newsfilter
← Latest News
PR Newswire·

HMH Announces Strong Third Quarter 2021 Results; Delivers Billings Growth of 22%; Raises Full Year Guidance Again

BOSTON, Nov. 4, 2021 /PRNewswire/ -- HMH (NASDAQ:HMHC), a learning technology company, announced strong financial results for the third quarter which ended Sept. 30, 2021.

"Propelled by strong demand for our comprehensive portfolio of learning solutions, HMH delivered an impressive 22% year-over-year increase in third quarter billings. As a result of the continued momentum across our business, we are raising our full year guidance for the second time this year," said Jack Lynch, President and Chief Executive Officer of HMH. "In just the last two years, we dramatically transformed our business, strengthened our balance sheet and significantly lowered our cost structure to drive incredibly strong free cash flow while successfully executing our digital first, connected strategy—we plan to build on this success."

"HMH is now among the largest and fastest growing companies in the edtech market. Through execution of our digital first, connected strategy we have grown our connected billings substantially with ARR growing 123% to $120 million or 11% of trailing twelve-month billings," added Lynch.

Q3 2021 Financial Results and Headlines:





Three Months Ended September 30,





Nine Months Ended September 30,



(in millions of dollars)



2021 1





2020 1





Change





2021 1





2020 1





Change



Net sales



$

417





$

331







25.9

%



$

872





$

699







24.7

%

Change in deferred revenue





130







119







9.2

%





106







106







(0.2)

%

Billings 2





548







451







21.5

%





978







806







21.4

%

Impairment charge for goodwill





—







—





NM







—







262





NM



Income (loss) from continuing operations





95







(12)





NM







48







(382)





NM



Adjusted EBITDA 3





146







83







76.7

%





246







95





NM



Pre-publication or content development costs





(13)







(16)







23.5

%





(42)







(51)







17.3

%

Net cash provided by operating activities





288







257







11.9

%





193







66





NM



Free cash flow 3





265







230







15.5

%





122







(20)





NM





_______________







1

All amounts have been adjusted to eliminate the impact of the HMH Books & Media business which has been removed from   continuing operations and classified as discontinued operations since the first quarter of 2021.   

2

An operating measure. Please refer to "Operating Metrics" for an explanation.

3

A non-GAAP measure. Please refer to Use of Non-GAAP Financial Measures for an explanation and reconciliation. We are unable to reconcile forward looking unlevered free cash flow without unreasonable efforts.

NM = not meaningful

Highlights from the quarter include:

  • Raising FY 2021 billings2 guidance to $1,075-$1,095 million, unlevered free cash flow guidance to 17-19% of billings and Annualized Recurring Revenue (ARR) 2 guidance to 12-15% of billings
  • Strong billings growth across the Company of 22% in Q3 and 21% YTD as demand for teaching and learning solutions continued as students returned to classrooms this fall and teachers further assessed instructional needs for the remainder of the school year
  • ARR2 growth accelerated to 123% bringing ARR to $120 million, or 11% of trailing twelve-month billings. Net Retention Rate (NRR)2 was 153%
  • Trailing twelve-month free cash flow3 of $137 million, an improvement of $36 million compared to the second quarter of 2021, reflecting strong operating leverage and the benefits of 2020 actions to align HMH's cost structure with its digital first, connected strategy
  • Gross leverage ratio of 1.4x, below HMH's target leverage ratio of 2.0x adjusted EBITDA

Joe Abbott, HMH's Chief Financial Officer said, "Our digital first, connected business exhibits high operating leverage, strong free cash flow and rapidly growing annual recurring revenue which fueled strong third quarter results.  We expect that our transition to digital will continue, leading to a lower variable cost rate and additional opportunities to reduce fixed costs which in turn will lead to increased free cash flow."

