(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

The number of shares of common stock, par value $0.01 per share, outstanding as of ~~April 30,~~July 31, 2015 was ~~143,420,477.~~135,673,112.

The statements contained herein include forward-looking statements, which involve risks and uncertainties. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms “believes,” “estimates,” “projects,” “anticipates,” “expects,” “could,” “intends,” “may,” “will” or “should,” “forecast,” “intend,” “plan,” “potential,” “project,” “target” or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations, financial condition, liquidity, prospects, growth, strategies, the industry in which we operate, ~~the proposed~~our recent acquisition and its ~~closing and~~ impact, ~~the proposed new term loan,~~ and potential business decisions. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, of course, it is impossible for us to anticipate all factors that could affect our actual results. All forward-looking statements are based upon information available to us on the date of this report.

By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition and liquidity, and the development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements contained herein. In addition, even if our results of operations, financial condition and liquidity and the development of the industry in which we operate are consistent with the forward-looking statements contained herein, those results or developments may not be indicative of results or developments in subsequent periods.

Important factors that could cause our results to vary from expectations include, but are not limited to: changes in state and local education funding and/or related programs, legislation and procurement processes; adverse or worsening economic trends or the continuation of current economic conditions; changes in consumer demand for, and acceptance of, our products; changes in competitive factors; offerings by technology companies that compete with our products; industry cycles and trends; conditions and/or changes in the publishing industry; changes or the loss of our key third-party print vendors; restrictions under agreements governing our outstanding indebtedness; changes in laws or regulations governing our business and operations; changes or failures in the information technology systems we use; demographic trends; uncertainty surrounding our ability to enforce our intellectual property rights; inability to retain management or hire employees; impact of potential impairment of goodwill and other intangibles in a challenging economy; decline or volatility of our stock price regardless of our operating performance; ~~inability or delay in closing acquisition;~~ ability to obtain ~~new term loan;~~debt financing on favorable terms or at all; ability to integrate ~~the business;~~acquired businesses; and other factors discussed in the “Risk Factors” ~~section in this report and the “Risk Factors” section~~sections of our Annual Report on Form 10-K for the year ended December 31, ~~2014.~~2014 and our Quarterly Report on Form 10-Q for the three months ended March 31, 2015. In light of these risks, uncertainties and assumptions, the forward-looking events described herein may not occur.

We undertake no obligation, and do not expect, to publicly update or publicly revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained herein.


(in thousands of dollars, except share information)	March 31, 2015			December 31, 2014			June 30, 2015			December 31, 2014
Assets
Current assets
Cash and cash equivalents	$	562,037		$	456,581		$	319,410		$	456,581
Short-term investments		—			286,764			—			286,764
Accounts receivable, net of allowance for bad debts and book returns of $29.4 million and $27.8 million, respectively		196,803			255,669
Accounts receivable, net of allowance for bad debts and book returns of $30.7 million and $27.8 million, respectively								424,676			255,669
Inventories		213,445			183,961			229,725			183,961
Deferred income taxes		—			20,459			14,978			20,459
Prepaid expenses and other assets		21,131			18,665			29,211			18,665

Total current assets		993,416			1,222,099			1,018,000			1,222,099

Property, plant, and equipment, net		133,664			138,362			133,790			138,362
Pre-publication costs, net		232,198			236,995			326,870			236,995
Royalty advances to authors, net		47,498			46,777			47,261			46,777
Goodwill		532,921			532,921			783,923			532,921
Other intangible assets, net		775,608			801,969			966,230			801,969
Deferred income taxes		3,705			3,705			3,705			3,705
Other assets		23,519			28,279			32,903			28,279

Total assets	$	2,742,529		$	3,011,107		$	3,312,682		$	3,011,107

Liabilities and Stockholders’ Equity
Current liabilities
Current portion of long-term debt	$	2,500		$	67,500		$	8,000		$	67,500
Accounts payable		76,988			51,266			78,655			51,266
Royalties payable		55,935			80,089			92,027			80,089
Salaries, wages, and commissions payable		17,057			59,733			36,801			59,733
Deferred revenue		154,391			157,016			180,834			157,016
Interest payable		40			47			201			47
Severance and other charges		5,876			5,928			4,677			5,928
Accrued postretirement benefits		2,037			2,037			2,037			2,037
Other liabilities		37,650			27,015			39,832			27,015

Total current liabilities		352,474			450,631			443,064			450,631

Long-term debt		176,449			175,625
Long-term debt, net of discount								788,056			175,625
Long-term deferred revenue		357,985			370,103			407,871			370,103
Accrued pension benefits		17,826			18,525			17,123			18,525
Accrued postretirement benefits		25,844			26,500			25,203			26,500
Deferred income taxes		106,230			112,220			113,011			112,220
Other liabilities		95,513			97,823			93,883			97,823

Total liabilities		1,132,321			1,251,427			1,888,211			1,251,427

Commitments and contingencies (Note 11)
Commitments and contingencies (Note 12)
Stockholders’ equity
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at March 31, 2015 and December 31, 2014		—			—
Common stock, $0.01 par value: 380,000,000 shares authorized; 143,247,899 and 142,000,019 shares issued at March 31, 2015 and December 31, 2014, respectively, and 143,165,877 and 141,917,997 shares outstanding at March 31, 2015 and December 31, 2014, respectively		1,432			1,420
Treasury stock, 82,022 shares as of March 31, 2015 and December 31, 2014		—			—
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at June 30, 2015 and December 31, 2014								—			—
Common stock, $0.01 par value: 380,000,000 shares authorized; 144,089,075 and 142,000,019 shares issued at June 30, 2015 and December 31, 2014, respectively; 135,887,640 and 141,917,997 shares outstanding at June 30, 2015 and December 31, 2014, respectively								1,359			1,420
Treasury stock, 8,201,435 and 82,022 shares at June 30, 2015 and December 31, 2014, respectively								(191,238	)		—
Capital in excess of par value		4,796,427			4,784,962			4,809,926			4,784,962
Accumulated deficit		(3,159,853	)		(2,999,913	)		(3,167,596	)		(2,999,913	)
Accumulated other comprehensive loss		(27,798	)		(26,789	)		(27,980	)		(26,789	)

Total stockholders’ equity		1,610,208			1,759,680			1,424,471			1,759,680

Total liabilities and stockholders’ equity	$	2,742,529		$	3,011,107		$	3,312,682		$	3,011,107

The accompanying notes are an integral part of these consolidated financial statements.


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
(in thousands of dollars, except share and per share information)	2015			2014			2015			2014			2015			2014

Net sales	$	162,669		$	153,933		$	379,883		$	401,890		$	542,552		$	555,823
Costs and expenses
Cost of sales, excluding pre-publication and publishing rights amortization		96,569			92,648			168,076			166,796			264,645			259,444
Publishing rights amortization		23,143			30,751			19,148			24,776			42,291			55,527
Pre-publication amortization		26,463			28,974			27,909			32,063			54,372			61,037

Cost of sales		146,175			152,373			215,133			223,635			361,308			376,008
Selling and administrative		143,009			137,010			170,687			152,283			313,696			289,293
Other intangible asset amortization		3,218			2,945			4,261			3,007			7,479			5,952
Impairment charge for investment in preferred stock								—			1,279			—			1,279
Severance and other charges		1,057			1,757			985			3,362			2,042			5,119

Operating loss		(130,790	)		(140,152	)
Operating income (loss)								(11,183	)		18,324			(141,973	)		(121,828	)

Other income (expense)
Interest expense		(5,954	)		(4,297	)		(6,160	)		(4,395	)		(12,114	)		(8,692	)
Change in fair value of derivative instruments		(2,220	)		(103	)		369			(205	)		(1,851	)		(308	)
Loss on extinguishment of debt								(2,173	)		—			(2,173	)		—

Loss before taxes		(138,964	)		(144,552	)
Income tax expense		20,976			1,783
Income (loss) before taxes								(19,147	)		13,724			(158,111	)		(130,828	)
Income tax expense (benefit)								(11,404	)		2,176			9,572			3,959

Net loss	$	(159,940	)	$	(146,335	)
Net income (loss)							$	(7,743	)	$	11,548		$	(167,683	)	$	(134,787	)

Net loss per share attributable to common stockholders
Net income (loss) per share attributable to common stockholders
Basic	$	(1.12	)	$	(1.05	)	$	(0.06	)	$	0.08		$	(1.19	)	$	(0.96	)

Diluted	$	(1.12	)	$	(1.05	)	$	(0.06	)	$	0.08		$	(1.19	)	$	(0.96	)

Weighted average shares outstanding
Basic		142,364,327			139,982,297			139,961,856			140,074,707			141,090,469			140,028,757

Diluted		142,364,327			139,982,297			139,961,856			143,025,017			141,090,469			140,028,757

The accompanying notes are an integral part of these consolidated financial statements.


	Three Months Ended March 31,						Six Months Ended June 30,
(in thousands of dollars)	2015			2014			2015			2014
Cash flows from operating activities
Net loss	$	(159,940	)	$	(146,335	)	$	(167,683	)	$	(134,787	)
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation and amortization expense		71,234			79,909			140,327			157,837
Amortization of deferred financing costs		3,209			1,188
Amortization of debt discount and deferred financing costs								4,369			2,375
Deferred income taxes		14,469			947			6,272			1,826
Stock-based compensation expense		3,095			2,397			6,812			5,944
Loss on extinguishment of debt								2,173			—
Change in fair value of derivative instruments		2,220			103			1,851			308
Changes in operating assets and liabilities
Impairment charge for investment in preferred stock								—			1,279
Changes in operating assets and liabilities, net of acquisitions
Accounts receivable		58,866			57,854			(137,770	)		(247,183	)
Inventories		(29,484	)		(26,637	)		(32,050	)		(39,875	)
Accounts payable and accrued expenses		(21,670	)		(34,269	)		(6,606	)		15,765
Royalties, net		(24,875	)		(21,112	)		9,974			7,850
Deferred revenue		(14,743	)		(9,443	)		41,397			103,475
Interest payable		(7	)		(7	)		154			(7	)
Severance and other charges		(1,116	)		(1,769	)		(2,208	)		(2,397	)
Accrued pension and postretirement benefits		(1,355	)		(2,941	)		(2,699	)		(6,621	)
Other, net		7,166			(2,429	)		908			2,104

Net cash used in operating activities		(92,931	)		(102,544	)		(134,777	)		(132,107	)

Cash flows from investing activities
Proceeds from sales and maturities of short-term investments		286,732			19,000			286,732			65,819
Purchases of short-term investments		—			(8,053	)		—			(8,053	)
Additions to pre-publication costs		(18,229	)		(38,283	)		(45,484	)		(61,352	)
Additions to property, plant, and equipment		(14,115	)		(14,994	)		(31,356	)		(31,144	)
Acquisition of business, net of cash acquired								(577,717	)		(9,091	)

Net cash provided by (used in) investing activities		254,388			(42,330	)
Net cash used in investing activities								(367,825	)		(43,821	)

Cash flows from financing activities
Proceeds from term loan								796,000			—
Payments of long-term debt		(64,176	)		(625	)		(243,125	)		(1,250	)
Payments of deferred financing fees								(13,670	)		—
Repurchases of common stock								(191,238	)		—
Tax withholding payments related to net share settlements of restricted stock units		(124	)		(366	)		(124	)		(366	)
Proceeds from stock option exercises		8,299			—			17,588			3,345

Net cash used in financing activities		(56,001	)		(991	)
Net cash provided by financing activities								365,431			1,729

Net increase (decrease) in cash and cash equivalents		105,456			(145,865	)		(137,171	)		(174,199	)
Cash and cash equivalents
Beginning of period		456,581			313,628			456,581			313,628
Net increase (decrease) in cash and cash equivalents		105,456			(145,865	)		(137,171	)		(174,199	)

End of period	$	562,037		$	167,763		$	319,410		$	139,429

Supplementary disclosure of cash flow information
Amounts due from seller for acquisition (noncash)							$	2,034		$	—
Issuance of common stock upon exercise of warrants (noncash)								1,815			—
Pre-publication costs included in accounts payable (noncash)	$	9,798		$	13,176			7,424			15,890
Property, plant, and equipment included in accounts payable (noncash)		3,396			3,136			3,849			2,505
Property, plant, and equipment acquired under capital leases (noncash)		2,980			4,272			2,453			3,862

The accompanying notes are an integral part of these consolidated financial statements.

Houghton Mifflin Harcourt Company (“HMH”, “Houghton Mifflin Harcourt”, “we”, “us”, “our”, or the “Company”) is a global learning company, specializing in education solutions across a variety of media, delivering content, services and technology to over 50 million students in over 150 countries worldwide. We deliver our offerings to both educational institutions and consumers around the world. In the United States, we are the leading provider of Kindergarten through twelfth grade (K-12) educational content by market share. We believe that nearly every current K-12 student in the United States has utilized our content during the course of his or her education. As a result, we believe that we have an established reputation with students and educators that is difficult for others to replicate and positions us to also provide broader content and services to serve their learning needs beyond the classroom. We believe our long-standing reputation and well-known brands enable us to capitalize on consumer and digital trends in the education market through our existing and developing channels. Furthermore, since 1832, we have published trade and reference materials, including adult and children’s fiction and non-fiction books that have won industry awards such as the Pulitzer Prize, Newbery and Caldecott medals and National Book Award, all of which are widely known.

The consolidated financial statements of HMH include the accounts of all of our wholly-owned subsidiaries as of ~~March 31,~~June 30, 2015 and December 31, 2014 and the three and six month periods ended ~~March 31,~~June 30, 2015 and ~~March 31,~~June 30, 2014.

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. Certain information and note disclosures normally included in our annual financial statements prepared in accordance with GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of management, our unaudited consolidated financial statements and accompanying notes include all adjustments (consisting of normal recurring adjustments) considered necessary by management to fairly state the results of operations, financial position and cash flows for the interim periods presented. Interim results of operations are not necessarily indicative of the results for the full year or for any future period. These financial statements should be read in conjunction with the annual financial statements and the notes thereto also included therein.

During the first quarter of 2014, we recorded an out-of-period correction of approximately $1.1 million reducing net sales and increasing deferred revenue that should have been deferred previously. In addition, during the first quarter of 2014, we recorded approximately $3.5 million of incremental expense, primarily commissions, related to the prior year. These out-of-period corrections had no impact on our debt covenant compliance. Management believes these out-of-period corrections are not material to the current period financial statements or any previously issued financial statements.

Our net sales, operating profit and operating cash flows are impacted by the inherent seasonality of the academic calendar. Consequently, the performance of our businesses may not be comparable quarter to consecutive quarter and should be considered on the basis of results for the whole year or by comparing results in a quarter with results in the same quarter for the previous year.

Schools make most of their purchases in the second and third quarters of the calendar year in preparation for the beginning of the school year. Thus, over the past three years, approximately 67% of consolidated net sales have historically been realized in the second and third quarters. Sales of K-12 instructional materials and customized testing products are also cyclical, with some years offering more sales opportunities than others. The amount of funding available at the state level for educational materials also has a significant effect on year-to-year net sales. Although the loss of a single school customer would not have a material adverse effect on our business, schedules of school adoptions and market acceptance of our products can materially affect year-to-year net sales performance.

Our financial results are affected by the selection and application of accounting policies and methods. There were no material changes in the three and six months ended ~~March 31,~~June 30, 2015 to the application of significant accounting policies and estimates as described in our audited financial statements for the year ended December 31, 2014.

Recent accounting pronouncements not included below are not expected to have a material impact on our consolidated financial position and results of operations.

In ~~April~~July 2015, the Financial Accounting Standards Board (“FASB”) voted to defer the effective date of the new accounting guidance related to revenue recognition by one year to December 15, 2017 for annual reporting periods beginning after that date and permitted early adoption of the standard, but not before fiscal years beginning after the original effective date of December 15, 2016. This new standard will replace all current U.S. GAAP guidance on this topic and eliminate all industry-specific guidance. The new revenue recognition standard provides a unified model to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration for which the entity expects to be entitled in exchange for those goods or services. This guidance will be effective beginning January 1, 2018 and can be applied either retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. We are in the process of evaluating the impact that the adoption of this new revenue recognition standard will have on our consolidated financial statements and footnote disclosures.

In April 2015, the FASB issued new accounting guidance related to simplifying the presentation of debt issuance costs. This standard amends existing guidance to require the presentation of debt issuance costs in the balance sheet as a deduction from the carrying amount of the related debt liability instead of a deferred charge, consistent with debt discounts. It is effective for annual reporting periods beginning after December 15, 2015, but early adoption is permitted. We are in the process of evaluating the impact the adoption of this standard will have on our consolidated financial statements and footnote disclosures.

On April 23, 2015, we entered into a stock and asset purchase agreement with Scholastic Corporation (“Scholastic”) to acquire certain assets (including the ~~FASB proposed deferring~~stock of two of Scholastic’s subsidiaries) comprising its Educational Technology and Services (“EdTech”) business. On May 29, 2015, we completed the ~~effective date~~acquisition and paid an aggregate purchase price of $575.0 million in cash to Scholastic, subject to adjustments for working capital. $34.5 million of the ~~new accounting guidance related~~purchase price was deposited into an escrow account to ~~revenue recognition~~be held for 18 months as security for potential indemnification obligations of Scholastic. Portions of such escrow will be released periodically during the 18-month period upon fulfillment of certain service levels under a transition services agreement entered into as of May 29, 2015 between Scholastic and HMH for the provision of certain transition support services by ~~one year to December 15, 2017~~Scholastic for ~~annual reporting periods beginning~~HMH after ~~that date.~~ the closing.

The ~~FASB also proposed permitting~~acquisition provides us with a leading position in intervention curriculum and services and extends our product offerings in key growth areas, including educational technology, early ~~adoption~~learning, and education services, creating a more comprehensive offering for students, teachers and schools.

