Note
to be executed and delivered at the place specified above and as of the date
first written above.


                                          NN General, LLC

                                          By:
                                          Name: David L. Dyckman
                                          Title:  Manager


<PAGE>


                                 PROMISSORY NOTE

$  900,000.00                                                  March ___, 2000


      FOR VALUE RECEIVED, the undersigned, NN General, LLC, a Delaware limited
liability company (the "Maker"), hereby promises to pay General Bearing
Corporation, a Delaware corporation (the "Holder"), the principal sum of Nine
Hundred Thousand Dollars ($ 900,000.00), together with interest at the
applicable federal rate as then published by the U.S. Treasury Department,
compounded annually and computed on the basis of a 365 day year, on December 31,
2020. The Maker reserves the right to prepay all or any portion of this
Promissory Note at any time and from time to time without premium or penalty of
any kind.

      Any payment made hereunder shall be made in lawful currency of the United
States of America in immediately available funds, at 44 High Street, West Nyack,
New York, New York 10994, USA, or at such other place as the Holder may
designate in writing.

      This Promissory Note may not be assigned, including by operation or law,
without the consent of the Maker.

      This Promissory Note shall be governed by and construed and enforced in
accordance with the laws of the State of New York.

      IN WITNESS WHEREOF, the undersigned had duly caused this Promissory Note
to be executed and delivered at the place specified above and as of the date
first written above.


                                          NN General, LLC

                                          By:
                                          Name: David L. Dyckman
                                          Title:  Manager




<PAGE>
                              ASSIGNMENT AGREEMENT


      THIS ASSIGNMENT AGREEMENT, (the "Assignment") is made as of this ___ day
of March, 2000, by and between General Bearing Corporation, a Delaware
corporation ("Assignor") and NN General, LLC, a Delaware limited liability
company ("Assignee").

      WHEREAS, the Assignor desires to assign and transfer all of its interest
and rights in the Joint Venture Contract between the Assignor and the Jiangsu
Lixing Steel Ball Factory (Group), a collectively-owned enterprise established
and existing under the laws of China ("Lixing"), dated August 12, 1999 and as
amended from time to time and attached hereto (the "Assigned Contract") to
Assignee, and Assignee desires to assume the ongoing obligations arising under
the Assigned Contract; and

      WHEREAS, the Assignor desires to assign and transfer all of its interest
and rights in the Jiangsu General Ball & Roller Co., Ltd., a limited liability
company formed in accordance with the Law of the People's Republic of China on
Joint Ventures Using Chinese and Foreign Investment and its implementing
regulations (the "JV"), whose Articles of Association were signed by authorized
representatives of the Assignor and Lixing on November 4, 1999 (the "Assigned JV
Interest") to Assignee, and Assignee desires to assume the ongoing obligations
arising under the Assigned Interest.

      NOW THEREFORE, in consideration for the above premises and the mutual
covenants and agreements herein, the parties hereto agree as follows:

     1. ASSIGNMENT OF CONTRACT. The Assignor hereby assigns to Assignee all of
its rights, title and interest in and to the Assigned Contract together with any
and all amendments to the Assigned Contract to the extent the Assigned Contract
is assignable under Chinese law and the Assignee hereby accepts such Assignment.

     2. ASSIGNMENT OF JV INTEREST. The Assignor hereby assigns to Assignee all
of its rights, title and interest in and to the Assigned JV Interest including,
but not limited to, the right to receive investment certificates from the JV and
any amendments to the Articles of Association of the JV, to the extent the
Assigned JV Interest is assignable under Chinese law and the Assignee hereby
accepts such Assignment.

     3. ASSUMPTION OF LIABILITIES. Assignee hereby assumes sole responsibility
to perform, satisfy and discharge all of the duties, obligations, terms,
conditions, covenants and liabilities which Assignor is bound to perform,
discharge or otherwise satisfy under the Assigned Contracts.

     4. INDEMNIFICATION OF ASSIGNOR. The Assignee shall indemnify and hold
Assignor harmless for and from all liabilities of every kind, including
reasonable attorney's fees incurred in connection with any claim made against
Assignor, arising out of or relating to the contract and interests assigned
herein.
<PAGE>

      IN WITNESS WHEREOF, the parties hereto have caused this Assignment to be
duly executed as of the day and year first above written.



