UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2018
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number 001-36166
Houghton Mifflin Harcourt Company
(Exact name of registrant as specified in its charter)
Delaware | 27-1566372 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
125 High Street
Boston, MA 02110
(617) 351-5000
(Address, including zip code, and telephone number, including area code, of registrants principal executive offices)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of large accelerated filer, accelerated filer, smaller reporting company, and emerging growth company in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of common stock, par value $0.01 per share, outstanding as of November 5, 2018 was 123,561,262.
Page (s) | ||||||
3 | ||||||
FINANCIAL INFORMATION | ||||||
4 | ||||||
4 | ||||||
5 | ||||||
6 | ||||||
7 | ||||||
8 | ||||||
Managements Discussion and Analysis of Financial Condition and Results of Operations |
27 | |||||
49 | ||||||
50 | ||||||
OTHER INFORMATION | ||||||
50 | ||||||
50 | ||||||
50 | ||||||
51 | ||||||
52 |
2
SPECIAL NOTE REGARDING 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, should, forecast, intend, plan, potential, project, target or, in each case, their negative, or other variations or comparable terminology. Forward-looking statements include all statements that are not statements of historical facts. They include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations; financial condition; liquidity; prospects, growth and strategies; our competitive strengths; the industry in which we operate; the impact of new accounting guidance and tax laws; expenses; effective tax rates; future liabilities; the outcome and impact of pending or threatened litigation; decisions of our customers; education expenditures; population growth; state curriculum adoptions and purchasing cycles; the impact of dispositions, acquisitions and other investments; our share repurchase program; the timing, structure and expected impact of our operational efficiency and cost-reduction initiatives and the estimated savings and amounts expected to be incurred in connection therewith; 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. 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 actual results may differ materially from those made in or suggested by the forward-looking statements contained herein. In addition, even if actual 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 actual 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; changes in state academic standards; industry cycles and trends; the rate and state of technological change; state requirements related to digital instructional materials; changes in product distribution channels and concentration of retailer power; changes in our competitive environment, including free and low-cost open educational resources; periods of operating and net losses; our ability to enforce our intellectual property and proprietary rights; risks based on information technology systems and potential breaches of those systems; dependence on a small number of print and paper vendors; third-party software and technology development; possible defects in digital products; our ability to identify, complete, or achieve the expected benefits of, acquisitions; unanticipated consequences of the recently completed disposition of our Riverside clinical and standardized testing business; our ability to execute on our long-term growth strategy; 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; changes in tax law or interpretation; management and personnel changes; timing, higher costs and unintended consequences of our operational efficiency and cost-reduction initiatives; and other factors discussed in the Risk Factors section of our Annual Report on Form 10-K for the year ended December 31, 2017 (and our subsequent filings pursuant to the Securities Exchange Act of 1934, as amended). 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.
3
Item 1. Consolidated Financial Statements
Houghton Mifflin Harcourt Company
(in thousands of dollars, except share information) | September 30, 2018 (Unaudited) |
December 31, 2017 |
||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 104,304 | $ | 148,979 | ||||
Short-term investments |
29,758 | 86,449 | ||||||
Accounts receivable, net of allowances for bad debts and book returns of $20.0 million and $23.1 million, respectively |
353,075 | 192,569 | ||||||
Inventories |
170,012 | 150,694 | ||||||
Prepaid expenses and other assets |
25,260 | 29,919 | ||||||
Assets held for sale |
125,583 | 126,761 | ||||||
|
|
|
|
|||||
Total current assets |
807,992 | 735,371 | ||||||
Property, plant, and equipment, net |
143,040 | 148,659 | ||||||
Pre-publication costs, net |
325,539 | 313,997 | ||||||
Royalty advances to authors, net |
50,342 | 46,469 | ||||||
Goodwill |
713,073 | 713,073 | ||||||
Other intangible assets, net |
535,824 | 582,538 | ||||||
Deferred income taxes |
3,402 | 3,593 | ||||||
Deferred commissions |
23,402 | | ||||||
Other assets |
28,938 | 19,891 | ||||||
|
|
|
|
|||||
Total assets |
$ | 2,631,552 | $ | 2,563,591 | ||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities |
||||||||
Current portion of long-term debt |
$ | 8,000 | $ | 8,000 | ||||
Accounts payable |
87,881 | 60,810 | ||||||
Royalties payable |
65,727 | 66,798 | ||||||
Salaries, wages, and commissions payable |
50,452 | 52,837 | ||||||
Deferred revenue |
276,511 | 264,946 | ||||||
Interest payable |
363 | 322 | ||||||
Severance and other charges |
6,861 | 6,926 | ||||||
Accrued postretirement benefits |
1,618 | 1,618 | ||||||
Other liabilities |
28,011 | 19,657 | ||||||
Liabilities held for sale |
22,174 | 24,835 | ||||||
|
|
|
|
|||||
Total current liabilities |
547,598 | 506,749 | ||||||
Long-term debt, net of discount and issuance costs |
756,785 | 760,194 | ||||||
Long-term deferred revenue |
412,860 | 418,734 | ||||||
Accrued pension benefits |
23,140 | 24,133 | ||||||
Accrued postretirement benefits |
18,816 | 20,285 | ||||||
Deferred income taxes |
24,675 | 22,269 | ||||||
Other liabilities |
22,567 | 16,034 | ||||||
|
|
|
|
|||||
Total liabilities |
1,806,441 | 1,768,398 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 13) |
||||||||
Stockholders equity |
||||||||
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at September 30, 2018 and December 31, 2017 |
| | ||||||
Common stock, $0.01 par value: 380,000,000 shares authorized; 148,138,296 and 147,911,466 shares issued at September 30, 2018 and December 31, 2017, respectively; 123,561,262 and 123,334,432 shares outstanding at September 30, 2018 and December 31, 2017, respectively |
1,481 | 1,479 | ||||||
Treasury stock, 24,577,034 shares as of September 30, 2018 and December 31, 2017, respectively, at cost (related parties of $193,493 at 2018 and 2017) |
(518,030 | ) | (518,030 | ) | ||||
Capital in excess of par value |
4,889,446 | 4,879,793 | ||||||
Accumulated deficit |
(3,507,050 | ) | (3,521,527 | ) | ||||
Accumulated other comprehensive loss |
(40,736 | ) | (46,522 | ) | ||||
|
|
|
|
|||||
Total stockholders equity |
825,111 | 795,193 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 2,631,552 | $ | 2,563,591 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
Houghton Mifflin Harcourt Company
Consolidated Statements of Operations (Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
(in thousands of dollars, except share and per share information) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Net sales |
$ | 516,255 | $ | 516,206 | $ | 1,073,379 | $ | 1,093,284 | ||||||||
Costs and expenses |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
201,748 | 202,053 | 461,539 | 470,721 | ||||||||||||
Publishing rights amortization |
8,238 | 10,987 | 26,476 | 35,252 | ||||||||||||
Pre-publication amortization |
28,094 | 32,113 | 80,047 | 86,753 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
238,080 | 245,153 | 568,062 | 592,726 | ||||||||||||
Selling and administrative |
176,202 | 173,690 | 491,052 | 486,876 | ||||||||||||
Other intangible asset amortization |
6,696 | 6,873 | 20,238 | 22,327 | ||||||||||||
Restructuring |
3,077 | 1,845 | 3,077 | 36,158 | ||||||||||||
Severance and other charges |
362 | 272 | 6,380 | 1,155 | ||||||||||||
Loss on sale of assets |
| | 384 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
91,838 | 88,373 | (15,814 | ) | (45,958 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense) |
||||||||||||||||
Retirement benefits non-service income |
320 | 871 | 960 | 2,615 | ||||||||||||
Interest expense |
(11,627 | ) | (10,980 | ) | (34,035 | ) | (31,980 | ) | ||||||||
Interest income |
277 | 281 | 900 | 641 | ||||||||||||
Change in fair value of derivative instruments |
(249 | ) | 377 | (974 | ) | 1,273 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations before taxes |
80,559 | 78,922 | (48,963 | ) | (73,409 | ) | ||||||||||
Income tax (benefit) expense for continuing operations |
(3,349 | ) | (9,714 | ) | 2,104 | 10,482 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations |
83,908 | 88,636 | (51,067 | ) | (83,891 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net of tax |
2,441 | 1,870 | 12,833 | 6,872 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 86,349 | $ | 90,506 | $ | (38,234 | ) | $ | (77,019 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share attributable to common stockholders |
||||||||||||||||
Basic: |
||||||||||||||||
Continuing operations |
$ | 0.68 | $ | 0.72 | $ | (0.41 | ) | $ | (0.68 | ) | ||||||
Discontinued operations |
0.02 | 0.02 | 0.10 | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 0.70 | $ | 0.74 | $ | (0.31 | ) | $ | (0.63 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted: |
||||||||||||||||
Continuing operations |
$ | 0.68 | $ | 0.72 | $ | (0.41 | ) | $ | (0.68 | ) | ||||||
Discontinued operations |
0.02 | 0.01 | 0.10 | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 0.70 | $ | 0.73 | $ | (0.31 | ) | $ | (0.63 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
123,553,116 | 123,038,780 | 123,401,005 | 122,913,039 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
123,870,380 | 123,243,351 | 123,401,005 | 122,913,039 | ||||||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
5
Houghton Mifflin Harcourt Company
Consolidated Statements of Comprehensive Income (Loss) (Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
(in thousands of dollars, except share and per share information) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income (loss) |
$ | 86,349 | $ | 90,506 | $ | (38,234 | ) | $ | (77,019 | ) | ||||||
Other comprehensive income (loss), net of taxes: |
||||||||||||||||
Foreign currency translation adjustments, net of tax |
(97 | ) | 69 | (13 | ) | 71 | ||||||||||
Unrealized gain on short-term investments, net of tax |
(13 | ) | (1 | ) | 5 | (1 | ) | |||||||||
Net change in unrealized gain (loss) on derivative financial instruments, |
686 | 802 | 5,794 | 1,719 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income, net of taxes |
576 | 870 | 5,786 | 1,789 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
$ | 86,925 | $ | 91,376 | $ | (32,448 | ) | $ | (75,230 | ) | ||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
6
Houghton Mifflin Harcourt Company
Consolidated Statements of Cash Flows (Unaudited)
Nine Months Ended September 30, |
||||||||
(in thousands of dollars) | 2018 | 2017 | ||||||
Cash flows from operating activities |
||||||||
Net loss |
$ | (38,234 | ) | $ | (77,019 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Income from discontinued operations, net of tax |
(12,833 | ) | (6,872 | ) | ||||
Loss on sale of assets |
384 | | ||||||
Depreciation and amortization expense |
183,218 | 197,856 | ||||||
Amortization of debt discount and deferred financing costs |
3,136 | 3,136 | ||||||
Deferred income taxes |
2,597 | 8,863 | ||||||
Stock-based compensation expense |
9,363 | 7,946 | ||||||
Restructuring charges related to property, plant, and equipment |
| 9,841 | ||||||
Change in fair value of derivative instruments |
974 | (1,273 | ) | |||||
Changes in operating assets and liabilities |
||||||||
Accounts receivable |
(160,506 | ) | (169,427 | ) | ||||
Inventories |
(19,317 | ) | 6,788 | |||||
Other assets |
(716 | ) | 397 | |||||
Accounts payable and accrued expenses |
15,471 | 29,799 | ||||||
Royalties payable and author advances, net |
(5,165 | ) | (8,924 | ) | ||||
Deferred revenue |
34,362 | 15,359 | ||||||
Interest payable |
41 | 12 | ||||||
Severance and other charges |
(481 | ) | 3,480 | |||||
Accrued pension and postretirement benefits |
(2,462 | ) | (4,091 | ) | ||||
Other liabilities |
16,274 | 4,579 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities continuing operations |
26,106 | 20,450 | ||||||
Net cash provided by operating activities discontinued operations |
17,361 | 17,801 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
43,467 | 38,251 | ||||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Proceeds from sales and maturities of short-term investments |
86,539 | 80,690 | ||||||
Purchases of short-term investments |
(29,708 | ) | (75,932 | ) | ||||
Additions to pre-publication costs |
(92,202 | ) | (82,465 | ) | ||||
Additions to property, plant, and equipment |
(41,488 | ) | (38,769 | ) | ||||
Proceeds from sale of assets |
500 | | ||||||
|
|
|
|
|||||
Net cash used in investing activities continuing operations |
(76,359 | ) | (116,476 | ) | ||||
Net cash used in investing activities discontinued operations |
(5,933 | ) | (8,567 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(82,292 | ) | (125,043 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Proceeds from revolving credit facility |
50,000 | | ||||||
Payments of revolving credit facility |
(50,000 | ) | | |||||
Payments of long-term debt |
(6,000 | ) | (6,000 | ) | ||||
Tax withholding payments related to net share settlements of restricted stock units and awards |
(1,113 | ) | (1,450 | ) | ||||
Proceeds from stock option exercises |
| 512 | ||||||
Issuance of common stock under employee stock purchase plan |
1,263 | 1,608 | ||||||
|
|
|
|
|||||
Net cash used in financing activities continuing operations |
(5,850 | ) | (5,330 | ) | ||||
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
(44,675 | ) | (92,122 | ) | ||||
Cash and cash equivalents at the beginning of the period |
148,979 | 226,102 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at the end of the period |
$ | 104,304 | $ | 133,980 | ||||
|
|
|
|
|||||
Supplemental disclosure of cash flow information |
||||||||
Interest paid |
$ | 30,865 | $ | 28,626 | ||||
Income taxes paid |
545 | 620 | ||||||
Non-cash investing activities |
||||||||
Pre-publication costs included in accounts payable and accruals |
$ | 16,733 | $ | 17,703 | ||||
Property, plant, and equipment included in accounts payable and accruals |
13,943 | 9,913 | ||||||
Property, plant, and equipment acquired under capital leases |
515 | |
The accompanying notes are an integral part of these consolidated financial statements.
7
Houghton Mifflin Harcourt Company
Notes to Consolidated Financial Statements (Unaudited)
(amounts in tables are in thousands of dollars, except share and per share information)
1. | Basis of Presentation |
Houghton Mifflin Harcourt Company (HMH, Houghton Mifflin Harcourt, we, us, our, or the Company) is a global learning company, committed to delivering integrated solutions that engage learners, empower educators and improve student outcomes. As a leading provider of Kindergarten through 12th grade (K-12) core curriculum, supplemental and intervention solutions and professional learning services, HMH partners with educators and school districts to uncover solutions that unlock students potential and extend teachers capabilities. HMH serves more than 50 million students and 3 million educators in 150 countries, while its award-winning childrens books, novels, non-fiction, and reference titles are enjoyed by readers throughout the world.
The K-12 market is our primary market, and in the United States, we are a leading provider of educational content by market share. Some of our core educational offerings include HMH Science Dimensions, Collections, GO Math!, Read 180 Universal, and Journeys. We believe our long-standing reputation and trusted brand enable us to capitalize on trends in the education market through our existing and developing channels.
Furthermore, for nearly two centuries, we have published renowned and awarded childrens, fiction, nonfiction, culinary and reference titles enjoyed by readers throughout the world. Our distinguished author list includes ten Nobel Prize winners, forty-eight Pulitzer Prize winners, and fifteen National Book Award winners. We are home to popular characters and titles such as Curious George, Carmen Sandiego, The Lord of the Rings, The Whole30, The Best American Series, the Peterson Field Guides, CliffsNotes, and The Polar Express, and published distinguished authors such as Philip Roth, Temple Grandin, Tim OBrien, Amos Oz, Kwame Alexander, Lois Lowry, and Chris Van Allsburg.
We sell our products and services across multiple media and distribution channels. Leveraging our portfolio of content, including some of our best-known childrens brands and titles, such as Carmen Sandiego and Curious George, we have created interactive digital content, mobile applications and educational games that can be used by families at home or on the go.
Our digital products portfolio, combined with our content development or distribution agreements with recognized technology leaders such as Apple, Google, Intel and Microsoft, enable us to bring our next-generation educational solutions and content to learners across virtually all platforms and devices. Additionally, we believe our technology and development capabilities allow us to enhance content engagement and effectiveness with embedded assessment, interactivity and personalized adaptable content as well as increased accessibility.
