Attached files

file filename
8-K - FORM 8-K - Houghton Mifflin Harcourt Cod881011d8k.htm

Exhibit 99.1

HOUGHTON MIFFLIN HARCOURT COMPANY ANNOUNCES FULL YEAR 2014 RESULTS

Billings rise 16% in 2014

HMH captures 52% of new adoption market in 2014, overall addressable market share grows to 44%

BOSTON – February 26, 2015 – Global learning company Houghton Mifflin Harcourt Company (“HMH” or the “Company”) (NASDAQ: HMHC) today announced its financial results for the fourth quarter and full year ended December 31, 2014.

Full Year 2014 Financial Highlights:

 

    Billings grew 16%, or $222 million, to $1,602 million compared with $1,380 million in the full year 2013.

 

    Net sales were $1,372 million compared with $1,379 million in 2013, while net deferred revenue increased $230 million in 2014, driven by higher billings and strong digital sales.

 

    Adjusted cash EBITDA, which accounts for the change in deferred revenue, increased $168 million, or 51%, to $495 million in 2014 compared to $327 million in 2013. Adjusted EBITDA was $265 million for the full year 2014 compared with $325 million in the prior year.

 

    Net loss was $111 million for the full year 2014 and 2013.

 

    For the year ended December 31, 2014, free cash flow was $308 million, an increase of $337 million from ($29) million for the same period in 2013, resulting in cash and cash equivalents and short-term investments of $743 million in 2014, an increase of 75% from $425 million in 2013.

 

    Pre-publication or content development costs decreased $11 million or 9% to $116 million in 2014 from $127 million in 2013.

 

    HMH’s addressable domestic education market share increased to 44% in 2014 from 38% in 2013.

Linda K. Zecher, HMH’s President and Chief Executive Officer, commented, “2014 was an important year for HMH and a turning point for the market in terms of digital readiness. We believe our best in class products and leading-edge digital capabilities served as a catalyst for a learning transformation within the industry and enabled us to capture 52% share of a robust new adoption market. Looking ahead to 2015, we believe our learning solutions will continue to help us maintain a leading position in the education market. Simultaneously, we plan to intensify our focus on comprehensive education services, early childhood and direct-to-consumer markets to strengthen our long-term growth potential.”

Eric Shuman, Chief Financial Officer of HMH, stated, “We believe the strength of our performance in 2014 is evident in the growth of our billings, adjusted cash EBITDA, and free cash flow generation. Although the increase in our deferred revenue has led to short-term pressure on our adjusted EBITDA, we believe that our underlying business model is strong and our solid financial footing provides us the stability and flexibility to pursue growth opportunities.”

 

1


2014 Business Highlights:

Education Segment: Our addressable domestic education market in 2014 reached approximately $3 billion. Within this market, HMH successfully captured 52% market share among the new adoption market, bringing our total market share to approximately 44%. HMH had wins in each of the adoption states, with particularly strong performances in Texas, California and Florida. Digital sales greatly accelerated in 2014, with digital content representing over 50% of sales within large education programs. Performance in open territories was strong in 2014 as HMH recorded wins across various subject areas in New York City, as well as districts in Washington, Arizona, and Maryland.

HMH’s Riverside business grew 13% year-over-year as the Woodcock Johnson IV assessment product had a particularly strong performance. Intervention products from our Heinemann business contributed 10% year-over-year growth.

HMH enhanced its direct-to-consumer and early childhood offerings through the launch of products such as Go Math! Academy, Curious About Me, Curious World, and iRead With. The acquisitions of Curiosityville, Channel One News, and SchoolChapters helped further enhance HMH’s digital portfolio across K-12 and early learning.

Harnessing the power of technology to improve educational outcomes remained a key priority in 2014. In July, the Company introduced HMH Player for Google Chrome and iPad®, featuring built-in collaboration and customization tools that help tackle the major pain points faced by educators as they integrate technology into the classroom. Later in 2014, HMH created HMH Labs — an incubation hub dedicated to ideation and rapid prototyping of new technology solutions for students, teachers, and parents.