                                    ASSIGNOR

                                    GENERAL BEARING CORPORATION


                                    By:
                                    Name:
                                    Title:





                                    ASSIGNEE

                                    NN GENERAL, LLC


                                    By:
                                    Name: David L. Dyckman
                                    Title:  Manager



                                       2

                               OPERATING AGREEMENT
                                       OF
                                    NNA, LLC


      THIS OPERATING AGREEMENT (this "Agreement") is made and entered into as of
March , 2000, by and among NN Ball & Roller, Inc., a Delaware corporation
("NN"), General Bearing Corporation, a Delaware corporation ("GBC"), and Mr. Shi
Xiang Gui, an individual, (hereinafter sometimes referred to individually as a
"Member" or collectively as the "Members").

                                    RECITALS

      WHEREAS,  the Members desire to form a limited  liability company called
NNA, LLC (the  "Company")  pursuant to the provision of the Tennessee  Limited
Liability Company Act, Tenn.Code Ann. Sections 48-201, et seq. (the "Act"); and

      WHEREAS, the Members, being all of the members of the Company, desire and
agree to enter into this Operating Agreement in accordance with ss.48-206-101 of
the Act;

      NOW, THEREFORE, in consideration of the mutual covenants and premises
herein, and for other good and valuable consideration, the receipt and legal
sufficiency of which are hereby acknowledged, the parties hereby agree as
follows:

                                   ARTICLE I
                               GENERAL PROVISIONS

     Section 1.1. Formation of the Company. The Members hereby form the Company
and associate themselves as Members in the Company as formed under and pursuant
to the provisions of the Act for the purposes set forth in this Operating
Agreement. The Manager (as defined in Section 2.1 hereof) shall take such
actions as may be required to effect such formation including registration of
the Company as a foreign limited liability company in any other jurisdiction in
which such registration is necessary or appropriate. The costs and expenses
associated with such formation shall be borne by the Company and the Company
shall reimburse each Member for any and all out-of-pocket costs incurred by the
Member directly related to the formation of the Company. The term of the Company
shall be as set forth in the Articles of Organization of the Company and shall
continue until dissolution and termination of the Company in accordance with the
provisions thereof and hereof.

     Section 1.2. Name. The business and affairs of the Company shall be
conducted solely under the name of "NNA, LLC" and such name shall be used at all
times in connection with the business and affairs of the Company.

     Section 1.3. Purpose. The Company is organized for a profit and the nature
of its business and purposes to be conducted or promoted are to engage in any
lawful act or activities for which limited liability companies may be organized
under the Act.


<PAGE>

     Section 1.4. Place of Business. The Company shall maintain an office and
principal place of business at 800 Tennessee Road, Erwin, Tennessee 37650, USA,
or at such other place or places as the Manager may from time to time designate.

     Section 1.5. Names and Addresses of the Members and Initial Manager. The
names and mailing addresses of the Members and the initial Manager of the
Company are as follows:

                  Name of Member          Address of Member
                  --------------          -----------------

                  NN Ball & Roller, Inc.  800 Tennessee Road
                                          Erwin, Tennessee  37650
                                          USA

                  General Bearing         44 High Street
                  Corporation             West Nyack, New York  10994
                                          USA

                  Mr. Shi Xiang Gui       80 Yuejin East Road
                                          Rugao, Jiangsu  226500
                                          People's Republic of China


                  Name of Initial Manager Address of Initial Manager
                  ----------------------- --------------------------

                        NN                800 Tennessee Road
                                          Erwin, Tennessee  37650
                                          USA

     Section 1.6. Registered Office and Resident Agent. The name of the
Company's resident agent for service of process in Tennessee and its registered
office in Tennessee shall be NN at 800 Tennessee Road, Erwin, Tennessee 37650,
USA.

                                   ARTICLE II
                                   DEFINITIONS

     Section 2.1. Definitions. Capitalized terms used in this Agreement shall
have the meanings set forth below or as otherwise specified herein:

      "Affiliate" means (1) any executive officer or director of a Member or
Manager, (2) any person that controls, is controlled by or is under common
control with such Member or Manager, and (3) any executive officer or director
of any entity described in (2) above.

       "Agreement" means this Operating Agreement, as the same may be further
amended and/or restated from time to time.

      "Available Cash" means any Net Cash Receipts not required by the Company
for ongoing operations or working capital needs as determined by the Manager.

                                       2
<PAGE>

      "Capital Account" has the meaning set forth in Section 6.3 hereof.

      "Code" means the Internal Revenue Code of 1986, as amended from time to
time.

      "Company" means NNA, LLC.

      "Dissolution Proceeds" is defined in Section 10.2.

       "Excess Cash" means any remaining Available Cash after repaying any
outstanding amounts on the lines of credit provided by NN and GBC.

      A Member's "Interest" in the Company means the right of such Member to any
and all distributions to which such Member may be entitled as provided in this
Agreement, together with the duties and obligations of such Member to comply
with all of the terms and provisions of this Agreement.

