UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
OR
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number: 001-34575
Cambium Learning Group, Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
27-0587428 |
(State or Other Jurisdiction of Incorporation or Organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
17855 North Dallas Parkway, Suite 400, Dallas, Texas |
|
75287 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrants telephone number, including area code: (214) 932-9500
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
|
¨ |
|
Smaller reporting company |
|
x | |
|
|
|
| ||||
Non-accelerated filer |
|
¨ (Do not check if a smaller reporting company) |
|
Accelerated filer |
|
¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No X
The number of shares of the registrants common stock, $0.001 par value per share, outstanding as of October 31, 2013 was 46,904,370.
TABLE OF CONTENTS
PART I |
|
FINANCIAL INFORMATION |
Page | |||||
|
|
|
|
|
| |||
|
|
Item 1. |
|
2 | ||||
|
|
|
|
|
| |||
|
|
|
|
2 | ||||
|
|
|
|
|
| |||
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2013 (Unaudited) and December 31, 2012 |
3 | |||
|
|
|
|
|
| |||
|
|
|
|
5 | ||||
|
|
|
|
|
| |||
|
|
|
|
Notes to the Condensed Consolidated Financial Statements (Unaudited) |
6 | |||
|
|
|
|
|
| |||
|
|
Item 2. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
21 | |||
|
|
|
|
|
| |||
|
|
Item 3. |
|
35 | ||||
|
|
|
|
|
| |||
|
|
Item 4. |
|
36 | ||||
|
|
|
|
|
| |||
PART II |
|
OTHER INFORMATION |
| |||||
|
|
|
|
|
| |||
|
|
Item 1. |
|
36 | ||||
|
|
Item 1A. |
|
36 | ||||
|
|
Item 2. |
|
36 | ||||
|
|
Item 5. |
|
36 | ||||
|
|
Item 6. |
|
37 | ||||
|
|
|
|
|
| |||
38 | ||||||||
|
|
|
|
|
| |||
39 |
Cambium Learning Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
(In thousands, except per share data)
(Unaudited)
Three Months Ended |
Nine Months Ended |
| |||||||||||||
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
| ||||
Net revenues |
$ |
42,957 |
|
|
$ |
45,958 |
|
|
$ |
117,172 |
|
|
$ |
114,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
12,950 |
|
|
|
14,274 |
|
|
|
37,000 |
|
|
|
39,837 |
|
Amortization expense |
|
4,692 |
|
|
|
7,035 |
|
|
|
12,680 |
|
|
|
19,984 |
|
Total cost of revenues |
|
17,642 |
|
|
|
21,309 |
|
|
|
49,680 |
|
|
|
59,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense |
|
2,486 |
|
|
|
2,622 |
|
|
|
7,345 |
|
|
|
8,606 |
|
Sales and marketing expense |
|
10,943 |
|
|
|
11,331 |
|
|
|
32,991 |
|
|
|
35,268 |
|
General and administrative expense |
|
5,122 |
|
|
|
4,837 |
|
|
|
16,795 |
|
|
|
15,643 |
|
Shipping and handling costs |
|
721 |
|
|
|
1,204 |
|
|
|
1,419 |
|
|
|
2,485 |
|
Depreciation and amortization expense |
|
1,227 |
|
|
|
1,592 |
|
|
|
3,663 |
|
|
|
4,842 |
|
Goodwill impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
14,700 |
|
Embezzlement-related expense |
|
3 |
|
|
|
493 |
|
|
|
118 |
|
|
|
452 |
|
Impairment of long-lived assets |
|
|
|
|
|
236 |
|
|
|
|
|
|
|
3,347 |
|
Total costs and expenses |
|
38,144 |
|
|
|
43,624 |
|
|
|
112,011 |
|
|
|
145,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before interest, other income (expense) and income taxes |
|
4,813 |
|
|
|
2,334 |
|
|
|
5,161 |
|
|
|
(30,922 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest expense |
|
(4,773) |
|
|
|
(4,628 |
) |
|
|
(14,028) |
|
|
|
(14,032 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net |
|
215 |
|
|
|
163 |
|
|
|
645 |
|
|
|
236 |
|
Income (loss) before income taxes |
|
255 |
|
|
|
(2,131 |
) |
|
|
(8,222) |
|
|
|
(44,718 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(127) |
|
|
|
(104 |
) |
|
|
(297) |
|
|
|
(258 |
) |
Net income (loss) |
$ |
128 |
|
|
$ |
(2,235 |
) |
|
$ |
(8,519) |
|
|
$ |
(44,976 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of net pension loss |
|
30 |
|
|
|
9 |
|
|
|
90 |
|
|
|
26 |
|
Realized gain on available for sale securities |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
Comprehensive income (loss) |
$ |
158 |
|
|
$ |
(2,227 |
) |
|
$ |
(8,429) |
|
|
$ |
(44,951 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per common share |
$ |
0.00 |
|
|
$ |
(0.05 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.90 |
) |
Diluted net income (loss) per common share |
$ |
0.00 |
|
|
$ |
(0.05 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.90 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average number of common shares and equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
47,563 |
|
|
|
49,284 |
|
|
|
47,439 |
|
|
|
49,722 |
|
Diluted |
|
47,657 |
|
|
|
49,284 |
|
|
|
47,439 |
|
|
|
49,722 |
|
The accompanying Notes to the Condensed Consolidated Financial Statements are an integral part of these statements.
2
Cambium Learning Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands, except per share data)
|
As of |
| |||||
|
September 30, |
|
|
December 31, |
| ||
ASSETS |
|
(unaudited) |
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
53,793 |
|
|
$ |
51,904 |
|
Accounts receivable, net |
|
31,551 |
|
|
|
17,813 |
|
Inventory |
|
10,591 |
|
|
|
16,620 |
|
Tax receivables |
|
|
|
|
|
12,234 |
|
Restricted assets, current |
|
1,350 |
|
|
|
4,387 |
|
Assets held for sale |
|
|
|
|
|
380 |
|
Other current assets |
|
6,316 |
|
|
|
5,892 |
|
Total current assets |
|
103,601 |
|
|
|
109,230 |
|
|
|
|
|
|
|
|
|
Property, equipment and software at cost |
|
41,862 |
|
|
|
35,535 |
|
Accumulated depreciation and amortization |
|
(20,854 |
) |
|
|
(14,514 |
) |
Property, equipment and software, net |
|
21,008 |
|
|
|
21,021 |
|
|
|
|
|
|
|
|
|
Goodwill |
|
47,404 |
|
|
|
47,404 |
|
Acquired curriculum and technology intangibles, net |
|
6,508 |
|
|
|
9,320 |
|
Acquired publishing rights, net |
|
5,429 |
|
|
|
7,602 |
|
Other intangible assets, net |
|
6,481 |
|
|
|
7,836 |
|
Pre-publication costs, net |
|
13,949 |
|
|
|
11,660 |
|
Restricted assets, less current portion |
|
5,796 |
|
|
|
6,754 |
|
Other assets |
|
9,325 |
|
|
|
9,632 |
|
Total assets |
$ |
219,501 |
|
|
$ |
230,459 |
|
The accompanying Notes to the Condensed Consolidated Financial Statements are an integral part of these statements.
3
Cambium Learning Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands, except per share data)
|
As of |
| |||||
|
September 30, |
|
|
December 31, |
| ||
LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIT) |
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Capital lease obligations, current |
$ |
965 |
|
|
$ |
1,290 |
|
Accounts payable |
|
1,652 |
|
|
|
3,007 |
|
Contingent value rights |
|
|
|
|
|
7,599 |
|
Accrued expenses |
|
20,590 |
|
|
|
20,530 |
|
Deferred revenue, current |
|
51,023 |
|
|
|
45,974 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
74,230 |
|
|
|
78,400 |
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
Long-term debt |
|
174,450 |
|
|
|
174,328 |
|
Capital lease obligations, less current portion |
|
2,278 |
|
|
|
3,014 |
|
Deferred revenue, less current portion |
|
8,138 |
|
|
|
5,631 |
|
Other liabilities |
|
14,001 |
|
|
|
15,131 |
|
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
198,867 |
|
|
|
198,104 |
|
|
|
|
|
|
|
|
|
Commitments and contingencies (See Note 13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity (deficit): |
|
|
|
|
|
|
|
Preferred stock ($.001 par value, 15,000 shares authorized, zero shares issued and outstanding at September 30, 2013 and December 31, 2012) |
|
|
|
|
|
|
|
Common stock ($.001 par value, 150,000 shares authorized, 51,208 and 51,208 shares issued, and 46,904 and 47,098 shares outstanding at September 30, 2013 and December 31, 2012, respectively) |
|
51 |
|
|
|
51 |
|
Capital surplus |
|
283,572 |
|
|
|
282,450 |
|
Accumulated deficit |
|
(326,961 |
) |
|
|
(318,442 |
) |
Treasury stock at cost (4,304 and 4,110 shares at September 30, 2013 and December 31, 2012, respectively) |
|
(7,772 |
) |
|
|
(7,528 |
) |
Accumulated other comprehensive loss: |
|
|
|
|
|
|
|
Pension and postretirement plans |
|
(2,486 |
) |
|
|
(2,576 |
) |
Accumulated other comprehensive loss |
|
(2,486 |
) |
|
|
(2,576 |
) |
|
|
|
|
|
|
|
|
Total stockholders equity (deficit) |
|
(53,596 |
) |
|
|
(46,045 |
) |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity (deficit) |
$ |
219,501 |
|
|
$ |
230,459 |
|
The accompanying Notes to the Condensed Consolidated Financial Statements are an integral part of these statements
4
Cambium Learning Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
Nine Months Ended |
| |||||
|
September 30, |
|
|
September 30, |
| ||
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(8,519 |
) |
|
$ |
(44,976 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
16,343 |
|
|
|
24,826 |
|
Goodwill impairment |
|
|
|
|
|
14,700 |
|
Loss from recovery of property held for sale |
|
122 |
|
|
|
880 |
|
Amortization of note discount and deferred financing costs |
|
1,304 |
|
|
|
1,308 |
|
Change in fair value of contingent value rights obligation |
|
74 |
|
|
|
161 |
|
Loss on disposal of assets |
|
104 |
|
|
|
68 |
|
Stock-based compensation and expense |
|
788 |
|
|
|
518 |
|
Impairment of long-lived assets |
|
|
|
|
|
3,347 |
|
Proceeds from sale of recovered properties |
|
258 |
|
|
|
|
|
Michigan tax refund received |
|
12,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Accounts receivable, net |
|
(13,738 |
) |
|
|
(19,430 |
) |
Inventory |
|
6,029 |
|
|
|
2,624 |
|
Other current assets |
|
(408 |
) |
|
|
(818 |
) |
Other assets |
|
(875 |
) |
|
|
(223 |
) |
Restricted assets |
|
3,995 |
|
|
|
1,023 |
|
Accounts payable |
|
(1,355 |
) |
|
|
1,378 |
|
Accrued expenses |
|
60 |
|
|
|
(3,868 |
) |
Deferred revenue |
|
7,556 |
|
|
|
6,390 |
|
Other long-term liabilities |
|
(830 |
) |
|
|
(689 |
) |
Net cash provided by (used in) operating activities |
|
23,250 |
|
|
|
(12,781 |
) |
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
Cash paid for contingent value rights obligation related to acquisition |
|
(7,673 |
) |
|
|
|
|
Proceeds from sale of property, equipment, and software |
|
|
|
|
|
264 |
|
Expenditures for property, equipment, software and pre-publication costs |
|
(12,383 |
) |
|
|
(13,317 |
) |
Net cash used in investing activities |
|
(20,056 |
) |
|
|
(13,053 |
) |
Financing activities: |
|
|
|
|
|
|
|
Principal payments under capital lease obligations |
|
(1,061 |
) |
|
|
(921 |
) |
Share repurchases |
|
(244 |
) |
|
|
(1,297 |
) |
Net cash used in financing activities |
|
(1,305 |
) |
|
|
(2,218 |
) |
Increase (decrease) in cash and cash equivalents |
|
1,889 |
|
|
|
(28,052 |
) |
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
51,904 |
|
|
|
63,191 |
|
Cash and cash equivalents, end of period |
$ |
53,793 |
|
|
$ |
35,139 |
|
The accompanying Notes to the Condensed Consolidated Financial Statements are an integral part of these statements.
5
Cambium Learning Group, Inc. and Subsidiaries
Notes to the Condensed Consolidated Financial Statements
(Unaudited)
Note 1 Basis of Presentation
Presentation. The Condensed Consolidated Financial Statements include the accounts of Cambium Learning Group, Inc. and subsidiaries (the Company) and are unaudited. The condensed balance sheet as of December 31, 2012 has been derived from audited financial statements. All intercompany transactions are eliminated.
As permitted under the Securities and Exchange Commission (SEC) requirements for interim reporting, certain information and footnote disclosures normally included in financial statements prepared in accordance with Generally Accepted Accounting Principles (GAAP) have been omitted. The Company believes that these financial statements include all necessary and recurring adjustments for the fair presentation of the interim period results. These financial statements should be read in conjunction with the Consolidated Financial Statements and related notes included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2012. Due to seasonality, the results of operations for the three and nine months ended September 30, 2013 are not necessarily indicative of the results to be expected for the year ending December 31, 2013.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Subsequent actual results may differ from those estimates.
Nature of Operations. The Company is a leading educational solutions and services company that is committed to helping every student reach their full potential by providing evidence-based solutions and expert professional services to empower educators and raise the achievement levels of all students. The Companys brands include: Voyager Learning and Sopris Learning, Learning AZ, ExploreLearning, and Kurzweil Educational Systems and IntelliTools. Together, these business units provide best-in-class intervention and supplemental instructional materials; gold-standard professional development and school-improvement services; breakthrough technology solutions for online learning and professional support; valid and reliable assessments; and proven materials to support a positive and safe school environment.
These brands comprise four reportable segments with separate management teams and infrastructures that offer various products and services: Voyager Sopris Learning, Learning A-Z, ExploreLearning and Kurzweil/IntelliTools. Prior to the first quarter of 2013, the Company operated in two reportable segments, Voyager Sopris Learning and Cambium Learning Technologies. See Note 15 to the Condensed Consolidated Financial Statements for further information on the Companys segment reporting structure.
Note 2 Accounts Receivable
Accounts receivable are stated net of allowances for doubtful accounts and estimated sales returns. The allowance for doubtful accounts and estimated sales returns totaled $0.6 million at September 30, 2013 and $0.4 million at December 31, 2012. The allowance for doubtful accounts is based on a review of the outstanding balances and historical collection experience. The reserve for sales returns is based on historical rates of return as well as other factors that in the Companys judgment could reasonably be expected to cause sales returns to differ from historical experience.
Note 3 Stock-Based Compensation and Expense
The stock-based compensation and expense recorded was allocated as follows:
(in thousands) |
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
| ||||||||||
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
| ||||
Cost of revenues |
$ |
33 |
|
|
$ |
13 |
|
|
$ |
57 |
|
|
$ |
38 |
|
Research and development expense |
|
60 |
|
|
|
31 |
|
|
|
112 |
|
|
|
91 |
|
Sales and marketing expense |
|
61 |
|
|
|
31 |
|
|
|
105 |
|
|
|
87 |
|
General and administrative expense |
|
192 |
|
|
|
238 |
|
|
|
514 |
|
|
|
302 |
|
Total |
$ |
346 |
|
|
$ |
313 |
|
|
$ |
788 |
|
|
$ |
518 |
|
6
Exchange Offer
During the three month period ended September 30, 2013, the Company filed a Tender Offer Statement on Schedule TO with the SEC related to an offer by the Company to certain current U.S. employees of the Company and its subsidiaries who were selected by the Compensation Committee of the Board of Directors of the Company (the Compensation Committee and such employees who have been selected by the committee, Eligible Optionholders) to receive the opportunity to exchange all of their outstanding options to purchase shares of the Companys common stock, par value $0.001 per share, previously granted under the Cambium Learning Group, Inc. 2009 Equity Incentive Plan (the Plan) for the grant of new options to purchase shares of the Companys common stock (the New Options). The New Options were granted pursuant to the Plan. The number of shares of Company common stock subject to the New Options was calculated pursuant to an exchange ratio determined by the Compensation Committee for each Eligible Optionholder. On July 30, 2013, options to purchase 1,757,500 shares of the Companys common stock were exchanged in the exchange offer and New Options to purchase 1,902,500 shares of the Companys common stock were issued. The New Options had a grant date compensation cost, net of forecasted forfeitures, of $1.2 million which was comprised of incremental compensation cost of the New Options of $0.9 million and unamortized compensation cost of the surrendered options of $0.3 million, each as described below.
