SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size 3/04/21 John Wiley & Sons, Inc. 8-K:2,7,9 3/04/21 13:4.5M |
Document/Exhibit Description Pages Size 1: 8-K Current Report -- fy21q3_8k HTML 26K 2: EX-99.1 Press Release Fy21 Q3 HTML 262K 3: EX-99.2 Presentation HTML 29K 9: R1 Document and Entity Information HTML 50K 11: XML IDEA XML File -- Filing Summary XML 12K 8: XML XBRL Instance -- fy21q3_8k_htm XML 19K 10: EXCEL IDEA Workbook of Financial Reports XLSX 6K 5: EX-101.DEF XBRL Definitions -- jwa-20210304_def XML 50K 6: EX-101.LAB XBRL Labels -- jwa-20210304_lab XML 75K 7: EX-101.PRE XBRL Presentations -- jwa-20210304_pre XML 54K 4: EX-101.SCH XBRL Schema -- jwa-20210304 XSD 15K 12: JSON XBRL Instance as JSON Data -- MetaLinks 15± 22K 13: ZIP XBRL Zipped Folder -- 0000107140-21-000011-xbrl Zip 13K
●
|
GAAP Results: Revenue of $483 million (+3%)
and EPS of $0.39 (-$0.24) due to restructuring charges of $0.28 primarily related to real estate capacity reduction
|
GAAP Measures
Unaudited ($millions except for EPS)
|
Q3 2021
|
Q3 2020
|
Change
|
|||||||||
Revenue
|
$
|
482.9
|
$
|
467.1
|
3
|
%
|
||||||
Diluted EPS
|
$
|
0.39
|
$
|
0.63
|
(38
|
%)
|
||||||
Non-GAAP Measures
|
Q3 2021
|
Q3 2020
|
Change
Constant Currency
|
|||||||||
Revenue
|
$
|
482.9
|
$
|
467.1
|
2
|
%
|
||||||
Adjusted EBITDA
|
$
|
104.3
|
$
|
95.5
|
7
|
%
|
||||||
Adjusted EPS
|
$
|
0.68
|
$
|
0.68
|
6
|
%
|
●
|
Academic & Professional Learning declined
2% as reported and 4% at constant currency mainly due to COVID-19 impact on test prep and in-person corporate training, and a decline in print book revenue, which offset continued growth in digital content and courseware.
|
●
|
Education Services increased 25% as reported
and 24% at constant currency, driven by organic revenue growth of 13% from strong online enrollment and new student starts, and the two-month inorganic contribution from mthree (+$8 million).
|
●
|
Research Publishing & Platforms was even
with the prior year at constant currency, as revenue growth, operational efficiencies, and COVID-related expense savings were offset by higher royalties and one-time charges associated with the Hindawi acquisition.
|
●
|
Academic & Professional Learning rose 2%
at constant currency, reflecting business optimization gains and COVID-related expense savings.
|
●
|
Education Services rose $12 million to $13
million, driven by revenue growth and business optimization initiatives, notably sustained improvement in student acquisition costs. Adjusted EBITDA margin for the quarter was 19%, up from 2% in the prior year.
|
●
|
Adjusted Corporate Expenses rose 19% to $44 million mainly due to higher employment-related expenses.
|
●
|
GAAP EPS of $0.39 declined from $0.63 in the
prior year, reflecting restructuring charges of $0.28 per share, primarily related to a previously disclosed reduction in Wiley’s real estate footprint.
|
●
|
Adjusted EPS of $0.68 compared to $0.68 in
the prior year with operating income growth and lower interest expense partially offset by higher FX transaction losses mostly related to the funding of the Hindawi acquisition. In the quarter, the Hindawi acquisition was dilutive to EPS
by approximately $0.12 per share.
|
●
|
Net debt-to-EBITDA ratio (trailing twelve
months) at quarter-end was 2.2 as compared to 1.8 at the end of the year-ago period.
|
●
|
Available liquidity was approximately $620 million at quarter-end, including $91 million of cash on hand and $529 million
of undrawn credit capacity.
|
●
|
Free Cash Flow less Product Development
Spending was $80 million compared to $5 million in the prior year, reflecting the improvement in Net Cash Provided by Operating Activities and lower capital expenditures.
