BOSTON, Feb. 28, 2019 /PRNewswire/ -- Learning company Houghton Mifflin Harcourt ("HMH" or the "Company") (Nasdaq: HMHC) today announced its financial results for the year ended December 31, 2018.
Operating Highlights:
- Results in-line with 2018 guidance1 for second consecutive year
- Next Generation Core programs launched; 2019 adoption selling season underway
- Portfolio enhanced with strategic partnerships and divestiture of Riverside Standardized Testing business
- Education segment outperforms market, driven by Extensions billings growth of 8%
- Trade year over year growth of 11%, driven by Orwell agreement and relaunch of iconic Carmen Sandiego brand
1 |
Guidance adjusted on October 5, 2018 to reflect the divestiture of Riverside Standardized Testing business. No changes to the outlook for Continuing Operations were made. |
Three Months Ended December 31, |
Year Ended December 31, |
||||||
(in millions of dollars) |
2018 2 |
2017 2 |
Change |
2018 2 |
2017 2 |
Change |
|
Net sales3 |
$ 249 |
$ 234 |
6.5% |
$ 1,322 |
$ 1,327 |
(0.3)% |
|
Billings |
207 |
205 |
1.0% |
1,315 |
1,314 |
0.1% |
|
Loss from continuing operations3 |
(86) |
(36) |
NM 4 |
(137) |
(120) |
(14.2) % |
|
Adjusted EBITDA 3, 5 |
2 |
(10) |
NM 4 |
192 |
185 |
3.7% |
|
Pre-publication or content development costs |
(31) |
(49) |
35.6% |
(123) |
(131) |
6.0% |
|
Net cash provided by operating activities |
104 |
105 |
(0.6) % |
||||
Free cash flow 5 |
(73) |
(82) |
10.5% |
________
2 |
All amounts have been adjusted to eliminate the impact of the Riverside Standardized Testing business which has been removed from continuing operations and classified as discontinued operations. |
3 |
The 2018 amounts have been impacted by the January 1, 2018 adoption of the new revenue standard. Please refer to the annual report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2019 for further details. |
4 |
Not meaningful. |
5 |
Non-GAAP measure, please refer to Use of Non-GAAP measures for an explanation and reconciliation. |
"During 2018, we took important steps towards optimizing our product portfolio while also preparing for the larger adoption opportunities in 2019," said Jack Lynch, President and Chief Executive Officer of HMH. "We remain focused on executing against our long-term strategy, and believe we are well positioned to deliver long term growth."
Joe Abbott, Chief Financial Officer of HMH added, "We delivered on our guidance for 2018, and our Education segment outperformed the market in a trough year due to strong growth in our Extensions offerings. This growth, as well as our improved profitability and free cash flow, demonstrates progress made in executing our long-term strategy."
2019 Outlook:
HMH expects 2019 billings to be in the range of $1.490 to $1.590 billion. Content development spend for 2019 is expected to be in the range of $100 to $120 million, with total capital expenditures including non-plate capital expenditures in the range of $150 to $170 million.
Full Year 2018 Financial Results:
Net Sales: Net Sales for the full year decreased $5 million, or 0.3%, year over year. The net sales decrease was driven by a $24 million decrease in our Education segment, partially offset by a $19 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 $57 million from $595 million in 2017 to $538 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 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 $33 million from $551 million in 2017 to $584 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 $19 million increase was primarily due to licensing revenue driven by a new agreement pertaining to our classic backlist titles 1984 and Animal Farm. There was also additional licensing revenue associated with the new Netflix original series, Carmen Sandiego. The increase was partially offset by a decrease in ebook sales.
