BASKING RIDGE, N.J.--(BUSINESS WIRE)--
Barnes
& Noble Education, Inc. (NYSE: BNED), a leading provider of
educational products and services solutions for higher education and
K-12, today reported sales and earnings for the second quarter for
fiscal year 2019, which ended on October 27, 2018.
The Company has three reportable segments: Barnes & Noble College
Booksellers, LLC (“BNC”), MBS Textbook Exchange, LLC (“MBS”), and
Digital Student Solutions (“DSS”). All material intercompany accounts
and transactions have been eliminated in consolidation.
Financial highlights for the second quarter 2019:
-
Consolidated second quarter sales of $814.8 million decreased 8.1%, as
compared to the prior year period; year to date consolidated sales of
$1,152.3 million decreased 7.3% as compared to the prior year period.
-
Consolidated second quarter GAAP net income increased to $59.7
million, as compared to $48.4 million in the prior year period; year
to date GAAP net income increased to $21.1 million, as compared to
$13.6 million in the prior year period.
-
Consolidated second quarter non-GAAP Adjusted Earnings increased to
$60.1 million, as compared to $49.9 million in the prior year period;
year to date non-GAAP Adjusted Earnings increased to $21.5 million, as
compared to $20.1 million in the prior year period.
-
Consolidated second quarter non-GAAP Adjusted EBITDA decreased to
$95.4 million, as compared to $102.4 million in the prior year period;
year to date non-GAAP Adjusted EBITDA decreased to $62.9 million, as
compared to $70.0 million in the prior year period.
Operational highlights for the second quarter 2019:
-
Increased sales of BNC First Day™ inclusive access by over 80%. The
First Day platform, which is live on approximately 100 campuses,
drives down the cost of course materials for students and secures a
higher sell through rate for the Company.
-
Launched flagship student study subscription service, Bartleby
Textbook Solutions, which features step-by-step textbook solutions
across numerous subject areas. The product launch marks the Company’s
first internally developed digital solution in its DSS segment, and is
another important step in its ongoing digital transformation. The
Company expects to have approximately one million textbook solutions
available for the spring semester, as well as expert Q&A capabilities,
providing further critical services for students to achieve better
success throughout their academic journey.
-
Completed acquisition of PaperRater.com, a leading website that offers
students a suite of writing services that includes a plagiarism
checker, writing revision tools and an AI-based auto-grading scoring
system to help students improve multiple facets of their writing.
Along with the acquisition of Student Brands in August 2017,
PaperRater bolsters the Company’s competitive position in student
writing services and expands its content library.
-
StudyMode writing product rolled out across the majority of BNC
and MBS e-commerce sites, allowing students to add a StudyMode
subscription to their cart at point of purchase. StudyMode and Bartleby
Textbook Solutions will also be integrated into point-of-sale and
in-store systems for the spring semester.
“During the first half of fiscal 2019, BNED accomplished significant
milestones in its continued development of the digital services and
offerings the industry is demanding. While we are pleased with the
improvement in consolidated net income, our focus is on investing in
digital growth platforms and offerings for the future while also taking
steps to preserve current levels of profitability and cash flow,” said
Michael P. Huseby, Chairman & Chief Executive Officer, Barnes & Noble
Education. “At BNC, sales were impacted by lower comparable stores sales
and the impact of previously announced store closings. At MBS, wholesale
sales were impacted by lower publisher rental penetration than
anticipated, as well as lower net sales of traditional wholesale
textbooks. We are taking steps to improve our sales execution and more
aggressively manage expense and capital spending during this
transformation to digital platforms and offerings. BNED’s financial
position remains strong and we continue to realize our vision of
becoming a premier provider of both physical and digital educational
services.”
|
|
|
Second Quarter 2019 and Year to Date Results
|
|
Results for the 13 and 26 weeks of fiscal 2019 and fiscal 2018 are
as follows:
|
|
|
|
|
$ in millions
|
|
13 and 26 Weeks Selected Data (unaudited)
|
|
|
13 Weeks
|
|
13 Weeks
|
|
26 Weeks
|
|
26 Weeks
|
|
|
Q2 2019
|
|
Q2 2018
|
|
2019
|
|
2018
|
|
Total Sales
|
|
$814.8
|
|
$886.9
|
|
$1,152.3
|
|
$1,242.6
|
|
Net Income
|
|
$59.7
|
|
$48.4
|
|
$21.1
|
|
$13.6
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
(1)
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$95.4
|
|
$102.4
|
|
$62.9
|
|
$70.0
|
|
Adjusted Earnings
|
|
$60.1
|
|
$49.9
|
|
$21.5
|
|
$20.1
|
|
|
|
|
|
|
|
|
|
(1) These non-GAAP financial measures have been reconciled in the
attached schedules to the most directly comparable GAAP measures as
required under SEC rules regarding the use of non-GAAP financial
measures.