|
●
|
Share repurchases resumed in January
following the announcement of the Hindawi acquisition. During the brief remaining trading period, Wiley spent approximately $7 million to acquire 146,852 shares at an average cost per share of $48.09.
|
Metric
($millions, except EPS)
|
Fiscal 2020
Actual
|
Fiscal 2021
Previous Outlook
|
Fiscal 2021
Current Outlook
|
||||||
Revenue
|
|
$1,831
|
|
$1,865 - $1,885
|
Raised, $1,900 - $1,920
|
||||
Adjusted EBITDA
|
|
$356
|
|
$380 - $395
|
Raised, $395 - $410
|
||||
Adjusted EPS
|
|
$2.40
|
|
$2.50 - $2.70
|
Raised, $2.60 - $2.75
|
||||
Free Cash Flow
|
|
$173
|
|
$175 - $200
|
Raised, $200 - $225
|
●
|
Current outlook reflects actual currency impact to date, current exchange rates sustained through Q4 (Euro at $1.18 and Pound
Sterling at $1.32), and the approximate four-month impact of the Hindawi acquisition (Revenue +$10M, Adjusted EBITDA neutral, and Adjusted EPS -$0.15).
|
JOHN WILEY & SONS, INC.
|
||||||||||||||||
SUPPLEMENTARY INFORMATION (1)(2)
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
January 31,
|
||||||||||||||||
2020
|
2021
|
2020
|
||||||||||||||
Revenue, net
|
$
|
482,912
|
$
|
467,131
|
$
|
1,405,249
|
$
|
1,356,866
|
||||||||
Costs and expenses:
|
||||||||||||||||
Cost of sales
|
157,636
|
153,924
|
457,298
|
440,433
|
||||||||||||
Operating and administrative expenses
|
251,242
|
245,683
|
735,778
|
736,233
|
||||||||||||
Restructuring and related charges
|
20,675
|
3,298
|
24,813
|
18,034
|
||||||||||||
Amortization of intangibles
|
19,032
|
15,732
|
53,089
|
45,722
|
||||||||||||
Total Costs and Expenses
|
448,585
|
418,637
|
1,270,978
|
1,240,422
|
||||||||||||
Operating Income
|
34,327
|
48,494
|
134,271
|
116,444
|
||||||||||||
As a % of revenue
|
7.1
|
%
|
10.4
|
%
|
9.6
|
%
|
8.6
|
%
|
||||||||
Interest expense
|
(4,853
|
)
|
(6,309
|
)
|
(13,928
|
)
|
(19,173
|
)
|
||||||||
Foreign exchange transaction losses
|
(5,694
|
)
|
(1,745
|
)
|
(6,473
|
)
|
(1,761
|
)
|
||||||||
Other income
|
3,612
|
4,232
|
11,769
|
9,602
|
||||||||||||
Income Before Taxes
|
27,392
|
44,672
|
125,639
|
105,112
|
||||||||||||
Provision for income taxes
|
5,231
|
9,229
|
18,712
|
21,355
|
||||||||||||
Effective tax rate
|
19.1
|
%
|
20.7
|
%
|
14.9
|
%
|
20.3
|
%
|
||||||||
Net Income
|
$
|
22,161
|
$
|
35,443
|
$
|
106,927
|
$
|
83,757
|
||||||||
As a % of revenue
|
4.6
|
%
|
7.6
|
%
|
7.6
|
%
|
6.2
|
%
|
||||||||
Weighted Average Number of Common Shares Outstanding
|
||||||||||||||||
Basic
|
55,984
|
56,073
|
55,967
|
56,312
|
||||||||||||
Diluted
|
56,332
|
56,503
|
56,230
|
56,698
|
||||||||||||
Earnings Per Share
|
||||||||||||||||
Basic
|
$
|
0.40
|
$
|
0.63
|
$
|
1.91
|
$
|
1.49
|
||||||||
Diluted
|
$
|
0.39
|
$
|
0.63
|
$
|
1.90
|
$
|
1.48
|
||||||||
Notes:
|
||||||||||||||||
(1) The supplementary information included in this press release for the three and nine months ended January 31, 2021 is preliminary and subject to
change prior to the filing of our upcoming Quarterly Report on Form 10-Q with the Securities and Exchange Commission.
