(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 ~~July 29,~~October 31, 2016 was ~~122,284,893.~~123,008,206.

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 impact of new accounting guidance, expenses, effective tax rates, future liabilities, decisions of our customers, education expenditures, population growth, state curriculum adoptions and purchasing cycles, the impact of acquisitions and other investments, our share repurchase program 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; industry cycles and trends; the rate and state of technological change; changes in product distribution channels and concentration of retailer power; changes in our competitive environment; periods of operating and net losses; our ability to enforce our intellectual property and proprietary rights; risks based on information technology systems; dependence on a small number of print and paper vendors; third-party software and technology development; our ability to identify, complete, or achieve the expected benefits of, acquisitions; increases in our operating costs; exposure to litigation; major disasters or other external threats; contingent liabilities; risks related to our indebtedness; future impairment charges; changes in school district payment practices; a potential increase in the portion of our sales coming from digital sales; risks related to doing business abroad; management changes; the results and timing of our search for a new Chief Executive Officer; and other factors discussed in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, ~~2015.~~2015 (and our subsequent filings pursuant to the Securities Exchange Act of 1934, as amended). 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)	June 30, 2016			December 31, 2015			September 30, 2016			December 31, 2015
Assets
Current assets
Cash and cash equivalents	$	98,010		$	234,257		$	150,098		$	234,257
Short-term investments		—			198,146			66,403			198,146
Accounts receivable, net of allowance for bad debts and book returns of $28.6 million and $32.7 million, respectively		347,173			256,099
Accounts receivable, net of allowance for bad debts and book returns of $31.9 million and $32.7 million, respectively								438,596			256,099
Inventories		218,924			171,446			169,662			171,446
Prepaid expenses and other assets		30,193			22,877			25,589			22,877

Total current assets		694,300			882,825			850,348			882,825
Property, plant, and equipment, net		175,469			149,680			179,170			149,680
Pre-publication costs, net		324,995			321,931			320,536			321,931
Royalty advances to authors, net		47,398			44,736			46,630			44,736
Goodwill		783,073			783,073			783,073			783,073
Other intangible assets, net		868,605			912,955			848,052			912,955
Deferred income taxes		3,540			3,540			3,540			3,540
Other assets		24,667			23,210			20,723			23,210

Total assets	$	2,922,047		$	3,121,950		$	3,052,072		$	3,121,950

Liabilities and Stockholders’ Equity
Current liabilities
Current portion of long-term debt	$	8,000		$	8,000		$	8,000		$	8,000
Accounts payable		124,183			94,483			86,811			94,483
Royalties payable		85,006			85,766			83,517			85,766
Salaries, wages, and commissions payable		33,537			45,340			39,796			45,340
Deferred revenue		209,717			231,172			277,498			231,172
Interest payable		106			106			106			106
Severance and other charges		5,797			4,894			7,145			4,894
Accrued postretirement benefits		1,910			1,910			1,910			1,910
Other liabilities		38,796			34,937			31,445			34,937

Total current liabilities		507,052			506,608			536,228			506,608
Long-term debt, net of discount and issuance costs		767,011			769,283			765,874			769,283
Long-term deferred revenue		444,715			440,625			464,052			440,625
Accrued pension benefits		21,748			23,726			20,757			23,726
Accrued postretirement benefits		22,621			23,657			22,275			23,657
Deferred income taxes		169,062			139,810			153,098			139,810
Other liabilities		27,944			19,920			27,116			19,920

Total liabilities		1,960,153			1,923,629			1,989,400			1,923,629

Commitments and contingencies (Note 12)
Stockholders’ equity
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at June 30, 2016 and December 31, 2015		—			—
Common stock, $0.01 par value: 380,000,000 shares authorized; 146,507,175 and 145,613,978 shares issued at June 30, 2016 and December 31, 2015, respectively; 122,201,789 and 123,940,510 shares outstanding at June 30, 2016 and December 31, 2015, respectively		1,466			1,456
Treasury stock, 24,305,386 and 21,673,468 shares as of June 30, 2016 and December 31, 2015, respectively, at cost (related parties of $193,493 in 2016 and 2015)		(514,031	)		(463,013	)
Preferred stock, $0.01 par value: 20,000,000 shares authorized; no shares issued and outstanding at September 30, 2016 and December 31, 2015								—			—
Common stock, $0.01 par value: 380,000,000 shares authorized; 147,397,039 and 145,613,978 shares issued at September 30, 2016 and December 31, 2015, respectively; 122,820,005 and 123,940,510 shares outstanding at September 30, 2016 and December 31, 2015, respectively								1,474			1,456
Treasury stock, 24,577,034 and 21,673,468 shares as of September 30, 2016 and December 31, 2015, respectively, at cost (related parties of $193,493 in 2016 and 2015)								(518,030	)		(463,013	)
Capital in excess of par value		4,850,537			4,833,388			4,865,615			4,833,388
Accumulated deficit		(3,327,321	)		(3,133,782	)		(3,237,299	)		(3,133,782	)
Accumulated other comprehensive loss		(48,757	)		(39,728	)		(49,088	)		(39,728	)

Total stockholders’ equity		961,894			1,198,321			1,062,672			1,198,321

Total liabilities and stockholders’ equity	$	2,922,047		$	3,121,950		$	3,052,072		$	3,121,950

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


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
(in thousands of dollars, except share and per share information)	2016			2015			2016			2015			2016			2015			2016			2015
Net sales	$	392,042		$	379,883		$	597,858		$	542,552		$	533,021		$	575,507		$	1,130,879		$	1,118,059
Costs and expenses
Cost of sales, excluding publishing rights and pre-publication amortization		173,466			168,076			278,984			264,645			206,177			220,492			485,161			485,137
Publishing rights amortization		14,413			19,148			32,206			42,291			14,573			19,358			46,779			61,649
Pre-publication amortization		31,315			27,909			59,596			54,372			33,903			32,437			93,499			86,809

Cost of sales		219,194			215,133			370,786			361,308			254,653			272,287			625,439			633,595
Selling and administrative		184,479			170,687			353,154			313,696			185,252			191,843			538,406			505,539
Other intangible asset amortization		5,968			4,261			12,144			7,479			5,980			7,255			18,124			14,734
Severance and other charges		3,553			985			5,130			2,042			3,765			1,563			8,895			3,605

Operating loss		(21,152	)		(11,183	)		(143,356	)		(141,973	)
Operating income (loss)														83,371			102,559			(59,985	)		(39,414	)

Other income (expense)
Interest expense, net		(9,402	)		(6,160	)		(18,735	)		(12,114	)
Interest expense														(9,493	)		(10,196	)		(28,228	)		(22,310	)
Change in fair value of derivative instruments		(619	)		369			165			(1,851	)		257			(42	)		422			(1,893	)
Loss on extinguishment of debt		—			(2,173	)		—			(2,173	)		—			(878	)		—			(3,051	)

Loss before taxes		(31,173	)		(19,147	)		(161,926	)		(158,111	)
Income (loss) before taxes														74,135			91,443			(87,791	)		(66,668	)
Income tax expense (benefit)		(2,782	)		(11,404	)		31,613			9,572			(15,887	)		(39,638	)		15,726			(30,066	)

Net loss	$	(28,391	)	$	(7,743	)	$	(193,539	)	$	(167,683	)
Net income (loss)													$	90,022		$	131,081		$	(103,517	)	$	(36,602	)

Net loss per share attributable to common stockholders
Net income (loss) per share attributable to common stockholders
Basic	$	(0.23	)	$	(0.06	)	$	(1.58	)	$	(1.19	)	$	0.74		$	0.97		$	(0.85	)	$	(0.26	)

Diluted	$	(0.23	)	$	(0.06	)	$	(1.58	)	$	(1.19	)	$	0.73		$	0.94		$	(0.85	)	$	(0.26	)

Weighted average shares outstanding
Basic		122,143,971			139,961,856			122,520,786			141,090,469			122,011,716			135,169,318			122,349,857			138,978,746

Diluted		122,143,971			139,961,856			122,520,786			141,090,469			123,017,854			139,813,309			122,349,857			138,978,746

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


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
(in thousands of dollars, except share and per share information)	2016			2015			2016			2015			2016			2015			2016			2015
Net loss	$	(28,391	)	$	(7,743	)	$	(193,539	)	$	(167,683	)
Net income (loss)													$	90,022		$	131,081		$	(103,517	)	$	(36,602	)

Other comprehensive income (loss), net of taxes:
Foreign currency translation adjustments, net of tax		(257	)		(182	)		(210	)		(1,191	)		(91	)		637			(301	)		(1,828	)
Unrealized gain (loss) on short-term investments, net of tax		(3	)		—			57			—
Unrealized gain on short-term investments, net of tax														6			45			63			45
Net change in unrealized loss on derivative financial instruments, net of tax		(2,848	)		—			(8,876	)		—			(246	)		(4,461	)		(9,122	)		(4,461	)

Other comprehensive loss, net of taxes		(3,108	)		(182	)		(9,029	)		(1,191	)		(331	)		(3,779	)		(9,360	)		(6,244	)

Comprehensive loss	$	(31,499	)	$	(7,925	)	$	(202,568	)	$	(168,874	)
Comprehensive income (loss)													$	89,691		$	127,302		$	(112,877	)	$	(42,846	)

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


	Six Months Ended June 30,						Nine Months Ended September 30,
(in thousands of dollars)	2016			2015			2016			2015
Cash flows from operating activities
Net loss	$	(193,539	)	$	(167,683	)	$	(103,517	)	$	(36,602	)
Adjustments to reconcile net loss to net cash used in operating activities
Adjustments to reconcile net loss to net cash provided by operating activities
Depreciation and amortization expense		141,680			140,327			217,361			216,542
Amortization of debt discount and deferred financing costs		2,090			4,369			3,134			5,807
Deferred income taxes		29,252			6,272			13,288			42,193
Stock compensation		6,673			6,812			8,754			9,928
Loss on extinguishment of debt		—			2,173			—			3,051
Change in fair value of derivative instruments		(165	)		1,851			(422	)		1,893
Changes in operating assets and liabilities, net of acquisitions
Accounts receivable		(91,073	)		(137,770	)		(182,496	)		(191,826	)
Inventories		(47,478	)		(32,050	)		1,784			12,074
Other assets		(9,800	)		(4,349	)		1,490			(8,772	)
Accounts payable and accrued expenses		12,137			(6,606	)		(9,774	)		25,693
Royalties, net		(3,422	)		9,974
Royalties payable and author advances, net								(3,918	)		15,718
Deferred revenue		(17,365	)		41,397			69,753			147,583
Interest payable		—			154			—			59
Severance and other charges		328			(2,208	)		1,480			(2,670	)
Accrued pension and postretirement benefits		(3,014	)		(2,699	)		(4,351	)		(4,053	)
Other liabilities		4,919			5,259			(3,111	)		(73,240	)

Net cash used in operating activities		(168,777	)		(134,777	)
Net cash provided by operating activities								9,455			163,378

Cash flows from investing activities
Proceeds from sales and maturities of short-term investments		197,724			286,732			197,724			286,732
Purchases of short-term investments								(66,437	)		(146,518	)
Additions to pre-publication costs		(65,232	)		(45,484	)		(94,659	)		(78,978	)
Additions to property, plant, and equipment		(56,238	)		(31,356	)		(90,496	)		(49,642	)
Acquisition of business, net of cash acquired		—			(577,717	)		—			(578,190	)
Investment in preferred stock								(1,000	)		—

Net cash provided by (used in) investing activities		76,254			(367,825	)
Net cash used in investing activities								(54,868	)		(566,596	)

Cash flows from financing activities
Proceeds from term loan, net of discount		—			796,000			—			796,000
Payments of long-term debt		(4,000	)		(243,125	)		(6,000	)		(245,125	)
Payments of deferred financing fees		—			(13,670	)		—			(15,255	)
Repurchases of common stock (related parties of $183,537 in 2015)		(51,018	)		(191,238	)
Repurchases of common stock (related parties of $193,493 in 2015)								(55,017	)		(239,408	)
Tax withholding payments related to net share settlements of restricted stock units		(1,039	)		(124	)		(1,410	)		(658	)
Proceeds from stock option exercises		11,220			17,588			21,484			28,126
Issuance of common stock under employee stock purchase plan		1,113			—			2,197			—

Net cash (used in) provided by financing activities		(43,724	)		365,431			(38,746	)		323,680

Net decrease in cash and cash equivalents		(136,247	)		(137,171	)		(84,159	)		(79,538	)
Cash and cash equivalent at the beginning of the period		234,257			456,581			234,257			456,581

Cash and cash equivalent at the end of the period	$	98,010		$	319,410		$	150,098		$	377,043

Supplementary disclosure of cash flow information
Pre-publication costs included in accounts payable (non-cash)	$	11,984		$	7,424		$	11,967		$	10,545
Property, plant, and equipment included in accounts payable (non-cash)		14,419			3,849			5,160			4,028
Property, plant, and equipment acquired under capital leases (non-cash)		199			2,453			—			1,912
Amounts due from seller for acquisition (non-cash)		—			2,034			—			2,034
Issuance of common stock upon exercise of warrants (non-cash)		—			1,815			—			1,815

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 both educational institutions and consumers, reaching over 50 million students in more than 150 countries worldwide. In the United States, we are ~~the~~a leading provider of kindergarten through 12th grade (“K-12”) educational content by market share. We believe our long-standing reputation and trusted brand enable us to capitalize on consumer and digital trends in the education market through our existing and developing channels. Furthermore, our trade, general interest, young readers and reference material include 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.