The exercise price per share for each New Option was equal to $1.30. Each of the New Options vests in equal monthly installments on the last day of each month of the four year period commencing as of January 1, 2013. Each New Option expires on the expiration date applicable to the option for which it was exchanged.
Under Accounting Standards Codification 718, Compensation Stock Compensation, the exchange of options in this exchange offer is treated as a modification of the existing stock options for accounting purposes. Accordingly, beginning in the third quarter of 2013, the Company began recognizing the unamortized compensation cost of the surrendered options, as well as the incremental compensation cost of the New Options granted in this exchange offer, ratably over the vesting period of the New Option grants. The incremental compensation cost was measured as the excess of the fair value of each New Option grant granted to employees in exchange for surrendered options over the fair value of the surrendered options in exchange for the New Option grants, each measured as of the date the New Options were granted.
Other Grants
On July 30, 2013, the Company granted 377,500 options under the Plan with a total grant date fair value, net of forecasted forfeitures, of $0.3 million. Each of these options have a per-share exercise price of $1.30 and vest in equal monthly installments on the last day of each month of the four year period commencing as of January 1, 2013. The term of each of the options is ten years from the date of grant.
On September 19, 2013, the Company granted 30,000 options under the Plan with a total grant date fair value, net of forecasted forfeitures, of $25 thousand. Each of these options have a per-share exercise price of $1.51 and vest in equal monthly installments on the last day of each month of the four year period beginning on the first day of the month of grant. The term of each of the options is ten years from the date of grant.
Valuation assumptions
The following assumptions were used in the Black-Scholes option-pricing model to estimate the fair value of the awards granted during the nine month periods ended September 30, 2013 and 2012:
|
Nine Months Ended | ||||
|
September 30, 2013 |
|
|
September 30, 2012 |
|
Expected stock volatility |
63.1 63.9 |
% |
|
35.0 |
% |
Risk-free interest rate |
1.01 1.88 |
% |
|
1.02 - 1.17 |
% |
Expected years until exercise |
4.20 6.25 |
|
|
6.25 |
|
Dividend yield |
0.00 |
% |
|
0.00 |
% |
Due to a lack of exercise history or other means to reasonably estimate future exercise behavior, the Company used the simplified method as described in applicable accounting guidance for stock-based compensation to estimate the expected years until exercise on new awards.
7
Award activity
The following tables detail changes in the Companys outstanding stock options during the three and nine month periods ended September 30, 2013. Options surrendered in the exchange offer of 1,757,500 options are included in Cancelled/Forfeited in the tables below.
|
|
Three Months Ended September 30, 2013 |
| |||||||||||||
Grant Date |
|
Beginning Outstanding |
|
|
Granted |
|
|
Cancelled/Forfeited |
|
|
Ending Outstanding |
| ||||
December 8, 2009 |
|
|
550,000 |
|
|
|
|
|
|
|
550,000 |
|
|
|
|
|
January 27, 2010 |
|
|
996,421 |
|
|
|
|
|
|
|
969,044 |
|
|
|
27,377 |
|
May 25, 2010 |
|
|
80,000 |
|
|
|
|
|
|
|
74,128 |
|
|
|
5,872 |
|
February 1, 2011 |
|
|
122,908 |
|
|
|
|
|
|
|
119,616 |
|
|
|
3,292 |
|
November 21, 2011 |
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
150,000 |
|
February 8, 2012 |
|
|
195,000 |
|
|
|
|
|
|
|
195,000 |
|
|
|
|
|
April 16, 2012 |
|
|
15,000 |
|
|
|
|
|
|
|
15,000 |
|
|
|
|
|
May 14, 2012 |
|
|
25,000 |
|
|
|
|
|
|
|
|
|
|
|
25,000 |
|
July 30, 2013 |
|
|
|
|
|
|
2,280,000 |
|
|
|
4,108 |
|
|
|
2,275,892 |
|
September 19, 2013 |
|
|
|
|
|
|
30,000 |
|
|
|
|
|
|
|
30,000 |
|
Total |
|
|
2,134,329 |
|
|
|
2,310,000 |
|
|
|
1,926,896 |
|
|
|
2,517,433 |
|
|
|
Nine Months Ended September 30, 2013 |
| |||||||||||||
Grant Date |
|
Beginning Outstanding |
|
|
Granted |
|
|
Cancelled/Forfeited |
|
|
Ending Outstanding |
| ||||
December 8, 2009 |
|
|
1,550,000 |
|
|
|
|
|
|
|
1,550,000 |
|
|
|
|
|
January 27, 2010 |
|
|
1,065,398 |
|
|
|
|
|
|
|
1,038,021 |
|
|
|
27,377 |
|
May 25, 2010 |
|
|
92,401 |
|
|
|
|
|
|
|
86,529 |
|
|
|
5,872 |
|
February 1, 2011 |
|
|
165,290 |
|
|
|
|
|
|
|
161,998 |
|
|
|
3,292 |
|
November 21, 2011 |
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
150,000 |
|
December 1, 2011 |
|
|
500,000 |
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
February 8, 2012 |
|
|
195,000 |
|
|
|
|
|
|
|
195,000 |
|
|
|
|
|
April 16, 2012 |
|
|
15,000 |
|
|
|
|
|
|
|
15,000 |
|
|
|
|
|
May 14, 2012 |
|
|
25,000 |
|
|
|
|
|
|
|
|
|
|
|
25,000 |
|
July 30, 2013 |
|
|
|
|
|
|
2,280,000 |
|
|
|
4,108 |
|
|
|
2,275,892 |
|
September 19, 2013 |
|
|
|
|
|
|
30,000 |
|
|
|
|
|
|
|
30,000 |
|
Total |
|
|
3,758,089 |
|
|
|
2,310,000 |
|
|
|
3,550,656 |
|
|
|
2,517,433 |
|
During the three and nine months ended Septmber 30, 2013, the related restrictions lapsed on restricted common stock awards of zero shares and 47,795 shares, respectively.
Note 4 Net Income (Loss) per Common Share
Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted-average number of common shares outstanding during the period including a warrant for shares issuable for little or no cash consideration which is considered a common share equivalent. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted-average number of common shares outstanding during the period, including the potential dilution that could occur if all of the Companys outstanding stock awards that are in-the-money were exercised, using the treasury stock method.
8
A reconciliation of the weighted-average number of common shares and equivalents outstanding used in the calculation of basic and diluted net income (loss) per common share is shown in the table below for the periods indicated:
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
| ||||||||||
(in thousands) |
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
| ||||
Basic |
|
47,563 |
|
|
|
49,284 |
|
|
|
47,439 |
|
|
|
49,722 |
|
Dilutive effect of awards |
|
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
47,657 |
|
|
|
49,284 |
|
|
|
47,439 |
|
|
|
49,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Antidilutive securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options |
|
2,517 |
|
|
|
4,107 |
|
|
|
2,517 |
|
|
|
4,107 |
|
Warrants |
|
|
|
|
|
188 |
|
|
|
300 |
|
|
|
188 |
|
Restricted stock |
|
2 |
|
|
|
49 |
|
|
|
2 |
|
|
|
49 |
|
Note 5 Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset, or paid to transfer a liability (exit price), in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques are based on observable or unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Companys market assumptions. These two types of inputs have created the following fair value hierarchy:
· |
Level 1 Quoted prices for identical instruments in active markets. |
· |
Level 2 Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant value drivers are observable. |
· |
Level 3 Valuations derived from valuation techniques in which significant value drivers are unobservable. |
Applicable guidance requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
As of September 30, 2013, financial instruments include $53.8 million of cash and cash equivalents, restricted assets of $7.1 million, collateral investments of $2.0 million, and $174.5 million of senior secured notes. As of December 31, 2012, financial instruments include $51.9 million of cash and cash equivalents, restricted assets of $11.1 million, collateral investments of $2.0 million, $174.3 million of senior secured notes, $0.3 million of warrants, assets held for sale of $0.4 million, and $7.6 million in contingent value rights (CVRs). The fair market values of cash equivalents and restricted assets are equal to their carrying value, as these investments are recorded based on quoted market prices and/or other market data for the same or comparable instruments and transactions as of the end of the reporting period. The final recovered property related to the employee embezzlement matter was sold during the quarter ended September 30, 2013. See Note 16 to the Condensed Consolidated Financial Statements for further information. The sale of the remaining recovered property also represented the final contingency related to the warrant. As such, the warranty liability was reclassified from Other Liabilities to Capital Surplus in the Condensed Consolidated Financial Statements in accordance with relevant GAAP.
As of September 30, 2013, the fair value of the senior secured notes was $165.6 million based on quoted market prices in active markets for these debt instruments when traded as assets.
Assets and liabilities measured at fair value on a recurring basis are as follows:
(in thousands) |
|
|
|
|
Fair Value at Reporting Date Using |
| ||||||||||
Description |
|
As of September 30, 2013 |
|
|
Quoted Prices |
|
|
Significant |
|
|
Significant |
| ||||
Restricted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market |
|
$ |
7,146 |
|
|
$ |
7,146 |
|
|
$ |
|
|
|
$ |
|
|
Collateral investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market |
|
|
903 |
|
|
|
903 |
|
|
|
|
|
|
|
|
|
Certificate of deposit |
|
|
1,068 |
|
|
|
1,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
(in thousands) |
|
|
|
|
Fair Value at Reporting Date Using |
| ||||||||||
Description |
|
As of December 31, 2012 |
|
|
Quoted Prices |
|
|
Significant |
|
|
Significant |
| ||||
Restricted assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market |
|
$ |
11,141 |
|
|
$ |
11,141 |
|
|
$ |
|
|
|
$ |
|
|
Collateral investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market |
|
|
902 |
|
|
|
902 |
|
|
|
|
|
|
|
|
|
Certificate of deposit |
|
|
1,067 |
|
|
|
1,067 |
|
|
|
|
|
|
|
|
|
Warrant liability |
|
|
310 |
|
|
|
|
|
|
|
310 |
|
|
|
|
|
Assets held for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recovered properties |
|
|
380 |
|
|
|
|
|
|
|
380 |
|
|
|
|
|
CVRs |
|
|
7,599 |
|
|
|
|
|
|
|
|
|
|
|
7,599 |
|
(in thousands) |
|
Total Gains (Losses) for the Nine |
| |||||
Description |
|
2013 |
|
|
2012 |
| ||
Restricted assets: |
|
|
|
|
|
|
|
|
Money market |
|
$ |
|
|
|
$ |
|
|
Collateral investments: |
|
|
|
|
|
|
|
|
Money market |
|
|
|
|
|
|
|
|
Certificate of deposit |
|
|
|
|
|
|
|
|
Warrant liability |
|
|
(53 |
) |
|
|
389 |
|
Assets held for sale: |
|
|
|
|
|
|
|
|
Recovered properties |
|
|
(122 |
) |
|
|
(880 |
) |
CVRs |
|
|
(74 |
) |
|
|
(161 |
) |
The warrant was valued using the Black-Scholes pricing model. Due to the low exercise price of the warrant, the model assumptions do not significantly impact the valuation.
Contingent Value Rights
As part of the 2009 merger with Voyager Learning Company (VLCY), each former VLCY shareholder received a CVR to receive cash in an amount equal to the aggregate amount of specified tax refunds received after the closing of the mergers and various other amounts deposited in escrow on or after the closing date, reduced by any payments to be made under the escrow agreement entered into in connection with the mergers, with respect to agreed contingencies, a potential working capital adjustment and allowed expenses, divided by the total number of shares of VLCY common stock outstanding immediately prior to the effective time of the mergers.
The first and second CVR payment dates were in September 2010 and June 2011, with $1.1 million and $2.0 million, respectively, distributed to the escrow agent at those times for distribution to holders of the CVRs.
During the second quarter of 2013, the remaining contingencies related to the CVR liability were resolved and the final payment of $7.7 million was issued. This payment comprised $5.8 million related to a Michigan state tax matter and $1.9 million related to a potential tax indemnity obligation. Restricted cash in an escrow account for the benefit of the CVRs was $3.0 million for the potential tax indemnity obligation. As the potential tax indemnity obligation was not triggered, the remaining $1.1 million in the escrow account reverted back to the general cash of the Company in the second quarter of 2013.
See Note 13 for further information on the Michigan tax matter.
10
A detail of the elements included in the CVR is as follows:
(in thousands) |
Fair Value Measurements |
| |
Balance as of December 31, 2012 |
$ |
7,599 |
|
Accrued interest |
|
74 |
|
Payments made |
|
(7,673 |
) |
Balance as of September 30, 2013 |
$ |
|
|
(in thousands) |
Fair Value Measurements |
| |
|
Fair Value as of |
| |
Components of CVR Total: |
|
|
|
Tax refunds received before closing of the merger |
$ |
1,583 |
|
Other specified tax refunds |
|
4,797 |
|
Tax indemnity obligation |
|
1,868 |
|
Legal receivable |
|
2,400 |
|
Interest income from Michigan tax refund |
|
607 |
|
Other specified tax related liabilities |
|
(53 |
) |
Costs incurred to collect tax refunds and by stockholders representative |
|
(430 |
) |
Total CVR liability |
|
10,772 |
|
September 2010 payment |
|
(1,106 |
) |
June 2011 payment |
|
(1,993 |
) |
June 2013 payment |
|
(7,673 |
) |
Remaining CVR liability |
$ |
|
|
Assets and liabilities measured at fair value on a non-recurring basis are as follows:
(in thousands) |
|
|
|
|
Fair Value at Reporting Date Using |
| ||||||||||
Description |
|
As of September 30, 2013 |
|
|
Quoted Prices |
|
|
Significant |
|
|
Significant |
| ||||
Goodwill |
|
$ |
47,404 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
47,404 |
|
Property, equipment and software |
|
|
21,008 |
|
|
|
|
|
|
|
|
|
|
|
21,008 |
|
Pre-publication costs, net |
|
|
13,949 |
|
|
|
|
|
|
|
|
|
|
|
13,949 |
|
Acquired curriculum and technology intangibles, net |
|
|
6,508 |
|
|
|
|
|
|
|
|
|
|
|
6,508 |
|
Acquired publishing rights, net |
|
|
5,429 |
|
|
|
|
|
|
|
|
|
|
|
5,429 |
|
Other intangible assets, net |
|
|
6,481 |
|
|
|
|
|
|
|
|
|
|
|
6,481 |
|
(in thousands) |
|
|
|
|
Fair Value at Reporting Date Using |
| ||||||||||
Description |
|
As of December 31, 2012 |
|
|
Quoted Prices |
|
|
Significant |
|
|
Significant |
| ||||
Goodwill |
|
$ |
47,404 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
47,404 |
|
Property, equipment and software |
|
|
21,021 |
|
|
|
|
|
|
|
|
|
|
|
21,021 |
|
Pre-publication costs, net |
|
|
11,660 |
|
|
|
|
|
|
|
|
|
|
|
11,660 |
|
Acquired curriculum and technology intangibles, net |
|
|
9,320 |
|
|
|
|
|
|
|
|
|
|
|
9,320 |
|
Acquired publishing rights, net |
|
|
7,602 |
|
|
|
|
|
|
|
|
|
|
|
7,602 |
|
Other intangible assets, net |
|
|
7,836 |
|
|
|
|
|
|
|
|
|
|
|
7,836 |
|
11
(in thousands) |
|
Total Gains (Losses) for the Nine |
| |||||
Description |
|
2013 |
|
|
2012 |
| ||
Goodwill |
|
$ |
|
|
|
$ |
(14,700 |
) |
Property, equipment and software |
|
|
|
|
|
|
(3,347 |
) |
Pre-publication costs, net |
|
|
|
|
|
|
|
|
Acquired curriculum and technology intangibles, net |
|
|
|
|
|
|
|
|
Acquired publishing rights, net |
|
|
|
|
|
|
|
|
Other intangible assets, net |
|
|
|
|
|
|
|
|
There were no significant remeasurements of these assets during the nine months ended September 30, 2013.
During the quarter ended March 31, 2012, an Impairment of Long-Lived Assets charge of $2.8 million was recorded primarily due to the Companys decision to outsource its warehouse operations to Ozburn Hessey Logistics and to cease use of its leased facility in Frederick, Colorado. During the quarter ended June 30, 2012, an Impairment of Long-Lived Assets charge of $0.3 million was recorded for the impairment of previously capitalized development costs that, as a result of certain actions in our restructuring and reengineering initiative, were determined to have no ongoing value. During the quarter ended September 30, 2012, an Impairment of Long-Lived Assets charge of $0.2 million was recorded for the impairment of certain warehouse equipment as a result of the Companys restructuring and reengineering initiatives.
