Attached files

file filename
EX-32.2 - EX-32.2 - CAMBIUM LEARNING GROUP, INC.abcd-ex322_201503319.htm
EX-32.1 - EX-32.1 - CAMBIUM LEARNING GROUP, INC.abcd-ex321_201503318.htm
EX-31.1 - EX-31.1 - CAMBIUM LEARNING GROUP, INC.abcd-ex311_201503316.htm
EX-31.2 - EX-31.2 - CAMBIUM LEARNING GROUP, INC.abcd-ex312_201503317.htm
EXCEL - IDEA: XBRL DOCUMENT - CAMBIUM LEARNING GROUP, INC.Financial_Report.xls

 

 

 

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 March 31, 2015

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 Dallas Parkway, Suite 400, Dallas, Texas

   

75287

(Address of Principal Executive Offices)

   

(Zip Code)

Registrant’s telephone number, including area code: (888) 399-1995

 

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

   

¨

      

Accelerated filer

   

¨

 

 

 

 

 

 

 

Non-accelerated filer

   

¨  (Do not check if a smaller reporting company)

      

 

Smaller reporting company

   

x

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 registrant’s common stock, $0.001 par value per share, outstanding as of May 7, 2015 was 45,487,385.

 

 

 

 

 


 

TABLE OF CONTENTS

 

 

 

 

Page

PART I

 

FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

 

Financial Statements

3

 

 

 

 

 

 

Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) for the Three Months Ended March 31, 2015 and March 31, 2014

3

 

 

 

 

 

 

Condensed Consolidated Balance Sheets as of March 31, 2015 (Unaudited) and December 31, 2014

4

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three Months Ended March 31, 2015 and March 31, 2014

6

 

 

 

 

 

 

Notes to the Condensed Consolidated Financial Statements (Unaudited)

7

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

17

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

28

 

 

 

 

Item 4.

 

Controls and Procedures

29

 

 

 

 

PART II

 

OTHER INFORMATION

29

 

 

 

 

Item 1.

 

Legal Proceedings

29

 

 

 

 

Item 1A.

 

Risk Factors

29

 

 

 

 

Item 6.

 

Exhibits

30

 

 

 

 

SIGNATURE PAGE

31

 

 

EXHIBITS

32

 

 

 

2


 

Item 1. Financial Statements.

Cambium Learning Group, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations and Comprehensive Loss

(In thousands, except per share data)

(Unaudited)

 

 

Three Months Ended March 31,

 

 

2015

 

 

2014

 

Net revenues

$

31,471

 

 

$

31,080

 

Cost of revenues:

 

 

 

 

 

 

 

Cost of revenues

 

6,886

 

 

 

9,011

 

Amortization expense

 

4,003

 

 

 

4,080

 

Total cost of revenues

 

10,889

 

 

 

13,091

 

Research and development expense

 

2,477

 

 

 

2,747

 

Sales and marketing expense

 

10,644

 

 

 

10,582

 

General and administrative expense

 

5,215

 

 

 

5,180

 

Shipping and handling costs

 

174

 

 

 

196

 

Depreciation and amortization expense

 

993

 

 

 

1,064

 

Total costs and expenses

 

30,392

 

 

 

32,860

 

Income (loss) before interest, other income (expense) and income taxes

 

1,079

 

 

 

(1,780

)

Net interest expense

 

(3,674

)

 

 

(4,738

)

Loss on extinguishment of debt

 

 

 

 

(213

)

Other income, net

 

215

 

 

 

215

 

Loss before income taxes

 

(2,380

)

 

 

(6,516

)

Income tax expense

 

(118

)

 

 

(71

)

Net loss

$

(2,498

)

 

$

(6,587

)

Other comprehensive loss:

 

 

 

 

 

 

 

Amortization of net pension loss

 

56

 

 

 

22

 

Comprehensive loss

$

(2,442

)

 

$

(6,565

)

Net loss per common share:

 

 

 

 

 

 

 

Basic

$

(0.05

)

 

$

(0.14

)

Diluted

$

(0.05

)

 

$

(0.14

)

Average number of common shares and equivalents outstanding:

 

 

 

 

 

 

 

Basic

 

45,479

 

 

 

45,685

 

Diluted

 

45,479

 

 

 

45,685

 

 

 

 

 

 

 

 

 

 

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)

  

 

March 31, 2015

 

 

December 31, 2014

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

19,775

 

 

$

34,387

 

Accounts receivable, net

 

12,003

 

 

 

14,304

 

Inventory

 

5,525

 

 

 

5,337

 

Restricted assets, current

 

1,345

 

 

 

1,345

 

Other current assets

 

8,803

 

 

 

8,168

 

Total current assets

 

47,451

 

 

 

63,541

 

Property, equipment and software at cost

 

54,018

 

 

 

51,298

 

Accumulated depreciation and amortization

 

(32,609

)

 

 

(30,442

)

Property, equipment and software, net

 

21,409

 

 

 

20,856

 

Goodwill

 

47,842

 

 

 

47,842

 

Acquired curriculum and technology intangibles, net

 

4,575

 

 

 

5,209

 

Acquired publishing rights, net

 

2,436

 

 

 

2,762

 

Other intangible assets, net

 

4,182

 

 

 

4,499

 

Pre-publication costs, net

 

15,580

 

 

 

15,070

 

Restricted assets, less current portion

 

3,846

 

 

 

4,152

 

Other assets

 

7,620

 

 

 

7,635

 

Total assets

$

154,941

 

 

$

171,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Balance Sheets

(In thousands, except per share data)

  

 

March 31, 2015

 

 

December 31, 2014

 

 

(Unaudited)

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Capital lease obligations, current

$

1,091

 

 

$

1,076

 

Accounts payable

 

2,996

 

 

 

1,612

 

Accrued expenses

 

11,624

 

 

 

17,432

 

Deferred revenue, current

 

51,614

 

 

 

61,788

 

Total current liabilities

 

67,325

 

 

 

81,908

 

Long-term liabilities:

 

 

 

 

 

 

 

Long-term debt

 

139,755

 

 

 

139,723

 

Capital lease obligations, less current portion

 

664

 

 

 

943

 

Deferred revenue, less current portion

 

10,135

 

 

 

9,409

 

Other liabilities

 

14,405

 

 

 

14,638

 

Total long-term liabilities

 

164,959

 

 

 

164,713

 

 

Commitments and contingencies (See Note 12)

 

 

 

 

 

 

 

Stockholders' equity (deficit):

 

 

 

 

 

 

 

Preferred stock ($.001 par value, 15,000 shares authorized, zero

   shares issued and outstanding at March 31, 2015 and

   December 31, 2014)

 

 

 

 

 

Common stock ($.001 par value, 150,000 shares authorized,

   52,019 and 52,006 shares issued, and  45,487 and 45,474

   shares outstanding at March 31, 2015 and December 31, 2014,

   respectively)

 

52

 

 

 

52

 

Capital surplus

 

284,397

 

 

 

284,243

 

Accumulated deficit

 

(345,148

)

 

 

(342,650

)

Treasury stock at cost (6,532 shares at March 31, 2015

   and December 31, 2014)

 

(12,784

)

 

 

(12,784

)

Accumulated other comprehensive loss:

 

 

 

 

 

 

 

Pension and postretirement plans

 

(3,860

)

 

 

(3,916

)

Accumulated other comprehensive loss

 

(3,860

)

 

 

(3,916

)

Total stockholders' equity (deficit)

 

(77,343

)

 

 

(75,055

)

Total liabilities and stockholders' equity (deficit)

$

154,941

 

 

$

171,566

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying Notes to the Condensed Consolidated Financial Statements are an integral part of these statements.

 

 

5


 

Cambium Learning Group, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited) 

 

 

Three Months Ended March 31,

 

 

2015

 

 

2014

 

Operating activities:

 

 

 

 

 

 

 

Net loss

$

(2,498

)

 

$

(6,587

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

Depreciation and amortization expense

 

4,996

 

 

 

5,144

 

Loss on extinguishment of debt

 

 

 

 

213

 

Amortization of note discount and deferred financing costs

 

304

 

 

 

429

 

Stock-based compensation and expense

 

135

 

 

 

112

 

Other

 

1

 

 

 

22

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable, net

 

2,301

 

 

 

5,168

 

Inventory

 

(188

)

 

 

866

 

Other current assets

 

(635

)

 

 

(302

)

Other assets

 

(257

)

 

 

(2,450

)

Restricted assets

 

306

 

 

 

326

 

Accounts payable

 

1,384

 

 

 

400

 

Accrued expenses

 

(5,808

)

 

 

(9,360

)

Deferred revenue

 

(9,448

)

 

 

(10,424

)

Other long-term liabilities

 

(177

)

 

 

(206

)

Net cash used in operating activities

 

(9,584

)

 

 

(16,649

)

Investing activities:

 

 

 

 

 

 

 

Cash paid for acquisitions

 

 

 

 

(3,600

)

Expenditures for property, equipment, software and pre-publication costs

 

(4,783

)

 

 

(3,986

)

Net cash used in investing activities

 

(4,783

)

 

 

(7,586

)

Financing activities:

 

 

 

 

 

 

 

Principal payments under capital lease obligations

 

(264

)

 

 

(233

)

Repayment of debt

 

 

 

 

(1,985

)

Proceeds from exercise of stock options

 

19

 

 

 

 

Share repurchases

 

 

 

 

(301

)

Net cash used in financing activities

 

(245

)

 

 

(2,519

)

Change in cash and cash equivalents

 

(14,612

)

 

 

(26,754

)

Cash and cash equivalents, beginning of period

 

34,387

 

 

 

67,993

 

Cash and cash equivalents, end of period

$

19,775

 

 

$

41,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying Notes to the Condensed Consolidated Financial Statements are an integral part of these statements.

