The following discussion and analysis is intended to facilitate an understanding
of our results of operations and financial condition and 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 consolidated 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 fiscal year ended
December 31, 2019, which was filed with the Securities Exchange Commission (the
"SEC") on February 27, 2020. 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, as
amended, 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.

Overview



We are a learning company committed to delivering connected solutions that
engage learners, empower educators and improve student outcomes. As a leading
provider of K-12 core curriculum, supplemental and intervention solutions, and
professional learning services, we partner with educators and school districts
to uncover solutions that unlock students' potential and extend teachers'
capabilities. We estimate that we serve more than 50 million students and three
million educators in 150 countries, while our award-winning children's books,
novels, non-fiction, and reference titles are enjoyed by readers throughout the
world.

For nearly two centuries, our HMH Books & Media segment has brought renowned and
awarded children's, fiction, non-fiction, culinary and reference titles to
readers throughout the world. Our distinguished author list includes ten Nobel
Prize winners, forty-nine Pulitzer Prize winners, and twenty-six National Book
Award winners. We are home to popular characters and titles such as Curious
George, Carmen Sandiego, The Lord of the Rings, The Whole 30, The Best American
Series, the Peterson Field Guides, CliffsNotes, and The Polar Express, and
published distinguished authors such as Tim O'Brien, Temple Grandin, Tim
Ferriss, Kwame Alexander, Lois Lowry, and Chris Van Allsburg.

Recent Developments

COVID-19



Prior to the spread of COVID-19 in the United States, we experienced net sales
results consistent with our historical first quarters. As we proceeded through
the first quarter of 2020 and the impact of the COVID-19 pandemic progressed,
schools began to close in response to federal, state and local social distancing
directives resulting in a decline in net sales and sales orders in the second
half of March 2020. On March 27, 2020, we announced steps to address COVID-19
and provided a business update related to the pandemic. We implemented a number
of measures intended to help protect its shareholders, employees, and customers
amid the COVID-19 outbreak. We took actions to help mitigate some of the adverse
impact of COVID-19 to our profitability and cash flow in 2020, while working
proactively with schools to support them through this period of disruption with
virtual learning resources.



Actions taken to date to address COVID-19 and in addition to the Strategic
Transformation initiatives announced in the fourth quarter of 2019 include: (1)
director, executive and senior leadership salary reductions, and for the
majority of employees, a four-day work week with associated labor cost
reductions; (2) a freeze on spending not directly tied to near-term billings,
including a reduction in all discretionary spending such as marketing,
advertising, travel, and office supplies; (3) reduced inventory purchasing; (4)
temporary closures of warehousing and distribution centers, (5) deferral of
long-term capital projects not directly contributing to billings in 2020 and (6)
borrowing $150 million from our asset-backed credit facility as a pre-emptive
measure to mitigate against capital market disruptions. Further, we have elected
to defer the payment of our employer payroll taxes allowed under the Coronavirus
Aid, Relief, and Economic Security (CARES) Act.



Given the COVID-19-related school closings mandated by states and districts
nationwide, our Education business will be impacted, and significant uncertainty
is likely to persist in the marketplace. Additionally, our HMH Books & Media
business will be impacted as many states enforce temporary shut downs of
non-essential businesses as well as changes in consumer spending habits are
likely to occur. As a result, we withdrew our 2020 full-year financial guidance
and 3-year outlook, issued in conjunction with our fourth quarter 2019 earnings
on February 27, 2020.

                                       26

--------------------------------------------------------------------------------

Strategic Transformation Plan



On October 15, 2019, our Board of Directors approved changes connected with our
ongoing strategic transformation to simplify our business model and accelerate
growth. This includes new product development and go-to-market capabilities, as
well as the streamlining of operations company-wide for greater efficiency.
These actions, which we refer to as our 2019 Restructuring Plan, resulted in the
net elimination of approximately 10% of our workforce, after taking into account
new strategy-aligned positions that are expected to be added, and additional
operating and capitalized cost reductions, including an approximately 20%
reduction in previously planned content development expenditures over the next
three years. These steps are intended to further simplify our business model
while delivering increased value to customers, teachers and students. The
workforce reductions were completed during the first quarter of 2020.

After considering additional headcount actions, implementation of the planned
actions resulted in total charges of $15.8 million which was recorded in the
fourth quarter of 2019. With respect to each major type of cost associated with
such activities, substantially all costs were severance and other termination
benefit costs and will result in cash expenditures.

Further, as part of such strategic transformation plan, we recorded an incremental $9.8 million inventory obsolescence charge in the fourth quarter of 2019 which is recorded in cost of sales in the statement of operations.

Key Aspects and Trends of Our Operations

Business Segments



We are organized along two business segments: Education and HMH Books & Media
(formerly referred to as Trade Publishing). Our Education segment is our largest
segment and represented approximately 85%, 86% and 87% of our total net sales
for the years ended December 31, 2019, 2018 and 2017, respectively. Our HMH
Books & Media segment represented approximately 13%, 15% and 14% of our total
net sales for the years ended December 31, 2019, 2018 and 2017, respectively.
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.