Goodwill Impairment
In accordance with applicable accounting guidance, goodwill and other indefinite-lived intangible assets are not amortized but are instead reviewed for impairment at least annually and if a triggering event is determined to have occurred in an interim period. The Companys annual impairment testing is performed as of October 1 of each year. During the quarter ended June 30, 2012, significant sustained sales declines in the Companys Kurzweil/IntelliTools segment caused the Company to re-evaluate the forecasts for this reporting unit. The Company determined that future sales for Kurzweil/IntelliTools were not expected to achieve previous forecasts. This adverse change in expected future cash flows triggered the need for an interim goodwill impairment analysis for this reporting unit. As a result of our interim impairment test, the goodwill balance for the Kurzweil/IntelliTools reporting unit was determined to be partially impaired, and an impairment charge of $14.7 million was recorded as of June 30, 2012. The goodwill impairment charge was primarily the result of lowered forecasts of future sales.
During the three and nine months ended September 30, 2013, the Company did not identify any triggering events that would warrant an interim goodwill impairment test.
Class.com
In late 2011, the Company completed the acquisition of certain assets of Class.com, a provider of online learning solutions and courseware. To better align its product portfolio with the Companys strategic focus, the Voyager Sopris Learning segment is considering strategic alternatives which could include a sale of the Class.com assets. The Company is actively pursuing a sale transaction, but it is unknown at this time whether a transaction will be completed. If the strategic alternative process does result in a sale transaction, it would most likely be completed in the fourth quarter of 2013 or the first quarter of 2014. The Class.com product line was not recorded as held for sale or discontinued operations at September 30, 2013 as it was reasonably possible that the plan to sell the Class.com assets could significantly change or be withdrawn.
The Company determined that the potential sale of the Class.com assets was a trigger event for performing a review of the recoverability of the related assets. After reviewing the recoverability of the assets and the fair values, as necessary, it was determined that no impairment was present at September 30, 2013. The related product line assets include intangible assets of $0.6 million, capitalized software of $0.3 million, and developed curriculum of $0.2 million. The Company will continue to monitor any changes to its strategic alternatives process and the related impact to its asset values.
Note 6 Other Current Assets
Other current assets at September 30, 2013 and December 31, 2012 consisted of the following:
|
As of |
| |||||
(in thousands) |
September 30, |
|
|
December 31, |
| ||
Deferred costs |
$ |
4,399 |
|
|
$ |
4,132 |
|
Prepaid expenses |
|
1,656 |
|
|
|
1,599 |
|
Deferred taxes |
|
261 |
|
|
|
137 |
|
Other current assets |
|
|
|
|
|
24 |
|
Total |
$ |
6,316 |
|
|
$ |
5,892 |
|
12
Note 7 Other Assets
Other assets at September 30, 2013 and December 31, 2012 consisted of the following:
|
As of |
| |||||
(in thousands) |
September 30, |
|
|
December 31, |
| ||
Deferred financing costs |
$ |
4,939 |
|
|
$ |
6,121 |
|
Collateral investments |
|
1,971 |
|
|
|
1,969 |
|
Other |
|
2,415 |
|
|
|
1,542 |
|
Total |
$ |
9,325 |
|
|
$ |
9,632 |
|
The deferred financing costs represent costs incurred in connection with the issuance of the $175 million aggregate principal amount of 9.75% senior secured notes as described in Note 14 to the Condensed Consolidated Financial Statements.
Note 8 Accrued Expenses
Accrued expenses at September 30, 2013 and December 31, 2012 consisted of the following:
|
As of |
| |||||
(in thousands) |
September 30, |
|
|
December 31, |
| ||
Salaries, bonuses and benefits |
$ |
12,814 |
|
|
$ |
7,593 |
|
Accrued interest |
|
2,202 |
|
|
|
6,490 |
|
Accrued royalties |
|
1,505 |
|
|
|
1,399 |
|
Pension and post-retirement medical benefits |
|
1,221 |
|
|
|
1,218 |
|
Deferred compensation |
|
21 |
|
|
|
57 |
|
Other |
|
2,827 |
|
|
|
3,773 |
|
Total |
$ |
20,590 |
|
|
$ |
20,530 |
|
Accrued interest primarily relates to the 9.75% senior secured notes. The notes require semi-annual interest payments in arrears on each February 15 and August 15 over the life of the notes.
Note 9 Other Liabilities
Other liabilities at September 30, 2013 and December 31, 2012 consisted of the following:
|
As of |
| |||||
(in thousands) |
September 30, |
|
|
December 31, |
| ||
Pension and post-retirement medical benefits, long-term portion |
$ |
10,812 |
|
|
$ |
11,392 |
|
Deferred rent |
|
1,262 |
|
|
|
1,457 |
|
Long-term income tax payable |
|
889 |
|
|
|
852 |
|
Long-term deferred compensation |
|
488 |
|
|
|
503 |
|
Long-term deferred tax liability |
|
397 |
|
|
|
273 |
|
Other |
|
153 |
|
|
|
654 |
|
Total |
$ |
14,001 |
|
|
$ |
15,131 |
|
Note 10 Pension Plan
The net pension costs of the Companys defined benefit pension plan were primarily comprised of interest costs and totaled $0.1 million for the three month periods ended September 30, 2013 and 2012 and $0.4 million for the nine month periods ended September 30, 2013 and 2012. The net pension costs for the three and nine months ended September 30, 2013 and 2012 also included immaterial accumulated net loss amortization.
13
Note 11 Restructuring
In late 2011, the Company launched a reengineering and restructuring initiative to align its organizational and cost structure to its strategic goals. Reengineering and restructuring activities were completed during 2012 and included:
· |
Obtaining new leadership and employee skill sets that support the transformation of the Company to focus more heavily on technology solutions and services and other strategic objectives; |
· |
Outsourcing warehouse operations to a third party logistics provider, which will allow the Company to take advantage of a lower and more variable cost structure for its print based products, as well as locate operations closer to the geographic center of its nationwide customer base; |
· |
Rationalizing facilities space by consolidating facilities and subleasing entire or partial facilities where feasible; |
· |
Assessing and implementing optimization projects to improve cost efficiencies and enhance the customer experience throughout the order to cash, professional service delivery, procurement processes, and sales channel structure; |
· |
Reduction of job positions that do not support the Companys key strategic goals; and |
· |
Other reductions and costs to improve the Companys cost structure. |
The total expense for all reengineering and restructuring initiatives from the fourth quarter of 2011 through the end of 2012 was $9.6 million, including both cash and non-cash items, and capital expenditures were $0.7 million.
The following table summarizes the amounts incurred in connection with the reengineering and restructuring initiative:
(in thousands) |
Incurred in |
|
|
Incurred in |
|
|
Total Amount |
| |||
One-time termination benefits |
$ |
1,189 |
|
|
$ |
2,507 |
|
|
$ |
3,696 |
|
Impairment of long-lived assets |
|
|
|
|
|
4,448 |
|
|
|
4,448 |
|
Warehouse transition costs |
|
|
|
|
|
1,003 |
|
|
|
1,003 |
|
Facility rationalization costs |
|
|
|
|
|
209 |
|
|
|
209 |
|
Process reengineering costs |
|
|
|
|
|
203 |
|
|
|
203 |
|
|
$ |
1,189 |
|
|
$ |
8,370 |
|
|
$ |
9,559 |
|
Reengineering and restructuring charges were recorded to the following line items in the Condensed Consolidated Statements of Operations for the three and nine months, respectively, ended September 30, 2012: $0.1 million and $1.5 million to Cost of Revenues; zero and $0.3 million to Research and Development Expense; zero and $0.5 million to Sales and Marketing Expense; $0.2 million and $0.3 million to General and Administrative Expense; zero and $0.4 million to Shipping and Handling Costs; and $0.2 million and $3.3 million to Impairment of Long-Lived Assets. All of these charges were recorded in unallocated shared services.
(in thousands) |
One-Time |
| |
Balance as of December 31, 2012 |
$ |
828 |
|
Accrual changes |
|
(18 |
) |
Payments made |
|
(757 |
) |
Balance as of September 30, 2013 |
$ |
53 |
|
Note 12 Uncertain Tax Positions
The Company recognizes the financial statement impacts of a tax return position when it is more likely than not, based on technical merits, that the position will ultimately be sustained. For tax positions that meet this recognition threshold, the Company applies judgment, taking into account applicable tax laws, experience managing tax audits and relevant GAAP, to determine the amount of tax benefits to recognize in its financial statements. For each position, the difference between the benefit realized on the Companys tax return and the benefit reflected in its financial statements is recorded on the Condensed Consolidated Balance Sheet as an unrecognized tax benefit (UTB). The Company updates its UTBs at each financial statement date to reflect the impacts of audit settlements and other resolution of audit issues, expiration of statutes of limitation, developments in tax law and ongoing discussions with tax authorities. The balance of UTBs was $7.1 million at September 30, 2013 and December 31, 2012.
14
The Company files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. All U.S. tax years prior to 2008 related to the VLCY acquired entities have been audited by the Internal Revenue Service. Cambium and its subsidiaries have been examined by the Internal Revenue Service through the end of 2006. The Company has been audited by the various state tax authorities through 2007.
Note 13 Commitments and Contingencies
The Company is involved in various legal proceedings incidental to its business. Management believes that the outcome of these proceedings will not have a material adverse effect upon the Companys consolidated operations or financial condition and the Company has recognized appropriate liabilities as necessary based on facts and circumstances known to management. The Company expenses legal costs related to legal contingencies as incurred.
In March 2013, the Companys Board of Directors announced that they had accepted the resignations of Ron Klausner, Chief Executive Officer; Vernon Johnson, President of Voyager Sopris Learning; and Brad Almond, Chief Financial Officer. These resignations were not the result of any disagreement with the Company on any matter relating to the Companys operations, policies or practices. Severance charges of $1.5 million were recorded in the first quarter of 2013 in connection with these resignations.
The Company had a potential contingent liability related to state income taxes and related interest that had been assessed against a former subsidiary. On August 27, 2010, the former subsidiary received a decision and order of determination from the Michigan taxing authority. According to the determination of the Michigan taxing authority, the former subsidiary was liable to the State of Michigan for unpaid taxes and interest in the amount of approximately $10.4 million. In order to expedite resolution of this matter and access the Michigan Court of Claims, the Company paid this liability to the state of Michigan on behalf of the former subsidiary on September 7, 2010 and filed an action in the Michigan Court of Claims to pursue a refund of the assessment. On November 16, 2011, the Michigan Court of Claims ruled in the Companys favor. The Michigan state taxing authority then appealed the decision of the Court of Claims to the Michigan Court of Appeals. On January 16, 2013, the Michigan Court of Appeals affirmed the verdict of the Court of Claims. As the Michigan state taxing authority declined to appeal the case to the Michigan Supreme Court, the matter was closed and the Company received $11.7 million related to this claim in the second quarter of 2013.
This liability was identified as an agreed contingency for purposes of the CVRs issued as part of a 2009 merger. In accordance with the terms of the merger agreement, dated June 20, 2009, fifty percent (50%) of any amount that is paid or due and payable with respect to each agreed contingency would offset payments due under the CVRs from an amount held for such payments by Wells Fargo Bank, N.A., as escrow agent, in an escrow account. Upon payment of the approximately $10.4 million, the Company requested a disbursement to the Company from the escrow account in an amount equal to fifty percent (50%) of the payment, or approximately $5.2 million. This cash disbursement was received by the Company during the third quarter of 2010. On September 20, 2010, the Company amended the merger agreement and the escrow agreement to extend the term of the escrow agreement until the later of the full distribution of the escrow funds or the final resolution of the agreed contingency. The final resolution of the tax litigation resulted in a total refund from the taxing authority to the Company of $11.7 million of which $5.8 million was paid to the holders of the CVRs. The total payment to the holders of the CVRs during the second quarter of 2013 also included $1.9 million related to a potential tax indemnity obligation.
The Michigan Court of Appeals also ruled in the Companys favor on two other tax matters that resulted in a refund of $0.6 million. These tax refunds were retained by the Company and were not subject to payment to the holders of the CVRs.
From time to time, the Company may enter into firm purchase commitments for printed materials included in inventory which the Company expects to use in the ordinary course of business. These commitments are typically for terms less than one year and require the Company to buy minimum quantities of materials with specific delivery dates at a fixed price over the term. These open purchase commitments totaled $0.3 million as of September 30, 2013.
The Company has letters of credit outstanding as of September 30, 2013 in the amount of $2.9 million to support workers compensation insurance coverage, certain credit card programs, the build-to-suit lease, and performance bonds for certain contracts. The Company maintains a $1.1 million certificate of deposit as collateral for the workers compensation insurance and credit card program letters of credit and for Automated Clearinghouse (ACH) programs. The Company also maintains a $0.9 million money market fund investment as collateral for a travel card program. The certificate of deposit and money market fund investment are recorded in Other Assets.
15
Note 14 Long-Term Debt
Long-term debt consists of the following at September 30, 2013 and December 31, 2012:
(in thousands) |
September 30, |
|
|
December 31, |
| ||
$175.0 million of 9.75% senior secured notes due February 15, 2017, interest payable semiannually |
$ |
175,000 |
|
|
$ |
175,000 |
|
Less: Unamortized discount |
|
(550 |
) |
|
|
(672 |
) |
Total long-term debt |
$ |
174,450 |
|
|
$ |
174,328 |
|
In February 2011, the Company closed an offering of $175 million aggregate principal amount of 9.75% senior secured notes due 2017 (the Notes) and entered into an asset-based revolving credit facility with potential for up to $40 million in borrowing capacity. Deferred financing costs are capitalized in Other Assets in the Condensed Consolidated Balance Sheets, net of accumulated amortization, and are to be amortized over the term of the related debt using the effective interest method. Unamortized capitalized deferred financing costs at September 30, 2013 and December 31, 2012 were $4.9 million and $6.1 million, respectively.
Interest on the Notes accrues at a rate of 9.75% per annum from the date of original issuance and is payable semi-annually in arrears on each February 15 and August 15 to the holders of record of the Notes on the immediately preceding February 1 and August 1. No principal repayments are due until the maturity date of the Notes.
The Notes are secured by (i) a first priority lien on substantially all of the Companys assets (other than inventory and accounts receivable and related assets of the ABL Credit Parties in connection with the ABL Facility (each as defined and discussed below) and subject to certain exceptions), including capital stock of the guarantors (which are certain of the Companys subsidiaries), and (ii) a second-priority lien on substantially all of the inventory and accounts receivable and related assets of the ABL Credit Parties, in each case, subject to certain permitted liens. The Notes also contain customary covenants, including limitations on the Companys ability to incur debt, and events of default as defined by the agreement. The Company may, at its option, redeem the Notes prior to their maturity based on the terms included in the agreement.
ABL Facility. In February 2011, the Companys wholly owned subsidiary, Cambium Learning, Inc. (together with its wholly owned subsidiaries, the ABL Credit Parties), entered into a credit facility (the ABL Facility) pursuant to a Loan and Security Agreement (the ABL Loan Agreement), by and among the ABL Credit Parties, Harris N.A., individually and as Agent (the Agent) for any ABL Lender (as hereinafter defined) which is or becomes a party to said ABL Loan Agreement, certain other lenders party thereto (together with Harris N.A. in its capacity as a lender, the ABL Lenders), Barclays Bank PLC, individually and as Collateral Agent, and BMO Capital Markets and Barclays Capital, as Joint Lead Arrangers and Joint Book Runners. The ABL Facility consists of a four-year $40.0 million revolving credit facility, which includes a $5.0 million subfacility for swing line loans and a $5.0 million subfacility for letters of credit. In addition, the ABL Facility provides that the ABL Credit Parties may increase the aggregate principal amount of the ABL Facility by up to an additional $20.0 million, subject to the consent of the Agent (whose consent shall not be unreasonably withheld) and subject to the satisfaction of certain other conditions.
The interest rate for the ABL Facility will be, at the ABL Credit Parties option, either an amount to be determined (ranging from 2.75% to 3.25%, depending upon the ABL Credit Parties fixed charge coverage ratio at the time) above the London Interbank Offered Rate (LIBOR) or at an amount to be determined (ranging from 1.75% to 2.25%, depending upon the ABL Credit Parties fixed charge coverage ratio at the time) above the base rate. On any day, the base rate will be the greatest of (i) the Agents then-effective prime commercial rate, (ii) an average federal funds rate plus 0.50% and (iii) the LIBOR quoted rate plus 1.00%. The ABL Facility is, subject to certain exceptions, secured by a first-priority lien on the ABL Credit Parties inventory and accounts receivable and related assets and a second-priority lien (junior to the lien securing the ABL Credit Parties obligations with respect to the Notes) on substantially all of the ABL Credit Parties other assets.