The transaction was accounted for under the acquisition method of accounting. Accordingly, the results of operations of the ~~standard, but not before the original effective date~~purchased assets of ~~December 15, 2016. We~~EdTech are included in ~~the process of evaluating the impact that the adoption of this new revenue recognition standard issued in May 2014 will have on~~ our consolidated financial statements from the date of acquisition.

We have allocated the purchase price to the EdTech assets acquired and ~~footnote disclosures.~~liabilities assumed at estimated fair values as of May 29, 2015. The excess of the purchase price over the net of amounts assigned to the fair value of the assets acquired and the liabilities assumed has been recorded as goodwill, which is allocated to our Education segment. The goodwill recognized is primarily the result of expected synergies. All of the goodwill and identifiable intangibles associated with the acquisition will be deductible for tax purposes. We are currently finalizing the valuation of the assets acquired and liabilities assumed; therefore the fair values set forth below are subject to adjustment as additional information is obtained.

The preliminary valuation of assets and liabilities has been determined and the ~~FASB issued new accounting guidance~~purchase price has been allocated as follows:

The $214.0 million of other intangible assets included $54.7 million of tradenames amortizable over 20 years, and $159.3 million of customer relationships amortizable over 25 years. The tradenames are being amortized on a straight-line basis and the customer relationships over the pattern in which the economic benefits of the intangible is expected to be realized. The fair value of the other intangible assets was primarily derived using the income approach. The rate used to discount the net cash flows to their present value was based upon the weighted average cost of capital of 9.6%. This discount rate was determined based on the Capital Asset Pricing Model, which looks at the risk free rate and applies a market risk premium, business risk premium and size risk premium to the risk free rate to calculate the cost of equity. The weighted average cost of capital considers the cost of equity and a market participant cost of debt and capital structure. The tradenames were valued using a relief from royalty method and the customer relationships were valued using a multi-period excess earning method.

Transaction costs related to ~~revenue recognition. This new standard will replace all current U.S. GAAP guidance~~the acquisition were approximately $5.2 million during the six months ended June 30, 2015 and are included in the selling and administrative line item in our consolidated statements of operations.

The unaudited pro forma information presented in the following table summarizes the consolidated results of operations for the periods presented as if the acquisition of EdTech had occurred on ~~this topic~~January 1, 2014. The pro forma financial information is presented for comparative purposes only and ~~eliminate all industry-specific guidance. The new revenue recognition standard provides a unified model to determine when and how revenue~~ is ~~recognized. The core principle~~not necessarily indicative of the results of operations that actually would have been achieved if the acquisition had taken place at the beginning of the periods, nor is ~~that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration for which the entity expects~~it intended to be ~~entitled in exchange for those goods or services. This guidance will be effective beginning January 1, 2017 and can be applied either retrospectively to~~a projection of future results. For each period presented, ~~or as a cumulative-effect adjustment as~~the pro forma results include estimates of the interest expense on debt used to finance the acquisition, the amortization of the other intangible assets recorded in connection with the acquisition, the impact of the write-down of acquired deferred revenue to fair value and the related tax effects of the adjustments.

Since the date of ~~adoption.~~acquisition, May 29, 2015, we recorded approximately $18.1 million of net sales and $2.6 million of operating income attributable to EdTech within our consolidated statements of operations.


	March 31, 2015		December 31, 2014		June 30, 2015		December 31, 2014
Finished goods	$	201,016	$	178,812	$	222,175	$	178,812
Raw materials		12,429		5,149		7,550		5,149

Inventory	$	213,445	$	183,961	$	229,725	$	183,961


	March 31, 2015					December 31, 2014					June 30, 2015					December 31, 2014
	Cost		Accumulated Amortization			Cost		Accumulated Amortization			Cost		Accumulated Amortization			Cost		Accumulated Amortization
Goodwill	$	532,921	$	—		$	532,921	$	—		$	783,923	$	—		$	532,921	$	—
Trademarks and trade names		439,605		—			439,605		—			494,335		(228	)		439,605		—
Publishing rights		1,180,000		(912,703	)		1,180,000		(889,560	)		1,180,000		(931,837	)		1,180,000		(889,560	)
Customer related and other		283,340		(214,634	)		283,340		(211,416	)		442,640		(218,680	)		283,340		(211,416	)

	$	2,435,866	$	(1,127,337	)	$	2,435,866	$	(1,100,976	)	$	2,900,898	$	(1,150,745	)	$	2,435,866	$	(1,100,976	)

The changes in the carrying amount of goodwill for the periods ended June 30, 2015 and December 31, 2014 were as follows:

Amortization expense for publishing rights and customer related and other intangibles were ~~$26.4~~$23.4 million and ~~$33.7~~$27.8 million for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively, and $49.8 million and $61.5 million for the six months ended June 30, 2015 and 2014, respectively.


	March 31, 2015		December 31, 2014		June 30, 2015		December 31, 2014
$250,000 term loan due May 21, 2018 interest payable monthly	$	178,949	$	243,125	$	—	$	243,125
$800,000 term loan due May 29, 2021 interest payable quarterly						796,056		—

Total debt, net of discount					$	796,056	$	243,125

Less: Current portion of long-term debt		2,500		67,500		8,000		67,500

Total long-term debt	$	176,449	$	175,625
Total long-term debt, net of discount					$	788,056	$	175,625

In connection with our closing of the EdTech acquisition referred to in footnote 4, we entered into an amended and restated term loan credit facility (the “New Term Loan Facility”) dated as of May 29, 2015 to increase our outstanding term loan credit facility from $178.9 million to $800.0 million, all of which was drawn at closing. The New Term Loan Facility matures on May 29, 2021 and the interest rate is based on LIBOR plus 3.0% or an alternative base rate plus applicable margins. LIBOR is subject to a floor of 1.0% with the length of the LIBOR contracts ranging up to six months at the option of the Company.

The New Term Loan Facility may be prepaid, in whole or in part, at any time, without premium, except in the case of a re-pricing event within the first 6 months of the New Term Loan Facility, in which case, a 1.00% premium shall be paid. The New Term Loan Facility is required to be repaid in quarterly installments equal to 0.25%, or $2.0 million, of the aggregate principal amount outstanding under the New Term Loan Facility immediately prior to the first quarterly payment date.

The New Term Loan Facility was issued at a discount equal to 0.5% of the outstanding borrowing commitment. As of June 30, 2015, the interest rate of the New Term Loan Facility was 4.0%.

The New Term Loan Facility does not require us to comply with financial covenants. The New Term Loan Facility is subject to usual and customary conditions, representations, warranties and covenants, including restrictions on additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase or redemption of our stock, transactions with affiliates and other matters. The New Term Loan Facility is subject to customary events of default. If an event of default occurs and is continuing, the administrative agent may, or at the request of certain required lenders shall, accelerate the obligations outstanding under the New Term Loan Facility.

On May 29, 2015, in connection with the New Term Loan Facility described above, we paid off the remaining outstanding balance of our previous $250.0 million Term Loan Facility (the “Term Loan Facility”) of approximately $179.6 million. We incurred a loss on extinguishment of debt of approximately $2.2 million related to the write off of the portion of the unamortized deferred financing fees associated with the portion of the Term Loan accounted for as extinguishment associated with the Term Loan Facility.

In accordance with the Excess Cash Flow provisions of the Term Loan Facility, which ~~are~~were predicated upon our leverage ratio and cash flow, we made a $63.6 million principal payment on March 5, 2015. In connection with this principal payment, we recorded a $2.0 million write off of deferred financing costs, which was recognized as interest expense in the consolidated statements of operations for the ~~three~~six months ended ~~March 31,~~June 30, 2015. In connection with the Excess Cash Flow payment, $1.5 million was reclassified from current portion of long-term debt to long-term debt as of March 31, 2015.

On January 15, 2014, we entered into Amendment No. 4 to our ~~term loan facility,~~Term Loan Facility, which reduced the interest rate applicable to outstanding borrowings by 1.0%. The transaction was accounted for under the accounting guidance for debt modifications and extinguishments. We recorded an expense of approximately $1.0 million relating to third party transaction fees which was included in the selling and administrative line item in its consolidated statements of operations for the ~~three~~six months ended ~~March 31,~~June 30, 2014.

~~We are required~~On May 19, 2015, we entered into Amendment No. 4 to ~~meet certain restrictive financial covenants as defined~~our revolving credit facility. Amendment No. 4 permits us to increase the aggregate amount of indebtedness we may incur under our term loan ~~facility and~~agreement to $800.0 million, plus the aggregate amount of any incremental facilities provided for therein.

On April 23, 2015, we entered into Amendment No. 3 to our revolving credit facility. WeAmendment No. 3 permits us to increase the aggregate amount of indebtedness we may incur under our term loan agreement to $500.0 million, plus the aggregate amount of any incremental facilities provided for therein.

No funds have financial covenants pertaining to interest coverage, maximum leverage, and fixed charge ratios. The interest coverage ratio is 9.0 to 1.0 for all fiscal quarters ending through maturity. The maximum leverage ratio is 2.0 to 1.0 for all fiscal quarters ending through maturity. The fixed charge ratio, which only pertains tobeen drawn on the revolving credit facility ~~and~~as of June 30, 2015.

As of June 30, 2015, the minimum fixed charge coverage ratio covenant under our revolving credit facility was not applicable, due to our level of borrowing availability. The minimum fixed charge coverage ratio, which is only tested in limited situations, is 1.0 to 1.0 through the end of the facility. ~~As of March 31, 2015, we were in compliance with all of our debt covenants.~~

Under both the revolving credit facility and the ~~term loan facility,~~New Term Loan Facility, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC and Houghton Mifflin Harcourt Publishing Company are the borrowers (collectively, the “Borrowers”), and Citibank, N.A. acts as both the administrative agent and the collateral agent.

The obligations under our senior secured credit facilities are guaranteed by the Company and each of its direct and indirect for-profit domestic subsidiaries (other than the Borrowers) (collectively, the “Guarantors”) and are secured by all capital stock and other equity interests of the Borrowers and the Guarantors and substantially all of the other tangible and intangible assets of the Borrowers and the Guarantors, including, without limitation, receivables, inventory, equipment, contract rights, securities, patents, trademarks, other intellectual property, cash, bank accounts and securities accounts and owned real estate. The revolving credit facility is secured by first priority liens on receivables, inventory, deposit accounts, securities accounts, instruments, chattel paper and other assets related to the foregoing (the “Revolving First Lien Collateral”), and second priority liens on the collateral which secures the term loan facility on a first priority basis. The term loan facility is secured by first priority liens on the capital stock and other equity interests of the Borrowers and the Guarantors, equipment, owned real estate, trademarks and other intellectual property, general intangibles that are not Revolving First Lien Collateral and other assets related to the foregoing, and second priority liens on the Revolving First Lien Collateral.

During the ~~three~~six months ended ~~March 31,~~June 30, 2015, ~~$1.0~~$1.9 million of severance payments were made to employees whose employment ended in 2015 and prior years and ~~$1.2~~$2.4 million of net payments for office space no longer utilized by the Company. Further, we recorded an expense in the amount of ~~$1.0~~$1.6 million to reflect additional costs for severance, which we expect to be paid over the next twelve ~~months.~~months, along with a $0.4 million accrual for vacated space.

During the ~~three~~six months ended ~~March 31,~~June 30, 2014, ~~$2.4~~$5.3 million of severance payments were made to employees whose employment ended in 2014 and prior years and ~~$1.1~~$2.2 million of net payments for office space no longer utilized by the Company. Further, we recorded an expense in the amount of ~~$1.8~~$3.6 million to reflect additional costs for ~~severance.~~severance, along with a $1.5 million accrual for additional space vacated.

A summary of the significant components of the severance/restructuring and other charges is as follows:


	2015									2015
	Severance/ restructuring accrual at December 31, 2014		Severance/ restructuring expense		Cash payments			Severance/ restructuring accrual at March 31, 2015		Severance/ restructuring accrual at December 31, 2014		Severance/ restructuring expense		Cash payments			Severance/ restructuring accrual at June 30, 2015
Severance costs	$	1,271	$	1,028	$	(984	)	$	1,315	$	1,271	$	1,642	$	(1,854	)	$	1,059
Other accruals		9,050		29		(1,188	)		7,891		9,050		400		(2,396	)		7,054

	$	10,321	$	1,057	$	(2,172	)	$	9,206	$	10,321	$	2,042	$	(4,250	)	$	8,113


	2014									2014
	Severance/ restructuring accrual at December 31, 2013		Severance/ restructuring expense		Cash payments			Severance/ restructuring accrual at March 31, 2014		Severance/ restructuring accrual at December 31, 2013		Severance/ restructuring expense		Cash payments			Severance/ restructuring accrual at June 30, 2014
Severance costs	$	4,115	$	1,757	$	(2,442	)	$	3,430	$	4,115	$	3,659	$	(5,326	)	$	2,448
Other accruals		11,416		—		(1,084	)		10,332		11,416		1,460		(2,190	)		10,686

	$	15,531	$	1,757	$	(3,526	)	$	13,762	$	15,531	$	5,119	$	(7,516	)	$	13,134

The current portion of the severance and other charges was $4.7 million and $5.9 million as of ~~March 31,~~June 30, 2015 and December 31, ~~2014.~~2014, respectively.

The computation of the annual estimated effective tax rate at each interim period requires certain estimates and significant judgment, including, but not limited to, the expected operating income for the year, projections of the proportion of income earned and taxed in various jurisdictions, permanent and temporary differences and the likelihood of recovering deferred tax assets generated in the current year. The accounting estimates used to compute the provision for income taxes may change as new events occur, more experience is acquired, additional information is obtained or as the tax environment changes.

At the end of each interim period, we estimate the annual effective tax rate and apply that rate to our ordinary quarterly earnings. The amount of interim tax benefit recorded for the year-to-date ordinary loss is limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at year end. The tax expense or benefit related to significant, unusual or extraordinary items that will be separately reported or reported net of their related tax effect, are individually computed, and are recognized in the interim period in which those items occur. In addition, the effect of changes in enacted tax laws or rates or tax status is recognized in the interim period in which the change occurs.

For the three months ended ~~March 31,~~June 30, 2015 ~~our annual effective~~and 2014, we recorded an income tax ~~rate, exclusive~~expense (benefit) of ~~discrete items used to calculate~~approximately $(11.4) million and $2.2 million, respectively, and for the ~~tax provision, is expected to be approximately 14.0%. For the three~~six months ended ~~March 31, 2014, the annual effective tax rate method was limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at year end.~~

~~For the three months ended March 31,~~June 30, 2015 and 2014, we recorded an income tax expense of approximately ~~$21.0~~$9.6 million and ~~$1.8~~$4.0 million, respectively. For both periods, the income tax expense (benefit) was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions. ~~The interim~~Including the tax effects of these discrete tax items, the effective ~~tax~~ rate ~~inclusive of discrete items~~ was ~~15.1%~~59.6% and ~~1.2%~~15.9% for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively, and (6.1)% and (3.0)% for the six months ended June 30, 2015 and 2014, respectively.

Reserves for unrecognized tax benefits, excluding accrued interest and penalties, were $63.2 million at ~~March 31,~~June 30, 2015 and December 31, 2014, respectively, and included in other long-term liabilities in the accompanying consolidated balance sheets. The Company expects the amount of unrecognized tax benefits disclosed to be reduced by $52.1 million over the next twelve months.

We have a noncontributory, qualified defined benefit pension plan (the “Retirement Plan”), which covers certain employees. The Retirement Plan is a cash balance plan, which accrues benefits based on pay, length of service, and interest. The funding policy is to contribute amounts subject to minimum funding standards set forth by the Employee Retirement Income Security

Act of 1974 and the Internal Revenue Code. The Retirement Plan’s assets consist principally of common stocks, fixed income securities, investments in registered investment companies, and cash and cash equivalents. We also have a nonqualified defined benefit plan, or nonqualified plan, that previously covered employees who earned over the qualified pay limit as determined by the Internal Revenue Service. The nonqualified plan accrues benefits for the participants based on the cash balance plan calculation. The nonqualified plan is not funded. We use a December 31 date to measure the pension and postretirement liabilities. In 2007, both the qualified and nonqualified pension plans eliminated participation in the plans for new employees hired after October 31, 2007.

We also had a foreign defined benefit plan. On May 28, 2014, the plan was converted to individual annuity policies and the liability discharge occurred.

We are required to recognize the funded status of defined benefit pension and other postretirement plans as an asset or liability in the balance sheet and are required to recognize actuarial gains and losses and prior service costs and credits in other comprehensive income and subsequently amortize those items in the statement of operations. Further, we are required to use a measurement date equal to the fiscal year-end.

Net periodic benefit cost (credit) for our pension and other postretirement benefits plans consisted of the following:


							Pension Plans
							Six Months Ended June 30,
							2015			2014
Interest cost							$	3,359		$	4,114
Expected return on plan assets								(4,878	)		(5,339	)
Amortization of prior service costs								—			243
Amortization of net loss								165			3
Settlement loss recognized								—			1,740

Net periodic benefit (credit) cost							$	(1,354	)	$	761


	Other Post Retirement Plans						Other Post Retirement Plans
	Three Months Ended March 31,						Six Months Ended June 30,
	2015			2014			2015			2014
Service cost	$	51		$	45		$	103		$	90
Interest cost		270			296			541			591
Amortization of prior service cost		(345	)		(345	)		(691	)		(691	)
Amortization of net loss		55			—			110			—

Net periodic benefit cost (credit)	$	31		$	(4	)	$	63		$	(10	)

There were no contributions to the pension plans for the ~~three~~six months ended ~~March 31,~~June 30, 2015. Contributions to the pension plans for the ~~three~~six months ended ~~March 31,~~June 30, 2014 were ~~$2.0~~$4.3 million.

