Item 1. Consolidated Financial Statements (Unaudited)
Houghton Mifflin Harcourt Company
Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
(in thousands of dollars, except share information)
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
168,883
|
|
|
$
|
234,257
|
|
Short-term investments
|
|
|
67,525
|
|
|
|
198,146
|
|
Accounts receivable, net of allowance for bad debts and book returns of $29.1 million and $32.7
million, respectively
|
|
|
183,390
|
|
|
|
256,099
|
|
Inventories
|
|
|
222,066
|
|
|
|
171,446
|
|
Prepaid expenses and other assets
|
|
|
25,385
|
|
|
|
22,877
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
667,249
|
|
|
|
882,825
|
|
Property, plant, and equipment, net
|
|
|
160,378
|
|
|
|
149,680
|
|
Pre-publication costs, net
|
|
|
323,418
|
|
|
|
321,931
|
|
Royalty advances to authors, net
|
|
|
44,958
|
|
|
|
44,736
|
|
Goodwill
|
|
|
783,073
|
|
|
|
783,073
|
|
Other intangible assets, net
|
|
|
888,986
|
|
|
|
912,955
|
|
Deferred income taxes
|
|
|
3,540
|
|
|
|
3,540
|
|
Other assets
|
|
|
22,899
|
|
|
|
23,210
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,894,501
|
|
|
$
|
3,121,950
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
8,000
|
|
|
$
|
8,000
|
|
Accounts payable
|
|
|
101,018
|
|
|
|
94,483
|
|
Royalties payable
|
|
|
60,472
|
|
|
|
85,766
|
|
Salaries, wages, and commissions payable
|
|
|
27,625
|
|
|
|
45,340
|
|
Deferred revenue
|
|
|
211,864
|
|
|
|
231,172
|
|
Interest payable
|
|
|
106
|
|
|
|
106
|
|
Severance and other charges
|
|
|
4,724
|
|
|
|
4,894
|
|
Accrued postretirement benefits
|
|
|
1,910
|
|
|
|
1,910
|
|
Other liabilities
|
|
|
38,043
|
|
|
|
34,937
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
453,762
|
|
|
|
506,608
|
|
Long-term debt, net of discount and issuance costs
|
|
|
768,147
|
|
|
|
769,283
|
|
Long-term deferred revenue
|
|
|
421,952
|
|
|
|
440,625
|
|
Accrued pension benefits
|
|
|
22,738
|
|
|
|
23,726
|
|
Accrued postretirement benefits
|
|
|
23,071
|
|
|
|
23,657
|
|
Deferred income taxes
|
|
|
173,108
|
|
|
|
139,810
|
|
Other liabilities
|
|
|
25,235
|
|
|
|
19,920
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,888,013
|
|
|
|
1,923,629
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
|
|
|
Stockholders equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding
at March 31, 2016 and December 31, 2015
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value: 380,000,000 shares authorized; 146,202,953 and 145,613,978 shares
issued at March 31, 2016 and December 31, 2015, respectively; 123,008,567 and 123,940,510 shares outstanding at March 31, 2016 and December 31, 2015, respectively
|
|
|
1,462
|
|
|
|
1,456
|
|
Treasury stock, 23,194,386 and 21,673,468 shares as of March 31, 2016 and December 31,
2015, respectively, at cost (related parties of $(193,493) in 2016 and 2015)
|
|
|
(494,011
|
)
|
|
|
(463,013
|
)
|
Capital in excess of par value
|
|
|
4,843,616
|
|
|
|
4,833,388
|
|
Accumulated deficit
|
|
|
(3,298,930
|
)
|
|
|
(3,133,782
|
)
|
Accumulated other comprehensive loss
|
|
|
(45,649
|
)
|
|
|
(39,728
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
1,006,488
|
|
|
|
1,198,321
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
2,894,501
|
|
|
$
|
3,121,950
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
Houghton Mifflin Harcourt Company
Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
(in thousands of dollars, except share and per share data)
|
|
Three Months Ended
March 31,
|
|
|
2016
|
|
|
2015
|
|
Net sales
|
|
$
|
205,816
|
|
|
$
|
162,669
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
Cost of sales, excluding publishing rights and pre-publication amortization
|
|
|
105,518
|
|
|
|
96,569
|
|
Publishing rights amortization
|
|
|
17,793
|
|
|
|
23,143
|
|
Pre-publication amortization
|
|
|
28,281
|
|
|
|
26,463
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
151,592
|
|
|
|
146,175
|
|
Selling and administrative
|
|
|
168,675
|
|
|
|
143,009
|
|
Other intangible asset amortization
|
|
|
6,176
|
|
|
|
3,218
|
|
Severance and other charges
|
|
|
1,577
|
|
|
|
1,057
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(122,204
|
)
|
|
|
(130,790
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(9,333
|
)
|
|
|
(5,954
|
)
|
Change in fair value of derivative instruments
|
|
|
784
|
|
|
|
(2,220
|
)
|
|
|
|
|
|
|
|
|
|
Loss before taxes
|
|
|
(130,753
|
)
|
|
|
(138,964
|
)
|
Income tax expense
|
|
|
34,395
|
|
|
|
20,976
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.34
|
)
|
|
$
|
(1.12
|
)
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
(1.34
|
)
|
|
$
|
(1.12
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
|
122,897,601
|
|
|
|
142,364,327
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
122,897,601
|
|
|
|
142,364,327
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
5
Houghton Mifflin Harcourt Company
Consolidated Statements of Comprehensive Loss (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(in thousands of dollars)
|
|
2016
|
|
|
2015
|
|
Net loss
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
Other comprehensive income (loss), net of taxes:
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments, net of tax
|
|
|
47
|
|
|
|
(1,009
|
)
|
Unrealized loss on short-term investments, net of tax
|
|
|
60
|
|
|
|
|
|
Net change in unrealized loss on derivative financial instruments, net of tax
|
|
|
(6,028
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss), net of taxes
|
|
|
(5,921
|
)
|
|
|
(1,009
|
)
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
$
|
(171,069
|
)
|
|
$
|
(160,949
|
)
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
6
Houghton Mifflin Harcourt Company
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
(in thousands of dollars)
|
|
2016
|
|
|
2015
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
70,594
|
|
|
|
71,234
|
|
Amortization of debt discount and deferred financing costs
|
|
|
1,046
|
|
|
|
3,209
|
|
Deferred income taxes
|
|
|
33,298
|
|
|
|
14,469
|
|
Stock-based compensation expense
|
|
|
3,003
|
|
|
|
3,095
|
|
Change in fair value of derivative instruments
|
|
|
(784
|
)
|
|
|
2,220
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
72,709
|
|
|
|
58,866
|
|
Inventories
|
|
|
(50,620
|
)
|
|
|
(29,484
|
)
|
Other assets
|
|
|
(3,090
|
)
|
|
|
(349
|
)
|
Accounts payable and accrued expenses
|
|
|
(12,744
|
)
|
|
|
(21,670
|
)
|
Royalties, net
|
|
|
(25,516
|
)
|
|
|
(24,875
|
)
|
Deferred revenue
|
|
|
(37,981
|
)
|
|
|
(14,743
|
)
|
Interest payable
|
|
|
|
|
|
|
(7
|
)
|
Severance and other charges
|
|
|
(469
|
)
|
|
|
(1,116
|
)
|
Accrued pension and postretirement benefits
|
|
|
(1,574
|
)
|
|
|
(1,355
|
)
|
Other liabilities
|
|
|
4,526
|
|
|
|
7,515
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(112,750
|
)
|
|
|
(92,931
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Proceeds from sales and maturities of short-term investments
|
|
|
130,339
|
|
|
|
286,732
|
|
Additions to pre-publication costs
|
|
|
(32,784
|
)
|
|
|
(18,229
|
)
|
Additions to property, plant, and equipment
|
|
|
(24,837
|
)
|
|
|
(14,115
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities
|
|
|
72,718
|
|
|
|
254,388
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Payments of long-term debt
|
|
|
(2,000
|
)
|
|
|
(64,176
|
)
|
Repurchases of common stock
|
|
|
(30,998
|
)
|
|
|
|
|
Tax withholding payments related to net share settlements of restricted stock units
|
|
|
(1,039
|
)
|
|
|
(124
|
)
|
Proceeds from stock option exercises
|
|
|
7,582
|
|
|
|
8,299
|
|
Issuance of common stock under employee stock purchase plan
|
|
|
1,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(25,342
|
)
|
|
|
(56,001
|
)
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(65,374
|
)
|
|
|
105,456
|
|
Cash and cash equivalent at the beginning of the period
|
|
|
234,257
|
|
|
|
456,581
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalent at the end of the period
|
|
$
|
168,883
|
|
|
$
|
562,037
|
|
|
|
|
|
|
|
|
|
|
Supplementary disclosure of cash flow information
|
|
|
|
|
|
|
|
|
Pre-publication costs included in accounts payable (non-cash)
|
|
$
|
11,571
|
|
|
$
|
9,798
|
|
Property, plant, and equipment included in accounts payable (non-cash)
|
|
|
10,779
|
|
|
|
3,396
|
|
Property, plant, and equipment acquired under capital leases (non-cash)
|
|
|
785
|
|
|
|
2,980
|
|
The accompanying notes are an integral part of these consolidated financial statements.
7
Houghton Mifflin Harcourt Company
Notes to Consolidated Financial Statements (Unaudited)
(in thousands of dollars, except share and per share information)
Houghton Mifflin Harcourt Company (HMH,
Houghton Mifflin Harcourt, we, us, our, or the Company), is a global learning company, specializing in education solutions across a variety of media, delivering content, services and
technology to both educational institutions and consumers, reaching over 50 million students in more than 150 countries worldwide. In the United States, we are the leading provider of kindergarten through 12th grade (K-12)
educational content by market share. We believe our long-standing reputation and trusted brand enable us to capitalize on consumer and digital trends in the education market through our existing and developing channels. Furthermore, our trade,
general interest, young readers and reference material include adult and childrens fiction and non-fiction books that have won industry awards such as the Pulitzer Prize, Newbery and Caldecott medals and National Book Award.
We believe our leadership position in the K-12 market, our primary market, provides us with strong competitive advantages. We have established
relationships with educators, institutions, parents, students and life-long learners that are founded on our education expertise, content and services. Our portfolio of intellectual property spans educational, general interest, childrens and
reference works, and has been developed by leading educators and award-winning authorsincluding 10 Nobel Prize winners, 48 Pulitzer Prize winners and 15 National Book Award winners. Our content includes national education programs such as
Collections
,
GO! Math
,
READ 180
and Channel One News, as well as characters and titles such as Curious George, Carmen Sandiego,
The Little Prince
,
The Lord of the Rings
,
Life of Pi
,
Websters New
World Dictionary
and
Cliffs Notes
.
The consolidated financial statements of HMH include the accounts of all of our wholly-owned
subsidiaries as of March 31, 2016 and December 31, 2015 and the three month periods ended March 31, 2016 and March 31, 2015.
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in
the United States of America (GAAP) for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. Certain information and note disclosures
normally included in our annual financial statements prepared in accordance with GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of management, our unaudited consolidated financial statements and
accompanying notes include all adjustments (consisting of normal recurring adjustments) considered necessary by management to fairly state the results of operations, financial position and cash flows for the interim periods presented. Interim
results of operations are not necessarily indicative of the results for the full year or for any future period. These financial statements should be read in conjunction with the annual financial statements and the notes thereto also included
therein.
Seasonality and Comparability
Our net sales, operating profit or loss and net cash provided by or used in operations are impacted by the inherent seasonality of the academic
calendar. Consequently, the performance of our businesses may not be comparable quarter to consecutive quarter and should be considered on the basis of results for the whole year or by comparing results in a quarter with results in the same quarter
for the previous year.
In the K-12 market, we typically receive payments for products and services from individual school districts, and,
to a lesser extent, individual schools and states. In the Trade Publishing markets, payment is received for products and services from book distributors and retail booksellers. In the case of testing and assessment products and services, payment is
received from the individually contracted parties.
Approximately 88% of our net sales for the year ended December 31, 2015 were
derived from our Education segment, which is a markedly seasonal business. Schools conduct the majority of their purchases in the second and third quarters of the calendar year in preparation for the beginning of the school year. Thus, for the years
ended December 31, 2015, 2014 and 2013, approximately 68% of our consolidated net sales were realized in the second and third quarters. Sales of K-12 instructional materials and customized testing products are also cyclical, with some years
offering more sales opportunities than others. The amount of funding available at the state level for educational materials also has a significant effect on year-to-year net sales. Although the loss of a single customer would not have a material
adverse effect on our business, schedules of school adoptions and market acceptance of our products can materially affect year-to-year net sales performance.
