Attached files

file filename
8-K - 8-K - SSI Investments II Ltdc919-20130910x8k.htm

FOR: SSI INVESTMENTS II LIMITED

 

COMPANY CONTACT:

Tom McDonald

Chief Financial Officer

(603) 324-3000, x4232

 

SSI Investments II Limited Reports Second Quarter Fiscal 2014 Results

 

NASHUA, NH, September 10, 2013 - SSI Investments II Limited (“SSI II” or the “Company”), a parent company of Skillsoft Limited (formerly Skillsoft PLC), a  provider of cloud based learning solutions for customers worldwide, today announced financial results for the second quarter of fiscal 2014.

 

Basis of Presentation

 

On May 26, 2010, SSI Investments III Limited, a wholly owned subsidiary of SSI II, completed its acquisition of Skillsoft PLC (the “Acquisition”), which was subsequently re-registered as a private limited company and whose corporate name changed from Skillsoft PLC to Skillsoft Limited (“Skillsoft”).

 

On October 14, 2011, the Company announced that its indirect subsidiaries, Skillsoft Corporation and Skillsoft Ireland Limited, completed their acquisition of the Element K business from NIIT Ventures, Inc., an indirect subsidiary of NIIT Limited (the “Element K acquisition”).

 

On September 25, 2012, the Company announced that it completed its unconditional cash offer made by its indirect subsidiary, Skillsoft Ireland Limited, for the entire issued and to be issued share capital of ThirdForce Group plc as structured under Irish law (the “ThirdForce acquisition”). 

 

The Company's management has furnished in this press release and the accompanying financial information certain financial measurements that are not in accordance with generally accepted accounting principles (GAAP) in the United States.  As used herein, non-GAAP revenue and days sales outstanding (“DSOs”) from non-GAAP revenue exclude fair value adjustments to acquired deferred revenue in purchase accounting related to the Acquisition, the Element K acquisition and the ThirdForce acquisition.  Additionally, DSOs from non-GAAP revenue include revenues from the business prior to the Element K acquisition and the ThirdForce acquisition.  Non-GAAP deferred revenue excludes the unamortized fair value adjustments to acquired deferred revenue from the aforementioned acquisitions. 

 

EBITDA represents net income (loss) plus (i) interest expense, (ii) (benefit) provision for income taxes and (iii) depreciation and amortization, less interest income.  Non-GAAP adjusted EBITDA is calculated by adding to EBITDA certain items of expense and deducting from EBITDA certain items of income that the Company's management believes are not indicative of the Company's future operating performance, including share-based compensation expense, merger and integration related expenses, revenue reductions


 

and incremental expenses related to purchase accounting as a result of the Acquisition, the Element K acquisition and the ThirdForce acquisition and business realignment strategy charges. 

 

These non-GAAP financial measures are not in accordance with, or an alternative to, financial information prepared in accordance with GAAP and may not be comparable to similar non-GAAP financial measures used by other companies.  These non-GAAP measures should not be considered in isolation from, or as a substitute for, the financial results prepared in accordance with GAAP.  The Company’s management uses these non-GAAP financial measures as alternative means for assessing the Company’s results of operations and believes that they may also provide useful information to the Company’s investors.  In addition, certain covenants in the Company’s senior credit facilities are based on non-GAAP financial measures, such as non-GAAP adjusted EBITDA, or adjusted EBITDA as defined in our senior credit facilities, and evaluating and presenting these measures allows the Company and its investors to assess the Company’s compliance with the covenants in the Company’s senior credit facilities and the Company’s ability to meet its future debt service, capital expenditures and working capital requirements.  The Company’s management believes that DSOs are useful as a comparison of DSOs from the current period to the prior period in order for the Company’s management to adequately assess the Company’s collection efforts, taking into account the seasonality of the Company’s business.

 

In the fourth quarter of the fiscal year ended January 31, 2013, the Company recognized $14.2 million of share-based compensation expense within research and development, sales and marketing and general and administrative expenses, which included $8.1 million of share-based compensation attributable to services performed in prior periods, which should have been recognized in those periods.  The correction of the cumulative expense that was reported in the Company’s fourth quarter of the fiscal year ended January 31, 2013 was not considered material to the Company’s consolidated financial statements and had no impact on non-GAAP adjusted EBITDA.  For the fiscal year ending January 31, 2014, the Company will continue recognizing share-based compensation expense within research and development, sales and marketing and general and administrative expenses prospectively on a quarterly basis. 