We believe our leadership position in the K-12 market, our primary market, provides us with strong competitive advantages. We have established relationships with educators, institutions, parents, students and life-long learners that are founded on our education expertise, content and services. Our portfolio of intellectual property spans educational, general interest, children’s and reference works, and has been developed by leading educators and award-winning authors—including 10 Nobel Prize winners, 48 Pulitzer Prize winners and 15 National Book Award winners. Our content includes national education programs such asCollections,GO! Math,READ 180 and Channel One News, as well as characters and titles such as Curious George, Carmen Sandiego,The Little Prince,The Lord of the Rings,Life of Pi,Webster’s New World Dictionary andCliffs Notes.

The consolidated financial statements of HMH include the accounts of all of our ~~wholly-owned~~wholly owned subsidiaries as of ~~June~~September 30, 2016 and December 31, 2015 and the ~~three~~three- and ~~six month~~nine-month periods ended ~~June~~September 30, 2016 and ~~June~~September 30, 2015.

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 ~~six~~nine months ended ~~June~~September 30, 2016, we recorded out-of-period corrections of approximately $2.9 million increasing net sales and reducing deferred revenue that should have been recognized previously. 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 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, 2015 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, for the years ended December 31, 2015, 2014 and 2013, approximately 68% 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.

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~~nine months ended ~~June~~September 30, 2016 to the application of significant accounting policies and estimates as described in our audited financial statements for the year ended December 31, 2015.

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

In ~~March~~August 2016, the Financial Accounting Standards Board (“FASB”) issued a guidance update to classifications of certain cash receipts and cash payments on the Statement of Cash Flows with the objective of reducing the existing diversity in practice. This updated guidance addresses the following eight specific cash flow issues: debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (including bank-owned life insurance policies); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. This guidance will be effective in 2018 with early adoption permitted. We are currently in the process of evaluating the impact of this guidance and we do not expect it to have a material impact on our consolidated financial statements.

In March 2016, the FASB issued guidance that changes the accounting for certain aspects of share-based payments to employees. The guidance requires the recognition of the income tax effects of awards in the income statement when the awards vest or are settled, thus eliminating additional paid-in capital pools. The guidance also allows for the employer to repurchase more of an employee’s shares for tax withholding purposes without triggering liability accounting. In addition, the guidance allows for a policy election to account for forfeitures as they occur rather than on an estimated basis. The guidance is effective in 2017 with early adoption permitted. We are currently in the process of evaluating the impact of this guidance and we do not expect it to have a material impact on our consolidated financial statements.

In February 2016, the FASB issued guidance that primarily requires lessees to recognize most leases on their balance sheets but record expenses on their income statements in a manner similar to current accounting. For lessors, the guidance modifies the classification criteria and the accounting for sales-type and direct financing leases. The guidance is effective in 2019 with early adoption permitted. We are currently in the process of evaluating the impact of this guidance on our consolidated financial statements and footnote disclosures.

In August 2015, the FASB issued guidance 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 accounting 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. As the new standard will supersede substantially all existing revenue guidance, it could impact the revenue recognition on a significant amount of our contracts, in addition to our business processes and our information technology systems. Further, we will be required to capitalize incremental costs to acquire new contracts, whereas we currently expense those costs as incurred. We expect to have our evaluation of the impact of the new standard complete in 2017.

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. The SEC later clarified guidance in August 2015 stating that debt issuance costs related to line-of-credit arrangements may be presented as an asset and subsequently amortized ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The recognition and measurement guidance for debt issuance costs are not affected by the new accounting guidance. The new guidance is effective for annual reporting periods beginning after December 15, 2015. We retrospectively adopted this standard during the first quarter of 2016.

On April 23, 2015, we entered into a stock and asset purchase agreement with Scholastic Corporation (“Scholastic”) to acquire certain assets (including the stock of two of Scholastic’s subsidiaries) comprising its Educational Technology and Services (“EdTech”) 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.

The acquisition provided us with a leading position in intervention curriculum and services and 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.

The transaction was accounted for under the acquisition 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.

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 January 1, 2014. The pro forma financial information is presented for comparative purposes only and is not necessarily indicative of the results of operations that actually would have been achieved if the acquisition had occurred at the beginning of the periods, nor is it intended to be a projection of future results. For each period presented, 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.


	Unaudited
	Three Months Ended			Six Months Ended			Unaudited
	June 30, 2015			June 30, 2015			Three Months Ended September 30, 2015		Nine Months Ended September 30, 2015
Net sales	$	410,308		$	608,269		$	578,464	$	1,186,956
Net loss		(13,361	)		(190,358	)		135,387		(50,693	)


	June 30, 2016		December 31, 2015		September 30, 2016		December 31, 2015
Finished goods	$	209,434	$	166,904	$	164,478	$	166,904
Raw materials		9,490		4,542		5,184		4,542

Inventory	$	218,924	$	171,446	$	169,662	$	171,446


	June 30, 2016							December 31, 2015							September 30, 2016							December 31, 2015
	Cost		Accumulated Amortization			Total		Cost		Accumulated Amortization			Total		Cost		Accumulated Amortization			Total		Cost		Accumulated Amortization			Total
Goodwill	$	783,073	$	—		$	783,073	$	783,073	$	—		$	783,073	$	783,073	$	—		$	783,073	$	783,073	$	—		$	783,073
Trademarks and tradenames: indefinite-lived		439,605		—			439,605		439,605		—			439,605		439,605		—			439,605		439,605		—			439,605
Trademarks and tradenames		54,730		(2,963	)		51,767		54,730		(1,596	)		53,134		54,730		(3,648	)		51,082		54,730		(1,596	)		53,134
Publishing rights		1,180,000		(1,002,773	)		177,227		1,180,000		(970,567	)		209,433		1,180,000		(1,017,346	)		162,654		1,180,000		(970,567	)		209,433
Customer related and other		442,640		(242,634	)		200,006		442,640		(231,857	)		210,783		442,640		(247,929	)		194,711		442,640		(231,857	)		210,783

	$	2,900,048	$	(1,248,370	)	$	1,651,678	$	2,900,048	$	(1,204,020	)	$	1,696,028	$	2,900,048	$	(1,268,923	)	$	1,631,125	$	2,900,048	$	(1,204,020	)	$	1,696,028

The changes in the carrying amount of goodwill for the period ended ~~June~~September 30, 2016 was as follows:


Balance at December 31, 2015	$	783,073	$	783,073
Acquisitions		—		—

Balance at June 30, 2016	$	783,073
Balance at September 30, 2016			$	783,073

Amortization expense for publishing rights and customer related and other intangibles were ~~$20.4~~$20.6 million and ~~$23.4~~$26.6 million for the three months ended ~~June~~September 30, 2016 and 2015, respectively, and ~~$44.3~~$64.9 million and ~~$49.8~~$76.4 million for the ~~six~~nine months ended ~~June~~September 30, 2016 and 2015, respectively.


	June 30, 2016		December 31, 2015		September 30, 2016		December 31, 2015
$800,000 term loan due May 29, 2021 interest payable quarterly (net of discount and issuance costs)	$	775,011	$	777,283	$	773,874	$	777,283
Less: Current portion of long-term debt		8,000		8,000		8,000		8,000

Total long-term debt, net of discount and issuance costs	$	767,011	$	769,283	$	765,874	$	769,283

In connection with our closing of the EdTech acquisition referred to in Note 4, we entered into an amended and restated term loan credit facility (the “Term Loan Facility”) dated May 29, 2015 to increase our outstanding term loan credit facility from $250.0 million, of which $178.9 million was outstanding, to $800.0 million, all of which was drawn at closing. The 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 Term Loan Facility may be prepaid, in whole or in part, at any time, without premium. The 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 Term Loan Facility immediately prior to the first quarterly payment date.

The Term Loan Facility was issued at a discount equal to 0.5% of the outstanding borrowing commitment. As of ~~June~~September 30, 2016, the interest rate of the Term Loan Facility was 4.0%.

The Term Loan Facility does not require us to comply with financial covenants. The 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 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 Term Loan Facility.

We are subject to Excess Cash Flow provisions under our Term Loan Facility which are predicated upon our leverage ratio and cash flow.

On May 29, 2015, in connection with the Term Loan Facility described above, we paid off the remaining outstanding balance of our previous $250.0 million term loan facility of approximately $178.9 million. The transaction was accounted for under the guidance for debt modifications and extinguishments. 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. We incurred approximately $15.6 million of third-party fees for the transaction, of which approximately $13.6 million were capitalized as deferred financing fees and approximately $2.0 million was recorded to expense and included in the selling and administrative line item in our consolidated statements of operations for the year ended December 31, 2015.

In accordance with the Excess Cash Flow provisions of the previous term loan facility, we made a $63.6 million principal payment on March 5, 2015. In connection with this principal payment, we accelerated the amortization of deferred financing costs of $2.0 million, which was recognized as interest expense in the consolidated statements of operations for the ~~six~~nine months ended ~~June~~September 30, 2015.

On August 17, 2015, we entered into interest rate derivative contracts with various financial institutions having an aggregate notional amount of $400.0 million to convert floating rate debt into fixed rate debt, which we designated as cash flow hedges, and had $400.0 million outstanding as of ~~June~~September 30, 2016. We assessed at inception, and re-assess on an ongoing basis, whether the interest rate derivative contracts are highly effective in offsetting changes in the fair value of the hedged variable rate debt.

These interest rate swaps were designated as hedges and qualify for hedge accounting under the accounting guidance related to derivatives and hedging. Accordingly, we recorded an unrealized loss of ~~$8.9~~$9.1 million in our statements of comprehensive loss to account for the changes in fair value of these derivatives during the ~~six~~nine months ended ~~June~~September 30, 2016. The total hedge liability of ~~$12.5~~$12.8 million is included within long-term other liabilities in our consolidated balance sheet as of ~~June~~September 30, 2016. The interest rate derivative contracts mature on July 22, 2020.

On July 22, 2015, we entered into an amended and restated revolving credit facility (the “Revolving Credit Facility”). The Revolving Credit Facility provides borrowing availability in an amount equal to the lesser of either $250.0 million or a borrowing base that is computed monthly and comprised of the borrowers’ and the guarantors’ eligible inventory and receivables. The 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 under certain specified conditions. The Revolving Credit Facility may be prepaid, in whole or in part, at any time, without premium. The transaction was accounted for under the accounting guidance for modifications to or exchanges of revolving debt arrangements. We incurred a loss on extinguishment of debt of approximately $0.9 million in the third quarter of 2015 related to the write off of the portion of the unamortized deferred financing fees associated with the portion of the Revolving Credit Facility accounted for as an extinguishment. We incurred approximately $1.6 million of third-party fees which were capitalized as deferred financing fees.

The Revolving Credit Facility requires the Company to maintain a minimum fixed charge coverage ratio of 1.0 to 1.0 on a trailing four-quarter basis only during certain periods commencing when excess availability under the Revolving Credit Facility is less than certain limits prescribed by the terms of the Revolving Credit Facility. The Revolving Credit 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 Revolving Credit Facility is subject to customary events of default. No amounts have been drawn on the Revolving Credit Facility as of ~~June~~September 30, 2016.

As of ~~June~~September 30, 2016, the minimum fixed charge coverage ratio covenant under our Revolving Credit Facility was not applicable, due to our level of borrowing availability.

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 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 ~~six~~nine months ended ~~June~~September 30, 2016, ~~$2.8~~$5.2 million of severance payments were made to employees whose employment ended in 2016 and prior years and ~~$2.0~~$2.2 million of net payments for office space no longer utilized by the Company. Further, we recorded an expense in the amount of ~~$5.7~~$9.9 million to reflect additional costs for severance related to executive management changes and cost saving initiatives, which we expect to be paid over the next twelve months, along with a favorable ~~$0.6~~$1.0 million accrual adjustment for vacated space.