2.
|
Significant Accounting Policies and Estimates
|
Our financial results are affected by the
selection and application of accounting policies and methods. There were no material changes in the three months ended March 31, 2016 to the application of significant accounting policies and estimates as described in our audited financial
statements for the year ended December 31, 2015.
8
3.
|
Recent Accounting Pronouncements
|
Recent accounting pronouncements not included below
are not expected to have a material impact on our consolidated financial position and results of operations.
In March 2016, the Financial
Accounting Standards Board (FASB) issued guidance that changes the accounting for certain aspects of share-based payments to employees. The guidance requires the recognition of the income tax effects of awards in the income statement
when the awards vest or are settled, thus eliminating additional paid-in capital pools. The guidance also allows for the employer to repurchase more of an employees shares for tax withholding purposes without triggering liability accounting.
In addition, the guidance allows for a policy election to account for forfeitures as they occur rather than on an estimated basis. The guidance is effective in 2017 with early adoption permitted. We are currently in the process of evaluating the
impact of this guidance on our consolidated financial statements and footnote disclosures.
In February 2016, the FASB issued guidance that
primarily requires lessees to recognize most leases on their balance sheets but record expenses on their income statements in a manner similar to current accounting. For lessors, the guidance modifies the classification criteria and the accounting
for sales-type and direct financing leases. The guidance is effective in 2019 with early adoption permitted. We are currently in the process of evaluating the impact of this guidance on our consolidated financial statements and footnote disclosures.
In August 2015, the FASB issued guidance to defer the effective date of the new accounting guidance related to revenue recognition by one
year to December 15, 2017 for annual reporting periods beginning after that date and permitted early adoption of the standard, but not before fiscal years beginning after the original effective date of December 15, 2016. This new
accounting standard will replace all current U.S. GAAP guidance on this topic and eliminate all industry-specific guidance. The new revenue recognition standard provides a unified model to determine when and how revenue is recognized. The core
principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration for which the entity expects to be entitled in exchange for those goods or services.
This guidance will be effective beginning January 1, 2018 and can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. We are in the process of evaluating the impact that
the adoption of this new revenue recognition standard will have on our consolidated financial statements and footnote disclosures.
In
April 2015, the FASB issued new accounting guidance related to simplifying the presentation of debt issuance costs. This standard amends existing guidance to require the presentation of debt issuance costs in the balance sheet as a deduction from
the carrying amount of the related debt liability instead of a deferred charge, consistent with debt discounts. The SEC later clarified guidance in August 2015 stating that debt issuance costs related to line-of-credit arrangements may be presented
as an asset and subsequently amortized ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The recognition and measurement guidance for debt issuance
costs are not affected by the new accounting guidance. The new guidance is effective for annual reporting periods beginning after December 15, 2015. We retrospectively adopted this standard during the first quarter of 2016, which resulted in
approximately $14.4 million and $15.1 million of issuance costs being reclassified from other assets to long term debt, net of discount and issuance costs as of March 31, 2016 and December 31, 2015, respectively.
On April 23, 2015, we entered into a stock and asset purchase
agreement with Scholastic Corporation (Scholastic) to acquire certain assets (including the stock of two of Scholastics subsidiaries) comprising its Educational Technology and Services (EdTech) business. On May 29,
2015, we completed the acquisition and paid an aggregate purchase price of $575.0 million in cash to Scholastic, subject to adjustments for working capital. $34.5 million of the purchase price was deposited into an escrow account to be held for 18
months as security for potential indemnification obligations of Scholastic. Portions of such escrow is released periodically during the 18-month period.
The acquisition provided us with a leading position in intervention curriculum and services and extends our product offerings in key growth
areas, including educational technology, early learning, and education services, creating a more comprehensive offering for students, teachers and schools.
The transaction was accounted for under the acquisition method of accounting. Accordingly, the results of operations of the purchased assets of
EdTech are included in our consolidated financial statements from the date of acquisition.
The unaudited pro forma information presented
in the following table summarizes the consolidated results of operations for the periods presented as if the acquisition of EdTech had occurred on January 1, 2014. The pro forma financial information is presented for comparative purposes only
and is not necessarily indicative of the results of operations that actually would have been achieved if the acquisition had occurred at the beginning of the periods, nor is it intended to be a projection of future results. For each period
presented, the pro forma results include estimates of the interest expense on debt used to finance the acquisition, the amortization of the other intangible assets recorded in connection with the acquisition, the impact of the write-down of acquired
deferred revenue to fair value and the related tax effects of the adjustments.
9
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
Three
Months Ended
March 31,
2016
|
|
|
Three
Months Ended
March 31,
2015
|
|
Net sales
|
|
$
|
205,816
|
|
|
$
|
197,961
|
|
Net loss
|
|
|
(165,148
|
)
|
|
|
(176,451
|
)
|
Inventories consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
Finished goods
|
|
$
|
210,300
|
|
|
$
|
166,904
|
|
Raw materials
|
|
|
11,766
|
|
|
|
4,542
|
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
$
|
222,066
|
|
|
$
|
171,446
|
|
|
|
|
|
|
|
|
|
|
6.
|
Goodwill and Other Intangible Assets
|
Goodwill and other intangible assets consisted of
the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Cost
|
|
|
Accumulated
Amortization
|
|
|
Total
|
|
|
Cost
|
|
|
Accumulated
Amortization
|
|
|
Total
|
|
Goodwill
|
|
$
|
783,073
|
|
|
$
|
|
|
|
$
|
783,073
|
|
|
$
|
783,073
|
|
|
$
|
|
|
|
$
|
783,073
|
|
Trademarks and tradenames: indefinite-lived
|
|
|
439,605
|
|
|
|
|
|
|
|
439,605
|
|
|
|
439,605
|
|
|
|
|
|
|
|
439,605
|
|
Trademarks and tradenames
|
|
|
54,730
|
|
|
|
(2,280
|
)
|
|
|
52,450
|
|
|
|
54,730
|
|
|
|
(1,596
|
)
|
|
|
53,134
|
|
Publishing rights
|
|
|
1,180,000
|
|
|
|
(988,360
|
)
|
|
|
191,640
|
|
|
|
1,180,000
|
|
|
|
(970,567
|
)
|
|
|
209,433
|
|
Customer related and other
|
|
|
442,640
|
|
|
|
(237,349
|
)
|
|
|
205,291
|
|
|
|
442,640
|
|
|
|
(231,857
|
)
|
|
|
210,783
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,900,048
|
|
|
$
|
(1,227,989
|
)
|
|
$
|
1,672,059
|
|
|
$
|
2,900,048
|
|
|
$
|
(1,204,020
|
)
|
|
$
|
1,696,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The changes in the carrying amount of goodwill for the period ended March 31, 2016 was as follows:
|
|
|
|
|
Balance at December 31, 2015
|
|
$
|
783,073
|
|
Acquisitions
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2016
|
|
$
|
783,073
|
|
|
|
|
|
|
Amortization expense for trademarks and tradenames, publishing rights, and customer related and other
intangibles were $24.0 million and $26.4 million for the three months ended March 31, 2016 and 2015, respectively.
10
Our debt consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
$800,000 term loan due May 29, 2021 interest payable quarterly (net of discount and issuance
costs)
|
|
$
|
776,147
|
|
|
$
|
777,283
|
|
|
|
|
|
|
|
|
|
|
Less: Current portion of long-term debt
|
|
|
8,000
|
|
|
|
8,000
|
|
|
|
|
|
|
|
|
|
|
Total long-term debt, net of discount and issuance costs
|
|
$
|
768,147
|
|
|
$
|
769,283
|
|
|
|
|
|
|
|
|
|
|
Term Loan Facility
In connection with our closing of the EdTech acquisition referred to in Note 4, we entered into an amended and restated term loan credit
facility (the Term Loan Facility) dated as of May 29, 2015 to increase our outstanding term loan credit facility from $250.0 million, of which $178.9 million was outstanding, to $800.0 million, all of which was drawn at closing. The
Term Loan Facility matures on May 29, 2021 and the interest rate is based on LIBOR plus 3.0% or an alternative base rate plus applicable margins. LIBOR is subject to a floor of 1.0% with the length of the LIBOR contracts ranging up to six
months at the option of the Company.
The Term Loan Facility may be prepaid, in whole or in part, at any time, without premium. The Term
Loan Facility is required to be repaid in quarterly installments equal to 0.25%, or $2.0 million, of the aggregate principal amount outstanding under the Term Loan Facility immediately prior to the first quarterly payment date.
The Term Loan Facility was issued at a discount equal to 0.5% of the outstanding borrowing commitment. As of March 31, 2016, the interest
rate of the Term Loan Facility was 4.0%.
The Term Loan Facility does not require us to comply with financial covenants. The Term Loan
Facility is subject to usual and customary conditions, representations, warranties and covenants, including restrictions on additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase
or redemption of our stock, transactions with affiliates and other matters. The Term Loan Facility is subject to customary events of default. If an event of default occurs and is continuing, the administrative agent may, or at the request of certain
required lenders shall, accelerate the obligations outstanding under the Term Loan Facility.
We are subject to Excess Cash Flow provisions
under our Term Loan Facility which are predicated upon our leverage ratio and cash flow.
On May 29, 2015, in connection with the Term
Loan Facility described above, we paid off the remaining outstanding balance of our previous $250.0 million term loan facility of approximately $178.9 million. The transaction was accounted for under the guidance for debt modifications and
extinguishments. We incurred a loss on extinguishment of debt of approximately $2.2 million related to the write off of the portion of the unamortized deferred financing fees associated with the portion of the term loan accounted for as
extinguishment associated with the term loan facility. We incurred approximately $15.6 million of third-party fees for the transaction, of which approximately $13.6 million were capitalized as deferred financing fees and approximately $2.0 million
was recorded to expense and included in the selling and administrative line item in our consolidated statements of operations for the year ended December 31, 2015.
In accordance with the Excess Cash Flow provisions of the previous term loan facility, we made a $63.6 million principal payment on
March 5, 2015. In connection with this principal payment, we accelerated the amortization of deferred financing costs of $2.0 million, which was recognized as interest expense in the consolidated statements of operations for the three months
ended March 31, 2015.
Interest Rate Hedging
On August 17, 2015, we entered into interest rate derivative contracts with various financial institutions having an aggregate notional
amount of $400.0 million to convert floating rate debt into fixed rate debt, which we designated as cash flow hedges, and had $400.0 million outstanding as of March 31, 2016. We assessed at inception, and re-assess on an ongoing basis, whether
the interest rate derivative contracts are highly effective in offsetting changes in the fair value of the hedged variable rate debt.
These interest rate swaps were designated as hedges and qualify for hedge accounting under the accounting guidance related to derivatives and
hedging. Accordingly, we recorded an unrealized loss of $6.0 million in our statements of comprehensive loss to account for the changes in fair value of these derivatives during the three months ended March 31, 2016. The total hedge liability
of $9.7 million is included within long-term other liabilities in our consolidated balance sheet as of March 31, 2016. The interest rate derivative contracts mature on July 22, 2020.
11
Revolving Credit Facility
On July 22, 2015, we entered into an amended and restated revolving credit facility (the Revolving Credit Facility). The
Revolving Credit Facility provides borrowing availability in an amount equal to the lesser of either $250.0 million or a borrowing base that is computed monthly and comprised of the borrowers and the guarantors eligible inventory and
receivables. The Revolving Credit Facility includes a letter of credit subfacility of $50.0 million, a swingline subfacility of $20.0 million and the option to expand the facility by up to $100.0 million in the aggregate under certain specified
conditions. The Revolving Credit Facility may be prepaid, in whole or in part, at any time, without premium. The transaction was accounted for under the accounting guidance for modifications to or exchanges of revolving debt arrangements. We
incurred a loss on extinguishment of debt of approximately $0.9 million in the third quarter of 2015 related to the write off of the portion of the unamortized deferred financing fees associated with the portion of the Revolving Credit Facility
accounted for as an extinguishment. We incurred approximately $1.6 million of third-party fees which were capitalized as deferred financing fees.
The Revolving Credit Facility requires the Company to maintain a minimum fixed charge coverage ratio of 1.0 to 1.0 on a trailing four-quarter
basis only during certain periods commencing when excess availability under the Revolving Credit Facility is less than certain limits prescribed by the terms of the Revolving Credit Facility. The Revolving Credit Facility is subject to usual and
customary conditions, representations, warranties and covenants, including restrictions on additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase or redemption of our stock,
transactions with affiliates and other matters. The Revolving Credit Facility is subject to customary events of default. No amounts have been drawn on the Revolving Credit Facility as of March 31, 2016.