      "Manager" means the person(s) designated as Manager of the Company
pursuant to Section 7.1 hereof (and their respective successors).

      "Member" has the meaning set forth in the introductory paragraph.

      "Members Owning a Majority in Interest" shall mean Members who, in the
aggregate, hold not less than a majority of the Percentage of Ownership of the
Company owned by all of the Members entitled to vote on the decision being
taken.

      "Net Book Value" means the Company's total assets less its total
liabilities as shown on its last regularly prepared balance sheet.

      "Net Cash Receipts" for the applicable period means the gross receipts of
the Company during such period, plus any reductions in funded reserves arising
out of the reversal of such reserves, less the following: (1) operating expenses
paid during such period; (2) interest and principal paid during such period on
indebtedness of the Company, including indebtedness to Members; (3) expenditures
for capital improvements and other capital items paid during such period; and
(4) additions to reserves made during such period. For purposes of the
foregoing, (a) gross receipts of the Company shall not include Dissolution
Proceeds, or any amount entering into the calculation thereof, and shall not
include capital contributions or loans by the Members; (b) reserves for
anticipated or contingent liabilities and working capital shall be established
for the Company in such amounts as are reasonably determined by the Manager; and
(c) no deductions from gross receipts of the Company shall be made for amounts
paid out of funded reserves.

      "Officer" shall mean the individuals designated or elected as President,
Vice President, Secretary, or Treasurer as provided in this Agreement.

                                       3
<PAGE>


      "Percentage of Ownership" shall be, for each Member, the percentage of the
Member's Interest in proportion to the total Interests held by all of the
Members in the Company and shall initially be as set forth opposite such
Member's name, as follows:

                  Member                  Percentage of Ownership
                  ------                  -----------------------

                  NN                            33.33%

                  GBC                           33.33%

                  Mr. Shi Xiang Gui             33.33%

                                                100.0%



      "Treasury Regulation(s)" means the Income Tax Regulations promulgated by
the United States Department of the Treasury under the Code, as such Treasury
Regulations may be amended or supplemented from time to time.

     Section 2.2. Additional Definitions. The definitions in Section 2.1 shall
apply equally to both the singular and plural forms of the terms defined.
Whenever the context may require, any pronoun used herein shall include the
corresponding masculine, feminine and neuter forms. The term "person" includes
individuals, partnerships, corporations, limited liability companies, trusts,
and other associations. The words "include," "includes," and "including" shall
be deemed to be followed by the phrase "without limitation." The words "herein,"
"hereof," "hereunder," and similar terms shall refer to this Agreement, unless
the context otherwise requires.

                                  ARTICLE III
                  CAPITAL CONTRIBUTIONS AND LINES OF CREDIT

     Section 3.1. Initial Capital Contributions. As of the date hereof, the
Members have heretofore made their respective capital contributions to the
Company as reflected on Schedule 1 attached hereto and incorporated herein by
reference.

     Section 3.2. Additional Capital Contributions. Each Member may from time to
time transfer and convey to the Company as a contribution to the capital of the
Company items of property or cash, as approved by the Members. Except for the
capital contributions made pursuant to Section 3.1, no Member is required to
make any additional capital contributions to the Company. In the event the
Company needs additional capital, as determined by the Members, each Member
shall have the right to share in providing such additional capital.

     Section 3.3. Lines of Credit. NN and GBC will establish lines of credit
with the Company in such amounts, at such times, and on such terms and
conditions as NN and GBC may agree from time to time. NN and GBC shall each
initially establish a $125,000 line of credit, which may be drawn upon, from
time to time, by the Company, as the Manager determines necessary. The loans
under the lines of credit shall be made on a pro-rata basis between NN and GBC
and shall not be deemed contributions to the capital of the Company.

                                       4
<PAGE>

     Section 3.4. Distributions of Capital; No Interest on Capital; Limitation
on Contributions. Except as expressly provided in Article IV and/or Article X
hereof, (a) no Member shall be entitled to withdraw or to receive distributions
of or against its capital contributions until all liabilities of the Company
have been paid or sufficient property of the Company remains to pay them, the
prior written consent of all Members has been obtained, and upon the terms and
conditions agreed upon by all of the other Members; (b) no Member shall be paid
interest on any capital contribution; and (c) no Member shall have any priority
over any other Member as to contributions or as to compensation by way of
income.

                                   ARTICLE IV
                                  DISTRIBUTIONS

     Section 4.1. Distributions. Subject to the provisions of Section 10.2
hereof (governing the application of Dissolution Proceeds), the Company's
Available Cash shall be first used to repay any outstanding amounts on the lines
of credit provided by NN and GBC. Distributions of any Excess Cash may be made
to the Members upon the unanimous consent of all Members based on each Member's
Percentage of Ownership.

