SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size 8/15/19 John Wiley & Sons, Inc. 8-K:7,9 8/15/19 2:437K |
Document/Exhibit Description Pages Size 1: 8-K Form 8K Segments HTML 15K 2: EX-99.1 Segment Restatement HTML 126K
JOHN WILEY & SONS, INC.
|
||||||||||||||||||||
REVISED SEGMENT RESULTS
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||
Q119
|
Q219
|
Q319
|
Q419
|
FY19
|
||||||||||||||||
Research Publishing and Platforms:
|
||||||||||||||||||||
Revenue, net
|
||||||||||||||||||||
Research Publishing
|
$
|
216,714
|
$
|
219,710
|
$
|
217,973
|
$
|
248,852
|
$
|
903,249
|
||||||||||
Research Platforms
|
8,603
|
9,365
|
9,064
|
8,936
|
35,968
|
|||||||||||||||
Total Revenue, net
|
$
|
225,317
|
$
|
229,075
|
$
|
227,037
|
$
|
257,788
|
$
|
939,217
|
||||||||||
Contribution to Profit
|
$
|
57,317
|
$
|
59,210
|
$
|
60,863
|
$
|
82,364
|
$
|
259,754
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring (credits) charges
|
(980
|
)
|
2,282
|
(51
|
)
|
(120
|
)
|
1,131
|
||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
56,337
|
$
|
61,492
|
$
|
60,812
|
$
|
82,244
|
$
|
260,885
|
||||||||||
Depreciation and amortization
|
15,365
|
15,422
|
14,651
|
15,451
|
60,889
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
71,702
|
$
|
76,914
|
$
|
75,463
|
$
|
97,695
|
$
|
321,774
|
||||||||||
Education Publishing and Professional Learning:
|
||||||||||||||||||||
Revenue, net
|
||||||||||||||||||||
Education Publishing
|
$
|
74,034
|
$
|
107,474
|
$
|
95,562
|
$
|
94,948
|
$
|
372,018
|
||||||||||
Professional Learning
|
82,390
|
82,196
|
80,561
|
86,138
|
331,285
|
|||||||||||||||
Total Revenue, net
|
$
|
156,424
|
$
|
189,670
|
$
|
176,123
|
$
|
181,086
|
$
|
703,303
|
||||||||||
Contribution to Profit
|
$
|
21,767
|
$
|
47,078
|
$
|
37,536
|
$
|
39,884
|
$
|
146,265
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring (credits) charges
|
(717
|
)
|
2,194
|
(202
|
)
|
(136
|
)
|
1,139
|
||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
21,050
|
$
|
49,272
|
$
|
37,334
|
$
|
39,748
|
$
|
147,404
|
||||||||||
Depreciation and amortization
|
17,577
|
17,473
|
16,026
|
17,050
|
68,126
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
38,627
|
$
|
66,745
|
$
|
53,360
|
$
|
56,798
|
$
|
215,530
|
||||||||||
Education Services:
|
||||||||||||||||||||
Total Revenue, net
|
$
|
29,160
|
$
|
29,877
|
$
|
46,207
|
$
|
52,305
|
$
|
157,549
|
||||||||||
Contribution to Profit
|
$
|
(5,019
|
)
|
$
|
(867
|
)
|
$
|
(7,589
|
)
|
$
|
203
|
$
|
(13,272
|
)
|
||||||
Adjustments:
|
||||||||||||||||||||
Restructuring (credits) charges
|
(208
|
)
|
310
|
272
|
15
|
389
|
||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
(5,227
|
)
|
$
|
(557
|
)
|
$
|
(7,317
|
)
|
$
|
218
|
$
|
(12,883
|
)
|
||||||
Depreciation and amortization
|
3,467
|
3,045
|
5,725
|
5,880
|
18,117
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
(1,760
|
)
|
$
|
2,488
|
$
|
(1,592
|
)
|
$
|
6,098
|
$
|
5,234
|
||||||||
Corporate Expenses:
|
$
|
(37,925
|
)
|
$
|
(47,946
|
)
|
$
|
(40,464
|
)
|
$
|
(42,423
|
)
|
$
|
(168,758
|
)
|
|||||
Adjustments:
|
||||||||||||||||||||
Restructuring (credits) charges
|
(4,181
|
)
|
5,210
|
(367
|
)
|
(203
|
)
|
459
|
||||||||||||
Non-GAAP Adjusted Corporate Expenses
|
$
|
(42,106
|
)
|
$
|
(42,736
|
)
|
$
|
(40,831
|
)
|
$
|
(42,626
|
)
|
$
|
(168,299
|
)
|
|||||
Depreciation and amortization
|
3,762
|
3,712
|
3,431
|
3,118
|
14,023
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
(38,344
|
)
|
$
|
(39,024
|
)
|
$
|
(37,400
|
)
|
$
|
(39,508
|
)
|
$
|
(154,276
|
)
|
|||||
Consolidated Results:
|
||||||||||||||||||||
Revenue, net
|
$
|
410,901
|
$
|
448,622
|
$
|
449,367
|
$
|
491,179
|
$
|
1,800,069
|
||||||||||
Operating Income
|
$
|
36,140
|
$
|
57,475
|
$
|
50,346
|
$
|
80,028
|
$
|
223,989
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring (credits) charges
|
(6,086
|
)
|
9,996
|
(348
|
)
|
(444
|
)
|
3,118
|
||||||||||||
Non-GAAP Adjusted Operating Income
|
$
|
30,054
|
$
|
67,471
|
$
|
49,998
|
$
|
79,584
|
$
|
227,107
|
||||||||||
Depreciation and amortization
|
40,171
|
39,652
|
39,833
|
41,499
|
161,155
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
70,225
|
$
|
107,123
|
$
|
89,831
|
$
|
121,083
|
$
|
388,262
|
JOHN WILEY & SONS, INC.