As of March 31, 2016, the minimum fixed charge coverage ratio covenant under our Revolving Credit Facility was not applicable, due to our
level of borrowing availability. The minimum fixed charge coverage ratio, which is only tested in limited situations, is 1.0 to 1.0 through the end of the facility.
Guarantees and Security
Under both the Revolving Credit Facility and the Term Loan Facility, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC and Houghton
Mifflin Harcourt Publishing Company are the borrowers (collectively, the Borrowers), and Citibank, N.A. acts as both the administrative agent and the collateral agent.
The obligations under our senior secured credit facilities are guaranteed by the Company and each of its direct and indirect for-profit
domestic subsidiaries (other than the Borrowers) (collectively, the Guarantors) and are secured by all capital stock and other equity interests of the Borrowers and the Guarantors and substantially all of the other tangible and
intangible assets of the Borrowers and the Guarantors, including, without limitation, receivables, inventory, equipment, contract rights, securities, patents, trademarks, other intellectual property, cash, bank accounts and securities accounts and
owned real estate. The Revolving Credit Facility is secured by first priority liens on receivables, inventory, deposit accounts, securities accounts, instruments, chattel paper and other assets related to the foregoing (the Revolving First
Lien Collateral), and second priority liens on the collateral which secures the term loan facility on a first priority basis. The term loan facility is secured by first priority liens on the capital stock and other equity interests of the
Borrowers and the Guarantors, equipment, owned real estate, trademarks and other intellectual property, general intangibles that are not Revolving First Lien Collateral and other assets related to the foregoing, and second priority liens on the
Revolving First Lien Collateral.
8.
|
Severance and Other Charges
|
2016
During the three months ended March 31, 2016, $1.1 million of severance payments were made to employees whose employment ended in 2016 and
prior years and $1.0 million of net payments for office space no longer utilized by the Company. Further, we recorded an expense in the amount of $2.2 million to reflect additional costs for severance, which we expect to be paid over the next twelve
months, along with a favorable $0.6 million accrual adjustment for vacated space.
2015
During the three months ended March 31, 2015, $1.0 million of severance payments were made to employees whose employment ended in 2015 and
prior years and $1.2 million of net payments for office space no longer utilized by the Company. Further, we recorded an expense in the amount of $1.0 million to reflect additional costs for severance, which have been substantially paid.
12
A summary of the significant components of the severance/restructuring and other charges is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
Severance/
restructuring
accrual at
December 31, 2015
|
|
|
Severance/
restructuring
expense
|
|
|
Cash payments
|
|
|
Severance/
restructuring
accrual at
March 31, 2016
|
|
Severance costs
|
|
$
|
1,455
|
|
|
$
|
2,203
|
|
|
$
|
(1,079
|
)
|
|
$
|
2,579
|
|
Other accruals
|
|
|
5,251
|
|
|
|
(626
|
)
|
|
|
(967
|
)
|
|
|
3,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,706
|
|
|
$
|
1,577
|
|
|
$
|
(2,046
|
)
|
|
$
|
6,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
Severance/
restructuring
accrual at
December 31, 2014
|
|
|
Severance/
restructuring
expense
|
|
|
Cash payments
|
|
|
Severance/
restructuring
accrual at
March 31, 2015
|
|
Severance costs
|
|
$
|
1,271
|
|
|
$
|
1,028
|
|
|
$
|
(984
|
)
|
|
$
|
1,315
|
|
Other accruals
|
|
|
9,050
|
|
|
|
29
|
|
|
|
(1,188
|
)
|
|
|
7,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
10,321
|
|
|
$
|
1,057
|
|
|
$
|
(2,172
|
)
|
|
$
|
9,206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The current portion of the severance and other charges was $4.7 million and $4.9 million as of
March 31, 2016 and December 31, 2015, respectively.
The computation of the annual estimated effective tax rate at each interim
period requires certain estimates and significant judgment, including, but not limited to, the expected operating income for the year, projections of the proportion of income earned and taxed in various jurisdictions, permanent and temporary
differences and the likelihood of recovering deferred tax assets generated in the current year. The accounting estimates used to compute the provision for income taxes may change as new events occur, more experience is acquired, additional
information is obtained or as the tax environment changes.
At the end of each interim period, we estimate the annual effective tax rate
and apply that rate to our ordinary quarterly earnings. The amount of interim tax benefit recorded for the year-to-date ordinary loss is limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at
year end. The tax expense or benefit related to significant, unusual or extraordinary items that will be separately reported or reported net of their related tax effect, are individually computed, and are recognized in the interim period in which
those items occur. In addition, the effect of changes in enacted tax laws or rates or tax status is recognized in the interim period in which the change occurs.
For the three months ended March 31, 2016 and 2015, we recorded an income tax expense of approximately $34.4 million and $21.0 million,
respectively. For both periods, the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions. Including the tax effects of these discrete tax items, the
effective rate was (26.3)% and (15.1)% for the three months ended March 31, 2016 and 2015, respectively.
Reserves for unrecognized
tax benefits, excluding accrued interest and penalties, were $16.3 million at March 31, 2016 and December 31, 2015.
10.
|
Retirement and Postretirement Benefit Plans
|
We have a noncontributory, qualified
defined benefit pension plan (the Retirement Plan), which covers certain employees. The Retirement Plan is a cash balance plan, which accrues benefits based on pay, length of service, and interest. The funding policy is to contribute
amounts subject to minimum funding standards set forth by the Employee Retirement Income Security Act of 1974 and the Internal Revenue Code. The Retirement Plans assets consist principally of common stocks, fixed income securities, investments
in registered investment companies, and cash and cash equivalents. We also have a nonqualified defined benefit plan, or nonqualified plan, that previously covered employees who earned over the qualified pay limit as determined by the Internal
Revenue Service. The nonqualified plan accrues benefits for the participants based on the cash balance plan calculation. The nonqualified plan is not funded. We use a December 31 date to measure the pension and postretirement liabilities. In
2007, both the qualified and nonqualified pension plans eliminated participation in the plans for new employees hired after October 31, 2007.
13
We are required to recognize the funded status of defined benefit pension and other
postretirement plans as an asset or liability in the balance sheet and are required to recognize actuarial gains and losses and prior service costs and credits in other comprehensive income and subsequently amortize those items in the statement of
operations. Further, we are required to use a measurement date equal to the fiscal year-end.
Net periodic benefit cost (credit) for our
pension and other postretirement benefits plans consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
Pension Plans
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Interest cost
|
|
$
|
1,306
|
|
|
$
|
1,680
|
|
Expected return on plan assets
|
|
|
(2,288
|
)
|
|
|
(2,439
|
)
|
Amortization of net loss
|
|
|
12
|
|
|
|
83
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit (credit) cost
|
|
$
|
(970
|
)
|
|
$
|
(676
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Post Retirement Plans
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Service cost
|
|
$
|
41
|
|
|
$
|
51
|
|
Interest cost
|
|
|
219
|
|
|
|
270
|
|
Amortization of prior service cost
|
|
|
(335
|
)
|
|
|
(345
|
)
|
Amortization of net loss
|
|
|
22
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit (credit) cost
|
|
$
|
(53
|
)
|
|
$
|
31
|
|
|
|
|
|
|
|
|
|
|
There were no contributions to the pension plans for the three months ended March 31, 2016 and
March 31, 2015.
We do not expect to make a contribution to the pension plans during 2016.
14
11.
|
Fair Value Measurements
|
The accounting standard for fair value measurements, among
other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. The accounting
standard establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:
|
|
|
Level 1
|
|
Observable input such as quoted prices in active markets for identical assets or liabilities;
|
|
|
Level 2
|
|
Observable inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
|
|
|
Level 3
|
|
Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
Assets and liabilities measured at fair value are based on one or more of three valuation techniques
identified in the tables below. Where more than one technique is noted, individual assets or liabilities were valued using one or more of the noted techniques. The valuation techniques are as follows:
|
(a)
|
Market approach: Prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities;
|
|
(b)
|
Cost approach: Amount that would be currently required to replace the service capacity of an asset (current replacement cost); and
|
|
(c)
|
Income approach: Valuation techniques to convert future amounts to a single present amount based on market expectations (including present value techniques).
|
On a recurring basis, we measure certain financial assets and liabilities at fair value, including our money market funds, short-term
investments which consist of U.S. treasury securities and U.S. agency securities, foreign exchange forward and option contracts, and interest rate derivatives contracts. The accounting standard for fair value measurements defines fair value as the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that should be determined based on
assumptions that market participants would use in pricing an asset or liability. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible
as well as consider counterparty and its credit risk in its assessment of fair value.
Financial Assets and Liabilities
The following tables present our financial assets and liabilities measured at fair value on a recurring basis at March 31, 2016 and
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Valuation
Technique
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds
|
|
$
|
105,283
|
|
|
$
|
105,283
|
|
|
$
|
|
|
|
|
(a
|
)
|
U.S. treasury securities
|
|
|
60,526
|
|
|
|
60,526
|
|
|
|
|
|
|
|
(a
|
)
|
U.S. agency securities
|
|
|
6,999
|
|
|
|
|
|
|
|
6,999
|
|
|
|
(a
|
)
|
Foreign exchange derivatives
|
|
|
454
|
|
|
|
|
|
|
|
454
|
|
|
|
(a
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
173,262
|
|
|
$
|
165,809
|
|
|
$
|
7,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate derivatives
|
|
$
|
9,669
|
|
|
$
|
|
|
|
$
|
9,669
|
|
|
|
(a
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9,669
|
|
|
$
|
|
|
|
$
|
9,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Valuation
Technique
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds
|
|
$
|
175,465
|
|
|
$
|
175,465
|
|
|
$
|
|
|
|
|
(a
|
)
|
U.S. treasury securities
|
|
|
8,994
|
|
|
|
8,994
|
|
|
|
|
|
|
|
(a
|
)
|
U.S. agency securities
|
|
|
189,152
|
|
|
|
|
|
|
|
189,152
|
|
|
|
(a
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
373,611
|
|
|
$
|
184,459
|
|
|
$
|
189,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange derivatives
|
|
$
|
340
|
|
|
$
|
|
|
|
$
|
340
|
|
|
|
(a
|
)
|
Interest rate derivatives
|
|
|
3,641
|
|
|
|
|
|
|
|
3,641
|
|
|
|
(a
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,981
|
|
|
$
|
|
|
|
$
|
3,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our money market funds and U.S. treasury securities are classified within Level 1 of the fair value hierarchy
because they are valued using quoted prices in active markets for identical instruments. Our U.S. agency securities are classified within Level 2 of the fair value hierarchy because they are valued using other than quoted prices in active markets.
In addition to $105.3 million and $175.5 million invested in money market funds as of March 31, 2016 and December 31, 2015, respectively, we had $63.6 million and $58.8 million of cash in bank accounts as of March 31, 2016 and
December 31, 2015, respectively.
Our foreign exchange derivatives consist of forward contracts and are classified within Level 2
of the fair value hierarchy because they are valued based on observable inputs and are available for substantially the full term of our derivative instruments. We use foreign exchange forward contracts to fix the functional currency value of
forecasted commitments, payments and receipts. The aggregate notional amount of the outstanding foreign exchange forward contracts was $17.9 million and $17.5 million at March 31, 2016 and December 31, 2015, respectively. Our foreign
exchange forward contracts contain netting provisions to mitigate credit risk in the event of counterparty default, including payment default and cross default. At March 31, 2016 and December 31, 2015, the fair value of our counterparty
default exposure was less than $1.0 million and spread across several highly rated counterparties.
Our interest rate derivatives
instruments are classified within Level 2 of the fair value hierarchy because they are valued based on observable inputs and are available for substantially the full term of our derivative instruments. Our interest rate risk relates primarily to
U.S. dollar borrowings, partially offset by U.S. dollar cash investments. We have historically used interest rate derivative instruments to manage our earnings and cash flow exposure to changes in interest rates by converting floating-rate debt into
fixed-rate debt. We designate these derivative instruments either as fair value or cash flow hedges under the accounting guidance related to derivatives and hedging. We record changes in the value of fair value hedges in interest expense, which is
generally offset by changes in the fair value of the hedged debt obligation. Interest payments made or received related to our interest rate derivative instruments are included in interest expense. We record the effective portion of any change in
the fair value of derivative instruments designated as cash flow hedges as unrealized gains or losses in other comprehensive income, net of tax, until the hedged cash flow occurs, at which point the effective portion of any gain or loss is
reclassified to earnings. We record the ineffective portion of our cash flow hedges in interest expense. In the event the hedged cash flow does not occur, or it becomes no longer probable that it will occur, we reclassify the amount of any gain or
loss on the related cash flow hedge to interest expense at that time. The aggregate notional amount of the outstanding interest rate derivative instruments was $400.0 million as of March 31, 2016.
