DELAWARE | 13-3385513 |
(State or Other Jurisdiction of Incorporation) | (I.R.S. Employer Identification No.) |
557 BROADWAY, NEW YORK, NEW YORK | 10012 |
(Address of Principal Executive Offices) | (Zip Code) |
□ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
□ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
□ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b) |
□ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
i. | Unaudited Pro Forma Consolidated Balance Sheet as of February 28, 2015. |
ii. | Unaudited Pro Forma Consolidated Statement of Operations for the ninth months ended February 28, 2015. |
iii. | Unaudited Pro Forma Consolidated Statement of Operations for the year ended May 31, 2014. |
iv. | Unaudited Pro Forma Consolidated Statement of Operations for the year ended May 31, 2013. |
v. | Unaudited Pro Forma Consolidated Statement of Operations for the year ended May 31, 2012. |
Exhibit No. | Description | |
99.1 | Unaudited pro forma consolidated balance sheet as of February 28, 2015 and unaudited pro forma consolidated statements of operations for the nine months ended February 28, 2015 and for the years ended May 31, 2014, May 31, 2013 and May 31, 2012. | |
Date: June 4 , 2015 | SCHOLASTIC CORPORATION | |
(Registrant) | ||
/s/ Andrew S. Hedden Name: Andrew S. Hedden Title: Executive Vice President and General Counsel | ||
Exhibit No. | Description | |
99.1 | Unaudited pro forma consolidated balance sheet as of February 28, 2015 and unaudited pro forma consolidated statements of operations for the nine months ended February 28, 2015 and for the years ended May 31, 2014, May 31, 2013 and May 31, 2012. | |
SCHOLASTIC CORPORATION UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS AT FEBRUARY 28, 2015 (Dollar amounts in millions) |
Scholastic | Pro Forma Adjustments | Scholastic Pro Forma | |||||||||
ASSETS | |||||||||||
Current Assets: | |||||||||||
Cash and cash equivalents | $ | 14.6 | $ | 543.2 | A | $ | 557.8 | ||||
Restricted cash held in escrow | — | 34.5 | A | 34.5 | |||||||
Accounts receivable, net | 204.4 | (27.2 | ) | B | 177.2 | ||||||
Inventories, net | 341.4 | (13.7 | ) | B | 327.7 | ||||||
Deferred income taxes | 80.9 | — | 80.9 | ||||||||
Prepaid expenses and other current assets | 73.6 | (0.5 | ) | B | 73.1 | ||||||
Current assets of discontinued operations | 0.4 | — | 0.4 | ||||||||
Total current assets | 715.3 | 536.3 | 1,251.6 | ||||||||
Property, plant and equipment, net | 446.9 | (1.9 | ) | B | 445.0 | ||||||
Prepublication costs | 141.6 | (89.9 | ) | B | 51.7 | ||||||
Royalty advances, net | 41.2 | (0.9 | ) | B | 40.3 | ||||||
Production costs | 4.5 | — | 4.5 | ||||||||
Goodwill | 144.4 | (22.7 | ) | B | 121.7 | ||||||
Other intangibles | 11.3 | (4.0 | ) | B | 7.3 | ||||||
Noncurrent deferred income taxes | 5.1 | — | 5.1 | ||||||||
Other assets and deferred charges | 41.2 | — | 41.2 | ||||||||
Total assets | $ | 1,551.5 | $ | 416.9 | $ | 1,968.4 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current Liabilities: | |||||||||||
Lines of credit, short-term debt and current portion of Long-term debt | $ | 19.1 | $ | — | $ | 19.1 | |||||
Capital lease obligations | 0.6 | (0.4 | ) | B | 0.2 | ||||||
Accounts payable | 186.8 | (9.9 | ) | B | 176.9 | ||||||
Accrued royalties | 55.9 | (5.0 | ) | B | 50.9 | ||||||
Deferred revenue | 83.6 | (35.1 | ) | B | 48.5 | ||||||