Trade Publishing Segment: In 2014, HMH experienced strong book sales related to the release of The Giver by Lois Lowry as a major motion picture, and also benefitted from the debut of What If?: Serious Scientific Answers to Absurd Hypothetical Questions by Randall Munroe at number one on The New York Times best seller list. Additionally, the Company acquired new publishing rights throughout the year to further enhance its title lineup in 2014 and beyond, including Beowulf: A Translation and Commentary by J.R.R. Tolkien, The Whole30: The 30-Day Guide to Total Health and Food Freedom by New York Times bestselling authors Melissa and Dallas Hartwig as well as an English translation of So You Don’t Get Lost in the Neighborhood by Nobel Prize winner Patrick Modiano. The Company also launched a new line of business titles, with Talk This Way! The Official TED Guide to Public Speaking by Chris Anderson as its first signing.

Full Year 2014 Financial Results

Net Sales: HMH reported net sales of $1,372 million for the full year 2014, down 0.5% or $7 million compared to $1,379 million in 2013. Within this, Education segment net sales for the year ended December 31, 2014 increased $1 million to $1,209 million and Trade Publishing net sales declined $8 million from 2013 to $163 million.

 

2


The rise in Education segment net sales was largely driven by a $13 million increase in sales from the Heinemann business, primarily related to the Leveled Literacy Intervention product line, as well as a $13 million increase in higher assessment net sales, which was related to the release of the latest version of the Woodcock Johnson program and higher direct-to-consumer sales. Additionally, HMH deferred $230 million of net sales, which will be recognized over seven years. Billings increased $222 million, or 16% in 2014 compared to 2013 primarily due to large Texas Math and Science adoptions and, to a lesser extent, adoptions in California and Florida. These increases were offset by lower net sales of professional development and professional services in the domestic education market. This was due to the absence of learning management system sales and services, as HMH exited those offerings, and the fact that HMH’s 2013 net sales included an $8 million benefit from the completion of a contract that led to the recognition of revenue previously deferred. HMH also recorded a $9 million decrease in net sales of traditional print supplemental products due to an aging product base and a $3 million decline in international sales due to a decline in licensing revenue.

Although HMH had strong front list titles in its Trade Publishing segment, including The Giver and related Lois Lowry titles and New York Times number one best seller What If, Trade Publishing sales declined 4% in 2014 as HMH did not benefit from strong sales of backlist titles associated with the theatrical releases of The Hobbit and Life of Pi as it did in 2013. Additionally, General Interest front list sales were offset by the absence of titles like Francona that benefitted HMH in 2013.

Cost of Sales: Overall cost of sales declined 3% or $22 million to $824 million in 2014 from $846 million in 2013. The decline was primarily attributable to a $26 million net reduction in amortization expense related to publishing rights and pre-publication amortization due to HMH’s accelerated amortization methods. Cost of sales, excluding pre-publication and publishing rights amortization, increased $4 million in 2014 to $589 million from $585 million in 2013. As a percent of net sales, cost of sales, excluding pre-publication and publishing rights amortization, increased to 43% from 42% primarily attributed to an increase in royalties, as a percent of net sales, associated with higher billings.

Selling and Administrative Costs: Selling and administrative costs increased 5% or $32 million from $581 million in 2013 to $613 million in 2014, primarily due to higher variable costs. These variable costs included $35 million of commissions associated with increased billings, higher technology costs of $12 million, an increase of $3 million of outside labor to support higher billings, and a $2 million increase in stock-based compensation due to additional equity award issuances. These were partially offset by a $19 million decline in fees associated with our initial public offering (IPO) in 2013.

Operating Loss: Operating loss for the full year 2014 decreased $1 million, or 1%, to a loss of $85 million from $87 million in 2013 due to the aforementioned net sales, cost of sales, and selling and administrative costs. Additionally, there was a $7 million reduction in amortization expenses related to other intangible assets as well as a $7 million reduction in impairment costs compared to 2013.

Net Loss: Net loss for the full year was $111 million, flat to 2013, primarily due to the same drivers impacting operating loss.