We do not have significant concentrations of credit risk arising from our interest rate derivatives financial instruments, whether from an
individual counterparty or a related group of counterparties. We manage the concentration of counterparty credit risk on our interest rate derivatives instruments by limiting acceptable counterparties to a diversified group of major financial
institutions with investment grade credit ratings, limiting the amount of credit exposure to each counterparty, and actively monitoring their credit ratings and outstanding fair values on an ongoing basis. Furthermore, none of our derivative
transactions contain provisions that are dependent on our credit ratings from any credit rating agency.
16
We also employ master netting arrangements that reduce our counterparty payment settlement risk
on any given maturity date to the net amount of any receipts or payments due between us and the counterparty financial institution. Thus, the maximum loss due to counterparty credit risk is limited to the unrealized gains in such contracts net of
any unrealized losses should any of these counterparties fail to perform as contracted. Although these protections do not eliminate concentrations of credit risk, as a result of the above considerations, we do not consider the risk of counterparty
default to be significant.
Non-Financial Assets and Liabilities
There were no impairments related to our non-financial assets and there were no non-financial liabilities measured at fair value on a
non-recurring basis during the three months ended March 31, 2016.
There were no non-financial assets and liabilities measured at fair
value on a nonrecurring basis as of December 31, 2015.
Our non-financial assets, which include goodwill, other intangible assets,
property, plant, and equipment, and pre-publication costs, are not required to be measured at fair value on a recurring basis. However, if certain trigger events occur, or if an annual impairment test is required, we evaluate the nonfinancial assets
for impairment. If an impairment did occur, the asset is required to be recorded at the estimated fair value. An impairment analysis was not performed for the preparation of this report, because as there were no triggering events for the three
months ended March 31, 2016.
Fair Value of Debt
The following table presents the carrying amounts and estimated fair market values of our debt at March 31, 2016 and December 31,
2015. The fair value of debt is deemed to be the amount at which the instrument could be exchanged in an orderly transaction between market participants at the measurement date.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Carrying
Amount
|
|
|
Estimated
Fair Value
|
|
|
Carrying
Amount
|
|
|
Estimated
Fair Value
|
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term loan
|
|
$
|
776,147
|
|
|
$
|
754,803
|
|
|
$
|
777,283
|
|
|
$
|
752,021
|
|
The fair market values of our debt were estimated based on quoted market prices on a private exchange for
those instruments that are traded and are classified as level 2 within the fair value hierarchy at March 31, 2016 and December 31, 2015. The fair market values require varying degrees of management judgment. The factors used to estimate
these values may not be valid on any subsequent date. Accordingly, the fair market values of the debt presented may not be indicative of their future values.
12.
|
Commitments and Contingencies
|
There were no material changes in our commitments under
contractual obligations, as disclosed in our audited consolidated financial statements for the year ended December 31, 2015.
We are
involved in ordinary and routine litigation and matters incidental to our business. Litigation alleging infringement of copyrights and other intellectual property rights has become extensive in the educational publishing industry. Specifically,
there have been various settled, pending and threatened litigation that allege we exceeded the print run limitation or other restrictions in licenses granted to us to reproduce photographs in our textbooks. While management believes that there is a
reasonable possibility we may incur a loss associated with the pending and threatened litigation, we are not able to estimate such amount, but we do not expect any of these matters to have a material adverse effect on our results of operations,
financial position or cash flows. We have insurance over such amounts and with coverage and deductibles as management believes is reasonable. There can be no assurance that our liability insurance will cover all events or that the limits of coverage
will be sufficient to fully cover all liabilities. We were contingently liable for $9.4 million of performance-related surety bonds for our operating activities as of March 31, 2016 and December 31, 2015. An aggregate of $31.8 million and
$31.9 million of letters of credit existed as of March 31, 2016 and December 31, 2015, respectively, of which $2.5 million backed the aforementioned performance-related surety bonds as of March 31, 2016 and December 31,
2015.
We routinely enter into standard indemnification provisions as part of license agreements involving use of our intellectual
property. These provisions typically require us to indemnify and hold harmless licensees in connection with any infringement claim by a third party relating to the intellectual property covered by the license agreement. The assessment business
routinely enters into contracts with customers that contain provisions requiring us to indemnify the customer against a broad array of potential liabilities resulting from any breach of the contract or the invalidity of the test. Although the term
of these provisions and the maximum potential amounts of future payments we could be required to make is not limited, we have never incurred any costs to defend or settle claims related to these types of indemnification provisions. We therefore
believe the estimated fair value of these provisions is inconsequential, and have no liabilities recorded for them as of March 31, 2016 and December 31, 2015.
17
Concentration of Credit Risk and Significant Customers
As of March 31, 2016 and December 31, 2015, no individual customer comprised more than 10% of our accounts receivable, net balance.
We believe that our accounts receivable credit risk exposure is limited and we have not experienced significant write-downs in our accounts receivable balances.
The following table sets forth the computation of basic and diluted
earnings per share (EPS):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Numerator
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
|
|
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
|
122,897,601
|
|
|
|
142,364,327
|
|
Diluted
|
|
|
122,897,601
|
|
|
|
142,364,327
|
|
Net loss per share attributable to common stockholders
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.34
|
)
|
|
$
|
(1.12
|
)
|
Diluted
|
|
$
|
(1.34
|
)
|
|
$
|
(1.12
|
)
|
As we incurred a net loss in each of the periods presented above, all outstanding stock options, restricted
stock, and restricted stock units for those periods have an anti-dilutive effect and therefore are excluded from the computation of diluted weighted average shares outstanding. Accordingly, basic and diluted weighted average shares outstanding are
equal for such periods.
The following table summarizes our weighted average outstanding common stock equivalents that were anti-dilutive
attributable to common stockholders during the periods, and therefore excluded from the computation of diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Stock options
|
|
|
7,192,782
|
|
|
|
10,147,018
|
|
Restricted stock and restricted stock units
|
|
|
693,331
|
|
|
|
382,801
|
|
18
Stock Repurchase Program
On November 3, 2014, our Board of Directors authorized the repurchase of up to $100.0 million in aggregate value of the Companys
common stock. Effective April 23, 2015, our Board of Directors authorized an additional $100.0 million under our existing share repurchase program and on May 6, 2015, authorized an incremental $300.0 million and further, on
November 3, 2015, authorized an additional $500.0 million under our existing share repurchase program, bringing the total authorization to $1.0 billion. The aggregate share repurchase program may be executed through December 31,
2018. Repurchases under the program may be made from time to time in the open market (including under a trading plan) or in privately negotiated transactions. The extent and timing of any such repurchases would generally be at our discretion
and subject to market conditions, applicable legal requirements and other considerations. Any repurchased shares may be used for general corporate purposes.
The Companys share repurchase activity was as follows:
|
|
|
|
|
|
|
Three Months Ended
March 31, 2016
|
|
Cost of repurchases (in thousands)
|
|
$
|
30,998
|
|
Shares repurchased
|
|
|
1,520,918
|
|
Average cost per share
|
|
$
|
20.38
|
|
As of March 31, 2016, there was approximately $506.0 million available for share repurchases under this
authorization.
As of March 31, 2016, we had two reportable segments (Education
and Trade Publishing). Our Education segment provides educational products, technology platforms and services to meet the diverse needs of todays classrooms. These products and services include print and digital content in the form of
textbooks, digital courseware, instructional aids, educational assessment and intervention solutions, which are aimed at improving achievement and supporting learning for students that are not keeping pace with peers, professional development and
school reform services. Our Trade Publishing segment primarily develops, markets and sells consumer books in print and digital formats and licenses book rights to other publishers and electronic businesses in the United States and abroad. The
principal markets for Trade Publishing products are retail stores, both physical and online, and wholesalers. Reference materials are also sold to schools, colleges, libraries, office supply distributors and other businesses.
We measure and evaluate our reportable segments based on net sales and segment Adjusted EBITDA. We exclude from our segments certain
corporate-related expenses, as our corporate functions do not meet the definition of a segment, as defined in the accounting guidance relating to segment reporting. In addition, certain transactions or adjustments that our Chief Operating Decision
Maker considers to be non-operational, such as amounts related to goodwill and other intangible asset impairment charges, restructuring-related charges, stock-based compensation charges, as well as amortization and depreciation expenses, are
excluded from segment Adjusted EBITDA. Although we exclude these amounts from segment Adjusted EBITDA, they are included in reported consolidated net loss and are included in the reconciliation below.
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Three Months Ended
March 31,
|
|
|
|
Education
|
|
|
Trade
Publishing
|
|
|
Corporate/
Other
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
174,305
|
|
|
$
|
31,511
|
|
|
$
|
|
|
Segment Adjusted EBITDA
|
|
|
(24,059
|
)
|
|
|
(3,687
|
)
|
|
|
(13,449
|
)
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
128,870
|
|
|
$
|
33,799
|
|
|
$
|
|
|
Segment Adjusted EBITDA
|
|
|
(37,347
|
)
|
|
|
(1,140
|
)
|
|
|
(13,334
|
)
|
19
Reconciliation of Segment Adjusted EBITDA to the consolidated statements of operations is as
follows:
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
Three Months Ended March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Total Segment Adjusted EBITDA
|
|
$
|
(41,195
|
)
|
|
$
|
(51,821
|
)
|
Interest expense
|
|
|
(9,333
|
)
|
|
|
(5,954
|
)
|
Depreciation expense
|
|
|
(18,344
|
)
|
|
|
(18,409
|
)
|
Amortization expense
|
|
|
(52,250
|
)
|
|
|
(52,824
|
)
|
Non-cash chargesstock-compensation
|
|
|
(3,003
|
)
|
|
|
(3,095
|
)
|
Non-cash charges(gain) loss on derivative instrument
|
|
|
784
|
|
|
|
(2,220
|
)
|
Purchase accounting adjustments
|
|
|
(1,852
|
)
|
|
|
(197
|
)
|
Fees, expenses or charges for equity offerings, debt or acquisitions
|
|
|
(167
|
)
|
|
|
(3,377
|
)
|
Restructuring
|
|
|
(3,816
|
)
|
|
|
(10
|
)
|
Severance, separation costs and facility closures
|
|
|
(1,577
|
)
|
|
|
(1,057
|
)
|
|
|
|
|
|
|
|
|
|
Net loss before taxes
|
|
|
(130,753
|
)
|
|
|
(138,964
|
)
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
34,395
|
|
|
|
20,976
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
|
|
|
|
|
|
|
|
|
20
Item 2. Managements Discussion and Analysis of Financial
Condition and Results of Operations
The following discussion and analysis of the financial condition and results of operations of HMH
should be read in conjunction with the interim unaudited consolidated financial statements and the related notes thereto included elsewhere in this Quarterly Report on Form 10-Q and the audited financial statements and the related notes thereto
and Managements Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2015, which was filed with the Securities Exchange Commission
(the SEC) on February 25, 2016. This Managements Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, and Section 21E of the Securities Exchange Act of 1934, as amended. See Special Note Regarding Forward-Looking Statements included elsewhere in this Quarterly Report on Form 10-Q.
Overview
We are a global learning
company, specializing in education solutions across a variety of media. We deliver content, services and technology to both educational institutions and consumers, reaching over 50 million students in more than 150 countries worldwide. In the
United States, we are the leading provider of K-12 educational content by market share. We believe our long-standing reputation and trusted brand enable us to capitalize on consumer and digital trends in the education market through our existing and
developing channels. Furthermore, since 1832, our trade and reference materials, including adult and childrens fiction and non-fiction books that have won industry awards such as the Pulitzer Prize, Newbery and Caldecott medals and National
Book Award.
Corporate History
Houghton Mifflin Harcourt Company was incorporated as a Delaware corporation on March 5, 2010, and was established as the holding company
of the current operating group. Houghton Mifflin Harcourt was formed in December 2007 with the acquisition of Harcourt Education Group, then the second-largest K-12 U.S. publisher, by Houghton Mifflin Group. We are headquartered in Boston,
Massachusetts.
EdTech Acquisition
On April 23, 2015, we entered into a stock and asset purchase agreement with Scholastic Corporation (Scholastic) to acquire
certain assets (including the stock of two of Scholastics subsidiaries) comprising its Educational Technology and Services (EdTech) business. On May 29, 2015, we completed the acquisition and paid an aggregate purchase price
of $575.0 million in cash to Scholastic, subject to adjustments for working capital. $34.5 million of the purchase price was deposited into an escrow account to be held for 18 months as security for potential indemnification obligations of
Scholastic. Portions of such escrow will be released periodically during the 18-month period.
The EdTech acquisition provided us
with a leading position in intervention curriculum and services and extends our product offerings in key growth areas, including educational technology, early learning, and education services, creating a more comprehensive offering for students,
teachers and schools. EdTechs consulting and professional development services focus on optimizing the utilization of the products, especially digital solutions, as well as helping teachers and school districts meet professional standards
and implement new requirements and standards, including the Common Core State Standards.
