BOSTON, May 4, 2016 /PRNewswire/ -- Global learning
company Houghton Mifflin Harcourt ("HMH" or the "Company") (NASDAQ:
HMHC) today announced its financial results for the first quarter
ended March 31, 2016.
First Quarter 2016 Highlights:
- Billings increased 13% to $168
million compared with $148
million in the first quarter of 2015.
- Net sales increased 27% to $206
million compared with $163
million in the first quarter of 2015.
- Adjusted cash EBITDA, which accounts for the change in deferred
revenue, was a loss of $79 million
compared with a loss of $67 million
in the first quarter of 2015, an increase in loss of 19%.
- Content development or pre-publication expenditures were
$33 million compared with
$18 million for the first quarter of
2015 due, in part, to the increased spending for the upcoming
larger new adoption market in 2017.
- Net loss increased by 3% to $165
million from $160 million in
the first quarter of 2015.
- The Company repurchased over 1.5 million shares for
approximately $31 million under its
share repurchase program during the first quarter of 2016.
- HMH launched Read 180 Universal which furthers its
strategy of expanding in adjacent markets and the HMH Marketplace
which deepens its offering for educators.
"We began 2016 with a strong, productive first quarter," said
Linda K. Zecher, President and Chief
Executive Officer of HMH. "We are pleased with the progress we made
this quarter in expanding our core business as well as pursuing
strategic growth markets. HMH is uniquely positioned to create
opportunities to connect the school and home learning experience,
and we demonstrated that strength this quarter. With continued
growth in the intervention space and the creation of a new
marketplace that connects educators and developers, HMH is
leveraging its core K-12 education content to grow its
business."
Joe Abbott, Chief Financial
Officer of HMH, commented, "While the first quarter represents a
seasonally low period for HMH, we saw year-over-year billings
growth, which is largely attributable to solid contribution from
the EdTech business. With several strategic product launches this
quarter, more in the pipeline, and anticipated wins in the domestic
education market, we believe we are well positioned for success in
2016 and maintain our outlook for this year."
First Quarter 2016 Business Highlights:
Education Segment: In the first quarter, HMH
launched the HMH Marketplace (beta), an online destination for
educators and developers to locate and purchase supplemental
classroom learning tools. At launch, HMH Marketplace housed more
than 3,000 educational resources. In the short time since its
debut, the platform has demonstrated a favorable conversion rate
and a 65% increase in the number of sellers.
HMH also performed well in its professional development and
services and intervention businesses. The newly-integrated HMH
Professional Services organization, one of the largest and most
diverse professional learning organizations in the industry, is
helping school districts build and deploy professional learning
plans for teacher training, HMH program implementation and
technical support. In the intervention space, HMH's legacy programs
such as Leveled Literacy Intervention and First Hand
had strong year-over-year growth. Also in the intervention space,
HMH announced the launch of READ 180 Universal, the next
generation of HMH's intensive reading intervention program.
The new offering allows HMH to effectively leverage its core
classroom curriculum to grow into adjacent markets and demonstrate
the crossover capabilities of the Company's product portfolio.
Other highlights this quarter included a new partnership with
bestselling author Randall Munroe
for the Company's next generation high school science programs
featuring exclusive content from his best seller The Thing
Explainer. HMH also launched a new creative writing
competition, Spark a Story, to find, celebrate and publish
the best original short stories written by the nation's high school
students. Additionally, HMH won three individual 10-year contracts
from the Department of Defense (DoD) to provide DoD schools in the
U.S. and internationally with HMH core curriculum programs.
Consumer and Early Learning: HMH continues to
expand its core customer base and expand into the Pre-K market.
This quarter, the Company saw continued success from its Curious
World™ online subscription-based early learning platform, which
has more than 700,000 freemium installs. HMH announced in February
the expansion of Curious World's extensive digital library
with the addition of six new original videos.
Trade Publishing Segment: Strong performers within
HMH's Trade Publishing segment included lead titles such as
Dream Home by the HGTV personality duo, the Property
Brothers; The Immortal Irishman by Timothy Egan; Spain in Our Hearts: Americans in the Spanish
Civil War, 1936-1939 by Adam
Hochschild; and Booked by Newberry Award winning
author Kwame Alexander. HMH
continues to see solid results from its 2015 title, The Man in
the High Castle, which has experienced great success due to the
popularity of the Amazon original series it inspired. Looking
Forward, HMH has several promising upcoming titles, including four
more titles by Kwame Alexander, as
well as Helping Children Succeed and Who Needs
College? by bestselling author Paul
Tough.