     Section 4.2. Distributions to Be Made In Cash. Unless otherwise determined
by the Members, all distributions shall be made in cash and no Member shall have
the right to receive distributions of property other than cash either during the
term of the Company or upon its dissolution. No Member may be compelled to
accept a distribution of any property other than cash from the Company unless
all Members receive undivided ownership interests therein that are in proportion
to their respective Percentage of Ownership.

                                   ARTICLE V
                        ALLOCATION OF PROFITS AND LOSSES

     Section 5.1. Allocations with Respect to Tax Matters.

          (a) Solely for tax purposes, income, gain, loss and deduction with
     respect to property contributed to the Company by any Member shall (before
     allocations are made under Section 5.2 hereof) be allocated in accordance
     with Section 704(c) of the Code, Treasury Regulations issued thereunder,
     and Treasury Regulation ss. 1.704-1(b)(2)(iv)(g), so as to take account of
     any variation between the basis of the property to the Company and its fair
     market value at the time of contribution.

          (b) For purposes of determining the Members' respective shares of
     nonrecourse liabilities of the Company under Treasury Regulation ss.
     1.752-3(a)(3), it is hereby specified that each Member's interest in
     Company profits is his Percentage of Ownership.

          (c) If, during any taxable year of the Company, there is a change in
     any Member's Interest in the Company, then the Manager shall cause the
     allocations of the Company's income, gain, losses, deductions and credits
     (and items thereof) to be made in a manner which takes into account the
     varying interests of the Members in the Company during such taxable year in
     accordance with Code Section 706(d) and the Treasury Regulations issued
     thereunder.

                                       5
<PAGE>

     Section 5.2. Profits and Losses. Subject to Section 5.1 hereof, the
Company's income, gain, losses, deductions and credits (and items thereof), for
each fiscal year of the Company, shall be allocated among the Members (for both
book and tax purposes) in proportion to their respective Percentage of
Ownership.

                                   ARTICLE VI
                                   ACCOUNTING

     Section 6.1. Accounting Methods. The Company books and records shall be
prepared in accordance with United States generally accepted accounting
principles, consistently applied, except that the Members' Capital Accounts
shall be maintained as provided in this Agreement. The Company shall be on an
accrual basis for both tax and accounting purposes. All Federal, state and local
tax returns of the Company shall be prepared by the Manager or by the Company's
certified public accountants, under the direction of the Manager. NN is hereby
designated as the "Tax Matters Partner" for the Company (as such term is defined
in Section 6213(a)(7) of the Code).

     Section 6.2. Fiscal Year. The fiscal year of the Company shall be the
calendar year, except that the first fiscal year shall be the period beginning
on the date of formation of the Company and ending on December 31, 2000.

     Section 6.3. Capital Accounts. A capital account ("Capital Account") shall
be established for each Member and shall be determined, maintained and adjusted
in accordance with Treasury Regulation ss. 1.704-1(b)(2)(iv) and in accordance
with the provisions of this Agreement. The Capital Accounts of the Members shall
be adjusted upon each distribution of property by the Company to a Member to the
extent required by and in the manner described in Treasury Regulation ss.
1.704-1(b)(2)(iv)(e).

     Section 6.4. 754 Election. In the case of a transfer of a Company Interest
which is permitted by this Agreement and which is made in the manner provided in
Section 743 of the Code, upon the request of the transferee of such Company
Interest, the Company shall file an election under Section 754 of the Code in
accordance with procedures set forth in the Treasury Regulations applicable
thereto.

     Section 6.5. Tax Status. Notwithstanding any provision of this Agreement to
the contrary, solely for Federal income tax purposes, each of the Members hereby
recognize that the Company will be subject to all provisions of Subchapter K of
Chapter 1 of Subtitle A of the Code; provided, however, the filing of U.S.
Partnership Tax Returns shall not be construed to extend the purposes of the
Company or expand the obligations or liabilities of the Company or its Members.

     Section 6.6. Financial Statements and Tax Returns. Within 90 days after the
end of each fiscal year the Manager shall send financial statements of the
Company to each Member for the year then ended. As soon as practicable after the
end of each year, the Manager shall also send each Member a copy of the federal
and state tax return of the Company for the year then ended along with all other
tax information reasonably necessary for the preparation by each Member of its
tax matters.

                                       6
<PAGE>

                                  ARTICLE VII
                                   MANAGEMENT

     Section 7.1. Appointment of Manager. The Company shall have one (1)
Manager, who shall be appointed yearly by the agreement of NN and GBC. NN is
hereby designated as the initial Manager of the Company, to serve until its
successor is appointed.