The transaction was accounted for under the
acquisition method of accounting. Accordingly, the results of operations of the purchased assets of EdTech are included in our consolidated financial statements from the date of acquisition.
We have allocated the purchase price to the EdTech assets acquired and liabilities assumed at estimated fair values as of May 29, 2015.
The excess of the purchase price over the net of amounts assigned to the fair value of the assets acquired and the liabilities assumed has been recorded as goodwill, which is allocated to our Education segment. The goodwill recognized is primarily
the result of expected synergies. All of the goodwill and identifiable intangibles associated with the acquisition will be deductible for tax purposes.
Key Aspects and Trends of Our Operations
Business
Segments
We are organized along two business segments: Education and Trade Publishing. Our Education segment is our largest
segment and represented approximately 88% of our total net sales for each of the years ended December 31, 2015, 2014 and 2013. Our Trade Publishing segment represented approximately 12% of our total net sales for each of the years ended
December 31, 2015, 2014 and 2013. The Corporate and Other category represents certain general overhead costs not fully allocated to the business segments, such as legal, accounting, treasury, human resources and executive functions.
21
Net Sales
We derive revenue primarily from the sale of print and digital content and instructional materials, trade books, reference materials,
multimedia instructional programs, license fees for book rights, content, software and services, test scoring, consulting and training. We primarily sell to customers in the United States. Our net sales are driven primarily as a function of volume
and, to a certain extent, changes in price. Our net sales consist of our billings for products and services, less revenue that will be deferred until future recognition and a provision for product returns. Deferred revenues primarily derive from
online interactive digital content, digital and online learning components along with undelivered work-texts, workbooks and services. The work-texts, workbooks and services are deferred until delivered, which often extends over the life of the
contract and the online and digital content is typically recognized ratably over the life of the contract. The digitalization of education content and delivery is driving a substantial shift in the education market. An increasing number of schools
are utilizing digital content in their classrooms and implementing online or blended learning environments, which is altering the historical mix of print and digital educational materials in the classroom. As a result, our business model has shifted
to more digital and online learning components to address the needs of the education marketplace; thus, resulting in an increase in our billings being deferred compared to historical levels.
Basal programs, which represent the most significant portion of our Education segment net sales, cover curriculum standards in a particular
K-12 academic subject and include a comprehensive offering of teacher and student materials required to conduct the class throughout the school year. Products and services in basal programs include print and digital offerings for students and a
variety of supporting materials such as teachers editions, formative assessments, whole group instruction materials, practice aids, educational games and professional services. The process through which materials and curricula are selected and
procured for classroom use varies throughout the United States. Nineteen states, known as adoption states, approve and procure new basal programs usually every six to eight years on a state-wide basis, before individual schools or school districts
are permitted to schedule the purchase of materials. In all remaining states, known as open states or open territories, each individual school or school district can procure materials at any time, though usually according to a five to ten year
cycle. The student population in adoption states represents over 50% of the U.S. elementary and secondary school-age population. Many adoption states provide categorical funding for instructional materials, which means that state funds
cannot be used for any other purpose. Our basal programs, primarily in adoption states, typically have higher deferred sales than other parts of the business. The higher deferred sales are primarily due to the length of time that our programs are
being delivered, along with greater component and digital product offerings. A significant portion of our Education segment net sales is dependent upon our ability to maintain residual sales, which are subsequent sales after the year of the original
adoption, and our ability to continue to generate new business. In addition, our market is affected by changes in state curriculum standards, which drive instruction, assessment and accountability in each state. Changes in state curriculum standards
require that instructional materials be revised or replaced to align to the new standards, which historically has driven demand for basal programs.
We also derive our Education segment net sales from the sale of summative, formative or in-classroom, and cognitive assessments to districts
and schools in all 50 states. Summative assessments are concluding or final exams that measure students proficiency in a particular academic subject or group of subjects on an aggregate level or against state standards. Formative
assessments are on-going, in-classroom tests that occur throughout the school year and monitor progress in certain subjects or curriculum units. Additionally, our offerings include supplemental products that target struggling learners through
comprehensive intervention solutions aimed at raising student achievement by providing solutions that combine technology, content and other educational products, as well as consulting and professional development services. We also offer products
targeted at assisting English language learners.
In international markets, we predominantly export and sell K-12 books to premium private
schools that utilize the U.S. curriculum, which are located primarily in Asia, the Pacific, the Middle East, Latin America, the Caribbean and Africa. Our international sales team utilizes a global network of distributors in local markets around the
world.
Our Trade Publishing segment sells works of fiction and non-fiction in the General Interest and Young Readers categories,
dictionaries and other reference works. While print remains the primary format in which trade books are produced and distributed, the market for trade titles in digital format, primarily e-books, has developed over the past several years, as the
industry evolved to embrace new technologies for developing, producing, marketing and distributing trade works.
Factors affecting our net
sales include:
Education
|
|
|
state or district per student funding levels;
|
|
|
|
federal funding levels;
|
|
|
|
the cyclicality of the purchasing schedule for adoption states;
|
22
|
|
|
adoption of new education standards;
|
|
|
|
technological advancement and the introduction of new content and products that meet the needs of students, teachers and consumers, including through strategic agreements pertaining to content development and
distribution; and
|
|
|
|
the amount of net sales subject to deferrals which is impacted by the mix of product offering between digital and non-digital products, the length of programs and the mix of product delivered immediately or over time.
|
Trade Publishing
|
|
|
consumer spending levels as influenced by various factors, including the U.S. economy and consumer confidence;
|
|
|
|
the transition to e-books and any resulting impact on market growth;
|
|
|
|
the publishing of bestsellers along with obtaining recognized authors; and
|
|
|
|
movie tie-ins to our titles that spur sales of current and backlist titles, which are titles that have been on sale for more than a year.
|
State or district per-student funding levels, which closely correlate with state and local receipts from income, sales and property taxes,
impact our sales as institutional customers are affected by funding cycles. Most public school districts, the primary customers for K-12 products and services, are largely dependent on state and local funding to purchase materials. Recently, total
educational materials expenditures by institutions in the United States have been rebounding in the wake of the economic recovery. Globally, education expenditures are projected to grow at 7% through 2018, according to GSV Asset Management.
We monitor the purchasing cycles for specific disciplines in the adoption states in order to manage our product development and to plan
sales campaigns. Our sales may be materially impacted during the years that major adoption states, such as Florida, California and Texas, are or are not scheduled to make significant purchases. For example, Florida implemented a language arts
adoption in 2014 and is scheduled to adopt social studies materials in 2016, for purchase in 2017. Texas school districts purchased mathematics and science materials in 2014, and adopted and purchased social studies and high school math materials in
2015. California adopted math materials in 2013, with purchases beginning in 2014 and continuing through 2016, and adopted English language arts materials in 2015 for purchase beginning in 2016 and continuing through 2017. Both Florida and Texas,
along with several other adoption states, provide dedicated state funding for instructional materials and classroom technology, with funding typically appropriated by the legislature in the first half of the year in which materials are to be
purchased. Texas has a two-year budget cycle and in the 2015 legislative session appropriated funds for purchases in 2015 and 2016. California funds instructional materials in part with a dedicated portion of state lottery proceeds and in part out
of general formula funds, with the minimum overall level of school funding determined according to the Proposition 98 funding guarantee. Nationally, total state funding for public schools has been trending upward as state revenues recover from the
lows of the 2008-2009 economic recession. While we do not currently have contracts with these states for future instructional materials adoptions and there is no guarantee that we will continue to capture the same market share in the future. We have
historically captured a leading market share in these states in the years that they adopt educational materials for various subjects.
Long-term growth in the U.S. K-12 market is positively correlated with student enrollments, which is a driver of growth in the educational
publishing industry. Although economic cycles may affect short-term buying patterns, school enrollments are highly predictable and are expected to trend upward over the longer term. According to NCES, student enrollments are expected to increase
from 54.7 million in 2010, to over 57.0 million by the 2022 school year. Outside the United States, the global education market continues to demonstrate strong macroeconomic growth characteristics. Population growth is a leading indicator
for pre-primary school enrollments, which have a subsequent impact on secondary and higher education enrollments. Globally, according to UNESCO, rapid population growth has caused pre-primary enrollments to grow by 44.5% worldwide over the 10-year
period from 2003 to 2013. Additionally, according to the United Nations, the world population of 7.2 billion in 2013 is projected to increase by 1 billion by 2025 and reach 9.6 billion by 2050, as countries develop and improvements in medical
conditions increase the birth rate.
The digitalization of education content and delivery is also driving a substantial shift in the
education market. As the K-12 educational market transitions to purchasing more digital solutions, we believe our ability to offer embedded assessments, adaptive learning, real-time interaction and student specific personalization in addition to our
core educational content in a platform- and device-agnostic manner will provide new opportunities for growth.
Our Trade Publishing
segment is heavily influenced by the U.S. and broader global economy, consumer confidence and consumer spending. As the economy continues to recover, both consumer confidence and consumer spending have increased.
23
While print remains the primary format in which trade books are produced and distributed, the
market for trade titles in digital format, primarily e-books, has developed over the past several years, as the industry evolves to embrace new technologies for developing, producing, marketing and distributing trade works. We continue to focus on
the development of innovative new digital products which capitalize on our strong content, our digital expertise and the growing consumer demand for these products.
In the Trade Publishing segment, annual results can be driven by bestselling trade titles. Furthermore, backlist titles can experience
resurgence in sales when made into films. Over the past several years, a number of our backlist titles such as
The Hobbit
,
The Lord of the Rings
,
Life of Pi
,
Extremely Loud and Incredibly Close, The Giver
and
The Time
Travelers Wife
have benefited in popularity due to movie releases and have subsequently resulted in increased trade sales.
We
employ several pricing models to serve various customer segments, including institutions, consumers, other government agencies (
e.g.
, penal institutions, community centers, etc.) and other third parties. In addition to traditional pricing
models where a customer receives a product in return for a payment at the time of product receipt, we currently use the following pricing models:
|
|
|
Pay-up-front: Customer makes a fixed payment at time of purchase and we provide a specific product/service in return;
|
|
|
|
Pre-pay Subscription: Customer makes a one-time payment at time of purchase, but receives a stream of goods/services over a defined time horizon; for example, we currently provide customers the option to purchase a
multi-year subscription to textbooks where for a one-time charge, a new copy of the work text is delivered to the customer each year for a defined time period. Pre-pay subscriptions to online textbooks are another example where the customer receives
access to an online book for a specific period of time; and
|
|
|
|
Pay-as-you-go Subscription: Similar to the Pre-pay subscription, except that the customer makes periodic payments in a pre-described manner. This pricing model is the least prevalent of the three models.
|
Cost of sales, excluding publishing rights and pre-publication amortization
Cost of sales, excluding publishing rights and pre-publication amortization, include expenses directly attributable to the production of our
products and services, including the non-capitalizable costs associated with our content and platform development group. The expenses within cost of sales include variable costs such as paper, printing and binding costs of our print materials,
royalty expenses paid to our authors, gratis costs or products provided at no charge as part of the sales transaction, and inventory obsolescence. Also included in cost of sales are labor costs related to professional services and the
non-capitalized costs associated with our content and platform development group. We also include amortization expense associated with our software platforms. Certain products such as trade books and those products associated with our renowned
authors carry higher royalty costs; conversely, digital offerings usually have a lower cost of sales due to lower costs associated with their production. Also, sales to adoption states usually contain higher cost of sales. A change in the sales mix
of our products or services can impact consolidated profitability.
Publishing rights and Pre-publication amortization
A publishing right is an acquired right which allows us to publish and republish existing and future works as well as create new works based on
previously published materials. As part of our March 9, 2010 restructuring, we recorded an intangible asset for publishing rights and amortize such asset on an accelerated basis over the useful lives of the various copyrights involved. This
amortization will continue to decrease annually.
We capitalize the art, prepress, manuscript and other costs incurred in the creation of
the master copy of our content, known as the pre-publication costs. Pre-publication costs are primarily amortized from the year of sale over five years using the sum-of-the-years-digits method, which is an accelerated method for calculating an
assets amortization. Under this method, the amortization expense recorded for a pre-publication cost asset is approximately 33% (year 1), 27% (year 2), 20% (year 3), 13% (year 4) and 7% (year 5). We utilize this policy for all pre-publication
costs, except with respect to our Trade Publishing segments consumer books, which we generally expense such costs as incurred, our assessment products, which we use the straight-line amortization method and the acquired content of the EdTech
business, which we amortize over 7 years using an accelerated amortization method. The amortization methods and periods chosen best reflect the pattern of expected sales generated from individual titles or programs. We periodically evaluate the
remaining lives and recoverability of capitalized pre-publication costs, which are often dependent upon program acceptance by state adoption authorities.