Adjusted EBITDA: Adjusted EBITDA for the full year 2014 was $265 million, down $60 million or 18% from $325 million in 2013, primarily due to higher variable costs such as commissions and labor related costs associated with higher billings. Within HMH’s Education segment, adjusted EBITDA was $298 million, compared with $343 million last year, and adjusted EBITDA for the Trade Publishing segment was $13 million compared with $24 million in 2013. Corporate and Other costs, which represent certain general overhead costs not fully allocated to the business segments, such as legal, accounting, treasury, human resources, technology and executive functions, were a loss of $46 million for the full year compared with a loss of $43 million in 2013.

 

3


Adjusted cash EBITDA, defined as adjusted EBITDA plus the change in deferred revenue, was $495 million for 2014, up $168 million or 51% from $327 million in 2013.

Cash Flow: Net cash provided by operating activities for the year ended December 31, 2014 was $491 million as compared with $157 million for the same period in 2013. The $334 million improvement was primarily a result of higher billings leading to favorable working capital. Our free cash flow, defined as net cash from operating activities minus capital expenditures, for the year ended December 31, 2014, was $308 million compared with ($29) million for the same period in 2013. As of December 31, 2014, HMH had $743 million of cash and cash equivalents and short-term investments compared with $425 million at December 31, 2013.

Fourth Quarter 2014 Financial Results

Net Sales: HMH reported net sales of $265 million for the fourth quarter of 2014, down 11% or $34 million compared to $299 million in the same quarter of 2013. The decline was primarily due to a large prior year sale that did not repeat in the fourth quarter of 2014, partially offset by strong product sales from our core programs, international, Heinemann intervention and assessment. Education and Trade Publishing segment net sales for the fourth quarter of 2014 were $218 million and $48 million, respectively, compared with $253 million and $46 million, respectively, in the fourth quarter of 2013.

Cost of Sales: Overall cost of sales improved 4% or $7 million to $184 million in the fourth quarter of 2014 from $191 million in the same period of 2013, while cost of sales, excluding pre-publication and publishing rights amortization were flat year-over-year at $124 million. As a percent of net sales, cost of sales, excluding pre-publication and publishing rights amortization increased to 47% from 42%, primarily due to the margin flow-through associated with the aforementioned large prior year sale.

Selling and Administrative Costs: Selling and administrative costs decreased $5 million or 3% from $161 million in the fourth quarter of 2013 to $156 million for the same period in 2014, primarily due to the absence of our IPO costs that occurred in 2013, partially offset by higher commissions, net labor and technology costs.

Operating Loss: Operating loss for the fourth quarter of 2014 was $80 million, $20 million or 34%, higher than the $60 million operating loss recorded in the same period of 2013 due to the aforementioned changes in net sales, cost of sales, and selling and administrative costs.

Net Loss: Net loss of $84 million in the fourth quarter of 2014 was $19 million or 29% higher compared to a net loss of $65 million in the same quarter of 2013, primarily due to the same drivers impacting operating loss.

 

4


Adjusted EBITDA: Adjusted EBITDA for the fourth quarter of 2014 was $9 million, down $46 million from $55 million in the same quarter of 2013. For the fourth quarter 2014, adjusted EBITDA in HMH’s Education segment was $13 million, compared with $67 million in the same quarter last year. Adjusted EBITDA for the Trade Publishing segment was $5 million compared with $5 million in the fourth quarter of 2013. Corporate and Other costs, which represent certain general overhead costs not fully allocated to the business segments, such as legal, accounting, treasury, human resources, technology, and executive functions, were a loss of $9 million for the quarter compared with a loss of $17 million in the year-ago period. Adjusted cash EBITDA, defined as adjusted EBITDA plus the change in deferred revenue, was a loss of $6 million in the fourth quarter, down $59 million from $53 million in the fourth quarter of 2013.

2015 Outlook

The Company is providing annual guidance on billings, net sales, pre-publication or content development costs and addressable market size.