Net Sales



We derive revenue primarily from the sale of print and digital content and
instructional materials, trade books, multimedia instructional programs, license
fees for book rights, content, software and services, 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 along with the transaction price
allocation adjusted to reflect the estimated returns for the arrangement.
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 control is transferred to the customer, which often extends over the life
of the contract, and our hosted online and digital content is typically
recognized ratably over the life of the contract. The digitalization of
education content and delivery is driving a shift in the education market. As
the K-12 educational market transitions to purchasing more digital, personalized
education solutions, we believe our ability now or in the future to offer
embedded assessments, adaptive learning, real-time interaction and student
specific personalization of educational content in a platform- and
device-agnostic manner will provide new opportunities for growth. 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 includes integrated solutions comprised of both print
and digital offerings/products to address the needs of the education
marketplace. The level of revenues being deferred can fluctuate depending upon
the mix of product offering between digital and non-digital products, the length
of programs and the mix of product delivered immediately or over time.

Core curriculum programs, which historically 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 these programs include print and digital offerings for
students and a variety of supporting materials such as teacher's editions,
formative assessments, supplemental materials, 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. Currently, 19 states, known
as adoption states, review and approve new programs usually every six to eight
years on a state-wide basis. School districts in those states typically select
and purchase materials from the state-approved list. The remaining states are
known as open states or open territory states. In those states, materials are
not reviewed at the state level, and each individual school or school district
is free to procure materials at any time, although most follow a five-to-ten
year replacement cycle. The student population in adoption states represents
approximately 51% of the U.S. elementary and secondary school-age population.
Some adoption states provide "categorical funding" for instructional materials,
which means that those state funds cannot be used for any other purpose. Our
core curriculum programs 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

                                       27

--------------------------------------------------------------------------------
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 by developing new programs that
meet our customers' evolving needs. 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 core curriculum programs.

We also derive our Education segment net sales from supplemental and
intervention 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 HMH Books & Media 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
ebooks, generally represents approximately 8% to 10% of our annual HMH Books &
Media net sales. Further, HMH Books & Media licenses content to other publishers
along with media companies.

Factors affecting our net sales include:

Education



  • general economic conditions at the federal or state level;


  • state or district per student funding levels;


  • federal funding levels;


  • the cyclicality of the purchasing schedule for adoption states;


  • student enrollments;


  • adoption of new education standards;

• state acceptance of submitted programs and participation rates for

accepted programs;

• technological advancement and the introduction of new content and products

that meet the needs of students, teachers and consumers, including through

strategic agreements pertaining to content development and distribution;

and

• the amount of net sales subject to deferrals which is impacted by the mix

of product offering between digital and non-digital products, the length

of programs and the mix of product delivered immediately or over time.

HMH Books & Media

• consumer spending levels as influenced by various factors, including the

U.S. economy and consumer confidence;

• the publishing of bestsellers along with obtaining recognized authors;

• film and series tie-ins to our titles that spur sales of current and

backlist titles, which are titles that have been on sale for more than a


        year; and


  • market growth or contraction.


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.

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, Texas adopted Reading/English Language Arts
materials in 2018 for purchase in 2019. California adopted history and social
science materials in 2017 for purchase in 2018 and continuing through 2020 and
adopted Science materials in 2018 for purchase in 2019 and continuing through
2021. Both Florida and Texas, along with several other adoption states, provide
dedicated state funding for instructional materials and classroom technology,

                                       28

--------------------------------------------------------------------------------
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 2018 legislative session appropriated funds for purchases in 2018 and
2019. 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. We do not currently have contracts with these states for
future instructional materials adoptions and there is no guarantee that our
programs will be accepted by the state.

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. From 2018 to 2028, total public school enrollment, a major
long-term driver of growth in the K-12 Education market, is projected to
increase by 1.4% to 57.4 million students, according to the National Center for
Education Statistics.

As the K-12 educational market purchases more digital solutions, we believe our
ability to offer embedded assessments, adaptive learning, real-time interaction
and student specific personalized learning and educational content in a
platform- and device-agnostic manner will provide new opportunities for growth.

Our HMH Books & Media segment is heavily influenced by the U.S. and broader global economy, consumer confidence and consumer spending.



While print remains the primary format in which trade books are produced and
distributed, the market for trade titles in digital format, primarily ebooks,
has developed in the recent decade, 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 HMH Books & Media segment, annual results can be driven by bestselling
trade titles. Furthermore, backlist titles can experience resurgence in sales
when made into films or series. In past years, a number of our backlist titles
such as The Hobbit, The Lord of the Rings, Life of Pi, The Handmaid's Tale, The
Polar Express, The Giver and The Time Traveler's Wife have benefited in
popularity due to movie or series releases and have subsequently resulted in
increased trade sales.

We employ several pricing models to serve various customer segments, including
institutions, government agencies, consumers 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:

• Pay-up-front: Customer makes a fixed payment at time of purchase and we

provide a specific product/service in return;




    •   Pre-pay Subscription: Customer makes a one-time payment at time of
        purchase, but receives a stream of goods/services over a defined time
        horizon; for example, we currently provide customers the option to

purchase a multi-year subscription to textbooks where for a one-time

charge, a new copy of the work text is delivered to the customer each year

for a defined time period. Pre-pay subscriptions to online textbooks are

another example where the customer receives access to an online book for a

specific period of time; and

• Pay-as-you-go Subscription: Similar to the pre-pay subscription, except

that the customer makes periodic payments in a pre-described manner.