In the three months ended January 31, 2021, we completed the acquisition of Hindawi, which is included in our Research Publishing and Platforms
segment results.
|
||||||||||||||||
(2) All amounts are approximate due to rounding.
|
JOHN WILEY & SONS, INC.
|
||||||||||||||||
SUPPLEMENTARY INFORMATION (1)
|
||||||||||||||||
RECONCILIATION OF GAAP EPS to NON-GAAP ADJUSTED EPS - DILUTED
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
January 31,
|
||||||||||||||||
2020
|
2021
|
2020
|
||||||||||||||
GAAP Earnings Per Share - Diluted
|
$
|
0.39
|
$
|
0.63
|
$
|
1.90
|
$
|
1.48
|
||||||||
Adjustments:
|
||||||||||||||||
Restructuring and related charges (A)
|
0.28
|
0.04
|
0.33
|
0.24
|
||||||||||||
Foreign exchange losses (gains) on intercompany transactions (A)
|
0.01
|
0.01
|
(0.01
|
)
|
0.02
|
|||||||||||
Impact of increase in U.K. statutory rate on deferred tax balances (B)
|
-
|
-
|
0.12
|
-
|
||||||||||||
Impact of U.S. CARES Act (C)
|
-
|
-
|
(0.25
|
)
|
-
|
|||||||||||
Non-GAAP Adjusted Earnings Per Share - Diluted
|
$
|
0.68
|
$
|
0.68
|
$
|
2.09
|
$
|
1.74
|
||||||||
Notes:
|
||||||||||||||||
(A) The table below shows the net of tax impact of our adjustments to GAAP Earnings Per Share noted above.
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
January 31,
|
January 31,
|
|||||||||||||||
(amounts in millions)
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
Net of tax, charges related to the Business Optimization Program
|
$
|
15.7
|
$
|
2.9
|
$
|
18.6
|
$
|
13.9
|
||||||||
Net of tax, (credits) charges related to the Restructuring and Reinvestment Program
|
$
|
0.0
|
$
|
(0.4
|
)
|
$
|
(0.2
|
)
|
$
|
(0.2
|
)
|
|||||
Net of tax, foreign exchange transaction losses (gains)
|
$
|
0.2
|
$
|
0.6
|
$
|
(0.7
|
)
|
$
|
1.3
|
|||||||
(B) During the first quarter of fiscal 2021, the U.K. officially enacted legislation that increased its statutory rate from 17% to 19%. This
resulted in a $6.7 million non-cash deferred tax expense from the re-measurement of the Company’s applicable U.K. net deferred tax liabilities.
|
||||||||||||||||
(C) In connection with the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") and certain regulations issued in late July 2020, the
Company elected to carry back its fiscal year 2020 loss for tax purposes ("NOL") to its fiscal year 2015 and claimed a $20.7 million refund. The NOL carryback to a year when our corporate tax rate was 35%, including certain related
benefits, resulted in a $14 million tax benefit. We received the refund in February 2021.
|
||||||||||||||||
(1) See Explanation of Usage of Non-GAAP performance measures included in this supplementary information for additional details on the reasons why
management believes presentation of each non-GAAP performance measure provides useful information to investors. The supplementary information included in this press release for the three and nine months ended January 31, 2021 is preliminary
and subject to change prior to the filing of our upcoming Quarterly Report on Form 10-Q with the Securities and Exchange Commission.
|
JOHN WILEY & SONS, INC.