As of September 30, 2013, the balances of accounts receivable and inventory collateralizing the ABL Facility were $31.6 million and $10.6 million, respectively. As of September 30, 2013, the Company had a borrowing base under the ABL Loan Agreement of up to $24.3 million.
Revolving loans under the ABL Facility may be used solely for (i) the satisfaction of existing indebtedness of the ABL Credit Parties under their prior senior secured credit facility and outstanding pursuant to their prior existing senior unsecured notes, (ii) general operating capital needs of the ABL Credit Parties in a manner consistent with the provisions of the ABL Facility and all applicable laws, (iii) working capital and other general corporate purposes in a manner consistent with the provisions of the ABL Facility and all applicable laws, (iv) the payment of certain fees and expenses incurred in connection with the ABL Facility and/or the Notes, and (v) other purposes permitted under the ABL Loan Agreement.
16
The ABL Facility contains a financial covenant that generally requires the ABL Credit Parties to maintain, on a consolidated basis, either (i) excess availability of at least the greater of $8 million and 15% of the revolver commitment or (ii) a fixed charge coverage ratio of 1.1 to 1.0. The ABL Credit Parties will be required to pay, quarterly in arrears, an unused line fee equal to the product of (x) either 0.375% or 0.50% (depending upon the ABL Credit Parties fixed charge coverage ratio at the time) and (y) the average daily unused amount of the revolver. As of September 30, 2013, the Company was in compliance with this covenant.
Note 15 Segment Reporting
During the first quarter of 2013, the Companys Board of Directors announced that they had accepted the resignation of Ron Klausner, the Companys Chief Executive Officer. In response to Mr. Klausners resignation, John Campbell was promoted from President of the Companys Cambium Learning Technologies segment to Chief Executive Officer of the Company. Based on the Companys organizational structure and management reporting and resource allocation practices subsequent to the management change, the Company has identified four reportable segments with separate management teams and infrastructures that offer various products and services:
Voyager Sopris Learning:
Voyager Sopris Learning (VSL) is a comprehensive provider of research-based education solutions and online learning toolsincluding curriculum products, personalized professional development, assessment, and school improvement/turnaround services. With the ultimate goal of advancing student achievement, VSL partners with PreK12 schools to build teaching and leadership capacity, keep students on track, and accelerate struggling students to grade-level proficiency. VSLs products include the work of world-renowned researchers and education leaders.
Learning A-Z:
Founded in 2002, Learning A-Z is an educational resource company specializing in online delivery of leveled readers and other supplementary curriculum resources for PreK-6. Learning A-Zs resources are currently used in nearly half of the districts in the U.S. and Canada and over 165 countries worldwide. In addition to general classroom use, Learning A-Z serves a wide range of student need, including English Language Learners, Response to Intervention, Special Education, and more. Learning A-Zs value proposition focuses on three key things:
· |
Saving teachers time, giving them all the resources they need, all online, all accessible at the click of a mouse |
· |
Saving teachers money, delivering thousands of resources for a fraction of the cost of print and other online providers |
· |
Supporting student achievement through differentiated instruction, ensuring the right high-quality resources for every PreK-6 student |
Winner of more than 15 industry awards in 2013 alone, Learning A-Zs five subscription-based websites provide online supplemental books, lessons, assessments, and other instructional resources for individual classrooms, schools, and districts. They include: Reading A-Z, Raz-Kids, Science A-Z, Writing A-Z, and Vocabulary A-Z.
ExploreLearning:
ExploreLearning develops online solutions to improve student learning in math and science. ExploreLearning currently has two products: Gizmos, the worlds largest library of interactive, online simulations for math and science in grades 3-12; and Reflex, a powerful solution available for math fact fluency development. Gizmos and Reflex bring research-proven instructional strategies to classrooms around the world.
Kurzweil/IntelliTools:
The Kurzweil/IntelliTools reporting segment includes the Kurzweil Educational Systems and IntelliTools product lines.
Kurzweil Educational Systems is recognized as the leading developer of literacy software for people with learning differences such as dyslexia, attention deficit disorder, and those who are English Language Learners as well as those who are blind or visually impaired. Kurzweil provides complete reading, study skills, writing, and test taking support for students. For over 30 years the company has been driven by the vision to serve the needs of struggling learners to enable them to reach their full potential. We offer products that bring the power and pleasure of reading and learning to the lives of users, striving to enhance learning and expand literacy. Kurzweil Educational Systems is committed to providing research-based solutions that help educators raise the achievement levels of preK12 students as well as adult learning communities.
17
IntelliTools offers hardware products that target students with physical, visual and cognitive disabilities that make using a standard keyboard and mouse difficult. IntelliTools also offers software products that target elementary and middle school special education students struggling with reading and math.
Other:
This consists of unallocated shared services, such as accounting, legal, human resources and corporate related items. Depreciation and amortization expense, goodwill impairment, interest income and expense, other income and expense, and income taxes are also included in Other, as the Company and its chief operating decision maker evaluate the performance of operating segments excluding these captions.
Prior Period Reclassifications:
Certain prior period reclassifications have been made to conform to the current period segment presentation.
Prior to the first quarter of 2013, the Cambium Learning Technologies segment included: Learning A-Z; ExploreLearning; Kurzweil/IntelliTools; and certain management charges related to the entire Cambium Learning Technologies segment. In the current presentation, Learning A-Z, ExploreLearning, and Kurzweil/IntelliTools are presented in separate segments. The management charges that were related to the overall Cambium Learning Technologies segment, which did not directly relate to any of the three new segments, are included in Other consistent with the 2013 presentation.
In late 2012, the management teams and infrastructures for the former Voyager Learning and Sopris Learning segments were merged into a combined VSL business unit. Prior to the fourth quarter of 2012, the Company reported segment results separately for Voyager Learning and Sopris Learning. The Companys historical segment reporting results have been restated for comparative purposes to reflect the current organizational structure.
The following table represents the revenue, operating expenses, income (loss) from operations, and capital expenditures which are used by the Companys chief operating decision maker to measure the segments operating performance. The Company does not track assets directly by segment and the chief operating decision maker does not use assets to measure a segments operating performance, and therefore this information is not presented.
(in thousands) |
Voyager Sopris |
|
|
Learning A-Z |
|
|
ExploreLearning |
|
|
Kurzweil/ IntelliTools |
|
|
Other |
|
|
Consolidated |
| ||||||
Quarter ended September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
28,212 |
|
|
$ |
8,362 |
|
|
$ |
3,700 |
|
|
$ |
2,683 |
|
|
$ |
|
|
|
$ |
42,957 |
|
Cost of revenues |
|
11,434 |
|
|
|
167 |
|
|
|
670 |
|
|
|
679 |
|
|
|
|
|
|
|
12,950 |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,692 |
|
|
|
4,692 |
|
Total cost of revenues |
|
11,434 |
|
|
|
167 |
|
|
|
670 |
|
|
|
679 |
|
|
|
4,692 |
|
|
|
17,642 |
|
Other operating expenses |
|
8,589 |
|
|
|
3,512 |
|
|
|
2,322 |
|
|
|
1,038 |
|
|
|
3,811 |
|
|
|
19,272 |
|
Embezzlement-related expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
3 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,227 |
|
|
|
1,227 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,773 |
|
|
|
4,773 |
|
Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(215 |
) |
|
|
(215 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127 |
|
|
|
127 |
|
Segment net income (loss) |
$ |
8,189 |
|
|
$ |
4,683 |
|
|
$ |
708 |
|
|
$ |
966 |
|
|
$ |
(14,418 |
) |
|
$ |
128 |
|
Capital expenditures |
$ |
2,007 |
|
|
$ |
1,112 |
|
|
$ |
382 |
|
|
$ |
154 |
|
|
$ |
754 |
|
|
$ |
4,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
32,957 |
|
|
$ |
6,520 |
|
|
$ |
3,637 |
|
|
$ |
2,844 |
|
|
$ |
|
|
|
$ |
45,958 |
|
Cost of revenues |
|
13,069 |
|
|
|
91 |
|
|
|
542 |
|
|
|
478 |
|
|
|
94 |
|
|
|
14,274 |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,035 |
|
|
|
7,035 |
|
Total cost of revenues |
|
13,069 |
|
|
|
91 |
|
|
|
542 |
|
|
|
478 |
|
|
|
7,129 |
|
|
|
21,309 |
|
Other operating expenses |
|
10,292 |
|
|
|
2,753 |
|
|
|
1,813 |
|
|
|
1,409 |
|
|
|
3,727 |
|
|
|
19,994 |
|
Embezzlement-related expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
493 |
|
|
|
493 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,592 |
|
|
|
1,592 |
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
236 |
|
|
|
236 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,628 |
|
|
|
4,628 |
|
Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(163 |
) |
|
|
(163 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104 |
|
|
|
104 |
|
Segment net income (loss) |
$ |
9,596 |
|
|
$ |
3,676 |
|
|
$ |
1,282 |
|
|
$ |
957 |
|
|
$ |
(17,746 |
) |
|
$ |
(2,235 |
) |
Capital expenditures |
$ |
2,775 |
|
|
$ |
1,167 |
|
|
$ |
272 |
|
|
$ |
66 |
|
|
$ |
610 |
|
|
$ |
4,890 |
|
18
(in thousands) |
Voyager Sopris |
|
|
Learning A-Z |
|
|
ExploreLearning |
|
|
Kurzweil/ IntelliTools |
|
|
Other |
|
|
Consolidated |
| ||||||
Nine months ended September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
74,032 |
|
|
$ |
24,047 |
|
|
$ |
11,497 |
|
|
$ |
7,596 |
|
|
$ |
|
|
|
$ |
117,172 |
|
Cost of revenues |
|
32,934 |
|
|
|
646 |
|
|
|
1,693 |
|
|
|
1,727 |
|
|
|
|
|
|
|
37,000 |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,680 |
|
|
|
12,680 |
|
Total cost of revenues |
|
32,934 |
|
|
|
646 |
|
|
|
1,693 |
|
|
|
1,727 |
|
|
|
12,680 |
|
|
|
49,680 |
|
Other operating expenses |
|
25,032 |
|
|
|
10,211 |
|
|
|
6,662 |
|
|
|
3,348 |
|
|
|
13,297 |
|
|
|
58,550 |
|
Embezzlement-related expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
118 |
|
|
|
118 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,663 |
|
|
|
3,663 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,028 |
|
|
|
14,028 |
|
Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(645 |
) |
|
|
(645 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
297 |
|
|
|
297 |
|
Segment net income (loss) |
$ |
16,066 |
|
|
$ |
13,190 |
|
|
$ |
3,142 |
|
|
$ |
2,521 |
|
|
$ |
(43,438 |
) |
|
$ |
(8,519 |
) |
Capital expenditures |
$ |
5,627 |
|
|
$ |
3,320 |
|
|
$ |
1,070 |
|
|
$ |
279 |
|
|
$ |
2,087 |
|
|
$ |
12,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
76,074 |
|
|
$ |
18,864 |
|
|
$ |
10,558 |
|
|
$ |
8,746 |
|
|
$ |
|
|
|
$ |
114,242 |
|
Cost of revenues |
|
34,705 |
|
|
|
266 |
|
|
|
1,364 |
|
|
|
1,978 |
|
|
|
1,524 |
|
|
|
39,837 |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,984 |
|
|
|
19,984 |
|
Total cost of revenues |
|
34,705 |
|
|
|
266 |
|
|
|
1,364 |
|
|
|
1,978 |
|
|
|
21,508 |
|
|
|
59,821 |
|
Other operating expenses |
|
30,461 |
|
|
|
8,007 |
|
|
|
5,778 |
|
|
|
4,677 |
|
|
|
13,079 |
|
|
|
62,002 |
|
Goodwill impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,700 |
|
|
|
14,700 |
|
Embezzlement-related expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
452 |
|
|
|
452 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,842 |
|
|
|
4,842 |
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,347 |
|
|
|
3,347 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,032 |
|
|
|
14,032 |
|
Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(236 |
) |
|
|
(236 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258 |
|
|
|
258 |
|
Segment net income (loss) |
$ |
10,908 |
|
|
$ |
10,591 |
|
|
$ |
3,416 |
|
|
$ |
2,091 |
|
|
$ |
(71,982 |
) |
|
$ |
(44,976 |
) |
Capital expenditures |
$ |
6,890 |
|
|
$ |
2,885 |
|
|
$ |
825 |
|
|
$ |
281 |
|
|
$ |
2,436 |
|
|
$ |
13,317 |
|
(in thousands) |
Voyager Sopris |
|
|
Learning A-Z |
|
|
ExploreLearning |
|
|
Kurzweil/ IntelliTools |
|
|
Other |
|
|
Consolidated |
| ||||||
Year ended December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenues |
$ |
78,463 |
|
|
$ |
26,189 |
|
|
$ |
14,283 |
|
|
$ |
10,812 |
|
|
$ |
|
|
|
$ |
129,747 |
|
Service revenues |
|
18,399 |
|
|
|
|
|
|
|
|
|
|
|
413 |
|
|
|
|
|
|
|
18,812 |
|
Net revenues |
|
96,862 |
|
|
|
26,189 |
|
|
|
14,283 |
|
|
|
11,225 |
|
|
|
|
|
|
|
148,559 |
|
Cost of product revenues |
|
26,406 |
|
|
|
659 |
|
|
|
1,929 |
|
|
|
2,056 |
|
|
|
1,578 |
|
|
|
32,628 |
|
Cost of service revenues |
|
17,679 |
|
|
|
|
|
|
|
|
|
|
|
656 |
|
|
|
|
|
|
|
18,335 |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,716 |
|
|
|
24,716 |
|
Total cost of revenues |
|
44,085 |
|
|
|
659 |
|
|
|
1,929 |
|
|
|
2,712 |
|
|
|
26,294 |
|
|
|
75,679 |
|
Other operating expenses |
|
38,551 |
|
|
|
10,920 |
|
|
|
7,747 |
|
|
|
5,646 |
|
|
|
18,671 |
|
|
|
81,535 |
|
Goodwill impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,893 |
|
|
|
66,893 |
|
Embezzlement-related expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
516 |
|
|
|
516 |
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,182 |
|
|
|
6,182 |
|
Impairment of long-lived assets |
|
1,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,211 |
|
|
|
33,707 |
|
Net interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,683 |
|
|
|
18,683 |
|
Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,125 |
) |
|
|
(1,125 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
272 |
|
|
|
272 |
|
Segment net income (loss) |
$ |
12,730 |
|
|
$ |
14,610 |
|
|
$ |
4,607 |
|
|
$ |
2,867 |
|
|
$ |
(168,597 |
) |
|
$ |
(133,783 |
) |
Capital expenditures |
$ |
9,618 |
|
|
$ |
4,039 |
|
|
$ |
1,090 |
|
|
$ |
365 |
|
|
$ |
3,033 |
|
|
$ |
18,145 |
|
The capital expenditures disclosed for each segment represent development expenses, primarily developed curriculum and capitalized software. The capital expenditures disclosed for Other represent general capital expenditures that benefit the entire Company such as back-office systems, computer equipment or office furniture. The capital expenditures recorded in Other in 2012 also include capitalized costs from our re-engineering and restructuring initiatives described in Note 11 to the Condensed Consolidated Financial Statements.
19
Note 16 Embezzlement
On April 26, 2008, the Company began an internal investigation that revealed irregularities over the control and use of cash and certain other general ledger accounts of the Company, revealing a misappropriation of assets, or embezzlement. These irregularities were perpetrated by a former employee over more than a three-year period beginning in 2004 and continuing through April 2008 with total embezzlement losses of approximately $14.0 million. Charges included in the Condensed Consolidated Statements of Operations after April 2008 represent expenses incurred by the Company to recover property purchased by the former employee using the embezzled funds, net of any recoveries.
The final recovered property related to the employee embezzlement matter was sold during the third quarter of 2013. The net expense recorded in the three and nine month periods ended September 30, 2013 was primarily due to a reduction in the carrying value of the recovered property to the final sales price.