The accounting standard for fair value measurements, among other things, defines fair value, establishes a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. The accounting standard establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

Assets and liabilities measured at fair value are based on one or more of three valuation techniques identified in the tables below. Where more than one technique is noted, individual assets or liabilities were valued using one or more of the noted techniques. The valuation techniques are as follows:

^(b)

Cost approach: Amount that would be currently required to replace the service capacity of an asset (current replacement cost); and

On a recurring basis, we measure certain financial assets and liabilities at fair value, including our money market funds, short-term investments which consist of U.S. treasury securities and U.S. agency securities, and foreign exchange forward and option contracts. The accounting standard for fair value measurements defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible as well as consider counterparty and its credit risk in its assessment of fair value.

The following tables present our financial assets and liabilities measured at fair value on a recurring basis at ~~March 31,~~June 30, 2015 and December 31, 2014:


	March 31, 2015		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Valuation Technique		June 30, 2015		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Valuation Technique
Financial assets
Money market funds	$	540,410	$	540,410	$	—		(a)	$	295,402	$	295,402	$	—		(a	)

	$	540,410	$	540,410	$	—
									$	295,402	$	295,402

Financial liabilities
Foreign exchange derivatives	$	1,900	$	—	$	1,900		(a)	$	481	$	—	$	481		(a	)

	$	1,900	$	—	$	1,900			$	481	$	—	$	481


									December 31, 2014		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Valuation Technique
Financial assets
Money market funds									$	438,907	$	438,907	$	—		(a	)
U.S. treasury securities										93,004		93,004		—		(a	)
U.S. agency securities										194,028		—		194,028		(a	)
									$	725,939	$	531,911	$	194,028

Financial liabilities
Foreign exchange derivatives									$	1,370	$	—	$	1,370		(a	)

									$	1,370	$	—	$	1,370

Our money market funds and U.S. treasury securities are classified within Level 1 of the fair value hierarchy because they are valued using quoted prices in active markets for identical instruments. Our U.S. agency securities are classified within level 2 of the fair value hierarchy because they are valued using other than quoted prices in active markets. In addition to ~~$540.4~~$295.4 million and $438.9 million invested in money market funds as of ~~March 31,~~June 30, 2015 and December 31, 2014, respectively, we had ~~$21.6~~$24.0 million and $17.7 million of cash ~~invested~~ in bank accounts as of ~~March 31,~~June 30, 2015 and December 31, 2014, respectively.

Our foreign exchange derivatives consist of forward and option contracts and are classified within Level 2 of the fair value hierarchy because they are valued based on observable inputs and are available for substantially the full term of our derivative instruments. We use foreign exchange forward and option contracts to fix the functional currency value of forecasted commitments, payments and receipts. The aggregate notional amount of the outstanding foreign exchange forward and option contracts was ~~$9.5~~$16.0 million and $18.7 million at ~~March 31,~~June 30, 2015 and December 31, 2014, respectively. Our foreign exchange forward and option contracts contain netting provisions to mitigate credit risk in the event of counterparty default, including payment default and cross default. At ~~March 31,~~June 30, 2015 and December 31, 2014, the fair value of our counterparty default exposure was less than $1.0 million and spread across several highly rated counterparties.

There were no impairments related to our non-financial assets and there were no non-financial liabilities measured at fair value on a non-recurring basis during 2015.

The following table presents our ~~nonfinancial~~non-financial assets and liabilities measured at fair value on a nonrecurring basis during 2014:


	December 31, 2014		Significant Unobservable Inputs (Level 3)		Total Impairment		Valuation Technique		December 31, 2014		Significant Unobservable Inputs (Level 3)		Total Impairment		Valuation Technique
Nonfinancial assets
Investment in preferred stock	$	—	$	—	$	1,279		(b)	$	—	$	—	$	1,279		(b	)
Other intangible assets		3,800		3,800		400		(a)(c)		3,800		3,800		400		(a	)(c)

	$	3,800	$	3,800	$	1,679			$	3,800	$	3,800	$	1,679

Our ~~nonfinancial~~non-financial assets, which include goodwill, other intangible assets, property, plant, and equipment, and pre-publication costs, are not required to be measured at fair value on a recurring basis. However, if certain trigger events occur, or if an annual impairment test is required, we evaluate the nonfinancial assets for impairment. If an impairment did occur, the asset is required to be recorded at the estimated fair value. An impairment analysis was not performed as there were no triggering events for the ~~three~~six months ended ~~March 31,~~June 30, 2015.

The following table presents the carrying amounts and estimated fair market values of our debt at ~~March 31,~~June 30, 2015 and December 31, 2014. The fair value of debt is deemed to be the amount at which the instrument could be exchanged in an orderly transaction between market participants at the measurement date.


	March 31, 2015				December 31, 2014				June 30, 2015				December 31, 2014
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Debt
$250,000 term loan	$	178,949	$	178,949	$	243,125	$	242,517
Term loan									$	796,056	$	793,747	$	243,125	$	242,517

The fair market values of our debt were estimated based on quoted market prices on a private exchange for those instruments that are traded and are classified as level 2 within the fair value hierarchy at ~~March 31,~~June 30, 2015 and December 31, 2014. The fair market values require varying degrees of management judgment. The factors used to estimate these values may not be valid on any subsequent date. Accordingly, the fair market values of the debt presented may not be indicative of their future values.

We are involved in ordinary and routine litigation and matters incidental to our business. Litigation alleging infringement of copyrights and other intellectual property rights has become extensive in the educational publishing industry. Specifically, there have been various settled, pending and threatened litigation that allege we exceeded the print run limitation or other restrictions in licenses granted to us to reproduce photographs in our textbooks. While management believes that there is a reasonable possibility we may incur a loss associated with the pending and threatened litigation, we are not able to estimate such amount, but we do not expect any of these matters to have a material adverse effect on our results of operations, financial position or cash flows. We have insurance over such amounts and with coverage and deductibles as management believes is reasonable. There can be no assurance that our liability insurance will cover all events or that the limits of coverage will be sufficient to fully cover all liabilities. We were contingently liable for ~~$12.4~~$8.9 million and $11.3 million of performance-related surety bonds for our operating activities as of ~~March 31,~~June 30, 2015 and December 31, 2014, respectively. An aggregate of ~~$21.1~~$21.3 million and $20.2 million of letters of credit existed as of ~~March 31,~~June 30, 2015 and December 31, 2014, respectively, of which $2.5 million and $2.4 million backed the aforementioned performance-related surety bonds as of ~~March 31,~~June 30, 2015 and December 31, 2014, respectively.

We routinely enter into standard indemnification provisions as part of license agreements involving use of our intellectual property. These provisions typically require us to indemnify and hold harmless licensees in connection with any infringement claim by a third party relating to the intellectual property covered by the license agreement. The assessment business routinely

enters into contracts with customers that contain provisions requiring us to indemnify the customer against a broad array of potential liabilities resulting from any breach of the contract or the invalidity of the test. Although the term of these provisions and the maximum potential amounts of future payments we could be required to make is not limited, we have never incurred any costs to defend or settle claims related to these types of indemnification provisions. We therefore believe the estimated fair value of these provisions is inconsequential, and have no liabilities recorded for them as of ~~March 31,~~June 30, 2015 and December 31, 2014.

As of ~~March 31,~~June 30, 2015 ~~one customer represented approximately $21.3 million, or 10.8%, of our accounts receivable, net balance. As of~~and December 31, 2014, no individual customer comprised more than 10% of our accounts receivable, net balance. We believe that our accounts receivable credit risk exposure is limited and we have not experienced significant write-downs in our accounts receivable balances.

The following table sets forth the computation of basic and diluted earnings per share (“EPS”):


	Three Months Ended March 31,						Three Months Ended June 30,					Six Months Ended June 30,
	2015			2014			2015			2014		2015			2014
Numerator
Net loss attributable to common stockholders	$	(159,940	)	$	(146,335	)
Net income (loss) attributable to common stockholders							$	(7,743	)	$	11,548	$	(167,683	)	$	(134,787	)

Denominator
Weighted average shares outstanding
Basic		142,364,327			139,982,297			139,961,856			140,074,707		141,090,469			140,028,757
Diluted		142,364,327			139,982,297			139,961,856			143,025,017		141,090,469			140,028,757
Net loss per share attributable to common stockholders
Net income (loss) per share attributable to common stockholders
Basic	$	(1.12	)	$	(1.05	)	$	(0.06	)	$	0.08	$	(1.19	)	$	(0.96	)
Diluted	$	(1.12	)	$	(1.05	)	$	(0.06	)	$	0.08	$	(1.19	)	$	(0.96	)

As we incurred a net loss in ~~each of~~ the three month period ended June 30, 2015 and the six month periods ended June 30, 2015 and 2014, presented above, the outstanding stock options, restricted stock, ~~and~~ restricted stock units, and warrants for those periods have an anti-dilutive effect and therefore are excluded from the computation of diluted weighted average shares outstanding. Accordingly, basic and diluted weighted average shares outstanding are equal for such periods.

The following table summarizes our weighted average outstanding common stock equivalents that were anti-dilutive due to the net loss attributable to common stockholders during the periods, and therefore excluded from the computation of diluted EPS:


	Three Months Ended March 31,
	2015		2014		Three Months Ended June 30,				Six Months Ended June 30,
					2015		2014		2015		2014
Stock options		10,147,018		12,286,997		9,292,913		221,101		9,267,637		11,914,725
Restricted stock and restricted stock units		382,801		296,752		830,812		—		589,252		178,658
Warrants						7,344,388		—		7,356,338		—

We have revised previously reported amounts of anti-dilutive stock options and restricted stock units for the six months ended June 30, 2014 to correct the prior period amounts. The Company has concluded the correction was not material.

On November 3, 2014, our Board of Directors authorized the repurchase of up to $100.0 million in aggregate value of the Company’s common stock. Effective April 23, 2015, our Board of Directors authorized an additional $100.0 million under our existing share repurchase program and additionally, on May 6, 2015 authorized an incremental $300.0 million bringing the total aggregate authorization to $500.0 million. The aggregate $500.0 million share repurchase program was effective on May 29, 2015 and may be executed over a period of two years from May 6, 2015. Repurchases under the program may be made from time to time in open market, including under a trading plan, or privately negotiated transactions. The extent and timing of any such repurchases would generally be at our discretion and subject to market conditions, applicable legal requirements and other considerations. Any repurchased shares may be used for general corporate purposes. The program will expire on May 6, 2017.

As of June 30, 2015, there was approximately $308.8 million available for share repurchases under this authorization.

In connection with the Company’s stock repurchase program, during the three months ended June 30, 2015, the Company repurchased shares of its common stock from certain of its stockholders who (through affiliates of such stockholders) each beneficially own more than 5% of the Company’s common stock as of June 30, 2015. On May 20, 2015, the Company repurchased an aggregate of 6,521,739 shares from affiliates of Paulson & Co. Inc., for an aggregate purchase price of approximately $150.0 million. On June 30, 2015, the Company repurchased an aggregate of 1,306,977 shares from affiliates of Anchorage Capital Group, L.L.C., for an aggregate purchase price of approximately $33.5 million. The purchase prices from these share repurchases are included within repurchases of common stock under cash flows from financing activities in the accompanying consolidated statements of cash flows for the six months ended June 30, 2015 and within treasury stock under stockholders’ equity in the accompanying consolidated balance sheets as of June 30, 2015.

Our Board of Directors adopted the 2015 Omnibus Incentive Plan (“Plan”) in February 2015, which became effective on May 19, 2015 following stockholder approval. The Plan provides for an aggregate of 4.0 million shares of our common stock and approximately 2.6 million shares of our common stock that were reserved for issuance under the 2012 Management Incentive Plan (“2012 MIP”) as of May 19, 2015 but were not issuable pursuant to any outstanding awards. Approximately 10.6 million additional shares underlying outstanding awards under the 2012 MIP as of May 19, 2015 that could have otherwise become available again for grants under the 2012 MIP in the future (by potential forfeiture, withholding or otherwise) will instead become reserved for issuance under the Plan in the event such shares become available for future grants. Our Compensation Committee may grant awards of nonqualified stock options, incentive (qualified) stock options or cash, stock appreciation rights, restricted stock awards, restricted stock units, performance compensation awards, other stock-based awards or any combination of the foregoing. Certain employees, directors, officers, consultants or advisors who have been selected by the Compensation Committee and who enter into an award agreement with respect to an award granted to them under the Plan are eligible for awards under the 2015 Omnibus Incentive Plan. The purpose of the Plan is to help us attract and retain key personnel by providing them the opportunity to acquire an equity interest in our Company. As of June 30, 2015, there were 23,630 restricted stock units granted to our Board of Directors under the Plan.

Our Board of Directors adopted an Employee Stock Purchase Plan (“ESPP”) in February 2015, which became effective on May 19, 2015 following stockholder approval. The ESPP provides for up to an aggregate of 1.3 million shares of our common stock may be made available for sale under the plan to eligible employees. At the beginning of each six-month offering period under the ESPP each participant is deemed to have been granted an option to purchase shares of our common stock equal to the amount of their payroll deductions during the period, but in any event not more than five percent of the employee’s eligible compensation, subject to certain limitations. Such options may be exercised only to the extent of accumulated payroll deductions at the end of the offering period, at a purchase price per share equal to 85 percent of the fair market value of our common stock at the beginning or end of each offering period, whichever is less. As of June 30, 2015, there were 1.3 million shares available for future issuance under the ESPP. The first offering period under the ESPP commenced on July 1, 2015.

We will use the Black-Scholes option-pricing model to calculate the grant-date fair value of shares issued under the employee stock purchase plan. We will recognize expense related to shares purchased through the employee stock purchase plan ratably over the offering period.

As of ~~March 31,~~June 30, 2015, we had two reportable segments (Education and Trade Publishing). Our Education segment provides educational products, technology platforms and services to meet the diverse needs of today’s classrooms. These products and services include print and digital content in the form of textbooks, digital courseware, instructional aids, educational assessment and intervention solutions, which are aimed at improving achievement and supporting learning for students that are not keeping pace with peers, professional development and school reform services. Our Trade Publishing segment primarily develops, markets and sells consumer books in print and digital formats and licenses book rights to other publishers and electronic businesses in the United States and abroad. The principal markets for Trade Publishing products are retail stores, both physical and online, and wholesalers. Reference materials are also sold to schools, colleges, libraries, office supply distributors and other businesses.

We measure and evaluate our reportable segments based on net sales and segment Adjusted EBITDA. We exclude from our segments certain corporate-related expenses, as our corporate functions do not meet the definition of a segment, as defined in the accounting guidance relating to segment reporting. In addition, certain transactions or adjustments that our Chief Operating Decision Maker considers to be non-operational, such as amounts related to goodwill and other intangible asset impairment charges, restructuring-related charges, stock-based compensation charges, as well as amortization and depreciation expenses, are excluded from segment Adjusted EBITDA. Although we exclude these amounts from segment Adjusted EBITDA, they are included in reported consolidated net loss and are included in the reconciliation below.


(in thousands)	Three Months Ended March 31,									Total			Three Months Ended June 30,								Total
	Education			Trade Publishing			Corporate/ Other						Education		Trade Publishing			Corporate/ Other
2015
Net sales	$	128,870		$	33,799		$	—		$	162,669		$	342,441	$	37,442		$	—		$	379,883
Segment Adjusted EBITDA		(37,347	)		(1,140	)		(13,334	)		(51,821	)		86,452		412			(7,208	)		79,656
2014
Net sales	$	121,874		$	32,059		$	—		$	153,933		$	364,618	$	37,272		$	—		$	401,890
Segment Adjusted EBITDA		(40,227	)		(1,318	)		(11,650	)		(53,195	)		119,316		1,940			(12,017	)		109,239

(in thousands)													Six Months Ended June 30,								Total
													Education		Trade Publishing			Corporate/ Other
2015
Net sales													$	471,311	$	71,241		$	—		$	542,552
Segment Adjusted EBITDA														49,105		(728	)		(20,542	)		27,835
2014
Net sales													$	486,492	$	69,331		$	—		$	555,823
Segment Adjusted EBITDA														79,089		622			(23,667	)		56,044

Reconciliation of Segment Adjusted EBITDA to the consolidated statements of operations is as follows:


(in thousands)	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2015			2014			2015			2014			2015			2014
Total Segment Adjusted EBITDA	$	(51,821	)	$	(53,195	)	$	79,656		$	109,239		$	27,835		$	56,044
Interest expense		(5,954	)		(4,297	)		(6,160	)		(4,395	)		(12,114	)		(8,692	)
Depreciation expense		(18,409	)		(17,239	)		(17,776	)		(18,082	)		(36,185	)		(35,321	)
Amortization expense		(52,824	)		(62,670	)		(51,318	)		(59,846	)		(104,142	)		(122,516	)
Stock-based compensation expense		(3,095	)		(2,397	)		(3,717	)		(3,547	)		(6,812	)		(5,944	)
Loss on derivative instruments		(2,220	)		(103	)
Gain (loss) on derivative instruments								369			(205	)		(1,851	)		(308	)
Asset impairment charges								—			(1,279	)		—			(1,279	)
Purchase accounting adjustments		(197	)		(575	)		(877	)		(1,016	)		(1,074	)		(1,591	)
Fees, expenses or charges for equity offerings, debt or acquisitions		(3,377	)		(2,114	)		(15,515	)		(1,576	)		(18,892	)		(3,690	)
Restructuring		(10	)		(205	)		(651	)		(2,207	)		(661	)		(2,412	)
Severance, separation costs and facility closures		(1,057	)		(1,757	)		(985	)		(3,362	)		(2,042	)		(5,119	)
Loss on extinguishment of debt								(2,173	)		—			(2,173	)		—

Loss before taxes		(138,964	)		(144,552	)
Net Income (Loss) before taxes								(19,147	)		13,724			(158,111	)		(130,828	)

Provision for income taxes		20,976			1,783
Provision (benefit) for income taxes								(11,404	)		2,176			9,572			3,959

Net loss	$	(159,940	)	$	(146,335	)
Net income (loss)							$	(7,743	)	$	11,548		$	(167,683	)	$	(134,787	)

On ~~April 23,~~July 22, 2015, we entered into ~~a stock~~an amended and ~~asset purchase agreement with Scholastic Corporation (“Scholastic”~~restated revolving credit facility (the “New Revolving Credit Facility”) under which we would acquire the assets (including the stock of two of Scholastic’s subsidiaries) comprising the Educational Technology and Services (“EdTech”) business of Scholastic. HMH will pay to Scholastic an aggregate purchase price of $575.0 million, subject to adjustments for working capital. $34.5 million of the purchase price would be deposited into an escrow account to be held for 18 months as security for potential indemnification obligations of Scholastic. Portions of such escrow will be released periodically during the 18-month period upon fulfillment of certain service levels under a transition services agreement to be entered into by Scholastic and HMH for the provision of certain transition support services by Scholastic and HMH after the closing. Subject to certain limitations, either HMH or Scholastic may terminate the acquisition if it has not been consummated by August 21, 2015. A termination of the acquisition under certain circumstances would entitle Scholastic to receive from HMH a termination fee. The New Revolving Credit Facility provides borrowing availability in an amount equal to ~~approximately $28.8 million.~~

the lesser of $250.0 million and a borrowing base that is computed monthly and comprised of the borrowers’ and the guarantors’ eligible inventory and receivables. The transaction is expected to close in the second calendar quarter of 2015, subject to closing conditions and regulatory approval. The acquisition is not subject to any financing conditions. There can be no assurance as to when the closing conditions will be satisfied, if at all.