Integration and Corporate Highlights:
HMH continues to make progress on the integration of the
acquired Education Technology and Services Business
(EdTech)1, enhancing its strategic positioning in key
growth areas such as intervention, early learning and professional
services. The product development and sales teams are largely
integrated and HMH anticipates completing back office systems
integration by the end of the second quarter of 2016.
HMH is also implementing operational, infrastructure and system
upgrades that will improve the Company's technology ecosystem and
allow its operations to scale for continued growth.
1 The EdTech business was acquired on May 29, 2015 from Scholastic Corporation.
First Quarter 2016 Financial Results:
Billings and Net Sales: Billings for the three
months ended March 31, 2016 increased
$20 million or 13% to $168 million from $148
million for the same period in 2015. The primary driver of
the billings increase was a $24
million contribution from EdTech. Partially offsetting this
increase was a decline in domestic education billings due to
smaller new adoption market in 2016 versus 2015. Net sales for the
three months ended March 31, 2016
increased $43 million, or 27%, from
$163 million for the same period in
2015, to $206 million. The net sales
increase was driven by the $37
million contribution from the acquired EdTech business.
Further, there was a $9 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 the increase in
education net sales were $2 million
of lower Trade Publishing net sales due to a decrease in net sales
of eBooks attributed to fewer movie tie-ins of bestselling eBook
titles coupled with lower eBook subscription revenue.
Adjusted Cash EBITDA: Adjusted cash EBITDA was a
loss of $79 million compared with a
loss of $67 million in the first
quarter of 2015. The 19% or $12
million increase in loss is primarily the result of lower
seasonal billings and higher cost of sales and selling and
administrative costs.
Cost of sales, excluding pre-publication and publishing rights
amortization, grew by $9 million
year-over-year from $97 million to
$106 million due to the $20 million increase in billings. Selling and
administrative costs in the first quarter of 2016 increased 18% or
$26 million to $169 million from $143
million in the prior year primarily due to $23 million of expenses attributed to the EdTech
business.
Pre-publication costs: Content development or
pre-publication expenditures increased $15
million to $33 million in the
first quarter of 2016, primarily due to increased spending on
product development to prepare for the upcoming larger new adoption
market in 2017 and the addition of the EdTech business.
Net Loss: Net loss in the first quarter of 2016
was $165 million, an unfavorable
change of $5 million, or 3%, compared
with a net loss of $160 million in
the same quarter of 2015 primarily due to the aforementioned higher
costs and a $3 million increase in
interest expense, substantially due to the increase to the average
outstanding term loan from $225
million to $796 million.
Additionally, HMH's income tax expense increased $13 million to $34
million, from an expense of $21
million for the same period in 2015 due to a higher deferred
tax liability generated from the EdTech business indefinite-lived
intangible assets. These unfavorable impacts were partially offset
by the $43 million increase in net
sales.
Cash Flow: Net cash used in operating activities
for the three months ended March 31,
2016 was $113 million compared
with $93 million for the same period
in 2015. The $20 million increase in
cash usage was primarily driven by unfavorable changes in working
capital. HMH's free cash flow, defined as net cash from operating
activities minus capital expenditures, for the three months ended
March 31, 2016 was a usage of
$170 million compared with a usage of
$125 million for the same period in
2015. As of March 31, 2016, HMH had
$236 million of cash and cash
equivalents and short-term investments compared to $432 million at December
31, 2015. Operating cash flow is impacted by the inherent
seasonality of the academic calendar. Consequently, the performance
of the business is difficult to compare quarter to consecutive
quarter and should be considered on the basis of results for the
whole year.
Capital Allocation
During the first quarter, HMH repurchased over 1.5 million
shares of its common stock, or approximately $31 million, on the open market. As of the end of
the first quarter in 2016, approximately $506 million was available for share repurchases
under the aggregate $1 billion share
repurchase program. The aggregate $1
billion share repurchase program may be executed through the
end of 2018. Repurchases under the program may be made from time to
time in open market, including under trading plans, or privately
negotiated transactions. The extent and timing of any such
repurchases would be at the Company's discretion and subject to
market conditions, applicable legal requirements and other
considerations.