The number of shares of common stock issuable under a warrant held by VSS-Cambium Holdings III, LLC is increased based on the cash recoveries, net of related expenses, that the Company receives or received on and after June 1, 2009. The number of shares to be issued under the warrant equals 0.45 multiplied by the quotient of the net cash recovery divided by $6.50. As a result of the recoveries of $0.3 million during the third quarter of 2013, shares under the warrant were increased by 17,864. Additionally, as the final number of shares exercisable under the warrant is now set and no other contingencies remain, these awards have been reclassified from Other Liabilities to Capital Surplus in the Condensed Consolidated Balance Sheet in accordance with relevant GAAP.
During the three and nine months ended September 30, 2012, the net expenses represented a reduction in the fair value of the recovered properties partially offset by a decline in the estimated fair value of the warrants expected to be issued upon the sale of the recovered properties.
Note 17 Related Party Transactions
During the first quarter of 2013, the Company entered into a consulting agreement with Joe Walsh, Chairman of the Companys Board of Directors. For his services as Chairman and as a consultant to the Company, Mr. Walsh will receive total annual compensation of $300,000, comprised of the compensation to which he is entitled as Chairman and the balance comprised of fees received pursuant to the consulting agreement. This agreement was subsequently amended to name Mr. Walsh an employee of the Company rather than a consultant. With the exception of the fact that Mr. Walsh is eligible for employee benefits, the terms of the amended agreement are substantially the same as the original agreement.
Note 18 Subsequent Events
On November 4, 2013, the Company entered into a stock purchase agreement with an investor pursuant to its share repurchase program. As previously announced, on March 19, 2013 the Company's board of directors authorized the extension of the Companys $5 million share repurchase program for an additional one year period (through July 5, 2014) and increased the remaining $2.2 million available for repurchases of shares thereunder up to $5 million. The transaction settled on November 6, 2013 with the Company purchasing 1,861,969 shares for a total cost of $4.4 million. Upon repurchase these treasury shares are no longer registered under the Securities Act of 1933.
20
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.
This section should be read in conjunction with the audited Consolidated Financial Statements of Cambium Learning Group, Inc. and its subsidiaries (the Company, we, us, or our) and the notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2012.
Cautionary Note Regarding Forward-looking Statements.
This report contains forward-looking statements within the meaning of the federal securities laws that involve risks and uncertainties, and which are based on beliefs, expectations, estimates, projections, forecasts, plans, anticipations, targets, outlooks, initiatives, visions, objectives, strategies, opportunities, drivers and intents of our management. Such statements are made in reliance upon the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact included in this report, including statements regarding our future financial position, economic performance and results of operations, as well as our business strategy, objectives of management for future operations, and the information set forth under Managements Discussion and Analysis of Financial Condition and Results of Operations, are forward-looking statements.
Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. Forward-looking statements can be identified by, among other things, the use of forward-looking language, such as believes, expects, estimates, projects, forecasts, plans, anticipates, targets, outlooks, initiatives, visions, objectives, strategies, opportunities, drivers, intends, scheduled to, seeks, may, will, or should, or the negative of those terms, or other variations of those terms or comparable language, or by discussions of strategy, plans, targets, models or intentions. Forward-looking statements speak only as of the date they are made, and except for our ongoing obligations under the federal securities laws, we undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements. Accordingly, you are cautioned that any such forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Although we believe that the expectations reflected in such forward-looking statements are reasonable as of the date made, expectations may prove to have been materially different from the results expressed or implied by such forward-looking statements, as it is impossible for us to anticipate all factors that could affect our actual results. These risks and uncertainties include, but are not limited to, those described in Risk Factors in Part II, Item 1A and elsewhere in this report and in our Annual Report on Form 10-K for the year ended December 31, 2012, and those described from time to time in our future reports filed with the SEC. Unless otherwise required by law, we also disclaim any obligation to update our view of any such risks or uncertainties or to announce publicly the results of any revisions to the forward-looking statements made in this report.
Our Company
We are a leading educational solutions and services company that is committed to helping every student reach their full potential by providing evidence-based solutions and expert professional services to empower educators and raise the achievement levels of all students. Our brands include: Voyager Learning (www.voyagerlearning.com) and Sopris Learning (www.soprislearning.com), Learning AZ (www.learninga-z.com), ExploreLearning® (www.explorelearning.com www.reflexmath.com), and Kurzweil Educational Systems® (www.kurzweiledu.com) and IntelliTools® (www.intellitools.com). Together, these business units provide best-in-class intervention and supplemental instructional materials; gold-standard professional development and school-improvement services; breakthrough technology solutions for online learning and professional support; valid and reliable assessments; and proven materials to support a positive and safe school environment.
Our products have continued to receive awards and accolades from industry publications including the Best Educational Software (BESSIE) awards from the ComputED Gazette, the CODiE awards from the Software and Information Industry Association and the Education Software Review Awards (EDDIES) by The ComputED Gazette.
The following products were winners of the 19th annual BESSIE awards:
· |
Kurzweil 3000 firefly |
· |
ExploreLearning Reflex |
· |
ExploreLearning Gizmos |
· |
Learning A-Z ReadingA-Z.com |
· |
Learning A-Z ScienceA-Z.com |
The following products were winners of the 2013 CODiE awards:
· |
Learning A-Z ReadingA-Z.com |
· |
Learning A-Z Raz-Kids.com |
· |
ExploreLearning Gizmos |
21
The following products were winners of the 18th annual EDDIES:
· |
Kurzweil 3000 firefly |
· |
ExploreLearning Reflex |
· |
ExploreLearning Gizmos |
· |
Learning A-Z Raz-Kids.com |
· |
Learning A-Z ReadingA-Z.com |
· |
Learning A-Z ScienceA-Z.com |
Management Changes
In March 2013, the Companys Board of Directors announced that they had accepted the resignations of Ron Klausner, Chief Executive Officer; Vernon Johnson, President of Voyager Sopris Learning; and Brad Almond, Chief Financial Officer. These resignations were not the result of any disagreement with the Company on any matter relating to the Companys operations, policies or practices.
The Company made the following promotions in response to these resignations:
· |
John Campbell was promoted from President of Cambium Learning Technologies to President and Chief Executive Officer of Cambium Learning Group. |
· |
George Logue was promoted from President of Sopris to President of Voyager Sopris Learning. |
· |
Barbara Benson was promoted from Controller of Cambium Learning Group to Chief Financial Officer of Cambium Learning Group |
· |
Paul Fonte was promoted from Vice President of Technology for Cambium Learning Technologies to Chief Technology Officer for Cambium Learning Group. |
Overview
Order volume is an internal metric that is a leading indicator of revenues. For the first nine months of 2013, company-wide order volumes were flat compared to the same period of 2012, and order volume changes by segment were as follows:
· |
Voyager Sopris Learning decreased 10% |
· |
Learning A-Z increased 27% |
· |
ExploreLearning increased 32% |
· |
Kurzweil/IntelliTools decreased 15% |
Learning A-Z and ExploreLearning continued their trend of double-digit growth rates. Offsetting this growth, Voyager Sopris Learning and Kurzweil/IntelliTools continued to show order volume declination as reductions in legacy products are currently outpacing gains from newer online and technology-enabled solutions.
School district funding continues to undergo significant change and uncertainty, and most of our public school district customers are largely dependent on federal, state and local funding to purchase our products. Additionally, the digitalization of education content and delivery is driving a substantial shift in the education market. The demand for these products has developed rapidly over the past several years and has led to changes in the way that providers develop, produce, market and distribute products.
The education market is also changing in response to the adoption of the Common Core State Standards by a majority of the states. Common Core State Standards define the knowledge and skills students should have within their K-12 education careers so that they will graduate high school able to succeed in entry-level, credit-bearing academic college courses and in workforce training programs. These standards are the product of a state-led effort to establish a single set of clear educational standards for grades K-12. Most of the states that have adopted the Common Core State Standards also belong to one of two multistate testing consortia that are developing common state assessments in English language arts and mathematics, aligned to the new standards. These assessments, which will be designed to replace existing statewide tests, are expected to be administered beginning in the 2014-15 school year. Schools in these states may need to augment or replace instructional materials to align to the Common Core State Standards and to prepare students for the new state assessments.
Overall, GAAP net revenues for the first nine months of 2013 increased by 3% to $117.2 million, compared with $114.2 million in the first nine months of 2012. GAAP net revenues by segment for the first nine months of 2013, and the percentage change from the first nine months of 2012, were as follows:
· |
Voyager Sopris Learning: $74.0 million, decreased 3% |
· |
Learning A-Z: $24.0 million, increased 28% |
· |
ExploreLearning: $11.5 million, increased 9% |
· |
Kurzweil/IntelliTools: $7.6 million, decreased 13% |
22
Costs in 2013 have benefited from the reengineering and restructuring activities which were completed in 2012. While the Company has reinvested some of the savings in growth areas such as its online subscription businesses, cost reductions made in slower growing areas such as Voyager Sopris Learnings print-based solutions are providing year over year earnings growth. We will continue to review and assess our cost structure to ensure that resources are allocated to areas of the business providing the highest earnings opportunity. Results of operations for the nine months ended September 30, 2012 include costs of $6.2 million related to the Companys reengineering and restructuring activities, including impairment of long-lived assets of $3.3 million.
Segment Results of Operations
Our brands comprise four reportable segments with separate management teams and infrastructures that offer various products and services: Voyager Sopris Learning, Learning A-Z, ExploreLearning and Kurzweil/IntelliTools.
Segment change from prior year: Prior to the first quarter of 2013, the Cambium Learning Technologies segment included: Learning A-Z; ExploreLearning; Kurzweil/IntelliTools; and certain management charges related to the entire Cambium Learning Technologies segment. In the current presentation, Learning A-Z, ExploreLearning, and Kurzweil/IntelliTools are presented in separate segments. The management charges that were related to the overall Cambium Learning Technologies segment, which did not directly relate to any of the three new segments, are included in Other consistent with the 2013 presentation.
Voyager Sopris Learning
Voyager Sopris Learning is a comprehensive provider of research-based education solutions and online learning toolsincluding curriculum products, personalized professional development, assessment, and school improvement/turnaround services. With the ultimate goal of advancing student achievement, Voyager Sopris Learning partners with PreK12 schools to build teaching and leadership capacity, keep students on track, and accelerate struggling students to grade-level proficiency. Voyager Sopris Learnings products include the work of world-renowned researchers and education leaders.
During the second quarter of 2013, Voyager Sopris Learning announced the release of LANGUAGE!®Live and We Can ® : Early Learning Curriculum, Second Edition. As the next iteration of LANGUAGE! Comprehensive Literacy Curriculum, LANGUAGE! Live is a technology-enabled comprehensive adolescent intervention literacy solution for middle and high school students based on nearly two decades of classroom implementation and is proven to accelerate the literacy growth of nonreaders, struggling readers, and English language learners. This Common Core State Standards-aligned product is a blended model which combines technology-based learning solutions with our print-based products. The product is designed such that half of the time will be led by a teacher in a traditional classroom setting and the other half will be focused on student directed learning. This solution has received positive reviews since its release and the second level of LANGUAGE! Live is expected to be released in the spring of 2014.
The fundamental goal of We Can is to prepare students for academic success in kindergarten and beyond. The robust, multidisciplinary curriculum provides a clear roadmap for early childhood successfeaturing easy-to-implement lesson plans, cross-curricular content addressing 10 early childhood domains, innovative learning tools, reinforced routines and procedures, a prewriting kit, and fully integrated assessments. Teachers can maximize multiple opportunities to observe children, identify their capabilities and needs, and monitor their progress.
During the third quarter of 2013, Voyager Sopris Learning announced the release of Edplicity, an all-in-one solution for content storage and collaboration that provides teachers the ability to deliver instruction in an online format using the evidence-based reading programs Voyager Passport® and Passport Reading Journeys®. As an advanced cloud-based solution, this digital platform creates an interactive online learning community where teachers can assign student work, track participation and performance, provide targeted feedback, collaborate with other teachers and share best practices, all online and in real-time.
Results of Operations
Order volumes in the Voyager Sopris Learning segment declined 10% in the nine months ended September 30, 2013 from the same period in 2012. We believe that a significant portion of the Voyager Sopris Learning order volume decline is attributable to slow execution of our strategy to transition to technology-based learning solutions, as well as some confusion in the marketplace concerning solutions designed to assist districts in achieving Common Core State Standards.
We expect sales of purely print-based products to continue to decline. Therefore, to stabilize order volumes and enable growth in future years, the company will focus its development efforts on technology solutions, especially those opportunities that help school districts implement the new Common Core State Standards or other State-based curriculum or assessment standards. We believe that the efficacy of our products and the transition of our existing content to technology-based learning solutions will eventually offset the weakness in our legacy print-based offerings and return the segment to growth. However, these products take a significant amount of time to develop and gain customer acceptance.
23
GAAP net revenues for Voyager Sopris Learning were down $2.0 million, or 2.7%, for the nine months ended September 30, 2013 from the same period in 2012 as a result of the order volume declines. Through the second quarter 2013, net revenues had been higher versus prior year due to the recognition of prior period technology and services sales that were delivered in 2013. Generally, deferred revenues for Voyager Sopris Learning follow a September through July school year cycle, increasing during the highest selling period at the start of a school year and declining as those revenues are recognized over the school year and summer school periods. Sales of print materials are generally recognized when the product is shipped to or received by the customer. With the start of the new school year in the third fiscal quarter, GAAP net revenues are expected to follow more closely with the current year order volume trends.
Voyager Sopris Learning costs have benefited from the reengineering and restructuring activities which were completed in 2012 and from ongoing efforts to right-size the business to ensure that resources are allocated to areas providing the highest earnings opportunity.
Learning A-Z
Founded in 2002, Learning A-Z is an educational resource company specializing in online delivery of leveled readers and other supplementary curriculum resources for PreK-6. Learning A-Zs resources are currently used in nearly half of the districts in the U.S. and Canada and over 165 countries worldwide. In addition to general classroom use, Learning A-Z serves a wide range of student need, including English Language Learners, Response to Intervention, Special Education, and more. Learning A-Zs value proposition focuses on three key things:
· |
Saving teachers time, giving them all the resources they need, all online, all accessible at the click of a mouse |
· |
Saving teachers money, delivering thousands of resources for a fraction of the cost of print and other online providers |
· |
Supporting student achievement through differentiated instruction, ensuring the right high-quality resources for every PreK-6 student |
Winner of more than 15 industry awards in 2013 alone, Learning A-Zs five subscription-based websites provide online supplemental books, lessons, assessments, and other instructional resources for individual classrooms, schools, and districts. They include: Reading A-Z, Raz-Kids, Science A-Z, Writing A-Z, and Vocabulary A-Z.
Results of Operations
For the nine months ended September 30, 2013, Learning A-Z order volume exceeded the same period in 2012 by 27%. Learning A-Z has realized double-digit order volume growth for several years and we believe this unit will continue to deliver strong growth. We believe that the value proposition offered by the Learning A-Z products will continue to be compelling due to quality content and award-winning technology. To facilitate this expected growth, we will make significant investments in our sales force and product development efforts. Learning A-Z products are aligned with the Common Core State Standards and this will continue to be a focus in future development.
GAAP net revenues for Learning A-Z were higher by $5.2 million, or 27.5%, for the nine months ended September 30, 2013 from the same period in 2012, which was consistent with its order volume trends. Learning A-Z revenues are recognized pro rata over their subscription periods, which are generally for one year but can be for longer periods. Costs as a percentage of net revenues are higher in 2013 due to investments being made to fuel growth, primarily in sales and marketing.
ExploreLearning
ExploreLearning develops online solutions to improve student learning in math and science. ExploreLearning currently has two products: Gizmos, the worlds largest library of interactive, online simulations for math and science in grades 3-12; and Reflex, a powerful solution available for math fact fluency development. Gizmos and Reflex bring research-proven instructional strategies to classrooms around the world.
Results of Operations
Through the third quarter of 2013, ExploreLearning has continued its trend of significant growth with order volumes exceeding prior year levels by 32%. To ensure that this trend continues, we will make significant investments in this segment for the enhancement of existing products, the development of new products, and the expansion of the sales force. We believe that the value proposition offered by the ExploreLearning products will continue to be compelling due to quality content and award-winning technology and we expect strong growth in the coming years.
GAAP net revenues for ExploreLearning were higher by $0.9 million, or 8.9%, for the nine months ended September 30, 2013 from the same period in 2012. ExploreLearning revenues are recognized pro rata over their subscription periods, which are generally for one year but can be for longer periods. Due to an increase in the amount of multi-year agreements at ExploreLearning, the growth in GAAP net revenues is lagging order volume growth. Costs as a percentage of net revenues are higher in 2013 due to investments being made to fuel growth, primarily in sales and marketing.