HMH’s addressable domestic education market, the market where it primarily sells its instructional resources for grades K through 12, is expected to decline 9% to $2.7 billion in 2015 from $3.0 billion in 2014 primarily due to a smaller new adoption market. The decline in our core domestic education market is expected to be offset by HMH’s penetration in other adjacent markets such as consumer and early childhood resulting in HMH’s expected 2015 billings to be flat to down 4% over the 2014 billings.

The Company expects total net sales in 2015 to increase by 2% to 5% over 2014 net sales of $1,372 million benefitting from recognition of previously deferred revenue.

Additionally, pre-publication or content development costs for 2015 are expected to be approximately $110 to $120 million.

Capital Allocation

The Company’s Board of Directors and management continue to review and implement capital allocation strategies aimed at optimizing shareholder value creation. As part of this, the Company plans to continue to invest in its organic growth and evaluate acquisition opportunities.

Additionally, as previously disclosed, the Company’s Board of Directors has authorized the repurchase of up to $100 million in aggregate value of the Company’s Common Stock over a period of two years. Repurchases under the program may be made from time to time in open market or privately negotiated transactions. The extent and timing of any such repurchases would be at the Company’s discretion and subject to market conditions, applicable legal requirements and other considerations. This is part of the Company’s ongoing strategy to grow shareholder value.

 

5


Conference Call

At 8:30 a.m. EST on Thursday, February 26, 2015, HMH will host a conference call to discuss the results with its investors. The call will be webcast live at www.hmhco.com under the Investor Relations section. The following information is provided for investors who would like to participate:

Toll Free: (844) 835-6565

International: (484) 653-6719

Passcode: 64104186

Moderator: Rima Hyder, Vice President, Investor Relations

Webcast Link: http://edge.media-server.com/m/p/o89hwpae

An archived webcast with the accompanying slides will be available at ir.hmhco.com for one year for those unable to participate in the live event. An audio replay of this conference will also be available until March 5, 2015 via the following telephone numbers: (855) 859-2056 in the United States and (404) 537-3406 internationally using passcode 64104186.

Use of Non-GAAP Financial Measures

To supplement our financial statements presented in accordance with Generally Accepted Accounting Principles (GAAP), we have presented adjusted EBITDA, adjusted cash EBITDA and free cash flow as non-GAAP measures in addition to our GAAP results. This information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. Management believes that the presentation of these non-GAAP measures provides useful information to investors regarding our results of operations because it assists both investors and management in analyzing and benchmarking the performance and value of our business. Management believes that the presentation of adjusted EBITDA provides an indicator of our performance that is not affected by debt restructurings, fluctuations in interest rates or effective tax rates, non-cash charges, or levels of depreciation or amortization along with cost such as severance, facility closure cost, and acquisition cost. Accordingly, our management believes that this measurement is useful for comparing our performance from period to period. In addition, targets and positive trends in adjusted cash EBITDA are used as performance measures and to determine certain compensation of management. Management believes that the presentation of adjusted cash EBITDA also provides useful information to our investors and management as an indicator of our cash performance as it takes into account our deferred revenue and is not affected by the aforementioned items excluded from adjusted EBITDA. 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 normal business operations, including capital expenditures, and makes decisions based on it. Management also views it as an important indicator of cash available for servicing debt, investing in organic growth, strategic acquisitions and/or returning cash to shareholders. Other companies may define these non-GAAP measures differently and, as a result, our measure of these non-GAAP measures may not be directly comparable to adjusted EBITDA, adjusted cash EBITDA and free cash flow of other companies. Although we use non-GAAP measures as financial measures to assess the performance of our business, the use of non-GAAP measures are

 

6


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 and adjusted cash EBITDA should be considered in addition to, and not as a substitute for, net income or loss prepared in accordance with GAAP as a measure of performance; and free cash flow should be considered in addition to, and not as a substitute for, net cash provided by operating activities prepared in accordance with GAAP as a measure of performance. Adjusted EBITDA and adjusted cash EBITDA are not intended to be a measure of liquidity nor is free cash flow intended to be a measure for discretionary use. You are cautioned not to place undue reliance on these non-GAAP measures. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is provided in the appendix to this news release.