Billings: Billings for the full year increased $1 million, or 0.1%, year over year. The billings increase was driven by a $20 million increase in our Trade Publishing segment partially offset by an $19 million decrease in our Education segment. Within our Trade Publishing segment, the increase was primarily due to licensing revenue driven by a new agreement pertaining to our classic backlist titles 1984 and Animal Farm. There was also additional licensing revenue associated with the new Netflix original series, Carmen Sandiego. The increase was partially offset by a decrease in ebook sales. Within our Education segment, the decrease was primarily due to lower Core Solutions billings, which declined by $59 million from $585 million in 2017 to $526 million in 2018. The primary drivers of the decrease in Core Solutions billings were decreases in billings relating to disciplines reaching the end of their product lifecycle that are scheduled to be replaced next year with newer programs. Billings 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 billings was the non-recurrence of the $5 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 billings was an increase in billings from our Extensions businesses which increased $40 million from $549 million in 2017 to $588 million in 2018 primarily driven by higher Heinemann billings. The primary driver of the increase in our Heinemann billings was the Fountas & Pinnell Classroom product, which was introduced in the third quarter of 2017, and additional product launches during the third quarter of 2018.
Cost of Sales: Overall cost of sales decreased by $29 million to $725 million in 2018 from $754 million in 2017, primarily due to a $22 million reduction in amortization expense related to publishing rights and pre-publication assets. Our cost of sales, excluding publishing rights and pre-publication amortization, decreased $7 million mostly due to improved profitability. Our cost of sales, excluding publishing rights and pre-publication amortization, as a percentage of net sales decreased to 44.0% from 44.3% due to product mix.
Selling and Administrative Costs: Selling and administrative costs increased by $13 million due to an increase of $6 million in net labor costs due to higher employee benefit and medical expenses as well as planned merit increases offset by actions taken under the 2017 Restructuring Plan, an increase in direct expenses such as samples, commissions and depository fees of $7 million, an increase in discretionary costs of $3 million related to travel and entertainment, promotion expense and professional fees along with higher depreciation expense of $3 million. Offsetting the increase in selling and administrative costs was lower IT expenses of $6 million relating to maintenance contracts, hardware and telecommunications, and facilities.
Operating Loss: Operating loss for the full year 2018 was $91 million, a $45 million favorable change from the $135 million operating loss recorded in 2017. The favorable change was primarily the result of the $33 million decrease in the charge associated with our 2017 Restructuring Plan, which primarily occurred in 2017, along with lower cost of sales, partially offset by higher selling and administrative costs.
Net Loss: Net loss of $94 million for the full year 2018 was $9 million lower than the net loss of $103 million in 2017. Net loss from continuing operations for full year 2018 was $137 million, a $17 million unfavorable change from the $120 million net loss from continuing operations in the same period of 2017 due primarily to an unfavorable change in our tax provision of $57 million. The reduction in taxes was primarily due to the favorability relating to the 2017 Tax Act being recorded in 2017. Also, income from discontinued operations, net of tax, increased $26 million to $43 million from $17 million in 2017 primarily attributed to the $30 million gain on the sale of Riverside.
Adjusted EBITDA from Continuing Operations: Adjusted EBITDA from continuing operations for the full year 2018 was $192 million, an increase of $7 million from $185 million in 2017, primarily due to lower normal operating costs.
Cash Flows: Net cash provided by operating activities for 2018 was $115 million compared with $135 million in 2017. Net cash provided by operating activities from continuing operations was $104 million in 2018, a slight decrease compared to $105 million in 2017. Net cash provided by operating activities included $11 million and $30 million of cash flow from discontinued operations in 2018 and 2017, respectively. HMH's free cash flow from continuing operations, defined as net cash from operating activities minus capital expenditures, in 2018 was a usage of $73 million compared with a usage of $82 million in 2017. The primary driver of the favorable change in free cash flow was a decrease in capital expenditures in 2018. As of December 31, 2018, HMH had $303 million of cash and cash equivalents and short-term investments compared to $235 million at December 31, 2017.