Consolidated Results
Consolidated second quarter sales of $814.8 million decreased $72.1
million, or 8.1%, as compared to the prior year period. The sales
decrease was primarily attributable to declines at BNC and MBS partially
offset by an increase at DSS.
The Company’s non-GAAP Adjusted EBITDA decreased $7.0 million for the
quarter, as compared to the prior year period. The decrease is primarily
attributable to lower sales at BNC and MBS, as well as investments made
in DSS, partially offset by the benefit of intercompany eliminations
recognized in the second fiscal quarter. This elimination, as expected,
was recognized in the second quarter as BNC sold through or returned the
inventory which was purchased from MBS in the first fiscal quarter.
BNC Results
BNC sales decreased by $54.4 million, or 7.2%, as compared to the prior
year period. Comparable store sales at BNC decreased 5.6% for the
quarter representing approximately $41.6 million in revenue, primarily
due to lower textbook sales. Sales from net new stores (new stores less
closed stores) declined by $15.2 million compared to an increase of
$21.1 million in the prior year.
BNC non-GAAP Adjusted EBITDA for the quarter declined by $4.0 million to
$68.5 million, as compared to $72.5 million in the prior year period.
The gross margin impact of lower sales was partially offset by higher
margins and lower selling and administrative expenses resulting in BNC’s
decrease in Adjusted EBITDA.
MBS Results
MBS total sales of $119.0 million for the quarter decreased by $15.9
million, or 11.8%, as compared to $134.9 million in the prior year
period.
MBS Wholesale net sales of $37.9 million for the quarter decreased by
$9.6 million, or 20.2%, as compared to $47.5 million during the prior
year period. MBS Wholesale net sales were impacted by lower publisher
rental penetration than anticipated, as well as lower net sales of
traditional wholesale textbooks. MBS Direct sales of $81.1 million for
the quarter decreased by $6.3 million, or 7.2%, as compared to $87.4
million in the prior year period, due to lower sales from Higher Ed
accounts and net new stores.
MBS non-GAAP Adjusted EBITDA for the quarter was $18.6 million for the
quarter, as compared to $20.9 million in the prior year period. This
decrease was primarily driven by the impact of lower sales, partially
offset by higher margins and lower selling and administrative expenses.
DSS Results
DSS sales of $4.9 million for the quarter increased by $0.4 million, or
10.0% as compared to $4.5 million during the prior year period. The
increase reflects the operating results of Student Brands, which
generates sales through subscriptions to its digital properties.
DSS non-GAAP Adjusted EBITDA was $1.4 million for the quarter, as
compared to $2.2 million in the prior year period. The decrease is the
result of investments in the development of the Company’s newstudy
subscription product offering, Bartleby Textbook Solutions, partially
offset by the increase of Student Brands Adjusted EBITDA.
Other
Expenses for Corporate Services, which includes unallocated
shared-service costs, such as various corporate level expenses and other
governance functions, were $6.0 million for the quarter as compared to
$4.7 million in the prior period.
Intercompany gross margin eliminations of $13.0 million reflected in
Adjusted EBITDA, compared to $11.7 million in the prior year period, is
higher due to an increase in intercompany sales from MBS to BNC during
the first fiscal quarter and recognized in the second fiscal quarter as
BNC either sold or returned the inventory purchased from MBS.
Outlook
For fiscal year 2019, the Company expects consolidated sales to be in
the range of $2.2 billion to $2.3 billion before intercompany
eliminations, and consolidated Adjusted EBITDA to be in a range of $110
million to $125 million. The current outlook is expected to be at the
low end of those ranges. Capital expenditures are expected to be
approximately $50 million, $10 million lower than the Company’s
previously disclosed outlook, increasing over fiscal year 2018 primarily
due to the Company’s investments in digital content required to develop
and offer new DSS products.
Conference Call
A conference call with Barnes & Noble Education, Inc. senior management
will be webcast at 10:00 a.m. Eastern Time on Tuesday, December 4, 2018
and can be accessed at the Barnes & Noble Education corporate website at investor.bned.com
or www.bned.com.
Barnes & Noble Education expects to report fiscal 2019 third quarter
results on or about March 6, 2019.
ABOUT BARNES & NOBLE EDUCATION, INC.