Conference Call
At 8:30 a.m. EDT on Wednesday, May 4, 2016, HMH
will also host a conference call to discuss the results with its
investors. The call will be webcast live at ir.hmhco.com. The
following information is provided for investors who would like to
participate:
Toll Free: (844) 835-6565
International: (484) 653-6719
Passcode: 87424264
Moderator: Rima Hyder, Vice President, Investor Relations
Webcast Link: http://edge.media-server.com/m/p/ekkozx9w
An archived webcast with the accompanying slides will be
available at ir.hmhco.com for one year for those unable
to participate in the live event. An audio replay of this
conference will also be available until May 11, 2016 via
the following telephone numbers: (855) 859-2056 in the United
States and (404) 537-3406 internationally using passcode
87424264.
Use of Non-GAAP Financial Measures
To supplement our financial statements presented in accordance
with Generally Accepted Accounting Principles (GAAP), we have
presented adjusted cash EBITDA, billings and free cash flow. 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 these non-GAAP
measures provides useful information to investors regarding our
results of operations because it assists both investors and
management in analyzing and benchmarking the performance and value
of our business.
Management believes that the presentation of adjusted cash
EBITDA provides useful information to our investors and management
as an indicator of our 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 and takes into account the change in our deferred
revenue. Accordingly, management believes that this measurement is
useful for comparing our performance from period to period.
Management believes that the presentation of billings also provides
useful information to our investors and management as an indicator
of our performance as it takes into account the change in our
deferred revenue. In addition, targets in adjusted cash
EBITDA (further adjusted to exclude pre-publication costs) and
billings are used as performance measures to determine certain
compensation of management. Management also believes that the
presentation of free cash flow provides useful information to our
investors because management regularly reviews free cash flow as an
important indicator of how much cash is generated by general
business operations, excluding capital expenditures, and makes
decisions based on it.
Other companies may define these non-GAAP measures differently
and, as a result, our use of these non-GAAP measures may not be
directly comparable to adjusted cash EBITDA, billings and free cash
flow used by other companies. Although we use these non-GAAP
measures as financial measures to assess the performance of our
business, the use of non-GAAP measures is limited as they include
and/ or do not include certain items not included and/or included
in the most directly comparable GAAP measure. Adjusted cash EBITDA
should be considered in addition to, and not as a substitute for,
net income or loss prepared in accordance with GAAP as a measure of
performance; billings should be considered in addition to, and not
as a substitute for, net sales prepared in accordance with GAAP as
a measure of performance; and free cash flow should be considered
in addition to, and not as a substitute for, net cash provided by
operating activities prepared in accordance with GAAP as a measure
of performance. Adjusted cash EBITDA is not intended to be a
measure of liquidity nor is free cash flow intended to be a measure
for discretionary use. You are cautioned not to place undue
reliance on these non-GAAP measures. A reconciliation of these
non-GAAP financial measures to the most directly comparable GAAP
financial measures is provided in the appendix to this news
release.
About Houghton Mifflin Harcourt
Houghton Mifflin Harcourt
(NASDAQ: HMHC) is a global learning company dedicated to changing
people's lives by fostering passionate, curious learners. As a
leading provider of pre-K–12 education content, services, and
cutting-edge technology solutions across a variety of media, HMH
enables learning in a changing landscape. HMH is uniquely
positioned to create engaging and effective educational content and
experiences from early childhood to beyond the classroom. HMH
serves more than 50 million students in over 150 countries
worldwide, while its award-winning children's books, novels,
non-fiction, and reference titles are enjoyed by readers throughout
the world. For more information, visit www.hmhco.com.
Follow HMH on Twitter, Facebook and YouTube.
Contact:
Investor Relations
Rima
Hyder
Vice President, Investor Relations
(617) 351-3309
rima.hyder@hmhco.com
Media Relations
Bianca
Olson
Senior Vice President, Corporate Affairs
(617) 351-3841 | (646) 932-1241
bianca.olson@hmhco.com
Forward-Looking Statements
The statements contained herein include forward-looking
statements, which involve risks and uncertainties. These
forward-looking statements can be identified by the use of
forward-looking terminology, including the terms "believes,"
"estimates," "projects," "anticipates," "expects," "could,"
"intends," "may," "will" or "should," "forecast," "intend," "plan,"
"potential," "project," "target" or, in each case, their negative,
or other variations or comparable terminology. These
forward-looking statements include all matters that are not
historical facts. They include statements regarding our intentions,
beliefs or current expectations concerning, among other things, our
results of operations, including billings, net sales, deferred
revenue; financial condition; pre-publication or content
development costs; liquidity; EdTech integration efforts; systems
integrations; products, including product mix and format; our
outlook for 2016; prospects; growth; markets and market share;
strategies, including with respect to leveraging our core product
portfolio and expanding into new and adjacent markets; the industry
in which we operate and potential business decisions. We derive
many of our forward-looking statements from our operating budgets
and forecasts, which are based upon many detailed assumptions.