The September 30, 2018 and December 31, 2017 consolidated financial statements of HMH include the accounts of all of our wholly-owned subsidiaries as of, and for the three and nine month periods ended September 30, 2018 and 2017.
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 footnote 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.
During the nine months ended September 30, 2017, we recorded out-of-period corrections of approximately $4.0 million increasing net sales and reducing deferred revenue that should have been recognized previously. Management believes these out-of-period corrections are not material to the current period financial statements or any previously issued financial statements.
Our business is impacted by the inherent seasonality of the academic calendar, which results in a cash flow usage in the first half of the year and a cash flow generation in the second half of the year. We expect our net cash provided by operations combined with our cash and cash equivalents and borrowing availability 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.
The ability of the Company to fund planned operations is based on assumptions which involve significant judgment and estimates of future revenues, capital spend and other operating costs. If necessary, management will take steps intended to improve the Companys financial position and liquidity.
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 86% of our net sales for the year ended December 31, 2017 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, 2017, 2016 and 2015, approximately 66% 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 in light of the state adoption calendar. 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.
8
2. | Significant Accounting Policies and Estimates |
Our financial results are affected by the selection and application of accounting policies and methods. Except for the adoption of the new revenue recognition accounting standard discussed below, there were no material changes, including the adoption of the new presentation of net periodic pension cost and net periodic post-retirement benefit cost, in the three and nine months ended September 30, 2018 to the application of significant accounting policies and estimates as described in our audited consolidated financial statements for the year ended December 31, 2017.
Adoption of New Revenue Recognition Accounting Standard
On January 1, 2018, we adopted the new revenue standard utilizing the modified retrospective method. As a result, we changed our accounting policy for revenue recognition as detailed below. We recognized the cumulative effect of initially applying the new revenue standard as an adjustment to the opening balance of accumulated deficit. Using the modified retrospective approach, we applied the standard only to contracts that were not completed at the date of initial application. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods as we believe it is still comparable.
There was a significant impact relating to the requirement to capitalize incremental costs to acquire new contracts, which consist of sales commissions. During previous periods, these costs were expensed as incurred. Further, there is an impact to our accounting for software license revenue. Under the previous guidance, when vendor specific objective evidence (VSOE) was not established for undelivered maintenance services, software licenses were recognized ratably over the life of the service period due to the separation criteria of the software license and related maintenance services not being met. The requirement for establishing VSOE does not exist under the new standard, thus software licenses are no longer recognized over the maintenance term, but rather as the software licenses are delivered as fair value can be established to allow for separate recognition.
The cumulative effect of the changes made to our consolidated balance sheets at January 1, 2018 were as follows:
December 31, 2017 | Adjustments due to Adoption |
January 1, 2018 | ||||||||||
Assets |
||||||||||||
Accounts receivable, net |
$ | 201,080 | $ | (1,092 | ) | $ | 199,988 | |||||
Contract assets (1) |
| 1,092 | 1,092 | |||||||||
Deferred commissions |
| 24,040 | 24,040 | |||||||||
Liabilities |
||||||||||||
Deferred revenue (current and long-term) |
$ | 694,207 | $ | (28,671 | ) | $ | 665,536 | |||||
Stockholders equity |
||||||||||||
Accumulated deficit (2) |
$ | (3,521,527 | ) | $ | 52,711 | $ | (3,468,816 | ) |
(1) | Contract assets are included in prepaid expenses and other assets on our consolidated balance sheets. |
(2) | The adoption resulted in the write off of a portion of a deferred tax asset for deferred revenue. However, due to our valuation allowance position, there is no net tax effect on accumulated deficit as the valuation allowance will also be reversed commensurate to the reduction in the deferred tax asset. |
9
Impact of New Revenue Recognition Accounting Standard on Financial Statement Line Items
In accordance with the new revenue standard requirements, the disclosure of the impact of adoption on our consolidated balance sheets, statements of operations and cash flows were as follows:
September 30, 2018 | ||||||||||||
As Reported | Balances Without Adoption |
Effect of Change Higher / (Lower) |
||||||||||
Assets |
||||||||||||
Accounts receivable, net |
$ | 353,075 | $ | 357,252 | $ | (4,177 | ) | |||||
Contract assets |
4,177 | | 4,177 | |||||||||
Deferred commissions |
23,402 | | 23,402 | |||||||||
Liabilities |
||||||||||||
Deferred revenue (current and long-term) |
$ | 689,371 | $ | 734,232 | $ | (44,861 | ) | |||||
Stockholders equity |
||||||||||||
Accumulated deficit |
$ | (3,507,050 | ) | $ | (3,575,313 | ) | $ | (68,263 | ) |
Three Months Ended September 30, 2018 | ||||||||||||
As Reported | Balances Without Adoption |
Effect of Change Higher / (Lower) |
||||||||||
Net sales |
$ | 516,255 | $ | 510,296 | $ | 5,959 | ||||||
Selling and administrative |
176,202 | 177,007 | (805 | ) | ||||||||
Operating income |
91,838 | 85,074 | 6,764 | |||||||||
Income from continuing operations |
83,908 | 77,144 | 6,764 | |||||||||
Income from discontinued operations, net of tax |
2,441 | 2,441 | | |||||||||
Net income |
86,349 | 79,585 | 6,764 |
Nine Months Ended September 30, 2018 | ||||||||||||
As Reported | Balances Without Adoption |
Effect of Change Higher / (Lower) |
||||||||||
Net sales |
$ | 1,073,379 | $ | 1,057,189 | $ | 16,190 | ||||||
Selling and administrative |
491,052 | 490,414 | 638 | |||||||||
Operating loss |
(15,814 | ) | (31,366 | ) | 15,552 | |||||||
Loss from continuing operations |
(51,067 | ) | (66,619 | ) | 15,552 | |||||||
Income from discontinued operations, net of tax |
12,833 | 12,833 | | |||||||||
Net loss |
(38,234 | ) | (53,786 | ) | 15,552 |
The adoption resulted in offsetting shifts in cash flows through net loss within cash flows from operating activities for deferred commissions, which are included within other assets, and deferred revenue consistent with the effects on our consolidated statements of operations as noted in the table above. The adoption had no impact on our overall cash flows from operating, investing or financing activities.
Nine Months Ended September 30, 2018 | ||||||||||||
As Reported | Balances Without Adoption |
Effect of Change Higher / (Lower) |
||||||||||
Cash flows from operating activities |
||||||||||||
Net loss |
$ | (38,234 | ) | $ | (53,786 | ) | $ | (15,552 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities |
||||||||||||
Other assets |
(716 | ) | (1,354 | ) | (638 | ) | ||||||
Deferred revenue |
34,362 | 50,552 | (16,190 | ) | ||||||||
Net cash provided by operating activities continuing operations |
26,106 | 26,106 | | |||||||||
Net cash provided by operating activities discontinued operations |
17,361 | 17,361 | | |||||||||
Net cash provided by operating activities |
43,467 | 43,467 | |
10
Revenue Recognition
We derive revenue primarily from the sale of print and digital content and instructional materials, trade books, reference materials, formative assessment materials and multimedia instructional programs; license fees for book rights, content and software; and services that include professional development, consulting and training as well as access to hosted interactive content. Revenue is recognized when a customer obtains control of promised goods or services, in an amount that reflects the consideration which we expect to receive in exchange for those goods or services. To determine revenue recognition for arrangements that we determine are within the scope of the new revenue recognition accounting standard, we perform the following five steps: (i) identify the contract with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) we satisfy a performance obligation. We only apply the five-step model to contracts when it is probable that we will collect the consideration we are entitled to in exchange for the goods or services transferred to the customer. At contract inception, we assess the goods or services promised within each contract to determine those that represent performance obligations and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
Revenue is measured as the amount of consideration we expect to receive in exchange for transferring products or services to a customer. To the extent the transaction price includes variable consideration, which generally reflects estimated future product returns, we estimate the amount of variable consideration that should be included in the transaction price utilizing the expected value method to which we expect to be entitled. Variable consideration is included in the transaction price if, in our judgment, it is probable that a significant future reversal of cumulative revenue under the contract will not occur. Estimates of variable consideration and the determination of whether to include estimated amounts in the transaction price are based largely on all information (historical, current and forecasted) that is reasonably available. Sales, value add, and other taxes collected on behalf of third parties are excluded from revenue.
We estimate the collectability of contracts upon execution. As products are shipped with right of return, the transaction price allocated is adjusted to reflect the estimated returns for the arrangement on these sales and is made at the time of sale based on historical experience by product line or customer.
Shipping and handling fees charged to customers are included in net sales.
When determining the transaction price of a contract, an adjustment is made if payment from a customer occurs either significantly before or significantly after performance, resulting in a significant financing component. We do not assess whether a significant financing component exists if the period between when we perform our obligations under the contract and when the customer pays is one year or less. Significant financing components included within our contracts were appropriately included in interest income.
Contracts are periodically modified to account for changes in contract specifications and requirements. Contract modifications exist when the modification either creates new, or changes the existing, enforceable rights and obligations. Generally, contract modifications are for products or services that are not distinct from the existing contract due to the inability to use, consume or sell the products or services on their own to generate economic benefits and are accounted for as if they were part of that existing contract. The effect of such a contract modification on the transaction price and measure of progress for the performance obligation to which it relates is recognized as an adjustment to revenue (either as an increase in or a reduction of revenue) on a cumulative catch-up basis.
Physical product revenue is generally recognized when the customer obtains control of our product, which occurs at a point in time, and may be upon shipment or upon delivery based on the contractual shipping terms of a contract. Revenues from static digital content commence upon delivery to the customer of the digital entitlement that is required to access and download the content and is typically recognized at a point in time. Revenues from subscription software licenses, related hosting services and product support are recognized evenly over the license term as we believe this best represents the pattern of transfer to the customer. The perpetual software licenses provide the customer with a functional license to our products and their related revenues are recognized when the customer receives entitlement to the software. For the technical services provided to customers in connection with the software license, including hosting services related to perpetual licenses, we recognize revenue upon delivery of the services. As the invoices are based on each day of service, this is directly linked to the transfer of benefit to the customer.
If the contract contains a single performance obligation, the entire transaction price is allocated to the single performance obligation. We enter into certain contracts that have multiple performance obligations, one or more of which may be delivered subsequent to the delivery of other performance obligations. These performance obligations may include print and digital media, professional development services, training, software licenses, access to hosted content, and various services related to the software including but not limited to hosting, maintenance and support, and implementation. We allocate the transaction price based on the estimated relative standalone selling prices of the promised products or services underlying each performance obligation. We determine standalone selling prices based on the price at which the performance obligation is sold separately. If the standalone selling price is not observable through past transactions, we estimate the standalone selling price taking into account available information such as market conditions and internally approved standard pricing discounts related to the performance obligations. Generally, our performance obligations include print and digital textbooks and instructional materials, trade books, reference materials, formative assessment materials and multimedia instructional programs; licenses to book rights
11
and content; access to hosted content; and services including professional development, consulting and training. Software performance obligations include perpetual and subscription based or SaaS software licenses, software maintenance and support services, professional services and training when those services relate to software performance obligations.
Refer to Note 16 for disaggregated revenue disclosure.
Accounts Receivable
Accounts receivable include amounts billed and currently due from customers and are recorded net of allowances for doubtful accounts and reserves for returns. In the normal course of business, we extend credit to customers that satisfy predefined criteria. Allowances for doubtful accounts are established through the evaluation of accounts receivable aging and prior collection experience to estimate the ultimate collectability of these receivables. The transaction prices allocated are adjusted to reflect expected returns and are based on historical return rates and sales patterns.
Contract Assets
Contract assets include unbilled amounts where revenue is recognized over time as the services are delivered to the customer and revenue recognized exceeds the amount billed to the customer, and right of payment is not subject solely to the passage of time. Amounts may not exceed their net realizable value. Contract assets are included in prepaid expenses and other assets on our consolidated balance sheets.
Deferred Commissions
Our incremental direct costs of obtaining a contract, which consist of sales commissions, are deferred and amortized over the period of contract performance. Applying the practical expedient, we recognize sales commission expense when incurred if the amortization period of the assets that we otherwise would have recognized is one year or less. At September 30, 2018 and January 1, 2018, we had $23.4 million and $24.0 million of deferred commissions, respectively. We had $3.5 million and $7.8 million of amortization expense related to deferred commissions during the three and nine months ended September 30, 2018, respectively. These costs are included in selling and administrative expenses.
Deferred Revenue
Our contract liabilities consist of advance payments and billings in excess of revenue recognized and are classified as deferred revenue on our consolidated balance sheets. Our contract assets and liabilities are accounted for and presented on a net basis as either a contract asset or contract liability at the end of each reporting period. We classify deferred revenue as current or noncurrent based on the timing of when we expect to recognize revenue. In order to determine revenue recognized in the period from contract liabilities, we first allocate revenue to the individual contract liability balance outstanding at the beginning of the period until the revenue exceeds that balance.
3. | Recent Accounting Standards |
Recent accounting pronouncements, not included below, are not expected to have a material impact on our consolidated financial position or results of operations.
Recently Issued Accounting Standards
In March 2018, the Financial Accounting Standards Board (FASB) issued a new accounting standard to incorporate Securities and Exchange Commission (SEC) Staff Accounting Bulletin No. 118 (SAB 118), which addresses the accounting implications of the major tax reform legislation commonly referred to as the Tax Cuts and Jobs Act (2017 Tax Act), as enacted on December 22, 2017. SAB 118 allows a company to record provisional amounts during a measurement period not to extend beyond one year of the enactment date and was effective upon issuance. We continue to analyze the 2017 Tax Act, and in certain areas, have made preliminary reasonable estimates of the effects on our consolidated financial statements and tax disclosures.
In January 2017, the FASB issued updated guidance to simplify the test for goodwill impairment by the elimination of Step 2 in the determination on whether goodwill should be considered impaired. The annual assessments are still required to be completed. The guidance will be effective in 2020, with early adoption permitted. We do not expect that the adoption of this guidance will have a material impact on our consolidated financial statements.
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, but we believe the adoption of this guidance will have a material impact on our consolidated balance sheets due to the recognition of the lease rights and obligations related to our office space leases as assets and liabilities.
12
Recently Adopted Accounting Standards
In May 2014, the FASB issued new guidance related to revenue recognition. This new accounting standard replaced most current U.S. GAAP guidance on this topic and eliminated most 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 an entity 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. Entities may adopt the new standard either retrospectively to all periods presented in the financial statements (the full retrospective method) or as a cumulative-effect adjustment as of the date of adoption (modified retrospective method) in the year of adoption without applying to comparative periods financial statements. We adopted the guidance on January 1, 2018 applying the modified retrospective method.
The new standard superseded substantially all existing revenue recognition guidance. It impacts the revenue recognition for a significant number of our contracts, in addition to our business processes and our information technology systems. As a result, we established a cross-functional coordinated team to implement the new revenue recognition standard. We have implemented changes to our systems, processes and internal controls to meet the standards reporting and disclosure requirements.
Refer to Note 2 for a detailed description of the impact of the adoption of the revenue standard.
In March 2017, the FASB issued guidance to improve the presentation of net periodic pension cost and net periodic post-retirement benefit cost. The changes to the guidance required employers to report the service cost component in the same line item as other compensation costs arising from services rendered by employees during the reporting period. The other components of net benefit costs have been presented in the income statement separately from the service cost and outside of a subtotal of income from operations. The guidance became effective January 1, 2018 and the adoption of the guidance did not have a material impact on our consolidated financial statements.
In November 2016, the FASB issued guidance on restricted cash, which required amounts generally described as restricted cash and restricted cash equivalents be included with cash and cash equivalents when reconciling the total beginning and ending amounts for the periods shown on the statement of cash flows. The guidance became effective January 1, 2018 using a retrospective transition method to each period presented. The adoption of the guidance did not have a material impact on our consolidated financial statements.
In August 2016, the FASB issued a guidance update to classifications of certain cash receipts and cash payments on the Statement of Cash Flows with the objective of reducing the existing diversity in practice. This updated guidance addresses the following eight specific cash flow issues: debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (including bank-owned life insurance policies); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. The guidance became effective January 1, 2018 and the adoption of the guidance did not have a material impact on our consolidated financial statements.