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 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.

                                       29

--------------------------------------------------------------------------------

Publishing rights and Pre-publication amortization



A publishing right is an acquired right that 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 HMH Books & Media
segment's consumer books, for which we generally expense such costs as incurred,
and the acquired content of certain intervention products acquired in 2015,
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.

Selling and administrative expenses



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
expenses are variable costs such as commission expense, outbound transportation
costs (approximately $5.0 million for the three months ended March 31, 2020) 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,
along with depreciation.

Other intangible asset amortization



Our other intangible asset amortization expense primarily includes the
amortization of acquired intangible assets consisting of tradenames, customer
relationships, content rights and licenses. The tradenames, customer
relationships, content rights and licenses are amortized over varying periods of
5 to 25 years. The expense for the three months ended March 31, 2020 was
$6.3 million.

Interest expense



Our interest expense includes interest accrued on our $306.0 million in
aggregate principal amount of 9.0% Senior Secured Notes due 2025 ("notes"), our
$380.0 million term loan credit facility ("term loan facility") and, for 2019
only, our previous $800.0 million term loan credit facility ("previous term loan
facility") along with, to a lesser extent, our revolving credit facility,
finance 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 months ended March 31, 2020 was $16.8 million.

                                       30

--------------------------------------------------------------------------------

Results of Operations



Consolidated Operating Results for the Three Months Ended March 31, 2020 and
2019



                                                                                   Dollar        Percent
                                             Three Months Ended March 31,          Change         Change
(dollars in thousands)                          2020                2019            2020           2019
Net sales                                  $       189,925       $   194,635     $   (4,710 )         (2.4 )%
Costs and expenses:
Cost of sales, excluding publishing
rights and
  pre-publication amortization                      90,012            96,055         (6,043 )         (6.3 )%
Publishing rights amortization                       5,825             7,605         (1,780 )        (23.4 )%
Pre-publication amortization                        30,638            33,082         (2,444 )         (7.4 )%
Cost of sales                                      126,475           136,742        (10,267 )         (7.5 )%
Selling and administrative                         133,353           151,983        (18,630 )        (12.3 )%
Impairment charge for goodwill                     262,000                 -        262,000             NM
Other intangible assets amortization                 6,273             6,524           (251 )         (3.8 )%
Restructuring/severance and other
charges                                                  -             1,221         (1,221 )           NM
Operating loss                                    (338,176 )        (101,835 )     (236,341 )           NM
Other income (expense):
Retirement benefits non-service income                  61                42             19           45.2 %
Interest expense                                   (16,783 )         (11,582 )       (5,201 )        (44.9 )%
Interest income                                        766             1,092           (326 )        (29.9 )%
Change in fair value of derivative
instruments                                           (380 )            (450 )           70           15.6 %
Income from transition services
agreement                                                -             1,826         (1,826 )           NM
Loss before taxes                                 (354,512 )        (110,907 )     (243,605 )           NM
Income tax (benefit) expense                        (8,539 )           6,455        (14,994 )           NM
Net loss                                   $      (345,973 )     $  (117,362 )   $ (228,611 )           NM




NM = not meaningful

Net sales for the three months ended March 31, 2020 decreased $4.7 million, or
2.4%, from $194.6 million in 2019 to $189.9 million. The net sales decrease was
driven by a $2.4 million decrease in our HMH Books & Media segment, coupled with
a $2.3 million decrease in our Education segment. Within our HMH Books & Media
segment, the decrease in net sales was primarily due to 2019 licensing revenue
attributed to the Carmen Sandiego series on Netflix, which did not repeat in the
first quarter of 2020 but is expected later in the year. Partially offsetting
the aforementioned were an increase in net sales of the Little Blue Truck series
and strong net sales of the frontlist titles Chosen Ones and Maybe You Should
Talk to Someone. Within our Education segment, the decrease was due to lower net
sales in Extensions, which primarily consist of our Heinemann brand,
intervention and supplemental products as well as professional services, which
decreased by $16.0 million from $102.0 million in 2019 to $86.0 million. Within
Extensions, Heinemann net sales decreased due to lower sales of the LLI Leveled
Literacy and Calkins products due to the economic slowdown, partially offset by
stronger net sales from Core Solutions which increased by $13.0 million from
$52.0 million in 2019 to $65.0 million. The primary drivers of the increase in
Core Solutions net sales was the recognition of revenue previously deferred.