Fourth Quarter 2018 Financial Results:
Net Sales and Billings: HMH reported net sales of $249 million for the fourth quarter of 2018, up 7% or $15 million compared to $234 million in the same quarter of 2017. The net sales increase was primarily driven by increases in our Education and Trade Publishing segments. Education and Trade Publishing segment net sales for the fourth quarter of 2018 were $189 million and $60 million, respectively, compared with $183 million and $50 million, respectively, in the fourth quarter of 2017. Education and Trade Publishing segment billings for the fourth quarter of 2018 were $148 million and $59 million, respectively, compared with $154 million and $50 million, respectively, for the same period in 2017. The primary net sales driver of Education segment growth was growth in Core Solutions; the fourth quarter billings decline in the Education Segment was attributed to modest declines across the segment with the exception of Heinemann. Trade net sales and billings remained strong in the fourth quarter, primarily driven by licensing revenue associated with the new Netflix original series, Carmen Sandiego.
Cost of Sales: Overall cost of sales decreased 3% or $5 million to $157 million in the fourth quarter of 2018 from $162 million in the same period of 2017, while cost of sales, excluding publishing rights and pre-publication amortization increased $2 million from $118 million in 2017 to $120 million in 2018 due to volume. As a percent of net sales, cost of sales, excluding pre-publication and publishing rights amortization, decreased from 50.4% in the fourth quarter of 2017 to 48.2% in the fourth quarter of 2018 due to product mix and increased Trade licensing sales.
Selling and Administrative Costs: Selling and administrative costs increased $9 million to $158 million for the fourth quarter of 2018 from $149 million in the same period of 2017, primarily due to higher internal and outside labor related costs and variable costs.
Operating Loss: Operating loss for the fourth quarter of 2018 was $75 million; a $14 million favorable change from the $89 million operating loss recorded in the same period of 2017 due primarily to higher net sales.
Net Loss: Net loss of $56 million for the fourth quarter of 2018 was $30 million higher than the net loss of $26 million in the fourth quarter of 2017. Net loss from continuing operations for the fourth quarter of 2018 was $86 million, a $50 million increase from the $36 million net loss from continuing operations in the same period of 2017 due primarily to a $65 million reduction in tax benefit due to changes related to the 2017 Tax Act which benefited the fourth quarter of 2017. Partially offsetting the tax change were favorable changes in operating loss. Also, income from discontinued operations, net of tax, increased $20 million to $30 million from $10 million in 2017 primarily attributed to the $30 million gain on the sale of Riverside in the fourth quarter of 2018.
Adjusted EBITDA from Continuing Operations: Adjusted EBITDA for the fourth quarter of 2018 was $2 million, an increase of $12 million from $(10) million in the same quarter of 2017, primarily due to the same factors that impacted operating loss.
Corporate Initiatives:
The 2017 Restructuring Plan to improve the Company's operational efficiency and right-size its cost structure was completed at the end of 2018.
Conference Call:
At 8:30 a.m. ET on Thursday, February 28, 2019, HMH will also host a conference call to discuss the results with its investors. The call will be webcast live at ir.hmhco.com. The following information is provided for investors who would like to participate:
Toll Free: (844) 835-6565
International: (484) 653-6719
Passcode: 3949817
Moderator: Brian Shipman, Senior Vice President, Investor Relations
Webcast Link: https://edge.media-server.com/m6/p/rnx5895j
An archived webcast with the accompanying slides will be available at ir.hmhco.com for one year for those unable to participate in the live event. An audio replay of this conference call will also be available until March 9, 2019 via the following telephone numbers: (855) 859-2056 in the United States and (404) 537-3406 internationally using passcode 3949817.
Use of Non-GAAP Financial Measures:
To supplement our financial statements presented in accordance with Generally Accepted Accounting Principles (GAAP) and to provide additional insights into our performance (for a completed period and/or on a forward-looking basis), we have presented adjusted EBITDA from continuing operations and free cash flow. These measures are not prepared in accordance with GAAP. This information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. Management believes that the presentation of these non-GAAP measures provides useful information to investors regarding our results of operations and/or our expected results of operations because it assists both investors and management in analyzing and benchmarking the performance and value of our business.