In March 2016, the 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 became effective January 1, 2017. The adoption of the guidance resulted in the recognition of approximately $12.3 million (tax effected) of previously unrecorded additional paid-in capital net operating losses as of January 1, 2017. The additional net operating losses were offset by an increase to the valuation allowance, accordingly no income tax benefit was recognized as a result of the adoption.
4. | Discontinued Operations |
On October 1, 2018, we completed the previously announced sale of all the assets, including intellectual property, used primarily in our Riverside clinical and standardized testing business (Riverside Business) for cash consideration received of $140.0 million and the purchasers assumption of all liabilities relating to the Riverside Business subject to specified exceptions. Net proceeds from the sale after the payment of transaction costs are estimated to be approximately $135.0 million with a preliminary estimated post-tax book gain on sale of approximately $38.0 million. The gain will be recorded in the fourth quarter of 2018 as the transaction closed on October 1, 2018. Management expects the tax gain on the sale to be offset by current year losses. The results of the Riverside Business were previously reported in our Education segment. In connection with the sale of the Riverside Business, we entered into a Transition Services Agreement (TSA) with the purchaser whereby we will perform certain support functions for a period of up to 18 months.
Upon the signing of the asset purchase agreement on September 12, 2018, the Riverside Business qualified as a discontinued operation, goodwill originally included in the Education reportable segment was transferred to the Riverside Business. The amount of transferred goodwill was $70.0 million and was determined using the relative fair value method. The relative fair value was determined based on the purchase price of the Riverside Business compared to the Education reportable segment fair value. The Education reportable segment fair value was based primarily on the market value of the overall Company at the date
13
that the Riverside Business qualified as a discontinued operation. The allocation also required the assessment for impairment for each of the Riverside Business and Education reportable segments goodwill and indefinite-lived intangible assets carrying values. No impairment was deemed to exist.
Selected financial information of the Riverside Business included in discontinued operations is as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net sales |
$ | 18,337 | $ | 15,834 | $ | 56,562 | $ | 53,724 | ||||||||
Costs |
14,428 | 12,849 | 37,714 | 41,976 | ||||||||||||
Amortization |
1,842 | 2,019 | 4,954 | 5,464 | ||||||||||||
Income from discontinued operations before taxes |
$ | 2,067 | $ | 966 | $ | 13,894 | $ | 6,284 | ||||||||
Income tax (benefit) expense |
(374 | ) | (904 | ) | 1,061 | (588 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net of tax |
$ | 2,441 | $ | 1,870 | $ | 12,833 | $ | 6,872 | ||||||||
|
|
|
|
|
|
|
|
The assets and liabilities of the Riverside Business have been classified as assets held for sale and liabilities held for sale on our consolidated balance sheets. The major categories of assets and liabilities of the Riverside Business included in assets held for sale and liabilities held for sale are as follows:
September 30, 2018 |
December 31, 2017 |
|||||||
Accounts receivable, net |
$ | 7,944 | $ | 8,511 | ||||
Inventories |
4,187 | 3,950 | ||||||
Prepaid expenses and other assets |
548 | 28 | ||||||
Property, plant, and equipment, net |
4,491 | 5,247 | ||||||
Pre-publication costs, net |
11,413 | 10,900 | ||||||
Goodwill |
70,000 | 70,000 | ||||||
Other intangible assets, net |
27,000 | 28,125 | ||||||
|
|
|
|
|||||
Total assets held for sale |
$ | 125,583 | $ | 126,761 | ||||
|
|
|
|
|||||
Accounts payable |
$ | 1,347 | $ | 692 | ||||
Royalties payable |
4,533 | 6,194 | ||||||
Salaries, wages, and commissions payable |
2,009 | 2,133 | ||||||
Deferred revenue |
9,011 | 10,527 | ||||||
Other liabilities |
5,274 | 5,289 | ||||||
|
|
|
|
|||||
Total liabilities held for sale |
$ | 22,174 | $ | 24,835 | ||||
|
|
|
|
5. | Inventories |
Inventories consisted of the following:
September 30, 2018 |
December 31, 2017 |
|||||||
Finished goods |
$ | 161,496 | $ | 141,925 | ||||
Raw materials |
8,516 | 8,769 | ||||||
|
|
|
|
|||||
Inventories |
$ | 170,012 | $ | 150,694 | ||||
|
|
|
|
14
6. | Contract Assets, Contract Liabilities and Deferred Commissions |
Contract assets consist of unbilled amounts at the reporting date and are transferred to accounts receivable when the rights become unconditional. Contract assets are included in prepaid expenses and other assets on our consolidated balance sheets. Contract liabilities consist of deferred revenue (current and long-term). The following table presents changes in contract assets and contract liabilities during the nine months ended September 30, 2018:
September 30, 2018 | January 1, 2018 | $ Change | % Change | |||||||||||||
Contract assets |
$ | 4,177 | $ | 1,092 | $ | 3,085 | NM | |||||||||
Contract liabilities (deferred revenue) |
689,371 | 665,536 | 23,835 | 3.6 | % |
NM = not meaningful
The $20.7 million increase in our net contract liabilities from January 1, 2018 to September 30, 2018 was due to a $23.8 million increase in our contract liabilities, primarily due to the non-satisfaction of performance obligations related to physical and digital products during the period.
During the three and nine months ended September 30, 2018, we recognized the following net sales as a result of changes in the contract asset and contract liabilities balances:
Three Months Ended September 30, 2018 |
Nine Months Ended September 30, 2018 |
|||||||
Net sales recognized in the period from: |
||||||||
Amounts included in contract liabilities at the beginning of the period |
$ | 68,063 | $ | 187,277 |
As of September 30, 2018, the aggregate amount of the transaction price allocated to the remaining performance obligations was $735.7 million, and we will recognize approximately 79% over the next 1 to 3 years to net sales.
Prior to the adoption of the new revenue standard, we expensed incremental commissions paid to sales representatives for obtaining product sales as well as service contracts. We expect that the costs are recoverable, and under the new standard, we capitalize these incremental costs of obtaining customer contracts unless the capitalization and amortization of such costs are not expected to have a material impact on the financial statements. Applying the practical expedient, we recognize sales commission expense when incurred if the amortization period of the assets that we otherwise would have recognized is one year or less. We had deferred commissions in the amount of $23.4 million at September 30, 2018 and amortized $3.5 million and $7.8 million during the three and nine months ended September 30, 2018, respectively. The amortization is included in selling and administrative expenses.
7. | Goodwill and Other Intangible Assets |
Goodwill and other intangible assets consisted of the following:
September 30, 2018 | December 31, 2017 | |||||||||||||||||||||||
Cost | Accumulated Amortization |
Total | Cost | Accumulated Amortization |
Total | |||||||||||||||||||
Goodwill |
$ | 713,073 | $ | | $ | 713,073 | $ | 713,073 | $ | | $ | 713,073 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Trademarks and tradenames: indefinite-lived |
$ | 161,000 | $ | | $ | 161,000 | $ | 161,000 | $ | | $ | 161,000 | ||||||||||||
Trademarks and tradenames: definite-lived |
164,130 | (25,370 | ) | 138,760 | 164,130 | (17,226 | ) | 146,904 | ||||||||||||||||
Publishing rights |
1,180,000 | (1,104,632 | ) | 75,368 | 1,180,000 | (1,078,156 | ) | 101,844 | ||||||||||||||||
Customer related and other |
444,640 | (283,944 | ) | 160,696 | 444,640 | (271,850 | ) | 172,790 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Other intangible assets, net |
$ | 1,949,770 | (1,413,946 | ) | $ | 535,824 | $ | 1,949,770 | (1,367,232 | ) | $ | 582,538 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
There were no changes in the carrying amount of goodwill related to continuing operations for the nine months ended September 30, 2018. Goodwill related to continuing operations decreased $70.0 million compared to previously reported amounts. The decrease arises from the allocation of goodwill to the Riverside Business (i.e., discontinued operations) from the Education reportable segment goodwill amount. Refer to Note 4.
Amortization expense for definite-lived trademarks and tradenames, publishing rights and customer related and other intangibles were $46.7 million and $57.6 million for the nine months ended September 30, 2018 and 2017, respectively.
15
8. | Debt |
Our debt consisted of the following:
September 30, 2018 |
December 31, 2017 |
|||||||
$800,000 term loan due May 29, 2021, interest payable quarterly (net of discount and issuance costs) |
$ | 764,785 | $ | 768,194 | ||||
Less: Current portion of long-term debt |
8,000 | 8,000 | ||||||
|
|
|
|
|||||
Total long-term debt, net of discount and issuance costs |
$ | 756,785 | $ | 760,194 | ||||
|
|
|
|
|||||
Revolving credit facility |
$ | | $ | | ||||
|
|
|
|
Term Loan Facility
On May 29, 2015, we entered into an amended and restated $800 million term loan credit facility (the term loan facility) .. 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 of $2.0 million.
The term loan facility was issued at a discount equal to 0.5% of the outstanding borrowing commitment. As of September 30, 2018, the interest rate of the term loan facility was 5.2%.
The term loan facility does not require us to comply with financial maintenance covenants. We are currently required to meet certain incurrence based financial covenants as defined under our term loan facility. 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 an excess cash flow provision under our term loan facility which is predicated upon our leverage ratio and cash flow. There was no payment required under the excess cash flow provision in 2018 and 2017.
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 and had $400.0 million outstanding as of September 30, 2018. 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 cash flow hedges and qualify for hedge accounting under the accounting guidance related to derivatives and hedging. Accordingly, we recorded an unrealized gain of $5.8 million and $1.7 million in our statements of comprehensive income (loss) to account for the changes in fair value of these derivatives during the nine months ended September 30, 2018 and 2017, respectively. The corresponding $4.6 million hedge asset and $1.2 million hedge liability is included within other assets and other liabilities (long-term), respectively, in our consolidated balance sheets as of September 30, 2018 and December 31, 2017, respectively. The interest rate derivative contracts mature on July 22, 2020.
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 or weekly 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 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. As of September 30, 2018, no amounts are outstanding on the revolving credit facility.
16
As of September 30, 2018, 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
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 the revolving credit facility and the term loan facility 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.
9. | Restructuring, Severance and Other Charges |
2017 Restructuring Plan
On an ongoing basis, we assess opportunities for improved operational effectiveness and efficiency and better alignment of expenses with net sales, while preserving our ability to make the investments in content and our people that we believe are important to our long-term success. As a result of these assessments, we have undertaken a restructuring initiative in order to enhance our growth potential and better position us for long-term success. This initiative is described below.
Beginning at the end of 2016, we worked with a third party consultant to review our operating model and organizational design in order to improve our operational efficiency, better focus on the needs of our customers and right-size our cost structure to create long-term shareholder value.
In March 2017, we committed to certain operational efficiency and cost-reduction actions we planned to take in order to accomplish these objectives (2017 Restructuring Plan). These actions include making organizational design changes across layers of the Company below the executive team and other right-sizing initiatives expected to result in reductions in force, consolidating and/or subletting certain office space under real estate leases as well as other potential operational efficiency and cost-reduction initiatives. We have completed the organizational design change actions in 2017 and expect to substantially complete the remaining actions by the end of 2018.
Implementation of actions under the 2017 Restructuring Plan is expected to result in total charges of approximately $42.0 million to $43.0 million, of which approximately $32.0 million to $33.0 million of these charges are estimated to result in cash outlays. We have recorded cash-related costs of $3.1 million for the three months ended September 30, 2018 related to real estate consolidation costs. We have recorded cash-related costs of $1.6 million and $28.9 million for the three and nine months ended September 30, 2017, respectively, of which a portion of these expenses totaling approximately $0.5 million and $14.7 million were related to severance and termination benefits for the three and nine months ended September 30, 2017, respectively, with the remaining amount of approximately $1.1 million and $14.2 million related to implementation of the plan and real estate consolidation costs, respectively. These costs are included in the restructuring line item within our consolidated statements of operations.
The following tables provide a summary of our total costs associated with the 2017 Restructuring Plan, included in the restructuring line item within our consolidated statements of operations, for the three and nine months ended September 30, 2018 and 2017 by major type of cost:
Type of Cost |
Three Months Ended September 30, 2018 |
Three Months Ended September 30, 2017 |
Total Amount Incurred Inception to Date |
|||||||||
Restructuring charges: (1) |
||||||||||||
Severance and termination benefits |
$ | | $ | 527 | $ | 16,206 | ||||||
Office space consolidation (2) |
3,077 | 1,158 | 8,056 | |||||||||
Implementation and impairment (3) |
| 160 | 16,990 | |||||||||
|
|
|
|
|
|
|||||||
$ | 3,077 | $ | 1,845 | $ | 41,252 | |||||||
|
|
|
|
|
|
17
Type of Cost |
Nine Months Ended September 30, 2018 |
Nine Months Ended September 30, 2017 |
Total Amount Incurred Inception to Date |
|||||||||
Restructuring charges: (1) |
||||||||||||
Severance and termination benefits |
$ | | $ | 14,689 | $ | 16,206 | ||||||
Office space consolidation (2) |
3,077 | 4,979 | 8,056 | |||||||||
Implementation and impairment (3) |
| 16,490 | 16,990 | |||||||||
|
|
|
|
|
|
|||||||
$ | 3,077 | $ | 36,158 | $ | 41,252 | |||||||
|
|
|
|
|
|
(1) | All restructuring charges are included within Corporate and Other. |
(2) | During 2017, we recorded a non-cash charge for a write-off of property, plant, and equipment of approximately $0.6 million and $3.4 million of accruals related to vacating certain office space in two of our locations. During 2018, we recorded accruals of $3.1 million related to vacating certain office space in two of our locations. |
(3) | During 2017, we recorded a non-cash impairment charge of approximately $9.1 million related to a certain long-lived asset included within property, plant, and equipment. |
Our restructuring liabilities are primarily comprised of accruals for severance and termination benefits and office space consolidation. The following is a rollforward of our liabilities associated with the 2017 Restructuring Plan:
2018 | ||||||||||||||||
Restructuring accruals at December 31, 2017 |
Charges | Cash payments | Restructuring accruals at September 30, 2018 |
|||||||||||||
Severance and termination benefits |
$ | 4,306 | $ | | $ | (3,603 | ) | $ | 703 | |||||||
Office space consolidation |
3,663 | 3,077 | (967 | ) | 5,773 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 7,969 | $ | 3,077 | $ | (4,570 | ) | $ | 6,476 | ||||||||
|
|
|
|
|
|
|
|
The following table provides a summary of our estimates of costs associated with the 2017 Restructuring Plan through the end of 2018 by major type of cost:
Type of Cost |
Total Estimated Amount Expected to be Incurred |
|||||||||||
Restructuring charges: |
||||||||||||
Severance and termination benefits |
$ | 16,206 | to | $ | 16,206 | |||||||
Office space consolidation |
9,000 | to | 10,000 | |||||||||
Implementation and impairment |
16,990 | to | 16,990 | |||||||||
|
|
|
|
|||||||||
$ | 42,196 | to | $ | 43,196 | ||||||||
|
|
|
|
Severance and Other Charges
2018
Exclusive of the 2017 Restructuring Plan, during the nine months ended September 30, 2018, $2.8 million of severance payments were made to employees whose employment ended in 2018 and prior years and $0.1 million of net payments were made for office space no longer utilized by the Company as a result of prior savings initiatives. Further, we recorded an expense in the amount of $6.4 million to reflect costs for severance, which we expect to be paid over the next twelve months.
2017
Exclusive of the 2017 Restructuring Plan, during the nine months ended September 30, 2017, $5.8 million of severance payments were made to employees whose employment ended in 2017 and prior years and $1.0 million of net payments were made for office space no longer utilized by the Company. Further, we recorded an expense in the amount of $0.8 million to reflect costs for severance related to cost savings, which have been fully paid, along with a $0.4 million charge for office space no longer occupied.