The acquisition would provide us with a leading position in intervention curriculum and services and extend our product offerings in key growth areas, including educational technology, early learning, and education services, creating a more comprehensive offering for students, teachers and schools. The acquisition would provide added digital infrastructure and expertise to support the continued development of next-generation products for HMH’s pre-K-12 and consumer businesses.

~~On April 23, 2015, we entered into Amendment No. 3~~includes a letter of credit subfacility of $50.0 million, a swingline subfacility of $20.0 million and the option to ~~our revolving credit facility. Amendment No. 3 permits us~~expand the facility by up to ~~increase~~$100.0 million in the aggregate ~~amount of indebtedness we~~under certain specified conditions. The New Revolving Credit Facility may ~~incur under our term loan agreement to $500.0 million, plus the aggregate amount of~~be prepaid, in whole or in part, at any incremental facilities provided for therein. We expect to seek an additional amendment that will permit us to increase the aggregate amount of indebtedness we may incur under our term loan agreement to $800.0 million, plus the aggregate amount of any incremental facilities provided for therein.time, without premium. No ~~funds~~amounts have been drawn on the ~~revolving credit facility~~New Revolving Credit Facility as of ~~May 7,~~July 31, 2015.

~~Effective April 23, 2015, our board~~The New Revolving Credit Facility requires the borrowers to maintain a minimum fixed charge coverage ratio of ~~directors authorized an additional $100.0 million under our existing share repurchase program, bringing the total authorization~~1.0 to ~~$200.0 million. Additionally,~~1.0 on May 6, 2015, our board of directors authorized an incremental $300.0 million under our existing share repurchase program, bringing the total aggregate authorization to $500.0 million. The $300.0 million increase in authorization is conditional upon the successful increase in our term loan facility. The aggregate share repurchase program may be executed over a ~~period of two years from May 6, 2015. Repurchases~~trailing four-quarter basis only during certain periods commencing when excess availability under the ~~program may be made from time to time in open market or privately negotiated transactions.~~New Revolving Credit Facility is less than certain limits prescribed by the terms of the New Revolving Credit Facility. The ~~extent and timing of any such repurchases would generally be at our discretion and~~New Revolving Credit Facility is subject to ~~market~~usual and customary conditions, ~~applicable legal requirements~~representations, warranties and covenants, including restrictions on additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase or redemption of our stock, transactions with affiliates and other ~~considerations.~~matters. The New Revolving Credit Facility is subject to customary events of default.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion of the financial condition and results of operations of HMH should be read in conjunction with the interim unaudited consolidated financial statements and the related notes thereto included elsewhere in this Quarterly Report on Form 10-Q and the audited financial statements and the related notes thereto and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the year ended December 31, 2014, which was filed with the Securities Exchange Commission (the “SEC”) on February 26, 2015. This “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934, as amended. See “Special Note Regarding Forward-Looking Statements” included elsewhere in this Quarterly Report on Form 10-Q.

We are a global learning company, specializing in education solutions across a variety of media. We deliver content, services and technology to both educational institutions and consumers, reaching over 50 million students in more than 150 countries worldwide. In the United States, we are the leading provider of K-12 educational content by market share. Furthermore, since 1832, we have published trade and reference materials, including adult and children’s fiction and non-fiction books that have won industry awards such as the Pulitzer Prize, Newbery and Caldecott medals and National Book Award, all of which we believe are widely known. We believe our long-standing reputation and well-known brands enable us to capitalize on consumer and digital trends in the education market through our existing and developing channels.

Houghton Mifflin Harcourt Company was incorporated as a Delaware corporation on March 5, 2010, and was established as the holding company of the current operating group. Houghton Mifflin Harcourt was formed in December 2007 with the acquisition of Harcourt Education Group, then the second-largest K-12 U.S. publisher, by Houghton Mifflin Group. We are headquartered in Boston, Massachusetts.

~~The following recent developments occurred subsequent to the period covered by this report:~~

On April 23, 2015, we entered into a stock and asset purchase agreement with Scholastic Corporation (“Scholastic”) ~~under which we would~~to acquire ~~the~~certain assets (including the stock of two of Scholastic’s subsidiaries) comprising ~~the~~its Educational Technology and Services (“EdTech”) ~~business of Scholastic. HMH will pay to Scholastic~~business. On May 29, 2015, we completed the acquisition and paid an aggregate purchase price of $575.0 million in cash to Scholastic, subject to adjustments for working capital. $34.5 million of the purchase price ~~would be~~was deposited into an escrow account to be held for 18 months as security for potential indemnification obligations of Scholastic. Portions of such escrow will be released periodically during the 18-month period upon fulfillment of certain service levels under a transition services agreement ~~to be~~ entered into byas of May 29, 2015 between Scholastic and HMH for the provision of certain transition support services by Scholastic ~~and~~for HMH after the closing. Subject to certain limitations, either HMH or Scholastic may terminate the acquisition if it has not been consummated by August 21, 2015. A termination of the acquisition under certain circumstances would entitle Scholastic to receive from HMH a termination fee in an amount equal to approximately $28.8 million.

The transaction is expected to close in the second calendar quarter of 2015, subject to closing conditions and regulatory approval. The acquisition is not subject to any financing conditions. There can be no assurance as to when the closing conditions will be satisfied, if at all.

The acquisition ~~would provide~~provides us with a leading position in intervention curriculum and services and ~~extend~~extends our product offerings in key growth areas, including educational technology, early learning, and education services, creating a more comprehensive offering for students, teachers and schools. Significant technology-based reading and math improvement programs that Scholastic offers include:

•

MATH 180®, a revolutionary math intervention program for students in grades 6 and up;

Other major programs include FASTT Math®, a technology-based program to improve math fact fluency developed with the creator of READ 180, and Do The Math®, a mathematics intervention program created by Marilyn Burns, a nationally known math educator and the founder of Math Solutions. EdTech’s consulting and professional development services focus on optimizing the utilization of the products described above, as well as helping teachers and school districts meet professional standards and implement new requirements and standards, including the Common Core State Standards.

The transaction was accounted for under the acquisition ~~would provide added digital infrastructure~~method of accounting. Accordingly, the results of operations of the purchased assets of EdTech are included in our consolidated financial statements from the date of acquisition.

We have allocated the purchase price to the EdTech assets acquired and ~~expertise~~liabilities assumed at estimated fair values as of May 29, 2015. The excess of the purchase price over the net of amounts assigned to ~~support~~ the ~~continued development~~fair value of ~~next-generation products~~the assets acquired and the liabilities assumed has been recorded as goodwill, which is allocated to our Education segment. The goodwill recognized is primarily the result of expected synergies. All of the goodwill and identifiable intangibles associated with the acquisition will be deductible for ~~HMH’s pre-K-12 and consumer businesses.~~tax purposes.

The following recent developments occurred subsequent to the period covered by this report:

On ~~April 23,~~July 22, 2015, we entered into ~~Amendment No. 3 to our~~an amended and restated revolving credit ~~facility. Amendment No. 3 permits us~~facility (the “New Revolving Credit Facility”). The New Revolving Credit Facility provides borrowing availability in an amount equal to ~~increase~~the lesser of $250.0 million and a borrowing base that is computed monthly and comprised of the borrowers’ and the guarantors’ eligible inventory and receivables. The New Revolving Credit Facility includes a letter of credit subfacility of $50.0 million, a swingline subfacility of $20.0 million and the option to expand the facility by up to $100.0 million in the aggregate ~~amount of indebtedness we~~under certain specified conditions. The New Revolving Credit Facility may ~~incur under our term loan agreement to $500.0 million, plus the aggregate amount of~~be prepaid, in whole or in part, at any incremental facilities provided for therein. We expect to seek an additional amendment that will permit us to increase the aggregate amount of indebtedness we may incur under our term loan agreement to $800.0 million, plus the aggregate amount of any incremental facilities provided for therein.time, without premium. No ~~funds~~loans have been drawn on the ~~revolving credit facility~~New Revolving Credit Facility as of ~~May 7,~~July 31, 2015.

~~In connection with~~The New Revolving Credit Facility requires the ~~proposed EdTech acquisition, we expect~~borrowers to ~~replace our existing $178.9 million term loan with~~maintain a ~~new $800.0 million senior secured facility, having~~minimum fixed charge coverage ratio of 1.0 to 1.0 on a ~~six-year maturity (the “New Term Loan”). We expect to use the net proceeds from~~trailing four-quarter basis only during certain periods commencing when excess availability under the New Term Loan to refinance our existing term loan, to finance a portion of the acquisition of the EdTech business, to pay fees and expenses and for general corporate purposes, including funding a portion of our share repurchase program described below. We expect to close the New Term Loan concurrently with the EdTech acquisition during the second quarter of 2015, whichRevolving Credit Facility is subject to customary closing conditions. The closing of the New Term Loan is subject to the completion of successful marketing, the negotiation, execution and delivery of definitive agreements and other factors, including an amendment to our revolving credit facility permitting the additional indebtedness allowed for the New Term Loan. There can be no assurance that we will be able to successfully increase the size of the New Term Loan or thatless than certain limits prescribed by the terms of the New ~~Term Loan will be favorable to us.~~

Effective April 23, 2015, our board of directors authorized an additional $100.0 million under our existing share repurchase program, bringing the total authorization to $200.0 million. Additionally, on May 6, 2015, our board of directors authorized an incremental $300.0 million under our existing share repurchase program, bringing the total aggregate authorization to $500.0 million.Revolving Credit Facility. The ~~$300.0 million increase in authorization~~New Revolving Credit Facility is conditional upon the successful increase in our term loan facility. The aggregate share repurchase program may be executed over a period of two years from May 6, 2015. Repurchases under the program may be made from time to time in open market or privately negotiated transactions. The extent and timing of any such repurchases would generally be at our discretion and subject to ~~market~~usual and customary conditions, ~~applicable legal requirements~~representations, warranties and covenants, including restrictions on additional indebtedness, liens, investments, mergers, acquisitions, asset dispositions, dividends to stockholders, repurchase or redemption of our stock, transactions with affiliates and other ~~considerations.~~matters. The New Revolving Credit Facility is subject to customary events of default.

We are organized along two business segments: Education and Trade Publishing. Our Education segment is our largest segment and represented approximately 88% of our total net sales for each of the years ended December 31, 2014 and 2013. Our Trade Publishing segment represented approximately 12% of our total net sales for each of the years ended December 31, 2014 and 2013. The Corporate and Other category represents certain general overhead costs not fully allocated to the business segments, such as legal, accounting, treasury, human resources and executive functions.

We derive revenue primarily from the sale of print and digital content and instructional materials, trade books, reference materials, multimedia instructional programs, license fees for book rights, content, software and services, test scoring, consulting and training. We primarily sell to customers in the United States. Our net sales are driven primarily as a function of volume and, to a certain extent, changes in price. Our net sales consist of our billings for products and services, less revenue that will be deferred until

future recognition, and a provision for product returns. Deferred revenues primarily derive from work-texts, workbooks, online interactive digital content, digital and ~~on-line~~online learning components. The work-texts and workbooks are deferred until delivered, which often extends over the life of the contract, and the online and digital content is typically recognized ratably over the life of the contract. The digitalization of education content and delivery is driving a substantial shift in the education market. An increasing number of schools are utilizing digital content in their classrooms and implementing online or blended learning environments, which is altering the historical mix of print and digital educational materials in the classroom. As a result, our business model has shifted to more digital and on-line learning components to address the needs of the education marketplace; thus, resulting in an increase in our net sales being deferred.

Basal programs, which represent the most significant portion of our Education segment net sales, cover curriculum standards in a particular K-12 academic subject and include a comprehensive offering of teacher and student materials required to conduct the class throughout the school year. Products and services in basal programs include print and digital offerings for students and a variety of supporting materials such as teacher’s editions, formative assessments, whole group instruction materials, practice aids, educational games and services. The process through which materials and curricula are selected and procured for classroom use varies throughout the United States. Twenty states, known as adoption states, approve and procure new basal programs usually every five to ~~seven~~eight years on a state-wide basis, before individual schools or school districts are permitted to schedule the purchase of materials. In all remaining states, known as open states or open territories, each individual school or school district can procure materials at any time, though usually according to a five to nine year cycle. The student population in adoption states represents over 50% of the U.S. elementary and secondary school-age population. Many adoption states provide “categorical funding” for instructional materials, which means that state funds cannot be used for any other purpose. Our basal programs, primarily in adoption states, typically have higher deferred sales than other parts of the business. The higher deferred sales are primarily due to the length of time that our programs are being delivered, along with greater component and digital product offerings. A significant portion of our Education segment net sales is dependent upon our ability to maintain residual sales, which are subsequent sales after the year of the original adoption, and our ability to continue to generate new business. In addition, our market is affected by changes in state curriculum standards, which drive instruction, assessment and accountability in each state. Changes in state curriculum standards require that instructional materials be revised or replaced to align to the new standards, which historically has driven demand for basal programs.

We also derive our Education segment net sales from the sale of summative, formative or in-classroom and diagnostic assessments to districts and schools in all 50 states. Summative assessments are concluding or “final” exams that measure students’ proficiency in a particular academic subject or group of subjects on an aggregate level or against state standards. Formative assessments are on-going, in-classroom tests that occur throughout the school year and monitor progress in certain subjects or curriculum units. Additionally, our offerings include supplemental products that target struggling learners through comprehensive intervention solutions ~~along with~~aimed at raising student achievement by providing solutions that combine technology, content and other educational products, as well as consulting and professional development services. We also offer products targeted at assisting English language learners.

In international markets, our Education segment predominantly exports and sells K-12 books to premium private schools that utilize the U.S. curriculum, which are located primarily in Asia, the Pacific, the Middle East, Latin America and the Caribbean. Our international sales team utilizes a global network of distributors in local markets around the world.

Our Trade Publishing segment sells works of fiction and non-fiction for adults and children, dictionaries and other reference works through physical and online retail outlets and book distributors, as well as through our e-commerce platform.

State or district per student funding levels, which closely correlate with state and local receipts from income, sales and property taxes, impact our sales as institutional customers are affected by funding cycles. Most public school districts, the primary customers for K-12 products and services, are largely dependent on state and local funding to purchase materials. Recently, total educational materials expenditures by institutions in the United States is rebounding in the wake of the economic recovery. Globally, education expenditures are projected to grow at 7% through 2018, according to GSV Asset Management.

We monitor the purchasing cycles for specific disciplines in the adoption states in order to manage our product development and to plan sales campaigns. Our sales may be materially impacted during the years that major adoption states, such as Florida, California and Texas, are or are not scheduled to make significant purchases. For example, Florida implemented a language arts adoption in 2014 and is scheduled to adopt social studies materials in 2015, for purchase in 2016. Texas school districts purchased mathematics and science materials in 2014, and adopted social studies and high school math materials for purchase in 2015. California adopted math materials in 2013, with purchases ~~expected to be~~ spread over 2014-15, and is scheduled to adopt English language arts materials in 2015 for purchase beginning in 2016. Both Florida and Texas, along with several other adoption states, provide dedicated state funding for instructional materials and classroom technology, with funding typically appropriated by the legislature in the first half of the year in which materials are to be purchased. Texas has a two-year budget cycle and in the 2015 legislative session will appropriate funds for purchases in 2015 and 2016. California funds instructional materials in part with a dedicated portion of state lottery proceeds and in part out of general formula funds, with the minimum overall level of school funding determined according to the Proposition 98 funding guarantee. Nationally, total state funding for public schools has been trending upward as state revenues recover from the lows of the 2008-2009 economic recession. While we do not currently have contracts with these states for future instructional materials adoptions and there is no guarantee that we will continue to capture the same market share in the future, we have historically captured approximately 50% of the market share in these states in the years that they adopt educational materials for various subjects.

Longer-term growth in the U.S. K-12 market is positively correlated with student enrollments, which is a driver of growth in the educational publishing industry. Although economic cycles may affect short-term buying patterns, school enrollments are highly predictable and are expected to trend upward over the longer term. According to NCES, student enrollments are expected to increase from 54.7 million in 2010, to over 58.0 million by the 2022 school year. Outside the United States, the global education market continues to demonstrate strong macroeconomic growth characteristics. Population growth is a leading indicator for pre-primary school enrollments, which have a subsequent impact on secondary and higher education enrollments. Globally, according to UNESCO, rapid population growth has caused pre-primary enrollments to grow by 16.2% worldwide from 2007 to 2011. The global population is expected to be approximately 9.0 billion by 2050, as countries develop and improvements in medical conditions increase the birth rate.