Management believes that the presentation of adjusted EBITDA provides useful information to our investors and management as an indicator of our performance that is not affected by: fluctuations in interest rates or effective tax rates; levels of depreciation or amortization; non-cash charges; fees, expenses or charges relating to acquisition-related activities, including purchase accounting adjustments, integration costs and transaction costs, as well as to securities offering- and debt refinancing-activities; charges associated with restructuring and cost saving initiatives, including severance, separation and facility closure costs; certain legal settlements and awards; and non-routine costs and gains. Accordingly, management believes that this measure is useful for comparing our performance from period to period and makes decisions based on it. In addition, targets in adjusted EBITDA (further adjusted to include the change in deferred revenue and in certain instances to exclude pre-publication costs) are used as performance measures to determine certain incentive compensation of management. Management also believes that the presentation of free cash flow provides useful information to our investors because management regularly reviews free cash flow as an important indicator of how much cash is generated by general business operations, excluding capital expenditures, and makes decisions based on it.
Other companies may define these non-GAAP measures differently and, as a result, our use of these non-GAAP measures may not be directly comparable to adjusted EBITDA and free cash flow used by other companies. Although we use these non-GAAP measures as financial measures to assess our business, the use of non-GAAP measures is limited as they include and/or do not include certain items not included and/or included in the most directly comparable GAAP measure. Adjusted EBITDA should be considered in addition to, and not as a substitute for, net income or loss prepared in accordance with GAAP as a measure of performance; and free cash flow should be considered in addition to, and not as a substitute for, net cash provided by operating activities prepared in accordance with GAAP. Adjusted EBITDA is not intended to be a measure of liquidity nor is free cash flow intended to be a measure of residual cash flow available for discretionary use. You are cautioned not to place undue reliance on these non-GAAP measures. A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures (to the extent available without unreasonable efforts) and related disclosure is provided in the appendix to this news release.
About Houghton Mifflin Harcourt
Houghton Mifflin Harcourt (Nasdaq: HMHC) is a global learning company committed to delivering integrated solutions that engage learners, empower educators and improve student outcomes. As a leading provider of 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 children's books, novels, non-fiction, and reference titles are enjoyed by readers throughout the world. For more information, visit www.hmhco.com
Follow HMH on Twitter, Facebook and YouTube.
Contact
Investors
Brian S. Shipman, CFA
SVP, Investor Relations
(212) 592-1177
[email protected]
Media
Bianca Olson
SVP, Corporate Affairs
617-351-3841
[email protected]
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, including billings and net sales; financial performance, financial condition; liquidity; products and services, including for new adoptions; outlook for full year 2019; prospects; growth; markets and our positions therein; strategies, including with respect to investing in our Core Solutions and Extensions businesses and operational excellence; efficiency and cost savings initiatives, including actions thereunder and expected impact; the industry in which we operate; and potential business decisions. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, of course, it is impossible for us to anticipate all factors that could affect our actual results. All forward-looking statements are based upon information available to us on the date of this report.
By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that our actual results may differ materially from those made in or suggested by the forward-looking statements contained herein. In addition, even if our results are consistent with the forward-looking statements contained herein, those results or developments may not be indicative of results or developments in subsequent periods.
Important factors that could cause our results to vary from expectations include, but are not limited to: changes in state and local education funding and/or related programs, legislation and procurement processes; changes in state academic standards; state acceptance of submitted programs and participation rates therefor; industry cycles and trends; the rate and state of technological change; state requirements related to digital instruction; 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 interpretations; management and other 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, Quarterly Reports on Form 10-Q and other news releases we issue and filings we make with the SEC. In light of these risks, uncertainties and assumptions, the forward-looking events described herein may not occur.