Operating loss for the three months ended March 31, 2020 unfavorably changed
from a loss of $101.8 million in 2019 to a loss of $338.2 million, due primarily
to the following:

• An impairment charge for goodwill for the three months ended March 31,

2020 of $262.0 million. This non-cash impairment is a direct result of the


        adverse impact that COVID-19 has had on the Company,


  • A $4.7 million decrease in net sales,

• Partially offset by a $18.6 million decrease in selling and administrative

expenses, primarily due to lower labor costs of $5.8 million, due to cost

savings associated with our 2019 Restructuring Plan. Also, there was a

decrease of $4.7 million of variable expenses such as transportation and

commissions due to lower billings, which decreased $24.0 million from the

first quarter of 2019. Further, there were lower discretionary costs of

$4.0 million related to travel and expense reduction measures along with
        lower depreciation expense of $3.3 million,


                                       31

--------------------------------------------------------------------------------

• A $6.0 million decrease in our cost of sales, excluding publishing rights

and pre-publication amortization, from $96.0 million in 2019 to

$90.0 million, primarily due to lower billings. Our cost of sales,

excluding publishing rights and pre-publication amortization, as a

percentage of sales, decreased to 47.4% from 49.4% due to lower film asset

amortization costs attributed to the timing of delivery of the Carmen

Sandiego series on Netflix, which did not repeat in the first quarter of

2020 but is expected later in the year,

• A $4.5 million decrease in net amortization expense related to publishing

rights, pre-publication and other intangible assets, primarily due to a

decrease in pre-publication amortization attributed to the timing of 2019

major product releases and, to a lesser extent, our use of accelerated


        amortization methods for publishing rights amortization,


    •   A $1.2 million decrease in costs associated with our

        restructuring/severance and other charges in the first quarter of 2019
        that did not repeat.


Interest expense for the three months ended March 31, 2020 increased
$5.2 million from $11.6 million in 2019 to $16.8 million, primarily due to our
debt refinancing during the fourth quarter of 2019 in which the previous term
loan facility was replaced with the term loan facility and the notes with higher
interest rates (the "2019 Refinancing"). Further, there was an increase of
$0.8 million of net settlement payments on our interest rate derivative
instruments during 2020.

Interest income for the three months ended March 31, 2020 decreased $0.3 million due to lower interest rates on our money market funds in 2020.



Change in fair value of derivative instruments for the three months ended March
31, 2020, favorably changed by a small amount. The change in fair value of
derivative instruments was related to foreign exchange forward contracts
executed on the Euro that were favorably impacted by the weakening of the U.S.
dollar against the Euro.

Income from transition services agreement for the three months ended March 31,
2019 was $1.8 million and was related to transition service fees under the
transition services agreement with the purchaser of our Riverside clinical and
standardized testing business ("Riverside Business") pursuant to which we
performed certain support functions through September 30, 2019.

Income tax (benefit) expense for the three months ended March 31, 2020 increased
$15.0 million, from an expense of $6.5 million in 2019, to a benefit of
$8.5 million. An income tax benefit was recorded in the first quarter of 2020
and was due primarily to the book impairment on goodwill, which reduced the
related deferred tax liabilities. For 2020, our annual effective tax rate,
exclusive of discrete items used to calculate the tax provision, is expected to
be approximately (2.1)%.  For 2019, our effective annual tax rate exclusive of
discrete items was (4.9)%. For both periods income tax expense was primarily
attributed to movement in the deferred tax liability associated with tax
amortization on indefinite-lived intangibles, state and foreign taxes, as well
as the impact of certain discrete tax items including the accrual of potential
interest and penalties on uncertain tax positions.



Adjusted EBITDA



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,
inventory obsolescence related to our strategic transformation plan,
acquisition/disposition-related activity costs, restructuring costs and
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) 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.

                                       32

--------------------------------------------------------------------------------

Below is a reconciliation of our net loss to Adjusted EBITDA for the three months ended March 31, 2020 and 2019:





                                                             Three Months Ended March 31,
                                                               2020                 2019
Net loss                                                  $      (345,973 )     $    (117,362 )
Interest expense                                                   16,783              11,582
Interest income                                                      (766 )            (1,092 )
Provision (benefit) for income taxes                               (8,539 )             6,455
Depreciation expense                                               12,489              16,179
Amortization expense - film asset                                       -               5,012
Amortization expense                                               42,736              47,211
Non-cash charges - goodwill impairment                            262,000                   -
Non-cash charges - stock compensation                               3,476               3,551
Non-cash charges - loss on derivative instruments                     380                 450

Fees, expenses or charges for equity offerings, debt or


  acquisitions/dispositions                                            27                 287
Restructuring/severance and other charges                               -               1,221
Adjusted EBITDA                                           $       (17,387 )     $     (26,506 )




Segment Operating Results

Results of Operations - Comparing Three Months Ended March 31, 2020 and 2019

Education



                                              Three Months Ended
                                                  March 31,               Dollar        Percent
                                              2020          2019          Change         Change
Net sales                                  $  151,585     $ 153,844     $   (2,259 )         (1.5 )%
Costs and expenses:
Cost of sales, excluding publishing
rights and
  pre-publication amortization                 63,650        66,983         (3,333 )         (5.0 )%
Publishing rights amortization                  4,432         6,042         (1,610 )        (26.6 )%
Pre-publication amortization                   30,589        32,969         (2,380 )         (7.2 )%
Cost of sales                                  98,671       105,994         (7,323 )         (6.9 )%
Selling and administrative                    101,684       119,402        (17,718 )        (14.8 )%
Other intangible asset amortization             5,737         5,018            719           14.3 %
Impairment charge for goodwill                262,000             -        262,000             NM
Operating loss                               (316,507 )     (76,570 )     (239,937 )           NM
Net loss                                   $ (316,507 )   $ (76,570 )   $ (239,937 )           NM