     Section 7.2. Authority of Manager.

          (a) The management of the Company shall be vested exclusively in the
     Manager, and subject to the rights expressly granted to the Members under
     other provisions of this Agreement, the Manager shall have the exclusive
     right, authority, and responsibility to manage and control the business,
     affairs and the day-to-day operations of the Company, and to make all
     decisions with respect thereto. Pursuant to this Article VII and subject to
     the other provisions of this Agreement, the Manager shall have all of the
     rights and powers of a "manager" as provided in the Act and as otherwise
     provided by law.

          (b) Without in any way limiting the general powers and authority of
     the Manager, the Manager shall have the exclusive right, power and
     authority, on behalf of the Company and in its name, to:

               (1) Acquire, purchase, hold, exercise, operate, lease and manage
          the business property of the Company and to contract for and enter
          into agreements with others with respect to the acquisition, purchase,
          holding, exercise, operation, leasing and management of such business
          property;

               (2) To execute and deliver, in furtherance of any or all of the
          purposes of the Company, any deed, lease, mortgage, security
          agreement, note, bill of sale, contract or other instrument purporting
          to convey, exchange, sell or encumber all or any part of the business
          property or any interest therein of the Company;

               (3) To execute and deliver any and all agreements, contracts,
          documents, certifications, and instruments necessary or convenient in
          connection with the ordinary conduct of the business and affairs of
          the Company and to give such receipts, releases and discharges with
          respect to all of the foregoing and all matters incident thereto;

               (4) To draw on the NN and GBC lines of credit as provided in
          section 3.3;

               (5) To deposit or invest Company funds in such interest-bearing
          or non-interest bearing investments or accounts at a federally insured
          bank as the Manager deems advisable to the extent such funds are not
          then required for Company operations and are not required to be
          distributed pursuant to this Agreement;

                                       7
<PAGE>

               (6) To the extent that the funds of the Company are available
          therefor, to pay (or prepay) all debts and other obligations of the
          Company; and

               (7) To supervise the operation, maintenance, manufacture,
          management and repair of the business property, including hiring,
          coordinating the services of, supervising the performance of, and
          terminating employees, independent contractors and other persons
          necessary or appropriate to carry out the business and purposes of the
          Company.

          (c) Any person dealing with the Company or the Manager may rely upon a
     certificate signed by the Manager, thereunto duly authorized, as to:

               (1) The identity of the Manager or any Member;

               (2) The existence or non-existence of any fact which may
          constitute a condition precedent to acts by the Manager or any Member
          or in any other matter germane to the affairs of the Company;

               (3) The persons who are authorized to execute and deliver any
          instrument or document of the Company; or

               (4) Any act or failure to act by the Company.

     Section 7.3. Outside Activities of Manager. The Manager shall not be
required to manage the Company as its sole and exclusive function, but shall
devote whatever time, effort and skill as may be reasonably necessary to the
conduct of the Company's business.

     Section 7.4. Limitations on Manager. The Manager shall not, without the
prior written consent of all Members not then in default:

          (a) Issue any new or additional ownership in the Company to any third
     party or Member;

          (b) Sell all or substantially all of the assets of the Company;

          (c) Liquidate or dissolve the Company;

          (d) Incur any indebtedness of the Company other than as set forth in
     Section 3.3 above;

          (e) Merge or consolidate the Company with another entity;

          (f) Make distributions of Excess Cash;

          (g) Admit new members to the Company;

          (h) Do any act in contravention of this Agreement; or

                                       8
<PAGE>

          (i) Do any act which would make it impossible to carry on in the
     ordinary course of the business of the Company.

     Section 7.5. Indemnification of Manager. The Company shall indemnify the
Manager and its agents and affiliates (and their respective partners, directors,
officers, employees, agents, members, shareholders and affiliates) against any
and all losses, liabilities, damages or expenses (including, without limitation,
reasonable attorneys' fees and expenses in connection therewith in amounts paid
in settlement thereof) to which the Manager or any of such persons may directly
or indirectly become subject, but only to the extent that the Manager or such
other person (a) acted in good faith and in conformity with this Agreement, (b)
acted in a manner reasonably believed to be in the best interests of the
Company, and (c) was neither grossly negligent nor engaged in willful
misconduct.

     Section 7.6. Management Fee. No fee shall be paid to the Manager for its
services, but the Manager shall be reimbursed for all expenses, including
allocated costs of personnel, overhead, and any other costs associated with
management duties of the Company.