2021 Outlook:

In light of strong year to date financial results in 2021, the Company is raising its billings, unlevered free cash flow and annualized recurring revenue guidance. Our updated guidance is as follows:

Estimate



Outlook for Year ending December

31, 2021 (Updated on August 5, 2021)



Outlook for Year ending December 31,

2021 (Updated on November 4, 2021)

Total Billings



$980 to $1,020 million



$1,075 to $1,095 million

Unlevered Free Cash Flow



12-14% of billings



17-19% of billings

Annualized Recurring Revenue



10-15% of billings



12-15% of billings

Third Quarter 2021 Financial Results:

Net Sales: HMH reported net sales of $417 million for the third quarter of 2021, up 26% compared to $331 million in 2020. The increase was primarily due to strong net sales in Extensions, consisting of our Heinemann brand, intervention and supplemental products as well as professional services, which increased by $58 million from $124 million in 2020 to $182 million. Within Extensions, net sales of our Heinemann products increased due to the return of in-person learning for most of our customers, as well as in supplemental and professional services due to strong customer demand. Further, net sales in Core Solutions increased by $28 million from $207 million in 2020 to $235 million, driven by strong open territory net sales as a result of the market recovery.   

Billings2: Billings for 2021 increased $97 million, or 22%, from 2020. The billings increase was driven by an increase in Extensions, which increased by $82 million as billings of our Heinemann products increased due to the return of in-person learning for most of our customers, as well as in supplemental and professional services due to strong customer demand. Further, Core Solutions increased $15 million, driven by strong open territory billings as a result of the market recovery.

Cost of Sales: Overall cost of sales increased by $2 million to $183 million in 2021, primarily due to increased sales volume offset partially by lower print costs, increased virtual delivery of products and services along with a favorable inventory obsolescence.

Selling and Administrative Costs: Selling and administrative costs increased by $17 million in 2021, primarily due to higher variable expenses such as commissions and transportation due to higher billings. Further, there was an increase in incentive compensation compared to the prior year due to higher achievement of performance measures in 2021 compared to 2020.

Operating Income: Operating income for 2021 was $96 million, a $101 million favorable change from the $6 million operating loss in 2020, primarily due to an increase in net sales of $86 million, along with a $32 million decrease in restructuring/severance and other charges due to the timing of the 2020 restructuring plan.

Net Income: Net income of $95 million for 2021 was $108 million higher compared to a net loss of $13 million in the same period of 2020. Income from continuing operations for 2021 was $95 million, a $107 million improvement from the $12 million loss from continuing operations in the same period of 2020 due primarily to the same factors impacting operating income. Also, loss from discontinued operations, net of tax, was $1 million in 2020.

Adjusted EBITDA from continuing operations: Adjusted EBITDA from continuing operations for 2021 was $146 million, a $63 million favorable change from 2020.  

Nine Months Ended September 30, 2021 Financial Results:

Net Sales: HMH reported net sales of $872 million for the first nine months of 2021, up 25% compared to $699 million in 2020. The increase was due to strong net sales in Extensions consisting of our Heinemann brand, intervention and supplemental products as well as professional services, which increased by $95 million from $308 million in 2020 to $403 million. Within Extensions, nets sales of our Heinemann products increased due to strong demand across most product portfolios. Further, net sales in Core Solutions increased by $78 million to $469 million, driven by strong open territory net sales as a result of market recovery in 2021.

Billings2: Billings for 2021 increased $172 million, or 21%, from 2020. The billings increase was driven by an increase in Extensions which increased by $132 million due to strong demand across all product portfolios. Billings of professional services increased due to the recovery of the in-person learning environment. Further, Core Solutions increased $40 million, driven by strong open territory billings as a result of market recovery.

Cost of Sales: Overall cost of sales increased by $7 million to $423 million in 2021, primarily due to increased sales volume offset partially by lower print costs, increased virtual delivery of products and services and lower amortization expense.

Selling and Administrative Costs: Selling and administrative costs slightly decreased, primarily due to the 2020 restructuring plan with reduced labor, professional fees and travel and marketing costs. Partially offsetting the aforementioned was an increase in variable expenses such as commissions and transportation due to higher billings along with an increase in incentive compensation.