Adjustments from net loss to


  Education segment Adjusted EBITDA
Depreciation expense                       $    8,884     $  11,576     $   (2,692 )        (23.3 )%
Amortization expense                           40,758        44,029         

(3,271 ) (7.4 )%


   Non-cash charges - goodwill
impairment                                    262,000             -        262,000             NM

Education segment Adjusted EBITDA $ (4,865 ) $ (20,965 ) $ 16,100

             NM




NM = not meaningful

Our Education segment net sales for the three months ended March 31, 2020
decreased $2.3 million, or 1.5%, from $153.8 million in 2019 to $151.6 million.
The decrease was due to lower net sales in Extensions, which primarily consist
of our Heinemann brand, intervention and supplemental products as well as
professional services, which decreased by $16.0 million from $102.0 million in
2019 to $86.0 million. Within Extensions, Heinemann net sales decreased due to
lower sales of the LLI Leveled Literacy and Calkins products due to the economic
slowdown, partially offset by stronger net sales from Core Solutions which
increased by $13.0 million from $52.0 million in 2019 to $65.0 million. The
primary driver of the increase in Core Solutions net sales was the recognition
of revenue previously deferred.

Our Education segment cost of sales for the three months ended March 31, 2020
decreased $7.3 million, or 6.9%, from $106.0 million in 2019 to $98.7 million.
Our cost of sales, excluding publishing rights and pre-publication amortization,
decreased

                                       33

--------------------------------------------------------------------------------
$3.3 million from $67.0 million in 2019 to $63.7 million. Our cost of sales,
excluding publishing rights and pre-publication amortization, as a percentage of
sales, decreased to 42.0% from 43.5% due to product mix. Pre-publication
amortization decreased by $2.4 million from 2019 primarily due to the timing of
2019 major product releases, and $1.6 million decrease in publishing rights
amortization attributed to our use of accelerated amortization methods.

Our Education segment selling and administrative expense for the three months
ended March 31, 2020 decreased $17.7 million, or 14.8%, from $119.4 million in
2019 to $101.7 million. The decrease was driven by lower labor costs due to the
2019 Restructuring Plan and lower variable expenses such as samples,
transportation, depository fees and commissions attributed to lower billings
from the prior year. Further, discretionary spending is lower due to travel
reductions and the economic slowdown.

Our Education segment other intangible asset amortization expense for the three
months ended March 31, 2020 decreased $0.7 million from 2019, which was due to
our use of accelerated amortization methods.

Our Education segment impairment charge for goodwill for the three months ended
March 31, 2020 was $262.0 million. This non-cash impairment is a direct result
of the adverse impact that COVID-19 has had on the Company.

Our Education segment Adjusted EBITDA for the three months ended March 31, 2020
increased $16.1 million, from a loss of $21.0 million in 2019 to a loss of
$4.9 million. Our Education segment Adjusted EBITDA excludes depreciation,
amortization and goodwill impairment charges. The increase 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.

HMH Books & Media



                                              Three Months Ended
                                                  March 31,              Dollar        Percent
                                              2020          2019         Change         Change
Net sales                                  $   38,340     $  40,791     $  (2,451 )         (6.0 )%
Costs and expenses:
Cost of sales, excluding publishing
rights and
  pre-publication amortization                 26,362        29,072        (2,710 )         (9.3 )%
Publishing rights amortization                  1,393         1,563          (170 )        (10.9 )%
Pre-publication amortization                       49           113           (64 )        (56.6 )%
Cost of sales                                  27,804        30,748        (2,944 )         (9.6 )%
Selling and administrative                     12,829        13,034          (205 )         (1.6 )%
Other intangible asset amortization               536         1,506          (970 )        (64.4 )%
Operating loss                                 (2,829 )      (4,497 )       1,668           37.1 %
Net loss                                   $   (2,829 )   $  (4,497 )   $   1,668           37.1 %
Adjustments from net loss to HMH Books &
Media
  segment Adjusted EBITDA
Depreciation expense                       $      171     $     472     $    (301 )        (63.8 )%
Amortization expense film asset                     -         5,012        (5,012 )           NM
Amortization expense                            1,978         3,182        (1,204 )        (37.8 )%
HMH Books & Media segment Adjusted
EBITDA                                     $     (680 )   $   4,169     $  (4,849 )           NM




NM = not meaningful

Our HMH Books & Media segment net sales for the three months ended March 31,
2020 decreased $2.5 million, or 6.0%, from $40.8 million in 2019 to
$38.3 million. The decrease in net sales was primarily due to 2019 licensing
revenue attributed to the Carmen Sandiego series on Netflix, which did not
repeat in the first quarter of 2020, but is expected later in the year.
Partially offsetting the aforementioned was an increase in net sales of the
Little Blue Truck series and strong net sales of the frontlist titles Chosen
Ones and Maybe You Should Talk to Someone.