While we believe that our assumptions are reasonable, we caution
that it is very difficult to predict the impact of known factors,
and, of course, it is impossible for us to anticipate all factors
that could affect our actual results. All forward-looking
statements are based upon information available to us on the date
of this report.
By their nature, forward-looking statements involve risks and
uncertainties because they relate to events and depend on
circumstances that may or may not occur in the future. We caution
you that forward-looking statements are not guarantees of future
performance and that our actual results may differ materially from
those made in or suggested by the forward-looking statements
contained herein. In addition, even if our results are consistent
with the forward looking statements contained herein, those results
or developments may not be indicative of results or developments in
subsequent periods.
Important factors that could cause our results to vary from
expectations include, but are not limited to: changes in state and
local education funding and/or related programs, legislation and
procurement processes; industry cycles and trends; the rate and
state of technological change; changes in product distribution
channels and concentration of retailer power; changes in our
competitive environment; periods of operating and net losses; our
ability to enforce our intellectual property and proprietary
rights; risks based on information technology systems; dependence
on a small number of print and paper vendors; third-party software
and technology development; our ability to identify, complete, or
achieve the expected benefits of, acquisitions; increases in our
operating costs; exposure to litigation; major disasters or other
external threats; contingent liabilities; risks related to our
indebtedness; future impairment charges; changes in school district
payment practices; a potential increase in the portion of our sales
coming from digital sales; risks related to doing business abroad;
and other factors discussed in the "Risk Factors" section of our
Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and
other news releases we issue and filings we make with the SEC. In
light of these risks, uncertainties and assumptions, the
forward-looking events described herein may not occur.
We undertake no obligation, and do not expect, to publicly
update or publicly revise any forward-looking statement, whether as
a result of new information, future events or otherwise, except as
required by law. All subsequent written and oral forward-looking
statements attributable to us or to persons acting on our behalf
are expressly qualified in their entirety by the cautionary
statements contained herein.
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
|
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
|
|
|
|
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
|
|
|
|
|
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
|
|
|
|
|
|
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
|
|
|
|
|
Houghton Mifflin
Harcourt Company
|
Non-GAAP
Reconciliations (Unaudited)
|
|
|
|
|
Consolidated
|
(in thousands of
dollars)
|
|
|
|
|
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
charges—stock-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)
|
|
Additions to
pre-publication costs
|
(32,784)
|
|
(18,229)
|
|
Post-plate Adjusted
Cash EBITDA
|
$ (111,960)
|
|
$ (84,793)
|
|
|
|
|
|
(1) Represents certain
non-cash accounting adjustments, most significantly relating to
deferred revenue.
|
Houghton Mifflin
Harcourt Company
|
Non-GAAP
Reconciliations (Unaudited)
|
|
|
|
|
|
|
|
Billings
|
|
(in thousands of
dollars)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31,
|
|
|
|
2016
|
|
2015
|
|
|
Net sales
|
$ 205,816
|
|
$ 162,669
|
|
|
Change in deferred
revenue
|
(37,981 )
|
|
(14,743 )
|
|
|
Billings
|
$ 167,835
|
|
$ 147,926
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31,
|
(in thousands of
dollars)
|
2016
|
|
2015
|
Cash flows from
operating activities
|
|
|
|
Net cash used in
operating activities
|
$ (112,750 )
|
|
$ (92,931 )
|
Cash flows from
investing activities
|
|
|
|
Additions to
pre-publication costs
|
(32,784 )
|
|
(18,229 )
|
Additions to
property, plant, and equipment
|
(24,837 )
|
|
(14,115 )
|
Free Cash
Flow
|
$ (170,371)
|
|
$ (125,275)
|
|
|
|
|
|
|
Logo - http://photos.prnewswire.com/prnh/20151116/287902LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/houghton-mifflin-harcourt-announces-first-quarter-2016-results-300262644.html
SOURCE Houghton Mifflin Harcourt