Other accrued expenses | 161.2 | 185.3 | C | 346.5 | |||||||
Current liabilities of discontinued operations | 0.9 | — | 0.9 | ||||||||
Total current liabilities | 508.1 | 134.9 | 643.0 | ||||||||
Noncurrent Liabilities: | |||||||||||
Long-term debt | 65.0 | — | 65.0 | ||||||||
Capital lease obligations | 0.8 | (0.5 | ) | B | 0.3 | ||||||
Other noncurrent liabilities | 59.8 | (0.3 | ) | B | 59.5 | ||||||
Total noncurrent liabilities | 125.6 | (0.8 | ) | 124.8 | |||||||
Stockholders’ Equity | 917.8 | 282.8 | D | 1,200.6 | |||||||
Total liabilities and stockholders’ equity | $ | 1,551.5 | $ | 416.9 | $ | 1,968.4 |
SCHOLASTIC CORPORATION UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS NINE MONTHS ENDED FEBRUARY 28, 2015 (Dollar amounts in millions, except per share data) |
Scholastic | Pro Forma Adjustments | Scholastic Pro Forma | |||||||||
Revenues | $ | 1,331.5 | $ | (173.9 | ) | E | $ | 1,157.6 | |||
Operating costs and expenses: | |||||||||||
Cost of goods sold | 638.9 | (86.3 | ) | E | 552.6 | ||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 627.5 | (60.3 | ) | E | 567.2 | ||||||
Depreciation and amortization | 38.0 | (1.1 | ) | E | 36.9 | ||||||
Asset impairments | 2.9 | — | 2.9 | ||||||||
Total operating costs and expenses | 1,307.3 | (147.7 | ) | 1,159.6 | |||||||
Operating income (loss) | 24.2 | (26.2 | ) | (2.0 | ) | ||||||
Interest expense, net | (2.6 | ) | — | (2.6 | ) | ||||||
Gain (loss) on investments | 0.6 | — | 0.6 | ||||||||
Earnings (loss) from continuing operations before income taxes | 22.2 | (26.2 | ) | (4.0 | ) | ||||||
Provision (benefit) for income taxes | 9.7 | (10.9 | ) | F | (1.2 | ) | |||||
Earnings (loss) from continuing operations | 12.5 | (15.3 | ) | (2.8 | ) | ||||||
Earnings (loss) from discontinued operations, net of tax | (0.2 | ) | — | (0.2 | ) | ||||||
Net income (loss) | $ | 12.3 | $ | (15.3 | ) | $ | (3.0 | ) | |||
Basic and diluted earnings (loss) per Share of Class A and Common Stock | |||||||||||
Basic: | |||||||||||
Earnings (loss) from continuing operations | $ | 0.38 | $ | (0.09 | ) | ||||||
Earnings (loss) from discontinued operations, net of tax | $ | (0.01 | ) | $ | (0.00 | ) | |||||
Net income (loss) | $ | 0.37 | $ | (0.09 | ) | ||||||
Diluted: | |||||||||||
Earnings (loss) from continuing operations | $ | 0.37 | $ | (0.09 | ) | ||||||
Earnings (loss) from discontinued operations, net of tax | $ | (0.00 | ) | $ | (0.00 | ) | |||||
Net income (loss) | $ | 0.37 | $ | (0.09 | ) | ||||||
Dividends declared per class A and common share | $ | 0.450 | $ | 0.450 |
SCHOLASTIC CORPORATION UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS TWELVE MONTHS ENDED MAY 31, 2014 (Dollar amounts in millions, except per share data) |
Scholastic | Pro Forma Adjustments | Scholastic Pro Forma | |||||||||
Revenues | $ | 1,822.3 | $ | (246.3 | ) | E | $ | 1,576.0 | |||
Operating costs and expenses: | |||||||||||
Cost of goods sold | 846.0 | (110.9 | ) | E | 735.1 | ||||||
Selling, general and administrative expenses | 812.5 | (79.9 | ) | E | 732.6 | ||||||
Depreciation and amortization | 61.4 | (1.0 | ) | E | 60.4 | ||||||
Severance | 11.3 | (0.8 | ) | 10.5 | |||||||
Loss on leases and asset impairments | 28.0 | — | 28.0 | ||||||||
Total operating costs and expenses | 1,759.2 | (192.6 | ) | 1,566.6 | |||||||
