XML 59 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Effect of Reclassifications on Prior Period Disclosures

The following table 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

$

—

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

—

 

 

Reportable Segments' Results of Operations

The reportable segments’ results of operations for the years ended December 31, 2015 and 2014 are presented in the tables below.

 

 

 

Year Ended December 31, 2015

 

(in thousands)

 

Learning A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Product revenues

 

$

55,167

 

 

$

62,846

 

 

$

20,162

 

 

$

—

 

 

$

138,175

 

Service revenues

 

 

—

 

 

 

6,745

 

 

 

—

 

 

 

—

 

 

 

6,745

 

Total net revenues

 

 

55,167

 

 

 

69,591

 

 

 

20,162

 

 

 

—

 

 

 

144,920

 

Cost of product revenues

 

 

1,950

 

 

 

22,161

 

 

 

3,068

 

 

 

—

 

 

 

27,179

 

Cost of service revenues

 

 

—

 

 

 

4,151

 

 

 

—

 

 

 

—

 

 

 

4,151

 

Amortization expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

17,370

 

 

 

17,370

 

Total cost of revenues

 

 

1,950

 

 

 

26,312

 

 

 

3,068

 

 

 

17,370

 

 

 

48,700

 

Other operating expenses

 

 

24,785

 

 

 

27,384

 

 

 

9,992

 

 

 

14,005

 

 

 

76,166

 

Depreciation and amortization expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

3,868

 

 

 

3,868

 

Total costs and expenses

 

 

26,735

 

 

 

53,696

 

 

 

13,060

 

 

 

35,243

 

 

 

128,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before interest, other

   income (expense) and income taxes

 

 

28,432

 

 

 

15,895

 

 

 

7,102

 

 

 

(35,243

)

 

 

16,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(13,981

)

 

 

(13,981

)

Loss on extinguishment of debt

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(4,016

)

 

 

(4,016

)

Other income, net

 

 

—

 

 

 

—

 

 

 

—

 

 

 

679

 

 

 

679

 

Income tax expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(193

)

 

 

(193

)

Segment net income (loss)

 

$

28,432

 

 

$

15,895

 

 

$

7,102

 

 

$

(52,754

)

 

$

(1,325

)

Expenditures for property, equipment,

   software and pre-publication costs

 

$

8,070

 

 

$

8,812

 

 

$

2,592

 

 

$

463

 

 

$

19,937

 

 

 

 

Year Ended December 31, 2014

 

(in thousands)

 

Learning A-Z

 

 

Voyager Sopris

Learning

 

 

ExploreLearning

 

 

Other

 

 

Consolidated

 

Product revenues

 

$

44,385

 

 

$

70,819

 

 

$

18,138

 

 

$

—

 

 

$

133,342

 

Service revenues

 

 

—

 

 

 

8,405

 

 

 

—

 

 

 

—

 

 

 

8,405

 

Total net revenues

 

 

44,385

 

 

 

79,224

 

 

 

18,138

 

 

 

—

 

 

 

141,747

 

Cost of product revenues

 

 

1,586

 

 

 

27,631

 

 

 

2,867

 

 

 

—

 

 

 

32,084

 

Cost of service revenues

 

 

—

 

 

 

5,790

 

 

 

—

 

 

 

—

 

 

 

5,790

 

Amortization expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

18,270

 

 

 

18,270

 

Total cost of revenues

 

 

1,586

 

 

 

33,421

 

 

 

2,867

 

 

 

18,270

 

 

 

56,144

 

Other operating expenses

 

 

19,202

 

 

 

30,147

 

 

 

10,213

 

 

 

13,786

 

 

 

73,348

 

Depreciation and amortization expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

4,209

 

 

 

4,209

 

Total costs and expenses

 

 

20,788

 

 

 

63,568

 

 

 

13,080

 

 

 

36,265

 

 

 

133,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before interest, other

   income (expense) and income taxes

 

 

23,597

 

 

 

15,656

 

 

 

5,058

 

 

 

(36,265

)

 

 

8,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(17,659

)

 

 

(17,659

)

Loss on extinguishment of debt

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(922

)

 

 

(922

)

Other income, net

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1,180

 

 

 

1,180

 

Income tax expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(600

)

 

 

(600

)

Segment net income (loss)

 

$

23,597

 

 

$

15,656

 

 

$

5,058

 

 

$

(54,266

)

 

$

(9,955

)

Expenditures for property, equipment,

   software and pre-publication costs

 

$

6,831

 

 

$

8,249

 

 

$

1,917

 

 

$

878

 

 

$

17,875