During the ~~six~~nine months ended ~~June~~September 30, 2015, ~~$1.9~~$3.0 million of severance payments were made to employees whose employment ended in 2015 and prior years and ~~$2.4~~$3.3 million of net payments for office space no longer utilized by the Company. Further, we recorded an expense in the amount of ~~$1.6~~$3.2 million to reflect additional costs for severance, which ~~we expect to be~~have been fully paid, ~~over the next twelve months,~~ along with a $0.4 million accrual for vacated space.

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


	2016										2016
	Severance/ restructuring accrual at December 31, 2015		Severance/ restructuring expense			Cash payments			Severance/ restructuring accrual at June 30, 2016		Severance/ restructuring accrual at December 31, 2015		Severance/ restructuring expense			Cash payments			Severance/ restructuring accrual at September 30, 2016
Severance costs	$	1,455	$	5,750		$	(2,804	)	$	4,401	$	1,455	$	9,856		$	(5,247	)	$	6,064
Other accruals		5,251		(620	)		(1,998	)		2,633		5,251		(961	)		(2,168	)		2,122

	$	6,706	$	5,130		$	(4,802	)	$	7,034	$	6,706	$	8,895		$	(7,415	)	$	8,186


	2015									2015
	Severance/ restructuring accrual at December 31, 2014		Severance/ restructuring expense		Cash payments			Severance/ restructuring accrual at June 30, 2015		Severance/ restructuring accrual at December 31, 2014		Severance/ restructuring expense		Cash payments			Severance/ restructuring accrual at September 30, 2015
Severance costs	$	1,271	$	1,642	$	(1,854	)	$	1,059	$	1,271	$	3,176	$	(2,949	)	$	1,498
Other accruals		9,050		400		(2,396	)		7,054		9,050		429		(3,326	)		6,153

	$	10,321	$	2,042	$	(4,250	)	$	8,113	$	10,321	$	3,605	$	(6,275	)	$	7,651

The current portion of the severance and other charges was ~~$5.8~~$7.1 million and $4.9 million as of ~~June~~September 30, 2016 and December 31, 2015, 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 ~~June 30, 2016 and 2015, we recorded an income tax benefit of $2.8 million and $11.4 million, respectively, and for the six months ended June~~September 30, 2016 and 2015, we recorded an income tax expense (benefit) of $(15.9) million and $(39.6) million, respectively, and for the nine months ended September 30, 2016 and 2015, we recorded an income tax expense (benefit) of approximately ~~$31.6~~$15.7 million and ~~$9.6~~$(30.1) million, respectively. The benefit was impacted by approximately $1.0 million and $34.9 million, for the nine months ended September 30, 2016 and 2015, respectively, attributed to a release of an accrual for uncertain tax positions as the statutory period expired. For ~~both~~all 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 rate was ~~8.9%~~(21.4)% and ~~59.6%~~(43.3)% for the three months ended ~~June~~September 30, 2016 and 2015, respectively, and ~~(19.5)~~(17.9)% and ~~(6.1)%~~45.1% for the ~~six~~nine months ended ~~June~~September 30, 2016 and 2015, respectively.

Reserves for unrecognized tax benefits, excluding accrued interest and penalties, were ~~$16.4~~$15.5 and $16.3 million at ~~June~~September 30, 2016 and December 31, 2015, respectively.

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 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						Pension Plans
	Six Months Ended June 30,						Nine Months Ended September 30,
	2016			2015			2016			2015
Interest cost	$	2,612		$	3,359		$	3,918		$	5,039
Expected return on plan assets		(4,576	)		(4,878	)		(6,863	)		(7,317	)
Amortization of net loss		24			165			37			248

Net periodic benefit (credit) cost	$	(1,940	)	$	(1,354	)	$	(2,908	)	$	(2,030	)


	Other Post Retirement Plans
	Six Months Ended June 30,
	2016			2015
Service cost	$	82		$	103
Interest cost		438			541
Amortization of prior service cost		(670	)		(691	)
Amortization of net loss		44			110

Net periodic benefit (credit) cost	$	(106	)	$	63

There were no contributions to the pension plans for the ~~six~~nine months ended ~~June~~September 30, 2016 and ~~June 30,~~ 2015, and we do not expect to make a contribution to the pension plans during 2016.

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:

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, foreign exchange forward and option contracts, and interest rate derivatives 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 ~~June~~September 30, 2016 and December 31, 2015:


	2016		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Valuation Technique
Financial assets
Money market funds	$	45,916	$	45,916	$	—		(a)

	$	45,916	$	45,916	$	—

Financial liabilities
Foreign exchange derivatives		165		—		165		(a)
Interest rate derivatives		12,517		—		12,517		(a)

	$	12,682	$	—	$	12,682


	2015		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Valuation Technique		2016		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Valuation Technique
Financial assets
Money market funds	$	175,465	$	175,465	$	—		(a)	$	99,484	$	99,484	$	—		(a)
U.S. treasury securities		8,994		8,994		—		(a)		8,001		8,001		—		(a)
U.S. agency securities		189,152		—		189,152		(a)		58,402		—		58,402		(a)

	$	373,611	$	184,459	$	189,152			$	165,887	$	107,485	$	58,402

Financial liabilities
Foreign exchange derivatives	$	340	$	—	$	340		(a)	$	29	$	—	$	29		(a)
Interest rate derivatives		3,641		—		3,641		(a)		12,762		—		12,762		(a)

	$	3,981	$	—	$	3,981			$	12,791	$	—	$	12,791

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 ~~$45.9~~$99.5 million and $175.5 million invested in money market funds as of ~~June~~September 30, 2016 and December 31, 2015, respectively, we had ~~$52.1~~$50.6 million and $58.8 million of cash in bank accounts as of ~~June~~September 30, 2016 and December 31, 2015, respectively.

Our foreign exchange derivatives consist of forward 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 contracts to fix the functional currency value of forecasted commitments, payments and receipts. The aggregate notional amount of the outstanding foreign exchange forward contracts was ~~$17.9~~$17.3 million and $17.5 million at ~~June~~September 30, 2016 and December 31, 2015, respectively. Our foreign exchange forward contracts contain netting provisions to mitigate credit risk in the event of counterparty default, including payment default and cross default. At ~~June~~September 30, 2016 and December 31, 2015, the fair value of our counterparty default exposure was less than $1.0 million and spread across several highly rated counterparties.

Our interest rate derivatives instruments 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. Our interest rate risk relates

primarily to U.S. dollar borrowings, partially offset by U.S. dollar cash investments. We have historically used interest rate derivative instruments to manage our earnings and cash flow exposure to changes in interest rates by converting floating-rate debt into fixed-rate debt. We designate these derivative instruments either as fair value or cash flow hedges under the accounting guidance related to derivatives and hedging. We record changes in the value of fair value hedges in interest expense, which is generally offset by changes in the fair value of the hedged debt obligation. Interest payments made or received related to our interest rate derivative instruments are included in interest expense. We record the effective portion of any change in the fair value of derivative instruments designated as cash flow hedges as unrealized gains or losses in other comprehensive income, net of tax, until the hedged cash flow occurs, at which point the effective portion of any gain or loss is reclassified to earnings. We record the ineffective portion of our cash flow hedges in interest expense. In the event the hedged cash flow does not occur, or it becomes no longer probable that it will occur, we reclassify the amount of any gain or loss on the related cash flow hedge to interest expense at that time. The aggregate notional amount of the outstanding interest rate derivative instruments was $400.0 million as of ~~June~~September 30, 2016.

We do not have significant concentrations of credit risk arising from our interest rate derivatives financial instruments, whether from an individual counterparty or a related group of counterparties. We manage the concentration of counterparty credit risk on our interest rate derivatives instruments by limiting acceptable counterparties to a diversified group of major financial institutions with investment grade credit ratings, limiting the amount of credit exposure to each counterparty, and actively monitoring their credit ratings and outstanding fair values on an ongoing basis. Furthermore, none of our derivative transactions contain provisions that are dependent on our credit ratings from any credit rating agency.

We also employ master netting arrangements that reduce our counterparty payment settlement risk on any given maturity date to the net amount of any receipts or payments due between us and the counterparty financial institution. Thus, the maximum loss due to counterparty credit risk is limited to the unrealized gains in such contracts net of any unrealized losses should any of these counterparties fail to perform as contracted. Although these protections do not eliminate concentrations of credit risk, as a result of the above considerations, we do not consider the risk of counterparty default to be significant.

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 the ~~six~~nine months ended ~~June~~September 30, 2016.

There were no non-financial assets and liabilities measured at fair value on a nonrecurring basis as of December 31, 2015.

Our 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 for the preparation of this report, as there were no triggering events for the ~~six~~nine months ended ~~June~~September 30, 2016.

The following table presents the carrying amounts and estimated fair market values of our debt at ~~June~~September 30, 2016 and December 31, 2015. 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.


	June 30, 2016				December 31, 2015
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value		September 30, 2016				December 31, 2015
									Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Debt
Term loan	$	775,011	$	759,511	$	777,283	$	752,021	$	773,874	$	766,135	$	777,283	$	752,021

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 ~~June~~September 30, 2016 and December 31, 2015. 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.

There were no material changes in our commitments under contractual obligations, as disclosed in our audited consolidated financial statements for the year ended December 31, 2015.

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. During the second quarter of 2016, we settled all such pending or actively threatened litigations alleging infringement of copyrights, and will make total settlement payments of $10.0 million collectively, with $4.0 million ~~to be~~ paid during the third quarter of 2016 and $6.0 million to be paid during the first quarter of 2017.

We were contingently liable for ~~$9.3~~$4.1 million and $9.4 million of performance-related surety bonds for our operating activities as of ~~June~~September 30, 2016 and December 31, 2015, respectively. An aggregate of ~~$31.8~~$31.7 million and $31.9 million of letters of credit existed as of ~~June~~September 30, 2016 and December 31, 2015, respectively, of which $2.4 million and $2.5 million backed the aforementioned performance-related surety bonds as of ~~June~~September 30, 2016 and December 31, 2015, 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 ~~June~~September 30, 2016 and December 31, 2015.

As of ~~June~~September 30, 2016 and December 31, 2015, 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 June 30,						Six Months Ended June 30,						Three Months Ended September 30,				Nine Months Ended September 30,
	2016			2015			2016			2015			2016		2015		2016			2015
Numerator
Net loss attributable to common stockholders	$	(28,391	)	$	(7,743	)	$	(193,539	)	$	(167,683	)
Net income (loss) attributable to common stockholders													$	90,022	$	131,081	$	(103,517	)	$	(36,602	)

Denominator
Weighted average shares outstanding
Basic		122,143,971			139,961,856			122,520,786			141,090,469			122,011,716		135,169,318		122,349,857			138,978,746
Diluted		122,143,971			139,961,856			122,520,786			141,090,469			123,017,854		139,813,309		122,349,857			138,978,746
Net loss per share attributable to common stockholders
Net income (loss) per share attributable to common stockholders
Basic	$	(0.23	)	$	(0.06	)	$	(1.58	)	$	(1.19	)	$	0.74	$	0.97	$	(0.85	)	$	(0.26	)
Diluted	$	(0.23	)	$	(0.06	)	$	(1.58	)	$	(1.19	)	$	0.73	$	0.94	$	(0.85	)	$	(0.26	)

As we incurred a net loss in ~~each of~~ the nine month periods ended September 30, 2016 and 2015, presented above, ~~all~~the outstanding stock options, restricted stock, and restricted stock units 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 attributable to common stockholders during the periods, and therefore excluded from the computation of diluted EPS:


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2016		2015		2016		2015		2016		2015		2016		2015
Stock options		7,167,451		9,292,913		7,017,824		9,267,637		1,433,178		88,696		6,104,189		8,476,246
Restricted stock and restricted stock units		1,126,298		830,812		871,685		589,252		146,183		—		704,778		631,149
Warrants		—		7,344,388		—		7,356,338		—		—		—		7,336,648

Our Board of Directors has authorized the repurchase of up to $1.0 billion in aggregate value of the Company’s common stock. The aggregate share repurchase program may be executed through December 31, 2018. Repurchases under the program may be made from time to time in the open market (including under a trading plan) or in 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.


	Three Months Ended June 30, 2016		Six Months Ended June 30, 2016		Three Months Ended September 30, 2016		Nine Months Ended September 30, 2016
Cost of repurchases (in thousands)	$	20,020	$	51,018	$	3,999	$	55,017
Shares repurchased		1,111,000		2,631,918		271,648		2,903,566
Average cost per share	$	18.02	$	19.38	$	14.72	$	18.95

As of ~~June~~September 30, 2016, there was approximately ~~$486.0~~$482.0 million available for share repurchases under this authorization.