The digitalization of education content and delivery is also driving a substantial shift in the education market. As the K-12 educational market transitions to purchasing more digital solutions, our ability to offer embedded assessments, adaptive learning, real-time interaction and student specific personalization in addition to our core educational content in a platform- and device-agnostic manner will provide new opportunities for growth.

Our Trade Publishing segment is heavily influenced by the U.S. and broader global economy, consumer confidence and consumer spending. As the economy continues to recover, both consumer confidence and consumer spending have increased and are at their highest level since 2008.

While print remains the primary format in which trade books are produced and distributed, the market for trade titles in digital format, primarily e-books, has developed rapidly over the past several years, as the industry evolves to embrace new technologies for developing, producing, marketing and distributing trade works. We continue to focus on the development of innovative new digital products which capitalize on our strong content, our digital expertise and the growing consumer demand for these products.

In the Trade Publishing segment, annual results can be driven by bestselling trade titles. Furthermore, backlist titles can experience resurgence in sales when made into films. Over the past several years, a number of our backlist titles such asThe Hobbit,The Lord of the Rings,Life of Pi,Extremely Loud and Incredibly Close, The Giver andThe Time Traveler’s Wife have benefited in popularity due to movie releases and have subsequently resulted in increased trade sales.

We employ several pricing models to serve various customer segments, including institutions, consumers, other government agencies (e.g., penal institutions, community centers, etc.) and other third parties. In addition to traditional pricing models where a customer receives a product in return for a payment at the time of product receipt, we currently use the following pricing models:

Cost of sales, excluding pre-publication and publishing rights, include expenses directly attributable to the production of our products and services, including the non-capitalizable costs associated with our content operations department. The expenses within cost of sales include variable costs such as paper, printing and binding costs of our print materials, royalty expenses paid to our authors, gratis costs or products provided at no charge as part of the sales transaction, and inventory obsolescence. Also included in cost of sales are labor costs related to professional services and the non-capitalized costs associated with our content and platform operations department. We also include amortization expense associated with our software platforms. Certain products such as trade books and those products associated with our renowned authors carry higher royalty costs; conversely, digital offerings usually have a lower cost of sales due to lower costs associated with their production. Also, sales to adoption states usually contain higher cost of sales. A change in the sales mix of these products can impact consolidated profitability.

A publishing right is an acquired right which allows us to publish and republish existing and future works as well as create new works based on previously published materials. As part of our March 9, 2010 restructuring, we recorded an intangible asset for publishing rights and amortize such asset on an accelerated basis over the useful lives of the various copyrights involved.

We capitalize the art, prepress, manuscript and other costs incurred in the creation of the master copy of a book or other media, known as the pre-publication costs. Pre-publication costs are primarily amortized from the year of sale over five years using the sum-of-the-years-digits method, which is an accelerated method for calculating an asset’s amortization. Under this method, the amortization expense recorded for a pre-publication cost asset is approximately 33% (year 1), 27% (year 2), 20% (year 3), 13% (year 4) and 7% (year 5). We utilize this policy for all pre-publication costs, except with respect to our Trade Publishing consumer books, for which we generally expense such costs as incurred, ~~and~~ our assessment products, for which we use the straight-line amortization

method and the acquired content of the EdTech business acquired from Scholastic for which we amortize over 7 years using an accelerated amortization method. The amortization methods and periods chosen best reflect the pattern of expected sales generated from individual titles or programs. We periodically evaluate the remaining lives and recoverability of capitalized pre-publication costs, which are often dependent upon program acceptance by state adoption authorities.

Our selling and administrative expenses include the salaries, benefits and related costs of employees engaged in sales and marketing, fulfillment and administrative functions. Also included within selling and administrative costs are variable costs such as commission expense, outbound transportation costs, sampling and depository fees, which are fees paid to state-mandated depositories that fulfill centralized ordering and warehousing functions for specific states. Additionally, significant fixed and discretionary costs include facilities, telecommunications, professional fees, promotions and advertising. We expect our selling and administrative costs in dollars to increase as we invest in new growth initiatives.

Our other intangible asset amortization expense primarily includes the amortization of acquired intangible assets consisting of customer relationships, tradenames, content rights and licenses. The existing ~~software,~~customer relationships, tradenames, content rights and licenses are amortized over varying periods of 6 to 25 years.

Our interest expense includes interest accrued on our term loan facility along with, to a lesser extent, our revolving credit facility, capital leases and the amortization of any deferred financing fees and loan discounts.

Consolidated Operating Results for the Three Months Ended ~~March 31,~~June 30, 2015 and 2014


	For the Three Months Ended March 31, 2015			For the Three Months Ended March 31, 2014			Dollar change			Percent Change			For the Three Months Ended June 30, 2015			For the Three Months Ended June 30, 2014			Dollar Change			Percent Change
(dollars in thousands)
Net sales	$	162,669		$	153,933		$	8,736			5.7	%	$	379,883		$	401,890		$	(22,007	)		(5.5	)%
Costs and expenses:
Cost of sales, excluding pre-publication and publishing rights amortization		96,569			92,648			3,921			4.2	%		168,076			166,796			1,280			0.8	%
Publishing rights amortization		23,143			30,751			(7,608	)		(24.7	)%		19,148			24,776			(5,628	)		(22.7	)%
Pre-publication amortization		26,463			28,974			(2,511	)		(8.7	)%		27,909			32,063			(4,154	)		(13.0	)%

Cost of sales		146,175			152,373			(6,198	)		(4.1	)%		215,133			223,635			(8,502	)		(3.8	)%
Selling and administrative		143,009			137,010			5,999			4.4	%		170,687			152,283			18,404			12.1	%
Other intangible asset amortization		3,218			2,945			273			9.3	%		4,261			3,007			1,254			41.7	%
Severance and other charges		1,057			1,757			(700	)		(39.8	)%
Impairment charge for investment in preferred stock														—			1,279			(1,279	)		NM
NM Severance and other charges														985			3,362			(2,377	)		(70.7	)%

Operating loss		(130,790	)		(140,152	)		(9,362	)		(6.7	)%
Operating income (loss)														(11,183	)		18,324			(29,507	)		NM

Other income (expense):
Interest expense		(5,954	)		(4,297	)		1,657			38.6	%		(6,160	)		(4,395	)		1,765			40.2	%
Change in fair value of derivative instruments		(2,220	)		(103	)		(2,117	)		NM			369			(205	)		574			NM
Loss on extinguishment of debt														(2,173	)		—			(2,173	)		NM

Loss before taxes		(138,964	)		(144,552	)		(5,588	)		(3.9	)%
Income tax expense		20,976			1,783			19,193			NM
Income (loss) before taxes														(19,147	)		13,724			(32,871	)		NM
Income tax expense (benefit)														(11,404	)		2,176			13,580			NM

Net loss	$	(159,940	)	$	(146,335	)	$	13,605			9.3	%
Net income (loss)													$	(7,743	)	$	11,548		$	(19,291	)		NM

Net sales for the three months ended ~~March 31,~~June 30, 2015 ~~increased $8.7~~decreased $22.0 million, or ~~5.7%~~5.5%, from ~~$153.9~~$401.9 million for the same period in 2014, to ~~$162.7~~$379.9 million. The net sales ~~increase~~decrease was largely driven by ~~assessment sales,~~the domestic education business, which ~~increased~~decreased by ~~$6.0~~$29.0 million, onafter the $18.1 million impact of the EdTech business, due to the strength of ~~our new addition~~prior year Texas Math and Science adoptions, and to a lesser extent Florida, as the ~~Woodcock Johnson product line, which~~adoption market is substantially lower in 2015. Offsetting a portion of the lower sales was ~~released~~stronger performance in the ~~second quarter of 2014. There were also higher~~California math and South Carolina reading and language arts adoptions. Further offsetting the decline in net sales ~~of $3.0~~were $4.0 million of ~~the domestic education basal business due to an increase in the recognition of~~higher consumer and e-commerce products net sales previously deferred for products and services delivered over time. Further, Trade Publishing net sales increased by $2.0 million from strong net sales of frontlist culinary titles. Partially offsetting the aforementioned increases were lower net sales of $2.0 million of traditional print supplemental products due to an aging product base and a $3.0 million ~~decline~~increase in international ~~sales due to the timing of certain sales orders.~~sales.

Operating loss for the three months ended ~~March 31,~~June 30, 2015 ~~improved $9.4~~unfavorably changed $29.5 million from ~~a loss~~an operating income of ~~$140.2~~$18.3 million for the same period in 2014 to a loss of ~~$130.8~~$11.2 million, due primarily to the following:

Interest expense for the three months ended ~~March 31,~~June 30, 2015 increased ~~$1.7~~$1.8 million, or ~~38.6%~~40.2%, to ~~$6.0~~$6.2 million from ~~$4.3~~$4.4 million for the same period in 2014, primarily as a result of ~~expensing deferred financing costs due~~the increase to ~~the accelerated principal payment of $63.6 million required by the Excess Cash Flow provision of~~ our outstanding term loan ~~facility.~~credit facility from $178.9 million to $800.0 million, all of which was drawn at closing of the EdTech business acquisition.

Change in fair value of derivative instruments for the three months ended ~~March 31,~~June 30, 2015 ~~unfavorably~~favorably changed by ~~$2.1~~$0.6 million from an expense of ~~$0.1~~$0.2 million in 2014, to ~~an expense~~a benefit of ~~$2.2~~$0.4 million in 2015. The ~~loss~~gain on change in fair value of derivative instruments was related to ~~unfavorable~~favorable foreign exchange forward and option contracts executed on the Euro that were ~~adversely~~favorably impacted by the ~~stronger~~weaker U.S. ~~dollar.~~

Loss on extinguishment of debt for the three months ended June 30, 2015 was $2.2 million and was related to the write off of the portion of the unamortized deferred financing fees associated with the portion of our previous term loan credit facility accounted for as an extinguishment.

Income tax expense for the three months ended ~~March 31,~~June 30, 2015 ~~increased $19.2~~improved $13.6 million from ~~$1.8~~an expense of $2.2 million for the same period in 2014, to ~~$21.0~~a benefit of $11.4 million in 2015. For 2015, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately ~~14.0%~~(4.8)%. For 2014, the annual effective tax rate method was limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at year end. For both periods, the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions. Including the tax effects of these discrete tax items, the effective tax rate was ~~15.1%~~59.6% and ~~1.2%~~15.9% for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively.

Consolidated Operating Results for the Six Months Ended June 30, 2015 and 2014

Net sales for the six months ended June 30, 2015 decreased $13.3 million, or 2.4%, from $555.8 million for the same period in 2014, to $542.6 million. The net sales decrease was largely driven by the domestic education business, which decreased by $20.0 million, after the $18.1 million impact of the EdTech business, due to the strength of prior year Texas Math and Science adoptions, and to a lesser extent Florida, as the adoption market is substantially lower in 2015. Offsetting a portion of the lower domestic education sales was stronger performance in the California math and South Carolina reading and language arts adoptions and higher assessment sales, which increased $5.0 million on the strength of our new addition to the Woodcock Johnson product line, which was released in the second quarter of 2014. Further offsetting the decline in net sales were higher net sales of $6.0 million of consumer and e-commerce products and higher sales of our Trade Publishing business which increased $1.9 million from the same period last year.

Operating loss for the six months ended June 30, 2015 unfavorably changed $20.1 million from a loss of $121.8 million for the same period in 2014 to a loss of $142.0 million, due primarily to the following:

Interest expense for the six months ended June 30, 2015 increased $3.4 million, or 39.4%, to $12.1 million from $8.7 million for the same period in 2014, primarily as a result of the increase to our outstanding term loan credit facility from $178.9 million to $800.0 million, all of which was drawn at closing of the EdTech acquisition. Further, the expense increased as a result of expensing deferred financing costs due to the accelerated principal payment of $63.6 million required by the Excess Cash Flow provision of our term loan facility.

Change in fair value of derivative instruments for the six months ended June 30, 2015 unfavorably changed by $1.5 million from an expense of $0.3 million in 2014, to an expense of $1.9 million in 2015. The loss on change in fair value of derivative instruments was related to unfavorable foreign exchange forward and option contracts executed on the Euro that were adversely impacted by the stronger U.S. dollar.

Loss on extinguishment of debt for the six months ended June 30, 2015 was $2.2 million and was related to the write off of the portion of the unamortized deferred financing fees associated with the portion of our previous term loan credit facility accounted for as an extinguishment.

Income tax expense for the six months ended June 30, 2015 increased $5.6 million from $4.0 million for the same period in 2014, to $9.6 million in 2015. For 2015, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (4.8%). For 2014, the annual effective tax rate method was limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at year end. For both periods, the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions. Including the tax effects of these discrete tax items, the effective tax rate was (6.1%) and (3.0%) for the six months ended June 30, 2015 and 2014, respectively.

To supplement our financial statements presented in accordance with GAAP, we have presented Adjusted EBITDA in addition to our GAAP results. This information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. Management believes that the presentation of Adjusted EBITDA provides useful information to investors regarding our results of operations because it assists both investors and management in analyzing and benchmarking the performance and value of our business. Adjusted EBITDA provides an indicator of general economic performance that is not affected by debt restructurings, fluctuations in interest rates or effective tax rates, non-cash charges, or levels of depreciation or amortization along with costs such as severance, facility closure costs, and acquisition costs. Accordingly, our management believes that this measurement is useful for comparing general operating performance from period to period. In addition, targets and positive trends in Adjusted EBITDA are used as performance measures and to determine certain compensation of management. Other companies may define Adjusted EBITDA differently and, as a result, our measure of Adjusted EBITDA may not be directly comparable to Adjusted EBITDA of other companies. Although we use Adjusted EBITDA as a financial measure to assess the performance of our business, the use of Adjusted EBITDA is limited because it does not include certain material costs, such as interest and taxes, necessary to operate our business. Adjusted EBITDA should be considered in addition to, and not as a substitute for, net earnings in accordance with GAAP as a measure of performance. Adjusted EBITDA is not intended to be a measure of liquidity or free cash flow for discretionary use. You are cautioned not to place undue reliance on Adjusted EBITDA.

Below is a reconciliation of our net loss to Adjusted EBITDA for the three and six months ended ~~March 31,~~June 30, 2015 and 2014:


	Three Months Ended March 31,						Three Months Ended June 30,					Six Months Ended June 30,
	2015			2014			2015			2014		2015			2014
Net loss	$	(159,940	)	$	(146,335	)
Net income (loss)							$	(7,743	)	$	11,548	$	(167,683	)	$	(134,787	)
Interest expense		5,954			4,297			6,160			4,395		12,114			8,692
Provision for income taxes		20,976			1,783
Provision (benefit) for income taxes								(11,404	)		2,176		9,572			3,959
Depreciation expense		18,409			17,239			17,776			18,082		36,185			35,321
Amortization expense (1)		52,824			62,670			51,318			59,846		104,142			122,516
Non-cash charges—stock-based compensation expense		3,095			2,397			3,717			3,547		6,812			5,944
Non-cash charges—loss on derivative instruments		2,220			103
Non-cash charges—(gain) loss on derivative instrument								(369	)		205		1,851			308
Asset impairment charges								—			1,279		—			1,279
Purchase accounting adjustments (2)		197			575			877			1,016		1,074			1,591
Fees, expenses or charges for equity offerings, debt or acquisitions		3,377			2,114			15,515			1,576		18,892			3,690
Restructuring		10			205			651			2,207		661			2,412
Severance separation costs and facility closures (3)		1,057			1,757
Severance separation costs and facility closures								985			3,362		2,042			5,119
Loss on extinguishment of debt								2,173			—		2,173			—

Adjusted EBITDA	$	(51,821	)	$	(53,195	)	$	79,656		$	109,239	$	27,835		$	56,044

Results of Operations—Comparing Three Months Ended ~~March 31,~~June 30, 2015 and 2014


	Three Months Ended March 31,												Three Months Ended June 30,						Dollar			Percent
	2015			2014			Dollar change			Percent change			2015			2014			Change			Change
Net sales	$	128,870		$	121,874		$	6,996			5.7	%	$	342,441		$	364,618		$	(22,177	)		(6.1	)%
Costs and expenses:
Cost of sales, excluding pre-publication and publishing rights amortization		72,896			70,128			2,768			3.9	%		142,664			142,061			603			0.4	%
Publishing rights amortization		20,488			27,747			(7,259	)		(26.2	)%		16,751			21,998			(5,247	)		(23.9	)%
Pre-publication amortization		26,331			28,775			(2,444	)		(8.5	)%		27,762			31,843			(4,081	)		(12.8	)%

Cost of sales		119,715			126,650			(6,935	)		(5.5	)%		187,177			195,902			(8,725	)		(4.5	)%
Selling and administrative		109,004			107,709			1,295			1.2	%		128,697			121,129			7,568			6.2	%
Other intangible asset amortization		2,404			2,405			(1	)		0.0	%		3,482			2,468			1,014			41.1	%
Impairment charge for investment in preferred stock														—			1,279			(1,279	)		NM

Operating loss		(102,253	)		(114,890	)		(12,637	)		(11.0	)%
Operating income														23,085			43,840			(20,755	)		(47.3	)%

Net loss	$	(102,253	)	$	(114,890	)	$	(12,637	)		(11.0	)%
Net income													$	23,085		$	43,840		$	(20,755	)		(47.3	)%

Adjustments from net loss to Education segment Adjusted EBITDA
Adjustments from net income to Education segment Adjusted EBITDA
Depreciation expense	$	15,486		$	15,160		$	326			2.2	%	$	14,494		$	16,874		$	(2,380	)		(14.1	)%
Amortization expense		49,223			58,928			(9,705	)		(16.5	)%		47,996			56,307			(8,311	)		(14.8	)%
Non-cash charges—asset impairment charges														—			1,279			(1,279	)		NM
Purchase accounting adjustments		197			575			(378	)		(65.7	)%		877			1,016			(139	)		(13.7	)%

Education segment Adjusted EBITDA	$	(37,347	)	$	(40,227	)	$	(2,880	)		(7.2	)%	$	86,452		$	119,316		$	(32,864	)		(27.5	)%

Education segment Adjusted EBITDA as a % of net sales		(29.0	)%		(33.0	)%								25.2	%		32.7	%

Our Education segment net sales for the three months ended ~~March 31,~~June 30, 2015 ~~increased $7.0~~decreased $22.2 million from ~~$121.9~~$364.6 million for the same period in 2014, to ~~$128.9~~$342.4 million. The net sales ~~increase~~decrease was largely driven by ~~assessment sales,~~the domestic education business, which ~~increased~~decreased by ~~$6.0~~$29.0 million,

on after the $18.1 million impact of the EdTech business, due to the strength of ~~our new addition~~prior year Texas Math and Science adoptions, and to a lesser extent Florida, as the ~~Woodcock Johnson product line, which~~adoption market is substantially lower in 2015. Offsetting a portion of the lower domestic education net sales was ~~released~~stronger performance in the ~~second quarter of 2014. There were also higher~~California math and South Carolina reading and language arts adoptions. Further offsetting the decline in net sales were $4.0 million of higher consumer and e-commerce products net sales and a $3.0 million ~~of the domestic education basal business due to an~~ increase in the recognition of net sales previously deferred for products and services delivered over time. Partially offsetting the aforementioned increases were lower net sales of $2.0 million of traditional print supplemental products due to an aging product base.international sales.