We undertake no obligation, and do not expect, to publicly update or publicly revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained herein.
Houghton Mifflin Harcourt Company |
|||
Consolidated Balance Sheets |
|||
December 31, |
|||
(in thousands of dollars, except share information) |
2018 |
2017 |
|
Assets |
|||
Current assets |
|||
Cash and cash equivalents |
$ 253,365 |
$ 148,979 |
|
Short-term investments |
49,833 |
86,449 |
|
Accounts receivable, net |
203,574 |
192,569 |
|
Inventories |
184,209 |
150,694 |
|
Prepaid expenses and other assets |
15,297 |
29,919 |
|
Assets of discontinued operations |
— |
123,761 |
|
Total current assets |
706,278 |
732,371 |
|
Property, plant, and equipment, net |
125,925 |
148,659 |
|
Pre-publication costs, net |
323,641 |
313,997 |
|
Royalty advances to authors, net |
47,993 |
46,469 |
|
Goodwill |
716,073 |
716,073 |
|
Other intangible assets, net |
520,892 |
582,538 |
|
Deferred income taxes |
3,259 |
3,593 |
|
Deferred commissions |
22,635 |
— |
|
Other assets |
28,428 |
19,891 |
|
Total assets |
$ 2,495,124 |
$ 2,563,591 |
|
Liabilities and Stockholders' Equity |
|||
Current liabilities |
|||
Current portion of long-term debt |
$ 8,000 |
$ 8,000 |
|
Accounts payable |
76,313 |
60,810 |
|
Royalties payable |
66,893 |
66,798 |
|
Salaries, wages, and commissions payable |
50,225 |
52,838 |
|
Deferred revenue |
251,944 |
265,074 |
|
Interest payable |
136 |
322 |
|
Severance and other charges |
6,020 |
6,926 |
|
Accrued postretirement benefits |
1,512 |
1,618 |
|
Other liabilities |
26,649 |
19,657 |
|
Liabilities of discontinued operations |
— |
24,706 |
|
Total current liabilities |
487,692 |
506,749 |
|
Long-term debt, net of discount and issuance costs |
755,649 |
760,194 |
|
Long-term deferred revenue |
395,500 |
418,734 |
|
Accrued pension benefits |
29,320 |
24,133 |
|
Accrued postretirement benefits |
14,300 |
20,285 |
|
Deferred income taxes |
27,075 |
22,269 |
|
Other liabilities |
17,118 |
16,034 |
|
Total liabilities |
1,726,654 |
1,768,398 |
|
Commitments and contingencies |
|||
Stockholders' equity |
|||
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at December 31, 2018 and 2017 |
— |
— |
|
Common stock, $0.01 par value: 380,000,000 shares authorized; 148,164,854 and 147,911,466 shares issued at December 31, 2018 and 2017, respectively; 123,587,820 and 123,334,432 shares outstanding at December 31, 2018 and 2017, respectively |
1,481 |
1,479 |
|
Treasury stock, 24,577,034 shares as of December 31, 2018 and 2017, respectively, at cost |
(518,030) |
(518,030) |
|
Capital in excess of par value |
4,893,174 |
4,879,793 |
|
Accumulated deficit |
(3,562,971) |
(3,521,527) |
|
Accumulated other comprehensive loss |
(45,184) |
(46,522) |
|
Total stockholders' equity |
768,470 |
795,193 |
|
Total liabilities and stockholders' equity |
$ 2,495,124 |
$ 2,563,591 |
|
Houghton Mifflin Harcourt Company |
|||||||
Consolidated Statements of Operations |
|||||||
(Unaudited) |
Years Ended |
||||||
(in thousands of dollars, except share and per share information) |
2018 |
2017 |
2018 |
2017 |
|||
Net sales |
$ 249,038 |
$ 233,745 |
$ 1,322,417 |