As of ~~June~~September 30, 2016, 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, derivative instruments charges, acquisition-related activity, restructuring/integration costs, severance, separation costs and facility closures, equity compensation charges, debt extinguishment losses, legal settlement charges, amortization and depreciation expenses, as well as interest and taxes, are excluded from segment Adjusted EBITDA. Although we exclude these amounts from segment Adjusted EBITDA, they are included in reported consolidated net ~~loss~~income (loss) and are included in the reconciliation below.


(in thousands)	Three Months Ended June 30,							Three Months Ended September 30,
	Education		Trade Publishing		Corporate/ Other			Education		Trade Publishing		Corporate/ Other
2016
Net sales	$	353,384	$	38,658	$	—		$	487,209	$	45,812	$	—
Segment Adjusted EBITDA		85,267		322		(10,186	)		174,230		6,480		(12,339	)
2015
Net sales	$	342,441	$	37,442	$	—		$	532,245	$	43,262	$	—
Segment Adjusted EBITDA		86,452		412		(7,208	)		198,284		3,795		(10,537	)


(in thousands)	Six Months Ended June 30,								Nine Months Ended September 30,
	Education		Trade Publishing			Corporate/ Other			Education		Trade Publishing		Corporate/ Other
2016
Net sales	$	527,689	$	70,169		$	—		$	1,014,898	$	115,981	$	—
Segment Adjusted EBITDA		61,208		(3,365	)		(23,635	)		235,438		3,115		(35,974	)
2015
Net sales	$	471,311	$	71,241		$	—		$	1,003,556	$	114,503	$	—
Segment Adjusted EBITDA		49,105		(728	)		(20,542	)		247,389		3,067		(31,079	)

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


(in thousands)	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2016			2015			2016			2015			2016			2015			2016			2015
Total Segment Adjusted EBITDA	$	75,403		$	79,656		$	34,208		$	27,835		$	168,371		$	191,542		$	202,579		$	219,377
Interest expense		(9,402	)		(6,160	)		(18,735	)		(12,114	)		(9,493	)		(10,196	)		(28,228	)		(22,310	)
Depreciation expense		(19,390	)		(17,776	)		(37,734	)		(36,185	)		(21,225	)		(17,165	)		(58,959	)		(53,350	)
Amortization expense		(51,696	)		(51,318	)		(103,946	)		(104,142	)		(54,456	)		(59,050	)		(158,402	)		(163,192	)
Non-cash charges—stock-compensation		(3,670	)		(3,717	)		(6,673	)		(6,812	)		(2,081	)		(3,116	)		(8,754	)		(9,928	)
Non-cash charges—gain (loss) on derivative instrument		(619	)		369			165			(1,851	)		257			(42	)		422			(1,893	)
Purchase accounting adjustments		(1,236	)		(877	)		(3,088	)		(1,074	)		(1,197	)		(4,046	)		(4,285	)		(5,120	)
Fees, expenses or charges for equity offerings, debt or acquisitions		(812	)		(15,515	)		(979	)		(18,892	)		(92	)		—			(1,071	)		(18,791	)
Restructuring/Integration		(6,198	)		(651	)		(10,014	)		(661	)		(2,184	)		(4,043	)		(12,198	)		(4,805	)
Severance, separation costs and facility closures		(3,553	)		(985	)		(5,130	)		(2,042	)		(3,765	)		(1,563	)		(8,895	)		(3,605	)
Loss on extinguishment of debt		—			(2,173	)		—			(2,173	)		—			(878	)		—			(3,051	)
Legal settlement		(10,000	)		—			(10,000	)		—			—			—			(10,000	)		—

Net loss before taxes		(31,173	)		(19,147	)		(161,926	)		(158,111	)
Net income (loss) before taxes														74,135			91,443			(87,791	)		(66,668	)
Provision (benefit) for income taxes		(2,782	)		(11,404	)		31,613			9,572			(15,887	)		(39,638	)		15,726			(30,066	)

Net loss	$	(28,391	)	$	(7,743	)	$	(193,539	)	$	(167,683	)
Net income (loss)													$	90,022		$	131,081		$	(103,517	)	$	(36,602	)

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

The following discussion and analysis 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, 2015, which was filed with the Securities Exchange Commission (the “SEC”) on February 25, 2016. 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~~a leading provider of K-12 educational content by market share. We believe our long-standing reputation and trusted brand enable us to capitalize on consumer and digital trends in the education market through our existing and developing channels. Furthermore, since 1832, our 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.

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 EdTech acquisition provided us with a leading position in intervention curriculum and services and 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. EdTech’s consulting and professional development services focus on optimizing the utilization of the products, especially digital solutions, as well as helping teachers and school districts meet professional standards and implement new requirements and standards, including the Common Core State Standards.

We have allocated the purchase price to the EdTech assets acquired and 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 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, 2015, 2014 and 2013. Our Trade Publishing segment represented approximately 12% of our total net sales for each of the years ended December 31, 2015, 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 online interactive digital content, digital and online learning components along with undelivered work-texts, workbooks and services. The work-texts, workbooks and services 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 online learning components to address the needs of the education marketplace; thus, resulting in an increase in our billings being deferred compared to historical levels.

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 professional services. The process through which materials and curricula are selected and procured for classroom use varies throughout the United States. ~~Nineteen~~Currently, nineteen states, known as adoption states, ~~approve~~review and ~~procure~~approve new basal programs usually every six to eight years on a state-wide ~~basis, before individual schools or school~~basis. School districts ~~are permitted to schedule~~in those states typically select and purchase materials from the ~~purchase of materials. In all~~state-approved list. The remaining states are known as open states or open ~~territories,~~territories. In those states, materials are not reviewed at the state level, and each individual school or school district ~~can~~is free to procure materials at any time, ~~though usually according to~~although most follow a five to ten year replacement 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 cognitive 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 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, we predominantly export and sell 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, the Caribbean and Africa. 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 in the General Interest and Young Reader’s categories, dictionaries and other reference works. 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 over the past several years, ~~as the industry evolved to embrace new technologies for developing, producing, marketing~~ and ~~distributing trade works.~~generally represents approximately 10% of our Trade Publishing net sales.

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 have been 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~~adopting social studies materials in 2016, for purchase in ~~2017.~~2017, and is scheduled to adopt science in 2017, for purchase in 2018. Texas school districts ~~purchased mathematics and science materials in 2014, and adopted and~~ purchased social studies and high school math materials in ~~2015.~~2015 and will purchase materials for languages other than English in 2017. The next major adoption in Texas is expected to be Reading/English Language Arts, currently scheduled for adoption in 2018 and purchase in 2019. California adopted math materials in 2013, with purchases beginning in 2014 and continuing through 2016, and adopted English language arts materials in 2015 for purchase beginning in 2016 and continuing through 2018. 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~~2017 legislative session ~~appropriated~~is expected to appropriate funds for purchases in ~~2015~~2017 and ~~2016.~~2018. 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, although not always, captured a leading market share in these states in the years that they adopt educational materials for various subjects.

Long-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 57.0 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 50.3% worldwide over the 10-year period from 2004 to 2014. Additionally, according to the United Nations, the world population of 7.2 billion in 2013 is projected to increase by 1 billion by 2025 and reach 9.6 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, we believe 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.

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 over the past several years, as the industry evolved 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 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 publishing rights and pre-publication amortization

Cost of sales, excluding publishing rights and pre-publication amortization, include expenses directly attributable to the production of our products and services, including the non-capitalizable costs associated with our content and platform development group. 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 development group. We also include amortization expense associated with our customer facing 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 our products or services 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. This amortization will continue to decrease approximately 25% annually through March of 2023.

We capitalize the art, prepress, manuscript and other costs incurred in the creation of the master copy of our content, 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 segment’s consumer books, which we generally expense such costs as incurred, our assessment products, which we use the straight-line amortization method and the acquired content of the EdTech business, 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 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, sampling and advertising. We expect our selling and administrative costs in dollars to increase as we continue to 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 customer relationships, tradenames, content rights and licenses are amortized over varying periods of 6 to 25 years. The expense for the three and ~~six~~nine months ended ~~June~~September 30, 2016 was $6.0 million and ~~$12.1~~$18.1 million, respectively.

Our interest expense includes interest accrued on our term loan facility along with, to a lesser extent, our Revolving Credit Facility, capital leases, the amortization of any deferred financing fees and loan discounts, and payments in connection with interest rate hedging agreements. Our interest expense for the three and ~~six~~nine months ended ~~June~~September 30, 2016 was ~~$9.4~~$9.5 million and ~~$18.7~~$28.2 million, respectively.

Consolidated Operating Results for the Three Months Ended ~~June~~September 30, 2016 and 2015


	For the Three Months Ended June 30, 2016			For the Three Months Ended June 30, 2015			Dollar Change			Percent Change			For the Three Months Ended September 30, 2016			For the Three Months Ended September 30, 2015			Dollar Change			Percent Change
(dollars in thousands)
Net sales	$	392,042		$	379,883		$	12,159			3.2	%	$	533,021		$	575,507		$	(42,486	)		(7.4	)%
Costs and expenses:
Cost of sales, excluding publishing rights and pre-publication amortization		173,466			168,076			5,390			3.2	%		206,177			220,492			(14,315	)		(6.5	)%
Publishing rights amortization		14,413			19,148			(4,735	)		(24.7	)%		14,573			19,358			(4,785	)		(24.7	)%
Pre-publication amortization		31,315			27,909			3,406			12.2	%		33,903			32,437			1,466			4.5	%

Cost of sales		219,194			215,133			4,061			1.9	%		254,653			272,287			(17,634	)		(6.5	)%
Selling and administrative		184,479			170,687			13,792			8.1	%		185,252			191,843			(6,591	)		(3.4	)%
Other intangible assets amortization		5,968			4,261			1,707			40.1	%		5,980			7,255			(1,275	)		(17.6	)%
Severance and other charges		3,553			985			2,568			NM			3,765			1,563			2,202			NM

Operating loss		(21,152	)		(11,183	)		(9,969	)		(89.1	)%
Operating income														83,371			102,559			(19,188	)		(18.7	)%

Other income (expense):
Interest expense		(9,402	)		(6,160	)		(3,242	)		(52.6	)%		(9,493	)		(10,196	)		703			6.9	%
Change in fair value of derivative instruments		(619	)		369			(988	)		NM			257			(42	)		299			NM
Loss on extinguishment of debt		—			(2,173	)		2,173			NM			—			(878	)		878			NM

Loss before taxes		(31,173	)		(19,147	)		(12,026	)		(62.8	)%
Income before taxes														74,135			91,443			(17,308	)		(18.9	)%
Income tax benefit		(2,782	)		(11,404	)		8,622			75.6	%		(15,887	)		(39,638	)		23,751			60.0	%

Net loss	$	(28,391	)	$	(7,743	)	$	(20,648	)		NM
Net income													$	90,022		$	131,081		$	(41,059	)		(31.3	)%

Net sales for the three months ended ~~June~~September 30, 2016 ~~increased $12.2~~decreased $42.5 million, or ~~3.2%~~7.4%, from ~~$379.9~~$575.5 million for the same period in 2015 to ~~$392.0~~$533.0 million. The net sales ~~increase~~decrease was driven by the $18.9 million incremental contribution from the EdTech business which was acquired in May 2015. Further, there was a $11.0 million increase in net sales of the international business due primarily to Department of Defense sales, and to a lesser extent, greater sales in the Asian Pacific and Canada regions, and $1.2 million of higher Trade Publishing net sales due to bestselling titles~~The Whole30and~~ ~~Weber’s New American Barbecue~~~~. Partially offsetting this increase was~~ a decline in domestic education net sales of ~~$12.9~~$48.0 million due to a smaller new adoption market in 2016 versus 2015 coupled with lower market share, $6.0 million of lower professional services delivered and $6.0 million of lower net sales from the assessment business, primarily clinical, due to the natural attrition of ~~clinical~~sales over time following the initial release of a new product version. Partially offsetting the decrease was a $3.0 million increase in net sales from the international business due primarily to greater sales in Latin America, and ~~formative assessment products.~~$2.6 million of higher Trade Publishing net sales driven by strong net sales of current year and prior year frontlist titles such asThe Whole 30, Little Blue Truck Halloween,Steve Young’s QB andHow to Bake Everything.