18
A summary of the significant components of the severance/restructuring and other charges, which are not allocated to our segments and included in Corporate and Other, is as follows:
2018 | ||||||||||||||||
Severance/ other accruals at December 31, 2017 |
Severance/ other expense |
Cash payments | Severance/ other accruals at September 30, 2018 |
|||||||||||||
Severance costs |
$ | 341 | $ | 6,380 | $ | (2,771 | ) | $ | 3,950 | |||||||
Other accruals |
1,299 | | (85 | ) | 1,214 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 1,640 | $ | 6,380 | $ | (2,856 | ) | $ | 5,164 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
2017 | ||||||||||||||||
Severance/ other accruals at December 31, 2016 |
Severance/ other expense |
Cash payments | Severance/ other accruals at September 30, 2017 |
|||||||||||||
Severance costs |
$ | 6,064 | $ | 767 | $ | (5,771 | ) | $ | 1,060 | |||||||
Other accruals |
2,122 | 388 | (1,048 | ) | 1,462 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 8,186 | $ | 1,155 | $ | (6,819 | ) | $ | 2,522 | ||||||||
|
|
|
|
|
|
|
|
The current portion of the severance and other charges was $6.9 million (inclusive of the 2017 Restructuring Plan) as of September 30, 2018 and December 31, 2017.
10. | Income Taxes |
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.
During the three and nine months ended September 30, 2018, we continued to perform analysis and evaluate interpretations and other guidance regarding the 2017 Tax Act, but did not record any adjustments to the amounts recorded on a provisional basis in the year ended December 31, 2017 or deem any such amounts as complete.
For the three months ended September 30, 2018 and 2017, we recorded an income tax benefit of approximately $3.3 million and $9.7 million, respectively, and for the nine months ended September 30, 2018 and 2017, we recorded income tax expense of approximately $2.1 million and $10.5 million, respectively. The decrease in income tax expense for the nine months ended September 30, 2018 of $8.4 million is primarily related to the 2017 Tax Act resulting in a lower annual effective tax rate and our ability to utilize indefinite-lived deferred tax liabilities as a source of future taxable income in our assessment of realization of deferred tax assets. For all 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 (4.2)% and (12.3)% for the three months ended September 30, 2018 and 2017, respectively, and (4.3)% and (14.3)% for the nine months ended September 30, 2018 and 2017, respectively.
Reserves for unrecognized tax benefits, excluding accrued interest and penalties, were $15.7 million at both September 30, 2018 and December 31, 2017.
11. | 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
19
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.
We recognize the funded status of defined benefit pension and other postretirement plans as an asset or liability in the balance sheet and recognize actuarial gains and losses and prior service costs and credits in other comprehensive income (loss) and subsequently amortize those items in the statement of operations.
Net periodic benefit (credit) cost for our pension and other postretirement benefit plans consisted of the following:
Pension Plans | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Interest cost |
$ | 1,325 | $ | 1,382 | $ | 3,975 | $ | 4,146 | ||||||||
Expected return on plan assets |
(1,994 | ) | (2,315 | ) | (5,987 | ) | (6,947 | ) | ||||||||
Amortization of net loss |
354 | 201 | ) | 1,065 | 603 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic benefit (credit) cost |
$ | (315 | ) | $ | (732 | ) | $ | (947 | ) | $ | (2,198 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Other Post Retirement Plans | ||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Service cost |
$ | 33 | $ | 33 | $ | 96 | $ | 100 | ||||||||
Interest cost |
168 | 193 | 504 | 578 | ||||||||||||
Amortization of prior service cost |
(172 | ) | (335 | ) | (517 | ) | (1,004 | ) | ||||||||
Amortization of net loss |
| 3 | | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net periodic benefit cost (credit) |
$ | 28 | $ | (106 | ) | $ | 83 | $ | (317 | ) | ||||||
|
|
|
|
|
|
|
|
There were no contributions to the pension plans for the nine months ended September 30, 2018 and 2017, and we do not expect to make a contribution to the pension plans during 2018.
12. | 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 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.
20
Financial Assets and Liabilities
The following tables present our financial assets and liabilities measured at fair value on a recurring basis:
September 30, 2018 | Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Valuation Technique |
|||||||||||||
Financial assets |
||||||||||||||||
Money market funds |
$ | 93,669 | $ | 93,669 | $ | | (a | ) | ||||||||
U.S. treasury securities |
14,889 | 14,889 | | (a | ) | |||||||||||
U.S. agency securities |
14,869 | | 14,869 | (a | ) | |||||||||||
Interest rate derivatives |
4,635 | | 4,635 | (a | ) | |||||||||||
|
|
|
|
|
|
|||||||||||
$ | 128,062 | $ | 108,558 | $ | 19,504 | |||||||||||
|
|
|
|
|
|
|||||||||||
Financial liabilities |
||||||||||||||||
Foreign exchange derivatives |
$ | 580 | $ | | $ | 580 | (a | ) | ||||||||
|
|
|
|
|
|
|||||||||||
$ | 580 | $ | | $ | 580 | (a | ) | |||||||||
|
|
|
|
|
|
|||||||||||
December 31, 2017 |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Valuation Technique |
|||||||||||||
Financial assets |
||||||||||||||||
Money market funds |
$ | 115,464 | $ | 115,464 | $ | | (a | ) | ||||||||
U.S. treasury securities |
16,065 | 16,065 | | (a | ) | |||||||||||
U.S. agency securities |
70,384 | | 70,384 | (a | ) | |||||||||||
Foreign exchange derivatives |
351 | | 351 | (a | ) | |||||||||||
|
|
|
|
|
|
|||||||||||
$ | 202,264 | $ | 131,529 | $ | 70,735 | |||||||||||
|
|
|
|
|
|
|||||||||||
Financial liabilities |
||||||||||||||||
Interest rate derivatives |
$ | 1,159 | $ | | $ | 1,159 | (a | ) | ||||||||
|
|
|
|
|
|
|||||||||||
$ | 1,159 | $ | | $ | 1,159 | |||||||||||
|
|
|
|
|
|
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 $93.7 million and $115.5 million invested in money market funds as of September 30, 2018 and December 31, 2017, respectively, we had $10.6 million and $33.5 million of cash invested in bank accounts as of September 30, 2018 and December 31, 2017, 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 $16.2 million and $15.8 million at September 30, 2018 and December 31, 2017, 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 September 30, 2018 and December 31, 2017, 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 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. The aggregate notional amount of the outstanding interest rate derivative instruments was $400.0 million as of September 30, 2018.
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 (loss), net of tax, until the hedged cash flow occurs, at which point the effective portion of any gain or loss is reclassified to earnings. 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.
21
We believe we do not have significant concentrations of credit risk arising from our interest rate derivative 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.
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
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 non-financial 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, as there were no triggering events for the nine months ended September 30, 2018.
During the nine months ended September 30, 2017 in connection with our 2017 Restructuring Plan, we recorded an impairment charge of approximately $9.1 million related to a certain long-lived asset included within property, plant, and equipment as the carrying amount of the asset is no longer recoverable based on projected cash flows.
There were no nonfinancial liabilities that were required to be measured at fair value on a nonrecurring basis during 2018 and 2017. The following table presents our nonfinancial assets measured at fair value on a nonrecurring basis during 2017:
2017 | Significant Unobservable Inputs (Level 3) |
Total Impairment |
Valuation Technique |
|||||||||||||
Nonfinancial assets |
||||||||||||||||
Property, plant, and equipment |
$ | | $ | | $ | 9,119 | (c | ) | ||||||||
|
|
|
|
|
|
Fair Value of Debt
The following table presents the carrying amounts and estimated fair market values of our debt at September 30, 2018 and December 31, 2017. 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.
September 30, 2018 | December 31, 2017 | |||||||||||||||
Carrying Amount |
Estimated Fair Value |
Carrying Amount |
Estimated Fair Value |
|||||||||||||
Debt |
||||||||||||||||
Term Loan |
$ | 764,785 | $ | 722,722 | $ | 768,194 | $ | 710,579 |
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 September 30, 2018 and December 31, 2017. 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.
22
13. | 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, 2017.
We are involved in ordinary and routine litigation and matters incidental to our business, including claims alleging breach of contract and seeking royalty payments. Litigation alleging infringement of copyrights and other intellectual property rights is also common in the educational publishing industry. For example, 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. During 2016, we settled all such pending or actively threatened litigations alleging infringement of copyrights, and made total settlement payments of $10.0 million, collectively. We received approximately $4.5 million of insurance recovery proceeds during the first quarter of 2017.
While we may incur a loss associated with certain pending or threatened litigation, we are not able to estimate such amount, if any, 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.
In connection with an agreement with a development content provider, we agreed to act as guarantor to that partys loan to finance such development. Such guarantee is expected to remain until 2020. Under the guarantee, we believe the maximum future payments to approximate $14.0 million. In the unlikely event that we are required to make payments on behalf of the development content provider, we would have recourse against the development content provider.
We were contingently liable for $4.3 million and $2.5 million of performance-related surety bonds for our operating activities as of September 30, 2018 and December 31, 2017, respectively. An aggregate of $25.3 million of letters of credit existed as of September 30, 2018 and December 31, 2017, of which $0.1 million backed the aforementioned performance-related surety bonds as of September 30, 2018 and December 31, 2017.
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. 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 September 30, 2018 and December 31, 2017.
23
14. | Net Income (Loss) Per Share |
The following table sets forth the computation of basic and diluted earnings per share (EPS):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Numerator |
||||||||||||||||
Income (loss) from continuing operations |
$ | 83,908 | $ | 88,636 | $ | (51,067 | ) | $ | (83,891 | ) | ||||||
Income from discontinued operations, net of tax |
2,441 | 1,870 | 12,833 | 6,872 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common stockholders |
$ | 86,349 | $ | 90,506 | $ | (38,234 | ) | $ | (77,019 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator |
||||||||||||||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
123,553,116 | 123,038,780 | 123,401,005 | 122,913,039 | ||||||||||||
Diluted |
123,870,380 | 123,243,351 | 123,401,005 | 122,913,039 | ||||||||||||
Net income (loss) per share attributable to common stockholders |
||||||||||||||||
Basic: |
||||||||||||||||
Continuing operations |
$ | 0.68 | $ | 0.72 | $ | (0.41 | ) | $ | (0.68 | ) | ||||||
Discontinued operations |
0.02 | 0.02 | 0.10 | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 0.70 | $ | 0.74 | $ | (0.31 | ) | $ | (0.63 | ) | ||||||
Diluted: |
||||||||||||||||
Continuing operations |
$ | 0.68 | $ | 0.72 | $ | (0.41 | ) | $ | (0.68 | ) | ||||||
Discontinued operations |
0.02 | 0.01 | 0.10 | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 0.70 | $ | 0.73 | $ | (0.31 | ) | $ | (0.63 | ) |
As we incurred a net loss in the nine month periods ended September 30, 2018 and 2017, presented above, all outstanding stock options 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 September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Stock options |
3,501,165 | 3,420,427 | 3,416,323 | 3,086,772 | ||||||||||||
Restricted stock units |
610,790 | 262,158 | 2,747,006 | 1,422,036 |
15. | Stockholders Equity |
Stock Repurchase Program
Our Board of Directors has authorized the repurchase of up to $1.0 billion in aggregate value of the Companys common stock. As of September 30, 2018, there was approximately $482.0 million available for share repurchases under this authorization. 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. There was no share repurchase activity for the nine months ended September 30, 2018 and 2017.
16. | Segment Reporting |
As of September 30, 2018, 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 who 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 distribution channels 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.
24
We measure and evaluate our reportable segments based on net sales and segment Adjusted EBITDA from continuing operations. 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, derivative instruments charges, acquisition/disposition-related activity, restructuring/integration costs, severance, separation costs and facility closures, equity compensation charges, legal settlement charges, gains or losses from divestitures, amortization and depreciation expenses, as well as interest and taxes, are excluded from segment Adjusted EBITDA from continuing operations. Although we exclude these amounts from segment Adjusted EBITDA from continuing operations, they are included in reported consolidated net loss and are included in the reconciliation below.
As a result of the sale of the Riverside Business, the results of the Riverside Business are no longer presented within continuing operations. Accordingly, the segment disclosures for the Education reportable segment has been recast for all periods to exclude the results of the Riverside Business. These changes had no impact on the previously reported financial results for the Trade reportable segment.
Three Months Ended September 30, |
||||||||||||
(in thousands) | Education | Trade Publishing |
Corporate/ Other |
|||||||||
2018 |
||||||||||||
Net sales |
$ | 449,636 | $ | 66,619 | $ | | ||||||
Segment Adjusted EBITDA |
154,904 | 15,486 | (10,612 | ) | ||||||||
2017 |
||||||||||||
Net sales |
$ | 465,017 | $ | 51,189 | $ | | ||||||
Segment Adjusted EBITDA |
168,319 | 6,568 | (13,653 | ) |
Nine Months Ended September 30, |
||||||||||||
(in thousands) | Education | Trade Publishing |
Corporate/ Other |
|||||||||
2018 |
||||||||||||
Net sales |
$ | 933,935 | $ | 139,444 | $ | | ||||||
Segment Adjusted EBITDA |
208,051 | 14,725 | (32,952 | ) | ||||||||
2017 |
||||||||||||
Net sales |
$ | 963,118 | $ | 130,166 | $ | | ||||||
Segment Adjusted EBITDA |
225,325 | 8,877 | (38,653 | ) |
The following table disaggregates our net sales by major source:
Three Months Ended September 30, 2018 |
||||||||||||
(in thousands) | Education | Trade Publishing |
Consolidated | |||||||||
Core solutions (1) |
$ | 243,130 | $ | | $ | 243,130 | ||||||
Extensions businesses (2) |
206,506 | | 206,506 | |||||||||
Trade products |
| 66,619 | 66,619 | |||||||||
|
|
|
|
|
|
|||||||
Net sales |
$ | 449,636 | $ | 66,619 | $ | 516,255 | ||||||
|
|
|
|
|
|
Nine Months Ended September 30, 2018 |
||||||||||||
(in thousands) | Education | Trade Publishing |
Consolidated | |||||||||
Core solutions (1) |
$ | 456,335 | $ | | $ | 456,335 | ||||||
Extensions businesses (2) |
477,600 | | 477,600 | |||||||||
Trade products |
| 139,444 | 139,444 | |||||||||
|
|
|
|
|
|
|||||||
Net sales |
$ | 933,935 | $ | 139,444 | $ | 1,073,379 | ||||||
|
|
|
|
|
|
(1) | Comprehensive solutions primarily for reading, math, science and social studies programs. |
(2) | Primarily consists of our Heinemann brand, intervention, supplemental, and formative assessment products as well as professional services. |
25
Reconciliation of Segment Adjusted EBITDA to the consolidated statements of operations is as follows:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(in thousands) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Total Segment Adjusted EBITDA |
$ | 159,778 | $ | 161,234 | $ | 189,824 | $ | 195,549 | ||||||||
Interest expense |
(11,627 | ) | (10,980 | ) | (34,035 | ) | (31,980 | ) | ||||||||
Interest income |
277 | 281 | 900 | 641 | ||||||||||||
Depreciation expense |
(17,701 | ) | (17,379 | ) | (56,457 | ) | (53,524 | ) | ||||||||
Amortization expense |
(43,028 | ) | (49,973 | ) | (126,761 | ) | (144,332 | ) | ||||||||
Non-cash charges stock-compensation |
(3,302 | ) | (2,521 | ) | (9,363 | ) | (7,946 | ) | ||||||||
Non-cash charges (loss) gain on derivative instruments |
(249 | ) | 377 | (974 | ) | 1,273 | ||||||||||
Fees, expenses or charges for equity offerings, debt or acquisitions/dispositions |
(150 | ) | | (2,256 | ) | (277 | ) | |||||||||
2017 Restructuring Plan |
(3,077 | ) | (1,845 | ) | (3,077 | ) | (36,158 | ) | ||||||||
Severance, separation costs and facility closures |
(362 | ) | (272 | ) | (6,380 | ) | (1,155 | ) | ||||||||
Legal reimbursement |
| | | 4,500 | ||||||||||||
Gain (loss) on sale of assets |
| | (384 | ) | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before taxes |
80,559 | 78,922 | (48,963 | ) | (73,409 | ) | ||||||||||
Provision (benefit) for income taxes |
(3,349 | ) | (9,714 | ) | 2,104 | 10,482 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations |
$ | 83,908 | $ | 88,636 | $ | (51,067 | ) | $ | (83,891 | ) | ||||||
|
|
|
|
|
|
|
|
26
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to facilitate an understanding of our results of operations and financial condition and 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, 2017, which was filed with the Securities Exchange Commission (the SEC) on February 22, 2018. 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, as amended, 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, delivering content, services and technology to both educational institutions and consumers, and reaching over 50 million students in more than 150 countries worldwide. In the United States, we are a 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, our trade and reference materials, including adult and childrens fiction and non-fiction books, have won industry awards such as the Pulitzer Prize, Newbery and Caldecott medals and National Book Award.