 

6


 

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 its subsidiaries (the “Company”) and are unaudited.  The condensed consolidated balance sheets as of December 31, 2014 have been derived from audited financial statements.  All intercompany transactions have been 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 in the United States of America (“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 thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014.  Due to seasonality, the results of operations for the three months ended March 31, 2015 are not necessarily indicative of the results to be expected for any future interim period or for the year ending December 31, 2015.

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.  The Company’s brands include:  Learning A–Z, Voyager Sopris Learning, ExploreLearning, and Kurzweil Education.  Together, these brands provide breakthrough technology solutions for online learning and professional support; best-in-class intervention and supplemental instructional materials; gold-standard professional development and school-improvement services; valid and reliable assessments; and proven materials to support a positive and safe school environment.  

These brands comprise three reportable segments with separate management teams and infrastructures that offer various products and services.  See Note 14 – Segment Reporting for further information on the Company’s 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 $0.5 million at March 31, 2015 and $0.4 million at December 31, 2014.  The allowance for doubtful accounts is based on a review of 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 Company’s judgment, could reasonably be expected to cause sales returns to differ from historical experience.

 

Note 3 — Stock-Based Compensation and Expense

Cambium Learning Group, Inc. 2009 Equity Incentive Plan

In 2009, the Company adopted the Cambium Learning Inc. 2009 Equity Incentive Plan (“Incentive Plan”).  Under the Incentive Plan, 5,000,000 shares of common stock were reserved for issuance of awards which may be granted in the form of incentive stock options, non-statutory stock options, stock appreciate rights, restricted stock, restricted stock units, conversion stock options, conversion stock appreciation rights, and other stock or cash awards.  The Incentive Plan is administered by the board of directors which has the authority to establish the terms and conditions of awards granted under the Incentive Plan.


7


 

Stock-Based Compensation and Expense

Stock-based compensation and expense for the three months ended March 31, 2015 and 2014 was allocated as follows:

 

 

Three Months Ended March 31,

 

(in thousands)

2015

 

 

2014

 

Cost of revenues

$

8

 

 

$

9

 

Research and development expense

 

28

 

 

 

22

 

Sales and marketing expense

 

33

 

 

 

24

 

General and administrative expense

 

66

 

 

 

57

 

Total

$

135

 

 

$

112

 

Subsequent Event

On May 5, 2015, the Company granted 371,225 options under the Incentive Plan with an exercise price of $2.96.  The options vest in equal monthly installments on the last day of the month over a four year period, with an initial vesting date of May 31, 2015.

 

Note 4 — Net Loss per Common Share

Basic net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Diluted net loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period; including potential dilutive shares of common stock assuming the dilutive effect of outstanding stock options and restricted stock awards using the treasury stock method.  Weighted-average shares from common share equivalents in the amount of 2,612,281 and 2,478,737 for the three months ended March 31, 2015 and 2014, respectively, were excluded from the respective dilutive shares outstanding because their effect was anti-dilutive.

The following table presents the calculation of basic and diluted net loss per share:

 

 

Three Months Ended March 31,

 

(in thousands, except per share data)

2015

 

 

2014

 

Numerator:

 

 

 

 

 

 

 

Net loss

$

(2,498

)

 

$

(6,587

)

Denominator:

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

Weighted-average common shares used in computing basic net loss per share

 

45,479

 

 

 

45,685

 

Diluted:

 

 

 

 

 

 

 

Add weighted-average effect of dilutive securities:

 

 

 

 

 

 

 

Stock options and restricted stock awards

 

 

 

 

 

Weighted-average common shares used in computing diluted net loss per share

 

45,479

 

 

 

45,685

 

Net loss per common share:

 

 

 

 

 

 

 

Basic

$

(0.05

)

 

$

(0.14

)

Diluted

$

(0.05

)

 

$

(0.14

)

Common Stock Repurchases

During the three months ended March 31, 2014, the Company repurchased 167,961 shares of its outstanding common stock for $0.3 million.  The Company did not repurchase any of its outstanding common stock during the three months ended March 31, 2015.

 

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 Company’s 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.

8


 

Applicable guidance requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

At March 31, 2015, financial instruments include $19.8 million of cash and cash equivalents, restricted assets of $5.2 million, collateral investments of $3.6 million, and $139.8 million of senior secured notes.  At December 31, 2014, financial instruments include $34.4 million of cash and cash equivalents, restricted assets of $5.5 million, collateral investments of $3.6 million, and $139.7 million of senior secured notes.  The fair market values of cash equivalents, restricted assets, and collateral investments 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.   

At March 31, 2015 and December 31, 2014, the senior secured notes, with aggregate outstanding principal amount of $140.0 million, had a fair value of $137.2 million and $137.4 million, respectively, based on quoted market prices in active markets for these debt instruments when traded as assets (Level 1).

Assets and liabilities measured at fair value on a recurring basis are as follows:

 

(in thousands)

 

 

 

 

Fair Value at Reporting Date Using

 

Description

March 31, 2015

 

 

Quoted Prices

in Active

Markets for

Identical

Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Restricted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

$

5,191

 

 

$

5,191

 

 

$

 

 

$

 

Collateral Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

904

 

 

 

904

 

 

 

 

 

 

 

Certificates of Deposit

 

2,721

 

 

 

2,721

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

Fair Value at Reporting Date Using

 

Description

December 31, 2014

 

 

Quoted Prices

in Active

Markets for

Identical

Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Restricted Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

$

5,497

 

 

$

5,497

 

 

$

 

 

$

 

Collateral Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

904

 

 

 

904

 

 

 

 

 

 

 

Certificates of Deposit

 

2,720

 

 

 

2,720

 

 

 

 

 

 

 

 

 

(in thousands)

Total Gains (Losses) for the

Three Months Ended March 31,

 

Description

2015

 

 

2014

 

Restricted Assets:

 

 

 

 

 

 

 

Money Market

$

 

 

$

 

Collateral Investments:

 

 

 

 

 

 

 

Money Market

 

 

 

 

 

Certificates of Deposit

 

 

 

 

 

 


9


 

Assets and liabilities measured at fair value on a non-recurring basis are listed below at their carrying values as of each reporting date:  

 

(in thousands)

 

 

 

 

Fair Value at Reporting Date Using

 

Description

March 31, 2015

 

 

Quoted Prices

in Active

Markets for

Identical

Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Goodwill

$

47,842

 

 

$

 

 

$

 

 

$

47,842

 

Property, equipment and software, net

 

21,409

 

 

 

 

 

 

 

 

 

21,409

 

Pre-publication costs, net

 

15,580

 

 

 

 

 

 

 

 

 

15,580

 

Acquired curriculum and technology

     intangibles, net

 

4,575

 

 

 

 

 

 

 

 

 

4,575

 

Acquired publishing rights, net

 

2,436

 

 

 

 

 

 

 

 

 

2,436

 

Other intangible assets, net

 

4,182

 

 

 

 

 

 

 

 

 

4,182

 

 

 

 

 

(in thousands)

 

 

 

 

Fair Value at Reporting Date Using

 

Description

December 31, 2014

 

 

Quoted Prices

in Active

Markets for

Identical

Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Goodwill

$

47,842

 

 

$

 

 

$

 

 

$

47,842

 

Property, equipment and software, net

 

20,856

 

 

 

 

 

 

 

 

 

20,856

 

Pre-publication costs, net

 

15,070

 

 

 

 

 

 

 

 

 

15,070

 

Acquired curriculum and technology

     intangibles, net

 

5,209

 

 

 

 

 

 

 

 

 

5,209

 

Acquired publishing rights, net

 

2,762

 

 

 

 

 

 

 

 

 

2,762

 

Other intangible assets, net

 

4,499

 

 

 

 

 

 

 

 

 

4,499

 

 

 

(in thousands)

Total Gains (Losses) for the

Three Months Ended March 31,

 

Description

2015

 

 

2014

 

Goodwill

$

 

 

$

 

Property, equipment and software, net

 

 

 

 

 

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 three months ended March 31, 2015 or 2014.