About Houghton Mifflin Harcourt

Houghton Mifflin Harcourt (NASDAQ:HMHC) is a global learning company with the mission of changing people’s lives by fostering passionate, curious learners. Among the world’s largest providers of pre-K–12 education solutions and one of its longest-established publishing houses, HMH combines cutting-edge research, editorial excellence and technological innovation to improve teaching and learning environments and solve complex literacy and education challenges. HMH’s interactive, results-driven education solutions are utilized by more than 50 million students in over 150 countries, and its renowned and awarded novels, non-fiction, children’s books and reference works are enjoyed by readers throughout the world. For more information, visit www.hmhco.com.

 

7


Forward-Looking Statements

The statements contained herein include forward-looking statements, which involve risks and uncertainties. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “projects,” “anticipates,” “expects,” “could,” “intends,” “may,” “will” or “should,” “forecast,” “intend,” “plan,” “potential,” “project,” “target” or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations, including billings, net sales, deferred revenue and recognition thereof; financial condition; pre-publication or content development costs; liquidity; products, including product mix and format; prospects; growth; adjacent markets and market share; strategies, including with respect to capital allocation; the market and 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 of operations, financial condition and liquidity, and the development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements contained herein. In addition, even if our results of operations, financial condition and liquidity and the development of the industry in which we operate 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; adverse or worsening economic trends or the continuation of current economic conditions; changes in consumer demand for, and acceptance of, our products; changes in product mix, format and timing of delivery; changes in competitive factors; offerings by technology companies that compete with our products; industry cycles and trends; conditions and/or changes in the publishing industry; changes or the loss of our key third-party print vendors; restrictions under agreements governing our outstanding indebtedness; changes in laws or regulations governing our business and operations; changes or failures in the information technology systems we use; demographic trends; uncertainty surrounding our ability to enforce our intellectual property rights; inability to retain management or hire employees; impact of potential impairment of goodwill and other intangibles in a challenging economy; decline or volatility of our stock price regardless of our operating performance; 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.

 

8


Contact:

Investor Relations

Rima Hyder

Vice President, Investor Relations

(617) 351-3309

rima.hyder@hmhco.com

Media Relations

Bianca Olson

Senior Vice President, Corporate Affairs

(617) 351-3841 | (646) 932-1241

bianca.olson@hmhco.com

 

9


Houghton Mifflin Harcourt Company

Consolidated Balance Sheets

 

 

(in thousands of dollars, except share information)    December 31,
2014
    December 31,
2013
 

Assets

    

Current assets

    

Cash and cash equivalents

   $ 456,581      $ 313,628   

Short-term investments

     286,764        111,721   

Accounts receivable, net

     255,669        318,101   

Inventories

     183,961        182,194   

Deferred income taxes

     20,459        29,842   

Prepaid expenses and other assets

     18,665        16,130   
  

 

 

   

 

 

 

Total current assets

  1,222,099      971,616   

Property, plant, and equipment, net

  138,362      140,848   

Pre-publication costs, net

  236,995      269,488   

Royalty advances to authors, net

  46,777      46,881   

Goodwill

  532,921      531,786   

Other intangible assets, net

  801,969      919,994   

Deferred income taxes

  3,705      —     

Other assets

  28,279      29,773   
  

 

 

   

 

 

 

Total assets

$ 3,011,107    $ 2,910,386   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

Current liabilities

Current portion of long-term debt

$ 67,500    $ 2,500   

Accounts payable

  51,266      105,012   

Royalties payable

  80,089      65,387   

Salaries, wages, and commissions payable

  59,733      29,945   

Deferred revenue

  157,016      107,905   

Interest payable

  47      55   

Severance and other charges

  5,928      8,184   

Accrued postretirement benefits

  2,037      2,141   

Other liabilities

  27,015      32,002   
  

 

 

   

 

 

 