|
||||||||||||||||
SUPPLEMENTARY INFORMATION (1)
|
||||||||||||||||
RECONCILIATION OF GAAP NET INCOME to NON-GAAP EBITDA AND ADJUSTED EBITDA
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
January 31,
|
||||||||||||||||
2020
|
2021
|
2020
|
||||||||||||||
Net Income
|
$
|
22,161
|
$
|
35,443
|
$
|
106,927
|
$
|
83,757
|
||||||||
Interest expense
|
4,853
|
6,309
|
13,928
|
19,173
|
||||||||||||
Provision for income taxes
|
5,231
|
9,229
|
18,712
|
21,355
|
||||||||||||
Depreciation and amortization
|
49,316
|
43,681
|
147,253
|
128,538
|
||||||||||||
Non-GAAP EBITDA
|
81,561
|
94,662
|
286,820
|
252,823
|
||||||||||||
Restructuring and related charges
|
20,675
|
3,298
|
24,813
|
18,034
|
||||||||||||
Foreign exchange transaction losses
|
5,694
|
1,745
|
6,473
|
1,761
|
||||||||||||
Other income
|
(3,612
|
)
|
(4,232
|
)
|
(11,769
|
)
|
(9,602
|
)
|
||||||||
Non-GAAP Adjusted EBITDA
|
$
|
104,318
|
$
|
95,473
|
$
|
306,337
|
$
|
263,016
|
||||||||
Adjusted EBITDA Margin
|
21.6
|
%
|
20.4
|
%
|
21.8
|
%
|
19.4
|
%
|
||||||||
Notes:
|
||||||||||||||||
(1) See Explanation of Usage of Non-GAAP performance measures included in this supplementary information for additional details on the reasons
why management believes presentation of each non-GAAP performance measure provides useful information to investors. The supplementary information included in this press release for the three and nine months ended January 31, 2021 is
preliminary and subject to change prior to the filing of our upcoming Quarterly Report on Form 10-Q with the Securities and Exchange Commission.
|
JOHN WILEY & SONS, INC.
|
|||||||||||||||||
SUPPLEMENTARY INFORMATION (1)
|
|||||||||||||||||
SEGMENT RESULTS
|
|||||||||||||||||
(in thousands)
|
|||||||||||||||||
(unaudited)
|
|||||||||||||||||
% Change
|
|||||||||||||||||
Three Months Ended January 31,
|
Favorable (Unfavorable)
|
||||||||||||||||
2021
|
2020
|
Reported
|
Constant Currency
|
||||||||||||||
Research Publishing & Platforms:
|
|||||||||||||||||
Revenue, net
|
|||||||||||||||||
Research Publishing
|
$
|
229,327
|
$
|
223,393
|
3
|
%
|
1
|
%
|
|||||||||
Research Platforms
|
10,523
|
10,163
|
4
|
%
|
4
|
%
|
|||||||||||
Total Revenue, net
|
$
|
239,850
|
$
|
233,556
|
3
|
%
|
1
|
%
|
|||||||||
Contribution to Profit
|
$
|
60,782
|
$
|
63,861
|
-5
|
%
|
-6
|
%
|
|||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
83
|
40
|
|||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
60,865
|
$
|
63,901
|
-5
|
%
|
-6
|
%
|
|||||||||
Depreciation and amortization
|
20,997
|
17,056
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
81,862
|
$
|
80,957
|
1
|
%
|
0
|
%
|
|||||||||
Adjusted EBITDA margin
|
34.1
|
%
|
34.7
|
%
|
|||||||||||||
Academic & Professional Learning:
|
|||||||||||||||||
Revenue, net
|
|||||||||||||||||
Education Publishing
|
$
|
98,160
|
$
|
100,982
|
-3
|
%
|
-4
|
%
|
|||||||||
Professional Learning
|
75,955
|
77,296
|
-2
|
%
|
-4
|
%
|
|||||||||||
Total Revenue, net
|
$
|
174,115
|
$
|
178,278
|
-2
|
%
|
-4
|
%
|
|||||||||
Contribution to Profit
|
$
|
32,606
|
$
|
28,793
|
13
|
%
|
11
|
%
|
|||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
328
|
1,541
|
|||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
32,934
|
$
|
30,334
|
9
|