Barnes & Noble Education, Inc. (NYSE: BNED) is a leading
provider of higher education and K-12 educational products and
solutions. Through its Barnes & Noble College and MBS Textbook Exchange
segments, Barnes & Noble Education operates 1,450 physical and virtual
bookstores across the U.S., serving more than 6 million students and
faculty. Through its Digital Student Solutions segment, the Company
offers direct-to-student products and services that help students study
more effectively and improve academic performance, enabling them to gain
the valuable skills necessary to succeed after college. The Company also
operates one of the largest textbook wholesale distribution channels in
the United States. For more information please visit www.bned.com.
BNED companies include: Barnes
& Noble College Booksellers, LLC, MBS
Textbook Exchange, LLC, BNED
LoudCloud, LLC, Student
Brands, LLC, Promoversity,
LLC and PaperRater,
LLC. General information on Barnes & Noble Education may be obtained
by visiting the Company's corporate website: www.bned.com.
Forward Looking Statements
This press release contains certain “forward-looking statements” within
the meaning of the Private Securities Litigation Reform Act of 1995 and
information relating to us and our business that are based on the
beliefs of our management as well as assumptions made by and information
currently available to our management. When used in this communication,
the words “anticipate,” “believe,” “estimate,” “expect,” “intend,”
“plan,” “will,” “forecasts,” “projections,” and similar expressions, as
they relate to us or our management, identify forward-looking
statements. Moreover, we operate in a very competitive and rapidly
changing environment. New risks emerge from time to time. It is not
possible for our management to predict all risks, nor can we assess the
impact of all factors on our business or the extent to which any factor,
or combination of factors, may cause actual results to differ materially
from those contained in any forward-looking statements we may make. In
light of these risks, uncertainties and assumptions, the future events
and trends discussed in this press release may not occur and actual
results could differ materially and adversely from those anticipated or
implied in the forward-looking statements. Such statements reflect our
current views with respect to future events, the outcome of which is
subject to certain risks, including, among others: general competitive
conditions, including actions our competitors and content providers may
take to grow their businesses; a decline in college enrollment or
decreased funding available for students; decisions by colleges and
universities to outsource their physical and/or online bookstore
operations or change the operation of their bookstores; implementation
of our digital strategy may not result in the expected growth in our
digital sales and/or profitability; risk that digital sales growth does
not exceed the rate of investment spend; the performance of our online,
digital and other initiatives, integration of and deployment of,
additional products and services including new digital channels, and
enhancements to higher education digital products, and the inability to
achieve the expected cost savings; the risk of price reduction or change
in format of course materials by publishers, which could negatively
impact revenues and margin; the general economic environment and
consumer spending patterns; decreased consumer demand for our products,
low growth or declining sales; the strategic objectives, successful
integration, anticipated synergies, and/or other expected potential
benefits of various acquisitions, including MBS Textbook Exchange, LLC
and Student Brands, LLC, may not be fully realized or may take longer
than expected; the integration of the operations of various
acquisitions, including MBS Textbook Exchange, LLC and Student Brands,
LLC, into our own may also increase the risk of our internal controls
being found ineffective; changes to purchase or rental terms, payment
terms, return policies, the discount or margin on products or other
terms with our suppliers; our ability to successfully implement our
strategic initiatives including our ability to identify, compete for and
execute upon additional acquisitions and strategic investments; risks
associated with operation or performance of MBS Textbook Exchange, LLC’s
point-of-sales systems that are sold to college bookstore customers;
technological changes; risks associated with counterfeit and piracy of
digital and print materials; our international operations could result
in additional risks; our ability to attract and retain employees; risks
associated with data privacy, information security and intellectual
property; trends and challenges to our business and in the locations in
which we have stores; non-renewal of managed bookstore, physical and/or
online store contracts and higher-than-anticipated store closings;
disruptions to our information technology systems, infrastructure and
data due to computer malware, viruses, hacking and phishing attacks,
resulting in harm to our business and results of operations; disruption
of or interference with third party web service providers and our own
proprietary technology; work stoppages or increases in labor costs;
possible increases in shipping rates or interruptions in shipping
service; product shortages, including risks associated with merchandise
sourced indirectly from outside the United States; changes in domestic
and international laws or regulations, including U.S. tax reform,
changes in tax rates, laws and regulations, as well as related guidance;
enactment of laws which may restrict or prohibit our use of emails or
similar marketing activities; the amount of our indebtedness and ability
to comply with covenants applicable to any future debt financing; our
ability to satisfy future capital and liquidity requirements; our
ability to access the credit and capital markets at the times and in the
amounts needed and on acceptable terms; adverse results from litigation,
governmental investigations, tax-related proceedings, or audits; changes
in accounting standards; and the other risks and uncertainties detailed
in the section titled “Risk Factors” in Part I - Item 1A in our Annual
Report on Form 10-K for the year ended April 28, 2018. Should one or
more of these risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results or outcomes may vary
materially from those described as anticipated, believed, estimated,
expected, intended or planned. Subsequent written and oral
forward-looking statements attributable to us or persons acting on our
behalf are expressly qualified in their entirety by the cautionary
statements in this paragraph. We undertake no obligation to publicly
update or revise any forward-looking statements, whether as a result of
new information, future events or otherwise after the date of this press
release.