24
Kurzweil/IntelliTools
The Kurzweil/IntelliTools reporting segment includes the Kurzweil Educational Systems and IntelliTools product lines.
Kurzweil Educational Systems is recognized as the leading developer of literacy software for people with learning differences such as dyslexia, attention deficit disorder, and those who are English Language Learners as well as those who are blind or visually impaired. Kurzweil provides complete reading, study skills, writing, and test taking support for students. For over 30 years the company has been driven by the vision to serve the needs of struggling learners to enable them to reach their full potential. We offer products that bring the power and pleasure of reading and learning to the lives of users, striving to enhance learning and expand literacy. Kurzweil Educational Systems is committed to providing research-based solutions that help educators raise the achievement levels of preK12 students as well as adult learning communities.
IntelliTools offers hardware products that target students with physical, visual and cognitive disabilities that make using a standard keyboard and mouse difficult. IntelliTools also offers software products that target elementary and middle school special education students struggling with reading and math.
Results of Operations
Order volumes in the Kurzweil/IntelliTools segment declined 15% in the nine months ended September 30, 2013 from the same period in 2012. The decline is due in part to a change in mix toward a subscription solution rather than a perpetual model (which would provide more first year revenues). Additionally, management believes that customers are increasingly meeting their special education and text-to-speech needs with free and low-priced, but less comprehensive, solutions. The Company plans to continue to invest in improving the firefly offering which brings many of the capabilities of the Kurzweil 3000 product to the web. This subscription solution has shown strong year over year growth and high renewal rates and will continue to be the focus of the business unit.
GAAP net revenues for Kurzweil/IntelliTools declined by $1.2 million, or 13.1%, for the nine months ended September 30, 2013 from the same period in 2012, which was consistent with its order volume trends. Costs have benefited from ongoing efforts to right-size the business to ensure that resources are allocated to areas of the business providing the highest earnings opportunity.
Shared Services and Other
Shared services and other include accounting, legal, human resources and corporate related items, as well as depreciation and amortization expense, goodwill impairment, interest income and expense, other income and expense, and income taxes. The Company does not allocate any of these costs to its segments, and our chief operating decision maker evaluates the performance of operating segments excluding these items.
25
Third Quarter of Fiscal 2013 Compared to the Third Quarter of Fiscal 2012
(in thousands) |
|
Quarter Ended |
|
|
|
Year Over Year Change |
| ||||||||||||||||
|
September 30, 2013 |
|
|
September 30, 2012 |
|
| |||||||||||||||||
|
Amount |
|
|
% of |
|
|
Amount |
|
|
% of |
|
|
$ |
|
|
% |
| ||||||
Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voyager Sopris Learning |
$ |
28,212 |
|
|
|
65.7 |
% |
|
$ |
32,957 |
|
|
|
71.7 |
% |
|
$ |
(4,745 |
) |
|
|
(14.4 |
)% |
Learning A-Z |
|
8,362 |
|
|
|
19.5 |
% |
|
|
6,520 |
|
|
|
14.2 |
% |
|
|
1,842 |
|
|
|
28.3 |
% |
ExploreLearning |
|
3,700 |
|
|
|
8.6 |
% |
|
|
3,637 |
|
|
|
7.9 |
% |
|
|
63 |
|
|
|
1.7 |
% |
Kurzweil/IntelliTools |
|
2,683 |
|
|
|
6.2 |
% |
|
|
2,844 |
|
|
|
6.2 |
% |
|
|
(161 |
) |
|
|
(5.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenues |
|
42,957 |
|
|
|
100.0 |
% |
|
|
45,958 |
|
|
|
100.0 |
% |
|
|
(3,001 |
) |
|
|
(6.5 |
)% |
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voyager Sopris Learning |
|
11,434 |
|
|
|
26.6 |
% |
|
|
13,069 |
|
|
|
28.4 |
% |
|
|
1,635 |
|
|
|
12.5 |
% |
Learning A-Z |
|
167 |
|
|
|
0.4 |
% |
|
|
91 |
|
|
|
0.2 |
% |
|
|
(76 |
) |
|
|
(83.5 |
)% |
ExploreLearning |
|
670 |
|
|
|
1.6 |
% |
|
|
542 |
|
|
|
1.2 |
% |
|
|
(128 |
) |
|
|
(23.6 |
)% |
Kurzweil/IntelliTools |
|
679 |
|
|
|
1.6 |
% |
|
|
478 |
|
|
|
1.0 |
% |
|
|
(201 |
) |
|
|
(42.1 |
)% |
Shared Services |
|
|
|
|
|
0.0 |
% |
|
|
94 |
|
|
|
0.2 |
% |
|
|
94 |
|
|
|
100.0 |
% |
Amortization expense |
|
4,692 |
|
|
|
10.9 |
% |
|
|
7,035 |
|
|
|
15.3 |
% |
|
|
2,343 |
|
|
|
33.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
17,642 |
|
|
|
41.1 |
% |
|
|
21,309 |
|
|
|
46.4 |
% |
|
|
3,667 |
|
|
|
17.2 |
% |
Research and development expense |
|
2,486 |
|
|
|
5.8 |
% |
|
|
2,622 |
|
|
|
5.7 |
% |
|
|
136 |
|
|
|
5.2 |
% |
Sales and marketing expense |
|
10,943 |
|
|
|
25.5 |
% |
|
|
11,331 |
|
|
|
24.7 |
% |
|
|
388 |
|
|
|
3.4 |
% |
General and administrative expense |
|
5,122 |
|
|
|
11.9 |
% |
|
|
4,837 |
|
|
|
10.5 |
% |
|
|
(285 |
) |
|
|
(5.9 |
)% |
Shipping costs |
|
721 |
|
|
|
1.7 |
% |
|
|
1,204 |
|
|
|
2.6 |
% |
|
|
483 |
|
|
|
40.1 |
% |
Depreciation and amortization expense |
|
1,227 |
|
|
|
2.9 |
% |
|
|
1,592 |
|
|
|
3.5 |
% |
|
|
365 |
|
|
|
22.9 |
% |
Embezzlement-related expense |
|
3 |
|
|
|
0.0 |
% |
|
|
493 |
|
|
|
1.1 |
% |
|
|
490 |
|
|
|
99.4 |
% |
Impairment of long-lived assets |
|
|
|
|
|
0.0 |
% |
|
|
236 |
|
|
|
0.5 |
% |
|
|
236 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before interest, other income (expense) and income taxes |
|
4,813 |
|
|
|
11.2 |
% |
|
|
2,334 |
|
|
|
5.1 |
% |
|
|
2,479 |
|
|
|
106.2 |
% |
Net interest expense |
|
(4,773 |
) |
|
|
(11.1 |
)% |
|
|
(4,628 |
) |
|
|
(10.1 |
)% |
|
|
(145 |
) |
|
|
(3.1 |
)% |
Other income, net |
|
215 |
|
|
|
0.5 |
% |
|
|
163 |
|
|
|
0.4 |
% |
|
|
52 |
|
|
|
31.9 |
% |
Income tax expense |
|
(127 |
) |
|
|
(0.3 |
)% |
|
|
(104 |
) |
|
|
(0.2 |
)% |
|
|
(23 |
) |
|
|
(22.1 |
)% |
Net income (loss) |
$ |
128 |
|
|
|
0.3 |
% |
|
$ |
(2,235 |
) |
|
|
(4.9 |
)% |
|
$ |
2,363 |
|
|
|
105.7 |
% |
Net Revenues.
Our total net revenues decreased $3.0 million, or 6.5%, to $43.0 million in the third quarter of 2013 compared to the same period in 2012. Although our overall order volume increased 5.7% from the third quarter of 2012, net revenues decreased as the mix of sales continued to shift to our online offerings which are recognized over the subscription period.
· |
The Voyager Sopris Learning segments net revenues decreased $4.7 million, or 14.4%, to $28.2 million in the third quarter of 2013 compared to the same period in 2012. |
· |
The Learning A-Z segments net revenues increased $1.8 million, or 28.3%, to $8.4 million in the third quarter of 2013 compared to the same period in 2012. |
· |
The ExploreLearning segments net revenues increased $0.1 million, or 1.7%, to $3.7 million in the third quarter of 2013 compared to the same period in 2012. |
· |
The Kurzweil/IntelliTools segments net revenues decreased $0.2 million, or 5.7%, to $2.7 million in the third quarter of 2013 compared to the same period in 2012. |
26
Cost of Revenues.
Cost of revenues includes expenses to print, purchase, handle and warehouse our products, as well as order processing and royalty costs, and to provide services and support to customers. Cost of revenues, excluding amortization, decreased $1.3 million, or 9.3%, to $13.0 million in the third quarter of 2013 compared to the same period in 2012. This decline was primarily due to lower order volumes in our Voyager Sopris Learning segment. Additionally, the charges incurred in the third quarter of 2012 include $0.1 million of expenses related to our re-engineering and restructuring initiatives.
· |
Cost of revenues for the Voyager Sopris Learning segment decreased $1.6 million, or 12.5%, to $11.4 million in the third quarter of 2013 compared to the same period in 2012. This decline was primarily due to lower order volumes. |
· |
Cost of revenues for the Learning A-Z segment increased $0.1 million, or 83.5%, to $0.2 million in the third quarter of 2013 compared to the same period in 2012. |
· |
Cost of revenues for the ExploreLearning segment increased $0.1 million, or 23.6%, to $0.7 million in the third quarter of 2013 compared to the same period in 2012. |
· |
Cost of revenues for the Kurzweil/IntelliTools segment increased $0.2 million, or 42.1%, to $0.7 million in the third quarter of 2013 compared to the same period in 2012. |
· |
Cost of revenues for Shared Services for the third quarter of 2012 of $0.1 million relate to our reengineering and restructuring initiative. |
Amortization Expense.
Amortization expense included in cost of revenues includes amortization for acquired pre-publication costs and technology, acquired publishing rights, and developed pre-publication and technology. Amortization for the third quarter of 2013 decreased $2.3 million compared to the third quarter of 2012, or 33.3%, primarily due to impairment losses that were recorded in the fourth quarter of 2012 which reduced the value of the assets being amortized. Additionally, a majority of our intangible assets are amortized using accelerated methodologies.
Research and Development Expense.
Research and development expenditures include costs to research, evaluate and develop educational products, net of capitalization. Research and development expense for the third quarter of 2013 decreased $0.1 million, or 5.2%, to $2.5 million compared to the third quarter of 2012.
Sales and Marketing Expense.
Sales and marketing expenditures include all costs to maintain our various sales channels, including the salaries and commissions paid to our sales force, and costs related to our advertising and marketing efforts. Sales and marketing expense for the third quarter of 2013 decreased $0.4 million, or 3.4%, as savings from our re-engineering and restructuring initiatives in 2012 were slightly offset by an increase in commissions.
General and Administrative Expense.
General and administrative expenses for the third quarter of 2013 increased $0.3 million, or 5.9%, from the third quarter of 2012 to $5.1 million. This variance is primarily due to an increase in expense related to the Companys annual bonus plan as estimated achievement levels were significantly reduced in the third quarter of 2012. Additionally, general and administrative expenses in the third quarter of 2013 include costs related to the former Voyager Learning Company entity acquired in 2009 of $0.2 million and stock based compensation and expense of $0.2 million. General and administrative expenses in the third quarter of 2012 include re-engineering and restructuring charges of $0.2 million, costs related to mergers and acquisitions, including the former Voyager Learning Company entity acquired in 2009, of $0.2 million, stock based compensation and expense of $0.2 million and a loss to reflect an increase in the estimated fair value of the contingent value rights (CVR) liability of $0.1 million.
Shipping and Handling Costs.
Shipping and handling costs recognized in the third quarter of 2013 decreased $0.5 million, or 40.1%, from the third quarter of 2012 to $0.7 million primarily due to a reduction in order volume in our Voyager Sopris Learning segment.
Impairment of Long-Lived Assets.
The impairment expense recorded in the third quarter of 2012 of $0.2 million relates to charges from the impairment of warehouse equipment in connection with our reengineering and restructuring initiative.
27
Net Interest Expense.
Net interest expense increased by $0.1 million, or 3.1%, to $4.8 million in the third quarter of 2013 compared to the same period in 2012.
Income Tax Provision.
During the third quarter of 2013 and 2012, we recorded state income tax expense of $0.1 million. We continue to maintain a valuation allowance against our deferred tax assets, which eliminated the deferred tax benefit generated.
First Nine Months of Fiscal 2013 Compared to the First Nine Months of Fiscal 2012
|
Nine Months Ended |
|
|
Year Over Year Change |
| ||||||||||||||||||
(in thousands) |
September 30, 2013 |
|
|
September 30, 2012 |
|
|
| ||||||||||||||||
|
Amount |
|
|
% of |
|
|
Amount |
|
|
% of |
|
|
$ |
|
|
% |
| ||||||
Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voyager Sopris Learning |
$ |
74,032 |
|
|
|
63.2 |
% |
|
$ |
76,074 |
|
|
|
66.6 |
% |
|
$ |
(2,042 |
) |
|
|
(2.7 |
)% |
Learning A-Z |
|
24,047 |
|
|
|
20.5 |
% |
|
|
18,864 |
|
|
|
16.5 |
% |
|
|
5,183 |
|
|
|
27.5 |
% |
ExploreLearning |
|
11,497 |
|
|
|
9.8 |
% |
|
|
10,558 |
|
|
|
9.2 |
% |
|
|
939 |
|
|
|
8.9 |
% |
Kurzweil/IntelliTools |
|
7,596 |
|
|
|
6.5 |
% |
|
|
8,746 |
|
|
|
7.7 |
% |
|
|
(1,150 |
) |
|
|
(13.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenues |
|
117,172 |
|
|
|
100.0 |
% |
|
|
114,242 |
|
|
|
100.0 |
% |
|
|
2,930 |
|
|
|
2.6 |
% |
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voyager Sopris Learning |
|
32,934 |
|
|
|
28.1 |
% |
|
|
34,705 |
|
|
|
30.4 |
% |
|
|
1,771 |
|
|
|
5.1 |
% |
Learning A-Z |
|
646 |
|
|
|
0.6 |
% |
|
|
266 |
|
|
|
0.2 |
% |
|
|
(380 |
) |
|
|
(142.9 |
)% |
ExploreLearning |
|
1,693 |
|
|
|
1.4 |
% |
|
|
1,364 |
|
|
|
1.2 |
% |
|
|
(329 |
) |
|
|
(24.1 |
)% |
Kurzweil/IntelliTools |
|
1,727 |
|
|
|
1.5 |
% |
|
|
1,978 |
|
|
|
1.7 |
% |
|
|
251 |
|
|
|
12.7 |
% |
Shared Services |
|
|
|
|
|
0.0 |
% |
|
|
1,524 |
|
|
|
1.3 |
% |
|
|
1,524 |
|
|
|
100.0 |
% |
Amortization expense |
|
12,680 |
|
|
|
10.8 |
% |
|
|
19,984 |
|
|
|
17.5 |
% |
|
|
7,304 |
|
|
|
36.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
49,680 |
|
|
|
42.4 |
% |
|
|
59,821 |
|
|
|
52.4 |
% |
|
|
10,141 |
|
|
|
17.0 |
% |
Research and development expense |
|
7,345 |
|
|
|
6.3 |
% |
|
|
8,606 |
|
|
|
7.5 |
% |
|
|
1,261 |
|
|
|
14.7 |
% |
Sales and marketing expense |
|
32,991 |
|
|
|
28.2 |
% |
|
|
35,268 |
|
|
|
30.9 |
% |
|
|
2,277 |
|
|
|
6.5 |
% |
General and administrative expense |
|
16,795 |
|
|
|
14.3 |
% |
|
|
15,643 |
|
|
|
13.7 |
% |
|
|
(1,152 |
) |
|
|
(7.4 |
)% |
Shipping costs |
|
1,419 |
|
|
|
1.2 |
% |
|
|
2,485 |
|
|
|
2.2 |
% |
|
|
1,066 |
|
|
|
42.9 |
% |
Depreciation and amortization expense |
|
3,663 |
|
|
|
3.1 |
% |
|
|
4,842 |
|
|
|
4.2 |
% |
|
|
1,179 |
|
|
|
24.3 |
% |
Goodwill impairment |
|
|
|
|
|
0.0 |
% |
|
|
14,700 |
|
|
|
12.9 |
% |
|
|
14,700 |
|
|
|
100.0 |
% |
Embezzlement-related expense |
|
118 |
|
|
|
0.1 |
% |
|
|
452 |
|
|
|
0.4 |
% |
|
|
334 |
|
|
|
73.9 |
% |
Impairment of long-lived assets |
|
|
|
|
|
0.0 |
% |
|
|
3,347 |
|
|
|
2.9 |
% |
|
|
3,347 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before interest, other income (expense) and income taxes |
|
5,161 |
|
|
|
4.4 |
% |
|
|
(30,922 |
) |
|
|
(27.1 |
)% |
|
|
36,083 |
|
|
|
116.7 |
% |
Net interest expense |
|
(14,028 |
) |
|
|
(12.0 |
)% |
|
|
(14,032 |
) |
|
|
(12.3 |
)% |
|
|
4 |
|
|
|
0.0 |
% |
Other income, net |
|
645 |
|
|
|
0.6 |
% |
|
|
236 |
|
|
|
0.2 |
% |
|
|
409 |
|
|
|
173.3 |
% |
Income tax expense |
|
(297 |
) |
|
|
(0.3 |
)% |
|
|
(258 |
) |
|
|
(0.2 |
)% |
|
|
(39 |
) |
|
|
(15.1 |
)% |
Net loss |
$ |
(8,519 |
) |
|
|
(7.3 |
)% |
|
$ |
(44,976 |
) |
|
|
(39.4 |
)% |
|
$ |
36,457 |
|
|
|
81.1 |
% |
Net Revenues.