Operating ~~loss~~income for the three months ended ~~June~~September 30, 2016 ~~changed unfavorably~~decreased by ~~$10.0~~$19.2 million from ~~an operating loss of $11.2~~$102.6 million for the same period in 2015 to ~~a loss of $21.2~~$83.4 million, due primarily to the following:

Interest expense for the three months ended ~~June~~September 30, 2016 ~~increased $3.2~~decreased $0.7 million, from ~~$6.2~~$10.2 million for the same period in 2015 to ~~$9.4~~$9.5 million, primarily asdue to a ~~result of the increase to~~lower outstanding balance on our ~~outstanding term loan credit facility from $178.9 million to $800.0 million, all of which was drawn at closing of the EdTech business acquisition in May 2015.~~Term Loan Facility.

Change in fair value of derivative instruments for the three months ended ~~June~~September 30, 2016 ~~unfavorably~~favorably changed by ~~$1.0~~$0.3 million from a ~~gain of $0.4 million~~slight loss for the same period in 2015 to ~~an expense~~a gain of ~~$0.6~~$0.3 million in 2016. The change in fair value of derivative instruments was related to foreign exchange forward and option contracts executed on the Euro that were ~~unfavorably~~favorably impacted by the ~~stronger~~weaker U.S. dollar against the Euro during the quarter.

Income tax benefit for the three months ended ~~June~~September 30, 2016 unfavorably changed ~~$8.6~~$23.8 million, from a benefit of ~~$11.4~~$39.6 million for the same period in 2015, to a benefit of ~~$2.8~~$15.9 million in 2016. The 2015 benefit was impacted by $34.9 million attributed to the release of an accrual for uncertain tax positions as the statutory period expired. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately ~~(19.5)~~(15.7)% which is primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the annual effective tax rate was estimated to be ~~(6.1)~~(5.4)% due to similar items impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived ~~intangibles partially resulting from the acquisition of the EdTech business.~~intangibles. 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.

Consolidated Operating Results for the ~~Six~~Nine Months Ended ~~June~~September 30, 2016 and 2015


	For the Six Months Ended June 30, 2016			For the Six Months Ended June 30, 2015			Dollar Change			Percent Change			For the Nine Months Ended September 30, 2016			For the Nine Months Ended September 30, 2015			Dollar Change			Percent Change
(dollars in thousands)
Net sales	$	597,858		$	542,552		$	55,306			10.2	%	$	1,130,879		$	1,118,059		$	12,820			1.1	%
Costs and expenses:
Cost of sales, excluding publishing rights and pre-publication amortization		278,984			264,645			14,339			5.4	%		485,161			485,137			24			0.0	%
Publishing rights amortization		32,206			42,291			(10,085	)		(23.8	)%		46,779			61,649			(14,870	)		(24.1	)%
Pre-publication amortization		59,596			54,372			5,224			9.6	%		93,499			86,809			6,690			7.7	%

Cost of sales		370,786			361,308			9,478			2.6	%		625,439			633,595			(8,156	)		(1.3	)%
Selling and administrative		353,154			313,696			39,458			12.6	%		538,406			505,539			32,867			6.5	%
Other intangible assets amortization		12,144			7,479			4,665			62.4	%		18,124			14,734			3,390			23.0	%
Severance and other charges		5,130			2,042			3,088			NM			8,895			3,605			5,290			NM

Operating loss		(143,356	)		(141,973	)		(1,383	)		(1.0	)%		(59,985	)		(39,414	)		(20,571	)		(52.2	)%

Other income (expense):
Interest expense		(18,735	)		(12,114	)		(6,621	)		(54.7	)%		(28,228	)		(22,310	)		(5,918	)		(26.5	)%
Change in fair value of derivative instruments		165			(1,851	)		2,016			NM			422			(1,893	)		2,315			NM
Loss on extinguishment of debt		—			(2,173	)		2,173			NM			—			(3,051	)		3,051			NM

Loss before taxes		(161,926	)		(158,111	)		(3,815	)		(2.4	)%		(87,791	)		(66,668	)		(21,123	)		(31.7	)%
Income tax expense		31,613			9,572			22,041			NM
Income tax expense (benefit)														15,726			(30,066	)		45,792			NM

Net loss	$	(193,539	)	$	(167,683	)	$	(25,856	)		(15.4	)%	$	(103,517	)	$	(36,602	)	$	(66,915	)		NM

Net sales for the ~~six~~nine months ended ~~June~~September 30, 2016 increased ~~$55.3~~$12.8 million, or ~~10.2%~~1.1%, from ~~$542.6~~$1,118.1 million for the same period in 2015 to ~~$597.9~~$1,130.9 million. The net sales increase was driven by the ~~$54.0~~$45.0 million incremental contribution from the EdTech business which was acquired in May 2015. Further, there was ~~a $11.0~~an $18.0 million increase in net sales of the international business due primarily to Department of Defense sales, and to a lesser extent, greater sales in the ~~Asian~~Asia Pacific and ~~Canada regions. Partially offsetting this increase was $9.0 million of lower net sales of clinical and formative assessment products.~~Latin America. Further, there was ~~$1.1~~a $1.5 million ~~of lower~~increase in Trade Publishing net sales due to ~~lower eBook~~strong net sales ~~offset to an extent by~~of frontlist titlesThe Whole30, ~~Weber’s New American Barbecue~~The Immortal Irishman, Property Brothers~~Meathead~~Dream Home, Little Blue Truck Halloweenand~~Ted Talks~~ Food Freedom Forever. Partially offsetting this increase was a decline in the company’s legacy domestic education business net sales of $51.0 million due to a smaller new adoption market in 2016 versus 2015, lower market share, and $15.0 million of lower net sales from the assessment business, primarily clinical, due to the natural attrition of sales over time following the initial release of a new product version.

Operating loss for the ~~six~~nine months ended ~~June~~September 30, 2016 changed unfavorably ~~$1.4~~by $20.6 million from an operating loss of ~~$142.0~~$39.4 million for the same period in 2015 to ~~$143.4~~an operating loss of $60.0 million, due primarily to the following:

Interest expense for the ~~six~~nine months ended ~~June~~September 30, 2016 increased ~~$6.6~~$5.9 million, from ~~$12.1~~$22.3 million for the same period in 2015 to ~~$18.7~~$28.2 million, primarily as a result of the increase to our outstanding term loan credit facility from $243.1 million to $800.0 million, all of which was drawn at closing of the EdTech business acquisition in May 2015.

Change in fair value of derivative instruments for the ~~six~~nine months ended ~~June~~September 30, 2016 favorably changed by ~~$2.0~~$2.3 million from an expense of $1.9 million for the same period in 2015 to a gain of ~~$0.2~~$0.4 million in 2016. The change in fair value of derivative instruments was related to favorable foreign exchange forward and option contracts executed on the Euro that were favorably impacted by the weaker U.S. dollar against the Euro during the comparative ~~six~~nine months.

Income tax expense for the ~~six~~nine months ended ~~June~~September 30, 2016 increased ~~$22.0~~$45.8 million, from ~~an expense~~a benefit of ~~$9.6~~$30.1 million for the same period in 2015 to ~~$31.6~~an expense of $15.7 million in 2016. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately ~~(19.5)~~(15.7)% which is primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the effective tax rate ~~method~~ was estimated to be ~~(6.1)~~(5.4)% due to similar items impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived intangibles partially resulting from the acquisition of the EdTech business. 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.

To supplement our financial statements presented in accordance with GAAP, we have presented Adjusted EBITDA, which is not prepared in accordance with GAAP. 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, separation and facility closure costs, acquisition-related activity costs, and restructuring/integration costs. Accordingly, our management believes that this measurement is useful for comparing general operating performance from period to period. In addition, targets in Adjusted EBITDA (further adjusted to include changes in deferred revenue and exclude pre-publication costs spend) are used as performance measures to determine certain compensation of management, and Adjusted EBITDA is used as the base for calculations relating to incurrence covenants in our debt agreements. 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 loss/income 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~~nine months ended ~~June~~September 30, 2016 and 2015:


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2016			2015			2016			2015			2016			2015			2016			2015
Net loss	$	(28,391	)	$	(7,743	)	$	(193,539	)	$	(167,683	)
Net income (loss)													$	90,022		$	131,081		$	(103,517	)	$	(36,602	)
Interest expense		9,402			6,160			18,735			12,114			9,493			10,196			28,228			22,310
Provision (benefit) for income taxes		(2,782	)		(11,404	)		31,613			9,572			(15,887	)		(39,638	)		15,726			(30,066	)
Depreciation expense		19,390			17,776			37,734			36,185			21,225			17,165			58,959			53,350
Amortization expense		51,696			51,318			103,946			104,142			54,456			59,050			158,402			163,192
Non-cash charges—stock compensation		3,670			3,717			6,673			6,812			2,081			3,116			8,754			9,928
Non-cash charges—(gain) loss on derivative instrument		619			(369	)		(165	)		1,851			(257	)		42			(422	)		1,893
Purchase accounting adjustments		1,236			877			3,088			1,074			1,197			4,046			4,285			5,120
Fees, expenses or charges for equity offerings, debt or acquisitions		812			15,515			979			18,892			92			—			1,071			18,791
Restructuring/Integration		6,198			651			10,014			661			2,184			4,043			12,198			4,805
Severance, separation costs and facility closures		3,553			985			5,130			2,042			3,765			1,563			8,895			3,605
Loss on extinguishment of debt		—			2,173			—			2,173			—			878			—			3,051
Legal settlement		10,000			—			10,000			—			—			—			10,000			—

Adjusted EBITDA	$	75,403		$	79,656		$	34,208		$	27,835		$	168,371		$	191,542		$	202,579		$	219,377

Results of Operations—Comparing Three Months Ended ~~June~~September 30, 2016 and 2015


	Three Months Ended June 30,						Dollar Change			Percent Change			Three Months Ended September 30,						Dollar Change			Percent Change
	2016			2015			Dollar Change			Percent Change			2016			2015			Dollar Change			Percent Change
Net sales	$	353,384		$	342,441		$	10,943			3.2	%	$	487,209		$	532,245		$	(45,036	)		(8.5	)%
Costs and expenses:
Cost of sales, excluding publishing rights and pre-publication amortization		147,263			142,664			4,599			3.2	%		178,238			192,665			(14,427	)		(7.5	)%
Publishing rights amortization		12,299			16,751			(4,452	)		(26.6	)%		12,436			16,935			(4,499	)		(26.6	)%
Pre-publication amortization		31,220			27,762			3,458			12.5	%		33,793			32,279			1,514			4.7	%

Cost of sales		190,782			187,177			3,605			1.9	%		224,467			241,879			(17,412	)		(7.2	)%
Selling and administrative		136,025			128,697			7,328			5.7	%		151,062			158,887			(7,825	)		(4.9	)%
Other intangible asset amortization		5,110			3,482			1,628			46.8	%		5,122			6,477			(1,355	)		(20.9	)%

Operating income		21,467			23,085			(1,618	)		(7.0	)%		106,558			125,002			(18,444	)		(14.8	)%

Net income	$	21,467		$	23,085		$	(1,618	)		(7.0	)%	$	106,558		$	125,002		$	(18,444	)		(14.8	)%

Adjustments from net loss to Education segment Adjusted EBITDA
Adjustments from net income to Education segment Adjusted EBITDA
Depreciation expense	$	13,935		$	14,494		$	(559	)		(3.9	)%	$	15,125		$	13,546		$	1,579			11.7	%
Amortization expense		48,629			47,996			633			1.3	%		51,350			55,690			(4,340	)		(7.8	)%
Purchase accounting adjustments		1,236			877			359			40.9	%		1,197			4,046			(2,849	)		(70.4	)%

Education segment Adjusted EBITDA	$	85,267		$	86,452		$	(1,185	)		(1.4	)%	$	174,230		$	198,284		$	(24,054	)		(12.1	)%

Education segment Adjusted EBITDA as a % of net sales		24.1	%		25.2	%								35.8	%		37.3	%

Our Education segment net sales for the three months ended ~~June~~September 30, 2016 ~~increased $10.9~~decreased $45.0 million, or ~~3.2%~~8.5%, from ~~$342.4~~$532.2 million for the same period in 2015 to ~~$353.4~~$487.2 million. The net sales ~~increase~~decrease was driven by the $18.9 million incremental contribution from the EdTech business which was acquired in May 2015. Further, there was a $11.0 million increase in net sales of the international business due primarily to Department of Defense sales, and to a lesser extent, greater sales in the Asian Pacific and Canada regions. Partially offsetting this increase was a decline in domestic education net sales of ~~$13.0~~$48.0 million ~~due~~attributed to a smaller new adoption market in 2016 versus 2015 coupled with lower market share, $6.0 million of lower professional services delivered and $6.0 ~~million~~of lower net sales from the assessment business, primarily ~~related~~clinical, due to ~~lower clinical and formative assessment products.~~the natural attrition of sales over time following the initial release of a new product version. Partially offsetting the decrease was a $3.0 million increase in net sales from the international business due primarily to greater sales in Latin America.