Operating Income: Operating income for 2021 was $81 million, a $448 million favorable change from the $367 million operating loss in 2020 primarily due an impairment charge for goodwill in 2020 of $262 million that did not reoccur in 2021. This non-cash impairment was a direct result of the adverse impact that the COVID-19 pandemic had on the Company in 2020. The increase was further driven by an increase in net sales of $173 million and a $22 million favorable change in restructuring/severance and other charges.

Net Income: Net income of $262 million for 2021 was $659 million higher compared to a net loss of $397 million in the same period of 2020. Income from continuing operations for 2021 was $48 million, a $431 million improvement from the $382 million loss from continuing operations in the same period of 2020 due primarily to the same factors impacting operating income, along with a $13 million non-cash charge for the write off of unamortized deferred financing charges associated with our debt repayment in the second quarter of 2021. Income from discontinued operations, net of tax, also increased $228 million to $214 million from a loss of $14 million in 2020, due to the recognition of the gain on the sale of the HMH Books & Media business of $215 million during 2021.

Adjusted EBITDA from continuing operations: Adjusted EBITDA from continuing operations for 2021 was $246 million, a $151 million favorable change from $95 million in 2020. 

Cash Flows and Liquidity: Net cash provided by operating activities for 2021 was $197 million compared to $75 million in 2020. Net cash provided by operating activities from continuing operations was $193 million in 2021, a $127 million increase compared to 2020. The improvement in net cash provided by operating activities from continuing operations resulted from an increase in operating profit, net of non-cash items, of $173 million. The improvement was partially offset by unfavorable changes in net operating assets and liabilities of $46 million. Net cash provided by operating activities included $4 million and $9 million of cash flow from discontinued operations in 2021 and 2020, respectively. HMH's free cash flow from continuing operations, defined as net cash from operating activities minus capital expenditures, favorably changed $142 million from a usage of $20 million in 2020 to cash flow of $122 million in 2021.

As of Nov. 4, 2021, there were no amounts outstanding under our revolving credit facility. We expect our net cash from operations combined with our cash and cash equivalents and borrowing availability under our revolving credit facility to provide sufficient liquidity to fund our current obligations, capital spending, debt service requirements and working capital requirements over at least the next twelve months.

Conference Call:

At 9:30 a.m. ET on Thursday, Nov. 4, 2021, HMH will 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: 4666615  

Moderator: Chris Symanoskie, Vice President, Investor Relations

Webcast Link: https://edge.media-server.com/mmc/p/ybhqjui4

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 November 14, 2021 via the following telephone numbers: (855) 859-2056 in the United States and (404) 537-3406 internationally using passcode 4666615.

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 debt restructurings, fluctuations in interest rates or effective tax rates, gains or losses on investments, non-cash charges and impairment charges, levels of depreciation or amortization, and acquisition/disposition-related activity costs, legal settlement costs, restructuring costs and integration costs. 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) 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 these metrics 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 from 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 in the case of forward-looking measures) and related disclosure is provided in the appendix to this news release.

Operating Metrics:

Annualized Recurring Revenue (ARR) for a given period is the annualized revenues derived from termed subscription contracts existing at the end of the period. ARR excludes contracts that are one-time in nature. ARR is currently one of the key performance metrics being used by management to assess the health and trajectory of our business. ARR does not have a standardized definition and is therefore unlikely to be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of U.S. GAAP revenue, deferred revenue and unbilled revenue and is not intended to be combined with or to replace those items. ARR does not represent revenue for any particular period or remaining revenue that will be recognized in future periods. ARR is not a forecast and the active contracts at the end of a reporting period used in calculating ARR may or may not be extended or renewed by our customers. 

Billings is an operating measure which we derive from net sales taking into account the change in deferred revenue. Billings for Core Solutions and Extensions is an operating measure based on invoiced sales adjusted for returns, other publishing income and change in deferred revenue.

Connected Sales are billings from the sale of core, intervention, supplemental, assessment and service offerings hosted on or transitioning to be hosted on our Ed: Your Friend in Learning® teaching and learning platform.

Gross Leverage Ratio is the total amount of outstanding gross financial debt on a consolidated basis divided by the trailing twelve months Adjusted EBITDA from continuing operations. 