                                  ARTICLE VIII
                               MEETINGS AND VOTING

     Section 8.1. Meetings of Members. Meetings of Members may be held for any
purpose or purposes, unless otherwise prohibited by statute or by the Articles
of Organization, and may be called by the Member(s) holding not less than twenty
percent (20%) of the Percentage of Ownership of the Company. Such written
request shall state the purpose or purposes of the proposed meeting. Business
transacted at any meeting of the Members shall be limited to the purposes stated
in the notice.

     Section 8.2. Location of Meetings. All meetings of the Members shall be
held at such place, either within or without the State of Tennessee, as shall be
designated from time to time by the Manager as stated in the notice of the
meeting or in a waiver of notice thereof. In the event that the Manager shall
fail to fix the place for a meeting of the Members, such meeting shall be held
at the Company's principal office. Upon the option of the Members, meetings of
the Members may be held by telephone.

     Section 8.3. Notice of Meetings. Notice of each meeting of the Members
stating the place, date and hour of the meeting and, the purpose or purposes for
which the meeting is called, shall be given to each Member entitled to vote at
such meeting not less than ten (10) days and not more than sixty (60) days
before the date of the meeting.

     Section 8.4. Waiver of Notice. Whenever any notice is required to be given
to any Member under the provisions of this Agreement, or of the Articles of
Organization or of any law, a waiver thereof in writing signed by such Member,
whether before or after the time stated therein, shall be deemed the equivalent
to the giving of such notice. Attendance of a Member at a meeting shall
constitute a waiver of notice of such meeting, except when the Member attends a
meeting for the express and exclusive purpose of objecting at the beginning of
the meeting to the transaction of any business because the meeting was not
lawfully called or convened.


                                       9
<PAGE>


     Section 8.5. Actions and Voting by Members. Except as otherwise
specifically provided in the Act, the Articles of Organization or this
Agreement, all decisions reserved to the Members by this Agreement shall be made
by Members Owning a Majority in Interest. Similarly, at any meeting, Members
Owning a Majority in Interest shall decide any question brought before such
meeting, unless the question is one upon which, by express provision of the Act,
the Articles of Organization or this Agreement, a different vote is required.

     Section 8.6. Proxies. At all meetings of the Members, every Member having
the right to vote thereat shall be entitled to vote in person or by proxy
appointed by an instrument in writing subscribed by such Member and bearing a
date not more than three (3) years prior to such meeting.

                                   ARTICLE IX
                         TRANSFER OF MEMBERS' INTERESTS

     Section 9.1. Restrictions. Without the unanimous written consent of all the
Members, no Member may sell, assign, transfer, pledge, mortgage, or otherwise
dispose of all or any part of his or her Interest in the Company except any
Member may assign its Interest in the Company to another individual in its
immediate family or a corporation which is wholly-owned by that Member without
the consent of the other Members. As a condition to any transfer or assignment
of a Member's Interest, the transferor and the transferee shall provide such
legal opinions and documentation as the non-transferring Members shall
reasonably request.

     Section 9.2. Additional Members. The Company may admit additional Members
only with the unanimous written consent of all Members.

     Section 9.3. Sale of Member Interest to the Company. Each Member (the
"Selling Member") shall have the right to sell its Interest in the Company to
either the Company or the other Members (in proportion to their Member
Interests) at a price equal to the Net Book Value of the Member's Interest or at
a price mutually agreed upon at the time by all of the Members. If neither the
Company nor any Member agrees to purchase the Interest of the Selling Member
within 60 days of the Selling Member's notice of intent to sell, the Selling
Member shall have the right to cause the Company to be dissolved, wound up, and
liquidated, as provided under Article X herein. Upon the sale of Selling
Member's Interest in the Company, the Selling member shall transfer to the
Company or provide a license for the Company to use (depending on the nature of
the asset) any assets Selling Member owns which are exclusively used in and
devoted to the business and operations of the Company. In addition and if
applicable, the Selling Member shall provide the use of equipment, warehouse
space, and other services for 180 days following the sale to ensure a smooth
transition of the Selling Member's Interest. All Company assets, of any type, in
the possession of the Selling Member, shall be transferred to the Company upon
the sale of such Member's Interest.