Selling and administrative expenses
Our selling and administrative expenses include the salaries, benefits and related costs of employees engaged in sales and marketing,
fulfillment and administrative functions. Also included within selling and administrative costs are variable costs such as commission expense, outbound transportation costs and depository fees, which are fees paid to state-mandated depositories that
fulfill centralized ordering and warehousing functions for specific states. Additionally, significant fixed and discretionary costs include facilities, telecommunications, professional fees, promotions, sampling and advertising. We expect our
selling and administrative costs in dollars to increase as we continue to invest in new growth initiatives.
24
Other intangible asset amortization
Our other intangible asset amortization expense primarily includes the amortization of acquired intangible assets consisting of customer
relationships, tradenames, content rights and licenses. The customer relationships, tradenames, content rights and licenses are amortized over varying periods of 6 to 25 years. The expense for the three months ended March 31, 2016 was $6.2
million.
Interest expense
Our interest expense includes interest accrued on our term loan facility along with, to a lesser extent, our Revolving Credit Facility, capital
leases, the amortization of any deferred financing fees and loan discounts, and payments in connection with interest rate hedging agreements. Our interest expense for the three months ended March 31, 2016 was $9.3 million.
25
Results of Operations
Consolidated Operating Results for the Three Months Ended March 31, 2016 and 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months Ended
March 31,
2016
|
|
|
For the Three
Months Ended
March 31,
2015
|
|
|
Dollar
Change
|
|
|
Percent
Change
|
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
205,816
|
|
|
$
|
162,669
|
|
|
$
|
43,147
|
|
|
|
26.5
|
%
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales, excluding publishing rights and pre-publication amortization
|
|
|
105,518
|
|
|
|
96,569
|
|
|
|
8,949
|
|
|
|
9.3
|
%
|
Publishing rights amortization
|
|
|
17,793
|
|
|
|
23,143
|
|
|
|
(5,350
|
)
|
|
|
(23.1
|
)%
|
Pre-publication amortization
|
|
|
28,281
|
|
|
|
26,463
|
|
|
|
1,818
|
|
|
|
6.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
151,592
|
|
|
|
146,175
|
|
|
|
5,417
|
|
|
|
3.7
|
%
|
Selling and administrative
|
|
|
168,675
|
|
|
|
143,009
|
|
|
|
25,666
|
|
|
|
17.9
|
%
|
Other intangible assets amortization
|
|
|
6,176
|
|
|
|
3,218
|
|
|
|
2,958
|
|
|
|
91.9
|
%
|
Severance and other charges
|
|
|
1,577
|
|
|
|
1,057
|
|
|
|
520
|
|
|
|
49.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(122,204
|
)
|
|
|
(130,790
|
)
|
|
|
8,586
|
|
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(9,333
|
)
|
|
|
(5,954
|
)
|
|
|
(3,379
|
)
|
|
|
(56.8
|
)%
|
Change in fair value of derivative instruments
|
|
|
784
|
|
|
|
(2,220
|
)
|
|
|
3,004
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
|
(130,753
|
)
|
|
|
(138,964
|
)
|
|
|
8,211
|
|
|
|
5.9
|
%
|
Income tax expense
|
|
|
34,395
|
|
|
|
20,976
|
|
|
|
13,419
|
|
|
|
64.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
|
$
|
(5,208
|
)
|
|
|
(3.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM = not meaningful
Net sales
for the three months ended March 31, 2016 increased $43.1 million, or 26.5%, from $162.7 million for the same period in
2015, to $205.8 million. The net sales increase was driven by the $37.0 million contribution from the EdTech business which was acquired in May 2015. Further, there was a $9.0 million increase in net sales of the education business due to an
increase in the recognition of billings previously deferred for products and services delivered over time, along with increased sales of our legacy intervention programs. Partially offsetting this increase was a decline in domestic education
billings due to a smaller new adoption market in 2016 versus 2015 coupled with $2.3 million of lower Trade Publishing net sales due to lower eBook sales attributed to fewer movie tie-ins of bestselling eBook titles coupled with lower eBook
subscription revenue.
Operating loss
for the three months ended March 31, 2016 favorably improved $8.6 million from an
operating loss of $130.8 million for the same period in 2015 to $122.2 million, due primarily to the following:
|
|
|
An increase in net sales of $43.1 million,
|
|
|
|
As a percent of net sales, our cost of sales, excluding publishing rights and pre-publication amortization, decreased to 51.3% from 59.4%, resulting in an approximate $16.7 million increase in profitability. A
substantial portion of this improvement was due to the increased recognition of previously deferred digital billings which carries lower cost along with the low product cost associated with the EdTech digital products. Partially offsetting the
increase in our profitability was a $25.6 million increase to our cost of sales, excluding publishing rights and pre-publication amortization, attributed to higher volume,
|
|
|
|
Partially offsetting the improvement in operating loss was a $25.7 million increase in selling and administrative costs due to $23.0 million of expenses attributed to the EdTech business.
|
Interest expense
for the three months ended March 31, 2016 increased $3.4 million, from $6.0 million for the same period in 2015
to $9.3 million, primarily as a result of the increase to our outstanding term loan credit facility from $243.1 million to $800.0 million, all of which was drawn at closing of the EdTech business acquisition in May 2015.
Change in fair value of derivative instruments
for the three months ended March 31, 2016 favorably changed by $3.0 million from an
expense of $2.2 million for the same period in 2015, to a gain of $0.8 million in 2016. The change in fair value of derivative instruments was related to favorable foreign exchange forward and option contracts executed on the Euro that were
favorably impacted by the weaker U.S. dollar against the Euro during the quarter.
26
Income tax expense
for the three months ended March 31, 2016 increased $13.4 million,
from an expense of $21.0 million for the same period in 2015, to $34.4 million in 2016. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (26.3)% which is
primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the effective tax rate method was estimated to be (15.1)% due to similar
items impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived intangibles partially resulting from the acquisition of the EdTech business.
For both periods, the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions.
Adjusted EBITDA and Adjusted Cash EBITDA
To supplement our financial statements presented in accordance with GAAP, we have presented Adjusted EBITDA and Adjusted Cash EBITDA, defined
as Adjusted EBITDA plus the change in deferred revenue. These measures are not prepared in accordance with GAAP. This information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the
related financial information prepared in accordance with GAAP. Management believes that the presentation of Adjusted EBITDA and Adjusted Cash EBITDA provides useful information to investors regarding our results of operations because they assist
both investors and management in analyzing and benchmarking the performance and value of our business. Adjusted EBITDA and Adjusted Cash EBITDA provide an indicator of general economic performance that is not affected by debt restructurings,
fluctuations in interest rates or effective tax rates, non-cash charges, or levels of depreciation or amortization along with costs such as severance, facility closure costs, and acquisition costs. Accordingly, our management believes that these
measurements are useful for comparing general operating performance from period to period. In addition, targets and positive trends in Adjusted EBITDA and Adjusted Cash EBITDA are used as performance measures and Adjusted EBITDA is used as the base
for calculations relating to restrictive covenants in our debt agreements. Other companies may define Adjusted EBITDA and Adjusted Cash EBITDA differently and, as a result, our measure of Adjusted EBITDA and Adjusted Cash EBITDA may not be directly
comparable to Adjusted EBITDA and Adjusted Cash EBITDA of other companies. Although we use Adjusted EBITDA and Adjusted Cash EBITDA as financial measures to assess the performance of our business, the use of Adjusted EBITDA and Adjusted Cash EBITDA
is limited because it does not include certain material costs, such as interest and taxes, necessary to operate our business. Adjusted EBITDA and Adjusted Cash EBITDA should be considered in addition to, and not as a substitute for, net loss/income
in accordance with GAAP as a measure of performance. Adjusted EBITDA and Adjusted Cash EBITDA are not intended to be a measure of liquidity or free cash flow for discretionary use. You are cautioned not to place undue reliance on Adjusted EBITDA and
Adjusted Cash EBITDA.
Below is a reconciliation of our net loss to Adjusted EBITDA and Adjusted Cash EBITDA for the three months ended March 31,
2016 and 2015:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Net loss
|
|
$
|
(165,148
|
)
|
|
$
|
(159,940
|
)
|
Interest expense
|
|
|
9,333
|
|
|
|
5,954
|
|
Provision (benefit) for income taxes
|
|
|
34,395
|
|
|
|
20,976
|
|
Depreciation expense
|
|
|
18,344
|
|
|
|
18,409
|
|
Amortization expense
|
|
|
52,250
|
|
|
|
52,824
|
|
Non-cash chargesstock-compensation
|
|
|
3,003
|
|
|
|
3,095
|
|
Non-cash charges(gain) loss on derivative instrument
|
|
|
(784
|
)
|
|
|
2,220
|
|
Purchase accounting adjustments (1)
|
|
|
1,852
|
|
|
|
197
|
|
Fees, expenses or charges for equity offerings, debt or acquisitions
|
|
|
167
|
|
|
|
3,377
|
|
Restructuring
|
|
|
3,816
|
|
|
|
10
|
|
Severance separation costs and facility closures
|
|
|
1,577
|
|
|
|
1,057
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
(41,195
|
)
|
|
$
|
(51,821
|
)
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue
|
|
|
(37,981
|
)
|
|
|
(14,743
|
)
|
|
|
|
|
|
|
|
|
|
Adjusted Cash EBITDA
|
|
$
|
(79,176
|
)
|
|
$
|
(66,564
|
)
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents certain non-cash accounting adjustments, most significantly relating to deferred revenue.
|
27
Segment Operating Results
Results of OperationsComparing Three Months Ended March 31, 2016 and 2015
Education
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
Dollar
Change
|
|
|
Percent
Change
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Net sales
|
|
$
|
174,305
|
|
|
$
|
128,870
|
|
|
$
|
45,435
|
|
|
|
35.3
|
%
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales, excluding publishing rights and pre-publication amortization
|
|
|
82,174
|
|
|
|
72,896
|
|
|
|
9,278
|
|
|
|
12.7
|
%
|
Publishing rights amortization
|
|
|
15,491
|
|
|
|
20,488
|
|
|
|
(4,997
|
)
|
|
|
(24.4
|
)%
|
Pre-publication amortization
|
|
|
28,200
|
|
|
|
26,331
|
|
|
|
1,869
|
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
125,865
|
|
|
|
119,715
|
|
|
|
6,150
|
|
|
|
5.1
|
%
|
Selling and administrative
|
|
|
131,861
|
|
|
|
109,004
|
|
|
|
22,857
|
|
|
|
21.0
|
%
|
Other intangible asset amortization
|
|
|
5,318
|
|
|
|
2,404
|
|
|
|
2,914
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(88,739
|
)
|
|
|
(102,253
|
)
|
|
|
13,514
|
|
|
|
13.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(88,739
|
)
|
|
$
|
(102,253
|
)
|
|
$
|
13,514
|
|
|
|
13.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments from net loss to Education segment Adjusted EBITDA and Adjusted Cash EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
$
|
13,819
|
|
|
$
|
15,486
|
|
|
$
|
(1,667
|
)
|
|
|
(10.8
|
)%
|
Amortization expense
|
|
|
49,009
|
|
|
|
49,223
|
|
|
|
(214
|
)
|
|
|
(0.4
|
)%
|
Purchase accounting adjustments
|
|
|
1,852
|
|
|
|
197
|
|
|
|
1,655
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Education segment Adjusted EBITDA
|
|
$
|
(24,059
|
)
|
|
$
|
(37,347
|
)
|
|
$
|
13,288
|
|
|
|
35.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue
|
|
|
(37,981
|
)
|
|
|
(14,743
|
)
|
|
|
(23,238
|
)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Education segment Adjusted Cash EBITDA
|
|
$
|
(62,040
|
)
|
|
$
|
(52,090
|
)
|
|
$
|
(9,950
|
)
|
|
|
(19.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Education segment Adjusted Cash EBITDA as a % of net sales
|
|
|
(35.6
|
)%
|
|
|
(40.4
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM = not meaningful
Our Education segment net sales for the three months ended March 31, 2016 increased $45.4 million, or 35.3%, from $128.9 million for the
same period in 2015, to $174.3 million. The net sales increase was driven by the $37.0 million contribution from the acquired EdTech business. Further, there was a $9.0 million increase in net sales of the education business, due to an increase in
the recognition of billings previously deferred for products and services delivered over time, along with increased sales of our legacy intervention programs. Partially offsetting this increase was a decline in domestic education billings due to a
smaller new adoption market in 2016 versus 2015.