Our total net revenues increased $2.9 million, or 2.6%, to $117.2 million in the first nine months of 2013 compared to the same period in 2012. Although our overall order volume was consistent with the first nine months of 2012, net revenues increased as we recognized revenue on prior period technology and service sales that were delivered in the period.
· |
The Voyager Sopris Learning segments net revenues decreased $2.0 million, or 2.7%, to $74.0 million in the first nine months of 2013 compared to the same period in 2012. The decline in revenues in the Voyager Sopris Learning segment was not as significant as the decline in order volume as we recognized revenue on prior period technology and service sales that were delivered in the period. |
· |
The Learning A-Z segments net revenues increased $5.2 million, or 27.5%, to $24.0 million in the first nine months of 2013 compared to the same period in 2012 due to continued order volume growth. |
28
· |
The ExploreLearning segments net revenues increased $0.9 million, or 8.9%, to $11.5 million in the first nine months of 2013 compared to the same period in 2012 due to continued order volume growth. |
· |
The Kurzweil/IntelliTools segments net revenues decreased $1.2 million, or 13.1%, to $7.6 million in the first nine months of 2013 compared to the same period in 2012 due to a decline in order volume and a shift in mix to subscription based products for which revenue is recognized over the subscription period. |
Cost of Revenues.
Cost of revenues includes expenses to print, purchase, handle and warehouse our products, as well as order processing and royalty costs, and to provide services and support to customers. Cost of revenues, excluding amortization, decreased $2.8 million, or 7.1%, to $37.0 million in the first nine months of 2013 compared to the same period in 2012. The charges incurred in the first nine months of 2012 include $1.5 million of expenses related to our re-engineering and restructuring initiatives.
· |
Cost of revenues for the Voyager Sopris Learning segment decreased $1.8 million, or 5.1%, to $32.9 million in the first nine months of 2013 compared to the same period in 2012 due to continued declines in sales of our legacy print-based products and a reduction in inventory reserves. |
· |
Cost of revenues for the Learning A-Z segment increased $0.4 million, or 142.9%, to $0.6 million in the first nine months of 2013 compared to the same period in 2012. |
· |
Cost of revenues for the ExploreLearning segment increased $0.3 million, or 24.1%, to $1.7 million in the first nine months of 2013 compared to the same period in 2012. |
· |
Cost of revenues for the Kurzweil/IntelliTools segment decreased $0.3 million, or 12.7%, to $1.7 million in the first nine months of 2013 compared to the same period in 2012. |
· |
Cost of revenues for Shared Services in the first nine months of 2012 of $1.5 million was related to our re-engineering and restructuring efforts, primarily the outsourcing of our warehouse operations to a third party logistics firm. |
Amortization Expense.
Amortization expense included in cost of revenues includes amortization for acquired pre-publication costs and technology, acquired publishing rights, and developed pre-publication and technology. Amortization for the first nine months of 2013 decreased $7.3 million compared to the first nine months of 2012, or 36.5%, primarily due to impairment losses that were recorded in the fourth quarter of 2012 which reduced the value of the assets being amortized. Additionally, a majority of our intangible assets are amortized using accelerated methodologies.
Research and Development Expense.
Research and development expenditures include costs to research, evaluate and develop educational products, net of capitalization. Research and development expense for the first nine months of 2013 decreased $1.3 million, or 14.7%, to $7.3 million compared to the first nine months of 2012 due to a reduction in employee costs as a result of the re-engineering and restructuring initiatives in 2012. Additionally, the first nine months of 2012 includes charges of $0.3 million related to our re-engineering and restructuring efforts.
Sales and Marketing Expense.
Sales and marketing expenditures include all costs to maintain our various sales channels, including the salaries and commissions paid to our sales force, and costs related to our advertising and marketing efforts. Sales and marketing expense for the first nine months of 2013 decreased $2.3 million, or 6.5%, compared to the first nine months of 2012. This decline was primarily due to cost reductions in the Voyager Sopris Learning segment in connection with efforts to right size the business partially offset by an increase in commissions. Sales and marketing expenses in the first nine months of 2012 includes charges of $0.5 million related to our re-engineering and restructuring efforts.
General and Administrative Expense.
General and administrative expenses for the first nine months of 2013 increased $1.2 million, or 7.4%, from the first nine months of 2012 to $16.8 million. General and administrative expenses in the first nine months of 2013 include severance charges related to the March 2013 management changes of $1.5 million, costs related to the former Voyager Learning Company entity acquired in 2009 of $0.5 million, stock based compensation and expense of $0.7 million and a loss to reflect an increase in the estimated fair value of the CVR liability of $0.1 million. General and administrative expenses in the first nine months of 2012 include re-engineering and restructuring charges of $0.3 million, costs related to mergers and acquisitions, including the former Voyager Learning Company entity acquired in 2009, of $0.7 million, stock based compensation and expense of $0.3 million and a loss to reflect an increase in the estimated fair value of the CVR liability of $0.2 million. As a result of the re-engineering and restructuring
29
efforts in 2012, savings were realized in the first nine months of 2013 in employee costs, travel expenses and rent. These savings were slightly offset due to an increase in bonus accruals.
Shipping and Handling Costs.
Shipping and handling costs recognized in the first nine months of 2013 decreased $1.1 million, or 42.9%, from the first nine months of 2012 to $1.4 million primarily due to a reduction in order volume in our Voyager Sopris Learning segment. Additionally, shipping and handling costs in the first nine months of 2012 included re-engineering and restructuring charges of $0.4 million.
Goodwill Impairment.
We determined during the second quarter of 2012 that the goodwill balance for the Kurzweil/IntelliTools reporting unit was partially impaired. As such an impairment charge of $14.7 million was recorded. The goodwill impairment charge was primarily the result of lowered forecasts of future sales for that reporting unit.
Impairment of Long-Lived Assets.
In connection with our reengineering and restructuring initiative mentioned above, during the nine months ended September 30, 2012 we recorded an impairment charge of $3.3 million primarily related to our leased facility in Frederick, Colorado and warehouse related assets. We completed the outsourcing of our warehouse operations to a third party logistics provider during the quarter ended June 30, 2012. The impairment expense recorded in the first nine months of 2012 also included $0.3 million of charges from the impairment of previously capitalized development costs that, as a result of certain actions in our restructuring and reengineering initiative, were determined to have no ongoing value.
Net Interest Expense.
Net interest expense was $14.0 million in the nine month periods ended September 30, 2013 and 2012.
Income Tax Provision.
During the first nine months of 2013 and 2012, we recorded state income tax expense of $0.3 million. We continue to maintain a valuation allowance against our deferred tax assets, which eliminated the deferred tax benefit generated.
Liquidity and Capital Resources
Because sales seasonality affects operating cash flow, we normally incur a net cash deficit from all of our activities through the early part of the third quarter of the year. We typically fund these seasonal deficits through the drawdown of cash, which also could be supplemented by borrowings on a revolving credit facility, if needed. The cash balance as of September 30, 2013 was $53.8 million. The primary sources of liquidity are our current cash balances and our annual cash flow from operations and the primary liquidity requirements relate to interest on our long-term debt, pre-publication costs, capital investments and working capital. We believe that based on current and anticipated levels of operating performance, cash flow from operations and availability under a revolving credit facility, we will be able to make required interest payments on our debt and fund our working capital and capital expenditure requirements for the next 12 months.
Long-term debt
In February 2011, the Company closed an offering of $175 million aggregate principal amount of 9.75% senior secured notes due 2017 (the Notes) and entered into an asset-based revolving credit facility with potential for up to $40 million in borrowing capacity. Deferred financing costs are capitalized in Other Assets in the Condensed Consolidated Balance Sheets, net of accumulated amortization, and are to be amortized over the term of the related debt using the effective interest method. Unamortized capitalized deferred financing costs at September 30, 2013 and December 31, 2012 were $4.9 million and $6.1 million, respectively.
Interest on the Notes accrues at a rate of 9.75% per annum from the date of original issuance and is payable semi-annually in arrears on each February 15 and August 15, to the holders of record of the Notes on the immediately preceding February 1 and August 1. No principal repayments are due until the maturity date of the Notes.
The Notes are secured by (i) a first priority lien on substantially all of the Companys assets (other than inventory and accounts receivable and related assets of the ABL Credit Parties in connection with the ABL Facility (each as defined and discussed below) and subject to certain exceptions), including capital stock of the guarantors (which are certain of the Companys subsidiaries), and (ii) a second-priority lien on substantially all of the inventory and accounts receivable and related assets of the ABL Credit Parties, in each case, subject to certain permitted liens. The Notes also contain customary covenants, including limitations on the Companys ability to
30
incur debt, and events of default as defined by the agreement. The Company may, at its option, redeem the Notes prior to their maturity based on the terms included in the agreement.
ABL Facility. In February 2011, the Companys wholly owned subsidiary, Cambium Learning, Inc. (together with its wholly owned subsidiaries, the ABL Credit Parties), entered into a credit facility (the ABL Facility) pursuant to a Loan and Security Agreement (the ABL Loan Agreement), by and among the ABL Credit Parties, Harris N.A., individually and as Agent (the Agent) for any ABL Lender (as hereinafter defined) which is or becomes a party to said ABL Loan Agreement, certain other lenders party thereto (together with Harris N.A. in its capacity as a lender, the ABL Lenders), Barclays Bank PLC, individually and as Collateral Agent, and BMO Capital Markets and Barclays Capital, as Joint Lead Arrangers and Joint Book Runners. The ABL Facility consists of a four-year $40.0 million revolving credit facility, which includes a $5.0 million subfacility for swing line loans and a $5.0 million subfacility for letters of credit. In addition, the ABL Facility provides that the ABL Credit Parties may increase the aggregate principal amount of the ABL Facility by up to an additional $20.0 million, subject to the consent of the Agent (whose consent shall not be unreasonably withheld) and subject to the satisfaction of certain other conditions.
The interest rate for the ABL Facility will be, at the ABL Credit Parties option, either an amount to be determined (ranging from 2.75% to 3.25%, depending upon the ABL Credit Parties fixed charge coverage ratio at the time) above the London Interbank Offered Rate (LIBOR) or at an amount to be determined (ranging from 1.75% to 2.25%, depending upon the ABL Credit Parties fixed charge coverage ratio at the time) above the base rate. On any day, the base rate will be the greatest of (i) the Agents then-effective prime commercial rate, (ii) an average federal funds rate plus 0.50% and (iii) the LIBOR quoted rate plus 1.00%. The ABL Facility is, subject to certain exceptions, secured by a first-priority lien on the ABL Credit Parties inventory and accounts receivable and related assets and a second-priority lien (junior to the lien securing the ABL Credit Parties obligations with respect to the Notes) on substantially all of the ABL Credit Parties other assets.
As of September 30, 2013, the balances of accounts receivable and inventory collateralizing the ABL Facility were $31.6 million and $10.6 million, respectively. As of September 30, 2013, the Company had a borrowing base under the ABL Loan Agreement of up to $24.3 million.
Revolving loans under the ABL Facility may be used solely for (i) the satisfaction of existing indebtedness of the ABL Credit Parties under their prior senior secured credit facility and outstanding pursuant to their prior existing senior unsecured notes, (ii) general operating capital needs of the ABL Credit Parties in a manner consistent with the provisions of the ABL Facility and all applicable laws, (iii) working capital and other general corporate purposes in a manner consistent with the provisions of the ABL Facility and all applicable laws, (iv) the payment of certain fees and expenses incurred in connection with the ABL Facility and/or the Notes, and (v) other purposes permitted under the ABL Loan Agreement.
The ABL Facility contains a financial covenant that generally requires the ABL Credit Parties to maintain, on a consolidated basis, either (i) excess availability of at least the greater of $8 million and 15% of the revolver commitment or (ii) a fixed charge coverage ratio of 1.1 to 1.0. The ABL Credit Parties will be required to pay, quarterly in arrears, an unused line fee equal to the product of (x) either 0.375% or 0.50% (depending upon the ABL Credit Parties fixed charge coverage ratio at the time) and (y) the average daily unused amount of the revolver. As of September 30, 2013, we were in compliance with this covenant.
Cash flows
Cash from operations is seasonal, with more cash generated in the second half of the year than in the first half of the year. Cash is historically generated during the second half of the year because the buying cycle of school districts generally starts at the beginning of each new school year in the fall. Cash provided by (used in) our operating, investing and financing activities is summarized below:
|
For the nine months ended September 30, |
| |||||
(in thousands) |
2013 |
|
|
2012 |
| ||
Operating activities |
$ |
23,250 |
|
|
$ |
(12,781 |
) |
Investing activities |
|
(20,056 |
) |
|
|
(13,053 |
) |
Financing activities |
|
(1,305 |
) |
|
|
(2,218 |
) |
Operating activities. Cash provided by (used in) operations was $23.3 million and ($12.8) million for the nine month periods ended September 30, 2013 and 2012, respectively. Overall, cash flow from operations improved by $36.0 million. A significant portion of the 2013 cash flow is related to the tax refunds received from the state of Michigan and the release of funds from escrow for a potential tax indemnity obligation which totaled $12.3 million and $3.0 million, respectively. A portion of these receipts were issued as the final payment to the holders of the CVRs as noted below in investing activities. Cash flow from operations was also positively impacted by earnings improvement, including the benefit of prior year cost reduction activities, and the absence in 2013 of the reengineering and restructuring activities which resulted in cash outflows of $3.5 million in the first nine months of 2012. Improved inventory management practices and the timing of accounts receivable collections also increased operating cash flows in the first nine months of 2013 relative to the same period in 2012.
31
Investing activities. Cash used in investing activities was $20.1 million in the first nine months of 2013 compared to $13.1 million in the first nine months of 2012. The increase in investing cash flows is primarily due to the final CVR payment of $7.7 million offset partially by a reduction in capital expenditures of $0.9 million.
Financing activities. Cash used in financing activities was $1.3 million in the first nine months of 2013 and $2.2 million in the first nine months of 2012. The cash flows in each period represent principal payments under capital lease obligations and share repurchases.
Outlook. On November 4, 2013, we entered into a stock purchase agreement with an investor pursuant to our share repurchase program. The transaction settled on November 6, 2013 with the Company purchasing 1,861,969 shares for a total cost of $4.4 million. After the completion of this transaction, we have $0.6 million remaining under the existing share repurchase authorization.
As an update to our previously disclosed estimate, capital expenditures for the full year 2013 are expected to range between $15.5 million and $16.0 million.
Contingency
The Company had a potential contingent liability related to state income taxes and related interest that had been assessed against a former subsidiary. On August 27, 2010, the former subsidiary received a decision and order of determination from the Michigan taxing authority. According to the determination of the Michigan taxing authority, the former subsidiary was liable to the State of Michigan for unpaid taxes and interest in the amount of approximately $10.4 million. In order to expedite resolution of this matter and access the Michigan Court of Claims, the Company paid this liability to the state of Michigan on behalf of the former subsidiary on September 7, 2010 and filed an action in the Michigan Court of Claims to pursue a refund of the assessment. On November 16, 2011, the Michigan Court of Claims ruled in the Companys favor. The Michigan state taxing authority then appealed the decision of the Court of Claims to the Michigan Court of Appeals. On January 16, 2013, the Michigan Court of Appeals affirmed the verdict of the Court of Claims. As the Michigan state taxing authority declined to appeal the case to the Michigan Supreme Court, the matter was closed and the Company received $11.7 million related to this claim in the second quarter of 2013.