Operating income (loss) | 63.1 | (53.7 | ) | 9.4 | |||||||
Interest Income | 0.6 | — | 0.6 | ||||||||
Interest Expense | (7.5 | ) | — | (7.5 | ) | ||||||
Loss on investments and other | (5.8 | ) | — | (5.8 | ) | ||||||
Earnings (loss) from continuing operations before income taxes | 50.4 | (53.7 | ) | (3.3 | ) | ||||||
Provision (benefit) for income taxes | 6.1 | (22.0 | ) | F | (15.9 | ) | |||||
Earnings (loss) from continuing operations | 44.3 | (31.7 | ) | 12.6 | |||||||
Earnings (loss) from discontinued operations, net of tax | 0.1 | — | 0.1 | ||||||||
Net income (loss) | $ | 44.4 | $ | (31.7 | ) | $ | 12.7 | ||||
Basic and diluted earnings (loss) per Share of Class A and Common Stock | |||||||||||
Basic: | |||||||||||
Earnings (loss) from continuing operations | $ | 1.38 | $ | 0.39 | |||||||
Earnings (loss) from discontinued operations, net of tax | $ | 0.01 | $ | 0.01 | |||||||
Net income (loss) | $ | 1.39 | $ | 0.40 | |||||||
Diluted: | |||||||||||
Earnings (loss) from continuing operations | $ | 1.36 | $ | 0.39 | |||||||
Earnings (loss) from discontinued operations, net of tax | $ | 0.00 | $ | 0.00 | |||||||
Net income (loss) | $ | 1.36 | $ | 0.39 | |||||||
Dividends declared per class A and common share | $ | 0.575 | $ | 0.575 |
SCHOLASTIC CORPORATION UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS TWELVE MONTHS ENDED MAY 31, 2013 (Dollar amounts in millions, except per share data) |
Scholastic | Pro Forma Adjustments | Scholastic Pro Forma | |||||||||
Revenues | $ | 1,792.4 | $ | (226.0 | ) | E | $ | 1,566.4 | |||
Operating costs and expenses: | |||||||||||
Cost of goods sold | 829.6 | (102.2 | ) | E | 727.4 | ||||||
Selling, general and administrative expenses | 815.0 | (76.7 | ) | E | 738.3 | ||||||
Depreciation and amortization | 66.5 | (1.1 | ) | E | 65.4 | ||||||
Severance | 13.4 | (0.2 | ) | 13.2 | |||||||
Loss on leases and asset impairments | 0.0 | — | 0.0 | ||||||||
Total operating costs and expenses | 1,724.5 | (180.2 | ) | 1,544.3 | |||||||
Operating income (loss) | 67.9 | (45.8 | ) | 22.1 | |||||||
Interest Income | 1.2 | — | 1.2 | ||||||||
Interest Expense | (15.7 | ) | — | (15.7 | ) | ||||||
Loss on investments and other | 0.0 | — | 0.0 | ||||||||
Earnings (loss) from continuing operations before income taxes | 53.4 | (45.8 | ) | 7.6 | |||||||
Provision (benefit) for income taxes | 17.6 | (18.7 | ) | F | (1.1 | ) | |||||
Earnings (loss) from continuing operations | 35.8 | (27.1 | ) | 8.7 | |||||||
Earnings (loss) from discontinued operations, net of tax | (4.7 | ) | — | (4.7 | ) | ||||||
Net income (loss) | $ | 31.1 | $ | (27.1 | ) | $ | 4.0 | ||||
Basic and diluted earnings (loss) per Share of Class A and Common Stock | |||||||||||
Basic: | |||||||||||
Earnings (loss) from continuing operations | $ | 1.12 | $ | 0.27 | |||||||
Earnings (loss) from discontinued operations, net of tax | $ | (0.15 | ) | $ | (0.15 | ) | |||||
Net income (loss) | $ | 0.97 | $ | 0.12 | |||||||
Diluted: | |||||||||||
Earnings (loss) from continuing operations | $ | 1.10 | $ | 0.26 | |||||||
Earnings (loss) from discontinued operations, net of tax | $ | (0.15 | ) | $ | (0.14 | ) | |||||
Net income (loss) | $ | 0.95 | $ | 0.12 | |||||||
Dividends declared per class A and common share | $ | 0.500 | $ | 0.500 |
SCHOLASTIC CORPORATION UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS TWELVE MONTHS ENDED MAY 31, 2012 (Dollar amounts in millions, except per share data) |