 

Note 6 — Other Current Assets

Other current assets at March 31, 2015 and December 31, 2014 consisted of the following:

 

(in thousands)

March 31, 2015

 

 

December 31, 2014

 

Deferred costs

$

5,067

 

 

$

5,908

 

Prepaid expenses

 

3,020

 

 

 

1,714

 

Deferred taxes

 

546

 

 

 

546

 

Other

 

170

 

 

 

 

Other current assets

$

8,803

 

 

$

8,168

 

 

 

10


 

Note 7 — Other Assets

Other assets at March 31, 2015 and December 31, 2014 consisted of the following:

 

(in thousands)

March 31, 2015

 

 

December 31, 2014

 

Deferred financing costs

$

2,077

 

 

$

2,349

 

Collateral investments

 

3,625

 

 

 

3,624

 

Deferred costs, less current portion

 

1,101

 

 

 

828

 

Other

 

817

 

 

 

834

 

Other assets

$

7,620

 

 

$

7,635

 

 

Deferred Financing Costs

Deferred financing costs relate to costs incurred with the issuance of the 9.75% senior secured notes due 2017.  See Note 13 – Long-Term Debt.

Collateral Investments

The Company maintains certificates of deposit to collateralize its outstanding letters of credit associated with the build-to-suit lease, credit collections, and workers’ compensation activity.  At March 31, 2015 and December 31, 2014, the Company had $2.7 million in certificates of deposit serving as collateral for its outstanding letters of credit.

During the quarter ended March 31, 2014, the company purchased certificates of deposit of $2.1 million to serve as collateral for outstanding letters of credit previously collateralized by the ABL Facility that was terminated on March 26, 2014 as described in Note 13 – Long-Term Debt.  See Note 12 – Commitments and Contingencies for additional information regarding the Company’s outstanding letters of credit.

Additionally, the Company maintains a money market fund investment to serve as collateral for a travel card program.  The balance of the money market fund investment was $0.9 million at March 31, 2015 and December 31, 2014.

 

Note 8 — Accrued Expenses

Accrued expenses at March 31, 2015 and December 31, 2014 consisted of the following:

 

(in thousands)

March 31, 2015

 

 

December 31, 2014

 

Salaries, bonuses and benefits

$

4,415

 

 

$

6,439

 

Accrued interest

 

1,708

 

 

 

5,119

 

Pension and post-retirement benefit plans

 

1,173

 

 

 

1,173

 

Accrued royalties

 

891

 

 

 

1,369

 

Headsprout acquisition accrual

 

400

 

 

 

400

 

Other

 

3,037

 

 

 

2,932

 

Accrued expenses

$

11,624

 

 

$

17,432

 

 

Accrued Interest

Accrued interest at March 31, 2015 and December 31, 2014 primarily relates to the Company’s 9.75% senior secured notes. The senior secured notes require semi-annual interest payments in arrears on each February 15th and August 15th over the life of the notes.

Pension and Post-Retirement Benefit Plans

See Note 10 – Pension Plan for additional information regarding the Company’s pension and post-retirement benefit plans.

Headsprout Acquisition Accrual

In December 2013, LAZEL, Inc., a wholly owned subsidiary of the Company, completed the acquisition of certain assets of Headsprout for $4.0 million.  Of the total purchase price, $3.6 million was paid in January 2014 with the remaining $0.4 million to be paid 18 months after the closing date, subject to the holdback provisions of the purchase agreement.

 

11


 

Note 9 — Other Liabilities

Other liabilities at March 31, 2015 and December 31, 2014 consisted of the following:

 

(in thousands)

March 31, 2015

 

 

December 31, 2014

 

Pension and post-retirement benefit plans, long-term portion

$

11,261

 

 

$

11,440

 

Deferred rent

 

995

 

 

 

1,043

 

Long-term income tax payable

 

1,250

 

 

 

1,237

 

Long-term deferred tax liability

 

559

 

 

 

559

 

Long-term deferred compensation

 

340

 

 

 

359

 

Other liabilities

$

14,405

 

 

$

14,638

 

 

Pension and Post-Retirement Benefit Plans

See Note 10 – Pension Plan for additional information regarding the Company’s pension and post-retirement benefit plans.

 

 

Note 10 — Pension Plan

The net pension costs of the Company’s defined benefit pension plan were comprised primarily of interest costs and totaled $0.2 million and $0.1  million, respectively, for the three months ended March 31, 2015 and 2014.  The net pension costs for the three months ended March 31, 2015 included the amortization of accumulated net loss of $0.1 million while the net pension costs for the three months ended March 31, 2014 included an immaterial amount of amortization of accumulated net loss.  

 

Note 11 — 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 Company’s tax return and the benefit reflected in its financial statements is recorded to Other Liabilities in the Condensed Consolidated Balance Sheets 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 $6.5 million at March 31, 2015 and December 31, 2014.

The Company recognizes interest accrued related to its UTBs and penalties as income tax expense.  Related to the UTBs noted above, the Company recognized no penalties and immaterial interest during the three months ended March 31, 2015.  At March 31, 2015, the Company has liabilities of $0.3 million for penalties (gross) and $0.2 million for interest (gross).

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 Voyager Learning Company 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 12 — Commitments and Contingencies

Legal Proceedings

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 Company’s 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.

Purchase Commitments

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 $0.5 million as of March 31, 2015.


12


 

Letters of Credit

The Company has letters of credit outstanding at March 31, 2015 in the amount of $2.0 million to support the build-to-suit lease, credit collections, and workers’ compensation activity.  The Company maintains certificates of deposit as collateral for the letters of credit. The Company also maintains a $0.9 million money market fund investment as collateral for a travel card program. The certificates of deposit and money market fund investment are included in Collateral Investments in Note 7 — Other Assets.

 

Note 13 — Long-Term Debt

Long-term debt at March 31, 2015 and December 31, 2014 consisted of the following: 

(in thousands)

March 31, 2015

 

 

December 31, 2014

 

9.75% senior secured notes due February 15, 2017,

   interest payable semiannually

$

140,000

 

 

$

140,000

 

Less: Unamortized discount

 

(245

)

 

 

(277

)

Long-term debt

$

139,755

 

 

$

139,723

 

 

Senior Secured Notes Due 2017

In February 2011, the Company closed an offering of $175 million aggregate principal amount of 9.75% senior secured notes due 2017 (the “Notes”).  Deferred financing costs, net of accumulated amortization, are capitalized in Other Assets in the Condensed Consolidated Balance Sheets, and are amortized over the term of the related debt using the effective interest method.  Unamortized capitalized deferred financing costs at March 31, 2015 and December 31, 2014 were $2.1 million and $2.3 million, respectively, related to the Notes.  

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 15th and August 15th to the holders of record of the Notes on the immediately preceding February 1st and August 1st.  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 Company’s assets including capital stock of the guarantors (which are certain of the Company’s subsidiaries), and (ii) a second-priority lien, prior to the termination of the ABL Facility (as defined and described below), 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 Company’s 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.

During the quarter ended March 31, 2014, the Company repurchased $2.0 million aggregate principal amount of Notes for approximately $2.0 million, plus accrued and unpaid interest.  The Company recognized an immaterial Loss on Extinguishment of Debt in connection with this repurchase, which was primarily due to the write-off of unamortized deferred financing costs.  

ABL Facility

In February 2011, the Company’s 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 consisted of a four-year $40.0 million revolving credit facility, which included a $5.0 million subfacility for swing line loans and a $5.0 million subfacility for letters of credit.  

The ABL Facility was, 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.

The ABL Credit Parties were 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.  The ABL Facility contained a financial covenant that generally required the ABL Credit Parties to maintain, on a consolidated basis, either (i) excess availability of at least the greater of $8.0 million and 15% of the revolver commitment or (ii) a fixed charge coverage ratio of 1.1 to 1.0.  

During the quarter ended March 31, 2014, the Company’s excess availability and fixed charge coverage ratios fell below the required thresholds, which put the Company in a Trigger Period as defined under the ABL Facility agreement.  On March 26, 2014, the Company had no borrowings outstanding under the agreement and terminated the ABL Facility.  A Loss on Extinguishment of

13


 

Debt of approximately $0.2 million was recognized in connection with the termination related to the write-off of unamortized deferred financing costs.

 

Note 14 — Segment Reporting

The Company operates in three reportable segments with separate management teams and infrastructures that offer various products and services.

Reclassifications

Certain prior period reclassifications have been made to conform to the current period presentation.

Segment Aggregation

Prior to the first quarter of 2015, the Voyager Sopris Learning and Kurzweil Education operating segments were separately reported in the financial statements.  As permitted by GAAP, the Company elected to aggregate these two operating segments into a single reportable segment titled Voyager Sopris Learning.  The separate Voyager Sopris Learning and Kurzweil Education operating segments have similar economic characteristics as well as similar products and services, production processes, class of customers, and product and service distribution methods.  In addition, the Company believes the aggregated presentation is more useful to investors and other financial statement users because both units are in the midst of transitioning to higher concentrations of technology-enabled solutions and because of the relatively small financial contribution of Kurzweil Education to the consolidated results.

Operating Expenses and General Capital Expenditures

Certain operating expenses, such as rent, personnel and consulting fees, previously pooled and reported in Other in the segment information have been reclassified to the applicable reportable segment to which the expense directly supported.  Additionally, General Capital Expenditures, also previously reported in Other in the segment information, have been reclassified to the applicable reportable segment to which the expenditure related.  These reclassifications were made in order to provide a more complete depiction of the reportable segments as stand-alone operations.  Segment disclosures for the three months ended March 31, 2014 were conformed to the 2015 presentation.