Our Education segment cost of sales for the three months ended ~~June~~September 30, 2016 ~~increased $3.6~~decreased $17.4 million, or ~~1.9%~~7.2%, from ~~$187.2~~$241.9 million for the same period in 2015 to ~~$190.8~~$224.5 million. Our cost of sales, excluding publishing rights and pre-publication amortization, ~~increased $4.6~~decreased $14.4 million from ~~$142.7~~$192.7 million in 2015 to ~~$147.3~~$178.2 million in ~~2016, which was due to higher volume.~~2016. Lower volume reduced the cost of sales, excluding publishing rights and pre-publication amortization, by $16.3 million. As a percent of net sales, the cost of sales, excluding publishing rights and pre-publication amortization, ~~remained consistent at 41.7%.~~increased to 36.6% from 36.2%, which had a $1.9 million unfavorable impact on profitability due to product mix as we sold more product carrying higher cost in the current period. Publishing rights and pre-publication amortization decreased by $3.0 million from the same period last year due primarily to our use of accelerated amortization methods.

Our Education segment selling and administrative expense for the three months ended ~~June~~September 30, 2016 ~~increased $7.3~~decreased $7.8 million, or ~~5.7%~~4.9%, from ~~$128.7~~$158.9 million for the same period in 2015 to ~~$136.0~~$151.1 million. The ~~increase~~decrease was primarily due to ~~$15.0 million of fixed and discretionary expenses~~less commission expense attributed to ~~the EdTech business and higher sampling costs of $1.2 million~~lower sales performance, partially offset by ~~$4.6 million of lower commission expenses attributed to lower billings and $1.2 million of lower depository fees.~~higher labor costs.

Our Education segment Adjusted EBITDA for the three months ended ~~June~~September 30, 2016 declined ~~$1.2~~$24.1 million, or ~~1.4%~~12.1%, from ~~$86.5~~$198.3 million for the same period in 2015 to ~~$85.3~~$174.2 million in 2016. Our Education segment Adjusted EBITDA excludes depreciation, amortization and purchase accounting adjustments. The purchase accounting adjustments primarily ~~relates~~relate to the acquisition of the EdTech business. The decline is due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Education segment Adjusted EBITDA. Education ~~Segment~~segment Adjusted EBITDA as a percentage of net sales was ~~24.1%~~35.8% and ~~25.2% of net sales~~37.3% for each of the three months ended ~~June~~September 30, 2016 and 2015, respectively.


	Three Months Ended June 30,						Dollar Change			Percent Change			Three Months Ended September 30,						Dollar Change			Percent Change
	2016			2015			Dollar Change			Percent Change			2016			2015			Dollar Change			Percent Change
Net sales	$	38,658		$	37,442		$	1,216			3.2	%	$	45,812		$	43,262		$	2,550			5.9	%
Costs and expenses:
Cost of sales, excluding publishing rights and pre-publication amortization		26,203			25,412			791			3.1	%		27,939			27,827			112			0.4	%
Publishing rights amortization		2,114			2,397			(283	)		(11.8	)%		2,137			2,423			(286	)		(11.8	)%
Pre-publication amortization		95			147			(52	)		(35.4	)%		110			158			(48	)		(30.4	)%

Cost of sales		28,412			27,956			456			1.6	%		30,186			30,408			(222	)		(0.7	)%
Selling and administrative		12,281			11,848			433			3.7	%		11,523	��		11,912			(389	)		(3.3	)%
Other intangible asset amortization		858			779			79			10.1	%		858			778			80			10.3	%

Operating loss		(2,893	)		(3,141	)		248			7.9	%
Operating income														3,245			164			3,081			NM

Net loss	$	(2,893	)	$	(3,141	)	$	248			7.9	%
Net income													$	3,245		$	164		$	3,081			NM

Adjustments from net loss to Trade Publishing segment Adjusted EBITDA
Adjustments from net income to Trade Publishing segment Adjusted EBITDA
Depreciation expense	$	148		$	231		$	(83	)		(35.9	)%	$	129		$	271		$	(142	)		(52.4	)%
Amortization expense		3,067			3,322			(255	)		(7.7	)%		3,106			3,360			(254	)		(7.6	)%

Trade Publishing segment Adjusted EBITDA	$	322		$	412		$	(90	)		(21.8	)%	$	6,480		$	3,795		$	2,685			70.8	%

Trade Publishing segment Adjusted EBITDA as a % of net sales		0.8	%		1.1	%								14.1	%		8.8	%

Our Trade Publishing segment net sales for the three months ended ~~June~~September 30, 2016 increased ~~$1.2~~$2.6 million, or ~~3.2%~~5.9%, from ~~$37.4~~$43.3 million for the same period in 2015 to ~~$38.7~~$45.8 million. The increase in net sales was driven by strong net sales of current year and prior year frontlist ~~culinary~~ titles such asThe Whole 30, ~~Weber’s New American Barbecue~~Little Blue Truck Halloween,~~Meathead~~Steve Young’s QB and~~Ted Talks~~How to Bake Everything. Partially offsetting the increase was a decline in net sales of eBooks attributed to fewer movie tie-ins of bestselling eBook titles coupled with lower eBook subscription revenue.

Our Trade Publishing segment cost of sales for the three months ended ~~June~~September 30, 2016 ~~increased $0.5~~decreased $0.2 million, ~~1.6%~~0.7%, from ~~$28.0~~$30.4 million for the same period in 2015 to ~~$28.4~~$30.2 million. The ~~increase is~~decrease was primarily due to ~~higher net sales volume offset by~~ lower amortization expense of publishing rights due to our use of accelerated amortization methods. As a percent of net sales, our cost of sales, excluding publishing rights and pre-publication amortization, decreased from 64.3% to 61.0%, favorably impacting profitability by $1.5 million which was ~~67.8% for the three months ended June 30, 2016 and 2015.~~offset by $1.6 million due to higher volume.

Our Trade Publishing segment selling and administrative expense for the three months ended ~~June~~September 30, 2016 ~~increased~~decreased $0.4 million, or ~~3.7%~~3.3%, from ~~$11.8~~$11.9 million for the same period in 2015 to ~~$12.3~~$11.5 million. The ~~increase~~decrease was primarily related to ~~higher~~lower advertising and promotion expense ~~and~~partially offset by higher rent expense associated with a new office.

Our Trade Publishing segment Adjusted EBITDA for the three months ended ~~June~~September 30, 2016 ~~decreased $0.1~~increased $2.7 million from ~~$0.4~~$3.8 million for the same period in 2015 to ~~$0.3~~$6.5 million. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. Our Trade Publishing segment Adjusted EBITDA ~~and~~ as a percentage of net sales was ~~0.8%~~14.1% for the three months ended ~~June~~September 30, 2016, which was ~~an unfavorable~~a favorable change from ~~1.1%~~8.8% for the same period in 2015 due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Trade Publishing segment Adjusted EBITDA.


	Three Months Ended June 30,						Dollar Change			Percent Change				Three Months Ended September 30,							Dollar Change			Percent Change
	2016			2015						Percent Change			2016				2015				Dollar Change			Percent Change
Net sales	$	—		$	—		Dollar Change	$	—			NM			$	—			$	—		$	—			NM
Costs and expenses:
Cost of sales, excluding publishing rights and pre-publication amortization		—			—			—			NM				—				—			—			NM
Publishing rights amortization		—			—			—			NM				—				—			—			NM
Pre-publication amortization		—			—			—			NM				—				—			—			NM

Cost of sales		—			—			—			NM				—				—			—			NM
Selling and administrative		36,173			30,142			6,031			20.0	%			22,667				21,044			1,623			7.7	%
Severance and other charges		3,553			985			2,568			NM				3,765				1,563			2,202			NM

Operating loss		(39,726	)		(31,127	)		(8,599	)		(27.6	)%			(26,432	)			(22,607	)		(3,825	)		(16.9	)%

Interest expense		(9,402	)		(6,160	)		(3,242	)		(52.6	)%			(9,493	)			(10,196	)		703			6.9	%
Change in fair value of derivative instruments		(619	)		369			(988	)		NM				257				(42	)		299			NM
Loss on extinguishment of debt		—			(2,173	)		2,173			NM				—				(878	)		878			NM

Loss before taxes		(49,747	)		(39,091	)		(10,656	)		(27.3	)%			(35,668	)			(33,723	)		(1,945	)		(5.8	)%
Income tax benefit		(2,782	)		(11,404	)		8,622			75.6	%			(15,887	)			(39,638	)		23,751			60.0	%

Net loss	$	(46,965	)	$	(27,687	)	$	(19,278	)		(69.6	)%
Net income (loss)														$	(19,781	)		$	5,915		$	(25,696	)		NM

Adjustments from net loss to Corporate and Other segment Adjusted EBITDA
Adjustments from net income (loss) to Corporate and Other segment Adjusted EBITDA
Interest expense	$	9,402		$	6,160		$	3,242			52.6	%		$	9,493			$	10,196		$	(703	)		(6.9	)%
Provision (benefit) for income taxes		(2,782	)		(11,404	)		8,622			75.6	%			(15,887	)			(39,638	)		23,751			60.0	%
Depreciation expense		5,307			3,051			2,256			73.9	%			5,971				3,348			2,623			78.3	%
Non-cash charges—(gain) loss on derivative instruments		619			(369	)		988			NM				(257	)			42			(299	)		NM
Non-cash charges—stock compensation		3,670			3,717			(47	)		(1.3	)%			2,081				3,116			(1,035	)		(33.2	)%
Fees, expenses or charges for equity offerings, debt or acquisitions		812			15,515			(14,703	)		(94.8	)%			92				—			92			NM
Restructuring/Integration		6,198			651			5,547			NM				2,184				4,043			(1,859	)		(46.0	)%
Severance, separation costs and facility closures		3,553			985			2,568			NM				3,765				1,563			2,202			NM
Loss on extinguishment of debt		—			2,173			(2,173	)		NM				—				878			(878	)		NM
Legal settlement		10,000			—			10,000			NM

Corporate and Other segment Adjusted EBITDA	$	(10,186	)	$	(7,208	)	$	(2,978	)		(41.3	)%		$	(12,339	)		$	(10,537	)	$	(1,802	)		(17.1	)%

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 ~~June~~September 30, 2016 increased ~~$6.0~~$1.6 million, or ~~20.0%~~7.7%, from ~~$30.1~~$21.0 million for the same period in 2015 to ~~$36.2~~$22.7 million. The increase was primarily due ~~$2.3~~$2.6 million of higher depreciation as a result of our increased investment in business systems, technology platforms and ~~infrastructure. Additionally, we incurred expenses relating to a legal settlement and the cost of integrating the EdTech business~~infrastructure, partially offset by lower transaction expenses due to the prior year equity and acquisition activity.

Our interest expense for the three months ended ~~June~~September 30, 2016 ~~increased $3.2~~decreased $0.7 million from ~~$6.2~~$10.2 million for the same period in 2015 to ~~$9.4~~$9.5 million in 2016, primarily due to a lower outstanding balance on the Term Loan Facility.

Our change in fair value of derivative instruments for the three months ended September 30, 2016 favorably changed by $0.3 million from a slight loss in 2015 to a gain of $0.3 million in 2016. The change in fair value of derivative instruments was related to favorable foreign exchange forward and option contracts executed on the Euro that were favorably impacted by the weaker U.S. dollar against the Euro during the quarter as compared to the same period last year.

Income tax benefit for the three months ended September 30, 2016 changed $23.8 million, from a benefit of $39.6 million for the same period in 2015, to a benefit of $15.9 million in 2016. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (15.7)% which is primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the effective tax

rate was estimated to be (5.4)% due to similar items impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived intangibles. 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.

Adjusted EBITDA for the Corporate and Other category for the three months ended September 30, 2016, unfavorably changed $1.8 million, or 17.1%, from a loss of $10.5 million for the same period in 2015 to a loss of $12.3 million. Our Adjusted EBITDA for the Corporate and Other category excludes interest, taxes, depreciation, derivative instruments charges, equity compensation charges, acquisition-related activity, restructuring costs, severance and facility vacant space costs, debt extinguishment losses and legal settlement charges. The unfavorable change 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.