Our Education segment cost of sales for the three months ended March 31, 2016
increased $6.1 million, or 5.1%, from $119.7 million for the same period in 2015, to $125.9 million. Our cost of sales, excluding publishing rights and pre-publication amortization, increased $9.3 million from $72.9 million in 2015 to
$82.2 million in 2016. As a percent of net sales, the cost of sales, excluding publishing rights and pre-publication amortization, decreased to 47.1% from 56.6%, resulting in an approximate $16.4 million increase in profitability. The increase in
our profitability was primarily attributed to the increased recognition of previously deferred digital billings which carries lower cost along with the low product cost associated with the EdTech digital products. Offsetting the decrease in the cost
of sales, excluding publishing rights and pre-publication amortization, as a percent of net sales, was a $25.7 million increase attributed to higher volume.
Our Education segment selling and administrative expense for the three months ended March 31, 2016 increased $22.9 million, or 21.0%,
from $109.0 million for the same period in 2015, to $131.9 million. The increase was due to $23.0 million of expenses attributed to the EdTech business offset by lower sampling costs of $4.0 million and lower discretionary travel expenses of $1.2
million.
Our Education segment Adjusted EBITDA for the three months ended March 31, 2016 improved $13.3 million, or 35.6%, from
a loss of $37.3 million for the same period in 2015, to a loss of $24.1 million. Our Education segment Adjusted EBITDA excludes depreciation, amortization and purchase accounting adjustments. The purchase accounting adjustments primarily relates to
the acquisition of the EdTech business. The improvement is due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Education segment Adjusted EBITDA.
Education segment
28
Adjusted Cash EBITDA for the three months ended March 31, 2016, decreased $10.0 million, or 19.1%, from a loss of $52.1 million for the same period in 2015, to a loss of $62.0 million.
Education Segment Adjusted Cash EBITDA as a percentage of net sales improved to 35.6% of net sales for the three months ended March 31, 2016 to 40.4% for the same period in 2015 due to the factors identified in Education segment Adjusted EBITDA
adjusted to remove the impact of deferred revenue.
Trade Publishing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
Dollar
Change
|
|
|
Percent
Change
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Net sales
|
|
$
|
31,511
|
|
|
$
|
33,799
|
|
|
$
|
(2,288
|
)
|
|
|
(6.8
|
)%
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales, excluding publishing rights and pre-publication amortization
|
|
|
23,344
|
|
|
|
23,673
|
|
|
|
(329
|
)
|
|
|
(1.4
|
)%
|
Publishing rights amortization
|
|
|
2,302
|
|
|
|
2,655
|
|
|
|
(353
|
)
|
|
|
(13.3
|
)%
|
Pre-publication amortization
|
|
|
81
|
|
|
|
132
|
|
|
|
(51
|
)
|
|
|
(38.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
25,727
|
|
|
|
26,460
|
|
|
|
(733
|
)
|
|
|
(2.8
|
)%
|
Selling and administrative
|
|
|
12,062
|
|
|
|
11,466
|
|
|
|
596
|
|
|
|
5.2
|
%
|
Other intangible asset amortization
|
|
|
858
|
|
|
|
814
|
|
|
|
44
|
|
|
|
5.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(7,136
|
)
|
|
|
(4,941
|
)
|
|
|
(2,195
|
)
|
|
|
44.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(7,136
|
)
|
|
$
|
(4,941
|
)
|
|
$
|
(2,195
|
)
|
|
|
44.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments from net loss to Trade Publishing segment Adjusted EBITDA and Adjusted Cash
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
$
|
208
|
|
|
$
|
200
|
|
|
$
|
8
|
|
|
|
4.0
|
%
|
Amortization expense
|
|
|
3,241
|
|
|
|
3,601
|
|
|
|
(360
|
)
|
|
|
(10.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade Publishing segment Adjusted EBITDA
|
|
$
|
(3,687
|
)
|
|
$
|
(1,140
|
)
|
|
$
|
(2,547
|
)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade Publishing segment Adjusted Cash EBITDA
|
|
$
|
(3,687
|
)
|
|
$
|
(1,140
|
)
|
|
$
|
(2,547
|
)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade Publishing segment Adjusted Cash EBITDA as a % of net sales
|
|
|
(11.7
|
)%
|
|
|
(3.4
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM = not meaningful
Our Trade Publishing segment net sales for the three months ended March 31, 2016 decreased $2.3 million, or 6.8%, from $33.8 million
for the same period in 2015, to $31.5 million. The decrease in net sales was driven by a decrease in net sales of eBooks attributed to fewer movie tie-ins of bestselling eBook titles coupled with lower eBook subscription revenue. Partially
offsetting the decline were strong net sales of current year and prior year frontlist culinary titles such as
The Whole 30
,
The Weight Watchers Family Meals
and Property Brothers Dream Home.
Our Trade Publishing segment cost of sales for the three months ended March 31, 2016 decreased $0.8 million, 2.8%, from $26.5 million for
the same period in 2015, to $25.7 million. The decrease is due to lower net sales volume along with lower amortization expense of publishing rights due to our use of accelerated amortization methods, partially offset by higher production cost due to
product mix. Cost of sales, excluding publishing rights and pre-publication amortization increased as a percent of net sales, from 70.0% in 2015 to 74.0% in 2016. The increase is attributed to the mix of products, as 2016 had lower eBook sales and
higher sales of culinary product line which carries a higher cost.
Our Trade Publishing segment selling and administrative expense for
the three months ended March 31, 2016 increased $0.6 million, or 5.2%, from $11.5 million for the same period in 2015, to $12.1 million. The increase was primarily related to higher advertising and promotion expense and salary related
costs.
Our Trade Publishing segment Adjusted EBITDA and Adjusted Cash EBITDA for the three months ended March 31, 2016 decreased
$2.5 million from a loss of $1.1 million for the same period in 2015, to a loss of $3.7 million. Our Trade Publishing segment Adjusted EBITDA and Adjusted Cash EBITDA exclude depreciation and amortization costs. Our Trade Publishing segment
Adjusted EBITDA and Adjusted Cash EBITDA as a percentage of net sales was a loss of 11.7% for the three months ended March 31, 2016, which was an unfavorable change from a loss of 3.4% for the same period in 2015 due to the identified factors
impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Trade Publishing segment Adjusted EBITDA and Adjusted Cash EBITDA.
29
Corporate and Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
Dollar
Change
|
|
|
Percent
Change
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Net sales
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
NM
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales, excluding publishing rights and pre-publication amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
Publishing rights amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
Pre-publication amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
Selling and administrative
|
|
|
24,752
|
|
|
|
22,539
|
|
|
|
2,213
|
|
|
|
9.8
|
%
|
Severance and other charges
|
|
|
1,577
|
|
|
|
1,057
|
|
|
|
520
|
|
|
|
49.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(26,329
|
)
|
|
|
(23,596
|
)
|
|
|
(2,733
|
)
|
|
|
(11.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(9,333
|
)
|
|
|
(5,954
|
)
|
|
|
(3,379
|
)
|
|
|
(56.8
|
)%
|
Change in fair value of derivative instruments
|
|
|
784
|
|
|
|
(2,220
|
)
|
|
|
3,004
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before taxes
|
|
|
(34,878
|
)
|
|
|
(31,770
|
)
|
|
|
(3,108
|
)
|
|
|
(9.8
|
)%
|
Income tax expense
|
|
|
34,395
|
|
|
|
20,976
|
|
|
|
13,419
|
|
|
|
64.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(69,273
|
)
|
|
$
|
(52,746
|
)
|
|
$
|
(16,527
|
)
|
|
|
(31.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments from net loss to Corporate and Other segment Adjusted EBITDA and Adjusted Cash
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
$
|
9,333
|
|
|
$
|
5,954
|
|
|
$
|
3,379
|
|
|
|
56.8
|
%
|
Provision for income taxes
|
|
|
34,395
|
|
|
|
20,976
|
|
|
|
13,419
|
|
|
|
64.0
|
%
|
Depreciation expense
|
|
|
4,317
|
|
|
|
2,723
|
|
|
|
1,594
|
|
|
|
58.5
|
%
|
Non-cash charges(gain) loss on derivative instruments
|
|
|
(784
|
)
|
|
|
2,220
|
|
|
|
(3,004
|
)
|
|
|
NM
|
|
Non-cash chargesstock compensation
|
|
|
3,003
|
|
|
|
3,095
|
|
|
|
(92
|
)
|
|
|
(3.0
|
)%
|
Fees, expenses or charges for equity offerings, debt or acquisitions
|
|
|
167
|
|
|
|
3,377
|
|
|
|
(3,210
|
)
|
|
|
(95.0
|
)%
|
Restructuring
|
|
|
3,816
|
|
|
|
10
|
|
|
|
3,806
|
|
|
|
NM
|
|
Severance, separation costs and facility closures
|
|
|
1,577
|
|
|
|
1,057
|
|
|
|
520
|
|
|
|
49.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other segment Adjusted EBITDA
|
|
$
|
(13,449
|
)
|
|
$
|
(13,334
|
)
|
|
$
|
(115
|
)
|
|
|
(0.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other segment Adjusted Cash EBITDA
|
|
$
|
(13,449
|
)
|
|
$
|
(13,334
|
)
|
|
$
|
(115
|
)
|
|
|
(0.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM = not meaningful
The Corporate and Other category represents certain general overhead costs not fully allocated to the business segments such as legal,
accounting, treasury, human resources, technology and executive functions.
Our selling and administrative expense for the Corporate and
Other category for the three months ended March 31, 2016 increased $2.2 million, or 9.8%, from $22.5 million for the same period in 2015 to $24.8 million. The increase was primarily due to the cost of integrating the EdTech business along with
higher depreciation as a result of our increased investment in business systems, technology platforms and infrastructure, partially offset by lower transaction expenses due to the prior year equity and acquisition activity.
Our interest expense for the three months ended March 31, 2016 increased $3.4 million from $6.0 million for the same period in 2015 to
$9.3 million in 2016, primarily as a result of the increase to our outstanding term loan credit facility from $243.1 million to $800.0 million, all of which was drawn at closing of the EdTech acquisition in May 2015.
Our change in fair value of derivative instruments for the three months ended March 31, 2016 favorably changed by $3.0 million from an
expense of $2.2 million in 2015 to a benefit of $0.8 million in 2016. The gain on change in fair value of derivative instruments was related to favorable foreign exchange forward and option contracts executed on the Euro that were favorably impacted
by the weaker U.S. dollar against the Euro during the quarter as compared to the same period last year.
30
Income tax expense for the three months ended March 31 increased $13.4 million, from an
expense of $21.0 million for the same period in 2015, to $34.4 million in 2016. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (26.3)% which is primarily
attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the effective tax rate method was estimated to be (15.1)% due to similar items
impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived intangibles resulting from the acquisition of the EdTech business. For both periods,
the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions.
Adjusted EBITDA and Adjusted Cash EBITDA for the Corporate and Other category for the three months ended March 31, 2016, unfavorably
changed $0.1 million, or 0.9%, from a loss of $13.3 million for the same period in 2015 to a loss of $13.4 million. Our Adjusted EBITDA and Adjusted Cash EBITDA for the Corporate and Other category excludes depreciation, equity compensation charges,
acquisition-related activity, restructuring costs, severance and facility vacant space costs. The unfavorable change in our Adjusted EBITDA and Adjusted Cash EBITDA for the Corporate and Other category was due to the factors described above after
removing those items not included in Adjusted EBITDA and Adjusted Cash EBITDA for the Corporate and Other category.
Seasonality and Comparability
Our net sales, operating profit or loss and net cash provided by or used in operations are impacted by the inherent seasonality of the
academic calendar. Consequently, the performance of our businesses may not be comparable quarter to consecutive quarter and should be considered on the basis of results for the whole year or by comparing results in a quarter with results in the same
quarter for the previous year.
Approximately 88% of our net sales for the year ended December 31, 2015 were derived from our
Education segment, which is a markedly seasonal business. Schools conduct the majority of their purchases in the second and third quarters of the calendar year in preparation for the beginning of the school year. Thus, for the years ended
December 31, 2015, 2014 and 2013, approximately 68% of our consolidated net sales were realized in the second and third quarters. Sales of K-12 instructional materials and customized testing products are also cyclical, with some years offering
more sales opportunities than others. The amount of funding available at the state level for educational materials also has a significant effect on year-to-year net sales. Although the loss of a single customer would not have a material adverse
effect on our business, schedules of school adoptions and market acceptance of our products can materially affect year-to-year net sales performance.