Our Education segment cost of sales for the three months ended ~~March 31,~~June 30, 2015, decreased ~~$6.9~~$8.7 million, or ~~5.5%~~4.5%, from ~~$126.6~~$195.9 million for the same period in 2014, to ~~$119.7~~$187.2 million. The decrease was attributed to a ~~$9.7~~$9.3 million reduction in net amortization expense related to publishing rights and pre-publication ~~cost~~costs primarily due to our use of accelerated amortization methods. Offsetting the aforementioned reductions was ~~a $2.8 million~~an increase in our cost of sales, excluding pre-publication and publishing rights amortization, ~~which~~as a percent of net sales to 41.7% from 39.0%, resulting in an approximate $9.2 million decrease in profitability partially offset by an $8.6 million decrease attributed to lower volume. The increase in our costs was ~~due~~primarily attributed to ~~additional volume.~~product mix and technology costs to support our digital products.

Our Education segment selling and administrative expense for the three months ended ~~March 31,~~June 30, 2015, increased ~~$1.3~~$7.6 million, or ~~1.2%~~6.2%, from ~~$107.7~~$121.1 million for the same period in 2014, to ~~$109.0~~$128.7 million. The increase was ~~primarily~~entirely due to ~~higher discretionary costs.~~$9.0 million of costs associated with the acquisition of the EdTech business and partially offset by cost containment initiatives.

Our Education segment Adjusted EBITDA for the three months ended ~~March 31,~~June 30, 2015, ~~improved $2.9~~decreased $32.9 million, or ~~7.2%~~27.5%, from ~~a loss of $40.2~~$119.3 million for the same period in 2014, to ~~a loss of $37.3~~$86.5 million. Our Education segment Adjusted EBITDA excludes depreciation, amortization and purchase accounting adjustments. The purchase accounting adjustments ~~for both 2015~~primarily relate to the acquisition of the EdTech business and ~~2014 related to adjustments to deferred revenue for~~ the 2010 ~~restructuring where we adjusted our balance sheet to fair value.~~restructuring. The purchase accounting adjustments will gradually decrease each year. Education segment Adjusted EBITDA as a percentage of net sales ~~improved~~decreased from ~~(33.0)%~~32.7% of net sales for the three months ended ~~March 31,~~June 30, 2014 to ~~(29.0)%~~25.2% for the same period in 2015 due to the identified factors impacting net sales, cost of sales and selling and administrative expense after removing those items not included in Education segment Adjusted EBITDA.


	Three Months Ended March 31,												Three Months Ended June 30,						Dollar			Percent
	2015			2014			Dollar change			Percent change			2015			2014			Change			Change
Net sales	$	33,799		$	32,059		$	1,740			5.4	%	$	37,442		$	37,272		$	170			0.5	%
Costs and expenses:
Cost of sales, excluding pre-publication and publishing rights amortization		23,673			22,520			1,153			5.1	%		25,412			24,735			677			2.7	%
Publishing rights amortization		2,655			3,004			(349	)		(11.6	)%		2,397			2,778			(381	)		(13.7	)%
Pre-publication amortization		132			199			(67	)		(33.7	)%		147			220			(73	)		(33.2	)%

Cost of sales		26,460			25,723			737			2.9	%		27,956			27,733			223			0.8	%
Selling and administrative		11,466			10,980			486			4.4	%		11,848			10,751			1,097			10.2	%
Other intangible asset amortization		814			540			274			50.7	%		779			539			240			44.5	%

Operating loss		(4,941	)		(5,184	)		(243	)		(4.7	)%		(3,141	)		(1,751	)		(1,390	)		(79.4	)%

Net loss	$	(4,941	)	$	(5,184	)	$	(243	)		(4.7	)%	$	(3,141	)	$	(1,751	)	$	(1,390	)		(79.4	)%

Adjustments from net loss to Trade Publishing segment Adjusted EBITDA
Depreciation expense	$	200		$	124		$	76			61.3	%	$	231		$	152		$	79			52.0	%
Amortization expense		3,601			3,742			(141	)		(3.8	)%		3,322			3,539			(217	)		(6.1	)%

Trade Publishing segment Adjusted EBITDA	$	(1,140	)	$	(1,318	)	$	(178	)		(13.5	)%	$	412		$	1,940		$	(1,528	)		(78.8	)%

Trade Publishing segment Adjusted EBITDA as a % of net sales		(3.4	)%		(4.1	)%								1.1	%		5.2	%

Our Trade Publishing segment net sales for the three months ended ~~March 31,~~June 30, 2015, increased ~~$1.7~~$0.2 million, or ~~5.4%~~0.5%, from ~~$32.1~~$37.3 million for the same period in 2014, to ~~$33.8~~$37.4 million. The increase in net sales was driven by net sales of frontlist culinary titles such asThe Whole 30,The Real Paleo Diet Cookbook andCake My Day along with ~~and~~ strong net sales of the Newbery Medal winning children’s bookThe Crossoveroffsetting prior year strong titles such as The Giver.

Our Trade Publishing segment cost of sales for the three months ended ~~March 31,~~June 30, 2015, increased ~~$0.7~~$0.2 million, or ~~2.9%~~0.8%, from ~~$25.7~~$27.7 million for the same period in 2014, to ~~$26.5~~$28.0 million. The increase is primarily related to increased volume along with higher royalty costs ~~of $1.3 million~~ due to product mix, partially offset by lower amortization expense of ~~$0.4~~$0.5 million primarily related to publishing rights, which was lower due to our use of accelerated amortization methods.

Our Trade Publishing segment selling and administrative expense for the three months ended ~~March 31,~~June 30, 2015, increased ~~$0.5~~$1.1 million, or ~~4.4%~~10.2%, from ~~$11.0~~$10.8 million for the same period in 2014, to ~~$11.5~~$11.8 million. The increase was primarily related to higher promotion expense and salary related costs.

Our Trade Publishing segment Adjusted EBITDA for the three months ended ~~March 31,~~June 30, 2015, ~~improved $0.2~~decreased $1.5 million, or ~~13.5%~~78.8%, from ~~a loss of $1.3~~$1.9 million for the same period in 2014, to ~~a loss of $1.1~~$0.4 million. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. Our Trade Publishing segment Adjusted EBITDA as a percentage of net sales was ~~(3.4)%~~1.1% for the three months ended ~~March 31,~~June 30, 2015, which ~~improved~~decreased from ~~(4.1)%~~5.2% for the same period in 2014 due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in segment Adjusted EBITDA.


	Three Months Ended March 31,												Three Months Ended June 30,						Dollar			Percent
	2015			2014			Dollar change			Percent change			2015			2014			Change			Change
Net sales	$	—		$	—		$	—			NM		$	—		$	—		$	—			NM
Costs and expenses:
Cost of sales, excluding pre-publication and publishing rights amortization		—			—			—			NM			—			—			—			NM
Publishing rights amortization		—			—			—			NM			—			—			—			NM
Pre-publication amortization		—			—			—			NM			—			—			—			NM
							��
Cost of sales		—			—			—			NM			—			—			—			NM
Selling and administrative		22,539			18,321			4,218			23.0	%		30,142			20,403			9,739			47.7	%
Severance and other charges		1,057			1,757			(700	)		(39.8	)%		985			3,362			(2,377	)		(70.7	)%

Operating loss		(23,596	)		(20,078	)		3,518			17.5	%		(31,127	)		(23,765	)		(7,362	)		(31.0	)%

Interest expense		(5,954	)		(4,297	)		(1,657	)		38.6	%		(6,160	)		(4,395	)		1,765			40.2	%
Change in fair value of derivative instruments		(2,220	)		(103	)		(2,117	)		NM			369			(205	)		574			NM
Loss on extinguishment of debt														(2,173	)		—			(2,173	)		NM

Loss before taxes		(31,770	)		(24,478	)		7,292			29.8	%		(39,091	)		(28,365	)		(10,726	)		37.8	%
Income tax expense		20,976			1,783			19,193			NM
Income tax expense (benefit)														(11,404	)		2,176			13,580			NM

Net loss	$	(52,746	)	$	(26,261	)	$	26,485			NM		$	(27,687	)	$	(30,541	)	$	2,854			9.3	%


Adjustments from net loss to Corporate and Other segment Adjusted EBITDA
Interest expense	$	5,954		$	4,297		$	1,657			38.6	%	$	6,160		$	4,395		$	1,765			40.2	%
Provision for income taxes		20,976			1,783			19,193			NM
Provision (benefit) for income taxes														(11,404	)		2,176			(13,580	)		NM
Depreciation expense		2,723			1,955			768			39.3	%		3,051			1,056			1,995			NM
Non-cash charges—loss on derivative instruments		2,220			103			2,117			NM
Non-cash charges—(gain) loss on derivative instruments														(369	)		205			(574	)		NM
Non-cash charges—stock-based compensation expense		3,095			2,397			698			29.1	%		3,717			3,547			170			4.8	%
Fees, expenses or charges for equity offerings, debt or acquisitions		3,377			2,114			1,263			59.7	%		15,515			1,576			13,939			NM
Restructuring		10			205			(195	)		(95.1	)%		651			2,207			(1,556	)		(70.6	)%
Severance, separation costs and facility closures		1,057			1,757			(700	)		(39.8	)%		985			3,362			(2,377	)		(70.7	)%
Loss on extinguishment of debt														2,173			—			2,173			NM

Corporate and Other segment Adjusted EBITDA	$	(13,334	)	$	(11,650	)	$	1,684			14.5	%	$	(7,208	)	$	(12,017	)	$	4,809			40.0	%

The Corporate and Other category represents certain general overhead costs not fully allocated to the business segments such as legal, accounting, treasury, human resources, technology and executive functions.

Our selling and administrative expense for the Corporate and Other category for the three months ended ~~March 31,~~June 30, 2015, increased ~~$4.2~~$9.7 million, or ~~23.0%~~47.7%, from ~~$18.3~~$20.4 million for the same period in 2014, to ~~$22.5~~$30.1 million. The increase was attributed to higher ~~consulting~~professional and legal costs of ~~$5.1~~$13.8 million associated with an equity secondary offering and acquisition related ~~activity and certain legal settlements.~~activity.

Our interest expense for the three months ended ~~March 31,~~June 30, 2015 increased ~~$1.7~~$1.8 million, or ~~38.6%~~40.2%, to ~~$6.0~~$6.2 million from ~~$4.3~~$4.4 million for the same period in 2014, primarily as a result of ~~expensing deferred financing costs due~~the increase to ~~the accelerated principal payment of $63.6 million required by the Excess Cash Flow provision of~~ our outstanding term loan ~~facility.~~credit facility from $178.9 million to $800.0 million, all of which was drawn at closing of the EdTech acquisition.

Our change in fair value of derivative instruments for the three months ended ~~March 31,~~June 30, 2015 ~~unfavorably~~favorably changed by ~~$2.1~~$0.6 million from an expense of ~~$0.1~~$0.2 million in 2014, to ~~an expense~~a gain of ~~$2.2~~$0.4 million in 2015. The ~~loss~~gain on change in fair value of derivative instruments was related to ~~unfavorable~~favorable foreign exchange forward and option contracts executed on the Euro that were ~~adversely~~favorably impacted by the ~~stronger~~weaker U.S. ~~dollar.~~dollar against the Euro during the quarter.

Loss on extinguishment of debt for the three months ended June 30, 2015 was $2.2 million and was related to the write off of the portion of the unamortized deferred financing fees associated with the portion of our previous term loan credit facility accounted for as an extinguishment.

Income tax expense for the three months ended ~~March 31,~~June 30, 2015 ~~increased $19.2~~improved $13.6 million from ~~$1.8~~an expense of $2.2 million for the same period in 2014, to ~~$21.0~~a benefit of $11.4 million in 2015. For 2015, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately ~~14.0%~~(4.8%). For 2014, the annual effective tax rate method was limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at year end. For both periods, the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions. Including the tax effects of these discrete tax items, the effective tax rate was ~~15.1%~~59.6% and ~~1.2%~~15.9% for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively.

Adjusted EBITDA for the Corporate and Other category for the three months ended ~~March 31,~~June 30, 2015, ~~decreased $1.7~~increased $4.8 million, or ~~14.5%~~40.0%, from a loss of ~~$11.7~~$12.0 million for the same period in 2014, to a loss of ~~$13.3~~$7.2 million. Our Adjusted EBITDA for the Corporate and Other category excludes depreciation, equity compensation charges, acquisition-related activity, restructuring costs, severance and facility vacant space costs. The decrease in our Adjusted EBITDA for the Corporate and Other category was due to the factors described above after removing those items not included in Adjusted EBITDA for the Corporate and Other category.

Our Education segment net sales for the six months ended June 30, 2015 decreased $15.2 million from $486.5 million for the same period in 2014, to $471.3 million. The net sales decrease was largely driven by the domestic education business, which decreased by $20.0 million, after the $18.1 million impact of the EdTech business, due to the strength of prior year Texas Math and Science adoptions, and to a lesser extent Florida, as the adoption market is substantially lower in 2015. Offsetting a portion of the domestic education lower sales was stronger performance in the California math and South Carolina reading and language arts

adoptions and higher assessment sales, which increased $5.0 million on the strength of our new addition to the Woodcock Johnson product line, which was released in the second quarter of 2014. Further offsetting the decline in net sales were higher net sales of $6.0 million of consumer and e-commerce products.

Our Education segment cost of sales for the six months ended June 30, 2015, decreased $15.7 million, or 4.9%, from $322.6 million for the same period in 2014, to $306.9 million. The decrease was attributed to a $19.0 million reduction in net amortization expense related to publishing rights and pre-publication costs primarily due to our use of accelerated amortization methods. Offsetting the aforementioned reductions was an increase in our cost of sales, excluding pre-publication and publishing rights amortization, as a percent of net sales to 45.7% from 43.6%, resulting in an approximate $10.0 million decrease in profitability partially offset by a $6.6 million decrease attributed to lower volume. The increase in our costs was primarily attributed to product mix and technology costs to support our digital products.

Our Education segment selling and administrative expense for the six months ended June 30, 2015, increased $8.9 million, or 3.9%, from $228.8 million for the same period in 2014, to $237.7 million. The increase was entirely due to $9.0 million of costs associated with the acquired EdTech business.

Our Education segment Adjusted EBITDA for the three months ended June 30, 2015, decreased $30.0 million, or 37.9%, from $79.1 million for the same period in 2014, to $49.1 million. Our Education segment Adjusted EBITDA excludes depreciation, amortization and purchase accounting adjustments. The purchase accounting adjustments primarily relate to the acquisition of the EdTech business and the 2010 restructuring. The purchase accounting adjustments will gradually decrease each year. Education segment Adjusted EBITDA as a percentage of net sales decreased from 16.3% of net sales for the six months ended June 30, 2014 to 10.4% for the same period in 2015 due to the identified factors impacting net sales, cost of sales and selling and administrative expense after removing those items not included in Education segment Adjusted EBITDA.

Our Trade Publishing segment net sales for the six months ended June 30, 2015, increased $1.9 million, or 2.8%, from $69.3 million for the same period in 2014, to $71.2 million. The increase in net sales was driven by net sales of frontlist culinary titles such asThe Whole 30,The Real Paleo Diet Cookbook andCake My Day along with and strong net sales of the Newbery Medal winning children’s bookThe Crossoverand Pedro,a sports memoir by Pedro Martinez.

Our Trade Publishing segment cost of sales for the three months ended June 30, 2015, increased $1.0 million, or 1.8%, from $53.5 million for the same period in 2014, to $54.4 million. The increase is primarily related to higher volume along with increased royalty costs due to product mix, partially offset by lower amortization expense of $0.9 million primarily related to publishing rights, which was lower due to our use of accelerated amortization methods.

Our Trade Publishing segment selling and administrative expense for the three months ended June 30, 2015, increased $1.6 million, or 7.3%, from $21.7 million for the same period in 2014, to $23.3 million. The increase was primarily related to higher salary costs and promotion expense.

Our Trade Publishing segment Adjusted EBITDA for the three months ended June 30, 2015, decreased $1.4 million, from $0.6 million for the same period in 2014, to a loss of $0.7 million. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. Our Trade Publishing segment Adjusted EBITDA as a percentage of net sales was (1.0)% for the six months ended June 30, 2015, which decreased from 0.9% for the same period in 2014 due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in segment Adjusted EBITDA.

