XML 37 R23.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information
12 Months Ended
Aug. 31, 2020
Segment Information [Abstract]  
Segment Information





16.SEGMENT INFORMATION



Reportable Segments



Our sales are primarily comprised of training and consulting services and our internal reporting structure is comprised of three reportable operating segments and a corporate services group.  Our internal reporting structure and reportable segments are organized primarily around the client channels which produce the Company’s revenues.  The following is a brief description of our reportable segments:



·

Direct Offices – This segment includes our sales personnel that serve the United States and Canada; our international sales offices located in Japan, China, the United Kingdom, Australia, Germany, Switzerland, and Austria; our governmental sales channel; our coaching operations; and our books and audio sales channel.



·

International Licensees – This segment is primarily comprised of our international licensees’ royalty revenues.



·

Education Practice – This group includes our domestic and international Education practice operations, which are focused on sales to educational institutions.



·

Corporate and Other – Our corporate and other information includes royalty revenue from Franklin Planner Corporation (Note 17), leasing operations, shipping and handling revenues, and certain corporate administrative expenses.



We have determined that the Company’s chief operating decision maker continues to be the CEO, and the primary measurement tool used in business unit performance analysis is Adjusted EBITDA, which may not be calculated as similarly titled amounts calculated by other companies.  For reporting purposes, our consolidated Adjusted EBITDA can be calculated as our income or loss from operations excluding stock-based compensation, changes in the fair value of contingent consideration liabilities from business acquisitions, restructuring charges, depreciation expense, amortization expense, and certain other unusual or infrequent items.



Our operations are not capital intensive and we do not own any manufacturing facilities or equipment.  Accordingly, we do not allocate assets to the divisions for analysis purposes.  Interest expense and interest income are primarily generated at the corporate level and are not allocated.  Income taxes are likewise calculated and paid on a corporate level (except for entities that operate in foreign jurisdictions) and are not allocated for analysis purposes.



All prior period segment information has been revised to conform to our current organizational structure, assigned responsibilities, and primary internal reports.  We account for our segment information on the same basis as the accompanying consolidated financial statements (in thousands).



 

 

 

 

 

 



 

 

 

 

 

 



 

Sales to

 

 

 

 

Fiscal Year Ended

 

External

 

 

 

Adjusted

August 31, 2020

 

Customers

 

Gross Profit

 

EBITDA

Enterprise Division:

 

 

 

 

 

 

Direct offices

$

139,780 

$

108,144 

$

17,694 

International licensees

 

8,451 

 

6,679 

 

2,406 



 

148,231 

 

114,823 

 

20,100 

Education Division

 

43,405 

 

27,099 

 

(90)

Corporate and eliminations

 

6,820 

 

3,448 

 

(5,726)

Consolidated

$

198,456 

$

145,370 

$

14,284 



 

 

 

 

 

 

Fiscal Year Ended

 

 

 

 

 

 

August 31, 2019

 

 

 

 

 

 

Enterprise Division:

 

 

 

 

 

 

Direct offices

$

157,754 

$

116,755 

$

19,455 

International licensees

 

12,896 

 

10,231 

 

6,072 



 

170,650 

 

126,986 

 

25,527 

Education Division

 

48,880 

 

30,373 

 

3,553 

Corporate and eliminations

 

5,826 

 

1,955 

 

(8,474)

Consolidated

$

225,356 

$

159,314 

$

20,606 



 

 

 

 

 

 

Fiscal Year Ended

 

 

 

 

 

 

August 31, 2018

 

 

 

 

 

 

Enterprise Division:

 

 

 

 

 

 

Direct offices

$

145,890 

$

108,140 

$

13,254 

International licensees

 

13,226 

 

10,031 

 

5,081 



 

159,116 

 

118,171 

 

18,335 

Education Division

 

45,272 

 

28,654 

 

2,710 

Corporate and eliminations

 

5,370 

 

1,464 

 

(9,167)

Consolidated

$

209,758 

$

148,289 

$

11,878 



A reconciliation of Adjusted EBITDA to consolidated net loss is provided below (in thousands):





 

 

 

 

 

 



 

 

 

 

 

 

YEAR ENDED

 

 

 

 

 

 

AUGUST 31,

 

2020 

 

2019 

 

2018 

Segment Adjusted EBITDA

$

20,010 

$

29,080 

$

21,045 

Corporate expenses

 

(5,726)

 

(8,474)

 

(9,167)

Consolidated Adjusted EBITDA

 

14,284 

 

20,606 

 

11,878 

Stock-based compensation

 

573 

 

(4,789)

 

(2,846)

Reduction (increase) in

 

 

 

 

 

 

contingent consideration liabilities

 

49 

 

(1,334)

 

(1,014)

Restructuring costs

 

(1,636)

 

 -

 

 -

Gain from insurance settlement

 

933 

 

 -

 

 -

Government COVID assistance

 

514 

 

 -

 

 -

Knowledge Capital wind-down costs

 

(389)

 

 -

 

 -

ERP system implementation costs

 

 -

 

 -

 

(855)

Licensee transition costs

 

 -

 

(488)

 