 

Fiscal 2014 Second Quarter Results

 

The Company reported revenue of $101.6 million for the second quarter ended July 31, 2013 of the fiscal year ending January 31, 2014 (fiscal 2014), which represented a $7.8 million net increase from the $93.8 million reported in the second quarter ended July 31, 2012 of the fiscal year ended January 31, 2013 (fiscal 2013).  The reconciliation from non-GAAP revenue to GAAP revenue is as follows (amounts in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter Fiscal 2014

 

 

Second Quarter Fiscal 2013

 

Non-GAAP revenue

 

$

103.2

 

 

$

97.2

 

Fair value adjustments to deferred revenue from purchase accounting

 

 

(2.0

)

 

 

(3.4

)

ThirdForce products excluded from non-GAAP revenue

 

 

0.4

 

 

 

-

 

GAAP revenue

 

$

101.6

 

 

$

93.8

 

 


 

Of the $7.8 million increase in revenue, approximately $4.9 million is related to revenue generated from the ThirdForce business following the ThirdForce acquisition and approximately $1.1 million is related to additional revenue generated from current and prior period bookings, as compared to revenue generated from bookings for the same period in fiscal 2013.  In addition, approximately $1.4 million is related to a net reduction in the fair value adjustments to acquired deferred revenue in purchase accounting and approximately $0.4 million of revenue is related to ThirdForce products excluded from non-GAAP revenue as these offerings will not be replaced for customers upon renewal. 

 

The Company’s deferred revenue at July 31, 2013 was approximately $203.1 million, which represented a $13.3 million increase from the $189.8 million reported at July 31, 2012.  The reconciliation from non-GAAP deferred revenue to deferred revenue on a GAAP basis is as follows (amounts in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2013

 

 

July 31, 2012

 

Non-GAAP deferred revenue

 

$

205.5

 

 

$

192.3

 

Unamortized fair value adjustments to deferred revenue from purchase accounting

 

 

(2.4

)

 

 

(2.5

)

Deferred revenue on a GAAP basis

 

$

203.1

 

 

$

189.8

 

 

Of the $13.3 million increase in deferred revenue, approximately $10.6 million is related to deferred revenue from post-acquisition ThirdForce billings and approximately $2.5 million is related to an increase in current and prior period bookings.  In addition, approximately $0.1  million is related to net decrease from the unamortized fair value adjustments to acquired deferred revenue in purchase accounting. 

 

The Company’s net loss was $9.1 million for the second quarter of fiscal 2014 as compared to a net loss of $20.1 million for the second quarter of fiscal 2013. The Company’s net loss in the second quarter of fiscal 2014 includes the impact of the Acquisition, the Element K acquisition and the ThirdForce acquisition, the significant components of which are as follows (amounts in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter Fiscal 2014

 

 

Second Quarter Fiscal 2013

 

Fair value adjustments to deferred revenue in purchase accounting

 

$

2.0 

 

 

$

3.4 

 

Amortization of intangible assets related to content and technology

 

 

13.6 

 

 

 

14.9 

 

Restructuring and acquisition related expenses

 

 

0.4 

 

 

 

-

 

Share-based compensation expense

 

 

1.5 

 

 

 

-

 

Merger, integration and related costs

 

 

1.8 

 

 

 

7.9 

 

Amortization of intangible assets

 

 

13.8 

 

 

 

15.3 

 

Interest expense from new borrowings

 

 

15.9 

 

 

 

16.7 

 

 

 

$

49.0 

 

 

$

58.2 

 

 

Gross margin was 78% for the Company’s fiscal 2014 second quarter as compared to 75% for the fiscal 2013 second quarter.  The increase in gross margin for the fiscal 2014 second quarter is primarily due to a $7.8 million increase in revenue, a $1.3 million decrease in the amortization of intangible assets, which relates to fully amortized assets from the Acquisition, as well as a $0.1 million decrease in costs associated with transitional employees and outside services pertaining to Element K and ThirdForce content, which are no longer required.  This was partially offset by incremental royalties of approximately $0.4 million and additional depreciation expense of approximately $0.3 million. 

 


 

Research and development expenses increased $1.5 million to $14.3 million in the fiscal 2014 second quarter from $12.8 million in the fiscal 2013 second quarter.  This increase is primarily related to increased headcount related costs of $1.0 million and share-based compensation expense of approximately $0.2 million.  Research and development expenses were 14% of revenue for both the fiscal 2014 and fiscal 2013 second quarters, primarily due to the increase in revenues, offset by the aforementioned increase in expenses.