%
|
6
|
%
|
|||||||||
Depreciation and amortization
|
17,233
|
17,806
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
50,167
|
$
|
48,140
|
4
|
%
|
2
|
%
|
|||||||||
Adjusted EBITDA margin
|
28.8
|
%
|
27.0
|
%
|
|||||||||||||
Education Services:
|
|||||||||||||||||
Revenue, net
|
|||||||||||||||||
Education Services OPM (2)
|
$
|
56,725
|
$
|
50,263
|
13
|
%
|
13
|
%
|
|||||||||
mthree (2)
|
12,222
|
5,034
|
#
|
#
|
|||||||||||||
Total Revenue, net
|
$
|
68,947
|
$
|
55,297
|
25
|
%
|
24
|
%
|
|||||||||
Contribution to Profit
|
$
|
5,427
|
$
|
(5,166
|
)
|
#
|
#
|
||||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
71
|
4
|
|||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
5,498
|
$
|
(5,162
|
)
|
#
|
#
|
||||||||||
Depreciation and amortization
|
7,493
|
5,987
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
12,991
|
$
|
825
|
#
|
#
|
|||||||||||
Adjusted EBITDA margin
|
18.8
|
%
|
1.5
|
%
|
|||||||||||||
Corporate Expenses:
|
$
|
(64,488
|
)
|
$
|
(38,994
|
)
|
-65
|
%
|
-65
|
%
|
|||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
20,193
|
1,713
|
|||||||||||||||
Non-GAAP Adjusted Corporate Expenses
|
$
|
(44,295
|
)
|
$
|
(37,281
|
)
|
-19
|
%
|
-19
|
%
|
|||||||
Depreciation and amortization
|
3,593
|
2,832
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
(40,702
|
)
|
$
|
(34,449
|
)
|
-18
|
%
|
-18
|
%
|
|||||||
Consolidated Results:
|
|||||||||||||||||
Revenue, net
|
$
|
482,912
|
$
|
467,131
|
3
|
%
|
2
|
%
|
|||||||||
Operating Income
|
$
|
34,327
|
$
|
48,494
|
-29
|
%
|
-32
|
%
|
|||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
20,675
|
3,298
|
|||||||||||||||
Non-GAAP Adjusted Operating Income
|
$
|
55,002
|
$
|
51,792
|
6
|
%
|
3
|
%
|
|||||||||
Depreciation and amortization
|
49,316
|
43,681
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
104,318
|
$
|
95,473
|
9
|
%
|
7
|
%
|
|||||||||
Adjusted EBITDA margin
|
21.6
|
%
|
20.4
|
%
|
|||||||||||||
(1) The supplementary information included in this press release for the three and nine months ended January 31, 2021 is preliminary and
subject to change prior to the filing of our upcoming Quarterly Report on Form 10-Q with the Securities and Exchange Commission.
|
|||||||||||||||||
(2) In May 2020, we moved the IT bootcamp business acquired as part of The Learning House acquisition from Education Services OPM to mthree. As
a result, the prior period revenue related to the IT bootcamp business has been included in mthree. There were no changes to our total Education Services or our consolidated financial results. The inorganic revenue from mthree in the
three and nine months ended January 31, 2021 was $7.7 million and $32.6 million, respectively.
|
|||||||||||||||||
# Variance greater than 100%
|
|
JOHN WILEY & SONS, INC.
|
|||||||||||||||||
SUPPLEMENTARY INFORMATION (1)
|
|||||||||||||||||
SEGMENT RESULTS
|
|||||||||||||||||
(in thousands)
|
|||||||||||||||||
(unaudited)
|
|||||||||||||||||
% Change
|
|||||||||||||||||
Nine Months Ended January 31,
|
Favorable (Unfavorable)
|
||||||||||||||||
2021
|
2020
|
Reported
|
Constant Currency
|
||||||||||||||
Research Publishing & Platforms:
|
|||||||||||||||||
Revenue, net
|
|||||||||||||||||
Research Publishing
|
$
|
700,482
|
$
|
668,405