This liability was identified as an agreed contingency for purposes of the CVRs issued as part of a 2009 merger. In accordance with the terms of the merger agreement, dated June 20, 2009, fifty percent (50%) of any amount that is paid or due and payable with respect to each agreed contingency would offset payments due under the CVRs from an amount held for such payments by Wells Fargo Bank, N.A., as escrow agent, in an escrow account. Upon payment of the approximately $10.4 million, the Company requested a disbursement to the Company from the escrow account in an amount equal to fifty percent (50%) of the payment, or approximately $5.2 million. This cash disbursement was received by the Company during the third quarter of 2010. On September 20, 2010, the Company amended the merger agreement and the escrow agreement to extend the term of the escrow agreement until the later of the full distribution of the escrow funds or the final resolution of the agreed contingency. The final resolution of the tax litigation resulted in a total refund from the taxing authority to the Company of $11.7 million of which $5.8 million was paid to the holders of the CVRs.
The Michigan Court of Appeals also ruled in the Companys favor on two other tax matters that resulted in a refund of $0.6 million. These tax refunds were retained by the Company and were not subject to payment to the holders of the CVRs.
Non-GAAP Measures
The net income (loss) as reported on a GAAP basis includes material non-operational and non-cash items. We believe that earnings (loss) from operations before interest, income taxes, and depreciation and amortization, or EBITDA, and Adjusted EBITDA, which further excludes non-operational and non-cash items, provide useful information for investors to assess the results of the ongoing business of the Company.
EBITDA, Adjusted EBITDA and Adjusted Net Revenues are not prepared in accordance with GAAP and may be different from similarly named, non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. We believe that these non-GAAP measures provide useful information to investors because they reflect the underlying performance of the ongoing operations of the Company and provide investors with a view of the Companys operations from managements perspective. Adjusted EBITDA and Adjusted Net Revenues remove significant purchase accounting, non-operational or certain non-cash items from earnings. We use Adjusted EBITDA and Adjusted Net Revenues to monitor and evaluate the operating performance of the Company and as the basis to set and measure progress towards performance targets, which directly affect compensation for employees and executives. We generally use these non-GAAP measures as measures of operating performance and not as measures of liquidity. Our presentation of EBITDA, Adjusted EBITDA and Adjusted Net Revenues should not be construed as an indication that our future results will be unaffected by unusual, non-operational or non-cash items.
32
Below are reconciliations between net income (loss) and Adjusted EBITDA for the three and nine month periods ended September 30, 2013 and 2012:
Reconciliation Between Net Revenues and Adjusted Net Revenues and Between Net Income (Loss) and Adjusted EBITDA for the Three Months Ended September 30, 2013 and 2012
|
Three Months Ended September 30, |
| |||||
|
2013 |
|
|
2012 |
| ||
|
(In thousands) |
| |||||
|
(Unaudited) |
| |||||
Total net revenues |
$ |
42,957 |
|
|
$ |
45,958 |
|
Non-operational or non-cash costs included in net revenues but excluded from adjusted net revenues: Adjustments related to purchase accounting (a) |
|
57 |
|
|
|
58 |
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
$ |
43,014 |
|
|
$ |
46,016 |
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ |
128 |
|
|
$ |
(2,235 |
) |
Reconciling items between net income (loss) and EBITDA: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
5,919 |
|
|
|
8,627 |
|
Net interest expense |
|
4,773 |
|
|
|
4,628 |
|
Income tax expense |
|
127 |
|
|
|
104 |
|
|
|
|
|
|
|
|
|
Income from operations before interest, income taxes, and depreciation and amortization (EBITDA) |
|
10,947 |
|
|
|
11,124 |
|
|
|
|
|
|
|
|
|
Non-operational or non-cash costs included in EBITDA but excluded from Adjusted EBITDA: |
|
|
|
|
|
|
|
Other income, net |
|
(215 |
) |
|
|
(163 |
) |
Re-engineering and restructuring costs(b) |
|
|
|
|
|
491 |
|
Merger and acquisition activities(c) |
|
171 |
|
|
|
160 |
|
Stock-based compensation and expense (d) |
|
384 |
|
|
|
313 |
|
Embezzlement-related expense(e) |
|
3 |
|
|
|
493 |
|
Adjustments related to purchase accounting(a) |
|
57 |
|
|
|
49 |
|
Adjustments to CVR liability(f) |
|
|
|
|
|
54 |
|
Adjusted EBITDA |
$ |
11,347 |
|
|
$ |
12,521 |
|
33
Reconciliation Between Net Revenues and Adjusted Net Revenues and Between Net Loss and Adjusted EBITDA for the Nine Months Ended September 30, 2013 and 2012
|
Nine Months Ended September 30, |
| |||||
|
2013 |
|
|
2012 |
| ||
|
(In thousands) |
| |||||
|
(Unaudited) |
| |||||
Total net revenues |
$ |
117,172 |
|
|
$ |
114,242 |
|
Non-operational or non-cash costs included in net revenues but excluded from adjusted net revenues: Adjustments related to purchase accounting (a) |
|
75 |
|
|
|
313 |
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
$ |
117,247 |
|
|
$ |
114,555 |
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(8,519 |
) |
|
$ |
(44,976 |
) |
Reconciling items between net loss and EBITDA: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
16,343 |
|
|
|
24,826 |
|
Net interest expense |
|
14,028 |
|
|
|
14,032 |
|
Income tax expense |
|
297 |
|
|
|
258 |
|
|
|
|
|
|
|
|
|
Income (loss) from operations before interest, income taxes, and depreciation and amortization (EBITDA) |
|
22,149 |
|
|
|
(5,860 |
) |
|
|
|
|
|
|
|
|
Non-operational or non-cash costs included in EBITDA but excluded from Adjusted EBITDA: |
|
|
|
|
|
|
|
Other income, net |
|
(645 |
) |
|
|
(236 |
) |
Re-engineering and restructuring costs(b) |
|
|
|
|
|
6,240 |
|
Management transition(g) |
|
1,501 |
|
|
|
|
|
Merger and acquisition activities(c) |
|
485 |
|
|
|
684 |
|
Stock-based compensation and expense (d) |
|
975 |
|
|
|
518 |
|
Embezzlement-related expense(e) |
|
118 |
|
|
|
452 |
|
Adjustments related to purchase accounting(a) |
|
95 |
|
|
|
247 |
|
Adjustments to CVR liability(f) |
|
74 |
|
|
|
161 |
|
Goodwill impairment(h) |
|
|
|
|
|
14,700 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ |
24,752 |
|
|
$ |
16,906 |
|
Adjusted EBITDA by segment was as follows:
(in thousands) |
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
| ||||||||||
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
| ||||
Voyager Sopris Learning |
$ |
8,298 |
|
|
$ |
9,701 |
|
|
$ |
16,326 |
|
|
$ |
11,268 |
|
Learning A-Z |
|
4,760 |
|
|
|
3,705 |
|
|
|
13,301 |
|
|
|
10,697 |
|
ExploreLearning |
|
792 |
|
|
|
1,314 |
|
|
|
3,262 |
|
|
|
3,542 |
|
Kurzweil/IntelliTools |
|
974 |
|
|
|
958 |
|
|
|
2,529 |
|
|
|
2,095 |
|
Shared Services |
|
(3,477 |
) |
|
|
(3,157 |
) |
|
|
(10,666 |
) |
|
|
(10,696 |
) |
Adjusted EBITDA |
$ |
11,347 |
|
|
$ |
12,521 |
|
|
$ |
24,752 |
|
|
$ |
16,906 |
|
(a) |
Under applicable accounting guidance for business combinations, an acquiring entity is required to recognize all of the assets acquired and liabilities assumed in a transaction at the acquisition date fair value. Net revenues have been reduced by $0.1 million, $0.1 million, $0.1 million, and $0.3 million, respectively, for the quarters ended September 30, 2013 and 2012 and the nine month periods ended September 30, 2013 and 2012 in the historical financial statements due to the write-down of deferred revenue to its estimated fair value as of the merger date. The write-down was determined by estimating the cost to fulfill the related future customer obligations plus a normal profit margin. Partially offsetting this impact, cost of revenues were reduced for other purchase accounting adjustments, primarily a write-down of deferred costs to zero at the acquisition date. The adjustment of deferred revenue and deferred costs to fair value is required only at the purchase accounting date; therefore, its impact on net revenues and cost of revenues is non-recurring. |
34
restructuring charges of $0.5 million and $6.2 million, respectively, including impairment charges of $0.2 million and $3.3 million, respectively, related to our leased facility in Frederick, Colorado and warehouse related assets and previously capitalized amounts that were determined to have no ongoing value. |
(c) |
Costs are related to merger and acquisition activities including due diligence and other non-operational charges such as pension and severance costs for former employees. |
(d) |
Stock-based compensation and expense is related to our outstanding options, restricted stock awards and warrants. This total also includes legal fees incurred in connection with the Companys exchange offer which were recorded as consulting expenses and therefore were not included in stock-based compensation and expense as detailed in Note 3 to the Condensed Consolidated Financial Statements. |
(e) |
Embezzlement-related expense includes changes in the fair value of the recovered properties and warrant liability based on the estimated cash sales price of certain properties recovered as a result of an embezzlement discovered in 2008. |
(f) |
Adjustments to the CVR liability as a result of changes in the likelihood of collecting potential tax receivables and related interest income included in the estimate of the fair value of the CVRs. |
(g) |
Severance charges recorded in connection with the management transition completed in the first quarter of 2013. |
(h) |
For additional information on goodwill impairment charges, see Note 5 to our Condensed Consolidated Financial Statements included herein. |
Off-Balance Sheet Arrangements
The Company has no off-balance sheet arrangements as of September 30, 2013 that have or are reasonably likely to have a current or future material effect on the Companys financial condition, changes in financial conditions, sales or expenses, results of operations, liquidity, capital expenditures or capital resources.
Contractual Obligations
There have been no material changes in the contractual obligations disclosed in our Annual Report on Form 10-K for the year ended December 31, 2012.
Recently Issued Financial Accounting Standards
In February 2013, new guidance was issued which requires companies to provide information about the amounts reclassified out of accumulated other comprehensive income (AOCI) by component. In addition, companies are required to present, either on the face of the statement where net income is presented or in the accompanying notes, significant amounts reclassified out of AOCI by the respective line items of net income, but only if the amount reclassified is required to be reclassified to net income in its entirety in the same reporting period. For amounts that are not required to be reclassified in their entirety to net income, companies are required to cross-reference to other disclosures that provide additional detail on those amounts. This guidance is effective prospectively for reporting periods beginning after December 15, 2012. The adoption of this standard did not have a material effect on the Companys results of operations or financial position.
In July 2013, new guidance was issued which states that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. This guidance is effective prospectively for reporting periods beginning after December 15, 2013. The Company does not expect the adoption of this standard to have a significant impact on the Companys results of operations or financial position.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Interest Rate Risk
As described in Note 14 to our Condensed Consolidated Financial Statements, we have outstanding a $175 million aggregate principal amount of Notes (fixed rate) due 2017 and have available an asset-based revolving credit facility of up to $40 million. We have no amounts outstanding under the revolving credit facility, which is our only variable interest debt. Therefore, as of September 30, 2013 we have no material interest rate risk.
35
Foreign Currency Risk
The Company does not have material exposure to changes in foreign currency rates. As of September 30, 2013, the Company does not have any outstanding foreign currency forwards or option contracts.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Management of the Company, with the participation of the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Companys disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and Rule 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this report. The Companys disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported on a timely basis and that such information is communicated to management, including the Chief Executive Officer, Chief Financial Officer and its Board of Directors, to allow timely decisions regarding required disclosure.
Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective as of September 30, 2013.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
As previously reported in our Annual Report on Form 10-K for the year ended December 31, 2012, the Company was involved in a tax litigation matter related to a Michigan state tax issue. The resolution of the tax litigation resulted in a total net refund from the taxing authority to the Company of $12.3 million. Of this amount, $5.8 million was distributed to the holders of the CVRs in June 2013 and the remainder was retained by the Company.
In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, Item 1A. Risk Factors, in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, as such factors could materially affect the Companys business, financial condition, or future results. In the three and nine months ended September 30, 2013, there were no material changes to the risk factors disclosed in the Companys 2012 Annual Report on Form 10-K. The risks described in the Annual Report on Form 10-K are not the only risks the Company faces. Additional risks and uncertainties not currently known to the Company, or that the Company currently deems to be immaterial, also may have a material adverse impact on the Companys business, financial condition, or results of operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
The following is a description of the Companys securities that were issued or sold by the Company during the period covered by this report and which were not registered under the Securities Act of 1933, as amended (the Securities Act).
Warrant to Purchase Common Stock
During the quarter ended September 30, 2013, the number of shares of common stock of the Company underlying the warrant issued to VSS-Cambium Holdings III, LLC, the sole stockholder of VSS-Cambium Holdings II Corp. (Cambium) immediately prior to the Companys acquisition of Cambium, as part of the merger consideration payable to such stockholder in connection with the Cambium merger, was increased by 17,864 shares. The increase resulted from cash recoveries during the quarter in connection with the employee embezzlement matter, in accordance with the terms of the warrant. The warrant is exercisable for shares of common stock at an exercise price of $0.01 per share, and expires on December 8, 2014. The issuance of these securities to VSS-Cambium Holdings III, LLC was exempt from registration under Section 4(2) of the Securities Act.
36
Item 5. Other Information.
On November 4, 2013, the Company entered into a stock purchase agreement with an investor pursuant to its share repurchase program. As previously announced, on March 19, 2013 the Company's board of directors authorized the extension of the Companys $5 million share repurchase program for an additional one year period (through July 5, 2014) and increased the remaining $2.2 million available for repurchases of shares thereunder up to $5 million. The transaction settled on November 6, 2013 with the Company purchasing 1,861,969 shares for a total cost of $4,375,627. Upon repurchase these treasury shares are no longer registered under the Securities Act of 1933.
The summary above is not intended to be complete and is qualified in its entirety by reference to the complete text of the stock purchase agreement attached hereto as Exhibit 10.1 and incorporated herein by reference.
The following exhibits are filed as part of this report.
Exhibit |
|
Description |
|
|
|
10.1 |
|
Stock Purchase Agreement. |
|
|
|
31.1 |
|
Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
31.2 |
|
Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.1 |
|
Certification of Chief Executive Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
32.2 |
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
|
101.ins |
|
XBRL Instance Document.* |
|
|
|
101.def |
|
XBRL Taxonomy Extension Definition Linkbase Document.* |
|
|
|
101.sch |
|
XBRL Taxonomy Extension Schema Document.* |
|
|
|
101.cal |
|
XBRL Taxonomy Extension Calculation Linkbase Document.* |
|
|
|
101.lab |
|
XBRL Taxonomy Extension Label Linkbase Document.* |
|
|
|
101.pre |
|
XBRL Taxonomy Extension Presentation Linkbase Document.* |
* |
Furnished herewith. Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of any registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, and otherwise are not subject to liability under those sections. |
37
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned duly authorized officer of the registrant.
|
|
|
CAMBIUM LEARNING GROUP, INC. |
Date: |
November 7, 2013 |
|
/s/ Barbara Benson |
|
|
|
Barbara Benson, |
|
|
|
Chief Financial Officer (Principal Financial Officer) |
38
Exhibit Number |
|
Description | ||
|
|
| ||
10.1 |
|
Stock Purchase Agreement. | ||
|
|
| ||
31.1 |
|
Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
|
|
| ||
31.2 |
|
Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
|
|
| ||
32.1 |
|
Certification of Chief Executive Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
|
|
| ||
32.2 |
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
|
|
| ||
101.ins |
|
XBRL Instance Document.* | ||
|
|
| ||
101.def |
|
XBRL Taxonomy Extension Definition Linkbase Document.* | ||
|
|
| ||
101.sch |
|
XBRL Taxonomy Extension Schema Document.* | ||
|
|
| ||
101.cal |
|
XBRL Taxonomy Extension Calculation Linkbase Document.* | ||
|
|
| ||
101.lab |
|
XBRL Taxonomy Extension Label Linkbase Document.* | ||
|
|
| ||
101.pre |
|
XBRL Taxonomy Extension Presentation Linkbase Document.* |
* |
Furnished herewith. Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of any registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, and otherwise are not subject to liability under those sections. |
39