     Section 9.4. Payment of Purchase Price. Except as otherwise provided
herein, whenever the Company or any Member is obligated or elect to purchase a
Selling Member's Interest, that Interest shall be purchased by delivery of the
lesser of 25% of the purchase price or $50,000, in cash and a promissory note
for the unpaid balance of the purchase price. Such promissory note shall be
payable in forty (40) quarterly installments, with the first such

                                       10
<PAGE>

installment being due on the first day of the quarter following the quarter in
which the cash down payment was made. The unpaid balance of the purchase price
shall bear interest at LIBOR plus 100 basis points. The promissory note shall
also provide that, should default be made in payment of any installment when
due, the whole sum of principal and interest shall, at the option of the holder,
become immediately due and payable, and that if an action is instituted on the
promissory note, the Company or the Members, as the case may be, promise to pay
reasonable attorneys' fees and costs of collection. The obligor shall have the
right to pay any or all installments, in full or in part, at any time prior to
maturity, without penalty. The note shall be secured by the Interest being
purchased by the Payor from the Selling Member and shall be further secured, to
the extent permitted by existing agreements to which the Company is bound, by
liens on the real property of the Company, evidenced by mortgages and deeds of
trust, as appropriate, and by the granting of a security interest in the
tangible and intangible personal property of the Company, accounts receivable,
contract rights and general intangibles, which security interest shall be
granted in a Security Agreement in a form acceptable to the Selling Member.

                                   ARTICLE X
                           DISSOLUTION OF THE COMPANY

     Section 10.1. Dissolution Acts.

          (a) No act, thing, occurrence, event or circumstance shall cause or
     result in the dissolution of the Company except that the happening of any
     one of the following events shall work as an immediate dissolution and
     termination of the Company:

               (1) A determination by all of the Members not then in default
          hereunder to dissolve and terminate the Company;

               (2) The exercise of a Selling Member's right to cause a
          dissolution of the company pursuant to Section 9.3; or

               (3) Any event described in ss. 245-101 of the Act ("Event(s) of
          Withdrawal") causing the last remaining Member to cease to be a member
          of the Company under the terms of the Act.

          (b) The Company is hereby granted a right to continue and, absent the
     unanimous consent of all remaining Members to the contrary, shall continue,
     upon an Event of Withdrawal of a Member (other than the last remaining
     Member), or upon the occurrence of any other event which terminates the
     continued membership of a Member in the Company.

          (c) Without limiting the other provisions hereof, neither the
     assignment of all or any part of a Member's Interest hereunder, nor the
     admission of a new Member shall work the dissolution and termination of the
     Company.

     Section 10.2. Distribution of Proceeds on Dissolution; Reserves. Upon the
dissolution and termination of the Company, the Manager shall file a notice of
dissolution pursuant to ss. 245-401 of the Act and shall proceed with the
liquidation and winding up of the Company pursuant to

                                       11
<PAGE>


ss. 245-501 of the Act as promptly as possible, but in an orderly and
businesslike manner so as not to involve undue sacrifice, and the proceeds
therefrom and any other funds and assets of the Company (the "Dissolution
Proceeds"), shall be applied and distributed as follows and in the following
order of priority:

          (a) First, to the payment of debts and liabilities to creditors of the
     Company, including to Members, and the expenses of liquidation;

          (b) Second, to the Members in accordance with and to the extent of
     their respective positive Capital Account balances; and

          (c) Third, the remainder, to the Members in accordance with their
     Percentage of Ownership.

     Section 10.3. No Negative Capital Account Restoration. In no event shall
any Member be required to contribute capital to restore a negative balance in
such Member's Capital Account upon the liquidation of the Company or such
Member's Interest, or at any other time.

                                   ARTICLE XI
                                     GENERAL

     Section 11.1. Notices. Any notice, request, approval, consent, demand or
other communication required or permitted hereunder shall be given in writing by
(a) personal delivery, (b) expedited delivery service with proof of delivery,
(c) United States Mail, postage prepaid, registered or certified mail, return
receipt requested, or (d) prepaid telegram, facsimile or telex, confirmed
receipt requested (provided that such telegram, facsimile or telex is confirmed
by expedited delivery service or by mail in the manner previously described),
and shall be sent to each party at his respective address set in Section 1.5
hereof (or, in the case of the Company, the principal office address established
pursuant to Section 1.6 hereof), or to such different address as such addressee
shall have designated by written notice sent in accordance herewith, and shall
be deemed to have been given and received either at the time of personal
delivery or, in the case of delivery service or mail, as of the date of first
attempted delivery at the address and in the manner provided herein, or in the
case of telegram, facsimile or telex, upon receipt. The Members may change the
address to whom notice may be given by giving notice pursuant to this Section at
least thirty (30) days prior to the date the changes become effective.

     Section 11.2. Public Disclosures. No Member, except as required by law,
shall disclose any financial or operating information about the Company,
including the economic impact of the Member's Interest in the Company, without
the express written approval of the other Members.

     Section 11.3. Amendments. This Agreement may be amended by a written
agreement of amendment executed by all the Members, but not otherwise. No
variations, modifications, amendments, or changes herein or hereof shall be
binding upon any party hereto, unless set forth in a document duly executed by
or on behalf of such party.