The following table reports the effect of these reclassifications on prior period disclosures:

 

Three Months Ended March 31, 2014

 

(in thousands)

Learning

A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Operating expense

$

33

 

 

$

173

 

 

$

 

 

$

(206

)

 

$

 

Expenditures for property, equipment, software

   and pre-publication costs

 

221

 

 

 

119

 

 

 

192

 

 

 

(532

)

 

 

 

Learning A-Z Segment

Learning A-Z is a preK-6 educational resource company specializing in online delivery of leveled readers and supplementary curriculum.  Founded in 2002 to help teachers differentiate instruction and meet the unique needs of all students, Learning A-Z’s resources are currently used in more than half the districts across the United States and Canada and in approximately 190 countries worldwide.  Serving a wide range of student needs, including English language learners, intervention, special education, and daily instruction, Learning A-Z’s value proposition focuses on three key elements:

·

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

Learning A-Z operates seven subscription-based websites: Reading A-Z, Raz-Kids, Vocabulary A-Z, Headsprout®, ReadyTest A-Z, Writing A-Z and Science A-Z. These websites are stand-alone or integrated, for a comprehensive solution that provides online supplemental books, lessons, assessments and other instructional resources for individual classrooms, schools, and districts.

Voyager Sopris Learning Segment

The Voyager Sopris Learning segment is comprised of the Company’s Voyager Sopris Learning and Kurzweil Education brands.

Voyager Sopris Learning Brand

The Voyager Sopris Learning brand is committed to partnering with school districts to overcome obstacles that students, teachers, and school leaders face every day. The suite of instructional and service solutions the Voyager Sopris Learning brand provides is not only research based, but also evidence based—proven to increase student achievement and educator effectiveness.

14


 

Voyager Sopris Learning’s solutions have been fully tested in the classroom, ensuring that they are easy to implement and teacher friendly. They are innovative, both in overall instructional approach and in the strategic use of technology in blended and 100% online solutions and are supported by an unparalleled commitment to build local capacity for sustained success. With a comprehensive suite of instructional resources, the Voyager Sopris Learning brand provides assessments, professional development and school improvement services, literacy and math instructional tools—comprehensive, intervention and supplemental—and resources to build a positive school climate.

Kurzweil Education Brand

The Kurzweil Education brand delivers award-winning educational technology that solves real problems.  The brand’s literacy and learning solutions offer learners a way up and a path forward.  Using the principals of Universal Design for Learning, the Kurzweil Education brand provides technology-based solutions that enable all learners to read, understand and demonstrate their learning using technology-based tools and resources.

ExploreLearning Segment

ExploreLearning develops online solutions to improve student learning in math and science.  ExploreLearning currently offers two supplemental programs: Gizmos, the world’s largest library of online simulations for math and science in grades 3-12 that help students gain a deep understanding of challenging concepts through active inquiry and exploration; and Reflex, a powerful adaptive online program that helps students in grades 2-8 develop math fact fluency through game-based instruction and practice.

Gizmos and Reflex bring research-proven, standards-aligned instructional strategies to classrooms around the world.  They support the tenets of the National Council of Teachers of Mathematics, the National Science Teachers Association and new rigorous state and national standards.  Additionally, new studies show students using Reflex are scoring higher and growing faster than their peers on standardized tests.

Other

Other consists of unallocated shared services, such as accounting, legal, human resources and corporate related items, as well as depreciation and amortization expense, other income and expense, and income taxes.  The Company does not allocate any of these costs to its segments, and the chief operating decision maker evaluates performance of operating segments excluding these items.

The following table presents the net revenues, operating expenses, income (loss) from operations, and capital expenditures which are used by the Company’s 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 segment’s operating performance, and therefore this information is not presented.

 

 

Three Months Ended March 31, 2015

 

(in thousands)

Learning

A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Net revenues

$

12,935

 

 

$

13,746

 

 

$

4,790

 

 

$

 

 

$

31,471

 

Cost of revenues

 

466

 

 

 

5,742

 

 

 

678

 

 

 

 

 

 

6,886

 

Amortization expense

 

 

 

 

 

 

 

 

 

 

4,003

 

 

 

4,003

 

Total cost of revenues

 

466

 

 

 

5,742

 

 

 

678

 

 

 

4,003

 

 

 

10,889

 

Other operating expenses

 

5,596

 

 

 

6,648

 

 

 

2,597

 

 

 

3,669

 

 

 

18,510

 

Depreciation and amortization

   expense

 

 

 

 

 

 

 

 

 

 

993

 

 

 

993

 

Total costs and expenses

 

6,062

 

 

 

12,390

 

 

 

3,275

 

 

 

8,665

 

 

 

30,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before interest, other

   income (expense) and income taxes

 

6,873

 

 

 

1,356

 

 

 

1,515

 

 

 

(8,665

)

 

 

1,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest expense

 

 

 

 

 

 

 

 

 

 

(3,674

)

 

 

(3,674

)

Other income, net

 

 

 

 

 

 

 

 

 

 

215

 

 

 

215

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

(118

)

 

 

(118

)

Segment net income (loss)

$

6,873

 

 

$

1,356

 

 

$

1,515

 

 

$

(12,242

)

 

$

(2,498

)

Expenditures for property, equipment,

   software and pre-publication costs

$

1,812

 

 

$

2,285

 

 

$

614

 

 

$

72

 

 

$

4,783

 

 

 

 

15


 

 

Three Months Ended March 31, 2014

 

(in thousands)

Learning

A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Net revenues

$

10,181

 

 

$

16,425

 

 

$

4,474

 

 

$

 

 

$

31,080

 

Cost of revenues

 

422

 

 

 

7,849

 

 

 

740

 

 

 

 

 

 

9,011

 

Amortization expense

 

 

 

 

 

 

 

 

 

 

4,080

 

 

 

4,080

 

Total cost of revenues

 

422

 

 

 

7,849

 

 

 

740

 

 

 

4,080

 

 

 

13,091

 

Other operating expenses

 

4,437

 

 

 

7,972

 

 

 

2,704

 

 

 

3,592

 

 

 

18,705

 

Depreciation and amortization

   expense

 

 

 

 

 

 

 

 

 

 

1,064

 

 

 

1,064

 

Total costs and expenses

 

4,859

 

 

 

15,821

 

 

 

3,444

 

 

 

8,736

 

 

 

32,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before interest, other

   income (expense) and income taxes

 

5,322

 

 

 

604

 

 

 

1,030

 

 

 

(8,736

)

 

 

(1,780

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest expense

 

 

 

 

 

 

 

 

 

 

(4,738

)

 

 

(4,738

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(213

)

 

 

(213

)

Other income, net

 

 

 

 

 

 

 

 

 

 

215

 

 

 

215

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

(71

)

 

 

(71

)

Segment net income (loss)

$

5,322

 

 

$

604

 

 

$

1,030

 

 

$

(13,543

)

 

$

(6,587

)

Expenditures for property, equipment,

   software and pre-publication costs

$

1,665

 

 

$

1,734

 

 

$

533

 

 

$

54

 

 

$

3,986

 

 

Note 15 — Related Party Transactions

As previously disclosed, the Company is party to a consulting fee agreement with VSS Fund Management LLC (“VSS”) entitling VSS to the following fees: (i) a fee equal to 1% of the gross proceeds of any debt or equity financing by the Company, and (ii) a fee equal to 1% of the enterprise value of any entities acquired or disposed of by the Company.  During the three months ended March 31, 2014, the Company accrued $40 thousand under this agreement as a result of the Headsprout acquisition.  


16


 

Item 2. Management’s 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, 2014.

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 “Management’s 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, 2014, 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.

Overview

Cambium Learning Group, Inc., a Delaware corporation, is a leading educational solutions and services company that is committed to helping all students reach their full potential. Our award winning brands include: Learning A–Z™ (www.learninga-z.com), Voyager Sopris Learning™ (www.voyagersopris.com), ExploreLearning® (www.explorelearning.com and www.reflexmath.com) and Kurzweil Education™ (www.kurzweiledu.com). Together, these brands provide breakthrough technology solutions for online learning and professional support; best-in-class intervention and supplemental instructional materials; gold-standards professional development and school-improvement services; valid and reliable assessments; and proven materials to support a positive and safe school environment.