Net Retention Rate (NRR) is the rate at which existing customers are renewing and expanding. The dollar-based net retention rate is calculated as of a period end by starting with the ARR from all customers as of the 12 months prior to such period end. The ARR is then calculated from these same customers as of the current period end, which includes customer renewals, upsells and expansion and is net of contraction or churn over the trailing 12 months, but excludes revenue from new customers in the current period. The dollar-based net retention rate is calculated by dividing the ARR from these customers as of the current period end by the ARR from these customers as of 12 months prior to such period end.

About HMH

Houghton Mifflin Harcourt (NASDAQ:HMHC) is a learning technology company committed to delivering connected 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. For more information, visit www.hmhco.com

Follow HMH on Twitter, Facebook, Instagram and YouTube.

Contact

Investor Relations

Chris Symanoskie, IRC

VP, Investor Relations

410-215-1405

Chris.Symanoskie@hmhco.com

Media Relations

Bianca Olson

SVP, Corporate Affairs

617-351-3841

Bianca.Olson@hmhco.com

Forward-Looking Statements

The statements contained herein include forward-looking statements, which involve risks and uncertainties. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms "believes," "estimates," "projects," "anticipates," "expects," "could," "intends," "may," "will," "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, including statements regarding our 2021 outlook, efforts to execute on our digital first, connected strategy, opportunities to reduce costs and our expected cash runway and free cash flow generation. They include statements regarding our intentions, beliefs or current expectations concerning, among other things, the impact of the actions described in this press release; our results of operations; financial condition; liquidity; prospects, growth and strategies; the expected impact of the COVID-19 pandemic; the timing, structure and expected impact of our operational efficiency and cost-reduction initiatives and the estimated savings and amounts expected to be incurred in connection therewith; and potential business decisions. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. We caution that it is very difficult to predict the impact of known factors, and, of course, it is impossible for us to anticipate all factors that could affect our actual results. All forward-looking statements are based upon information available to us on the date of this report.

By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that actual results may differ materially from those made in or suggested by the forward-looking statements contained herein. In addition, even if actual results are consistent with the forward-looking statements contained herein, those results or developments may not be indicative of results or developments in subsequent periods.

Important factors that could cause actual results to vary from expectations include, but are not limited to: the duration and severity of the COVID-19 pandemic and its impact on the federal, state and local economies and on K–12 schools; any disruption resulting from the completed sale of our HMH Books & Media business that adversely affects our businesses and business relationships, including with employees and suppliers; the rate and state of technological change; state requirements related to digital instructional materials; our ability to execute on our digital first, connected strategy; increases in our operating costs; management and personnel changes; timing, higher costs and unintended consequences of our operational efficiency and cost-reduction initiatives; and other factors discussed in our news releases, public statements and/or filings with the U.S. Securities and Exchange Commission, including our most recent Annual and Quarterly Reports on Form 10-K and Form 10-Q. In light of these risks, uncertainties and assumptions, the forward-looking events described herein may not occur.

We undertake no obligation, and do not expect, to publicly update or publicly revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained herein.

 

Houghton Mifflin Harcourt Company

Consolidated Balance Sheets (Unaudited)







September 30,





December 31,



(in thousands of dollars, except share information)