EXPLANATORY NOTE
The condensed consolidated financial statements for the 13 and 26 weeks
ended October 27, 2018 include the financial results of Student Brands,
LLC (in the DSS segment) for the entire period and the condensed
consolidated financial statements for the 13 and 26 weeks ended October
28, 2017 include the financial results of Student Brands, LLC from the
acquisition date on August 3, 2017 (the second quarter of fiscal year
2018).
We have three reportable segments: BNC, MBS and DSS as follows:
-
The BNC Segment is comprised of the operations of Barnes &
Noble College Booksellers, LLC ("BNC") which operates 773 physical
campus bookstores, the majority of which also have school-branded
e-commerce sites operated by BNC and which offer students access to
affordable course materials and affinity products, including
emblematic apparel and gifts. BNC also offers its First Day™ inclusive
access program, in which course materials, including e-content, are
offered at a reduced price through a course materials fee, and
delivered to students digitally on or before the first day of class.
Additionally, the BNC segment offers a suite of digital content,
software, and services to colleges and universities through our
LoudCloud platform, such as predictive analytics, a variety of open
educational resources courseware, and a competency-based learning
platform.
-
The MBS Segment is comprised of MBS Textbook Exchange, LLC's
("MBS") two highly integrated businesses: MBS Direct which operates
677 virtual bookstores for college and university campuses, and K-12
schools, and MBS Wholesale which is one of the largest textbook
wholesalers in the country. MBS Wholesale's business centrally sources
and sells new and used textbooks to more than 3,500 physical college
bookstores, including BNC’s 773 campus bookstores. MBS Wholesale sells
hardware and a software suite of applications that provides inventory
management and point-of-sale solutions to over 400 college bookstores.
-
The Digital Student Solutions ("DSS") Segment
includes direct-to-student products and services to assist students to
study more effectively and improve academic performance. The DSS
segment is comprised of the operations of Student Brands, a leading
direct-to-student subscription-based writing services business, and
Bartleby Textbook Solutions. The DSS segment also includes tutoring
and test prep services offered through our partnership with The
Princeton Review.
Corporate Services represents unallocated shared-service costs which
include corporate level expenses and other governance functions,
including executive functions, such as accounting, legal, treasury,
information technology, and human resources.
All material intercompany accounts and transactions have been eliminated
in consolidation.
Our condensed consolidated financial statements reflect the following
reclassifications for consistency with the current year presentation:
-
Cost of Sales expenses primarily related to facility costs and
insurance for the Corporate Services category have been reclassified
to Selling and Administrative Expenses in the condensed consolidated
statements of operations.
-
For our digital rental products, we have reclassified Rental Income to
Product Sales and Other, and have reclassified Rental Cost of Sales to
Product and Other Cost of Sales in the condensed consolidated
statements of operations, with no impact to Gross Margin. Digital
rental revenue and digital rental cost of sales are recognized at the
time of delivery and are not deferred over the rental period.
Prior periods presented reflect the reclassifications noted above.