Total current liabilities

  450,631      353,131   

Long-term debt

  175,625      243,125   

Royalties payable

  —       1,520   

Long-term deferred revenue

  370,103      189,258   

Accrued pension benefits

  18,525      24,405   

Accrued postretirement benefits

  26,500      23,860   

Deferred income taxes

  112,220      116,999   

Other liabilities

  97,823      107,812   
  

 

 

   

 

 

 

Total liabilities

  1,251,427      1,060,110   
  

 

 

   

 

 

 

Commitments and contingencies

Stockholders’ equity

Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at December 31, 2014 and 2013

  —       —    

Common stock, $0.01 par value: 380,000,000 shares authorized; 142,000,019 and 140,044,400 shares issued at December 31, 2014 and 2013, respectively; and 141,917,997 and 139,962,378 shares outstanding at December 31, 2014 and 2013, respectively

  1,420      1,400   

Treasury stock, 82,022 shares as of December 31, 2014 and 2013

  —       —    

Capital in excess of par value

  4,784,962      4,750,589   

Accumulated deficit

  (2,999,913   (2,888,422

Accumulated other comprehensive loss

  (26,789   (13,291
  

 

 

   

 

 

 

Total stockholders’ equity

  1,759,680      1,850,276   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$ 3,011,107    $ 2,910,386   
  

 

 

   

 

 

 

 

10


Houghton Mifflin Harcourt Company

Consolidated Statements of Operations

 

 

     Unaudited
Three Months Ended
December 31,
    Year Ended
December 31,
 
(in thousands of dollars, except share and per share information)    2014     2013     2014     2013  

Net sales

   $ 265,485      $ 298,877      $ 1,372,316      $ 1,378,612   

Costs and expenses

        

Cost of sales, excluding pre-publication and publishing rights amortization

     123,887        124,493        588,726        585,059   

Publishing rights amortization

     25,049        33,500        105,624        139,588   

Pre-publication amortization

     35,193        33,247        129,693        121,715   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of sales

  184,129      191,240      824,043      846,362   

Selling and administrative

  155,501      160,592      612,535      580,887   

Other intangible asset amortization

  3,189      2,881      12,170      18,968   

Impairment charge for investment in preferred stock, intangible assets, pre-publication costs and fixed assets

  400      500      1,679      9,000   

Severance and other charges

  2,000      3,216      7,300      10,040   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

  (79,734   (59,552   (85,411   (86,645
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

Interest expense

  (4,891   (4,718   (18,245   (21,344

Change in fair value of derivative instruments

  (33   (23   (1,593   (252

Loss on extinguishment of debt

  —       —       —       (598
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before taxes

  (84,658   (64,293   (105,249   (108,839

Income tax expense (benefit)

  (924   358      6,242      2,347   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

$ (83,734 $ (64,651 $ (111,491 $ (111,186
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to common stockholders

Basic

$ (0.59 $ (0.46 $ (0.79 $ (0.79
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

$ (0.59 $ (0.46 $ (0.79 $ (0.79
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding

Basic

  141,560,001      139,958,682      140,594,689      139,928,650   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  141,560,001      139,958,682      140,594,689      139,928,650   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

11


Houghton Mifflin Harcourt Company

Consolidated Statements of Cash Flows

 

 

     Years Ended December 31,  
(in thousands of dollars)    2014     2013  

Cash flows from operating activities

    

Net loss

   $ (111,491   $ (111,186

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

    

Gain on sale of assets

     —         (2,720

Depreciation and amortization expense

     319,777        341,979   

Amortization of debt discount and deferred financing costs

     4,750        4,797   

Deferred income taxes (benefit)

     899        (3,121

Noncash stock-based compensation expense

     11,376        9,524   

Loss on extinguishment of debt

     —         598   

Impairment charge for investment in preferred stock, intangible assets, pre-publication costs and fixed assets

     1,679        9,000   

Change in fair value of derivative instruments

     1,593        252   

Changes in operating assets and liabilities, net of acquisitions

    