Results of Operations—Comparing Nine Months Ended September 30, 2016 and 2015

Our Education segment net sales for the nine months ended September 30, 2016 increased $11.3 million, or 1.1%, from $1,003.6 million for the same period in 2015 to $1,014.9 million. The net sales increase was driven by the $45.0 million incremental contribution from the EdTech business we acquired in May 2015. Further, there was an $18.0 million increase in net sales of the international business due primarily to Department of Defense sales, and to a lesser extent, greater sales in Asia Pacific and Latin America. Partially offsetting this increase was a decline in the company’s legacy domestic education business net sales of $51.0 million due to a smaller new adoption market in 2016 versus 2015, lower market share, and $15.0 million of lower net sales from the assessment business, primarily clinical, due to the natural attrition of sales over time following the initial release of a new product version.

Our Education segment cost of sales for the nine months ended September 30, 2016 decreased $7.7 million, or 1.4%, from $548.8 million for the same period in 2015 to $541.1 million. Our cost of sales, excluding publishing rights and pre-publication amortization, decreased $0.6 million from $408.2 million in 2015 to $407.7 million in 2016. As a percent of net sales, the cost of sales, excluding publishing rights and pre-publication amortization, decreased to 40.2% from 40.7%, which had a $5.2 favorable impact on profitability due to product mix, as we sold more product carrying a lower cost in the period. Higher volume increased the cost of sales, excluding publishing rights and pre-publication amortization, by $4.6 million. This decrease was offset by a $6.8 increase in pre-publication amortization which was due to greater pre-publication cost spend in the current year.

Our Education segment selling and administrative expense for the nine months ended September 30, 2016 increased $22.4 million, or 5.6%, from $396.6 million for the same period in 2015 to $418.9 million. The increase was due to higher fixed and discretionary expenses attributed to the EdTech business offset by lower commission expenses of $12.1 million attributed to lower sales performance.

Our Education segment Adjusted EBITDA for the nine months ended September 30, 2016 decreased $12.0 million, or 4.8%, from $247.4 million for the same period in 2015 to $235.4 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. The unfavorable change is due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Education segment Adjusted EBITDA. Education Segment Adjusted EBITDA as a percentage of net sales decreased to 23.2% for the nine months ended September 30, 2016 from 24.7% for the same period in 2015 primarily due to the factors identified in Education segment Adjusted EBITDA.

Our Trade Publishing segment net sales for the nine months ended September 30, 2016 increased $1.5 million, or 1.3%, from $114.5 million for the same period in 2015 to $116.0 million. The increase was due to strong net sales of frontlist titles such asThe Whole 30,The Immortal Irishman, Property BrothersDream Home, Little Blue Truck Halloweenand Food Freedom Forever. Partially offsetting the increase were lower net sales of eBooks attributed to fewer movie tie-ins of bestselling eBook titles coupled with lower eBook subscription revenue.

Our Trade Publishing segment cost of sales for the nine months ended September 30, 2016 decreased $0.5 million, 0.6%, from $84.8 million for the same period in 2015 to $84.3 million. The decrease is due to lower amortization expense of publishing rights due to our use of accelerated amortization methods, partially offset by higher net sales volume. Cost of sales, excluding publishing rights and pre-publication amortization decreased as a percent of net sales, from 67.2% in 2015 to 66.8% in 2016. The slight decrease is attributed to the mix of products.

Our Trade Publishing segment selling and administrative expense for the nine months ended September 30, 2016 increased $0.6 million, or 1.8%, from $35.2 million for the same period in 2015 to $35.9 million. The increase was primarily related to higher advertising and promotion expense and salary-related costs.

Our Trade Publishing segment Adjusted EBITDA for the nine months ended September 30, 2016 increased $0.1 million from $3.0 million for the same period in 2015. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. As a percentage of net sales, our Trade Publishing segment Adjusted EBITDA remained consistent at 2.7% for the nine months ended September 30, 2016 and 2015, due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Trade Publishing segment Adjusted EBITDA.

Our selling and administrative expense for the Corporate and Other category for the nine months ended September 30, 2016 increased $9.9 million, or 13.4%, from $73.7 million for the same period in 2015 to $83.6 million. The increase was primarily due to an increase of $6.5 million of higher depreciation as a result of our increased investment in business systems, technology platforms and infrastructure. Additionally, an increase in legal settlements and integration expenses was offset by lower transaction expenses due to the prior year equity and acquisition activity along with prior integration activities.

Our Severance and other charges for the Corporate and Other category for the nine months ended September 30, 2016 increased $5.3 million from $3.6 million for the same period in 2015 to $8.9 million in 2016, attributed to changes in executive management as well as cost reduction activities in the current year.

Our interest expense for the nine months ended September 30, 2016 increased $5.9 million from $22.3 million for the same period in 2015 to $28.2 million in 2016, primarily as a result of the increase to our outstanding term loan credit facility from ~~$178.9~~$243.1 million to $800.0 million, all of which was drawn at closing of the EdTech acquisition in May 2015.

Our change in fair value of derivative instruments for the ~~three~~nine months ended ~~June~~September 30, 2016 ~~unfavorably~~favorably changed by ~~$1.0~~$2.3 million from an expense of $1.9 million in 2015 to a ~~gain~~benefit of $0.4 million in ~~2015 to an expense of $0.6 million in~~ 2016. The 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 ~~unfavorably~~favorably impacted by the ~~stronger~~weaker U.S. dollar against the Euro during the quarter as compared to the same period last year.

Income tax ~~benefit~~expense for the ~~three~~nine months ended ~~June~~September 30, 2016 ~~changed $8.6~~increased $45.8 million, from a benefit of ~~$11.4~~$30.1 million for the same period in 2015, to ~~a benefit~~an expense of ~~$2.8~~$15.7 million in 2016. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately ~~(19.5)~~(15.7)% which is primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the effective tax rate ~~method~~ was estimated to be ~~(6.1)~~(5.4)% due to similar items impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived intangibles partially resulting from the acquisition of the EdTech business. 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.

Adjusted EBITDA for the Corporate and Other category for the ~~three~~nine months ended ~~June~~September 30, 2016, unfavorably changed ~~$3.0~~$4.9 million, or ~~41.3%~~15.7%, from a loss of ~~$7.2~~$31.1 million for the same period in 2015 to a loss of $10.2 million. Our Adjusted EBITDA for the Corporate and Other category excludes interest, taxes, depreciation, derivative instruments charges, equity compensation charges, acquisition-related activity, restructuring costs, severance and facility vacant space costs, debt extinguishment losses and legal settlement charges. The unfavorable change 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.

~~Results of Operations—Comparing Six Months Ended June 30, 2016 and 2015~~

Our Education segment net sales for the six months ended June 30, 2016 increased $56.4 million, or 12.0%, from $471.3 million for the same period in 2015 to $527.7 million. The net sales increase was driven by the $54.0 million incremental contribution from the EdTech business we acquired in May 2015. Further, there was a $11.0 million increase in net sales of the international business due primarily to Department of Defense sales, and to a lesser extent, greater sales in the Asian Pacific and Canada regions. Partially offsetting this increase was $9.0 million of lower net sales of clinical and formative assessment products.

Our Education segment cost of sales for the six months ended June 30, 2016 increased $9.8 million, or 3.2%, from $306.9 million for the same period in 2015 to $316.6 million. Our cost of sales, excluding publishing rights and pre-publication amortization, increased $13.9 million from $215.6 million in 2015 to $229.4 million in 2016, of which $25.8 million is attributed to higher net sales volume. As a percent of net sales, the cost of sales, excluding publishing rights and pre-publication amortization, decreased to 43.5% from 45.7%, resulting in an approximate $11.9 million improvement to the operating loss. The improvement was primarily attributed to the increased recognition of previously deferred digital billings which carries lower cost along with the low product cost associated with the EdTech digital products. Further offsetting the increase in the cost of sales was a net $4.1 million reduction of amortization cost due to the accelerated method of amortization of the publishing rights.

Our Education segment selling and administrative expense for the six months ended June 30, 2016 increased $30.2 million, or 12.7%, from $237.7 million for the same period in 2015 to $267.9 million. The increase was due to $36.0 ~~million of fixed and discretionary expenses attributed to the EdTech business offset by lower commission expenses of $3.1 million attributed to lower billings and lower depository fees.~~

Our Education segment Adjusted EBITDA for the six months ended June 30, 2016 improved $12.1 million, or 24.6%, from $49.1 million for the same period in 2015 to $61.2 million. Our Education segment Adjusted EBITDA excludes depreciation, amortization and purchase accounting adjustments. The purchase accounting adjustments primarily relates to the acquisition of the EdTech business. The improvement is due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Education segment Adjusted EBITDA. Education Segment Adjusted EBITDA as a percentage of net sales increased to 11.6% of net sales for the six months ended June 30, 2016 from 10.4% for the same period in 2015 primarily due to the factors identified in Education segment Adjusted EBITDA.

Our Trade Publishing segment net sales for the six months ended June 30, 2016 decreased $1.1 million, or 1.5%, from $71.2 million for the same period in 2015 to $70.2 million. The decrease in net sales was driven by a decrease in net sales of eBooks attributed to fewer movie tie-ins of bestselling eBook titles coupled with lower eBook subscription revenue. Partially offsetting the decline were strong net sales of frontlist titles such as~~The Whole 30~~,~~The Immortal Irishman~~~~, Property Brothers~~~~Dream Home, Weber’s New American Barbecue~~,~~Meathead~~ ~~and~~~~Ted Talks~~.

Our Trade Publishing segment cost of sales for the six months ended June 30, 2016 decreased $0.3 million, 0.5%, from $54.4 million for the same period in 2015 to $54.1 million. The decrease is due to lower net sales volume along with lower amortization expense of publishing rights due to our use of accelerated amortization methods, partially offset by higher production cost due to product mix. Cost of sales, excluding publishing rights and pre-publication amortization increased as a percent of net sales, from 68.9% in 2015 to 70.6% in 2016. The increase is attributed to the mix of products, as 2016 had lower eBook sales and higher sales of culinary product line which carries a higher cost.

Our Trade Publishing segment selling and administrative expense for the six months ended June 30, 2016 increased $1.0 million, or 4.4%, from $23.3 million for the same period in 2015 to $24.3 million. The increase was primarily related to higher advertising and promotion expense and salary related costs.

Our Trade Publishing segment Adjusted EBITDA for the six months ended June 30, 2016 decreased $2.6 million from a loss of $0.7 million for the same period in 2015 to a loss of $3.4 million. Our Trade Publishing segment Adjusted EBITDA excludes depreciation and amortization costs. As a percentage of net sales, our Trade Publishing segment Adjusted EBITDA was a loss of 4.8% for the six months ended June 30, 2016, which was an unfavorable change from a loss of 1.0% for the same period in 2015 due to the identified factors impacting net sales, cost of sales and selling and administrative expenses after removing those items not included in Trade Publishing segment Adjusted EBITDA.

Our selling and administrative expense for the Corporate and Other category for the six months ended June 30, 2016 increased $8.2 million, or 15.6%, from $52.7 million for the same period in 2015 to $60.9 million. The increase was primarily due to an increase of $3.8 million of higher depreciation as a result of our increased investment in business systems, technology platforms and infrastructure. Additionally, an increase in legal settlements and integration expenses was largely offset by lower transaction expenses due to the prior year equity and acquisition activity.

Our interest expense for the six months ended June 30, 2016 increased $6.6 million from $12.1 million for the same period in 2015 to $18.7 million in 2016, primarily as a result of the increase to our outstanding term loan credit facility from $243.1 million to $800.0 million, all of which was drawn at closing of the EdTech acquisition in May 2015.

Our change in fair value of derivative instruments for the six months ended June 30, 2016 favorably changed by $2.0 million from an expense of $1.9 million in 2015 to a benefit of $0.2 million in 2016. The gain on change in fair value of derivative instruments was related to favorable foreign exchange forward and option contracts executed on the Euro that were favorably impacted by the weaker U.S. dollar against the Euro during the quarter as compared to the same period last year.

Income tax expense for the six months ended June 30, 2016 increased $22.0 million, from an expense of $9.6 million for the same period in 2015, to $31.6 million in 2016. For 2016, our annual effective tax rate, exclusive of discrete items used to calculate the tax provision, is expected to be approximately (19.5)% which is primarily attributed to the movement in the deferred tax liability associated with tax amortization on indefinite-lived intangibles, and state and foreign taxes. For 2015, the effective tax rate method was estimated to be (6.1)% due to similar items impacting the tax rate. The increase in the rate in 2016 from 2015 is due to the higher deferred tax liability associated with tax amortization on indefinite-lived intangibles partially resulting from the acquisition of the EdTech business. 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.