Recent Developments
Sale of Clinical and Standardized Testing Business and Discontinued Operations
On October 1, 2018, we completed the previously announced sale of all the assets, including intellectual property, used primarily in our Riverside clinical and standardized testing business (Riverside Business) for cash consideration received of $140.0 million, subject to final working capital adjustment, and the purchasers assumption of all liabilities relating to the Riverside Business subject to specified exceptions. Net proceeds from the sale after the payment of transaction costs are estimated to be $135.0 million with a preliminary estimated gain on sale of approximately $38.0 million.
The sale of the Riverside Business is considered a Discontinued Operation and accordingly, all results of the Riverside Business have been removed from continuing operations for all periods presented, including from discussions of total net sales. On the balance sheet, all assets and liabilities transferring to the acquirer have been classified as Assets Held for Sale or Liabilities Held for Sale. The results of the Riverside Business were previously reported in our Education segment.
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 86% of our total net sales for the year ended December 31, 2017 and 87% of our total net sales for each of the years ended December 31, 2016 and 2015. Our Trade Publishing segment represented approximately 14% of our total net sales for the year ended December 31, 2017 and 13% of our total net sales for each of the years ended December 31, 2016 and 2015. 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.
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, 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 along with the transaction price allocation adjusted to reflect the estimated returns for the arrangement. 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 control is transferred to the customer, which often extends over the life of the contract and our hosted online and digital content is typically recognized ratably over the life of the contract. The digitalization of education content and delivery is driving a shift in the education market. As the K-12 educational market transitions to purchasing more digital, personalized education solutions, we believe our ability now or in the future to offer embedded assessments, adaptive learning, real-time interaction and student specific personalization of educational content in a platform- and device-agnostic manner will provide new opportunities for growth. 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 includes integrated solutions comprising of both print and digital to address the needs of the education marketplace. The level of revenues being deferred can fluctuate depending upon 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.
27
Core curriculum 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 these programs include print and digital offerings for students and a variety of supporting materials such as teachers editions, formative assessments, supplemental materials, 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. Currently, nineteen states, known as adoption states, review and approve new programs usually every six to eight years on a state-wide basis. School districts in those states typically select and purchase materials from the state-approved list. The remaining states are known as open states or open territories. In those states, materials are not reviewed at the state level, and each individual school or school district is free to procure materials at any time, although most follow a five-to-ten year replacement cycle. The student population in adoption states represents over 50% of the U.S. elementary and secondary school-age population. Some adoption states provide categorical funding for instructional materials, which means that those state funds cannot be used for any other purpose. Our core curriculum 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 by developing new programs that meet our customers evolving needs. 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 core curriculum programs.
We also derive our Education segment net sales 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, generally represents approximately 10% of our annual Trade Publishing net sales.
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; |
| student enrollments; |
| adoption of new education standards; |
| state acceptance of submitted programs and participation rates for accepted programs; |
| 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 publishing of bestsellers along with obtaining recognized authors; |
| film and series 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; and |
| market growth or contraction. |
28
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.
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 adopted social studies materials in 2016, for purchase in 2017, and adopted Science materials in 2017 for purchase in 2018 and adopted Math materials in 2018 for purchase in 2019. Texas school districts purchased social studies and high school math materials in 2015 and purchased materials for languages other than English and career and technical education in 2017. The next major adoption in Texas is expected to be Reading/English Language Arts materials, which was adopted in 2018 for purchase in 2019. California adopted English Language Arts materials in 2015, with purchases beginning in 2016 and continuing through 2018, adopted history social science materials in 2017 for purchase in 2018 and continuing through 2020 and adopting Science materials in 2018 for purchase in 2019 and continuing through 2021. 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 2017 legislative session appropriated funds for purchases in 2017 and 2018. 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. We do not currently have contracts with these states for future instructional materials adoptions and there is no guarantee that our programs will be accepted by the state (for example, our K-8 social science materials were not adopted in California in 2017).
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. From 2015 to 2027, total public school enrollment, a major long-term driver of growth in the K-12 Education market, is projected to increase by 3% to 52.1 million students, according to the National Center for Education Statistics.
The digitalization of education content and delivery is also driving a 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 personalized learning and 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.
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. We continue to focus on the development of innovative new digital products which capitalize on our strong content, our digital expertise and the 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 or series. In the past years, a number of our backlist titles such as The Hobbit, The Lord of the Rings, Life of Pi, The Handmaids Tale, The Polar Express, The Giver and The Time Travelers Wife have benefited in popularity due to movie or series releases and have subsequently resulted in increased trade sales.
We employ several pricing models to serve various customer segments, including institutions, government agencies, consumers 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. |
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
29
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 customer-facing software platforms. Certain products such as trade books and 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 that 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 approximately 25% annually through March of 2023.
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 and the acquired content of our 2015 acquisition, 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.
Other intangible asset amortization
Our other intangible asset amortization expense primarily includes the amortization of acquired intangible assets consisting of tradenames, customer relationships, content rights and licenses. The tradenames, customer relationships, content rights and licenses are amortized over varying periods of 6 to 25 years. The expense for the nine months ended September 30, 2018 was $20.2 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 nine months ended September 30, 2018 was $34.0 million.
30
Results of Operations
Consolidated Operating Results for the Three Months Ended September 30, 2018 and 2017
(dollars in thousands) | For the Three Months Ended September 30, 2018 |
For the Three Months Ended September 30, 2017 |
Dollar Change |
Percent Change |
||||||||||||
Net sales |
$ | 516,255 | $ | 516,206 | $ | 49 | 0.0 | % | ||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
201,748 | 202,053 | (305 | ) | (0.2 | )% | ||||||||||
Publishing rights amortization |
8,238 | 10,987 | (2,749 | ) | (25.0 | )% | ||||||||||
Pre-publication amortization |
28,094 | 32,113 | (4,019 | ) | (12.5 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
238,080 | 245,153 | (7,073 | ) | (2.9 | )% | ||||||||||
Selling and administrative |
176,202 | 173,690 | 2,512 | 1.5 | % | |||||||||||
Other intangible assets amortization |
6,696 | 6,873 | (177 | ) | (2.6 | )% | ||||||||||
Restructuring |
3,077 | 1,845 | 1,232 | 66.8 | % | |||||||||||
Severance and other charges |
362 | 272 | 90 | 33.1 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
91,838 | 88,373 | 3,465 | 3.9 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense): |
||||||||||||||||
Retirement benefits non-service income |
320 | 871 | (551 | ) | (63.3 | )% | ||||||||||
Interest expense |
(11,627 | ) | (10,980 | ) | (647 | ) | (5.9 | )% | ||||||||
Interest income |
277 | 281 | (4 | ) | (1.4 | )% | ||||||||||
Change in fair value of derivative instruments |
(249 | ) | 377 | (626 | ) | NM | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations before taxes |
80,559 | 78,922 | 1,637 | 2.1 | % | |||||||||||
Income tax benefit |
(3,349 | ) | (9,714 | ) | 6,365 | 65.5 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
$ | 83,908 | $ | 88,636 | $ | (4,728 | ) | (5.3 | )% | |||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net tax |
2,441 | 1,870 | 571 | 30.5 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 86,349 | $ | 90,506 | $ | (4,157 | ) | (4.6 | )% | |||||||
|
|
|
|
|
|
|
|
NM = not meaningful
Net sales for the three months ended September 30, 2018 slightly increased from $516.2 million for the same period in 2017 to $516.3 million. The net sales increase was driven by a $15.5 million increase in our Trade Publishing segment offset by a $15.4 million decrease in our Education segment. Within our Trade Publishing segment, the increase was primarily due to licensing income driven by a new agreement pertaining to our classic backlist titles 1984 and Animal Farm. Within our Education segment, the decrease was primarily due to lower net sales from Core Solutions, which declined by $34.0 million from $277.0 million in 2017 to $243.0 million. The primary drivers of the decrease in Core Solutions sales were decreases in sales relating to disciplines reaching the end of their product lifecycle that are scheduled to be replaced next year with newer programs. Partially offsetting the decrease in our Core Solutions sales was an increase in sales from our Extensions businesses, which primarily consist of our Heinemann brand, intervention and supplemental products as well as professional services. Extensions businesses net sales for the current period increased $19.0 million from $188.0 million in 2017 to $207.0 million in 2018 primarily driven by higher Heinemann net sales. The primary driver of the increase in our Heinemann net sales was sales of the Fountas & Pinnell Classroom product, and additional product launches during the quarter.
Operating income for the three months ended September 30, 2018 increased slightly from the same period in 2017, due primarily to the following:
| A $6.9 million reduction in amortization expense related to publishing rights, pre-publication and other intangible assets, primarily due to our use of accelerated amortization methods for publishing rights amortization along with a decline in pre-publication amortization attributed to the timing of product releases, and |
| Our cost of sales, excluding publishing rights and pre-publication amortization, decreased $0.3 million which is attributed to a slight favorable change in profitability due to our product mix of net sales, |
| Partially offset by a $2.5 million increase in selling and administrative costs, primarily due to variable expenses such as commissions attributable to the Heinemann billings, and depository fees driven by geographic sales mix, which were $2.2 million higher in the current period. Additionally, there were higher net labor costs of $2.0 million, primarily attributed to higher employee benefit and medical expenses as well as planned merit increases partially offset by labor savings taken under the 2017 Restructuring Plan. Offsetting the increase in selling and administrative costs was a decrease in IT expenses of $1.4 million relating to maintenance contracts, hardware and telecommunications and |
31
| A $1.2 million increase in our 2017 Restructuring Plan associated with real estate reserve costs. |
Retirement benefits non-service income for the three months ended September 30, 2018 changed unfavorably by $0.6 million due to the lowering of the expected return on plan assets assumption in the calculation of net periodic benefit cost in 2018.
Interest expense for the three months ended September 30, 2018 increased $0.6 million from $11.0 million for the same period in 2017 to $11.6 million, primarily due to an increase in interest on the term loan facility of $1.6 million due to an increase in variable interest rates and an increase in interest on the revolving credit facility of $0.1 million in the current period, offset by a reduction of $0.9 million of net settlement payments on our interest rate derivative instruments during the current period.
Interest income for the three months ended September 30, 2018 decreased slightly from the same period in 2017 primarily due to lower short-term investments.
Change in fair value of derivative instruments for the three months ended September 30, 2018 unfavorably changed by $0.6 million from a gain of $0.4 million in the same period in 2017 to a loss of $0.2 million in 2018. The change in fair value of derivative instruments was related to foreign exchange forward contracts executed on the Euro that were unfavorably impacted by the stronger U.S. dollar against the Euro.
Income tax benefit for the three months ended September 30, 2018 decreased $6.4 million, from a benefit of $9.7 million for the same period in 2017, to a benefit of $3.3 million in 2018. For 2018, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (3.8)%, which is primarily related to the Tax Cuts and Jobs Act of 2017 (2017 Tax Act) resulting in a lower annual effective tax rate and our ability to utilize indefinite-lived deferred tax liabilities as a source of future taxable income in our assessment of realization of deferred tax assets. For 2017, our effective annual tax rate was estimated to be (14.3)% primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. 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.
32
Consolidated Operating Results for the Nine Months Ended September 30, 2018 and 2017
(dollars in thousands) | For the Nine Months Ended September 30, 2018 |
For the Nine Months Ended September 30, 2017 |
Dollar Change |
Percent Change |
||||||||||||
Net sales |
$ | 1,073,379 | $ | 1,093,284 | $ | (19,905 | ) | (1.8 | )% | |||||||
Costs and expenses: |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
461,539 | 470,721 | (9,182 | ) | (2.0 | )% | ||||||||||
Publishing rights amortization |
26,476 | 35,252 | (8,776 | ) | (24.9 | )% | ||||||||||
Pre-publication amortization |
80,047 | 86,753 | (6,706 | ) | (7.7 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
568,062 | 592,726 | (24,664 | ) | (4.2 | )% | ||||||||||
Selling and administrative |
491,052 | 486,876 | 4,176 | 0.9 | % | |||||||||||
Other intangible assets amortization |
20,238 | 22,327 | (2,089 | ) | (9.4 | )% | ||||||||||
Restructuring |
3,077 | 36,158 | (33,081 | ) | (91.5 | )% | ||||||||||
Severance and other charges |
6,380 | 1,155 | 5,225 | NM | ||||||||||||
Loss on sale of assets |
384 | | 384 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(15,814 | ) | (45,958 | ) | 30,144 | 65.6 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Other income (expense): |
||||||||||||||||
Retirement benefits non-service income |
960 | 2,615 | (1,655 | ) | (63.3 | )% | ||||||||||
Interest expense |
(34,035 | ) | (31,980 | ) | (2,055 | ) | (6.4 | )% | ||||||||
Interest income |
900 | 641 | 259 | 40.4 | % | |||||||||||
Change in fair value of derivative instruments |
(974 | ) | 1,273 | (2,247 | ) | NM | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss from continuing operations before taxes |
(48,963 | ) | (73,409 | ) | 24,446 | 33.3 | % | |||||||||
Income tax expense |
2,104 | 10,482 | (8,378 | ) | (80.0 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss from continuing operations |
$ | (51,067 | ) | $ | (83,891 | ) | $ | 32,824 | 39.1 | % | ||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net tax |
12,833 | 6,872 | 5,961 | 86.7 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (38,234 | ) | $ | (77,019 | ) | $ | 38,785 | 50.4 | % | ||||||
|
|
|
|
|
|
|
|
NM = not meaningful
Net sales for the nine months ended September 30, 2018 decreased $19.9 million, or 1.8%, from $1,093.3 million for the same period in 2017 to $1,073.4 million. The net sales decrease was driven by a $29.2 million decrease in our Education segment, partially offset by a $9.3 million increase in our Trade Publishing segment. Within our Education segment the net sales decrease was primarily due to lower net sales from Core Solutions, which declined by $63.0 million from $519.0 million in 2017 to $456.0 million. The primary drivers of the decrease in Core Solutions sales were decreases in sales relating to disciplines reaching the end of their product lifecycle that are scheduled to be replaced next year with newer programs. Net sales within our science discipline, which is a new program, increased year over year offsetting some of the older program declines. Also contributing to the decline in Core Solutions sales was the non-recurrence of the $5.0 million one-time fee we recognized in 2017 in connection with the expiration of a distribution agreement. Partially offsetting the decrease in our Core Solutions sales was an increase in sales from our Extensions businesses, which primarily consist of our Heinemann brand, intervention and supplemental products as well as professional services. Extensions businesses net sales for the current period increased $34.0 million from $444.0 million in 2017 to $478.0 million in 2018 primarily driven by higher Heinemann net sales. The primary driver of the increase in our Heinemann net sales was sales of the Fountas & Pinnell Classroom product, which was introduced in the third quarter of 2017 and additional product launches during the third quarter of 2018. Within our Trade Publishing segment, the increase was primarily due to licensing income driven by a new agreement pertaining to our classic backlist titles 1984 and Animal Farm. The increase was partially offset by a decrease in ebook sales.
Operating loss for the nine months ended September 30, 2018 improved by $30.1 million from a loss of $46.0 million for the same period in 2017 to a loss of $15.8 million, due primarily to the following:
| A $33.1 million lower charge in 2017 associated with our 2017 Restructuring Plan, which was substantially completed prior to 2018, |
| A $17.6 million reduction in amortization expense related to publishing rights, pre-publication and other intangible assets, primarily due to our use of accelerated amortization methods for publishing rights amortization along with a decline in pre-publication amortization attributed to the timing of product releases, |
| Our cost of sales, excluding publishing rights and pre-publication amortization, decreased $9.2 million of which $8.6 million is attributed to lower sales volume, |
| Lower net sales of $19.9 million, |
33
| A $5.2 million increase in severance and other charges as the majority of such expenses during the 2017 period were in connection with our 2017 Restructuring Plan and were included within the restructuring line item, |
| A $4.2 million increase in selling and administrative costs, due to higher depreciation expense of $3.3 million as a result of our increased investment in business systems and infrastructure; an increase in professional fees of $2.6 million in 2018 which related to a $4.5 million non-recurring insurance reimbursement received in 2017; an increase in discretionary costs of $2.3 million related to travel and entertainment, promotion and an increase in commissions and depository fees of $2.8 million. Offsetting the increase in selling and administrative costs was lower IT expenses of $4.1 million relating to maintenance contracts, hardware and telecommunications. Further, there were lower net labor costs and other fixed costs due to actions taken under the 2017 Restructuring Plan partially offset by higher employee benefit and medical expenses as well as planned merit increases, and |
| A $0.4 million net loss on the sale of assets associated with the divestiture of certain non-core products and intellectual property during the nine months ended September 30, 2018. |
Retirement benefits non-service income for the nine months ended September 30, 2018 changed unfavorably by $1.7 million due to the lowering of the expected return on plan assets assumption in the calculation of net periodic benefit cost in 2018.