Accounts receivable

     65,519        (88,029

Inventories

     (1,763     15,419   

Accounts payable and accrued expenses

     (3,432     1,076   

Royalties, net

     13,286        5,851   

Deferred revenue

     229,105        702   

Interest payable

     (8     (32

Severance and other charges

     (5,210     (2,759

Accrued pension and postretirement benefits

     (16,724     (15,057

Other, net

     (18,313     (9,091
  

 

 

   

 

 

 

Net cash provided by operating activities

  491,043      157,203   
  

 

 

   

 

 

 

Cash flows from investing activities

Proceeds from sales and maturities of short-term investments

  134,275      251,168   

Purchases of short-term investments

  (310,149   (217,855

Additions to pre-publication costs

  (115,509   (126,718

Additions to property, plant, and equipment

  (67,145   (59,803

Proceeds from sale of assets

  —       4,825   

Acquisition of business, net of cash acquired

  (9,091   (18,695

Investment in preferred stock

  —       (1,500
  

 

 

   

 

 

 

Net cash (used in) provided by investing activities

  (367,619   (168,578
  

 

 

   

 

 

 

Cash flows from financing activities

Payments of long-term debt

  (2,500   (2,500

Tax withholding payments related to net share settlements of restricted stock units

  (723   —    

Proceeds from stock option exercises

  22,752      —    

Payments of contingent consideration

  —       (1,575
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

  19,529      (4,075
  

 

 

   

 

 

 

Net increase (decrease) increase in cash and cash equivalents

  142,953      (15,450

Cash and cash equivalents

Beginning of period

  313,628      329,078   

Net (decrease) increase in cash and cash equivalents

  142,953      (15,450
  

 

 

   

 

 

 

End of period

$ 456,581    $ 313,628   
  

 

 

   

 

 

 

 

12


Houghton Mifflin Harcourt Company

Adjusted EBITDA

 

Consolidated

(in thousands of dollars)

 

     Unaudited
Three Months Ended December 31,
 
     2014     2013  

Net loss

   $ (83,734   $ (64,651

Interest expense

     4,891        4,718   

Provision (benefit) for income taxes

     (924     358   

Depreciation expense

     19,405        17,386   

Amortization expense (1)

     63,431        69,628   

Non-cash charges—stock compensation

     2,571        2,601   

Non-cash charges—(gain) loss on derivative instruments

     33        23   

Asset impairment charges

     400        500   

Purchase accounting adjustments (2)

     636        2,945   

Fees, expenses or charges for equity offerings, debt or acquisitions

     273        17,721   

Restructuring

     70        1,413   

Severance separation costs and facility closures (3)

     2,000        2,175   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 9,052    $ 54,817   
  

 

 

   

 

 

 

Change in deferred revenue

  (14,938   (2,269

Adjusted Cash EBITDA

$ (5,886 $ 52,548   
  

 

 

   

 

 

 
     Year Ended December 31,  
     2014     2013  

Net loss

   $ (111,491   $ (111,186

Interest expense

     18,245        21,344   

Provision for income taxes

     6,242        2,347   

Depreciation expense

     72,290        61,705   

Amortization expense (1)

     247,487        280,271   

Non-cash charges—stock compensation

     11,376        9,524   

Non-cash charges—(gain) loss on derivative instruments

     1,593        252   

Asset impairment charges

     1,679        9,000   

Purchase accounting adjustments (2)

     3,661        11,460   

Fees, expenses or charges for equity offerings, debt or acquisitions

     4,424        23,540   

Restructuring

     2,577        3,123   

Severance separation costs and facility closures (3)

     7,300        13,040   

Debt extinguishment loss

     —          598   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 265,383    $ 325,018   
  

 

 

   

 

 

 

Change in Deferred Revenue

  229,956      1,842   

Adjusted Cash EBITDA

$ 495,339    $ 326,860   
  

 

 

   

 

 

 

 

(1) Includes pre-publication amortization of $35,193 and $33,247 for the three months ended December 31, 2014 and 2013, respectively, and $129,693 and $121,715 for the twelve months ended December 31, 2014 and 2013, respectively.
(2) Represents certain non-cash accounting adjustments, most significantly relating to deferred revenue and inventory costs.
(3) Represents costs associated with restructuring. Included in such costs are severance and vacancy of excess facilities.

