XML 111 R93.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Reporting (Details 1) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Revenue, operating expenses and income (loss) from operations                    
Product revenues                 $ 138,175 $ 133,342
Service revenues                 6,745 8,405
Total net revenues $ 35,656 $ 40,339 $ 37,454 $ 31,471 $ 33,280 $ 41,144 $ 36,243 $ 31,080 144,920 141,747
Cost of product revenues                 27,179 32,084
Cost of service revenues                 4,151 5,790
Amortization expense                 17,370 18,270
Total cost of revenues                 48,700 56,144
Other operating expenses                 76,166 73,348
Depreciation and amortization expense                 3,868 4,209
Total costs and expenses                 128,734 133,701
Income before interest, other income (expense) and income taxes                 16,186 8,046
Net interest expense                 (13,981) (17,659)
Loss on extinguishment of debt                 (4,016) (922)
Other income, net                 679 1,180
Income tax expense 324 (213) (186) (118) (454) (52) (23) (71) (193) (600)
Net loss $ (2,799) $ 1,966 $ 2,006 $ (2,498) $ (3,075) $ 995 $ (1,288) $ (6,587) (1,325) (9,955)
Expenditures for property, equipment, software and pre-publication costs                 19,937 17,875
Operating Segments | Learning A-Z Segment                    
Revenue, operating expenses and income (loss) from operations                    
Product revenues                 55,167 44,385
Total net revenues                 55,167 44,385
Cost of product revenues                 1,950 1,586
Total cost of revenues                 1,950 1,586
Other operating expenses                 24,785 19,202
Total costs and expenses                 26,735 20,788
Income before interest, other income (expense) and income taxes                 28,432 23,597
Net loss                 28,432 23,597
Expenditures for property, equipment, software and pre-publication costs                 8,070 6,831
Operating Segments | Voyager Sopris Learning Segment                    
Revenue, operating expenses and income (loss) from operations                    
Product revenues                 62,846 70,819
Service revenues                 6,745 8,405
Total net revenues                 69,591 79,224
Cost of product revenues                 22,161 27,631
Cost of service revenues                 4,151 5,790
Total cost of revenues                 26,312 33,421
Other operating expenses                 27,384 30,147
Total costs and expenses                 53,696 63,568
Income before interest, other income (expense) and income taxes                 15,895 15,656
Net loss                 15,895 15,656
Expenditures for property, equipment, software and pre-publication costs                 8,812 8,249
Operating Segments | ExploreLearning Segment                    
Revenue, operating expenses and income (loss) from operations                    
Product revenues                 20,162 18,138
Total net revenues                 20,162 18,138
Cost of product revenues                 3,068 2,867
Total cost of revenues                 3,068 2,867
Other operating expenses                 9,992 10,213
Total costs and expenses                 13,060 13,080
Income before interest, other income (expense) and income taxes                 7,102 5,058
Net loss                 7,102 5,058
Expenditures for property, equipment, software and pre-publication costs                 2,592 1,917
Other                    
Revenue, operating expenses and income (loss) from operations                    
Amortization expense                 17,370 18,270
Total cost of revenues                 17,370 18,270
Other operating expenses                 14,005 13,786
Depreciation and amortization expense                 3,868 4,209
Total costs and expenses                 35,243 36,265
Income before interest, other income (expense) and income taxes                 (35,243) (36,265)
Net interest expense                 (13,981) (17,659)
Loss on extinguishment of debt                 (4,016) (922)
Other income, net                 679 1,180
Income tax expense                 (193) (600)
Net loss                 (52,754) (54,266)
Expenditures for property, equipment, software and pre-publication costs                 $ 463 $ 878