|
5
|
%
|
4
|
%
|
|||||||||
Research Platforms
|
31,512
|
29,235
|
8
|
%
|
8
|
%
|
|||||||||||
Total Revenue, net
|
$
|
731,994
|
$
|
697,640
|
5
|
%
|
4
|
%
|
|||||||||
Contribution to Profit
|
$
|
204,688
|
$
|
182,798
|
12
|
%
|
11
|
%
|
|||||||||
Adjustments:
|
|||||||||||||||||
Restructuring (credits) charges
|
(352
|
)
|
3,386
|
||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
204,336
|
$
|
186,184
|
10
|
%
|
9
|
%
|
|||||||||
Depreciation and amortization
|
60,463
|
51,246
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
264,799
|
$
|
237,430
|
12
|
%
|
11
|
%
|
|||||||||
Adjusted EBITDA margin
|
36.2
|
%
|
34.0
|
%
|
|||||||||||||
Academic & Professional Learning:
|
|||||||||||||||||
Revenue, net
|
|||||||||||||||||
Education Publishing
|
$
|
265,349
|
$
|
268,246
|
-1
|
%
|
-2
|
%
|
|||||||||
Professional Learning
|
206,269
|
232,615
|
-11
|
%
|
-12
|
%
|
|||||||||||
Total Revenue, net
|
$
|
471,618
|
$
|
500,861
|
-6
|
%
|
-7
|
%
|
|||||||||
Contribution to Profit
|
$
|
62,104
|
$
|
68,754
|
-10
|
%
|
-12
|
%
|
|||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
1,902
|
5,146
|
|||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
64,006
|
$
|
73,900
|
-13
|
%
|
-15
|
%
|
|||||||||
Depreciation and amortization
|
53,757
|
51,679
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
117,763
|
$
|
125,579
|
-6
|
%
|
-8
|
%
|
|||||||||
Adjusted EBITDA margin
|
25.0
|
%
|
25.1
|
%
|
|||||||||||||
Education Services:
|
|||||||||||||||||
Revenue, net
|
|||||||||||||||||
Education Services OPM(2)
|
$
|
163,248
|
$
|
151,200
|
8
|
%
|
8
|
%
|
|||||||||
mthree (2)
|
38,389
|
7,165
|
#
|
#
|
|||||||||||||
Total Revenue, net
|
$
|
201,637
|
$
|
158,365
|
27
|
%
|
27
|
%
|
|||||||||
Contribution to Profit
|
$
|
13,410
|
$
|
(9,782
|
)
|
#
|
#
|
||||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
294
|
1,618
|
|||||||||||||||
Non-GAAP Adjusted Contribution to Profit
|
$
|
13,704
|
$
|
(8,164
|
)
|
#
|
#
|
||||||||||
Depreciation and amortization
|
21,982
|
17,007
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
35,686
|
$
|
8,843
|
#
|
#
|
|||||||||||
Adjusted EBITDA margin
|
17.7
|
%
|
5.6
|
%
|
|||||||||||||
Corporate Expenses:
|
$
|
(145,931
|
)
|
$
|
(125,326
|
)
|
-16
|
%
|
-17
|
%
|
|||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
22,969
|
7,884
|
|||||||||||||||
Non-GAAP Adjusted Corporate Expenses
|
$
|
(122,962
|
)
|
$
|
(117,442
|
)
|
-5
|
%
|
-5
|
%
|
|||||||
Depreciation and amortization
|
11,051
|
8,606
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
(111,911
|
)
|
$
|
(108,836
|
)
|
-3
|
%
|
-3
|
%
|
|||||||
Consolidated Results:
|
|||||||||||||||||
Revenue, net
|
$
|
1,405,249
|
$
|
1,356,866
|
4
|
%
|
3
|
%
|
|||||||||
Operating Income
|
$
|
134,271
|
$
|
116,444
|
15
|
%
|
12
|
%
|
|||||||||
Adjustments:
|
|||||||||||||||||
Restructuring charges
|
24,813
|
18,034
|
|||||||||||||||
Non-GAAP Adjusted Operating Income
|
$
|
159,084
|
$
|
134,478
|
18
|
%
|
16
|
%
|
|||||||||
Depreciation and amortization
|
147,253
|
128,538
|
|||||||||||||||
Non-GAAP Adjusted EBITDA
|
$
|
306,337
|
$
|
263,016
|
16
|
%
|
15
|
%
|
|||||||||
Adjusted EBITDA margin
|
21.8
|
%
|
19.4
|
%
|
|||||||||||||
# Variance greater than 100%
|
JOHN WILEY & SONS, INC.