$ 1,327,029 |
|||
Costs and expenses |
|||||||
Cost of sales, excluding publishing rights and pre-publication |
119,928 |
117,797 |
581,467 |
588,518 |
|||
Publishing rights amortization |
8,237 |
10,986 |
34,713 |
46,238 |
|||
Pre-publication amortization |
29,210 |
33,155 |
109,257 |
119,908 |
|||
Cost of sales |
157,375 |
161,938 |
725,437 |
754,664 |
|||
Selling and administrative |
158,243 |
149,450 |
649,295 |
636,326 |
|||
Other intangible asset amortization |
6,695 |
6,921 |
26,933 |
29,248 |
|||
Impairment charge for pre-publication costs |
— |
3,980 |
— |
3,980 |
|||
Restructuring |
1,580 |
1,617 |
4,657 |
37,775 |
|||
Severance and other charges |
441 |
(978) |
6,821 |
177 |
|||
Gain on sale of assets |
(585) |
— |
(201) |
— |
|||
Operating loss |
(74,711) |
(89,183) |
(90,525) |
(135,141) |
|||
Other income (expense) |
|||||||
Retirement benefits non-service income |
320 |
871 |
1,280 |
3,486 |
|||
Interest expense |
(11,645) |
(10,825) |
(45,680) |
(42,805) |
|||
Interest income |
1,650 |
697 |
2,550 |
1,338 |
|||
Change in fair value of derivative instruments |
(400 ) |
93 |
(1,374 ) |
1,366 |
|||
Income from transition services agreement |
1,889 |
— |
1,889 |
— |
|||
Loss from continuing operations before taxes |
(82,897) |
(98,347) |
(131,860) |
(171,756) |
|||
Income tax (benefit) expense for continuing operations |
3,493 |
(61,901) |
5,597 |
(51,419) |
|||
Loss from continuing operations |
(86,390) |
(36,446) |
(137,457) |
(120,337) |
|||
Earnings from discontinued operations, net of tax |
— |
10,278 |
12,833 |
17,150 |
|||
Gain on sales of discontinued operations, net of tax |
30,469 |
— |
30,469 |
— |
|||
Income from discontinued operations, net of tax |
30,469 |
10,278 |
43,302 |
17,150 |
|||
Net loss |
$ (55,921) |
$ (26,168) |
$ (94,155) |
$ (103,187) |
|||
Net loss per share attributable to common stockholders |
|||||||
Basic and diluted: |
|||||||
Continuing operations |
$ (0.70) |
$ (0.29) |
$ (1.11) |
$ (0.98) |
|||
Discontinued operations |
0.25 |
0.08 |
0.35 |
0.14 |
|||
Net loss |
$ (0.45) |
$ (0.21) |
$ (0.76) |
$ (0.84) |
|||
Weighted average shares outstanding |
|||||||
Basic and diluted |
123,575,325 |
123,055,963 |
123,444,943 |
122,949,064 |
|||
Houghton Mifflin Harcourt Company |
|||
Consolidated Statements of Cash Flows |
|||
Years Ended December 31, |
|||
(in thousands of dollars) |
2018 |
2017 |
|
Cash flows from operating activities |
|||
Net loss |
$ (94,155) |
$ (103,187) |
|
Adjustments to reconcile net loss to net cash provided by operating activities |
|||
Earnings from discontinued operations, net of tax |
(12,833) |
(17,150) |
|
Gain on sale of discontinued operations, net of tax |
(30,469) |
— |
|
Gain on sale of assets |
(201) |
— |
|
Depreciation and amortization expense |
250,466 |
266,443 |
|
Amortization of debt discount and deferred financing costs |
4,181 |
4,181 |
|
Deferred income taxes |
5,140 |
(49,247) |
|
Stock-based compensation expense |
13,248 |
10,728 |
|
Impairment charge for pre-publication costs |
— |
3,980 |
|
Restructuring charges related to property, plant, and equipment |
— |
9,841 |
|
Change in fair value of derivative instruments |