Interest expense for the nine months ended September 30, 2018 increased $2.0 million from $32.0 million for the same period in 2017 to $34.0 million, primarily due to an increase in interest on the term loan facility of $4.2 million due to an increase in variable interest rates and an increase in interest on the revolving credit facility of $0.2 million in the current period, offset by a reduction of $2.4 million of net settlement payments on our interest rate derivative instruments during the current period.
Interest income for the nine months ended September 30, 2018 increased $0.3 million from $0.6 million for the same period in 2017 to $0.9 million, primarily due to increases in interest rates on our investments.
Change in fair value of derivative instruments for the nine months ended September 30, 2018 unfavorably changed by $2.2 million from a gain of $1.3 million in the same period in 2017 to a loss of $1.0 million in 2018. The change in fair value of derivative instruments was related to foreign exchange forward contracts executed on the Euro that were unfavorably impacted by the stronger U.S. dollar against the Euro.
Income tax expense for the nine months ended September 30, 2018 decreased $8.4 million, from an expense of $10.5 million for the same period in 2017, to an expense of $2.1 million in 2018. For 2018, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (3.8)%, which is primarily related to the 2017 Tax Act resulting in a lower annual effective tax rate and our ability to utilize indefinite-lived deferred tax liabilities as a source of future taxable income in our assessment of realization of deferred tax assets. For 2017, our effective annual tax rate was estimated to be (14.3)% primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. 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 From Continuing Operations
To supplement our financial statements presented in accordance with GAAP, we have presented Adjusted EBITDA from continuing operations, which is 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 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. Adjusted EBITDA provides 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, separation and facility closure costs, acquisition/disposition-related activity costs, restructuring costs and integration costs. Accordingly, our management believes that this measurement is useful for comparing general operating performance from period to period. In addition, targets in Adjusted EBITDA (further adjusted to include changes in deferred revenue) are used as performance measures to determine certain compensation of management, and Adjusted EBITDA is used as the base for calculations relating to incurrence covenants in our debt agreements. Other companies may define Adjusted EBITDA differently and, as a result, our measure of Adjusted EBITDA may not be directly comparable to Adjusted EBITDA of other companies. Although we use Adjusted EBITDA as a financial measure to assess the performance of our business, the use of Adjusted EBITDA is limited because it does not include certain material costs, such as interest and taxes, necessary to operate our business. Adjusted 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 is 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.
34
Below is a reconciliation of our net loss to Adjusted EBITDA from continuing operations for the three and nine months ended September 30, 2018 and 2017:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income (loss) from continuing operations |
$ | 83,908 | $ | 88,636 | $ | (51,067 | ) | $ | (83,891 | ) | ||||||
Interest expense |
11,627 | 10,980 | 34,035 | 31,980 | ||||||||||||
Interest income |
(277 | ) | (281 | ) | (900 | ) | (641 | ) | ||||||||
Provision (benefit) for income taxes |
(3,349 | ) | (9,714 | ) | 2,104 | 10,482 | ||||||||||
Depreciation expense |
17,701 | 17,379 | 56,457 | 53,524 | ||||||||||||
Amortization expense |
43,028 | 49,973 | 126,761 | 144,332 | ||||||||||||
Non-cash charges stock compensation |
3,302 | 2,521 | 9,363 | 7,946 | ||||||||||||
Non-cash charges loss (gain) on derivative instrument |
249 | (377 | ) | 974 | (1,273 | ) | ||||||||||
Fees, expenses or charges for equity offerings, debt or acquisitions/dispositions |
150 | | 2,256 | 277 | ||||||||||||
2017 Restructuring Plan |
3,077 | 1,845 | 3,077 | 36,158 | ||||||||||||
Severance, separation costs and facility closures |
362 | 272 | 6,380 | 1,155 | ||||||||||||
Legal reimbursement |
| | | (4,500 | ) | |||||||||||
(Gain) loss on sale of assets |
| | 384 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA from continuing operations |
$ | 159,778 | $ | 161,234 | $ | 189,824 | $ | 195,549 | ||||||||
|
|
|
|
|
|
|
|
35
Segment Operating Results
Results of OperationsComparing Three Months Ended September 30, 2018 and 2017
Education
Three Months Ended September 30, |
Dollar Change |
Percent Change |
||||||||||||||
2018 | 2017 | |||||||||||||||
Net sales |
$ | 449,636 | $ | 465,017 | $ | (15,381 | ) | (3.3 | )% | |||||||
Costs and expenses: |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
163,991 | 171,967 | (7,976 | ) | (4.6 | )% | ||||||||||
Publishing rights amortization |
6,598 | 9,148 | (2,550 | ) | (27.9 | )% | ||||||||||
Pre-publication amortization |
28,008 | 32,013 | (4,005 | ) | (12.5 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
198,597 | 213,128 | (14,531 | ) | (6.8 | )% | ||||||||||
Selling and administrative |
143,203 | 136,361 | 6,842 | 5.0 | % | |||||||||||
Other intangible asset amortization |
5,214 | 5,423 | (209 | ) | (3.9 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income from continuing operations |
102,622 | 110,105 | (7,483 | ) | (6.8 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from continuing operations |
$ | 102,622 | $ | 110,105 | $ | (7,483 | ) | (6.8 | )% | |||||||
|
|
|
|
|
|
|
|
|||||||||
Adjustments from net income from continuing operations to Education segment Adjusted EBITDA |
||||||||||||||||
Depreciation expense |
$ | 12,462 | $ | 11,631 | $ | 831 | 7.1 | % | ||||||||
Amortization expense |
39,820 | 46,583 | (6,763 | ) | (14.5 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Education segment Adjusted EBITDA |
$ | 154,902 | $ | 168,319 | $ | (13,417 | ) | (8.0 | )% | |||||||
|
|
|
|
|
|
|
|
|||||||||
Education segment Adjusted EBITDA as a % of net sales |
34.5 | % | 36.2 | % | ||||||||||||
|
|
|
|
NM = not meaningful
Our Education segment net sales for the three months ended September 30, 2018 decreased $15.4 million, or 3.3%, from $465.0 million for the same period in 2017 to $449.6 million. The decrease was primarily due to lower net sales from Core Solutions, which declined by $34.0 million from $277.0 million in 2017 to $243.0 million. The primary drivers of the decrease in Core Solutions sales were decreases in sales relating to disciplines reaching the end of their product lifecycle that are scheduled to be replaced next year with newer programs. Partially offsetting the decrease in our Core Solutions sales was an increase in sales from our Extensions businesses, which primarily consist of our Heinemann brand, intervention and supplemental products as well as professional services. Extensions businesses net sales for the current period increased $19.0 million from $188.0 million in 2017 to $207.0 million in 2018 primarily driven by higher Heinemann net sales. The primary driver of the increase in our Heinemann net sales was sales of the Fountas & Pinnell Classroom product, which was introduced in the third quarter of 2017 and additional product launches during the quarter.
Our Education segment cost of sales for the three months ended September 30, 2018 decreased $14.5 million, or 6.8%, from $213.1 million for the same period in 2017 to $198.6 million. Publishing rights and pre-publication amortization decreased by $6.6 million from the same period in 2017 primarily due a decline in pre-publication amortization attributed to the timing of product releases along with our use of accelerated amortization methods for publishing rights amortization. Our cost of sales, excluding publishing rights and pre-publication amortization, decreased $8.0 million from $172.0 million in 2017 to $164.0 million in 2018 primarily due to lower sales volume and, to a lesser extent, to favorability in profitability due to product mix of net sales.
Our Education segment selling and administrative expense for the three months ended September 30, 2018 increased $6.8 million, or 5.0%, from $136.4 million for the same period in 2017 to $143.2 million primarily due to variable expenses such as commissions and depository fees along with an increase in promotion and advertising and labor costs.
Our Education segment other intangible asset amortization expense for the three months ended September 30, 2018 decreased $0.2 million, or 3.9%, from the same period in 2017, which was due to certain intangible assets becoming fully amortized in the middle of 2017.
Our Education segment Adjusted EBITDA for the three months ended September 30, 2018 decreased $13.4 million, or 8.0%, from $168.3 million for the same period in 2017 to $154.9 million in 2018. Our Education segment Adjusted EBITDA excludes depreciation and amortization. The decrease 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 Adjusted EBITDA as a percentage of net sales was 34.5% and 36.2% for the three months ended September 30, 2018 and 2017, respectively.
36
Trade Publishing
Three Months Ended September 30, |
Dollar Change |
Percent Change |
||||||||||||||
2018 | 2017 | |||||||||||||||
Net sales |
$ | 66,619 | $ | 51,189 | $ | 15,430 | 30.1 | % | ||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
37,757 | 30,086 | 7,671 | 25.5 | % | |||||||||||
Publishing rights amortization |
1,640 | 1,839 | (199 | ) | (10.9 | )% | ||||||||||
Pre-publication amortization |
86 | 100 | (14 | ) | (14.0 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
39,483 | 32,025 | 7,458 | 23.3 | % | |||||||||||
Selling and administrative |
13,524 | 14,636 | (1,112 | ) | (7.6 | )% | ||||||||||
Other intangible asset amortization |
1,482 | 1,450 | 32 | 2.2 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
12,130 | 3,078 | 9,052 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 12,130 | $ | 3,078 | $ | 9,052 | NM | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjustments from net income to Trade Publishing segment Adjusted EBITDA |
||||||||||||||||
Depreciation expense |
$ | 148 | $ | 100 | $ | 48 | 48.0 | % | ||||||||
Amortization expense |
3,208 | 3,390 | (182 | ) | (5.4 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Trade Publishing segment Adjusted EBITDA |
$ | 15,486 | $ | 6,568 | $ | 8,918 | NM | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Trade Publishing segment Adjusted EBITDA as a % of net sales |
23.2 | % | 12.8 | % | ||||||||||||
|
|
|
|
NM = not meaningful
Our Trade Publishing segment net sales for the three months ended September 30, 2018 increased $15.4 million, or 30.1%, from $51.2 million for the same period in 2017 to $66.6 million. The increase was primarily due to licensing income driven by a new agreement pertaining to our classic backlist titles 1984 and Animal Farm. Further, the quarter benefited from frontlist sales of the latest edition to the Tolkien anthology Fall of Gandolin and Instant Pot Miracle along with net sales of the backlist title Beautiful Boy, which benefited from the release of the movie. Partially offsetting the aforementioned was a decrease in ebook sales.
Our Trade Publishing segment cost of sales for the three months ended September 30, 2018 increased $7.5 million, or 23.4%, from $32.0 million for the same period in 2017 to $39.5 million. The majority of the increase was driven by our cost of sales, excluding publishing rights and pre-publication amortization, which increased $7.7 million of which $9.1 million was due to higher sales volume. Our cost of sales, excluding publishing rights and pre-publication amortization as a percentage of net sales decreased to 56.7% from 58.8%, resulting in $1.4 million of favorable profitability due to product mix.
Our Trade Publishing segment selling and administrative expense for the three months ended September 30, 2018 decreased $1.1 million, or 7.6%, from $14.6 million for the same period in 2017 to $13.5 million. The decrease was primarily due to a reduction of labor related costs and lower marketing and promotion costs.
Our Trade Publishing segment other intangible asset amortization expense for the three months ended September 30, 2018 increased slightly from the same period in 2017.
Our Trade Publishing segment Adjusted EBITDA for the three months ended September 30, 2018 changed favorably from $6.6 million for the same period in 2017 to $15.5 million. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. Our Trade Publishing segment Adjusted EBITDA as a percentage of net sales was 23.2% for the three months ended September 30, 2018, which was an favorable change from 12.8% for the same period in 2017 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.
37
Corporate and Other
Three Months Ended September 30, |
Dollar Change |
Percent Change |
||||||||||||||
2018 | 2017 | |||||||||||||||
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 |
19,475 | 22,693 | (3,218 | ) | (14.2 | )% | ||||||||||
Restructuring |
3,077 | 1,845 | 1,232 | 66.8 | % | |||||||||||
Severance and other charges |
362 | 272 | 90 | 33.1 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(22,914 | ) | (24,810 | ) | 1,896 | 7.6 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Retirement benefits non-service income |
320 | 871 | (551 | ) | (63.3 | )% | ||||||||||
Interest expense |
(11,627 | ) | (10,980 | ) | (647 | ) | (5.9 | )% | ||||||||
Interest income |
277 | 281 | (4 | ) | (1.4 | )% | ||||||||||
Change in fair value of derivative instruments |
(249 | ) | 377 | (626 | ) | NM | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss before taxes |
(34,193 | ) | (34,261 | ) | 68 | (0.2 | )% | |||||||||
Income tax expense |
(3,349 | ) | (9,714 | ) | 6,365 | (65.5 | )% | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (30,844 | ) | $ | (24,547 | ) | $ | (6,297 | ) | (25.7 | )% | |||||
|
|
|
|
|
|
|
|
|||||||||
Adjustments from net loss to Corporate and Other segment Adjusted EBITDA |
||||||||||||||||
Interest expense |
$ | 11,627 | $ | 10,980 | $ | 647 | 5.9 | % | ||||||||
Interest income |
(277 | ) | (281 | ) | 4 | 1.4 | % | |||||||||
Provision for income taxes |
(3,349 | ) | (9,714 | ) | 6,365 | 65.5 | % | |||||||||
Depreciation expense |
5,091 | 5,648 | (557 | ) | (9.9 | )% | ||||||||||
Non-cash charges loss (gain) on derivative instruments |
249 | (377 | ) | 626 | NM | |||||||||||
Non-cash charges stock compensation |
3,302 | 2,521 | 781 | 31.0 | % | |||||||||||
Fees, expenses or charges for equity offerings, debt or acquisitions/dispositions |
150 | | 150 | NM | ||||||||||||
2017 Restructuring Plan |
3,077 | 1,845 | 1,232 | 66.8 | % | |||||||||||
Severance, separation costs and facility closures |
362 | 272 | 90 | 33.1 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Corporate and Other segment Adjusted EBITDA |
$ | (10,612 | ) | $ | (13,653 | ) | $ | 3,041 | 22.3 | % | ||||||
|
|
|
|
|
|
|
|
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 along with restructuring, severance and other non-operating costs.
Our selling and administrative expense for the Corporate and Other category for the three months ended September 30, 2018 decreased from $22.7 million for the same period in 2017 to $19.5 million due to lower labor costs, partially offset by higher employee benefit and medical expenses as well as planned merit increases, and lower technology costs, professional fees and depreciation.
Our 2017 Restructuring Plan costs for the three months ended September 30, 2017 were $1.8 million, which included real estate consolidation costs of $1.0 million, severance and termination benefits of $0.6 million, and implementation costs of $0.2 million and our costs for the three months ended September 30, 2018 were real estate consolidation costs of $3.1 million.
Retirement benefits non-service income for the three months ended September 30, 2018 changed unfavorably by $0.6 million due to the lowering of the expected return on plan assets assumption in the calculation of net periodic benefit cost in 2018.
38
Interest expense for the three months ended September 30, 2018 increased $0.6 million from $11.0 million for the same period in 2017 to $11.6 million, primarily due to an increase in interest on the term loan facility of $1.6 million due to an increase in variable interest rates and an increase in interest on the revolving credit facility of $0.1 million in the current period, offset by a reduction of $0.9 million of net settlement payments on our interest rate derivative instruments during the current period.
Interest income for the three months ended September 30, 2018 decreased slightly from the same period in 2017 primarily due to lower short-term investments.
Our change in fair value of derivative instruments for the three months ended September 30, 2018 unfavorably changed by $0.6 million from a gain of $0.4 million in the same period in 2017 to a loss of $0.2 million in 2018. The change in fair value of derivative instruments was related to foreign exchange forward contracts executed on the Euro that were unfavorably impacted by the stronger U.S. dollar against the Euro.