Our HMH Books & Media segment cost of sales for the three months ended March 31,
2020 decreased $2.9 million, or 9.6%, from $30.7 million in 2019 to
$27.8 million. The majority of the decrease was driven by our cost of sales,
excluding publishing rights and pre-publication amortization, which decreased
$2.7 million primarily due to volume. Our cost of sales, excluding publishing
rights and pre-publication amortization, as a percentage of net sales, decreased
to 68.8% from 71.3% due to higher film asset amortization from the Carmen
Sandiego series in 2019.

                                       34

--------------------------------------------------------------------------------

Our HMH Books & Media segment selling and administrative expense for the three months ended March 31, 2020 slightly decreased from 2019. The decrease was primarily due to lower travel and entertainment costs.



Our HMH Books & Media segment other intangible asset amortization expense for
the three months ended March 31, 2020 decreased $1.0 million from 2019, due to
certain definite-lived intangible assets being fully depreciated in 2019.

Our HMH Books & Media segment Adjusted EBITDA for the three months ended March
31, 2020 changed unfavorably from $4.2 million in 2019 to a loss of $0.7 million
due to the identified factors impacting net sales, cost of sales and selling and
administrative expenses after removing those items not included in our HMH
Books & Media segment Adjusted EBITDA. Our HMH Books & Media segment Adjusted
EBITDA excludes depreciation and amortization.

Corporate and Other



                                             Three Months Ended
                                                  March 31,             Dollar        Percent
                                             2020          2019         Change         Change
Net sales                                  $       -     $       -     $       -              -
Costs and expenses:
Cost of sales, excluding publishing
rights and
  pre-publication amortization                     -             -             -              -
Publishing rights amortization                     -             -             -              -
Pre-publication amortization                       -             -             -              -
Cost of sales                                      -             -             -              -
Selling and administrative                    18,840        19,547          (707 )         (3.6 )%
Restructuring/severance and other
charges                                            -         1,221        (1,221 )           NM
Operating loss                               (18,840 )     (20,768 )       1,928            9.3 %
Retirement benefits non-service income            61            42            19           45.2 %
Interest expense                             (16,783 )     (11,582 )      (5,201 )        (44.9 )%
Interest income                                  766         1,092          (326 )        (29.9 )%
Change in fair value of derivative
instruments                                     (380 )        (450 )          70           15.6 %
Income from transition services
agreement                                          -         1,826        (1,826 )           NM
Net loss before taxes                        (35,176 )     (29,840 )      (5,336 )        (17.9 )%
Income tax (benefit) expense                  (8,539 )       6,455       (14,994 )           NM
Net loss                                   $ (26,637 )   $ (36,295 )   $   9,658           26.6 %
Adjustments from net loss to Corporate
and Other segment
  Adjusted EBITDA
Interest expense                           $  16,783     $  11,582     $   5,201           44.9 %
Interest income                                 (766 )      (1,092 )         326           29.9 %
Provision for income taxes                    (8,539 )       6,455       (14,994 )           NM
Depreciation expense                           3,434         4,131          (697 )        (16.9 )%
Non-cash charges - loss on derivative
instruments                                      380           450           (70 )        (15.6 )%
Non-cash charges - stock compensation          3,476         3,551           (75 )         (2.1 )%
Fees, expenses or charges for equity
offerings, debt or
  acquisitions/dispositions                       27           287          (260 )        (90.6 )%
Restructuring/severance and other
charges                                            -         1,221        (1,221 )           NM
Corporate and Other segment Adjusted
EBITDA                                     $ (11,842 )   $  (9,710 )   $  (2,132 )        (22.0 )%




NM = not meaningful

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 along with severance and
other non-operating costs.

Our selling and administrative expense for the Corporate and Other category for
the three months ended March 31, 2020 decreased $0.7 million from $19.5 million
in 2019 to $18.8 million, primarily attributed to lower labor costs due to the
2019 Restructuring Plan.

Our restructuring/severance and other charges for the three months ended March
31, 2020 decreased by $1.2 million due to severance costs in the first quarter
of 2019 that did not repeat.

                                       35

--------------------------------------------------------------------------------

Interest expense for the three months ended March 31, 2020 increased $5.2 million from $11.6 million in 2019 to $16.8 million, primarily due to the 2019 Refinancing. Further, there was an increase of $0.8 million of net settlement payments on our interest rate derivative instruments during 2020.

Interest income for the three months ended March 31, 2020 decreased $0.3 million due to lower interest rates on our money market funds in 2020.



Change in fair value of derivative instruments for the three months ended March
31, 2020, favorably changed by a small amount. The change in fair value of
derivative instruments was related to foreign exchange forward contracts
executed on the Euro that were favorably impacted by the weakening of the U.S.
dollar against the Euro.

Income from transition services agreement for the three months ended March 31,
2019 was $1.8 million and was related to transition service fees under the
transition services agreement with the purchaser of the Riverside Business
pursuant to which we performed certain support functions through September 30,
2019.