1,374 |
(1,366) |
|
Changes in operating assets and liabilities |
|||
Accounts receivable |
(11,005) |
12,564 |
|
Inventories |
(33,515) |
8,122 |
|
Other assets |
3,908 |
(10,548) |
|
Accounts payable and accrued expenses |
16,144 |
(5,937) |
|
Royalties payable and author advances, net |
(1,650) |
(1,449) |
|
Deferred revenue |
(7,692) |
(13,500) |
|
Interest payable |
(186) |
129 |
|
Severance and other charges |
(2,823) |
221 |
|
Accrued pension and postretirement benefits |
(904) |
(6,932) |
|
Other liabilities |
5,056 |
(2,145) |
|
Net cash provided by operating activities – continuing operations |
104,084 |
104,748 |
|
Net cash provided by operating activities – discontinued operations |
10,831 |
30,382 |
|
Net cash provided by operating activities |
114,915 |
135,130 |
|
Cash flows from investing activities |
|||
Proceeds from sales and maturities of short-term investments |
86,539 |
80,690 |
|
Purchases of short-term investments |
(49,553) |
(86,211) |
|
Additions to pre-publication costs |
(123,403) |
(131,282) |
|
Additions to property, plant, and equipment |
(53,741) |
(55,092) |
|
Proceeds from sale of business |
140,000 |
— |
|
Acquisition of intangible asset |
— |
(2,000) |
|
Investment in preferred stock |
(500) |
— |
|
Proceeds from sale of assets |
1,085 |
— |
|
Net cash provided by (used in) investing activities – continuing operations |
427 |
(193,895) |
|
Net cash used in investing activities – discontinued operations |
(6,832) |
(11,028) |
|
Net cash used in investing activities |
(6,405) |
(204,923) |
|
Cash flows from financing activities |
|||
Borrowings under revolving credit facility |
50,000 |
— |
|
Payments of revolving credit facility |
(50,000) |
— |
|
Payments of long-term debt |
(8,000) |
(8,000) |
|
Repurchases of common stock |
— |
— |
|
Tax withholding payments related to net share settlements of restricted stock units and awards |
(1,190) |
(1,450) |
|
Proceeds from stock option exercises |
— |
512 |
|
Issuance of common stock under employee stock purchase plan |
1,263 |
1,608 |
|
Net collections (remittances) under transition service agreement |
3,803 |
— |
|
Net cash used in financing activities – continuing operations |
(4,124) |
(7,330) |
|
Net increase (decrease) in cash and cash equivalents |
104,386 |
(77,123) |
|
Cash and cash equivalent at the beginning of the period |
148,979 |
226,102 |
|
Cash and cash equivalent at the end of the period |
$ 253,365 |
$ 148,979 |
|
Houghton Mifflin Harcourt Company |
|||||||
Non-GAAP Reconciliations (Unaudited) |
|||||||
Adjusted EBITDA 1 |
|||||||
Consolidated |
|||||||
(in thousands of dollars) |
|||||||
Three Months Ended |
Years Ended |
||||||
2018 |
2017 |
2018 |
2017 |
||||
Loss from continuing operations |
$ (86,390) |
$ (36,446) |
$ (137,457) |
$ (120,337) |
|||
Interest expense |
11,645 |
10,825 |
45,680 |
42,805 |
|||
Interest income |
(1,650) |
(697) |
(2,550) |
(1,338) |
|||
(Benefit) provision for income taxes |
3,493 |
(61,901) |
5,597 |
(51,419) |
|||
Depreciation expense |
18,659 |
17,525 |
75,116 |
71,049 |
|||
Amortization expense film asset |
6,057 |
— |
6,057 |
— |
|||
Amortization expense |