Income tax expense for the three months ended September 30, 2018 decreased $6.4 million, from a benefit of $9.7 million for the same period in 2017, to a benefit of $3.3 million in 2018. For 2018, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (3.8)%, which is primarily related to the 2017 Tax Act resulting in a lower annual effective tax rate and our ability to utilize indefinite-lived deferred tax liabilities as a source of future taxable income in our assessment of realization of deferred tax assets. For 2017, our effective annual tax rate was estimated to be (14.3)% primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. 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 for the Corporate and Other category for the three months ended September 30, 2018 favorably changed $3.0 million, or 22.3%, from a loss of $13.7 million for the same period in 2017 to a loss of $10.6 million. Our Adjusted EBITDA for the Corporate and Other category excludes interest, taxes, depreciation, derivative instruments charges, equity compensation charges, acquisition/disposition-related activity, restructuring costs, integration costs, severance and facility vacant space costs, adjustments due to discontinued operations. The favorable change in our Adjusted EBITDA for the Corporate and Other category was due to the factors described above after removing those items not included in Adjusted EBITDA for the Corporate and Other category.
Results of OperationsComparing Nine Months Ended September 30, 2018 and 2017
Education
Nine Months Ended September 30, |
Dollar Change |
Percent Change |
||||||||||||||
2018 | 2017 | |||||||||||||||
Net sales |
$ | 933,935 | $ | 963,118 | $ | (29,183 | ) | (3.0 | )% | |||||||
Costs and expenses: |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
375,426 | 388,046 | (12,620 | ) | (3.3 | )% | ||||||||||
Publishing rights amortization |
21,462 | 29,574 | (8,112 | ) | (27.4 | )% | ||||||||||
Pre-publication amortization |
79,825 | 86,500 | (6,675 | ) | (7.7 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
476,713 | 504,120 | (27,407 | ) | (5.4 | )% | ||||||||||
Selling and administrative |
392,487 | 386,440 | 6,047 | 1.6 | % | |||||||||||
Other intangible asset amortization |
15,791 | 17,880 | (2,089 | ) | (11.7 | )% | ||||||||||
Loss on sale of assets |
384 | | 384 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income from continuing operations |
48,560 | 54,678 | (6,118 | ) | (11.2 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income from continuing operations |
$ | 48,560 | $ | 54,678 | $ | (6,118 | ) | (11.2 | )% | |||||||
|
|
|
|
|
|
|
|
|||||||||
Adjustments from net income from continuing operations to Education segment Adjusted EBITDA |
||||||||||||||||
Depreciation expense |
$ | 42,029 | $ | 36,693 | $ | 5,336 | 14.5 | % | ||||||||
Amortization expense |
117,078 | 133,954 | (16,876 | ) | (12.6 | )% | ||||||||||
Loss on sale of assets |
384 | | 384 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Education segment Adjusted EBITDA |
$ | 208,051 | $ | 225,325 | $ | (17,274 | ) | (7.7 | )% | |||||||
|
|
|
|
|
|
|
|
|||||||||
Education segment Adjusted EBITDA as a % of net sales |
22.3 | % | 23.4 | % | ||||||||||||
|
|
|
|
NM = not meaningful
Our Education segment net sales for the nine months ended September 30, 2018 decreased $29.2 million, or 3.0%, from $963.1 million for the same period in 2017 to $933.9 million. The net sales decrease was primarily due to lower net sales from Core Solutions, which declined by $63.0 million from $519.0 million in 2017 to $456.0 million. The primary drivers of the decrease in Core Solutions sales were decreases in sales relating to disciplines reaching the end of their product lifecycle that are scheduled to be
39
replaced next year with newer programs. Core Solutions science discipline net sales increased year over year to partially offset the net sales decline of the disciplines with older programs. Net sales within our science discipline, which is a new program, increased year over year offsetting some of the older program declines. Also contributing to the decline in Education Segment sales was the non-recurrence of the $5.0 million one-time fee we recognized in 2017 in connection with the expiration of a distribution agreement. Partially offsetting the decrease in our Core Solutions sales was an increase in sales from our Extensions businesses, which primarily consist of our Heinemann brand, intervention and supplemental products as well as professional services. Extensions businesses net sales for the current period increased $34.0 million from $444.0 million in 2017 to $478.0 million in 2018 primarily driven by higher Heinemann net sales. The primary driver of the increase in our Heinemann net sales was sales of the Fountas & Pinnell Classroom product, which was introduced in the third quarter of 2017 and additional product launches during the third quarter of 2018.
Our Education segment cost of sales for the nine months ended September 30, 2018 decreased $27.4 million, or 5.4%, from $504.1 million for the same period in 2017 to $476.7 million. Publishing rights and pre-publication amortization decreased by $14.8 million from the same period in 2017 primarily due to our use of accelerated amortization methods for publishing rights amortization along with a decline in pre-publication amortization attributed to the timing of product releases. Our cost of sales, excluding publishing rights and pre-publication amortization, decreased $12.6 million from $388.0 million in 2017 to $375.4 million in 2018 primarily due to lower sales volume.
Our Education segment selling and administrative expense for the nine months ended September 30, 2018 increased $6.0 million, or 1.6%, from $386.4 million for the same period in 2017 to $392.5 million. The increase was driven by higher depreciation as a result of our increased investment in business systems and infrastructure. Additionally, there was an increase in professional fees, an increase in variable expenses such as commissions and depository fees and an increase in discretionary spending such as travel and entertainment. Partially offsetting the increases in costs was a reduction in labor related costs, partially offset by benefit and medical expenses as well as planned merit increases, along with a decrease in technology costs due to reduced hosting and maintenance contracts in connection with the actions taken under the 2017 Restructuring Plan.
Our Education segment other intangible asset amortization expense for the nine months ended September 30, 2018 decreased $2.1 million, or 11.7%, from the same period in 2017, which was due to certain intangible assets becoming fully amortized in the middle of 2017.
Our Education segment Adjusted EBITDA for the nine months ended September 30, 2018 decreased $17.3 million, or 7.7%, from $225.3 million for the same period in 2017 to $208.1 million. Our Education segment Adjusted EBITDA excludes depreciation, amortization and loss on sale of assets. The decrease 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 Adjusted EBITDA as a percentage of net sales was 22.3% and 23.4% for the nine months ended September 30, 2018 and 2017, respectively.
40
Trade Publishing
Nine Months Ended September 30, |
Dollar Change |
Percent Change |
||||||||||||||
2018 | 2017 | |||||||||||||||
Net sales |
$ | 139,444 | $ | 130,166 | $ | 9,278 | 7.1 | % | ||||||||
Costs and expenses: |
||||||||||||||||
Cost of sales, excluding publishing rights and pre-publication amortization |
86,113 | 82,675 | 3,438 | 4.2 | % | |||||||||||
Publishing rights amortization |
5,014 | 5,678 | (664 | ) | (11.7 | )% | ||||||||||
Pre-publication amortization |
222 | 253 | (31 | ) | (12.3 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cost of sales |
91,349 | 88,606 | 2,743 | 3.1 | % | |||||||||||
Selling and administrative |
39,048 | 38,926 | 122 | 0.3 | % | |||||||||||
Other intangible asset amortization |
4,447 | 4,447 | | NM | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
4,600 | (1,813 | ) | 6,413 | NM | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 4,600 | $ | (1,813 | ) | $ | 6,413 | NM | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjustments from net income (loss) to Trade Publishing segment Adjusted EBITDA |
||||||||||||||||
Depreciation expense |
$ | 442 | $ | 312 | $ | 130 | 41.7 | % | ||||||||
Amortization expense |
9,683 | 10,378 | (695 | ) | (6.7 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Trade Publishing segment Adjusted EBITDA |
$ | 14,725 | $ | 8,877 | $ | 5,848 | 65.9 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Trade Publishing segment Adjusted EBITDA as a % of net sales |
10.6 | % | 6.8 | % | ||||||||||||
|
|
|
|
NM = not meaningful
Our Trade Publishing segment net sales for the nine months ended September 30, 2018 increased $9.3 million, or 7.1%, from $130.2 million for the same period in 2017 to $139.4 million. The increase was primarily due to licensing income driven by a new agreement pertaining to our classic backlist titles 1984 and Animal Farm. Further, the quarter benefited from frontlist sales of the latest edition to the Tolkien anthology Fall of Gandolin, Instant Pot Miracle and the Whole 30 series. Additionally, there were strong net sales of the backlist title Beautiful Boy which benefited from the release of the movie. Partially offsetting the aforementioned was a decrease in ebook sales.
Our Trade Publishing segment cost of sales for the nine months ended September 30, 2018 increased $2.7 million, or 3.1%, from $88.6 million for the same period in 2017 to $91.3 million. The increase was primarily driven by our cost of sales, excluding publishing rights and pre-publication amortization, which increased $3.4 million primarily due to higher sales volume coupled with lower publishing rights amortization due to our use of accelerated amortization methods.
Our Trade Publishing segment selling and administrative expense for the nine months ended September 30, 2018 increased slightly from the same period in 2017.
Our Trade Publishing segment other intangible asset amortization expense for the nine months ended September 30, 2018 remained the same as in 2017.
Our Trade Publishing segment Adjusted EBITDA for the nine months ended September 30, 2018, changed favorably from $8.9 million for the same period in 2017 to $14.7 million. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. Our Trade Publishing segment Adjusted EBITDA as a percentage of net sales was 10.6% for the nine months ended September 30, 2018, which was an favorable change from 6.8% for the same period in 2017 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.
41
Corporate and Other
Nine Months Ended September 30, |
Dollar Change |
Percent Change |
||||||||||||||
2018 | 2017 | |||||||||||||||
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 |
59,517 | 61,510 | (1,993 | ) | (3.2 | )% | ||||||||||
Restructuring |
3,077 | 36,158 | (33,081 | ) | (91.5 | )% | ||||||||||
Severance and other charges |
6,380 | 1,155 | 5,225 | NM | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(68,974 | ) | (98,823 | ) | 29,849 | 30.2 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Retirement benefits non-service income |
960 | 2,615 | (1,655 | ) | (63.3 | )% | ||||||||||
Interest expense |
(34,035 | ) | (31,980 | ) | (2,055 | ) | (6.4 | )% | ||||||||
Interest income |
900 | 641 | 259 | 40.4 | % | |||||||||||
Change in fair value of derivative instruments |
(974 | ) | 1,273 | (2,247 | ) | NM | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss from continuing operations before taxes |
(102,123 | ) | (126,274 | ) | 24,151 | 19.1 | % | |||||||||
Income tax expense |
2,104 | 10,482 | (8,378 | ) | (79.9 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss from continuing operations |
(104,227 | ) | (136,756 | ) | 32,529 | 23.8 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjustments from net loss from continuing operations to Corporate and Other segment Adjusted EBITDA |
||||||||||||||||
Interest expense |
$ | 34,035 | $ | 31,980 | $ | 2,055 | 6.4 | % | ||||||||
Interest income |
(900 | ) | (641 | ) | (259 | ) | (40.4 | )% | ||||||||
Provision for income taxes |
2,104 | 10,482 | (8,378 | ) | (79.9 | )% | ||||||||||
Depreciation expense |
13,986 | 16,519 | (2,533 | ) | (15.3 | )% | ||||||||||
Non-cash charges loss (gain) on derivative instruments |
974 | (1,273 | ) | 2,247 | NM | |||||||||||
Non-cash charges stock compensation |
9,363 | 7,946 | 1,417 | 17.8 | % | |||||||||||
Fees, expenses or charges for equity offerings, debt or acquisitions/dispositions |
2,256 | 277 | 1,979 | NM | ||||||||||||
2017 Restructuring Plan |
3,077 | 36,158 | (33,081 | ) | 91.5 | % | ||||||||||
Severance, separation costs and facility closures |
6,380 | 1,155 | 5,225 | NM | ||||||||||||
Legal reimbursement |
| (4,500 | ) | 4,500 | NM | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Corporate and Other segment Adjusted EBITDA |
$ | (32,952 | ) | $ | (38,653 | ) | $ | 5,701 | 14.8 | % | ||||||
|
|
|
|
|
|
|
|
NM = not meaningful
Our selling and administrative expense for the Corporate and Other category for the nine months ended September 30, 2018 decreased $2.0 million, or 3.2%, from $61.5 million for the same period in 2017 to $59.5 million. The decrease was primarily due to $2.5 million of lower depreciation expense associated with the Companys technology infrastructure and lower labor costs, rent and technology cost, all attributed to the 2017 Restructuring actions partially offset by higher professional fees.
Our 2017 Restructuring Plan costs for the nine months ended September 30, 2017 were $36.2 million, which includes severance and termination benefits of $14.7 million, real estate consolidation costs of $5.1 million, implementation costs of $7.3 million and an impairment charge related to a certain long-lived asset included within property, plant, and equipment of $9.1 million. Our costs for the nine months ended September 30, 2018 were real estate consolidation costs of $3.1 million.
Retirement benefits non-service income for the nine months ended September 30, 2018 changed unfavorably by $1.7 million due to the lowering of the expected return on plan assets assumption in the calculation of net periodic benefit cost in 2018.
Interest expense for the nine months ended September 30, 2018 increased $2.1 million from $32.0 million for the same period in 2017 to $34.0 million, primarily due to an increase in interest on the term loan facility of $4.4 million due to an increase in variable interest rates and an increase in interest on the revolving credit facility of $0.2 million in the current period, offset by a reduction of $2.4 million of net settlement payments on our interest rate derivative instruments during the current period.
Interest income for the nine months ended September 30, 2018 increased $0.3 million from $0.6 million for the same period in 2017 to $0.9 million, primarily due to increases in interest rates on our investments.
Our change in fair value of derivative instruments for the nine months ended September 30, 2018 unfavorably changed by $2.2 million from a gain of $1.3 million in the same period in 2017 to a loss of $1.0 million in 2018. The change in fair value of derivative instruments was related to foreign exchange forward contracts executed on the Euro that were unfavorably impacted by the stronger U.S. dollar against the Euro.
42
Income tax expense for the nine months ended September 30, 2018 decreased $8.4 million, from an expense of $10.5 million for the same period in 2017, to an expense of $2.1 million in 2018. For 2018, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (3.8)%, which is primarily related to the 2017 Tax Act resulting in a lower annual effective tax rate and our ability to utilize indefinite-lived deferred tax liabilities as a source of future taxable income in our assessment of realization of deferred tax assets. For 2017, our effective annual tax rate was estimated to be (14.3)% primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. 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 for the Corporate and Other category for the nine months ended September 30, 2018 favorably changed $5.7 million, or 14.8%, from a loss of $38.7 million for the same period in 2017 to a loss of $33.0 million. Our Adjusted EBITDA for the Corporate and Other category excludes interest, taxes, depreciation, derivative instruments charges, equity compensation charges, acquisition/disposition-related activity, restructuring costs, integration costs, severance and facility vacant space costs and legal settlement reimbursements. The favorable change in our Adjusted EBITDA for the Corporate and Other category was due to the factors described above after removing those items not included in Adjusted 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 86% of our net sales for the year ended December 31, 2017 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, over the past three completed fiscal years, approximately 67% 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 in light of the state adoption calendar. 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) | September 30, 2018 |
December 31, 2017 |
||||||
Cash and cash equivalents |
$ | 104,304 | $ | 148,979 | ||||
Short-term investments |
29,758 | 86,449 | ||||||
Current portion of long-term debt |
8,000 | 8,000 | ||||||
Revolving credit facility |
| | ||||||
Long-term debt, net of discount and issuance costs |
756,785 | 760,194 | ||||||
Borrowing availability under revolving credit facility |
224,730 | 135,267 | ||||||
For the Nine Months Ended September 30, 2018 |
For the Nine Months Ended September 30, 2017 |
|||||||
Net cash provided by operating activities |
$ | 43,467 | $ | 38,251 | ||||
Net cash used in investing activities |
(82,292 | ) | (125,043 | ) | ||||
Net cash used in financing activities |
(5,850 | ) | (5,330 | ) |
Operating activities
Net cash provided by operating activities was $43.5 million for the nine months ended September 30, 2018, a $5.2 million increase from the $38.3 million of net cash provided by operating activities for the nine months ended September 30, 2017. Net cash provided by operating activities included $17.4 million and $17.8 million of cash flow from discontinued operations in 2018 and 2017, respectively. Net cash provided by operating activities from continuing operations was $26.1 million in 2018 compared to $20.5 million in 2017. The $5.6 million increase in cash provided by operating activities from continuing operations was primarily driven by more profitable operations, net of non-cash items, of $6.1 million. Additionally, there were unfavorable changes in net operating assets and liabilities of $0.5 million primarily due to unfavorable changes in inventories of $26.1 million, unfavorable changes in accounts payable of $14.3 million, and unfavorable changes in severance and other charges of $4.0 million offset by favorable changes in deferred revenue of $19.0 million, in accounts receivable of $8.9 million and in net other assets and liabilities of $16.0 million.