Adjusted EBITDA for the Corporate and Other category for the six months ended June 30, 2016, unfavorably changed $3.1 million, or 15.1%, from a loss of $20.5 million for the same period in 2015 to a loss of $23.6 million. Our Adjusted EBITDA for the Corporate and Other category excludes interest, taxes, depreciation, derivative instruments charges, equity compensation charges, acquisition-related activity, restructuring/integration costs, severance and facility vacant space costs, debt extinguishment losses and legal settlement charges. The unfavorable change 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.


(in thousands)	June 30, 2016			December 31, 2015			September 30, 2016		December 31, 2015
Cash and cash equivalents	$	98,010		$	234,257		$	150,098	$	234,257
Short-term investments		—			198,146			66,403		198,146
Current portion of long-term debt		8,000			8,000			8,000		8,000
Long-term debt, net of discount and issuance costs		767,011			769,283			765,874		769,283

	For the Six Months Ended June 30, 2016			For the Six Months Ended June 30, 2015
Net cash used in operating activities	$	(168,777	)	$	(134,777	)
Net cash provided by (used in) investing activities		76,254			(367,825	)
Net cash (used in) provided by financing activities		(43,724	)		365,431

Net cash ~~used in~~provided by operating activities was ~~$168.8~~$9.5 million for the ~~six~~nine months ended ~~June~~September 30, 2016, a ~~$34.0~~$153.9 million ~~increase~~decrease from the ~~$134.8~~$163.4 million ~~used in~~provided by operating activities for the ~~six~~nine months ended ~~June~~September 30, 2015. The ~~increase~~decrease in cash ~~used in~~provided by operating activities from 2015 to 2016 was primarily driven by less profitable operations, net of non-cash items, of $104.2 million along with unfavorable net changes in operating assets and liabilities of ~~$25.9 million in addition to less profitable operations, net of non-cash items, of $8.1~~$49.7 million. The unfavorable net changes in operating assets and liabilities were primarily due to lower net deferrals of ~~$58.8~~$77.8 million attributed to greater recognition of revenue attributed to ~~the EdTech acquisition along with the~~ product mix when compared to the prior year period, unfavorable changes in ~~inventory~~accounts payable of ~~$15.4~~$35.5 million due to timing of payments related to the increase in capital spend, unfavorable changes in royalties of ~~$13.4~~$19.6 million due to volume and timing of payments, and ~~net~~ unfavorable changes in ~~other operating assets and liabilities~~inventory of ~~$3.7~~$10.3 million. These unfavorable changes were partially offset by favorable changes primarily due to a reversal of a $74.3 million accrual related to uncertain tax positions as the statutory period expired in the prior period, favorable changes in accounts receivable of ~~$46.7~~$9.3 million ~~attributed to greater billings in 2016 due to the EdTech acquisition~~ and net favorable changes in ~~accounts payable~~other assets and liabilities of ~~$18.7~~$9.9 million due to timing of disbursements.

Net cash ~~provided by~~used in investing activities was ~~$76.3~~$54.9 million for the ~~six~~nine months ended ~~June~~September 30, 2016, an ~~increase~~decrease of ~~$444.1~~$511.7 million from the ~~$367.8~~$566.6 million used in investing activities for the ~~six~~nine months ended ~~June~~September 30, 2015. The ~~increase~~decrease in ~~proceeds~~investing activities was primarily due to the acquisition of the EdTech business in May 2015, partially offset by lower net proceeds from sales and maturities of short-term investments of ~~$89.0~~$8.9 million compared to 2015. Further, capital investing expenditures related to pre-publication costs and property, plant and equipment increased by ~~$44.6~~$56.5 million, due to capital spend pertaining to the EdTech business, which we acquired in May 2015, and increased spend on leasehold improvements related to various office moves, technology infrastructure and timing of spend.

Net cash used in financing activities was ~~$43.7~~$38.7 million for the ~~six~~nine months ended ~~June~~September 30, 2016, an increase of ~~$409.1~~$362.4 million from the ~~$365.4~~$323.7 million of net cash provided by financing activities for the ~~six~~nine months ended ~~June~~September 30, 2015. The increase in cash used in financing activities was primarily due to the prior period benefiting from net proceeds of $796.0 million from our Term Loan Facility partially offset by an increase in principal payments on our previously existing term loan of $243.1 million in connection with the acquisition of the EdTech business in May 2015. Further, we incurred ~~$13.7~~$15.3 million in the prior period for deferred financing fees related to the closing of the Term Loan Facility and the amendment to the Revolving Credit Facility. In 2016, we made ~~$4.0~~$6.0 million of principal payments under our Term Loan Facility. Offsetting the aforementioned, ~~we incurred less cash expenditures of $140.2 million~~our share repurchases under our share repurchase program for our common stock were $184.4 million less during 2016 compared to the prior period. Also, we received ~~$6.4~~$6.6 million of less proceeds during 2016 related to stock option ~~exercises.~~exercises partially offset by proceeds received of $2.2 million related to our employee stock purchase program.

Under both our Revolving Credit Facility and 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 these senior secured 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.

In connection with our closing of the EdTech acquisition, we entered into an amended and restated term loan credit facility (the “Term Loan Facility”) dated as of May 29, 2015 to, among other things, increase our outstanding term loan credit facility from $250.0 million, of which $178.9 million was outstanding, to $800.0 million, all of which was drawn at closing. As of ~~June~~September 30, 2016, we had approximately ~~$792.0~~$790.0 million ($~~775.0~~773.9 million, net of discount and issuance costs) outstanding under the Term Loan Facility.

The Term Loan Facility has a ~~six year~~six-year term and matures on May 29, 2021. The interest rate applicable to borrowings under the facility is based, at our election, 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. As of ~~June~~September 30, 2016, the interest rate of the Term Loan Facility was 4.0%.

The 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 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 Term Loan Facility.

We are subject to excess cash flow provisions under the Term Loan Facility that are predicated upon our leverage ratio and cash flow. The excess cash flow provision under the Term Loan Facility did not apply in 2015. In accordance with the excess cash flow provisions of our previous term loan facility, we made a $63.6 million principal payment on March 5, 2015.

On July 22, 2015, we entered into an amended and restated revolving credit facility (the “Revolving Credit Facility”) to, among other things, reduce the pricing, extend the maturity, conform certain terms to those of our Term Loan Facility and to provide greater availability and operational flexibility. The Revolving Credit Facility provides borrowing availability in an amount equal to the lesser of $250.0 million and a borrowing base that is computed monthly or weekly as the case may be and comprised of the Borrowers’ and certain Guarantors’ eligible inventory and receivables.

The 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 under certain specified conditions. The amount of any outstanding letters of credit reduces borrowing availability under the Revolving Credit Facility on a dollar-for-dollar basis. As of ~~June~~September 30, 2016, we had approximately ~~$31.8~~$31.7 million of outstanding letters of credit and approximately ~~$200.7~~$200.8 million of borrowing availability under the Revolving Credit Facility. No loans have been drawn on the Revolving Credit Facility as of ~~July 29,~~October 31, 2016.

The Revolving Credit Facility has a five year term and matures on July 22, 2020. The interest rate applicable to borrowings under the facility is based, at our election, on LIBOR plus 1.75% or an alternative base rate plus 0.75%; such applicable margins may increase up to 2.25% and 1.25%, respectively, based on average daily availability. The Revolving Credit Facility may be prepaid, in whole or in part, at any time, without premium.

The Revolving Credit Facility requires us to maintain a minimum fixed charge coverage ratio of 1.0 to 1.0 on a trailing four-quarter basis for periods in which excess availability under the facility is less than the greater of $25.0 million and 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. The minimum fixed charge coverage ratio was not applicable under the facility as of ~~June~~September 30, 2016, due to our level of borrowing availability.

The Revolving Credit 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 Revolving Credit 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 Revolving Credit Facility.

We had ~~$98.0~~$150.1 million of cash and cash equivalents and no$66.4 million of short-term investments at ~~June~~September 30, 2016. We had $234.3 million of cash and cash equivalents and $198.1 million of short-term investments at December 31, 2015.

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.

Subject to market and other conditions, our Board of Directors authorized us to increase our debt by an additional $250.0 million and use some or all of the net proceeds from the financing to fund a portion of our share repurchases under the share repurchase program among other general corporate purposes. There can be no assurance that we will seek to, or be able to obtain future debt financing on favorable terms, if at all.

Our financial results are affected by the selection and application of critical accounting policies and methods. There were no material changes in the ~~six~~nine months ended ~~June~~September 30, 2016 to the application of critical accounting policies and estimates as described in our audited financial statements for the year ended December 31, 2015, which were included in our Annual Report on Form 10-K for the year ended December 31, 2015.

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 which 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 substantially 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 business requires a high level of investment in pre-publication for our educational content, and in other property, plant and equipment. We expect to continue to commit funds to these areas. 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 ~~June~~September 30, 2016, we were in compliance with all of our debt covenants.

We are currently required to meet certain ~~incurrence based~~incurrence-based financial covenants as defined under our Term Loan Facility and Revolving Credit Facility. We have ~~incurrence based~~incurrence-based financial covenants primarily pertaining to a maximum leverage ratio, fixed charge coverage ratio, and liquidity. A breach of any of these covenants, ratios, tests or restrictions, as applicable, 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.


	Three Months Ended June 30, 2016		Six Months Ended June 30, 2016		Three Months Ended September 30, 2016		Nine Months Ended September 30, 2016
Cost of repurchases (in thousands)	$	20,020	$	51,018	$	3,999	$	55,017
Shares repurchased		1,111,000		2,631,918		271,648		2,903,566
Average cost per share	$	18.02	$	19.38	$	14.72	$	18.95

As of ~~June~~September 30, 2016, there was approximately ~~$486.0~~$482.0 million available for share repurchases under this authorization.

See Note 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 our exposure to counterparty risk of derivative instruments by entering into contracts with a diversified group of major financial institutions and by actively monitoring outstanding positions.

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 ~~June~~September 30, 2016, we had ~~$792.0~~$790.0 million ($~~775.0~~773.9 million, net of discount and issuance costs) 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 $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 ~~June~~September 30, 2016. 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.

Our interest rate risk relates primarily to U.S. dollar borrowings partially offset by U.S. dollar cash investments. We have historically used interest rate derivative instruments to manage our earnings and cash flow exposure to changes in interest rates. On August 17, 2015, we entered into interest rate derivative contracts with various financial institutions having an aggregate notional amount of $400.0 million to convert floating rate debt into fixed rate debt, which we designated as cash flow hedges, and for which we had $400.0 million outstanding as of ~~June~~September 30, 2016. These contracts are effective beginning September 30, 2016 and mature on July 22, 2020.

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 ~~June~~September 30, 2016 and December 31, 2015. 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 ~~June~~September 30, 2016 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 ~~June~~September 30, 2016, our disclosure controls and procedures were effective.

During the quarter ended ~~June~~September 30, 2016, 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. During the second quarter of 2016, we settled all such pending or actively threatened litigations alleging infringement of copyrights, and will make total settlement payments of $10.0 million collectively, with $4.0 million ~~to be~~ paid during the third quarter of 2016 and $6.0 million to be paid during the first quarter of 2017.

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, 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, 2015.

The following table contains the Company’s purchases of equity securities in the ~~second~~third quarter of 2016 (in thousands, except share and per share information):

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.

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		20

Item 3.	Quantitative and Qualitative Disclosures about Market Risk		39

Item 4.	Controls and Procedures		40

PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings		40

Item 1A.	Risk Factors		40

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		4140

Item 5.	Other Information		41

Item 6.	Exhibits		4241

SIGNATURES			4342


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.


Exhibit No.		Description

10.1*†		L.Gordon Crovitz Compensation Letter Agreement dated as of September 22, 2016.

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.


	Houghton Mifflin Harcourt Company (Registrant)

~~August 4,~~November 3, 2016	By:	/s/ ~~Linda K. Zecher~~L. Gordon Crovitz
		~~Linda K. Zecher~~L. Gordon Crovitz
		Chief Executive Officer (Principal Executive Officer)

	Houghton Mifflin Harcourt Company (Registrant)

~~August 4,~~November 3, 2016	By:	/s/ Joseph P. Abbott, Jr.
		Joseph P. Abbott, Jr.
		Executive Vice President and Chief Financial Officer (Principal Financial Officer)


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 or Programs (*)		Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
April 1, 2016 to April 30, 2016		—	$	—		—	$	—
May 1, 2016 to May 31, 2016		1,111,000		18.02		1,111,000		485,969
June 1, 2016 to June 30, 2016		—		—		—		—

Total		1,111,000	$	18.02		1,111,000	$	485,969

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company