 -

Depreciation

 

(6,664)

 

(6,364)

 

(5,161)

Amortization

 

(4,606)

 

(4,976)

 

(5,368)

Income (loss) from operations

 

3,058 

 

2,655 

 

(3,366)

Interest income

 

56 

 

37 

 

104 

Interest expense

 

(2,318)

 

(2,358)

 

(2,676)

Accretion of discount on related

 

 

 

 

 

 

    party receivable

 

 -

 

258 

 

418 

Income (loss) before income taxes

 

796 

 

592 

 

(5,520)

Provision for income taxes

 

(10,231)

 

(1,615)

 

(367)

Net loss

$

(9,435)

$

(1,023)

$

(5,887)



Disaggregated Revenue



Our revenues are derived primarily from the United States.  However, we also operate directly-owned offices or contract with licensees to provide our services in various countries throughout the world.  Our consolidated revenues were derived from the following countries/regions (in thousands):





 

 

 

 

 

 



 

 

 

 

 

 

YEAR ENDED

 

 

 

 

 

 

AUGUST 31,

 

2020 

 

2019 

 

2018 

Americas

$

160,989 

$

173,784 

$

159,595 

Asia Pacific

 

11,845 

 

14,457 

 

12,715 

Europe/Middle East/Africa

 

25,622 

 

37,115 

 

37,448 



$

198,456 

$

225,356 

$

209,758 



The following table presents our revenue disaggregated by our significant revenue generating activities.  Sales of services and products include training and consulting services and related products such as training manuals.  Subscription sales include revenues from our subscription services such as the All Access Pass and Leader in Me membership.  We receive royalty revenue from our international licensees and from other sources such as book publishing arrangements.  Corporate royalties are amounts received from Franklin Planner Co. pursuant to a new licensing arrangement obtained in fiscal 2020 (Note 17).  Leases and other revenue is primarily comprised of lease revenues from sub-leases for space at our corporate headquarters campus and from shipping and handling revenues (in thousands).





 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended

 

Services and

 

 

 

 

 

Leases and

 

 

August 31, 2020

 

Products

 

Subscriptions

 

Royalties

 

Other

 

Consolidated

Enterprise Division:

 

 

 

 

 

 

 

 

 

 

Direct offices

$

75,580 

$

60,954 

$

3,246 

$

 -

$

139,780 

International licensees

 

1,411 

 

 -

 

7,040 

 

 -

 

8,451 



 

76,991 

 

60,954 

 

10,286 

 

 -

 

148,231 

Education Division

 

15,107 

 

25,587 

 

2,711 

 

 -

 

43,405 

Corporate and eliminations

 

 -

 

 -

 

1,985 

 

4,835 

 

6,820 

Consolidated

$

92,098 

$

86,541 

$

14,982 

$

4,835 

$

198,456 



 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended

 

 

 

 

 

 

 

 

 

 

August 31, 2019

 

 

 

 

 

 

 

 

 

 

Enterprise Division:

 

 

 

 

 

 

 

 

 

 

Direct offices

$

102,557 

$

52,536 

$

2,661 

$

 -

$

157,754 

International licensees

 

2,439 

 

 -

 

10,457 

 

 -

 

12,896 



 

104,996 

 

52,536 

 

13,118 

 

 -

 

170,650 

Education Division

 

23,779 

 

22,151 

 

2,950 

 

 -

 

48,880 

Corporate and eliminations

 

 -

 

 -

 

 -

 

5,826 

 

5,826 

Consolidated

$

128,775 

$

74,687 

$

16,068 

$

5,826 

$

225,356 



 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended

 

 

 

 

 

 

 

 

 

 

August 31, 2018

 

 

 

 

 

 

 

 

 

 

Enterprise Division:

 

 

 

 

 

 

 

 

 

 

Direct offices

$

100,730 

$

42,465 

$

2,695 

$

 -

$

145,890 

International licensees

 

2,484 

 

 -

 

10,742 

 

 -

 

13,226 



 

103,214 

 

42,465 

 

13,437 

 

 -

 

159,116 

Education Division

 

26,061 

 

15,587 

 

3,624 

 

 -

 

45,272 

Corporate and eliminations

 

 -

 

 -

 

 -

 

5,370 

 

5,370 

Consolidated

$

129,275 

$

58,052 

$

17,061 

$

5,370 

$

209,758 



Inter-segment sales were immaterial for the periods presented and were eliminated in consolidation.



Other Geographic Information



At August 31, 2020, we had wholly owned direct offices in Australia, China, Japan, the United Kingdom, Germany, Switzerland, and Austria.  Our long-lived assets, excluding intangible assets and goodwill, were held in the following locations for the periods indicated (in thousands):



 

 

 

 



 

 

 

 

AUGUST 31,

 

2020 

 

2019 

United States/Canada

$

28,327 

$

31,129 

Japan

 

1,537 

 

1,456 

China

 

1,307 

 

441 

United Kingdom

 

720 

 

207 

Germany, Switzerland, and Austria

 

240 

 

10 

Singapore

 

158 

 

370 

Australia

 

139 

 

164 



$

32,428 

$

33,777