Income tax benefit for the three months ended March 31, 2020 increased
$15.0 million, from an expense of $6.5 million in 2019, to a benefit of
$8.5 million. An income tax benefit was recorded in the first quarter of 2020
and was due primarily to the book impairment on goodwill, which reduced the
related deferred tax liabilities. For 2020, our annual effective tax rate,
exclusive of discrete items used to calculate the tax provision, is expected to
be approximately (2.1)%.  For 2019, our effective annual tax rate exclusive of
discrete items was (4.9)%. For both periods, income tax expense was primarily
attributed to movement in the deferred tax liability associated with tax
amortization on indefinite-lived intangibles, state and foreign taxes, as well
as the impact of 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
March 31, 2020 unfavorably changed $2.1 million, or 22.0%, from a loss of
$9.7 million in 2019 to a loss of $11.8 million. Our Adjusted EBITDA for the
Corporate and Other category excludes interest, taxes, depreciation, derivative
instruments charges, equity compensation charges,
acquisition/disposition-related activity, severance and facility vacant space
costs. 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.

Seasonality and Comparability



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,
which typically results in a cash flow usage in the first half of the year and a
cash flow generation in the second half of the year. 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. Moreover, uncertainty resulting from the COVID-19 pandemic may
result in 2020 not following this historic pattern.

Approximately 87% of our net sales for the year ended December 31, 2019 were
derived from our Education segment, which is a markedly seasonal business.
Schools conduct the majority of their purchases in the second and third quarters
of the calendar year in preparation for the beginning of the school year. Thus,
over the past three completed fiscal years, approximately 67% of our
consolidated net sales were realized in the second and third quarters. Sales of
K-12 instructional materials are also cyclical, with some years offering more
sales opportunities than others in light of the state adoption calendar. 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.

Liquidity and Capital Resources





                                                           March 31,        December 31,
(in thousands)                                               2020               2019
Cash and cash equivalents                                $     254,665     $      296,353
Current portion of long-term debt                               19,000      

19,000


Long-term debt, net of discount and issuance costs             634,800      

638,187


Revolving credit facility                                      150,000                  -

Borrowing availability under revolving credit facility 34,694


      161,961


                                       36

--------------------------------------------------------------------------------





                                                           Three Months Ended March 31,
                                                             2020                 2019
Net cash used in operating activities                   $      (156,767 )     $    (176,063 )
Net cash used in investing activities                           (30,626 )            (1,720 )
Net cash provided by (used in) financing activities             145,705              (1,397 )




Operating activities

Net cash used in operating activities was $156.8 million for the three months
ended March 31, 2020, a $19.3 million decrease from the $176.1 million of net
cash used in operating activities for the three months ended March 31, 2019. The
decrease in cash used in operating activities was primarily driven by favorable
changes in net operating assets and liabilities of $13.7 million primarily due
to favorable period over period inventory changes of $25.4 million, favorable
period over period changes in accounts receivable of $24.0 million due to
continued collections from greater billings in 2019, an increase in net other
assets and liabilities of $14.9 million and operating lease liabilities of $0.9
million, offset by unfavorable changes in accounts payable of $21.5 million
related to timing of disbursements, deferred revenue of $19.7 million, severance
and other charges of $5.3 million due to payments on actions taken during the
fourth quarter of 2019 and royalties of $4.8 million. Additionally, operating
profit, net of non-cash items, increased by $5.6 million.

Investing activities



Net cash used in investing activities was $30.6 million for the three months
ended March 31, 2020, an increase of $28.9 million from the three months ended
March 31, 2019.  The increase in cash used in investing activities was primarily
due to lower net proceeds from sales and maturities of short-term investments of
$40.0 million compared to 2019, offset by lower capital investing expenditures
related to pre-publication costs and property, plant, and equipment of
$5.6 million, and by the acquisition of a business for $5.4 million in 2019.

Financing activities



Net cash provided by financing activities was $145.7 million for the three
months ended March 31, 2020, an increase of $147.1 million from the $1.4 million
of net cash used in financing activities for the three months ended March 31,
2019. The increase in cash provided by financing activities was primarily due to
proceeds from our revolving credit facility of $150.0 million, offset by an
increase in principal payments on our term loan of $2.8 million in 2020.

Debt



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

The obligations under the senior secured notes, the term loan facility and the
revolving credit facility 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.

Senior Secured Notes



On November 22, 2019, we completed the sale of $306.0 million in aggregate
principal amount of 9.0% Senior Secured Notes due 2025 (the "notes") in a
private placement to qualified institutional buyers under Rule 144A under the
Securities Act of 1933, as amended (the "Securities Act"), and to persons
outside the United States pursuant to Regulation S under the Securities Act. The
notes mature on February 15, 2025 and bear interest at a rate of 9.0% per annum.
Interest is payable semi-annually in arrears on February 15 and August 15 of
each year, beginning on February 15, 2020. As of March 31, 2020, we had
$306.0 million ($296.3 million, net of discount and issuance costs) outstanding
under the notes.

                                       37

--------------------------------------------------------------------------------

We may redeem all or a portion of the notes at redemption prices as described in the notes.



The notes do not require us to comply with financial maintenance covenants. We
are currently required to meet certain incurrence based financial covenants as
defined under the notes.

The notes are 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
notes.