|
||||||||
SUPPLEMENTARY INFORMATION (1)
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
||||||||
(in thousands)
|
||||||||
(unaudited)
|
||||||||
January 31,
|
||||||||
2020
|
||||||||
Assets:
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
91,321
|
$
|
202,464
|
||||
Accounts receivable, net
|
278,939
|
309,384
|
||||||
Inventories, net
|
40,685
|
43,614
|
||||||
Prepaid expenses and other current assets
|
84,765
|
59,465
|
||||||
Total Current Assets
|
495,710
|
614,927
|
||||||
Product Development Assets, net
|
48,528
|
53,643
|
||||||
Royalty Advances, net
|
43,755
|
36,710
|
||||||
Technology, Property and Equipment, net
|
284,638
|
298,005
|
||||||
Intangible Assets, net
|
1,024,887
|
807,405
|
||||||
Goodwill
|
1,297,059
|
1,116,790
|
||||||
Operating Lease Right-of-Use Assets
|
125,287
|
142,716
|
||||||
Other Non-Current Assets
|
106,501
|
98,598
|
||||||
Total Assets
|
$
|
3,426,365
|
$
|
3,168,794
|
||||
Liabilities and Shareholders' Equity:
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
72,937
|
$
|
93,691
|
||||
Accrued royalties
|
143,884
|
87,408
|
||||||
Short-term portion of long-term debt
|
12,500
|
9,375
|
||||||
Contract liabilities
|
398,477
|
520,214
|
||||||
Accrued employment costs
|
103,223
|
108,448
|
||||||
Accrued income taxes
|
9,168
|
13,728
|
||||||
Short-term portion of operating lease liabilities
|
20,965
|
21,810
|
||||||
Other accrued liabilities
|
80,922
|
72,595
|
||||||
Total Current Liabilities
|
842,076
|
927,269
|
||||||
Long-Term Debt
|
948,241
|
765,650
|
||||||
Accrued Pension Liability
|
167,881
|
187,969
|
||||||
Deferred Income Tax Liabilities
|
164,583
|
119,127
|
||||||
Operating Lease Liabilities
|
153,031
|
159,782
|
||||||
Other Long-Term Liabilities
|
86,751
|
75,373
|
||||||
Total Liabilities
|
2,362,563
|
2,235,170
|
||||||
Shareholders' Equity
|
1,063,802
|
933,624
|
||||||
Total Liabilities and Shareholders' Equity
|
$
|
3,426,365
|
$
|
3,168,794
|
||||
(1) The supplementary information included in this press release for January 31, 2021 is preliminary and subject to change prior to the
filing of our upcoming Quarterly Report on Form 10-Q with the Securities and Exchange Commission.
|
JOHN WILEY & SONS, INC.
|
|||||||||
SUPPLEMENTARY INFORMATION (1)
|
|||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
|
|||||||||
(in thousands)
|
|||||||||
(unaudited)
|
|||||||||
Nine Months Ended
|
|||||||||
2020
|
|||||||||
Operating Activities:
|
|||||||||
Net income
|
$
|
106,927
|
$
|
83,757
|
|||||
Amortization of intangibles
|
53,089
|
45,722
|
|||||||
Amortization of product development assets
|
25,323
|
26,653
|
|||||||
Depreciation and amortization of technology, property, and equipment
|
68,841
|
56,163
|
|||||||
Other non-cash charges and credits
|
83,995
|
51,436
|
|||||||
Net change in operating assets and liabilities
|
(183,349
|
)
|
(174,844
|
)
|
|||||
Net Cash Provided By Operating Activities
|
154,826
|
88,887
|
|||||||
Investing Activities:
|
|||||||||
Additions to technology, property, and equipment
|
(58,176
|
)
|
(65,924
|
)
|
|||||
Product development spending
|
(17,103
|
)
|
(17,770
|
)
|
|||||
Businesses acquired in purchase transactions, net of cash acquired
|
(298,590
|
)
|
(200,642
|
)
|
|||||
Acquisitions of publication rights and other
|
(18,524
|
)
|
(1,548
|
)
|
|||||
Net Cash Used in Investing Activities
|
(392,393
|
)
|
(285,884
|
)
|
|||||
Financing Activities:
|
|||||||||
Net debt borrowings
|
174,170
|
319,417
|
|||||||
Cash dividends
|
(57,802
|
)
|
(57,632
|
)
|
|||||
Purchase of treasury shares
|
(7,063
|
)
|
(35,000
|
)
|
|||||
Other
|
6,538
|
(5,903
|
)
|
||||||
Net Cash Provided By Financing Activities
|
115,843
|
220,882
|
|||||||
Effects of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash
|
10,631
|
530
|
|||||||
Change in Cash, Cash Equivalents and Restricted Cash for Period
|
(111,093
|
)
|
24,415
|
||||||
Cash, Cash Equivalents and Restricted Cash - Beginning
|
203,047
|
93,548
|
|||||||
Cash, Cash Equivalents and Restricted Cash - Ending
|
$
|
91,954
|
$
|
117,963
|
|||||
CALCULATION OF NON-GAAP FREE CASH FLOW LESS PRODUCT DEVELOPMENT SPENDING
|
|||||||||
Nine Months Ended
|
|||||||||
2020
|
|||||||||
Net Cash Provided By Operating Activities
|
$
|
154,826
|
$
|
88,887
|
|||||
Less: Additions to technology, property, and equipment
|
|
(58,176
|
)
|
(65,924
|
)
|
||||
Less: Product development spending
|
|
(17,103
|
)
|
(17,770
|
)
|
||||
Free Cash Flow less Product Development Spending
|
$
|
79,547
|
$
|
5,193
|
|||||
See Explanation of Usage of Non-GAAP Measures included in this supplemental information.