 

13


Houghton Mifflin Harcourt Company

Adjusted EBITDA

 

Education

(in thousands of dollars)

 

     Unaudited
Three Months
Ended December 31,
 
     2014     2013  

Net loss

   $ (63,638   $ (16,310

Depreciation expense

     16,453        15,247   

Amortization expense

     59,686        65,644   

Purchase accounting adjustments

     636        2,542   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 13,137    $ 67,123   
  

 

 

   

 

 

 
     Year Ended December 31,  
     2014     2013  

Net (loss) income

   $ (3,206   $ 5,937   

Depreciation expense

     63,865        53,875   

Amortization expense

     232,884        264,422   

Non-cash charges – asset impairment charges

     1,279        8,500   

Purchase accounting adjustments

     3,661        10,449   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 298,483    $ 343,183   
  

 

 

   

 

 

 

Trade Publishing

(in thousands of dollars)

 

     Unaudited
Three Months
Ended December 31,
 
     2014     2013  

Net income (loss)

   $ 535      $ (506

Depreciation expense

     151        140   

Amortization expense

     3,745        3,984   

Non-cash charges – asset impairment charges

     400        500   

Purchase accounting adjustments

     —          403   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 4,831    $ 4,521   
  

 

 

   

 

 

 
     Year Ended December 31,  
     2014     2013  

Net (loss) income

   $ (2,919   $ 6,557   

Depreciation expense

     591        531   

Amortization expense

     14,603        15,849   

Non-cash charges – asset impairment charges

     400        500   

Purchase accounting adjustments

     —          1,011   
  

 

 

   

 

 

 

Adjusted EBITDA

$ 12,675    $ 24,448   
  

 

 

   

 

 

 

 

14


Houghton Mifflin Harcourt Company

Adjusted EBITDA

 

Corporate and Other

(in thousands of dollars)

 

     Unaudited
Three Months Ended
December 31,
 
     2014     2013  

Net loss

   $ (20,631   $ (47,835

Interest expense

     4,891        4,718   

Provision (benefit) for income taxes

     (924     358   

Depreciation expense

     2,801        1,999   

Non-cash charges—stock compensation

     2,571        2,601   

Non-cash charges—gain (loss) on derivative instruments

     33        23   

Fees, expenses or charges for equity offerings, debt or acquisitions

     273        17,721   

Restructuring

     70        1,413   

Severance separation costs and facility closures

     2,000        2,175   
  

 

 

   

 

 

 

Adjusted EBITDA

$ (8,916 $ (16,827
  

 

 

   

 

 

 
     Year Ended
December 31,
 
     2014     2013  

Net loss

   $ (105,366   $ (123,680

Interest expense

     18,245        21,344   

Provision for income taxes

     6,242        2,347   

Depreciation expense

     7,834        7,299   

Non-cash charges—stock compensation

     11,376        9,524   

Non-cash charges—gain (loss) on derivative instruments

     1,593        252   

Fees, expenses or charges for equity offerings, debt or acquisitions

     4,424        23,540   

Restructuring

     2,577        3,123   

Severance separation costs and facility closures

     7,300        13,040   

Debt extinguishment loss

     —         598   
  

 

 

   

 

 

 

Adjusted EBITDA

$ (45,775 $ (42,613
  

 

 

   

 

 

 

 

15


Houghton Mifflin Harcourt Company

Free Cash Flow

 

 

     Year Ended December 31,  
(in thousands of dollars)    2014     2013  

Cash flows from operating activities

    
  

 

 

   

 

 

 

Net cash provided by operating activities

$ 491,043    $ 157,203   
  

 

 

   

 

 

 

Cash flows from investing activities

Additions to pre-publication costs

  (115,509   (126,718

Additions to property, plant, and equipment

  (67,145   (59,803
  

 

 

   

 

 

 

Free Cash Flow

$ 308,389    $ (29,318
  

 

 

   

 

 

 

 

16