JOHN WILEY & SONS, INC.
|
||||||
UNAUDITED STATEMENTS OF FREE CASH FLOW *
|
||||||
(in thousands)
|
||||||
Six Months Ended
|
||||||
October 31,
|
||||||
2016
|
2015
|
|||||
Operating Activities:
|
||||||
Net income
|
$
|
19,549
|
76,057
|
|||
Amortization of intangibles
|
24,826
|
25,072
|
||||
Amortization of composition costs
|
18,701
|
19,967
|
||||
Depreciation of technology, property and equipment
|
34,092
|
32,820
|
||||
Restructuring charges (credits)
|
5,927
|
7,119
|
||||
Restructuring payments
|
(10,770)
|
(18,339)
|
||||
Deferred tax benefit on UK Corporate Income Tax Rate Change
|
(2,575)
|
|||||
Unfavorable Tax Settlement
|
47,531
|
|||||
One-time pension settlement
|
8,842
|
|||||
Share-based compensation expense
|
4,907
|
8,112
|
||||
Excess tax benefits from share-based compensation
|
(187)
|
(527)
|
||||
Royalty advances
|
(46,070)
|
(45,553)
|
||||
Earned royalty advances
|
64,321
|
60,163
|
||||
Other non-cash charges and credits
|
31,157
|
18,115
|
||||
Change in deferred revenue
|
(199,419)
|
(225,115)
|
||||
Net change in operating assets and liabilities
|
(86,926)
|
(84,410)
|
||||
Cash Used for Operating Activities
|
(86,094)
|
(126,519)
|
||||
Investments in organic growth:
|
||||||
Additions to technology, property and equipment
|
(52,728)
|
(46,177)
|
||||
Composition spending
|
(16,604)
|
(20,033)
|
||||
*
|
Free Cash Flow less Composition Spending
|
(155,426)
|
(192,729)
|
|||
Other Investing and Financing Activities:
|
||||||
Acquisitions, net of cash
|
(135,753)
|
(16,681)
|
||||
Repayment of long-term debt
|
(201,415)
|
(112,641)
|
||||
Borrowings of short-term debt
|
-
|
50,000
|
||||
Borrowings of long-term debt
|
480,400
|
201,600
|
||||
Change in book overdrafts
|
(5,861)
|
285
|
||||
Cash dividends
|
(35,883)
|
(35,166)
|
||||
Purchase of treasury shares
|
(21,289)
|
(44,703)
|
||||
Proceeds from exercise of stock options and other
|
15,703
|
465
|
||||
Excess tax benefits from share-based compensation
|
187
|
527
|
||||
Cash Provided by Investing and Financing Activities
|
96,089
|
43,686
|
||||
Effects of Exchange Rate Changes on Cash
|
(37,059)
|
(163)
|
||||
Decrease in Cash and Cash Equivalents for Period
|
$
|
(96,396)
|
(149,206)
|
|||
RECONCILIATION TO GAAP PRESENTATION
|
||||||
Investing Activities:
|
||||||
Additions to technology, property and equipment
|
$
|
(52,728)
|
(46,177)
|
|||
Composition spending
|
(16,604)
|
(20,033)
|
||||
Acquisitions, net of cash
|
(135,753)
|
(16,681)
|
||||
Cash Used for Investing Activities
|
$
|
(205,085)
|
(82,891)
|
|||
Financing Activities:
|
||||||
Cash Used for Investing and Financing Activities
|
$
|
96,089
|
43,686
|
|||
Excluding:
|
||||||
Acquisitions, net of cash
|
(135,753)
|
(16,681)
|
||||
Cash Provided by Financing Activities
|
$
|
231,842
|
60,367
|
|||
Free Cash Flow less Composition Spending:
|
||||||
The Company provides financial measures referred to as “Free Cash Flow less Composition Spending”. Free Cash Flow less Composition Spending is defined as “cash flow from operating activities, less composition and other capital spending”. Management believes this metric provides additional information to investors to facilitate the comparison of past and present results. This metric is also used internally by management in evaluating results. This non-GAAP measure is not intended to replace the financial results reported in accordance with US Generally Accepted Accounting Principles.
|