 

Sales and marketing expenses increased $0.3 million to $33.8 million in the fiscal 2014 second quarter from $33.5 million in the fiscal 2013 second quarter.  This increase includes the $0.4 million impact from share-based compensation expense and a $0.7 million increase in commission expense, which were partially offset by a reduction of $0.2 million in consulting fees, $0.4 million in marketing expenses and $0.2 million in compensation and benefits expense.  Sales and marketing expenses were 33% of revenue for the fiscal 2014 second quarter as compared to 36% for the fiscal 2013 second quarter, primarily due to the increase in revenues.

 

General and administrative expenses increased $1.8 million to $10.3 million in the fiscal 2014 second quarter from $8.5 million in the fiscal 2013 second quarter.  This increase is related to $0.9 million of share-based compensation expense and $0.8 million of additional professional fees.  General and administrative expenses were 10% of revenue for the fiscal 2014 second quarter as compared to 9% for the fiscal 2013 second quarter, primarily due to the aforementioned increase in expenses, partially offset by the increase in revenues.

 

Merger, integration and related expenses for the fiscal 2014 second quarter were $1.8 million as compared to $7.9 million in the fiscal 2013 second quarter.  The fiscal 2014 second quarter expense includes costs associated with exiting vendor obligations, professional fees and headcount costs associated with transition activities and process integration activities from the Element K acquisition and the ThirdForce acquisition, which can be added back to non-GAAP adjusted EBITDA under our debt covenants.  Merger, integration and related expenses decreased from the fiscal 2013 second quarter as a result of integration efforts in relation to the Element K acquisition being substantially completed in fiscal year 2014 and partially offset by expense related to the integration of the ThirdForce operations with ours.  

 

Interest expense decreased to $15.9 million for the fiscal 2014 second quarter from $16.7 million in the fiscal 2013 second quarter.  The decrease in interest expense is primarily due to the reduction of interest rates in connection with the repricing of the Company’s borrowing in the fiscal 2013 third quarter, which was partially offset by incremental borrowings under the senior credit facilities incurred in connection with the ThirdForce acquisition. 

 

For the six months ended July 31, 2013, the Company’s tax benefit from continuing operations was $6.3 million and consisted of a cash tax provision of $6.3 million and a non-cash tax benefit of $12.6 million.  This compares to a $7.9 million tax benefit from continuing operations for the six months ended July 31, 2012, which consisted of a cash tax provision of approximately $2.2 million and a non-cash tax benefit of $10.1 million.  The decrease in the current year tax benefit was primarily due to the lower loss from operations.

 

Non-GAAP adjusted EBITDA for the fiscal 2014 second quarter was $40.5 million as compared to $36.6 million for the fiscal 2013 second quarter.  The reconciliation of net loss to non-GAAP adjusted EBITDA is as follows (amounts in millions):

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Second Quarter Fiscal 2014

 

 

Second Quarter Fiscal 2013

 

Net loss, as reported

 

 

$

(9.1

)

 

$

(20.1

)

Interest expense, net

 

 

 

15.7

 

 

 

16.7

 

Depreciation and amortization

 

 

 

1.7

 

 

 

1.2

 

Amortization of intangible assets

 

 

 

27.4

 

 

 

30.2

 

Benefit for income taxes

 

 

 

(1.8

)

 

 

(2.9

)

EBITDA

 

 

 

33.9

 

 

 

25.1

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense

 

 

 

1.5

 

 

 

-

 

ThirdForce products excluded from non-GAAP revenues

 

 

 

(0.4

)

 

 

-

 

Retention bonus

 

 

 

0.8

 

 

 

-

 

Sponsor fees

 

 

 

0.4

 

 

 

0.4

 

Consulting and advisory fees

 

 

 

-

 

 

 

0.2

 

Acquisition related expenses

 

 

 

0.1

 

 

 

-

 

Merger, integration and related costs

 

 

 

1.8

 

 

 

7.9

 

Restructuring expenses

 

 

 

0.3

 

 

 

-

 

Loss (income) from discontinued operations, net of tax

 

 

 

0.2

 

 

 

(0.1)

 

Fair value adjustments to prepaid commissions in purchase accounting

 

 

 

(0.1

)

 

 

(0.3

)

Fair value adjustments to deferred revenue in purchase accounting

 