During 2015, our products have continued to receive awards and accolades from industry publications, including:    

2015 CODiE Awards

In May 2015, our Learning A-Z business unit received a 2015 CODiE™ Award, representing the 11th CODiE the Company has received.  For nearly 30 years, the Software and Information Industry Association (SIIA) CODiE Awards have recognized software and information companies for achievement and vision.  It is the only peer-reviewed program in the content, education, and software industry.  We are pleased and honored to have won a 2015 award in the following category:

Best ELL/World Language Acquisition Instructional Solution:

ReadingA-Z.com by Learning A-Z


17


 

The 21st Annual Best Educational Software Awards (“BESSIE”) presented by The ComputED Gazette

In April 2015, all four of our business units, Learning A-Z, Voyager Sopris Learning, ExploreLearning, and Kurzweil Education, received BESSIE Awards.  The BESSIE Awards target innovative and content-rich programs and websites that provide parents and teachers with technology to foster educational excellence and are awarded to titles submitted by publishers worldwide.  We are pleased and honored to have won BESSIE Awards in the following categories:

Early Learning:

Reading Website:  Headsprout by Learning A-Z

Upper Elementary:

Science Website:  ScienceA-Z.com by Learning A-Z

Test Skills Website:  ReadyTestA-Z.com by Learning A-Z

Math Fluency Website:  Reflex® by ExploreLearning

Middle School:

ESL Website:  LANGUAGE! Live by Voyager Sopris Learning

Multi-Level:

Literary Skills:  firefly by Kurzweil Education

Reading Resource Website:  Raz-Kids.com by Learning A-Z

Math and Science Online Simulations:  Gizmos® by ExploreLearning

Teacher Tools:

Reading Resource Website:  ReadingA-Z.com by Learning A-Z

Segment Information

We have three reportable segments with separate management teams and infrastructures that offer various products and services:  Learning A-Z, Voyager Sopris Learning, and ExploreLearning.  Segment results of operations include Other, which consists of unallocated shared services, such as accounting, legal, human resources and corporate related items, as well as depreciation and amortization expense, interest income and expense, other income and expense, and income taxes.  We do not allocate any of these costs to our segments, and our chief operating decision maker evaluates performance of operating segments excluding these items.

Reclassifications

Certain prior period reclassifications have been made to conform to the current period presentation.

Segment Aggregation

Prior to the first quarter of 2015, the Voyager Sopris Learning and Kurzweil Education operating segments were separately reported in the financial statements.  As permitted by GAAP, we elected to aggregate these two operating segments into a single reportable segment titled Voyager Sopris Learning.  The separate Voyager Sopris Learning and Kurzweil Education operating segments have similar economic characteristics as well as similar products and services, production processes, class of customers, and product and service distribution methods.  In addition, we believe the aggregated presentation is more useful to investors and other financial statement users because both units are in the midst of transitioning to higher concentrations of technology-enabled solutions and because of the relatively small financial contribution of Kurzweil Education to the consolidated results.

Operating Expenses and General Capital Expenditures

Certain operating expenses, such as rent, personnel and consulting fees, previously pooled and reported in Other in our segment information have been reclassified to the applicable reportable segment to which the expense directly supported.  Additionally, General Capital Expenditures, also previously reported in Other in our segment information, have been reclassified to the applicable reportable segment to which the expenditure related.  These reclassifications were made in order to provide a more complete depiction of the reportable segments as stand-alone operations.  Segment disclosures for the three months ended March 31, 2014 were conformed to the 2015 presentation.

18


 

The following tables reports the effect of these reclassifications on prior period disclosures:

 

Three Months Ended

 

(in thousands)

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

Fiscal 2014

 

Operating expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Learning A-Z

$

33

 

 

$

36

 

 

$

37

 

 

$

36

 

 

$

142

 

Voyager Sopris Learning

 

173

 

 

 

170

 

 

 

170

 

 

 

214

 

 

 

727

 

ExploreLearning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

(206

)

 

 

(206

)

 

 

(207

)

 

 

(250

)

 

 

(869

)

Operating expense

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

Three Months Ended

 

(in thousands)

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

Fiscal 2014

 

Capital expenditures - general expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Learning A-Z

$

221

 

 

$

406

 

 

$

304

 

 

$

274

 

 

$

1,205

 

Voyager Sopris Learning

 

119

 

 

 

89

 

 

 

55

 

 

 

42

 

 

 

305

 

ExploreLearning

 

192

 

 

 

66

 

 

 

13

 

 

 

44

 

 

 

315

 

Other

 

(532

)

 

 

(561

)

 

 

(372

)

 

 

(360

)

 

 

(1,825

)

Capital expenditures - general expenditures

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Learning A-Z Segment

Learning A-Z is a preK-6 educational resource company specializing in online delivery of leveled readers and supplementary curriculum.  Founded in 2002 to help teachers differentiate instruction and meet the unique needs of all students, Learning A-Z’s resources are currently used in more than half the districts across the United States and Canada and in approximately 190 countries worldwide. Serving a wide range of student needs, including English language learners, intervention, special education, and daily instruction, Learning A-Z’s value proposition focuses on three key elements:

·

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

Learning A-Z operates seven subscription-based websites: Reading A-Z, Raz-Kids, Vocabulary A-Z, Headsprout®, ReadyTest A-Z, Writing A-Z and Science A-Z. These websites are stand-alone or integrated, for a comprehensive solution that provides online supplemental books, lessons, assessments and other instructional resources for individual classrooms, schools, and districts.

Voyager Sopris Learning Segment

Our Voyager Sopris Learning segment is comprised of our Voyager Sopris Learning and Kurzweil Education brands.

Voyager Sopris Learning Brand

The Voyager Sopris Learning brand is committed to partnering with school districts to overcome obstacles that students, teachers, and school leaders face every day. The suite of instructional and service solutions the Voyager Sopris Learning brand provides is not only research based, but also evidence based—proven to increase student achievement and educator effectiveness. Voyager Sopris Learning’s solutions have been fully tested in the classroom, ensuring that they are easy to implement and teacher friendly. They are innovative, both in overall instructional approach and in the strategic use of technology in blended and 100% online solutions and are supported by an unparalleled commitment to build local capacity for sustained success. With a comprehensive suite of instructional resources, the Voyager Sopris Learning brand provides assessments, professional development and school improvement services, literacy and math instructional tools—comprehensive, intervention and supplemental—and resources to build a positive school climate.

In March 2015, the Voyager Sopris Learning brand released the Fourth Edition of Step Up to Writing® for grades 9-12.  The new edition was completely revised to respond to steep increases in writing expectations.  With a multitude of research-validated, hands-on, multisensory writing strategies and activities, Step Up to Writing helps students with a wide range of abilities become proficient in the areas of informative/explanatory, narrative and personal narrative, and opinion and argument writing.  Grades 9-12 reflects the rigor of grade-specific high-school standards and supports students in reaching sophistication in all areas of language use.

19


 

Kurzweil Education Brand

The Kurzweil Education brand delivers award-winning educational technology that solves real problems.  The brand’s literacy and learning solutions offer learners a way up and a path forward.  Using the principals of Universal Design for Learning, the Kurzweil Education brand provides technology-based solutions that enable all learners to read, understand and demonstrate their learning using technology-based tools and resources.

ExploreLearning Segment

ExploreLearning develops online solutions to improve student learning in math and science.  ExploreLearning currently offers two supplemental programs: Gizmos, the world’s largest library of online simulations for math and science in grades 3-12 that help students gain a deep understanding of challenging concepts through active inquiry and exploration; and Reflex, a powerful adaptive online program that helps students in grades 2-8 develop math fact fluency through game-based instruction and practice.

Gizmos and Reflex bring research-proven, standards-aligned instructional strategies to classrooms around the world. They support the tenets of the National Council of Teachers of Mathematics, the National Science Teachers Association and new rigorous state and national standards.  Additionally, new studies show students using Reflex are scoring higher and growing faster than their peers on standardized tests.

Results of Operations

Bookings

Bookings is an internal, non-GAAP metric that measures the total dollar value of customer orders in a period, regardless of the timing of the related revenue recognition and is a leading indicator of revenues.  During the three months ended March 31, 2015, consolidated Bookings increased 11.8% to $22.1 million, compared to $19.8 million during the three months ended March 31, 2014.  Bookings by segment for the three months ended March 31, 2015 and the percentage change from the same period of 2014 were as follows:  

·

Learning A-Z:  $8.4 million, increased 16.9%, led by strong growth in Raz-Kids and Headsprout.  These are student centric solutions and illustrate the strong demand for products that put technology directly into students’ hands.  Our full-year expectation for strong double-digit growth in Bookings remains unchanged.

·

Voyager Sopris Learning:  $12.1 million, increased 10.8% led by our LANGUAGE! Live and firefly solutions.  Voyager Sopris Learning did experience favorable first quarter pacing relative to prior year; however expectations of full-year Bookings declines at lower rates than in prior years remains unchanged.

·

ExploreLearning:  $1.6 million, decreased 4.1%.  Bookings pacing can fluctuate from quarter to quarter within the ExploreLearning segment due to multi-year deals and the timing of specific renewals.  ExploreLearning remains on plan and full-year expectation of double-digit Bookings growth remains unchanged.

We continue to execute our strategy to shift resources to subscription and technology-enabled products.  For the three months ended March 31, 2015, approximately 60% of Bookings were generated by technology-enabled products versus 50% for the same period of 2014.  For purposes of this metric, technology-enabled products are defined as those products that are sold primarily as a technology-based solution or that could be used solely using a digital platform.  For the Voyager Sopris Learning segment, several products classified as technology-enabled include supplemental print materials.