     Section 11.4. Miscellaneous. This Agreement supersedes any prior agreement
or understandings between the parties with respect to the Company. This
Agreement and the rights of the parties hereunder shall be governed by and
interpreted in accordance with the laws of the

                                       12
<PAGE>

State of Tennessee, without regard to conflict of laws principles. Except as
herein otherwise specifically provided, this Agreement shall be binding upon and
inure to the benefit of the parties and their respective heirs, legal
representatives, successors and assigns. Captions contained in this Agreement in
no way define, limit, or extend the scope or intent of this Agreement. If any
provision of this Agreement or the application of such provision to any person
or circumstance shall be held invalid, the remainder of this Agreement, or the
application of such provision to any other persons or circumstances, shall not
be affected thereby. This Agreement may be executed in several counterparts,
each of which shall be deemed an original, but all of which shall constitute one
and the same document.

     Section 11.5. Remedies. If the Company or any party to this Agreement,
obtains a judgment against any other party by reason of breach of this Agreement
or failure to comply with the provisions hereof, reasonable attorneys' fees as
fixed by the court shall be included in such judgment. Any Member shall be
entitled to maintain, on his own behalf or on behalf of the Company, any action
or proceeding against any other Member or the Company (including any action for
damages, specific performance or declaratory relief) for or by reason of breach
by such party of this Agreement, or any other agreement entered into in
connection with the same, notwithstanding the fact that any or all of the
parties to such proceeding may then be Members, and without dissolving the
Company as a limited liability company. No remedy conferred upon the Company or
any Member in this Agreement is intended to be exclusive of any other remedy
herein or by law provided or permitted, but each shall be cumulative and shall
be in addition to every other remedy given hereunder or now or hereafter
existing at law or in equity or by statute. No waiver by a Member or the Company
of any breach of this Agreement shall be deemed to be a waiver of any other
breach of any kind or nature and no acceptance of payment or performance by a
Member or the Company after any such breach shall be deemed to be a waiver of
any breach of this Agreement, whether or not such Member or the Company knows of
such breach at the time it accepts such payment or performance. If a Member has
the right herein to approve or consent to any matter or transaction, such
approval or consent may be withheld in the sole discretion of such Member for
any reason or no reason. No failure or delay on the part of a Member or the
Company to exercise any right it may have shall prevent the exercise thereof by
such Member or the Company at any time such other may continue to be so in
default, and no such failure or delay shall operate as a waiver of any default.


                                       13
<PAGE>

      IN WITNESS WHEREOF, the parties hereto have executed this Operating
Agreement as of the date first above-written.

                                    MEMBERS:



                                    NN BALL & ROLLER, INC.

                                    By:
                                    Name:
                                    Title:



                                    GENERAL BEARING CORPORATION

                                    By:
                                    Name:
                                    Title:


                                    -------------------------------------
                                    Mr. Shi Xiang Gui


<PAGE>



                                   SCHEDULE 1

                          INITIAL CAPITAL CONTRIBUTIONS



            Member                       Initial Capital Contribution
            ------                       ----------------------------


              NN                                  $1.00

              GBC                                 $1.00

            Mr. Shi Xiang Gui                     $1.00





<TABLE> <S> <C>


<ARTICLE>                     5

<CIK>                         0000918541
<NAME>                        NN Ball & Roller, Inc.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. Dollars

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-2000
<PERIOD-START>                                 JAN-01-2000
<PERIOD-END>                                   MAR-31-2000
<EXCHANGE-RATE>                                      1
<CASH>                                           1,516
<SECURITIES>                                         0
<RECEIVABLES>                                   22,229
<ALLOWANCES>                                      (914)
<INVENTORY>                                     12,219
<CURRENT-ASSETS>                                37,201
<PP&E>                                          98,325
<DEPRECIATION>                                 (45,746)
<TOTAL-ASSETS>                                  93,362
<CURRENT-LIABILITIES>                           13,584
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           153
<OTHER-SE>                                      60,470
<TOTAL-LIABILITY-AND-EQUITY>                    60,623
<SALES>                                         28,002
<TOTAL-REVENUES>                                28,002
<CGS>                                           20,346
<TOTAL-COSTS>                                   20,346
<OTHER-EXPENSES>                                 4,175
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 290
<INCOME-PRETAX>                                  3,190
<INCOME-TAX>                                     1,080
<INCOME-CONTINUING>                              2,110
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,110
<EPS-BASIC>                                       0.14
<EPS-DILUTED>                                     0.14



</TABLE>


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