 

 

2.0

 

 

 

3.4

 

Non-GAAP adjusted EBITDA

 

 

$

40.5

 

 

$

36.6

 

 

The Company’s senior credit facilities require the Company to comply on a quarterly basis with a single financial covenant for the benefit of the revolving credit facility lenders only.  The financial covenant requires the Company to maintain a maximum secured leverage ratio tested on the last day of each fiscal quarter (but failure to maintain the required ratio would not result in a default under the revolving credit facility so long as the revolving credit facility is undrawn at such time).  The maximum secured leverage ratio will reduce over time, subject to increase in connection with certain material acquisitions.  The Company’s senior credit facilities and senior notes also include various nonfinancial covenants.  As of July 31, 2013, the Company was in compliance with this financial covenant and all nonfinancial covenants.

 

The Company had approximately $75.9 million in cash, cash equivalents and restricted cash as of July 31, 2013 as compared to $39.2 million as of January 31, 2013.  This $36.7 million increase is primarily due to cash provided by operations of $44.9 million, which was partially offset by purchases of property and equipment, net of dispositions, of $5.5 million and principal payments on the senior credit facilities of $2.3 million. 

 

In order to adequately assess the Company’s collection efforts, taking into account the seasonality of the Company’s business, the Company believes that it is most useful to compare current period DSOs to the prior year period.  Given the quarterly seasonality of bookings, the deferral from revenue of subscription billings may increase or decrease the DSOs on sequential quarterly comparisons.

 

The Company’s DSOs from non-GAAP revenue were in the targeted range for the fiscal 2014 second quarter.  On a net basis, which considers only receivable balances for which revenue has been recorded, DSOs from non-GAAP revenue were 7 days in the fiscal 2014 second quarter as compared to 6 days in the fiscal 2013 second quarter and 9 days in the fiscal 2014 first quarterOn a gross basis, which considers all items billed as receivables, DSOs from non-GAAP revenue were 85 days in the fiscal 2014


 

second quarter as compared to 79 days in the fiscal 2013 second quarter and 81 days in the fiscal 2014 first quarter. 

 

Supplemental financial information will be available on Skillsoft’s web site www.skillsoft.com at the time of the earnings call.

 

Conference Call

 

In conjunction with this release, management will conduct a conference call on Tuesday, September 10, 2013 at 8:30 a.m. EDT to discuss the Company’s fiscal 2014 second quarter financial and operating results.  Chuck Moran, President and Chief Executive Officer, and Tom McDonald, Chief Financial Officer, will host the call.

 

To participate in the conference call, dial (800)  322-9079 or (973)  582-2717 for international callers and use the following passcode: 45987273.  The live conference call will be available via the Internet by accessing the Skillsoft Web site at www.skillsoft.com.  Please go to the Web site at least fifteen minutes prior to the call to register, download and install any necessary audio software.

 

A replay will be available from 12:01 a.m. EDT on September 11, 2013 until 11:59 p.m. EDT on September  18, 2013.  The replay number is (855)  859-2056 or (404)  537-3406 for international callers, passcode: 45987273.  A webcast replay will also be available on Skillsoft’s Web site at www.skillsoft.com.

 

About SSI II

 

SSI Investments II Limited is an indirect parent of Skillsoft Limited, a pioneer in the field of learning with a long history of innovation.  Skillsoft provides cloud based learning solutions for its customers worldwide, ranging from global enterprises, government, and education to mid-sized and small businesses.  Skillsoft's customer support teams draw on a wealth of in-house experience and a comprehensive learning e-library to develop off-the-shelf and custom learning programs tailored to cost-effectively meet customer needs.  Skillsoft's courses, books and videos have been developed by industry leading learning experts to ensure that they maximize business skills, performance, and talent development. 

 

Skillsoft currently serves over 6,000 customers and more than 19,000,000 learners around the world.  Skillsoft is on the web at www.skillsoft.com.

 

Skillsoft courseware content described herein is for information purposes only and is subject to change without notice.  Skillsoft has no obligation or commitment to develop or deliver any future release, upgrade, feature, enhancement or function described in this press release except as specifically set forth in a written agreement.

 

Skillsoft, the Skillsoft logo, Skillport, Search & Learn, SkillChoice, Books24x7, ITPro, BusinessPro, OfficeEssentials, GovEssentials, EngineeringPro, FinancePro, AnalystPerspectives, ExecSummaries, ExecBlueprints, Express Guide, Dialogue, Quickskill and inGenius are trademarks or registered trademarks of Skillsoft Ireland Limited in the United States and certain other countries.  All other trademarks are the property of their respective owners.