20


 

Three Months Ended March 31, 2015 Compared to the Three Months Ended March 31, 2014

 

 

Three Months Ended

 

 

Year Over Year Change

 

 

March 31, 2015

 

 

March 31, 2014

 

 

Favorable/(Unfavorable)

 

(in thousands)

Amount

 

 

% of Net

Revenues

 

 

Amount

 

 

% of Net

Revenues

 

 

$

 

 

%

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Learning A-Z

$

12,935

 

 

 

41.1

%

 

$

10,181

 

 

 

32.8

%

 

$

2,754

 

 

 

27.1

%

Voyager Sopris Learning

 

13,746

 

 

 

43.7

%

 

 

16,425

 

 

 

52.8

%

 

 

(2,679

)

 

 

(16.3

)%

ExploreLearning

 

4,790

 

 

 

15.2

%

 

 

4,474

 

 

 

14.4

%

 

 

316

 

 

 

7.1

%

Total net revenues

 

31,471

 

 

 

100.0

%

 

 

31,080

 

 

 

100.0

%

 

 

391

 

 

 

1.3

%

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Learning A-Z

 

466

 

 

 

1.5

%

 

 

422

 

 

 

1.4

%

 

 

(44

)

 

 

(10.4

)%

Voyager Sopris Learning

 

5,742

 

 

 

18.2

%

 

 

7,849

 

 

 

25.3

%

 

 

2,107

 

 

 

26.8

%

ExploreLearning

 

678

 

 

 

2.2

%

 

 

740

 

 

 

2.4

%

 

 

62

 

 

 

8.4

%

Amortization expense

 

4,003

 

 

 

12.7

%

 

 

4,080

 

 

 

13.1

%

 

 

77

 

 

 

1.9

%

Total cost of revenues

 

10,889

 

 

 

34.6

%

 

 

13,091

 

 

 

42.1

%

 

 

2,202

 

 

 

16.8

%

Research and development expense

 

2,477

 

 

 

7.9

%

 

 

2,747

 

 

 

8.8

%

 

 

270

 

 

 

9.8

%

Sales and marketing expense

 

10,644

 

 

 

33.8

%

 

 

10,582

 

 

 

34.0

%

 

 

(62

)

 

 

(0.6

)%

General and administrative expense

 

5,215

 

 

 

16.6

%

 

 

5,180

 

 

 

16.7

%

 

 

(35

)

 

 

(0.7

)%

Shipping and handling costs

 

174

 

 

 

0.6

%

 

 

196

 

 

 

0.6

%

 

 

22

 

 

 

11.2

%

Depreciation and amortization expense

 

993

 

 

 

3.2

%

 

 

1,064

 

 

 

3.4

%

 

 

71

 

 

 

6.7

%

Income (loss) before interest, other income

   (expense) and income taxes

 

1,079

 

 

 

3.4

%

 

 

(1,780

)

 

 

(5.7

)%

 

 

2,859

 

 

 

160.6

%

Net interest expense

 

(3,674

)

 

 

(11.7

)%

 

 

(4,738

)

 

 

(15.2

)%

 

 

1,064

 

 

 

22.5

%

Loss on extinguishment of debt

 

 

 

 

0.0

%

 

 

(213

)

 

 

(0.7

)%

 

 

213

 

 

 

100.0

%

Other income, net

 

215

 

 

 

0.7

%

 

 

215

 

 

 

0.7

%

 

 

 

 

 

0.0

%

Income tax expense

 

(118

)

 

 

(0.4

)%

 

 

(71

)

 

 

(0.2

)%

 

 

(47

)

 

 

(66.2

)%

Net loss

$

(2,498

)

 

 

(7.9

)%

 

$

(6,587

)

 

 

(21.2

)%

 

$

4,089

 

 

 

62.1

%

Net revenues

Net revenues increased during the three months ended March 31, 2015 by 1.3% to $31.5 million, compared to $31.1 million during the same period of 2014.  This is primarily the result of increased net revenues in Learning A-Z and ExploreLearning, partially offset by lower net revenues in Voyager Sopris Learning.  Net revenues by segment were as follows:

·

Learning A-Z’s net revenues increased $2.8 million, or 27.1%, to $12.9 million in the quarter ended March 31, 2015 compared to the same period of 2014.  The year-over-year growth in net revenues is the result of Learning A-Z’s ongoing strong Bookings trend.

·

Voyager Sopris Learning’s net revenues decreased $2.7 million, or 16.3%, to $13.7 million during the quarter ended March 31, 2015 compared to the same period of 2014.  Voyager Sopris Learning posted strong year-over-year growth in Bookings; however GAAP net revenues experienced downward pressure during the first quarter of 2015 due to the timing of revenue recognition associated with prior period Bookings.  

·

ExploreLearning’s net revenues increased $0.3 million, or 7.1%, to $4.8 million during the quarter ended March 31, 2015 compared to the same period of 2014.  Although ExploreLearning experienced a modest year-over-year decline in Bookings, net revenues increased due to the recognition of prior period Bookings, which are recognized pro-rata over the applicable subscription periods.  

Cost of revenues

Cost of revenues includes expenses to print, purchase, handle and warehouse product, as well as order processing and royalty costs, and to provide services and support to customers.  Cost of revenues, excluding amortization, decreased $2.1 million, or 23.6%, to $6.9 million in the first quarter of 2015 compared to $9.0 million in the same period of 2014.  Cost of revenues benefitted year-over-year from the increasing contribution from higher margin technology-enabled solutions and right-sizing cost structure efforts completed by Voyager Sopris Learning in 2014.  Cost of revenues by segment were as follows:

·

Learning A-Z’s cost of revenues was relatively consistent year-over-year, increasing $0.1 million to $0.5 million in the quarter ended March 31, 2015 compared to the same period of 2014.

21


 

·

Voyager Sopris Learning’s cost of revenues decreased $2.1 million, or 26.8%, to $5.7 million in the quarter ended March 31, 2015 compared to the same period of 2014.  The decrease in cost of revenues was commensurate with the year-over-year decline in revenue.  Additionally, cost of revenues was positively impacted by right-sizing cost structure efforts completed during fiscal 2014.

·

ExploreLearning’s cost of revenues was relatively consistent year-over-year, decreasing $0.1 million, or 8.4%, to $0.7 million in the quarter ended March 31, 2015 compared to the same period of 2014.  The slight decrease in cost of revenues is related to lower variable implementation and training costs.

Amortization expense

Amortization expense in cost of revenues includes amortization for acquired pre-publication costs and technology, acquired publishing rights, and developed pre-publication and technology product development.  Amortization for the first quarter of 2015 was in-line with the first quarter of 2014 at $4.0 million.

Research and development expense

Research and development expense includes costs to research, evaluate and develop educational products, net of capitalization.  Research and development expense for the first quarter of 2015 decreased $0.3 million to $2.5 million compared to the first quarter of 2014.

Sales and marketing expense

Sales and marketing expense includes 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 quarter of 2015 remained unchanged at $10.6 million for the three months ended March 31, 2015 compared to same period of 2014 with increases in Learning A-Z and ExploreLearning offset by decreases in Voyager Sopris Learning.  

General and administrative expense

General and administrative expense for the first quarter of 2015 remained consistent at $5.2 million, compared to the first quarter of 2014.

Shipping and handling costs

Shipping and handling costs for the quarter ended March 31, 2015 remained consistent at $0.2 million, compared to the same period of 2014.  Shipping and handling costs totaled 0.6% of net revenues for the three months ended March 31, 2015, in-line with the same period of 2014.    

Net interest expense

Net interest expense decreased by $1.1 million, or 22.5%, to $3.7 million in the first quarter of 2015 compared to the same period in 2014 primarily due to the repurchase of $35.0 million aggregate principal amount of debt that occurred during the year ended December 31, 2014.

Other income, net

Other income, net remained unchanged at $0.2 million during the three months ended March 31, 2015 compared to the same period in 2014.

Income tax expense

During the first quarter of 2015 and 2014, we recorded state income tax expense of $0.1 million.  We continue to maintain a valuation allowance against our deferred tax assets, which eliminated any deferred tax benefit generated.

Liquidity and Capital Resources

Sales seasonality affects operating cash flow, and as a result, we normally incur a net cash deficit from all of our activities through the early part of the third quarter each year.  We typically fund these seasonal deficits through the drawdown of cash.  The cash balance as of March 31, 2015 was $19.8 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, product development costs, capital investments and working capital.  We believe that based on current and anticipated levels of operating performance and cash flow from operations, 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.  In the event we need access to short-term financing during the seasonal low point in cash, we believe that we could secure such financing on terms acceptable to us.

22


 

Long-Term Debt

Senior Secured Notes Due 2017

In February 2011, the Company closed an offering of $175.0 million aggregate principal amount of 9.75% senior secured notes due 2017 (the “Notes”).  Deferred financing costs, net of accumulated amortization, are capitalized in Other Assets in the Consolidated Balance Sheets and are amortized over the term of the related debt using the effective interest method. Unamortized deferred financing costs at March 31, 2015 and December 31, 2014 were $2.1 million and $2.3 million, respectively, related to the Notes.