|
||||||||||||||||||||
REVISED SEGMENT RESULTS
|
||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||
Q118
|
Q218
|
Q318
|
Q418
|
FY18
|
||||||||||||||||
Research Publishing and Platforms:
|
||||||||||||||||||||
Revenue, net
|
||||||||||||||||||||
Research Publishing
|
$
|
215,594
|
$
|
221,174
|
$
|
216,351
|
$
|
250,831
|
$
|
903,950
|
||||||||||
Research Platforms
|
8,269
|
8,028
|
8,262
|
8,348
|
32,907
|
|||||||||||||||
Total Revenue, net
|
$
|
223,863
|
$
|
229,202
|
$
|
224,613
|
$
|
259,179
|
$
|
936,857
|
||||||||||
Contribution to Profit
|
$
|
60,491
|
$
|
70,264
|
$
|
59,167
|
$
|
82,982
|
$
|
272,904
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring charges (credits)
|
4,836
|
(388
|
)
|
690
|
119
|
5,257
|
||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
65,327
|
$
|
69,876
|
$
|
59,857
|
$
|
83,101
|
$
|
278,161
|
||||||||||
Depreciation and amortization
|
13,979
|
12,943
|
13,730
|
14,153
|
54,805
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
79,306
|
$
|
82,819
|
$
|
73,587
|
$
|
97,254
|
$
|
332,966
|
||||||||||
Education Publishing and Professional Learning:
|
||||||||||||||||||||
Revenue, net
|
||||||||||||||||||||
Education Publishing
|
$
|
83,427
|
$
|
110,566
|
$
|
110,079
|
$
|
97,535
|
$
|
401,607
|
||||||||||
Professional Learning
|
77,817
|
82,226
|
88,741
|
89,724
|
338,508
|
|||||||||||||||
Total Revenue, net
|
$
|
161,244
|
$
|
192,792
|
$
|
198,820
|
$
|
187,259
|
$
|
740,115
|
||||||||||
Contribution to Profit
|
$
|
8,269
|
$
|
48,219
|
$
|
50,627
|
$
|
36,926
|
$
|
144,041
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring charges (credits)
|
7,979
|
166
|
369
|
(270
|
)
|
8,244
|
||||||||||||||
Publishing brand impairment charge
|
3,600
|
-
|
-
|
-
|
3,600
|
|||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
19,848
|
$
|
48,385
|
$
|
50,996
|
$
|
36,656
|
$
|
155,885
|
||||||||||
Depreciation and amortization
|
17,897
|
18,253
|
17,635
|
18,489
|
72,274
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
37,745
|
$
|
66,638
|
$
|
68,631
|
$
|
55,145
|
$
|
228,159
|
||||||||||
Education Services:
|
||||||||||||||||||||
Total Revenue, net
|
$
|
26,337
|
$
|
29,737
|
$
|
32,242
|
$
|
30,815
|
$
|
119,131
|
||||||||||
Contribution to Profit
|
$
|
(5,802
|
)
|
$
|
888
|
$
|
2,752
|
$
|
263
|
$
|
(1,899
|
)
|
||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring charges (credits)
|
2,070
|
(720
|
)
|
516
|
28
|
1,894
|
||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
(3,732
|
)
|
$
|
168
|
$
|
3,268
|
$
|
291
|
$
|
(5
|
)
|
||||||||
Depreciation and amortization
|
3,291
|
3,322
|
3,252
|
3,247
|
13,112
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
(441
|
)
|
$
|
3,490
|
$
|
6,520
|
$
|
3,538
|
$
|
13,107
|
|||||||||
Corporate Expenses:
|
$
|
(50,388
|
)
|
$
|
(38,585
|
)
|
$
|
(47,152
|
)
|
$
|
(47,460
|
)
|
$
|
(183,585
|
)
|
|||||
Adjustments:
|
||||||||||||||||||||
Restructuring charges (credits)
|
10,844
|
(464
|
)
|
633
|
2,158
|
13,171
|
||||||||||||||
Non-GAAP Adjusted Corporate Expenses
|
$
|
(39,544
|
)
|
$
|
(39,049
|
)
|
$
|
(46,519
|
)
|
$
|
(45,302
|
)
|
$
|
(170,414
|
)
|
|||||
Depreciation and amortization
|
3,550
|
3,525
|
3,380
|
3,343
|
13,798
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
(35,994
|
)
|
$
|
(35,524
|
)
|
$
|
(43,139
|
)
|
$
|
(41,959
|
)
|
$
|
(156,616
|
)
|
|||||
Consolidated Results:
|
||||||||||||||||||||
Revenue, net
|
$
|
411,444
|
$
|
451,731
|
$
|
455,675
|
$
|
477,253
|
$
|
1,796,103
|
||||||||||
Operating Income
|
$
|
12,570
|
$
|
80,786
|
$
|
65,394
|
$
|
72,711
|
$
|
231,461
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Restructuring charges (credits)
|
25,729
|
(1,406
|
)
|
2,208
|
2,035
|
28,566
|
||||||||||||||
Publishing brand impairment charge
|
3,600
|
-
|
-
|
-
|
3,600
|
|||||||||||||||
Non-GAAP Adjusted Operating Income
|
$
|
41,899
|
$
|
79,380
|
$
|
67,602
|
$
|
74,746
|
$
|
263,627
|
||||||||||
Depreciation and amortization
|
38,717
|
38,043
|
37,997
|
39,232
|
153,989
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
80,616
|
$
|
117,423
|
$
|
105,599
|
$
|
113,978
|
$
|
417,616
|