Liquidity and Capital Resources
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
Cash and cash equivalents
|
|
$
|
168,883
|
|
|
$
|
234,257
|
|
Short-term investments
|
|
|
67,525
|
|
|
|
198,146
|
|
Current portion of long-term debt
|
|
|
8,000
|
|
|
|
8,000
|
|
Long-term debt, net of discount and issuance costs
|
|
|
768,147
|
|
|
|
769,283
|
|
|
|
|
|
|
For the Three
Months Ended
March 31,
2016
|
|
|
For the Three
Months Ended
March 31,
2015
|
|
Net cash used in operating activities
|
|
$
|
(112,750
|
)
|
|
$
|
(92,931
|
)
|
Net cash provided by investing activities
|
|
|
72,718
|
|
|
|
254,388
|
|
Net cash used in financing activities
|
|
|
(25,342
|
)
|
|
|
(56,001
|
)
|
Operating activities
Net cash used in operating activities was $112.8 million for the three months ended March 31, 2016, a $19.9 million increase from the
$92.9 million used in operating activities for the three months ended March 31, 2015. The increase in cash used in operating activities from 2015 to 2016 was primarily driven by unfavorable net changes in operating assets and liabilities of
$27.5 million offset by more profitable operations, net of depreciation and amortization, of $7.6 million. The unfavorable net changes in operating assets and liabilities were primarily due to lower net deferrals of $23.2 million attributed to
greater recognition of revenue attributed to digital products as a result of the EdTech acquisition when compared to the prior year period, unfavorable changes in inventory of $21.1 million due to the EdTech acquisition, and unfavorable changes in
other operating assets and liabilities of $5.9 million. These unfavorable changes were partially offset by favorable changes in accounts receivable of $13.8 million attributed to greater billings in the first quarter of 2016 due to the EdTech
acquisition and favorable changes in accounts payable of $8.9 million due to timing of disbursements.
31
Investing activities
Net cash provided by investing activities was $72.7 million for the three months ended March 31, 2016, a decrease of $181.7 million from
the $254.4 million provided by investing activities for the three months ended March 31, 2015. The decrease was primarily due to lower net proceeds from sales and maturities of short-term investments of $156.4 million attributed to
managements decision to have increased liquidity to fund strategic initiatives. Further, capital investing expenditures related to pre-publication costs and property, plant and equipment increased by $25.3 million, due to capital spend
pertaining to the EdTech business we acquired in May 2015 and increased spend on leasehold improvements related to various office moves, and timing of spend.
Financing activities
Net cash
used in financing activities was $25.3 million for the three months ended March 31, 2016, a decrease of $30.7 million from the $56.0 million of net cash used in financing activities for the three months ended March 31, 2015. The decrease
was primarily due to a $63.6 million principal payment on long-term debt made in March 2015 related to the Excess Cash Flow provisions under our previous $250.0 million term loan facility. Offsetting the aforementioned, we incurred cash outlays of
$31.0 million under our share repurchase program for our common stock during 2016.
Debt
Under both our Revolving Credit Facility and term loan facility, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC and Houghton
Mifflin Harcourt Publishing Company are the borrowers (collectively, the Borrowers), and Citibank, N.A. acts as both the administrative agent and the collateral agent.
The obligations under these senior secured facilities are guaranteed by the Company and each of its direct and indirect for-profit domestic
subsidiaries (other than the Borrowers) (collectively, the Guarantors) and are secured by all capital stock and other equity interests of the Borrowers and the Guarantors and substantially all of the other tangible and intangible assets
of the Borrowers and the Guarantors, including, without limitation, receivables, inventory, equipment, contract rights, securities, patents, trademarks, other intellectual property, cash, bank accounts and securities accounts and owned real estate.
The Revolving Credit Facility is secured by first priority liens on receivables, inventory, deposit accounts, securities accounts, instruments, chattel paper and other assets related to the foregoing (the Revolving First Lien
Collateral), and second priority liens on the collateral which secures the term loan facility on a first priority basis. The term loan facility is secured by first priority liens on the capital stock and other equity interests of the Borrower
and the Guarantors, equipment, owned real estate, trademarks and other intellectual property, general intangibles that are not Revolving First Lien Collateral and other assets related to the foregoing, and second priority liens on the Revolving
First Lien Collateral.
Term Loan Facility
In connection with our closing of the EdTech acquisition, we entered into an amended and restated term loan credit facility (the Term
Loan Facility) dated as of May 29, 2015 to, among other things, increase our outstanding term loan credit facility from $250.0 million, of which $178.9 million was outstanding, to $800.0 million, all of which was drawn at closing. As of
March 31, 2016, we had approximately $794.0 million ($776.1 million, net of discount and issuance costs) outstanding under the Term Loan Facility.
The Term Loan Facility has a six year term and matures on May 29, 2021. The interest rate applicable to borrowings under the facility is
based, at our election, on LIBOR plus 3.0% or an alternative base rate plus applicable margins. LIBOR is subject to a floor of 1.0%, with the length of the LIBOR contracts ranging up to six months at the option of the Company. As of March 31,
2016, the interest rate of the Term Loan Facility was 4.0%.
The Term Loan Facility may be prepaid, in whole or in part, at any time,
without premium. The Term Loan Facility is required to be repaid in quarterly installments equal to 0.25%, or $2.0 million, of the aggregate principal amount outstanding under the Term Loan Facility immediately prior to the first quarterly payment
date.
The Term Loan Facility does not require us to comply with financial covenants.
The Term Loan Facility is subject to usual and customary conditions, representations, warranties and covenants, including restrictions on
additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase or redemption of our stock, transactions with affiliates and other matters. The Term Loan Facility is subject to customary
events of default. If an event of default occurs and is continuing, the administrative agent may, or at the request of certain required lenders shall, accelerate the obligations outstanding under the Term Loan Facility.
32
We are subject to excess cash flow provisions under the Term Loan Facility that are predicated
upon our leverage ratio and cash flow. The excess cash flow provision under the Term Loan Facility did not apply in 2015. In accordance with the excess cash flow provisions of our previous term loan facility, we made a $63.6 million principal
payment on March 5, 2015.
Revolving Credit Facility
On July 22, 2015, we entered into an amended and restated revolving credit facility (the Revolving Credit Facility) to, among
other things, reduce the pricing, extend the maturity, conform certain terms to those of our Term Loan Facility and to provide greater availability and operational flexibility. The Revolving Credit Facility provides borrowing availability in an
amount equal to the lesser of $250.0 million and a borrowing base that is computed monthly or weekly as the case may be and comprised of the Borrowers and certain Guarantors eligible inventory and receivables.
The Revolving Credit Facility includes a letter of credit subfacility of $50.0 million, a swingline subfacility of $20.0 million and the
option to expand the facility by up to $100.0 million in the aggregate under certain specified conditions. The amount of any outstanding letters of credit reduces borrowing availability under the Revolving Credit Facility on a dollar-for-dollar
basis. As of March 31, 2016, we had approximately $31.8 million of outstanding letters of credit and approximately $123.7 million of borrowing availability under the Revolving Credit Facility. No loans have been drawn on the Revolving Credit
Facility as of April 29, 2016.
The Revolving Credit Facility has a five year term and matures on July 22, 2020. The interest
rate applicable to borrowings under the facility is based, at our election, on LIBOR plus 1.75% or an alternative base rate plus 0.75%; such applicable margins may increase up to 2.25% and 1.25%, respectively, based on average daily availability.
The Revolving Credit Facility may be prepaid, in whole or in part, at any time, without premium.
The Revolving Credit Facility requires
us to maintain a minimum fixed charge coverage ratio of 1.0 to 1.0 on a trailing four-quarter basis for periods in which excess availability under the facility is less than the greater of $25.0 million and 12.5% of the lesser of the total
commitment and the borrowing base then in effect, or less than $20.0 million if certain conditions are met. The minimum fixed charge coverage ratio was not applicable under the facility as of March 31, 2016, due to our level of borrowing
availability.
The Revolving Credit Facility is subject to usual and customary conditions, representations, warranties and covenants,
including restrictions on additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase or redemption of our stock, transactions with affiliates and other matters. The Revolving Credit
Facility is subject to customary events of default. If an event of default occurs and is continuing, the administrative agent may, or at the request of certain required lenders shall, accelerate the obligations outstanding under the Revolving Credit
Facility.
General
We had $168.9 million of cash and cash equivalents and $67.5 million of short-term investments at March 31, 2016. We had $234.3 million of
cash and cash equivalents and $198.1 million of short-term investments at December 31, 2015.
We expect our net cash provided by
operations combined with our cash and cash equivalents and borrowings under our Revolving Credit Facility to provide sufficient liquidity to fund our current obligations, capital spending, debt service requirements and working capital requirements
over at least the next twelve months.
Subject to market and other conditions, our Board of Directors authorized us to increase our debt
by an additional $250.0 million and use some or all of the net proceeds from the financing to fund a portion of our share repurchases under the share repurchase program among other general corporate purposes. There can be no assurance that we will
seek to, or be able to obtain future debt financing on favorable terms, if at all.
Critical Accounting Policies and Estimates
Our financial results are affected by the selection and application of critical accounting policies and methods. There were no material changes
in the three months ended March 31, 2016 to the application of critical accounting policies and estimates as described in our audited financial statements for the year ended December 31, 2015, which were included in our Annual Report on
Form 10-K for the year ended December 31, 2015.
Impact of Inflation and Changing Prices
Although inflation is currently well below levels in prior years and has, therefore, benefited recent results, particularly in the area of
manufacturing costs, there are offsetting costs. Our ability to adjust selling prices has always been limited by competitive factors and long-term contractual arrangements which either prohibit price increases or limit the amount by which prices may
be increased. Further, a weak domestic economy at a time of low inflation could cause lower tax receipts at the state and local level, and the funding and buying patterns for textbooks and other educational materials could be adversely affected.
Prices for paper moderated during the last three years.
33
The most significant assets affected by inflation include pre-publication, other property, plant
and equipment and inventories. We use the weighted average cost method to value substantially all inventory. We have negotiated favorable pricing through contractual agreements with our two top print and sourcing vendors, and from our other major
vendors, which has helped to stabilize our unit costs, and therefore our cost of inventories sold. Our publishing business requires a high level of investment in pre-publication for our educational and reference works, and in other property, plant
and equipment. We expect to continue to commit funds to the publishing areas through both internal growth and acquisitions. We believe that by continuing to emphasize cost controls, technological improvements and quality control, we can continue to
moderate the impact of inflation on our operating results and financial position.
Covenant Compliance
As of March 31, 2016, we were in compliance with all of our debt covenants.
We are currently required to meet certain incurrence based financial covenants as defined under our Term Loan Facility and Revolving Credit
Facility. We have financial covenants primarily pertaining to a maximum leverage ratio, fixed charge coverage ratio, and liquidity. A breach of any of these covenants, ratios, tests or restrictions, as applicable, for which a waiver is not obtained
could result in an event of default, in which case our lenders could elect to declare all amounts outstanding to be immediately due and payable and result in a cross-default under other arrangements containing such provisions. A default would permit
lenders to accelerate the maturity for the debt under these agreements and to foreclose upon any collateral securing the debt owed to these lenders and to terminate any commitments of these lenders to lend to us. If the lenders accelerate the
payment of the indebtedness, our assets may not be sufficient to repay in full the indebtedness and any other indebtedness that would become due as a result of any acceleration. Further, in such an event, the lenders would not be required to make
further loans to us, and assuming similar facilities were not established and we are unable to obtain replacement financing, it would materially affect our liquidity and results of operations.
Off-Balance Sheet Arrangements
We have
no off-balance sheet arrangements.
Stock Repurchase Program
On November 3, 2014, our Board of Directors authorized the repurchase of up to $100.0 million in aggregate value of the Companys
common stock. Effective April 23, 2015, our Board of Directors authorized an additional $100.0 million under our existing share repurchase program and on May 6, 2015, authorized an incremental $300.0 million and further, on
November 3, 2015, authorized an additional $500.0 million under our existing share repurchase program, bringing the total authorization to $1.0 billion. The aggregate share repurchase program may be executed through December 31,
2018. Repurchases under the program may be made from time to time in the open market (including under a trading plan) or in privately negotiated transactions. The extent and timing of any such repurchases would generally be at our discretion
and subject to market conditions, applicable legal requirements and other considerations. Any repurchased shares may be used for general corporate purposes.
The Companys share repurchase activity was as follows:
|
|
|
|
|
|
|
Three Months Ended
March 31, 2016
|
|
Cost of repurchases (in thousands)
|
|
$
|
30,998
|
|
Shares repurchased
|
|
|
1,520,918
|
|
Average cost per share
|
|
$
|
20.38
|
|
As of March 31, 2016, there was approximately $506.0 million available for share repurchases under this
authorization.
Recently Issued Accounting Pronouncements
See Note 3 to the Notes to Consolidated Financial Statements for a discussion of recently issued accounting pronouncements.