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 15th and August 15th to the holders of record of the Notes on the immediately preceding February 1st and August 1st. 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 Company’s assets, including capital stock of the guarantors (which are certain of the Company’s subsidiaries), and (ii) a second-priority lien, prior to the termination of the ABL Facility, 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 Company’s 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.

During the year ended December 31, 2014, the Company repurchased $35.0 million aggregate principal amount of its senior secured notes due 2017 for approximately $35.0 million, plus accrued and unpaid interest.  The Company recognized a Loss on Extinguishment of Debt of approximately $0.7 million in connection with the repurchases, which was primarily due to the write-off of unamortized deferred financing costs.

The Notes mature on February 15, 2017.  We believe that we will be able to refinance any principal amount outstanding under the Notes at or before this date on terms acceptable to us.

ABL Facility

In February 2011, the Company’s 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 consisted of a four-year $40.0 million revolving credit facility, which included a $5.0 million subfacility for swing line loans and a $5.0 million subfacility for letters of credit.

The ABL Facility was, 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.

The ABL Credit Parties were 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.  The ABL Facility contained a financial covenant that generally required the ABL Credit Parties to maintain, on a consolidated basis, either (i) excess availability of at least the greater of $8.0 million and 15% of the revolver commitment or (ii) a fixed charge coverage ratio of 1.1 to 1.0.

During the quarter ended March 31, 2014, the Company’s excess availability and fixed charge coverage ratios fell below the required thresholds, which put the Company in a Trigger Period, as defined under the ABL Loan Agreement.  On March 26, 2014, the Company had no borrowings outstanding under the agreement and terminated the ABL Facility.  A Loss on Extinguishment of Debt of approximately $0.2 million was recognized in connection with the termination related to the write-off of unamortized deferred financing costs.


23


 

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 used in our operating, investing and financing activities is summarized below:

 

 

Three Months Ended March 31,

 

(in thousands)

2015

 

 

2014

 

Operating activities

$

(9,584

)

 

$

(16,649

)

Investing activities

 

(4,783

)

 

 

(7,586

)

Financing activities

 

(245

)

 

 

(2,519

)

Operating activities.  Cash used in operating activities was $9.6 million and $16.6 million for the three months ended March 31, 2015 and 2014, respectively.  Cash flows from operating activities were impacted favorably during 2015 primarily due to a lower net loss compared to 2014, the timing of accounts receivable collections and commission payments combined with lower incentive compensation payments of approximately $1.3 million.  Additionally, cash outflows in 2014 include the movement of $2.1 million of cash to certificates of deposit to collateralize certain letters of credit, which were previously collateralized by the ABL Facility prior to its termination.    

Investing activities.  Cash used in investing activities was $4.8 million for the three months ended March 31, 2015 compared to $7.6 million during the same period of 2014.  Capital expenditures were $0.8 million higher in the three months ended March 31, 2015 compared to the same period in 2014.  Additionally, cash outflows in 2014 include a Headsprout acquisition payment of $3.6 million.

Financing activities.  Cash used in financing activities was $0.2 million and $2.5 million for the three months ended March 31, 2015 and 2014, respectively.  During the three months ended March 31, 2014, cash outflows include the repurchase of $2.0 million of our Notes and common stock repurchases totaling $0.3 million.  

Non-GAAP Measures

The Company uses the following non-GAAP financial measures to monitor and evaluate the operating performance of the Company and as a basis to set and measure progress towards performance targets, which directly affect compensation for employees and executives:  Bookings, EBITDA, Adjusted EBITDA, and Cash Income.

·

Bookings measure the total dollar value of customer orders in a period, regardless of the timing of the related revenue recognition and is a leading indicator of revenue.

·

EBITDA is earnings (loss) from operations before interest, income taxes, and depreciation and amortization.

·

Adjusted EBITDA is EBITDA excluding non-operational and non-cash items.  Examples of items excluded from Adjusted EBITDA include stock-based compensation, merger, acquisition and disposition activities, and certain impairment charges.

·

Cash Income reduces Adjusted EBITDA for capital expenditures and removes the timing differences for recognition of deferred revenues and related deferred costs.  

Bookings, EBITDA, Adjusted EBITDA, and Cash Income 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 Company’s operations from management’s perspective. Net loss reported on a GAAP basis includes material non-operational and non-cash items while Adjusted EBITDA and Cash Income remove significant purchase accounting, non-operational or certain non-cash items from earnings.  We generally use these non-GAAP measures as measures of operating performance and not as measures of liquidity. Our presentation of Bookings, EBITDA, Adjusted EBITDA, and Cash Income should not be construed as an indication that our future results will be unaffected by unusual, non-operational or non-cash items.


24


 

Below are reconciliations of Bookings to Net Revenues and of Net Loss to Cash Income for the three months ended March 31, 2015 and 2014:

Reconciliation of Bookings to Net Revenues

 

Three Months Ended March 31,

 

(in thousands)

2015

 

 

2014

 

Bookings

$

22,146

 

 

$

19,807

 

Change in deferred revenues

 

9,448

 

 

 

10,424

 

Other (a)

 

(123

)

 

 

849

 

Net revenues

$

31,471

 

 

$

31,080

 

Reconciliation Net Loss to Cash Income

 

 

Three Months Ended March 31,

 

(in thousands)

2015

 

 

2014

 

Net loss

$

(2,498

)

 

$

(6,587

)

Reconciling items between net loss and EBITDA:

 

 

 

 

 

 

 

Depreciation and amortization expense

 

4,996

 

 

 

5,144

 

Net interest expense

 

3,674

 

 

 

4,738

 

Income tax expense

 

118

 

 

 

71

 

Income from operations before interest, income taxes, and depreciation

   And amortization (EBITDA)

 

6,290

 

 

 

3,366

 

Non-operational or non-cash costs included in EBITDA but excluded

   from Adjusted EBITDA:

 

 

 

 

 

 

 

Other income, net

 

(215

)

 

 

(215

)

Loss on extinguishment of debt

 

 

 

 

213

 

Merger, acquisition and disposition activities (b)

 

181

 

 

 

150

 

Stock-based compensation and expense (c)

 

135

 

 

 

112

 

Adjusted EBITDA

 

6,391

 

 

 

3,626

 

Change in deferred revenues

 

(9,448

)

 

 

(10,424

)

Change in deferred costs

 

568

 

 

 

1,100

 

Capital expenditures

 

(4,783

)

 

 

(3,986

)

Cash income (loss)

$

(7,272

)

 

$

(9,684

)

 

 


25


 

Reconciliation of Bookings to Net Revenues by Segment

 

Three Months Ended March 31, 2015

 

(in thousands)

Learning A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Consolidated

 

Bookings

$

8,427

 

 

$

12,138

 

 

$

1,581

 

 

$

22,146

 

Change in deferred revenues

 

4,509

 

 

 

1,736

 

 

 

3,203

 

 

 

9,448

 

Other (a)

 

(1

)

 

 

(128

)

 

 

6

 

 

 

(123

)

Net revenues

$

12,935

 

 

$

13,746

 

 

$

4,790

 

 

$

31,471

 

 

Reconciliation of Net Income (Loss) to Cash Income by Segment

 

 

Three Months Ended March 31, 2015

 

(in thousands)

Learning A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Net income (loss)

$

6,873

 

 

$

1,356

 

 

$

1,515

 

 

$

(12,242

)

 

$

(2,498

)

Reconciling items between net income (loss)

   and EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

 

 

 

 

 

 

 

4,996

 

 

 

4,996

 

Net interest expense

 

 

 

 

 

 

 

 

 

 

3,674

 

 

 

3,674

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

118

 

 

 

118

 

Income from operations before interest,

   income taxes, and depreciation and

   amortization (EBITDA)

 

6,873

 

 

 

1,356

 

 

 

1,515

 

 

 

(3,454

)

 

 

6,290

 

Non-operational or non-cash costs included in

   EBITDA but excluded from

   Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

 

 

 

 

 

 

 

 

(215

)

 

 

(215

)

Merger, acquisition and disposition activities (b)

 

 

 

 

 

 

 

 

 

 

181

 

 

 

181

 

Stock-based compensation and expense (c)

 

36

 

 

 

41

 

 

 

16

 

 

 

42

 

 

 

135

 

Adjusted EBITDA

 

6,909

 

 

 

1,397

 

 

 

1,531

 

 

 

(3,446

)

 

 

6,391

 

Change in deferred revenues

 

(4,509

)

 

 

(1,736

)

 

 

(3,203

)

 

 

 

 

 

(9,448

)

Change in deferred costs

 

351

 

 

 

(90

)

 

 

307

 

 

 

 

 

 

568

 

Adjusted EBITDA excluding effect of

   deferred revenues and deferred costs

 

2,751

 

 

 

(429

)

 

 

(1,365

)

 

 

(3,446

)

 

 

(2,489

)

Capital expenditures − pre-publication costs

 

(1,111

)

 

 

(799

)

 

 

(112

)

 

 

 

 

 

(2,022

)