Our selling and administrative expense for the Corporate and Other category for the three months ended June 30, 2015, increased $14.0 million, or 36.0%, from $38.7 million for the same period in 2014, to $52.7 million. The increase was attributed to higher professional and legal costs of $15.1 million associated with an equity secondary offering and acquisition related activity.

Our interest expense for the six months ended June 30, 2015 increased $3.4 million, or 39.4%, to $12.1 million from $8.7 million for the same period in 2014, primarily as a result of the increase to our outstanding term loan credit facility from $178.9 million to $800.0 million, all of which was drawn at closing of the EdTech acquisition. Further, the expense increased as a result of expensing deferred financing costs due to the accelerated principal payment of $63.6 million required by the Excess Cash Flow provision of our term loan facility.

Our change in fair value of derivative instruments for the six months ended June 30, 2015 unfavorably changed by $1.5 million from an expense of $0.3 million in 2014, to an expense of $1.9 million in 2015. The loss on change in fair value of derivative instruments was related to unfavorable foreign exchange forward and option contracts executed on the Euro that were adversely impacted by the stronger U.S. dollar.

Loss on extinguishment of debt for the six months ended June 30, 2015 was $2.2 million and was related to the write off of the portion of the unamortized deferred financing fees associated with the portion of our previous term loan credit facility accounted for as an extinguishment.

Income tax expense for the six months ended June 30, 2015 increased $5.6 million from $4.0 million for the same period in 2014, to $9.6 million in 2015. For 2015, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (4.8%). For 2014, the annual effective tax rate method was limited to the amount that is expected to be realized during the year or recognizable as a deferred tax asset at year end. For both periods, the income tax expense was impacted by certain discrete tax items including the accrual of potential interest and penalties on uncertain tax positions. Including the tax effects of these discrete tax items, the effective tax rate was (6.1%) and (3.0%) for the six months ended June 30, 2015 and 2014, respectively.

Adjusted EBITDA for the Corporate and Other category for the six months ended June 30, 2015, improved $3.1 million, or 13.2%, from a loss of $23.7 million for the same period in 2014, to a loss of $20.5 million. Our Adjusted EBITDA for the Corporate and Other category excludes depreciation, equity compensation charges, acquisition-related activity, restructuring costs, severance and facility vacant space costs. The decrease in our Adjusted EBITDA for the Corporate and Other category was due to the factors described above after removing those items not included in Adjusted EBITDA for the Corporate and Other category.

Our net sales, operating profit or loss and net cash provided by or used in operations are impacted by the inherent seasonality of the academic calendar. Consequently, the performance of our businesses may not be comparable quarter to consecutive quarter and should be considered on the basis of results for the whole year or by comparing results in a quarter with results in the same quarter for the previous year.

In the K-12 market, we typically receive payments for products and services from individual school districts, and, to a lesser extent, individual schools and states. In the Trade Publishing markets, payment is received for products and services from book distributors and retail booksellers. In the case of testing and assessment products and services, payment is received from the individually contracted parties.

Approximately 88% of our net sales for the year ended December 31, 2014 were derived from our Education segment, which is a markedly seasonal business. Schools conduct the majority of their purchases in the second and third quarters of the calendar year in preparation for the beginning of the school year. Thus, over the past three years, approximately 67% of our consolidated net sales were realized in the second and third quarters. Sales of K-12 instructional materials and customized testing products are also cyclical, with some years offering more sales opportunities than others. The amount of funding available at the state level for educational materials also has a significant effect on year-to-year net sales. Although the loss of a single customer would not have a material adverse effect on our business, schedules of school adoptions and market acceptance of our products can materially affect year-to-year net sales performance.

   For the Three
Months Ended
March 31,
2015    For the Three
Months Ended
March 31,
2014
Net cash used in operating activities
   $ (92,931 )    $ (102,544 )


(in thousands)	June 30, 2015			December 31, 2014
Cash and cash equivalents	$	319,410		$	456,581
Short-term investments		—			286,764
Current portion of long-term debt		8,000			67,500
Long-term debt, net of discount		788,056			175,625

	For the Six Months Ended June 30, 2015			For the Six Months Ended June 30, 2014
Net cash used in operating activities	$	(134,777	)	$	(132,107	)

Under both the revolving credit facility and the term loan facility, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC and Houghton Mifflin Harcourt Publishing Company are the borrowers (collectively, the “Borrowers”), and Citibank, N.A. acts as both the administrative agent and the collateral agent.

The obligations under our senior secured credit facilities are guaranteed by the Company and each of its direct and indirect for-profit domestic subsidiaries (other than the Borrowers) (collectively, the “Guarantors”) and are secured by all capital stock and other equity interests of the Borrowers and the Guarantors and substantially all of the other tangible and intangible assets of the Borrowers and the Guarantors, including, without limitation, receivables, inventory, equipment, contract rights, securities, patents, trademarks, other intellectual property, cash, bank accounts and securities accounts and owned real estate. The revolving credit facility is secured by first priority liens on receivables, inventory, deposit accounts, securities accounts, instruments, chattel paper and other assets related to the foregoing (the “Revolving First Lien Collateral”), and second priority liens on the collateral which secures the term loan facility on a first priority basis. The term loan facility is secured by first priority liens on the capital stock and other equity interests of the Borrower and the Guarantors, equipment, owned real estate, trademarks and other intellectual property, general intangibles that are not Revolving First Lien Collateral and other assets related to the foregoing, and second priority liens on the Revolving First Lien Collateral.

Borrowings under the term loan facility are payable in equal quarterly amounts totaling 1.0% per annum of the original term loan facility amount prior to the maturity date of the term loan facility, with the remaining unpaid balance due and payable at maturity. No amortization payments are required with respect to the revolving credit facility.

The revolving credit facility is available based on a borrowing base comprised of eligible inventory and eligible receivables. Up to ~~$40.0~~$50.0 million of the revolving credit facility is available for issuances of letters of credit. The amounts of any outstanding letters of credit reduce availability under the revolving credit facility on a dollar-for-dollar basis.

The revolving credit facility has a term of five years and the interest rate for borrowings under the revolving credit facility is based on, at the Borrowers’ election, LIBOR or an alternate base rate, plus in each case a margin that is determined based on average daily availability. The term loan facility has a term of six years and the interest rate for borrowings under the term loan facility is based on, at the Borrowers’ election, LIBOR plus ~~3.25%~~3.0% per annum or the alternate base rate plus ~~2.25%~~2.00%. The LIBOR rate under the term loan facility is subject to a minimum “floor” of 1.00%. As of ~~March 31,~~June 30, 2015, the interest rate of the term loan facility was ~~4.25%~~4.0%. As of ~~As of March 31,~~June 30, 2015, we had approximately ~~$178.9~~$800.0 million ($796.1 million, net of discount) outstanding under our term loan facility and no amounts outstanding under our revolving credit facility. We had approximately ~~$152.4~~$228.7 million of borrowing availability under our revolving credit facility and approximately ~~$21.1~~$21.3 million of outstanding letters of credit as of ~~March 31,~~June 30, 2015.

On January 15, 2014, we amended our term loan facility to, among other things, reduce the interest rates applicable to the loans under the term loan facility. As a result of the amendment, interest rates for loans under the term loan facility are (i) the alternate base rate plus 2.25% per annum, a reduction from the alternate base rate plus 3.25% in effect prior to the amendment, and (ii) LIBOR plus 3.25% per annum, a reduction from LIBOR plus 4.25% in effect prior to the amendment.

The term loan facility contains financial covenants based on a defined EBITDA calculation requiring the Company, on a consolidated basis, to maintain a certain minimum interest coverage ratio and a certain maximum leverage ratio. The interest coverage ratio is 9.0 to 1.0 for fiscal quarters ending through maturity. The maximum leverage ratio is 2.0 to 1.0 for fiscal quarters ending through maturity. TheOur revolving credit facility contains a minimum fixed charge coverage ratio which is tested if availability is less than the greater of ~~$31.25~~$25.0 million and ~~15%~~12.5% of the lesser of the total commitment and the borrowing base then in effect, or less than $20.0 million if certain conditions are met. ~~We were in compliance with each of these covenants in the term loan facility as of March 31, 2015, and the~~The minimum fixed charge coverage ratio was not applicable under the revolving credit ~~facility. The~~facility as of June 30, 2015, due to our level of borrowing availability. Our senior secured credit facilities ~~also~~ contain customary restrictive covenants, including limitations on incurrence of indebtedness, incurrence of liens, transactions with affiliates, mergers, dividends and other distributions, asset dispositions and investments.

Our senior secured credit facilities contain customary events of default, subject to applicable grace periods, including for nonpayment of principal, interest or other amounts, violation of covenants, incorrectness of representations or warranties in any material respect, cross default to material indebtedness, material monetary judgments, ERISA defaults, insolvency, actual or asserted invalidity of loan documents or material security and change of control.

We had ~~$562.0~~$319.4 million of cash and cash equivalents at ~~March 31,~~June 30, 2015. We had $456.6 million of cash and cash equivalents and $286.8 million of short-term investments at December 31, 2014.

We expect our net cash provided by operations combined with our cash and cash equivalents and borrowings under our revolving credit facility to provide sufficient liquidity to fund our current obligations, capital spending, debt service requirements and working capital requirements over at least the next twelve months.

Net cash used in operating activities was ~~$92.9~~$134.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015, a ~~$9.6~~$2.7 million ~~decrease~~increase from the ~~$102.5~~$132.1 million used in operating activities for the ~~three~~six months ended ~~March 31,~~June 30, 2014. The ~~decrease~~increase in cash used in operating activities from 2014 to 2015 was primarily driven by less profitable operations, net of depreciation and amortization, of $40.7 million offset by

favorable net changes in operating assets and liabilities of ~~$13.5~~$38.0 million. These changes were primarily due to favorable changes in accounts ~~payable~~receivable of ~~$12.6~~$109.4 million attributed to lower billings from the prior year due to ~~timing~~a smaller adoption market, favorable changes in inventories of ~~disbursements,~~$7.8 million, favorable changes in pension and postretirement benefits of ~~$1.6~~$3.9 million, favorable changes in ~~accounts receivable~~royalties of ~~$1.0~~$2.1 million, ~~favorable~~offset by unfavorable changes in ~~severance~~deferred revenue of $62.1 million also attributed to lower billings, unfavorable changes in accounts payable of $22.4 million due to timing of disbursements, and ~~other of $0.6 million, and favorable net~~unfavorable changes in other operating assets and liabilities of $9.6 million, partially offset by unfavorable changes in deferred revenue of $5.3 million, unfavorable changes in royalties of $3.8 million, and unfavorable changes in inventory of $2.8 million. Further, the decrease was partially driven by less profitable operations, net of depreciation and amortization, of $3.9$0.7 million.

Net cash ~~provided by~~used in investing activities was ~~$254.4~~$367.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015, an increase of ~~$296.7~~$324.0 million from the ~~$42.3~~$43.8 million used in investing activities for the ~~three~~six months ended ~~March 31,~~June 30, 2014. The ~~decrease~~increase in cash investing expenditures is primarily attributed to ~~a net~~an increase in acquisition of business activity expenditures of $568.6 million related to our acquisition of Scholastic’s EdTech business in the current period compared to three smaller acquisitions that occurred during 2014. The increase in expenditures was offset by an increase in net proceeds from sales and maturities of short-term investments of ~~$275.8~~$229.0 million attributed to management’s decision to have increased liquidity to fund strategic initiatives. Further, capital investing expenditures related to pre-publication costs and property, plant and equipment decreased by ~~$20.9~~$15.7 million. The decrease in capital investing expenditures ~~was a~~is primarily the result of ~~continued improvements in~~ capital ~~allocation management.~~spend timing.

Net cash ~~used in~~provided by financing activities was ~~$56.0~~$365.4 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015, an increase of ~~$55.0~~$363.7 million from the ~~$1.0~~$1.7 million of net cash ~~used in~~provided by financing activities for the ~~three~~six months ended ~~March 31,~~June 30, 2014. The increase was primarily due to ~~a $63.6 million principal payment on long-term debt related to~~net proceeds from the ~~Excess Cash Flow provisions under our~~New Term Loan Facility of $796.0 million offset by an increase in principal payments on our previously existing term loan of $241.9 million related to our acquisition of Scholastic’s EdTech business. Further, we incurred $13.7 million of deferred financing fees expenditures in connection with our New Term Loan Facility. During the current period, we also incurred cash outlays of $191.2 million under our share repurchase program for our common stock, partially offset by an increase in proceeds from stock option exercises of ~~$8.3~~$14.2 million.

Our financial results are affected by the selection and application of critical accounting policies and methods. There were no material changes in the three and six months ended ~~March 31,~~June 30, 2015 to the application of critical accounting policies and estimates as described in our audited financial statements for the year ended December 31, 2014, which were included in our Annual Report on Form 10-K for the year ended December 31, 2014.

Although inflation is currently well below levels in prior years and has, therefore, benefited recent results, particularly in the area of manufacturing costs, there are offsetting costs. Our ability to adjust selling prices has always been limited by competitive factors and long-term contractual arrangements that either prohibit price increases or limit the amount by which prices may be increased. Further, a weak domestic economy at a time of low inflation could cause lower tax receipts at the state and local level, and the funding and buying patterns for textbooks and other educational materials could be adversely affected. Prices for paper moderated during the last three years.

The most significant assets affected by inflation include pre-publication, other property, plant and equipment and inventories. We use the weighted average cost method to value all inventory. We have negotiated favorable pricing through contractual agreements with our two top print and sourcing vendors, and from our other major vendors, which has helped to stabilize our unit costs, and therefore our cost of inventories sold. Our publishing business requires a high level of investment in pre-publication for our educational and reference works, and in other property, plant and equipment. We expect to continue to commit funds to the publishing areas through both internal growth and acquisitions. We believe that by continuing to emphasize cost controls, technological improvements and quality control, we can continue to moderate the impact of inflation on our operating results and financial position.

As of ~~March 31,~~June 30, 2015, we were in compliance with all of our debt covenants.

~~We are currently required to meet certain restrictive financial covenants as defined~~As of June 30, 2015, the minimum fixed charge coverage ratio covenant under our ~~term loan facility and~~ revolving credit ~~facility. We have financial covenants primarily pertaining~~facility was not applicable, due to ~~interest~~our level of borrowing availability. The minimum fixed charge coverage ~~and maximum leverage ratios.~~ratio, which is only tested in limited situations, is 1.0 to 1.0 through the end of the facility. A breach of any ~~of these~~ covenants, ratios, tests or restrictions, as applicable, under the agreements

governing our indebtedness, for which a waiver is not obtained, could result in an event of default, in which case our lenders could elect to declare all amounts outstanding to be immediately due and payable and result in a cross-default under other arrangements containing such provisions. A default would permit lenders to accelerate the maturity for the debt under these agreements and to foreclose upon any collateral securing the debt owed to these lenders and to terminate any commitments of these lenders to lend to us. If the lenders accelerate the payment of the indebtedness, our assets may not be sufficient to repay in full the indebtedness and any other indebtedness that would become due as a result of any acceleration. Further, in such an event, the lenders would not be required to make further loans to us, and assuming similar facilities were not established and we are unable to obtain replacement financing, it would materially affect our liquidity and results of operations.

Additionally, we are subject to Excess Cash Flow provisions under ~~the term loan facility~~our New Term Loan Facility and our Term Loan Facility which are predicated upon our leverage ratio and cash flow. Based upon our Excess Cash Flow calculations at December 31, 2014, we were required to pay $63.6 million during the first quarter of 2015 under this provision.

On November 3, 2014, our Board of Directors authorized the repurchase of up to $100.0 million in aggregate value of the Company’s ~~Common Stock.~~common stock. Effective April 23, 2015, our ~~board~~Board of ~~directors~~Directors authorized an additional $100.0 million under our existing share repurchase program, bringing the total authorization to $200.0 million. Additionally, on May 6, 2015, our ~~board~~Board of ~~directors~~Directors authorized an incremental $300.0 million under our existing share repurchase program, bringing the total aggregate authorization to $500.0 million. The ~~$300.0~~aggregate $500.0 million ~~increase in authorization is conditional upon the successful increase in our term loan facility. The aggregate~~ share repurchase program was effective on May 29, 2015 and may be executed over a period of two years from May 6, 2015. Repurchases under the program may be made from time to time in open market, including under a trading plan, or privately negotiated transactions. The extent and timing of any such repurchases would generally be at our discretion and subject to market conditions, applicable legal requirements and other considerations. Any repurchased shares may be used for general corporate purposes. ~~There were no stock repurchases during the three months ended March 31, 2015.~~The program will expire on May 6, 2017.

As of June 30, 2015, there was approximately $308.8 million available for share repurchase under this authorization.

See Footnote 3 to the Notes to Consolidated Financial Statements for a discussion of recently issued accounting pronouncements.

We are exposed to market risk from foreign currency exchange rates and interest rates, which could affect operating results, financial position and cash flows. We manage exposure to these market risks through our regular operating and financing activities and, when appropriate, through the use of derivative financial instruments. These derivative financial instruments are utilized to hedge economic exposures as well as reduce our earnings and cash flow volatility resulting from shifts in market rates. As permitted, we may designate certain of these derivative contracts for hedge accounting treatment in accordance with authoritative guidance regarding accounting for derivative instruments and hedging activities. However, certain of these instruments may not qualify for, or we may choose not to elect, hedge accounting treatment and, accordingly, the results of our operations may be exposed to some level of volatility. Volatility in our results of operations will vary with the type and amount of derivative hedges outstanding, as well as

fluctuations in the currency and interest rate market during the period. Periodically, we may enter into derivative contracts, including interest rate swap agreements and interest rate caps and collars to manage interest rate exposures, and foreign currency spot, forward, swap and option contracts to manage foreign currency exposures. The fair market values of all of these derivative contracts change with fluctuations in interest rates and/or currency rates and are designed so that any changes in their values are offset by changes in the values of the underlying exposures. Derivative financial instruments are held solely as risk management tools and not for trading or speculative purposes.