2021





2020



Assets

















Current assets

















Cash and cash equivalents



$

420,318





$

281,200



Accounts receivable, net





299,413







88,830



Inventories





96,471







145,553



Prepaid expenses and other assets





26,193







19,276



Assets of discontinued operations





—







160,053



Total current assets





842,395







694,912





















Property, plant, and equipment, net





80,978







88,801



Pre-publication costs, net





163,255







202,820



Royalty advances to authors, net





1,581







2,425



Goodwill





437,977







437,977



Other intangible assets, net





370,047







402,484



Operating lease assets





117,410







126,850



Deferred income taxes





2,415







2,415



Deferred commissions





37,309







30,659



Other assets





32,980







31,783



Total assets



$

2,086,347





$

2,021,126



Liabilities and Stockholders' Equity

















Current liabilities

















Current portion of long-term debt



$

—





$

19,000



Accounts payable





49,736







38,751



Royalties payable





44,766







34,765



Salaries, wages, and commissions payable





61,133







21,723



Deferred revenue





386,431







342,605



Interest payable





4,260







11,017



Severance and other charges





1,283







19,590



Accrued pension benefits





118







1,593



Accrued postretirement benefits





1,555







1,555



Operating lease liabilities





10,506







9,669



Other liabilities





40,273







22,912



Liabilities of discontinued operations





—







30,662



Total current liabilities





600,061







553,842





















Long-term debt, net of discount and issuance costs





317,095







624,692



Operating lease liabilities





131,582







132,014



Long-term deferred revenue





624,953







562,679



Accrued pension benefits





15,021







24,061



Accrued postretirement benefits





15,338







16,566



Deferred income taxes





11,885







16,411



Other liabilities





215







398



Total liabilities





1,716,150







1,930,663



Commitments and contingencies

















Stockholders' equity

















Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued

and outstanding at September 30, 2021 and December 31, 2020





—







—



Common stock, $0.01 par value: 380,000,000 shares authorized; 152,257,784 and 150,459,034 shares issued at September 30, 2021 and December 31, 2020, respectively; 127,680,750 and 125,882,000 shares outstanding at September 30, 2021 and December 31, 2020, respectively





1,523







1,505



Treasury stock, 24,577,034 shares as of September 30, 2021 and December 31, 2020, respectively, at cost





(518,030)







(518,030)



Capital in excess of par value





4,927,934







4,918,542



Accumulated deficit





(3,993,826)







(4,255,830)



Accumulated other comprehensive loss





(47,404)







(55,724)



Total stockholders' equity





370,197







90,463



Total liabilities and stockholders' equity



$

2,086,347





$

2,021,126



 

 

Houghton Mifflin Harcourt Company

Consolidated Statements of Operations (Unaudited)







Three Months Ended

September 30,





Nine Months Ended

September 30,



(in thousands of dollars, except share and per share information)



2021





2020





2021





2020



Net sales



$

417,130





$

331,205





$

871,997





$

699,287



Costs and expenses

































Cost of sales, excluding publishing rights and pre-publication

   amortization





152,893







146,155







335,390







310,351



Publishing rights amortization





2,516







3,469







8,171







11,332



Pre-publication amortization





27,620







31,570







79,177







93,791



Cost of sales





183,029







181,194







422,738







415,474



Selling and administrative





134,951







118,275







338,953







339,815



Other intangible assets amortization





7,241







5,857







23,016







17,568



Impairment charge for goodwill





—







—







—







262,000



Restructuring/severance and other charges





33







31,776







9,880







31,776



Gain on sale of assets





(3,661)







—







(3,661)







—



Operating income (loss)





95,537







(5,897)







81,071







(367,346)



Other income (expense)

































Retirement benefits non-service income (expense)





214







61







(12)







183



Interest expense





(8,239)







(9,311)







(26,788)







(29,178)



Interest income





18







32







52







873



Change in fair value of derivative instruments





(368)







432







(915)







172



Gain on investments





606







1,738







1,442







1,738



Income from transition services agreement





1,399







—







2,253







—



Loss on extinguishment of debt





—







—







(12,505)







—



Income (loss) from continuing operations before taxes





89,167







(12,945)







44,598







(393,558)



Income tax benefit for continuing operations





(6,192)







(1,060)







(3,891)







(11,210)



Income (loss) from continuing operations





95,359







(11,885)







48,489







(382,348)



Loss from discontinued operations, net of tax





—







(667)







(1,005)







(14,345)



Gain on sale of discontinued operations, net of tax





—







—







214,520







—



(Loss) income from discontinued operations, net of tax





—







(667)







213,515







(14,345)



Net income (loss)



$

95,359





$

(12,552)





$

262,004





$

(396,693)



Net income (loss) per share attributable to common stockholders

































Basic:

































       Continuing operations



$

0.75





$

(0.09)