 

From time to time, including in this press release, we may make forward-looking statements, including but not limited to statements relating to such matters as anticipated financial performance, business prospects, strategy, plans, regulatory, market and industry trends, liquidity and similar matters.  You can


 

identify these statements by the fact that they do not relate strictly to historic or current facts.  They use words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe,” “will,” “target” and other words and terms of similar meaning in connection with a discussion of future operating or financial performance.  We note that a variety of factors, including known and unknown risks and uncertainties as well as incorrect assumptions, could cause our actual results and experience to differ materially from the anticipated results or other expectations expressed in such forward-looking statements.  These risks and uncertainties include, among others, that we are highly leveraged; that our debt agreements contain restrictions that limit our flexibility in operating our business; that our quarterly operating results may fluctuate significantly; the effect of past and future acquisitions on our operations; volatility in the global market and economic conditions; that increased competition may result in decreased demand for our products and services; our ability to meet the needs of a rapidly changing, developing market; our ability to introduce new products; that our business is subject to currency fluctuations that could adversely affect our operating results; that we may be unable to protect our proprietary rights and other factors, including those discussed under “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended January 31, 2013, as filed with the SEC on April 30, 2013.  You should understand that it is not possible to predict or identify all such factors.  Consequently, you should not consider any such list to be a complete set of all potential risks or uncertainties.  Accordingly, investors should not place undue reliance on those statements.  The forward-looking statements contained in this press release reflect our expectations as of the date hereof and, except as required by applicable securities laws, we undertake no obligation to publicly update forward-looking statements, whether as a result of new information, future events or otherwise.

 

###


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SSI Investments II and Subsidiaries

 

Condensed Consolidated Statements of Income

 

(Unaudited, In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended July 31,

 

Six Months Ended July 31,

 

 

 

 

2013

 

 

2012

 

 

2013

 

 

2012

 

Revenues

 

$

101,603 

 

$

93,755 

 

$

202,122 

 

$

183,059 

 

Cost of revenues

 

 

9,201 

 

 

8,718 

 

 

18,763 

 

 

19,146 

 

Cost of revenues - amortization of intangible assets

 

 

13,569 

 

 

14,866 

 

 

27,593 

 

 

32,534 

 

   Gross profit

 

 

78,833 

 

 

70,171 

 

 

155,766 

 

 

131,379 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

   Research and development

 

 

14,311 

 

 

12,849 

 

 

28,240 

 

 

26,836 

 

   Selling and marketing

 

 

33,786 

 

 

33,486 

 

 

68,165 

 

 

66,843 

 

   General and administrative

 

 

10,341 

 

 

8,459 

 

 

20,274 

 

 

17,436 

 

   Amortization of intangible assets

 

 

13,804 

 

 

15,320 

 

 

27,490 

 

 

30,706 

 

   Acquisition related expenses

 

 

134 

 

 

 -

 

 

399 

 

 

399 

 

   Merger and integration related expenses

 

 

1,292 

 

 

6,413 

 

 

3,020 

 

 

8,718 

 

   Restructuring

 

 

341 

 

 

15 

 

 

2,692 

 

 

482 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

74,009 

 

 

76,542 

 

 

150,280 

 

 

151,420 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income, net

 

 

82 

 

 

(25)

 

 

(135)

 

 

(947)

 

Interest income

 

 

272 

 

 

13 

 

 

544 

 

 

40 

 

Interest expense

 

 

(15,938)

 

 

(16,707)

 

 

(31,711)

 

 

(33,268)

 

  Loss before provision for income taxes

 

 

(10,760)

 

 

(23,090)

 

 

(25,816)

 

 

(54,216)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes - cash

 

 

2,715 

 

 

765 

 

 

6,346 

 

 

2,243 

 

Benefit for income taxes - non-cash

 

 

(4,530)

 

 

(3,616)

 

 

(12,689)

 

 

(10,179)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

$

(8,945)

 

$

(20,239)

 

$

(19,473)

 

$

(46,280)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of an income tax provision (benefit) of $0 and $58 for the three months ended July 31, 2013 and 2012, respectively, and  $0 and ($358) for the six months ended July 31, 2013 and 2012, respectively

 

 

(186)

 

 

118 

 

 

(182)

 

 

(537)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(9,131)