44,142 |
51,062 |
170,903 |
195,394 |
|||
Non-cash charges—stock compensation |
3,959 |
2,782 |
13,248 |
10,728 |
|||
Non-cash charges—loss (gain) on derivative instrument |
400 |
(93) |
1,374 |
(1,366) |
|||
Non-cash charges—asset impairment charges |
— |
3,980 |
— |
3,980 |
|||
Fees, expenses or charges for equity offerings, debt or acquisitions/dispositions |
553 |
1,187 |
2,883 |
1,464 |
|||
2017 Restructuring Plan |
1,580 |
1,617 |
4,657 |
37,775 |
|||
Severance, separation costs and facility closures |
441 |
(978) |
6,821 |
177 |
|||
Legal reimbursement |
— |
867 |
— |
(3,633) |
|||
Gain on sale of assets |
(585) |
— |
(201) |
— |
|||
Adjusted EBITDA from continuing operations |
$ 2,304 |
$ (10,270) |
$ 192,128 |
$ 185,279 |
|||
Free Cash Flow 1 |
|||
Consolidated |
|||
(in thousands of dollars) |
|||
Years Ended December 31, |
|||
2018 |
2017 |
||
Cash flows from operating activities |
|||
Net cash provided by operating activities |
$ 104,084 |
$ 104,748 |
|
Cash flows from investing activities |
|||
Additions to pre-publication costs |
(123,403) |
(131,282) |
|
Additions to property, plant, and equipment |
(53,741) |
(55,092) |
|
Free Cash Flow |
$ (73,060) |
$ (81,626) |
|
1 |
All amounts have been adjusted to eliminate the impact of the Riverside Standardized Testing business which has been removed from continuing operations and classified as discontinued operations. |
Houghton Mifflin Harcourt Company |
|||||||
Calculation of Billings (Unaudited) |
|||||||
Billings 1 (in thousands of dollars) |
|||||||
Consolidated 1 |
|||||||
Three Months Ended |
Years Ended |
||||||
2018 |
2017 |
2018 |
2017 |
||||
Net sales |
$249,038 |
$ 233,745 |
$ 1,322,417 |
$ 1,327,029 |
|||
Change in deferred revenue |
(42,055) |
(28,859) |
(7,693) |
(13,500) |
|||
Billings |
$ 206,983 |
$ 204,886 |
$ 1,314,724 |
$ 1,313,529 |
|||
Education 1 |
|||||||
Three Months Ended |
Years Ended |
||||||
2018 |
2017 |
2018 |
2017 |
||||
Core Solutions net sales |
$ 81,917 |
$ 76,345 |
$ 538,166 |
$ 595,097 |
|||
Change in deferred revenue |
(30,677) |
(21,567) |
(11,955) |
(10,258) |
|||
Core Solutions Billings |
$ 51,240 |
$ 54,778 |
$ 526,211 |
$ 584,839 |
|||
Extensions net sales |
$ 106,837 |
$ 106,990 |
$ 584,523 |
$ 551,356 |
|||
Change in deferred revenue |
(10,418) |
(7,334) |
3,975 |
(2,372) |
|||
Extensions Billings |
$ 96,419 |
$ 99,656 |
$ 588,498 |
$ 548,984 |
|||
Education Billings |
$ 147,659 |
$ 154,434 |
$ 1,114,709 |
$1,133,823 |
|||
Trade Publishing 1 |
|||||||
Three Months Ended |
Years Ended |
||||||
2018 |
2017 |
2018 |
2017 |
||||
Net sales |
$ 60,284 |
$ 50,410 |
$ 199,728 |
$ 180,576 |
|||
Change in deferred revenue |
(960) |
42 |
287 |
(870) |
|||
Trade Publishing Billings |
$ 59,324 |
$ 50,452 |
$ 200,015 |
$ 179,706 |
|||
Billings is an operating measure utilized by the Company derived as shown above. |
1 |
All amounts have been adjusted to eliminate the impact of the Riverside Standardized Testing business which has been removed from continuing operations and classified as discontinued operations. |
SOURCE Houghton Mifflin Harcourt
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article