Term Loan Facility

On November 22, 2019, we entered into a second amended and restated term loan
credit agreement for an aggregate principal amount of $380.0 million (the "term
loan facility"). As of March 31, 2020, we had $375.3 million ($357.5 million,
net of discount and issuance costs) outstanding under the term loan facility.

The term loan facility matures on November 22, 2024 and the interest rate per
annum is equal to, at the option of the Company, either (a) LIBOR plus a margin
of 6.25% or (b) an alternate base rate plus a margin of 5.25%. As of March 31,
2020, the interest rate on the term loan facility was 7.25%.

The term loan facility is required to be repaid in quarterly installments of approximately $4.8 million with the balance being payable on the maturity date.



The term loan facility does not require us to comply with financial maintenance
covenants. We are currently required to meet certain incurrence based financial
covenants as defined under our term loan facility.

The term loan facility contains customary mandatory prepayment requirements,
including with respect to excess cash flow, proceeds from certain asset sales or
dispositions of property, and proceeds from certain incurrences of
indebtedness. The term loan facility permits the Company to voluntarily prepay
outstanding amounts at any time without premium or penalty, other than customary
breakage costs with respect to LIBOR loans; provided, however, that any
voluntary prepayment in connection with certain repricing transactions that
occur before the date that is twelve months after the closing of the term loan
facility shall be subject to a prepayment premium of 1.00% of the principal
amount of the amounts prepaid.

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 an excess cash flow provision under our term loan facility
which is predicated upon our leverage ratio and cash flow. The excess cash flow
provision did not apply in 2019.

Revolving Credit Facility



On November 22, 2019, we entered into a second amended and restated revolving
credit agreement that provides borrowing availability in an amount equal to the
lesser of either $250.0 million or a borrowing base that is computed monthly or
weekly and comprised of the Borrowers' and the Guarantors' eligible inventory
and receivables (the "revolving credit facility").

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 March 31, 2020, there was $150.0 million drawn on the revolving credit
facility. As of March 31, 2020, we had approximately $20.1 million of
outstanding letters of credit and approximately $34.7 million of borrowing
availability under the revolving credit facility. As of May 7, 2020, there was
$150.0 million drawn on the revolving credit facility.

The revolving credit facility has a five-year term and matures on November 22,
2024. The interest rate applicable to borrowings under the facility is based, at
our election, on LIBOR plus a margin between 1.50% and 2.00% or an alternative
base rate plus a margin between 0.50% and 1.00%, which margins are based on
average daily availability. The revolving credit facility may be prepaid, in
whole or in part, at any time, without premium.

                                       38

--------------------------------------------------------------------------------
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 revolving credit 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 March 31, 2020, 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.

General



We had $254.7 million of cash and cash equivalents and no short-term investments
at March 31, 2020. We had $296.4 million of cash and cash equivalents and no
short-term investments at December 31, 2019.

Our business is impacted by the inherent seasonality of the academic calendar,
which typically results in a cash flow usage in the first half of the year and a
cash flow generation in the second half of the year. We expect our net cash
provided by operations combined with our cash and cash equivalents and borrowing
availability 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. Our primary
credit facilities do not require us to comply with financial maintenance
covenants.



The ability of the Company to fund planned operations is based on assumptions
which involve significant judgment and estimates of future revenues, capital
spend and other operating costs. Our current assumptions are that businesses
will reopen for selling and school districts will gradually resume purchasing
during the second quarter of 2020 and most or all will become fully operational,
either in-person or virtually, by the third quarter of 2020. We have performed a
sensitivity analysis on these assumptions to forecast the impact of a
slower-than-anticipated recovery and believe we can take additional financial
and operational actions to mitigate the impact of lower billings than our
current plans assume. These actions include additional expense reductions, asset
sales, and capital raising activities including utilization of funding provided
under the CARES Act.

Critical Accounting Policies and Estimates



Our financial results are affected by the selection and application of critical
accounting policies and methods. There were no material changes in the three
months ended March 31, 2020 to the application of critical accounting policies
and estimates as described in our audited consolidated financial statements,
which were included in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2019.

The critical accounting estimates used in the preparation of the Company's
consolidated financial statements may change as new events occur, as more
experience is acquired, as additional information is obtained and the Company's
operating environment changes. Actual results may differ from these estimates
due to the uncertainty around the magnitude and duration of the COVID-19
pandemic, as well as other factors.

Impact of Inflation and Changing Prices



We believe that inflation has not had a material impact on our results of
operations during the year ended December 31, 2019 or year to date in 2020. We
cannot be sure that future inflation will not have an adverse impact on our
operating results and financial condition in future periods. 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.

Covenant Compliance

As of March 31, 2020, we were in compliance with all of our debt covenants and we expect to be in compliance over the next twelve months.



We are currently required to meet certain incurrence-based financial covenants
as defined under our term loan facility, notes and revolving credit facility. We
have incurrence based financial covenants primarily pertaining to a maximum
leverage ratio and fixed charge coverage ratio. 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

                                       39

--------------------------------------------------------------------------------
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.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Recently Issued Accounting Pronouncements

See Note 3 to the consolidated financial statements included under Part I, Item 1 of this Quarterly Report on Form 10-Q for a discussion of recently issued accounting pronouncements.

© Edgar Online, source Glimpses