43
Investing activities
Net cash used in investing activities was $82.3 million for the nine months ended September 30, 2018, a decrease of $42.8 million from the $125.0 million used in investing activities for the nine months ended September 30, 2017. Net cash used in investing activities included $5.9 million and $8.6 million of expenditures from discontinued operations in 2018 and 2017, respectively. Net cash used in investing activities from continuing operations was $76.4 million in 2018 compared to $116.5 million in 2017. The decrease in cash used in investing activities from continuing operations of $40.1 million was primarily due to higher net proceeds from sales and maturities of short-term investments of $52.1 million compared to 2017, partially offset by an increase in capital investing expenditures related to pre-publication costs and property, plant, and equipment of $12.5 million, primarily due to the timing of spend.
Financing activities
Net cash used in financing activities was $5.8 million for the nine months ended September 30, 2018, an increase of $0.5 million from the $5.3 million of net cash used in financing activities for the nine months ended September 30, 2017. The increase in cash used in financing activities was due to lower proceeds from our employee stock purchase plan of $0.3 million and lower proceeds from stock option exercises of $0.5 million, partially offset by lower tax withholding payments related to net share settlements of restricted stock units and awards of $0.3 million.
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 the revolving credit facility and the term loan facility 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
On May 29, 2015, we entered into an amended and restated $800.0 million term loan credit facility (the term loan facility). As of September 30, 2018, we had approximately $774.0 million ($764.8 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 September 30, 2018, the interest rate of the term loan facility was 5.2%.
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 of $2.0 million.
The term loan facility does not require us to comply with financial maintenance covenants. We are currently required to meet certain incurrence based financial covenants as defined under our term loan facility.
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.
44
We are subject to an excess cash flow provision under the term loan facility which is predicated upon our leverage ratio and cash flow. We were not required to make a payment under the excess cash flow provision in 2018 and 2017.
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 September 30, 2018, no loans are currently drawn on the revolving credit facility. As of September 30, 2018, we had approximately $25.3 million of outstanding letters of credit and approximately $224.7 million of borrowing availability under the revolving credit facility. As of November 8, 2018, there were no amounts drawn on the revolving credit facility.
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 September 30, 2018, 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 $104.3 million of cash and cash equivalents and $29.8 million of short-term investments at September 30, 2018. We had $149.0 million of cash and cash equivalents and $86.4 million of short-term investments at December 31, 2017.
Our business is impacted by the inherent seasonality of the academic calendar, which typically results in a cash flow usage in the first half of the year and a cash flow generation in the second half of the year. We expect our net cash provided by operations combined with our cash and cash equivalents and borrowing availability 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.
The ability of the Company to fund planned operations is based on assumptions, which involve significant judgment and estimates of future revenues, capital spend and other operating costs. If necessary, management will take steps intended to improve the Companys financial position and liquidity.
Critical Accounting Policies and Estimates
Our financial results are affected by the selection and application of critical accounting policies and methods. Except for the adoption of the new revenue recognition accounting standard discussed below, there were no material changes in the nine months ended September 30, 2018 to the application of critical accounting policies and estimates as described in our audited financial statements for the year ended December 31, 2017, which were included in our Annual Report on Form 10-K for the year ended December 31, 2017.
Revenue Recognition
Revenue is recognized when a customer obtains control of promised goods or services, in an amount that reflects the consideration which we expect to receive in exchange for those goods or services. To determine revenue recognition for arrangements that we determine are within the scope of the new revenue recognition accounting standard, we perform the following five steps: (i) identify the contract with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) we satisfy a performance obligation. We only apply the five-step model to contracts when it is probable that we will collect the consideration we are entitled to in exchange for the goods or services we transfer to the customer. At contract inception, we assess the goods or services promised within each contract and determine those that are performance obligations and assess whether each promised good or service is distinct. We then recognize as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
45
Revenue is measured as the amount of consideration we expect to receive in exchange for transferring products or services to a customer. To the extent the transaction price includes variable consideration, which generally reflects estimated future product returns, we estimate the amount of variable consideration that should be included in the transaction price utilizing the expected value method to which we expect to be entitled. Variable consideration is included in the transaction price if, in our judgment, it is probable that a significant future reversal of cumulative revenue under the contract will not occur. Estimates of variable consideration and the determination of whether to include estimated amounts in the transaction price are based largely on all information (historical, current and forecasted) that is reasonably available. Sales, value add, and other taxes collected on behalf of third parties are excluded from revenue.
We estimate the collectability of contracts upon execution. As products are shipped with right of return, the transaction price allocated is adjusted to reflect the estimated returns for the arrangement on these sales and is made at the time of sale based on historical experience by product line or customer. Shipping and handling fees charged to customers are included in net sales.
When determining the transaction price of a contract, an adjustment is made if payment from a customer occurs either significantly before or significantly after performance, resulting in a significant financing component. We do not assess whether a significant financing component exists if the period between when we perform our obligations under the contract and when the customer pays is one year or less. Significant financing components included within our contracts were appropriately included in interest income.
Contracts are often modified to account for changes in contract specifications and requirements. Contract modifications exist when the modification either creates new, or changes the existing, enforceable rights and obligations. Generally, contract modifications are for products or services that are not distinct from the existing contract due to the inability to use, consume or sell the products or services on their own to generate economic benefits and are accounted for as if they were part of that existing contract. The effect of such a contract modification on the transaction price and measure of progress for the performance obligation to which it relates is recognized as an adjustment to revenue (either as an increase in or a reduction of revenue) on a cumulative catch-up basis.
Physical product revenue is generally recognized when the customer obtains control of our product, which occurs at a point in time, and may be upon shipment or upon delivery based on the contractual shipping terms of a contract. Revenues from static digital content commence upon delivery to the customer of the digital entitlement that is required to access and download the content and is typically recognized at a point in time. Revenues from subscription software licenses, related hosting services and product support are recognized evenly over the license term as we believe this best represents the pattern of transfer to the customer. The perpetual software licenses provide the customer with a functional license to our products and their related revenues are recognized when the customer receives entitlement to the software. For the technical services provided to customers in connection with the software license, including hosting services related to perpetual licenses, we recognize revenue upon delivery of the services. As the invoices are based on each day of service, this is directly linked to the transfer of benefit to the customer.
If the contract contains a single performance obligation, the entire transaction price is allocated to the single performance obligation. We enter into certain contracts that have multiple performance obligations, one or more of which may be delivered subsequent to the delivery of other performance obligations. These performance obligations may include print and digital media, professional development services, training, software licenses, access to hosted content, and various services related to the software including but not limited to hosting, maintenance and support, and implementation. We allocate the transaction price based on the estimated relative standalone selling prices of the promised products or services underlying each performance obligation. We determine standalone selling prices based on the price at which the performance obligation is sold separately. If the standalone selling price is not observable through past transactions, we estimate the standalone selling price taking into account available information such as market conditions and internally approved standard pricing discounts related to the performance obligations. Generally, our performance obligations include print and digital textbooks and instructional materials, trade books, reference materials, formative assessment materials and multimedia instructional programs; licenses to book rights and content; access to hosted content; and services including professional development, consulting and training. Software performance obligations include perpetual and subscription based or SaaS software licenses, software maintenance and support services, professional services and training when those services relate to software performance obligations.
Accounts Receivable
Accounts receivable include amounts billed and currently due from customers and are recorded net of allowances for doubtful accounts and reserves for returns. In the normal course of business, we extend credit to customers that satisfy predefined criteria. Allowances for doubtful accounts are established through the evaluation of accounts receivable aging and prior collection experience to estimate the ultimate collectability of these receivables. The transaction prices allocated are adjusted to reflect expected returns and are based on historical return rates and sales patterns.
Contract Assets
Contract assets include unbilled amounts where revenue is recognized over time as the services are delivered to the customer based on the extent of progress towards completion and revenue recognized exceeds the amount billed to the customer, and right of payment is not subject to the passage of time. Amounts may not exceed their net realizable value. Contract assets are included in prepaid expenses and other assets on our consolidated balance sheets.
46
Deferred Commissions
Our incremental direct costs of obtaining a contract, which consist of sales commissions, are deferred and amortized over the period of contract performance. Applying the practical expedient, we recognize sales commission expense when incurred if the amortization period of the assets that we otherwise would have recognized is one year or less. At September 30, 2018 and January 1, 2018, we had $23.4 million and $24.0 million of deferred commissions, respectively. We had $7.8 million of amortization expense related to deferred commissions during the nine months ended September 30, 2018. These costs are included in selling and administrative expenses.
Deferred Revenue
Our contract liabilities consist of advance payments and billings in excess of revenue recognized and are classified as deferred revenue on our consolidated balance sheets. Our contract assets and liabilities are accounted for and presented on a net basis as either a contract asset or contract liability at the end of each reporting period. We classify deferred revenue as current or noncurrent based on the timing of when we expect to recognize revenue. In order to determine revenue recognized in the period from contract liabilities, we first allocate revenue to the individual contract liability balance outstanding at the beginning of the period until the revenue exceeds that balance. If additional advances are received on those contracts in subsequent periods, we assume all revenue recognized in the reporting period first applies to the beginning contract liability as opposed to a portion applying to the new advances for the period.
Refer to Note 2 to the consolidated financial statements for a detailed description of the impact of the adoption of the new revenue recognition standard on our consolidated balance sheets and statements of operations.
Impact of Inflation and Changing Prices
Although inflation during the years ended December 31, 2017, 2016 and 2015 was well below levels in prior years and, therefore, benefited results, particularly in the area of manufacturing costs, there were 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.
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 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 September 30, 2018, 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 incurrence based 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.
47
Stock Repurchase Program
Our Board of Directors has authorized the repurchase of up to $1.0 billion in aggregate value of the Companys common stock. As of September 30, 2018, there was approximately $482.0 million available for share repurchases under this authorization. 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. There was no share repurchase activity during the nine months ended September 30, 2018.
Recently Issued Accounting Pronouncements
See Note 3 to the Notes to Consolidated Financial Statements for a discussion of recently issued accounting pronouncements.
48
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are exposed to market risk from foreign currency exchange rates and interest rates, which could affect operating results, financial position and cash flows. We manage exposure to these market risks through our regular operating and financing activities and, when appropriate, through the use of derivative financial instruments. These derivative financial instruments are utilized to hedge economic exposures as well as reduce our earnings and cash flow volatility resulting from shifts in market rates. As permitted, we may designate certain of these derivative contracts for hedge accounting treatment in accordance with authoritative guidance regarding accounting for derivative instruments and hedging activities. However, certain of these instruments may not qualify for, or we may choose not to elect, hedge accounting treatment and, accordingly, the results of our operations may be exposed to some level of volatility. Volatility in our results of operations will vary with the type and amount of derivative hedges outstanding, as well as fluctuations in the currency and interest rate market during the period. Periodically, we may enter into derivative contracts, including interest rate swap agreements and interest rate caps and collars to manage interest rate exposures, and foreign currency spot, forward, swap and option contracts to manage foreign currency exposures. The fair market values of all of these derivative contracts change with fluctuations in interest rates and/or currency rates and are designed so that any changes in their values are offset by changes in the values of the underlying exposures. Derivative financial instruments are held solely as risk management tools and not for trading or speculative purposes.
By their nature, all derivative instruments involve, to varying degrees, elements of market and credit risk not recognized in our financial statements. The market risk associated with these instruments resulting from currency exchange and interest rate movements is expected to offset the market risk of the underlying transactions, assets and liabilities being hedged. Our policy is to deal with counterparties having a single A or better credit rating at the time of the execution. We manage our exposure to counterparty risk of derivative instruments by entering into contracts with a diversified group of major financial institutions and by actively monitoring outstanding positions.
We continue to review liquidity sufficiency by performing various stress test scenarios, such as cash flow forecasting, which considers hypothetical interest rate movements. Furthermore, we continue to closely monitor current events and the financial institutions that support our credit facility, including monitoring their credit ratings and outlooks, credit default swap levels, capital raising and merger activity.
As of September 30, 2018, we had $774.0 million ($764.8 million, net of discount and issuance costs) of aggregate principal amount indebtedness outstanding under our term loan facility that bears interest at a variable rate. An increase or decrease of 1% in the interest rate will change our interest expense by approximately $7.7 million on an annual basis. We also have up to $250.0 million of borrowing availability, subject to borrowing base availability, under our revolving credit facility, and borrowings under the revolving credit facility bear interest at a variable rate. As of September 30, 2018, there were no amounts outstanding on the revolving credit facility. Assuming that the revolving credit facility is fully drawn, an increase or decrease of 1% in the interest rate will change our interest expense associated with the revolving credit facility by $2.5 million on an annual basis.
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. 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 for which we had $400.0 million outstanding as of September 30, 2018. These contracts were effective beginning September 30, 2016 and mature on July 22, 2020.
We conduct various digital development activities in Ireland, and as such, our cash flows and costs are subject to fluctuations from changes in foreign currency exchange rates. We manage our exposures to this market risk through the use of short-term foreign exchange forward and option contracts, when deemed appropriate, which were not significant as of September 30, 2018 and December 31, 2017. We do not enter into derivative transactions or use other financial instruments for trading or speculative purposes.
49
Item 4. Controls and Procedures
Our management, with the participation of our Chief Executive Officer (CEO), and our Executive Vice President and Chief Financial Officer (CFO), evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2018 pursuant to Rule 13a-15(b) of the Securities Exchange Act of 1934, as amended (Exchange Act). Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and that such information is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure. Based on their evaluation, our CEO and CFO concluded that, as of September 30, 2018, our disclosure controls and procedures were effective.
During the quarter ended September 30, 2018, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
We are involved in ordinary and routine litigation and matters incidental to our business, including claims alleging breach of contract and seeking royalty payments. Litigation alleging infringement of copyrights and other intellectual property rights is also common in the educational publishing industry. For example, 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. During 2016, we settled all such pending or actively threatened litigations alleging infringement of copyrights, and made total settlement payments of $10.0 million collectively. We received approximately $4.5 million of insurance recovery proceeds during the first quarter of 2017.
While we may incur a loss associated with certain pending or threatened litigation, we are not able to estimate such amount, if any, 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.
There have been no material changes since the beginning of the period covered by this Quarterly Report on Form 10-Q to the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2017. For more information regarding the risks associated with our business and industry, please see our Annual Report on Form 10-K for the year ended December 31, 2017.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
There were no repurchases of our equity securities in the third quarter of 2018. Our Board of Directors has authorized the repurchase of up to $1.0 billion in aggregate value of our common stock. As of September 30, 2018, there was approximately $482.0 million available for share repurchases under this authorization. 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.
50
* | Filed herewith. |
** | This certification shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities under that section. Furthermore, this certification shall not be deemed to be incorporated by reference into the filings of the Company under the Securities Act of 1933 or the Securities Exchange Act of 1934, regardless of any general incorporation language in such filing. |
| Schedules and similar attachments have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The registrant hereby undertakes to furnish supplementary copies of any of the omitted schedules or similar attachments upon request by the SEC. |
51
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Houghton Mifflin Harcourt Company (Registrant) | ||||||
November 8, 2018 | By: | /s/ John J. Lynch, Jr. | ||||
John J. Lynch, Jr. | ||||||
Chief Executive Officer (Principal Executive Officer) |
Houghton Mifflin Harcourt Company (Registrant) | ||||||
November 8, 2018 | By: | /s/ Joseph P. Abbott, Jr. | ||||
Joseph P. Abbott, Jr. | ||||||
Executive Vice President and Chief Financial Officer (Principal Financial Officer) |
52