Scholastic | Pro Forma Adjustments | Scholastic Pro Forma | |||||||||
Revenues | $ | 2,139.1 | $ | (252.6 | ) | E | $ | 1,886.5 | |||
Operating costs and expenses: | |||||||||||
Cost of goods sold | 984.6 | (104.6 | ) | E | 880.0 | ||||||
Selling, general and administrative expenses | 878.5 | (82.8 | ) | E | 795.7 | ||||||
Depreciation and amortization | 68.8 | (1.1 | ) | E | 67.7 | ||||||
Severance | 14.9 | (1.1 | ) | 13.8 | |||||||
Loss on leases and asset impairments | 7.0 | — | 7.0 | ||||||||
Total operating costs and expenses | 1,953.8 | (189.6 | ) | 1,764.2 | |||||||
Operating income (loss) | 185.3 | (63.0 | ) | 122.3 | |||||||
Interest Income | 1.0 | — | 1.0 | ||||||||
Interest Expense | (16.5 | ) | — | (16.5 | ) | ||||||
Loss on investments and other | (0.1 | ) | — | (0.1 | ) | ||||||
Earnings (loss) from continuing operations before income taxes | 169.7 | (63.0 | ) | 106.7 | |||||||
Provision (benefit) for income taxes | 61.6 | (25.6 | ) | F | 36.0 | ||||||
Earnings (loss) from continuing operations | 108.1 | (37.4 | ) | 70.7 | |||||||
Earnings (loss) from discontinued operations, net of tax | (5.7 | ) | — | (5.7 | ) | ||||||
Net income (loss) | $ | 102.4 | $ | (37.4 | ) | $ | 65.0 | ||||
Basic and diluted earnings (loss) per Share of Class A and Common Stock | |||||||||||
Basic: | |||||||||||
Earnings (loss) from continuing operations | $ | 3.45 | $ | 2.25 | |||||||
Earnings (loss) from discontinued operations, net of tax | $ | (0.18 | ) | $ | (0.18 | ) | |||||
Net income (loss) | $ | 3.27 | $ | 2.07 | |||||||
Diluted: | |||||||||||
Earnings (loss) from continuing operations | $ | 3.39 | $ | 2.21 | |||||||
Earnings (loss) from discontinued operations, net of tax | $ | (0.18 | ) | $ | (0.18 | ) | |||||
Net income (loss) | $ | 3.21 | $ | 2.03 | |||||||
Dividends declared per class A and common share | $ | 0.450 | $ | 0.450 |
SCHOLASTIC CORPORATION NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Dollar amounts in millions, except per share data) |
A. | Reflects proceeds of $540.5 million received in cash from the sale, $2.7 million in estimated net working capital adjustments, and $34.5 million held in escrow until the final determination of the working capital adjustment and fulfillment of certain service levels under the transition services agreement. |
B. | Reflects the adjustments to eliminate the assets and liabilities sold related to EdTech. |
C. | Reflects the estimated income taxes payable on the proceeds from the sale of EdTech. The income taxes payable were determined based on proceeds of $577.7 million less a basis of $104.8 million at a 40.2% tax rate, resulting in approximately $190.1 million. There were also $4.8 million of Other accrued expenses included in the sale of EdTech which total to a net increase of $185.3 million in Other accrued expenses as a result of the sale. |
D. | Represents the cash proceeds of the transaction, the net asset value transferred to the Purchaser, less the estimated income taxes payable on the transaction. |
E. | Represents the revenue and expenses directly attributable to the EdTech operations. The pro forma adjustments exclude the indirect and fixed costs allocated to the sold business. |
F. | Reflects a tax provision based on the statutory rates in effect during the period. |