Capital expenditures − software development costs

 

(433

)

 

 

(1,382

)

 

 

(406

)

 

 

 

 

 

(2,221

)

Capital expenditures − general expenditures

 

(268

)

 

 

(104

)

 

 

(96

)

 

 

(72

)

 

 

(540

)

Cash income (loss)

$

939

 

 

$

(2,714

)

 

$

(1,979

)

 

$

(3,518

)

 

$

(7,272

)

 


26


 

Reconciliation of Bookings to Net Revenues

 

 

Three Months Ended March 31, 2014

 

(in thousands)

Learning A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Consolidated

 

Bookings

$

7,208

 

 

$

10,951

 

 

$

1,648

 

 

$

19,807

 

Change in deferred revenues

 

2,953

 

 

 

4,602

 

 

 

2,869

 

 

 

10,424

 

Other (a)

 

20

 

 

 

872

 

 

 

(43

)

 

 

849

 

Net revenues

$

10,181

 

 

$

16,425

 

 

$

4,474

 

 

$

31,080

 

 

Reconciliation of Net Income (Loss) to Cash Income by Segment

 

 

Three Months Ended March 31, 2014

 

(in thousands)

Learning A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Net income (loss)

$

5,322

 

 

$

604

 

 

$

1,030

 

 

$

(13,543

)

 

$

(6,587

)

Reconciling items between net income (loss)

   and EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

 

 

 

 

 

 

 

 

5,144

 

 

 

5,144

 

Net interest expense

 

 

 

 

 

 

 

 

 

 

4,738

 

 

 

4,738

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

71

 

 

 

71

 

Income from operations before interest,

   income taxes, and depreciation and

   amortization (EBITDA)

 

5,322

 

 

 

604

 

 

 

1,030

 

 

 

(3,590

)

 

 

3,366

 

Non-operational or non-cash costs included in

   EBITDA but excluded from

   Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

 

 

 

 

 

 

 

 

(215

)

 

 

(215

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

213

 

 

 

213

 

Merger, acquisition and disposition activities (b)

 

 

 

 

 

 

 

 

 

 

150

 

 

 

150

 

Stock-based compensation and expense (c)

 

28

 

 

 

35

 

 

 

12

 

 

 

37

 

 

 

112

 

Adjusted EBITDA

 

5,350

 

 

 

639

 

 

 

1,042

 

 

 

(3,405

)

 

 

3,626

 

Change in deferred revenues

 

(2,953

)

 

 

(4,602

)

 

 

(2,869

)

 

 

 

 

 

(10,424

)

Change in deferred costs

 

204

 

 

 

607

 

 

 

289

 

 

 

 

 

 

1,100

 

Adjusted EBITDA excluding effect of

   deferred revenues and deferred costs

 

2,601

 

 

 

(3,356

)

 

 

(1,538

)

 

 

(3,405

)

 

 

(5,698

)

Capital expenditures − pre-publication costs

 

(1,084

)

 

 

(718

)

 

 

(143

)

 

 

 

 

 

(1,945

)

Capital expenditures − software development costs

 

(360

)

 

 

(897

)

 

 

(198

)

 

 

 

 

 

(1,455

)

Capital expenditures − general expenditures

 

(221

)

 

 

(119

)

 

 

(192

)

 

 

(54

)

 

 

(586

)

Cash income (loss)

$

936

 

 

$

(5,090

)

 

$

(2,071

)

 

$

(3,459

)

 

$

(9,684

)

Footnotes

(a)

Other comprises timing differences between the invoicing of a transaction, which generates Bookings, and its recognition as either net revenues or deferred revenue.  The most common reasons for these timing differences include product that is shipped from our warehouse and invoiced but not recognized as revenues until physical delivery due to shipping terms, adjustments to the allowance for estimated sales returns, and revenue under contract that is earned and recognized in one period but invoiced in a subsequent period.

(b)

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.

(c)

Stock-based compensation and expense is related to our outstanding options and restricted stock awards.

27


 

Off-Balance Sheet Arrangements

The Company has no off-balance sheet arrangements as of March 31, 2015 that have or are reasonably likely to have a current or future material effect on the Company’s financial condition, changes in financial conditions, sales or expenses, results of operations, liquidity, capital expenditures or capital resources.

Contractual Obligations

This item is not required for a smaller reporting company.

Critical Accounting Policies

In the ordinary course of business, we make a number of estimates and assumptions relating to the reporting of results of operations and financial position in the preparation of our condensed consolidated financial statements in conformity with GAAP.  Actual results could differ significantly from those estimates under different assumptions and conditions.  We included in our Form 10-K for the year ended December 31, 2014 a discussion of our critical accounting policies that are particularly important to the portrayal of our financial position and results of operations and that require the use of our management’s most difficult, subjective and complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

 We have made no material changes to any of the critical accounting policies discussed in our 2014 Form 10-K through March 31, 2015.

Recently Issued Financial Accounting Standards

In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2015-05, Intangibles – Goodwill and Other – Internal-Use Software:  Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement (ASU 2015-05).  ASU 2015-05 provides guidance to assist an entity in evaluating the accounting for fees paid by a customer in a cloud computing arrangement.  Specifically, this ASU provides guidance to customers related to whether a cloud computing arrangement includes a software license.  If a cloud computing arrangement includes a software license, the ASU requires a customer to account for the software license element of the arrangement in a manner consistent with the acquisition of other software licenses.  Where an arrangement does not include a software license, the ASU requires a customer to account for the arrangement as a service contract.  The amendments in this ASU apply only to internal-use software that a customer obtains access to in a hosting arrangement when specific criteria are met.  ASU 2015-05 is effective for interim and annual financial statements issued for fiscal years beginning after December 15, 2015, with early adoption permitted.  We are currently assessing the impact of the adoption of ASU 2015-05 on our consolidated financial statements and have not yet determined whether we will early adopt this ASU.

In April 2015, the FASB issued ASU No. 2015-03, Interest – Imputation of Interest:  Simplifying the Presentation of Debt Issuance Costs (ASU 2015-03).  ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a reduction of the carrying amount of the corresponding debt liability, consistent with debt discounts.  The recognition and measurement guidance for debt issuance costs are not affected by this ASU.  ASU 2015-03 is effective for interim and annual financial statements issued for fiscal years beginning after December 15, 2015, with early adoption permitted for financial statements that have not been previously issued.  The adoption of ASU 2015-03 will impact our financial statements as we currently report deferred financing costs in Other Assets in the Condensed Consolidated Balance Sheets.  At this time, we have not determined whether we will early adopt this ASU.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (ASU 2014-09), which supersedes nearly all existing revenue recognition guidance under U.S. GAAP.  The core principle of ASU 2014-09 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration to which an entity expects to be entitled for those goods or services.  The new revenue guidance defines a five step process to achieve this core principle and, in doing so, more judgment and estimates may be required within the revenue recognition process than are required under existing U.S. GAAP.  It is effective for annual periods beginning after December 15, 2016 using either of the following transition methods: (i) a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients, or (ii) a retrospective approach with the cumulative effect of initially adopting ASU 2014-09 recognized at the date of adoption (which includes additional footnote disclosures).  We are currently evaluating the impact of our pending adoption of ASU 2014-09 on our consolidated financial statements and have not yet determined the method by which we will adopt the standard.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

This item is not required for a smaller reporting company.

 

28


 

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 Company’s 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”)) pursuant to Rule 13a-15 of the Exchange Act as of the end of the period covered by this report.  The Company’s 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 Company’s disclosure controls and procedures were effective as of March 31, 2015.

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.

 

Part II. Other Information

 

Item 1. Legal Proceedings.

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 Company’s consolidated operations or financial condition and the Company has recognized appropriate liabilities as necessary based on facts and circumstances known to management.

 

Item 1A. Risk Factors.

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 Company’s Annual Report on Form 10-K for the year ended December 31, 2014, as such factors could materially affect the Company’s business, financial condition, or future results.  In the three months ended March 31, 2015, there were no material changes to the risk factors disclosed in the Company’s 2014 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 Company’s business, financial condition, or results of operations.


29


 

Item 6. Exhibits.

The following exhibits are filed as part of this report.

 

Exhibit
Number

 

Description

 

 

 

10.1

 

Employment agreement, dated March 27, 2015, between Cambium Learning Group, Inc. and Carolyn Getridge (incorporated by reference to Exhibit 10.1 to Cambium Learning Group, Inc.’s Current Report on Form 8-K dated March 27, 2015 (File No. 001-34575)).

 

 

 

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.

 

 

 

30


 

SIGNATURES

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: May 14, 2015

  

/s/ Barbara Benson

 

 

 

  

Barbara Benson,

 

 

 

  

Chief Financial Officer (Principal Financial Officer)

 

 

 

31


 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

10.1

 

Employment agreement, dated March 27, 2015, between Cambium Learning Group, Inc. and Carolyn Getridge (incorporated by reference to Exhibit 10.1 to Cambium Learning Group, Inc.’s Current Report on Form 8-K dated March 27, 2015 (File No. 001-34575)).

 

 

 

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.

32