By their nature, all derivative instruments involve, to varying degrees, elements of market and credit risk not recognized in our financial statements. The market risk associated with these instruments resulting from currency exchange and interest rate movements is expected to offset the market risk of the underlying transactions, assets and liabilities being hedged. Our policy is to deal with counterparties having a single A or better credit rating at the time of the execution. We manage credit risk through the continuous monitoring of exposures to such counterparties.

We continue to review liquidity sufficiency by performing various stress test scenarios, such as cash flow forecasting which considers hypothetical interest rate movements. Furthermore, we continue to closely monitor current events and the financial institutions that support our credit facility, including monitoring their credit ratings and outlooks, credit default swap levels, capital raising and merger activity.

As of ~~March 31,~~June 30, 2015, we had ~~$178.9~~$800.0 million ($796.1 million, net of discount) of aggregate principal amount indebtedness outstanding under our term loan facility that bears interest at a variable rate. An increase or decrease of 1% in the interest rate will change our interest expense by approximately ~~$1.8~~$8.0 million on an annual basis. We also have up to $250.0 million of borrowing availability, subject to borrowing base availability, under our revolving credit facility, and borrowings under the revolving credit facility bear interest at a variable rate. We had no borrowings outstanding under the revolving credit facility at ~~March 31,~~June 30, 2015. Assuming that the revolving credit facility is fully drawn, an increase or decrease of 1% in the interest rate will change our interest expense associated with the revolving credit facility by $2.5 million on an annual basis.

We conduct various digital development activities in Ireland, and as such, our cash flows and costs are subject to fluctuations from changes in foreign currency exchange rates. We manage our exposures to this market risk through the use of short-term foreign exchange forward and option contracts, when deemed appropriate, which were not significant as of ~~March 31,~~June 30, 2015 and December 31, 2014. We do not enter into derivative transactions or use other financial instruments for trading or speculative purposes.

Our management, with the participation of our Chief Executive Officer (“CEO”), and our Executive Vice President and Chief Financial Officer (“CFO”), evaluated the effectiveness of our disclosure controls and procedures as of ~~September~~June 30, ~~2014~~2015 pursuant to Rule 13a-15(b) of the Securities Exchange Act of 1934, as amended (Exchange Act). Disclosure controls and procedures are designed to ensure that material information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such material information is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure. Based on their evaluation, our CEO and CFO concluded that, as of ~~March 31,~~June 30, 2015, our disclosure controls and procedures were effective.

During the quarter ended ~~March 31,~~June 30, 2015, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

We are involved in ordinary and routine litigation and matters incidental to our business. Specifically, there have been various settled, pending and threatened litigation that allege we exceeded the print run limitation or other restrictions in licenses granted to us to reproduce photographs in our instructional materials. While management believes that there is a reasonable possibility we may incur a loss associated with the pending and threatened litigation, we are not able to estimate such amount, but we do not expect any of these matters to have a material adverse effect on our results of operations, financial position or cash flows. We have insurance in such amounts and with such coverage and deductibles as management believes is reasonable. There can be no assurance that our liability insurance will cover all events or that the limits of coverage will be sufficient to fully cover all liabilities.

~~Other than as disclosed below, there~~There have been no material changes since the beginning of the period covered by this Quarterly Report on Form 10-Q to the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, ~~2014.~~2014 and our Quarterly Report on Form 10-Q for the three months ended March 31, 2015. For more information regarding the risks regarding our business and industry, please see our Annual Report on Form 10-K for the year ended December 31, ~~2014.~~

~~Risks Related to Our Pending Acquisition~~2014 and our Quarterly Report on Form 10-Q for the three months ended March 31, 2015.

~~The consummation~~Item 2. Unregistered Sales of ~~the EdTech acquisition is subject to a number~~Equity Securities and Use of conditions, including certain governmental and regulatory conditions that may not be satisfied, and the EdTech acquisition may not be completed on a timely basis, or at all. Failure to complete the EdTech acquisition for any reason, whether or not the faultProceeds

Issuer Purchases of ~~the Company, could have a material adverse effect on us.~~Equity Securities

The ~~closing~~following table contains the Company’s purchases of the EdTech acquisition is subject to closing conditions, including regulatory approval. If the closing conditions are not satisfied or waived, in either a timely manner or at all, the EdTech acquisition will be delayed or will not be completed, which could cause us not to realize some or all of the anticipated benefits of the EdTech acquisition. The market price of our common stock may reflect an assumption that the pending EdTech acquisition will occur and on a timely basis, and the failure to do so may result in a declineequity securities in the ~~market price~~second quarter of ~~our common stock.~~2015 (in thousands, except share and per share information):

Repurchases under the ~~EdTech acquisition is not completed on a timely basis, or at all, our ongoing business~~program may be ~~adversely affected. Additionally,~~made from time to time in ~~the event that the EdTech acquisition is not completed, we will be subject to~~open market, including under a ~~number of risks, including, but not limited to, the payment of certain fees~~trading plan, or privately negotiated transactions. The extent and costs relating to the EdTech acquisition, such as legal, accounting, financial advisory, the loss of time and resources, potential litigation that may arise as a result of the failed EdTech acquisition and, in certain circumstances, a termination fee of $28.75 million.

~~Our business may suffer if we do not achieve the anticipated benefits of the EdTech acquisition.~~

We expect to achieve certain benefits as a result of the EdTech acquisition, including revenue synergies and cost synergies, and we have made certain projections about the performance of EdTech following the EdTech acquisition. There can be no assurances that we will realize the expected benefits currently anticipated from the EdTech acquisition, such as the expected synergies, or that EdTech will perform according to our projections following the EdTech acquisition. A failure to achieve any of the anticipated benefits of the EdTech acquisition or a failure of EdTech to perform according to our projections could adversely affect our financial condition and results of operations.

~~We may be unable to successfully integrate EdTech in order to realize the anticipated benefits of the EdTech acquisition or do so within the intended timeframe.~~

We will be required to devote significant management attention and resources to integrating the business practices and operations of EdTech with our Company. This integration may prove to be more difficult, costly and time-consuming than expected, which could cause us not to realize some or all of the anticipated benefits from the EdTech acquisition. Potential difficulties we may encounter as part of the integration process include the following:

Any of these factors could adversely affect EdTech’s ability to maintain relationships with customers, suppliers, employees and other constituencies or our ability to achieve the anticipated benefits of the EdTech acquisition or could reduce our earnings or otherwise adversely affect our business and financial results after the EdTech acquisition.

~~EdTech will be subject to various uncertainties while the EdTech acquisition is pending that could jeopardize the achievement of the anticipated benefits of the EdTech acquisition.~~

Uncertainty about the effect of the EdTech acquisition on EdTech’s customers, suppliers and other vendors may jeopardize the achievement of the anticipated benefits of the EdTech acquisition. These uncertainties could cause those who deal with EdTech to seek to change existing business relationships with EdTech. Employee retention and recruitment may be particularly challenging for EdTech prior to completion of the EdTech acquisition, as the employees and prospective employees of EdTech may experience uncertainty about their future roles with EdTech following the EdTech acquisition.

~~We will incur substantial transaction fees and costs in connection with the EdTech acquisition.~~

We expect to incur a significant amount of non-recurring expenses in connection with the EdTech acquisition, including legal, accounting, transaction costs, regulatory costs, integration costs and other expenses, which may be significant. In general, these expenses are payable by us, whether or not the EdTech acquisition is completed. If we fail to consummate the EdTech acquisition or if we fail to realize its anticipated benefits (such as cost synergies), we may not be able to recoup these expenses.

~~We may not be able to timely consummate the New Term Loan on favorable terms, or at all.~~

We have obtained commitments for a $500 million New Term Loan, but do not have commitments for increasing the size of the New Term Loan to $800 million, as planned. The closing of the New Term Loan is subject to the completion of successful marketing, the negotiation, execution and delivery of definitive agreements and other factors, many of which are beyond our control. If we are unable to timely consummate the New Term Loan on favorable terms or at all, it may have a material adverse effect on our financial condition and liquidity and our ability to timely consummate the EdTech acquisition.

~~We plan to incur additional indebtedness in connection with the New Term Loan refinancing, which could adversely affect our business.~~

In connection with the New Term Loan refinancing, we plan to incur approximately $621.1 million in additional indebtedness, which could adversely affect our business. This additional indebtedness could increase our interest expense, limit our future borrowing capacity, increase the cost of future borrowing and decrease our business flexibility. Any impairment of our ability to obtain future financing on favorable terms could have an adverse effect on our ability to refinance any of our then-existing debt and may restrict our ability to execute on our business strategy, which may include future acquisitions.

The ability to pay principal and interest on our debt and to refinance our debt in the future will depend not only upon our financial and operating performance, but on the state of the global economy and credit markets during the period through the timetiming of any such ~~refinancing, many of which are factors over which we have no control. There can~~repurchases would generally be ~~no assurance that we will~~at our discretion and subject to market conditions, applicable legal requirements and other considerations. Any repurchased shares may be able to make principal and interest payments on our indebtedness, or to refinance our indebtedness at maturity as needed. If we are unable to satisfy our obligations under our debt agreements, our creditors could elect to declare some or all of our debt to be immediately due and payable, elect to terminate their commitments, cease making further loans and institute foreclosure proceedings against our assets, and we could be forced into bankruptcy or liquidation.used for general corporate purposes.


Exhibit No.		Description
		among Houghton Mifflin Harcourt Company, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC, Houghton Mifflin Harcourt Publishing Company, the subsidiaries of Houghton Mifflin Harcourt Company from time to time party thereto and Citibank, N.A., as collateral agent (Incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on July 22, 2015 (File No. 001-36166).

31.1*		Certification of CEO Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of CFO Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1**		Certification of CEO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2**		Certification of CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		XBRL Instance Document.

101.SCH*		XBRL Taxonomy Extension Schema Document.

101.CAL*		XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF*		XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB*		XBRL Taxonomy Extension Label Linkbase Document.

101.PRE*		XBRL Taxonomy Extension Presentation Linkbase Document.

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		Page(s)
PART I. FINANCIAL INFORMATION

Item 1.	Consolidated Financial Statements (Unaudited):

	Consolidated Balance Sheets		4

	Consolidated Statements of Operations		5

	Consolidated Statements of Comprehensive ~~Loss~~Income (Loss)		6

	Consolidated Statements of Cash Flows		7

	Notes to Consolidated Financial Statements		8

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		1821

Item 3.	Quantitative and Qualitative Disclosures about Market Risk		3141

Item 4.	Controls and Procedures		3242

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings		3242

Item 1A.	Risk Factors		3343

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		43

Item 6.	Exhibits		3344

SIGNATURES			3546


	Three Months Ended March 31,
(in thousands of dollars)	2015			2014

Net loss	$	(159,940	)	$	(146,335	)

Other comprehensive (loss) income, net of taxes:
Foreign currency translation adjustments		(1,009	)		203
Unrealized gain on short-term investments		—			9

Other comprehensive (loss) income, net of taxes		(1,009	)		212

Comprehensive loss	$	(160,949	)	$	(146,123	)


	(Unaudited)			(Unaudited)			(Unaudited)		(Unaudited)
	Three Months Ended			Six Months Ended			Three Months Ended		Six Months Ended
	June 30, 2015			June 30, 2015			June 30, 2014		June 30, 2014
Net sales	$	410,308		$	608,269		$	464,447	$	653,819
Net income (loss)		(13,361	)		(190,358	)		18,856		(143,831	)


Balance at December 31, 2014	$	532,921

Acquisitions		251,002

Balance at June 30, 2015	$	783,923

Goodwill		2,226,423
Accumulated impairment losses		(1,442,500	)

Balance at June 30, 2015	$	783,923


Accounts receivable, net of allowance for bad debts and book returns of $2.2 million	$	31,237
Inventories		13,714
Prepaid expenses and other assets		803
Property, plant, and equipment		1,725
Pre-publication costs		98,610
Royalty advances to authors		1,093
Goodwill		251,002
Other intangible assets		214,030
Other assets		28
Accounts payable		(8,117	)
Royalties payable		(2,573	)
Deferred revenue		(20,189	)
Other accruals		(5,680	)

Total purchase price	$	575,683


Level 1		Observable input such as quoted prices in active markets for identical assets or liabilities;

Level 2		Observable inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and

Level 3		Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.


	Three Months Ended June 30, 2015		Six Months Ended June 30, 2015
Cost of repurchases	$	191,238	$	191,238
Shares repurchased		8,119,413		8,119,413
Average cost per share	$	23.55	$	23.55


Period	Total Number of Shares (or Units) Purchased		Average Price Paid per Share (or Unit)		Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans of Programs (*)		Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
May 1, 2015 to		6,521,739	$	23.00		6,521,739	$	350,000
May 31, 2015 to

June 1, 2015 to		1,597,674	$	25.81		1,597,674	$	308,762
June 30, 2015 to

Total		8,119,413	$	23.55		8,119,413	$	308,762


Exhibit No.		Description

2.1		Stock and Asset Purchase Agreement dated as of April 23, 2015, by and among Houghton Mifflin Harcourt Publishing Company, as Purchaser, Scholastic Corporation, as Parent Seller, and Scholastic Inc., as Seller (Incorporated herein by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K, filed with the SEC on April 24, 2015 (File No. 001-36166). Certain schedules and similar attachments to this Exhibit 2.1 have been omitted in accordance with Regulation S-K Item 601(b)(2). The Company agrees to furnish supplementally a copy of all omitted schedules and similar attachments to the SEC upon its request.

10.1		Third Amendment, dated as of April 23, 2015, to the Superpriority Senior Secured Debtor-in-Possession and Exit Revolving Loan Credit Agreement, dated as of May 22, 2012, by and among Houghton Mifflin Harcourt Company, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers, LLC, and Houghton Mifflin Harcourt Publishing Company, the subsidiary guarantors and lenders party thereto, and Citibank, N.A. as Administrative Agent and Collateral Agent (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on April 24, 2015 (File No. 001-36166).

10.2		Fourth Amendment, dated as of May 19, 2015, to the Superpriority Senior Secured Debtor-in-Possession and Exit Revolving Loan Credit Agreement, dated as of May 22, 2012, by and among Houghton Mifflin Harcourt Company, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers, LLC, and Houghton Mifflin Harcourt Publishing Company, the subsidiary guarantors and lenders party thereto, and Citibank, N.A. as Administrative Agent and Collateral Agent (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on May 20, 2015 (File No. 001-36166).

10.3		Amended and Restated Term Loan Credit Agreement, dated as of May 29, 2015, by and among Houghton Mifflin Harcourt Company, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC, Houghton Mifflin Harcourt Publishing Company, certain other subsidiaries of Houghton Mifflin Harcourt Company, as subsidiary guarantors, the lenders party thereto and Citibank, N.A., as administrative agent and collateral agent (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on May 29, 2015 (File No. 001-36166).

10.4		Amended and Restated Term Facility Guarantee and Collateral Agreement, dated as of May 29, 2015, by and among Houghton Mifflin Harcourt Company, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC, Houghton Mifflin Harcourt Publishing Company, the subsidiaries of Houghton Mifflin Harcourt Company from time to time party thereto and Citibank, N.A., as collateral agent (Incorporated herein by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on May 29, 2015 (File No. 001-36166).

10.5		Houghton Mifflin Harcourt Company Employee Stock Purchase Plan (Incorporated herein by reference to Exhibit 10.1 to the Company’s Registration Statement on Form S-8, filed with the SEC on May 29, 2015 (File No. 333-204519).

10.6		Houghton Mifflin Harcourt Company 2015 Omnibus Incentive Plan (Incorporated herein by reference to Exhibit 10.2 to the Company’s Registration Statement on Form S-8, filed with the SEC on May 29, 2015 (File No. 333-204519).

10.7		Houghton Mifflin Harcourt Company 2015 Omnibus Incentive Plan Form of Time-Based Restricted Stock Unit Award Notice (Employees) (Incorporated herein by reference to Exhibit 10.3 to the Company’s Registration Statement on Form S-8, filed with the SEC on May 29, 2015 (File No. 333-204519).

10.8		Houghton Mifflin Harcourt Company 2015 Omnibus Incentive Plan Form of Performance-Based Restricted Stock Unit Award Notice (Employees) (Incorporated herein by reference to Exhibit 10.4 to the Company’s Registration Statement on Form S-8, filed with the SEC on May 29, 2015 (File No. 333-204519).

10.9*		Houghton Mifflin Harcourt Company 2015 Omnibus Incentive Plan Form of Time-Based Restricted Stock Unit Award Notice (Directors).

10.10*		Houghton Mifflin Harcourt Company 2015 Omnibus Incentive Plan Form of Stock Option Award Notice.

10.11		Amended and Restated Revolving Credit Agreement, dated as of July 22, 2015, by and among Houghton Mifflin Harcourt Company, Houghton Mifflin Harcourt Publishers Inc., HMH Publishers LLC, Houghton Mifflin Harcourt Publishing Company, certain other subsidiaries of Houghton Mifflin Harcourt Company, as subsidiary guarantors, the lenders party thereto and Citibank, N.A., as administrative agent and collateral agent (Incorporated herein by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on July 23, 2015 (File No. 001-36166).

10.12		Amended and Restated Revolving Facility Guarantee and Collateral Agreement, dated as of July 23, 2015, by and


	Houghton Mifflin Harcourt Company (Registrant)

~~May 7,~~August 6, 2015	By:	/s/ Linda K. Zecher
		Linda K. Zecher
		Chief Executive Officer (Principal Executive Officer)

	Houghton Mifflin Harcourt Company (Registrant)

~~May 7,~~August 6, 2015	By:	/s/ Eric L. Shuman
		Eric L. Shuman
		Executive Vice President and Chief Financial Officer (Principal Financial Officer)

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company