$

0.38





$

(3.05)



       Discontinued operations





—







(0.01)







1.68







(0.12)



       Net income (loss)



$

0.75





$

(0.10)





$

2.06





$

(3.17)



Diluted:

































       Continuing operations



$

0.72





$

(0.09)





$

0.37





$

(3.05)



       Discontinued operations





—







(0.01)







1.64







(0.12)



       Net income (loss)



$

0.72





$

(0.10)





$

2.01





$

(3.17)



Weighted average shares outstanding

































Basic





127,674,513







125,799,018







127,220,429







125,317,284



Diluted





131,652,417







125,799,018







130,667,785







125,317,284



 

 

Houghton Mifflin Harcourt Company

Consolidated Statements of Cash Flows (Unaudited)







Nine Months Ended

September 30,



(in thousands of dollars)



2021





2020



Cash flows from operating activities

















Net income (loss)



$

262,004





$

(396,693)



Adjustments to reconcile net income (loss) to net cash provided by operating activities

















Loss from discontinued operations, net of tax





1,005







14,345



Gain on sale of discontinued operations, net of tax





(214,520)







—



Gain on sale of assets





(3,661)







—



Depreciation and amortization expense





144,698







160,073



Operating lease assets, amortization and impairments





9,411







9,565



Amortization of debt discount and deferred financing costs





2,096







1,979



Gain on investments





(1,442)







(1,738)



Deferred income taxes





(4,526)







(12,084)



Stock-based compensation expense





8,727







8,295



Write-off of property, plant, and equipment





1,606







—



Loss on extinguishment of debt





12,505







—



Impairment charge for goodwill





—







262,000



Change in fair value of derivative instruments





915







(172)



Changes in operating assets and liabilities

















Accounts receivable





(200,632)







(106,852)



Inventories





49,081







38,566



Other assets





(13,767)







(10,663)



Accounts payable and accrued expenses





53,878







4,764



Royalties payable and author advances, net





12,467







(21,169)



Deferred revenue





106,100







105,347



Interest payable





(6,757)







155



Severance and other charges





(18,307)







22,494



Accrued pension and postretirement benefits





(2,656)







(5,532)



Operating lease liabilities





436







(7,598)



Other liabilities





(5,964)







935



Net cash provided by operating activities - continuing operations





192,697







66,017



Net cash provided by operating activities - discontinued operations





3,880







9,149



Net cash provided by operating activities





196,577







75,166



Cash flows from investing activities

















Additions to pre-publication costs





(42,104)







(50,919)



Additions to property, plant, and equipment





(28,672)







(35,275)



Proceeds from sale of business





349,000







—



Proceeds from sale of assets





5,000







—



Net cash provided by (used in) investing activities - continuing operations





283,224







(86,194)



Net cash used in investing activities - discontinued operations





(647)







(402)



Net cash provided by (used in) investing activities





282,577







(86,596)



Cash flows from financing activities

















Borrowings under revolving credit facility





—







150,000



Payments of revolving credit facility





—







(150,000)



Payments of long-term debt





(342,031)







(14,250)



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





—







(48)



Issuance of common stock under employee stock purchase plan





410







918



Net collections under transition services agreement





1,585







—



Net cash used in financing activities - continuing operations





(340,036)







(13,380)



Net increase (decrease) in cash and cash equivalents





139,118







(24,810)



Cash and cash equivalents at beginning of the period





281,200







296,353



Cash and cash equivalents at end of the period



$

420,318





$

271,543



 

 

Houghton Mifflin Harcourt Company

Non-GAAP Reconciliations (Unaudited)



Adjusted EBITDA 1 



(in thousands of dollars)







Three Months Ended

September 30,





Nine Months Ended

September 30,







2021





2020





2021





2020



Net income (loss) from continuing operations



$

95,359





$

(11,885)





$

48,489





$

(382,348)



Interest expense





8,239







9,311







26,788







29,178



Interest income





(18)







(32)







(52)







(873)



Provision (benefit) for income taxes





(6,192)







(1,060)







(3,891)







(11,210)