|
|||||||||
(1) The supplementary information included in this press release for the nine months ended January 31, 2021 is preliminary and subject to
change prior to the filing of our upcoming Quarterly Report on Form 10-Q with the Securities and Exchange Commission.
|
JOHN WILEY & SONS, INC.
|
Explanation of Usage of NON-GAAP Performance Measures
|
In this earnings release and supplemental information, management may present the following non-GAAP performance measures:
|
● Adjusted Earnings Per Share ("Adjusted EPS");
|
● Free Cash Flow less Product Development Spending;
|
● Adjusted Revenue;
|
● Adjusted Operating Income and margin;
|
● Adjusted Contribution to Profit and margin;
|
● EBITDA, Adjusted EBITDA and margin;
|
● Organic revenue; and
|
● Results on a constant currency basis.
|
Management uses these non-GAAP performance measures as supplemental indicators of our operating performance and financial position as
well for internal reporting and forecasting purposes, when publicly providing its outlook, to evaluate the Company's performance and calculate incentive compensation. Non-GAAP performance measures do not have standardized
meanings prescribed by U.S. GAAP and therefore may not be comparable to the calculation of similar measures used by other companies and should not be viewed as alternatives to measures of financial results under U.S. GAAP.
|
The Company presents these non-GAAP performance measures in addition to U.S. GAAP financial results because it believes that these
non-GAAP performance measures provide useful information to investors and financial analysts for operational trends and comparisons over time. The use of these non-GAAP performance measures may also provide a consistent basis to
evaluate operating profitability and performance trends by excluding items that we do not consider to be controllable activities for this purpose. For example:
|
● Adjusted
EPS, Adjusted Revenue, Adjusted Operating Income, Adjusted Contribution to Profit, Adjusted EBITDA and organic revenue provide a more comparable basis to analyze operating results and earnings and are measures commonly used by
shareholders to measure our performance.
|
● Free
Cash Flow less Product Development Spending helps assess our ability, over the long term, to create value for our shareholders as it represents cash available to repay debt, pay common stock dividends and fund share repurchases
and acquisitions.
|
● Results
on a constant currency basis removes distortion from the effects of foreign currency movements to provide better comparability of our business trends from period to period. We measure our performance excluding the impact of
foreign currency (or at “constant currency”), which means that we apply the same foreign currency exchange rates for the current and equivalent prior period.
|
In addition, the Company has historically provided these or similar non-GAAP performance measures and understand that some investors and
financial analysts find this information helpful in analyzing the Company's operating margins, and net income and comparing the Company's financial performance to that of its peer companies and competitors. Based on interactions
with investors, we also believe that the Company's non-GAAP performance measures are regarded as useful to our investors as supplemental to our U.S. GAAP financial results, and that there is no confusion regarding the
adjustments or our operating performance to our investors due to the comprehensive nature of our disclosures.
|
This ‘8-K’ Filing | Date | Other Filings | ||
---|---|---|---|---|
4/30/21 | 10-K, 4, NT 10-K | |||
Filed on / For Period end: | 3/4/21 | |||
1/31/21 | 10-Q | |||
List all Filings |