 

$

(20,121)

 

$

(19,655)

 

$

(46,817)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SSI Investments II

 

Condensed Consolidated Balance Sheets

 

(Unaudited, In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2013

 

 

January 31, 2013

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

    Cash and cash equivalents

 

$

75,706 

 

$

39,048 

 

    Restricted cash

 

 

166 

 

 

136 

 

    Accounts receivable, net

 

 

97,962 

 

 

188,682 

 

    Deferred tax assets

 

 

8,443 

 

 

1,360 

 

    Prepaid expenses and other current assets

 

 

32,611 

 

 

34,741 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

214,888 

 

 

263,967 

 

 

 

 

 

 

 

 

 

    Property and equipment, net

 

 

13,740 

 

 

13,654 

 

    Goodwill

 

 

633,523 

 

 

637,524 

 

    Intangible assets, net

 

 

387,535 

 

 

444,748 

 

    Deferred tax assets

 

 

2,144 

 

 

10,090 

 

    Other assets

 

 

19,739 

 

 

22,445 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,271,569 

 

$

1,392,428 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Current maturities of long term debt

 

$

26,803 

 

$

3,311 

 

    Accounts payable

 

 

8,196 

 

 

11,650 

 

    Accrued expenses

 

 

41,541 

 

 

62,766 

 

    Deferred tax liabilities

 

 

7,591 

 

 

15,153 

 

    Deferred revenue

 

 

203,061 

 

 

262,452 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

287,192 

 

 

355,332 

 

 

 

 

 

 

 

 

 

    Long term debt

 

 

729,999 

 

 

755,034 

 

    Deferred tax liabilities

 

 

20,341 

 

 

26,646 

 

    Other long term liabilities

 

 

11,079 

 

 

10,016 

 

Total long-term liabilities

 

 

761,419 

 

 

791,696 

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

222,958 

 

 

245,400 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

1,271,569 

 

$

1,392,428 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SSI Investments II

 

Condensed Consolidated Statements of Cash Flows

 

(Unaudited, In thousands)

 

 

 

 

 

 

 

 

 

Six Months Ended July 31,

 

 

 

 

2013

 

 

2012

 

Cash flows from operating activities:

 

 

 

 

 

 

 

    Net loss

 

$

(19,655)

 

$

(46,817)

 

         Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

         Share-based compensation

 

 

3,020 

 

 

 -

 

         Depreciation and amortization

 

 

3,376 

 

 

2,631 

 

         Amortization of intangible assets

 

 

55,083 

 

 

63,240 

 

         Provision of bad debts

 

 

54 

 

 

20 

 

         Benefit for income taxes - non-cash

 

 

(12,689)

 

 

(10,537)

 

         Non-cash interest expense

 

 

2,692 

 

 

2,612 

 

         Loss on disposition of assets

 

 

285 

 

 

152 

 

    Changes in current assets and liabilities, net of acquisitions

 

 

 

 

 

 

 

         Accounts receivable

 

 

88,628 

 

 

96,093 

 

         Prepaid expenses and other current assets

 

 

861 

 

 

6,585 

 

         Accounts payable

 

 

(1,548)

 

 

(10,092)

 

         Accrued expenses, including long-term

 

 

(18,792)

 

 

(23,114)

 

         Deferred revenue

 

 

(56,439)

 

 

(51,484)

 

    Net cash provided by operating activities

 

 

44,876 

 

 

29,289 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

    Purchases of property and equipment

 

 

(5,520)

 

 

(3,900)

 

    Proceeds on disposition of assets

 

 

 -

 

 

96 

 

    Increase in restricted cash, net

 

 

(29)

 

 

(30)

 

    Net cash used in investing activities

 

 

(5,549)

 

 

(3,834)

 

Cash flows from financing activities:

 

 

 

 

 

 

 

    Proceeds received on note for sale of TCE

 

 

407 

 

 

 -

 

    Principal payments on Senior Credit Facilities

 

 

(2,325)

 

 

(731)

 

    Net cash used in financing activities

 

 

(1,918)

 

 

(731)

 

    Effect of exchange rate changes on cash and cash equivalents

 

 

(751)

 

 

(327)

 

    Net increase in cash and cash equivalents

 

 

36,658 

 

 

24,397 

 

    Cash and cash equivalents, beginning of period

 

 

39,048 

 

 

28,908 

 

    Cash and cash equivalents, end of period

 

$

75,706 

 

$

53,305