Depreciation expense





11,063







12,358







34,334







37,382



Amortization expense





37,377







40,896







110,364







122,691



Non-cash charges – goodwill impairment





—







—







—







262,000



Non-cash charges – stock compensation





3,177







2,971







8,727







8,295



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





368







(432)







915







(172)



Fees, expenses or charges for equity offerings, debt or

   acquisitions/dispositions





676







339







866







366



Gain on investments





(606)







(1,738)







(1,442)







(1,738)



Gain on sale of assets





(3,661)







—







(3,661)







—



Loss on debt extinguishment





—







—







12,505







—



Legal settlement





—







—







2,470







—



Restructuring/severance and other charges





33







31,776







9,880







31,776



Adjusted EBITDA from continuing operations



$

145,815





$

82,504





$

246,292





$

95,347



 

 

Free Cash Flow 1



(in thousands of dollars)







Three Months Ended September 30,





Nine Months Ended September 30,







2021





2020





2021





2020



Cash flows from operating activities

































Net cash provided by operating activities



$

287,630





$

257,084





$

192,697





$

66,017



Cash flows from investing activities

































Additions to pre-publication costs





(12,563)







(16,423)







(42,104)







(50,919)



Additions to property, plant, and equipment





(9,614)







(10,917)







(28,672)







(35,275)



Free Cash Flow



$

265,453





$

229,744





$

121,921





$

(20,177)



 













Trailing Twelve Months Ended

September 30, 2021







Cash flows from operating activities















Net cash provided by operating activities





$

233,165







Cash flows from investing activities















Additions to pre-publication costs







(52,057)







Additions to property, plant, and equipment                







(44,337)







Free Cash Flow





$

136,771









1

All amounts have been adjusted to eliminate the impact of the HMH Books & Media business which has been removed from continuing operations and classified as discontinued operations.

 

We are unable to reconcile forward looking free cash flow (both before and after interest payments) and related margin without unreasonable efforts. Unlevered free cash flow margin is the ratio of free cash flow before interest payments to billings.

 

Houghton Mifflin Harcourt Company

Calculation of Billings and Gross Leverage Ratio (Unaudited)



Billings 1



(in thousands of dollars)







Three Months Ended

September 30,





Nine Months Ended

September 30,







2021





2020





2021





2020



Net sales



$

417,130





$

331,205





$

871,997





$

699,287



Change in deferred revenue





130,419







119,426







106,100







106,347



Billings



$

547,549





$

450,631





$

978,097





$

805,634



 













Trailing Twelve Months Ended

September 30, 2021







Net sales





$

1,013,164







Change in deferred revenue                







57,931







Billings





$

1,071,095



Billings is an operating measure utilized by the Company derived as shown above.

 

 

Gross Leverage Ratio 1









(in thousands of dollars)



















September 30,

2021







Gross debt



$

324,969







Trailing twelve months Adjusted EBITDA                      



$

239,610







Gross leverage ratio





1.4

 

 



Trailing Twelve Months Ended

September 30, 2021



Net loss from continuing operations



$

(39,853)



Interest expense





35,541



Interest income



(78)



Provision (benefit) for income taxes



(5,138)



Depreciation expense





46,826



Amortization expense





152,228



Non-cash charges – goodwill impairment





17,000



Non-cash charges – stock compensation





11,592



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



415



Fees, expenses or charges for equity offerings, debt or

acquisitions/dispositions





1,580



Gain on investments



(1,795)



Gain on sale of assets





(3,661)



Loss on debt extinguishment



12,505



Legal settlement





2,470



Restructuring/severance and other charges



9,978



Adjusted EBITDA from continuing operations



$

239,610









Gross leverage ratio is an operating measure utilized by the Company derived as shown above.





1

All amounts have been adjusted to eliminate the impact of the HMH Books & Media business which has been removed from continuing operations and classified as discontinued operations.

 

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/hmh-announces-strong-third-quarter-2021-results-delivers-billings-growth-of-22-raises-full-year-guidance-again-301415932.html

SOURCE Houghton Mifflin Harcourt