|
BARNES & NOBLE EDUCATION, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
Product sales and other
|
|
$
|
756,173
|
|
|
$
|
820,071
|
|
|
$
|
1,074,018
|
|
|
$
|
1,155,040
|
|
Rental income
|
|
58,593
|
|
|
66,790
|
|
|
78,232
|
|
|
87,532
|
|
Total sales
|
|
814,766
|
|
|
886,861
|
|
|
1,152,250
|
|
|
1,242,572
|
|
Cost of sales: (a) |
|
|
|
|
|
|
|
|
|
Product and other cost of sales
|
|
568,971
|
|
|
630,176
|
|
|
827,723
|
|
|
907,854
|
|
Rental cost of sales
|
|
35,035
|
|
|
39,985
|
|
|
47,157
|
|
|
52,818
|
|
Total cost of sales
|
|
604,006
|
|
|
670,161
|
|
|
874,880
|
|
|
960,672
|
|
Gross profit
|
|
210,760
|
|
|
216,700
|
|
|
277,370
|
|
|
281,900
|
|
Selling and administrative expenses
|
|
115,323
|
|
|
115,290
|
|
|
214,467
|
|
|
215,187
|
|
Depreciation and amortization expense
|
|
16,421
|
|
|
16,704
|
|
|
32,959
|
|
|
31,721
|
|
Restructuring and other charges (a) |
|
—
|
|
|
193
|
|
|
—
|
|
|
5,429
|
|
Transaction costs (a) |
|
537
|
|
|
1,257
|
|
|
537
|
|
|
1,846
|
|
Operating income
|
|
78,479
|
|
|
83,256
|
|
|
29,407
|
|
|
27,717
|
|
Interest expense, net
|
|
1,836
|
|
|
1,836
|
|
|
5,358
|
|
|
4,874
|
|
Income before income taxes
|
|
76,643
|
|
|
81,420
|
|
|
24,049
|
|
|
22,843
|
|
Income tax expense
|
|
16,946
|
|
|
33,025
|
|
|
2,974
|
|
|
9,231
|
|
Net income
|
|
$
|
59,697
|
|
|
$
|
48,395
|
|
|
$
|
21,075
|
|
|
$
|
13,612
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.26
|
|
|
$
|
1.04
|
|
|
$
|
0.45
|
|
|
$
|
0.29
|
|
Diluted
|
|
$
|
1.25
|
|
|
$
|
1.03
|
|
|
$
|
0.44
|
|
|
$
|
0.29
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
47,184
|
|
|
46,705
|
|
|
47,050
|
|
|
46,611
|
|
Diluted
|
|
47,824
|
|
|
47,006
|
|
|
47,689
|
|
|
47,144
|
|
|
|
|
|
|
|
|
|
|
(a) For additional information, see Note (a) - (c) in the Non-GAAP
disclosure information of this Press Release.
|
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Percentage of sales:
|
|
|
|
|
|
|
|
|
|
Sales:
|
|
|
|
|
|
|
|
|
|
Product sales and other
|
|
92.8
|
%
|
|
92.5
|
%
|
|
93.2
|
%
|
|
93.0
|
%
|
|
Rental income
|
|
7.2
|
%
|
|
7.5
|
%
|
|
6.8
|
%
|
|
7.0
|
%
|
|
Total sales
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Cost of sales:
|
|
|
|
|
|
|
|
|
|
Product and other cost of sales (a) |
|
75.2
|
%
|
|
76.8
|
%
|
|
77.1
|
%
|
|
78.6
|
%
|
|
Rental cost of sales (a) |
|
59.8
|
%
|
|
59.9
|
%
|
|
60.3
|
%
|
|
60.3
|
%
|
|
Total cost of sales
|
|
74.1
|
%
|
|
75.6
|
%
|
|
75.9
|
%
|
|
77.3
|
%
|
|
Gross profit
|
|
25.9
|
%
|
|
24.4
|
%
|
|
24.1
|
%
|
|
22.7
|
%
|
|
Selling and administrative expenses
|
|
14.2
|
%
|
|
13.0
|
%
|
|
18.6
|
%
|
|
17.3
|
%
|
|
Depreciation and amortization expense
|
|
2.0
|
%
|
|
1.9
|
%
|
|
2.9
|
%
|
|
2.6
|
%
|
|
Restructuring and other charges
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.4
|
%
|
|
Transaction costs
|
|
0.1
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
Operating income
|
|
9.6
|
%
|
|
9.4
|
%
|
|
2.6
|
%
|
|
2.3
|
%
|
|
Interest expense, net
|
|
0.2
|
%
|
|
0.2
|
%
|
|
0.5
|
%
|
|
0.4
|
%
|
|
Income before income taxes
|
|
9.4
|
%
|
|
9.2
|
%
|
|
2.1
|
%
|
|
1.9
|
%
|
|
Income tax expense
|
|
2.1
|
%
|
|
3.7
|
%
|
|
0.3
|
%
|
|
0.7
|
%
|
|
Net income
|
|
7.3
|
%
|
|
5.5
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
(a) Represents the percentage these costs bear to the related sales,
instead of total sales.
|
|
BARNES & NOBLE EDUCATION, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands, except per share data)
(Unaudited)
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
20,048
|
|
|
$
|
17,494
|
|
|
Receivables, net
|
|
138,048
|
|
|
153,646
|
|
|
Merchandise inventories, net
|
|
505,943
|
|
|
506,728
|
|
|
Textbook rental inventories
|
|
70,599
|
|
|
78,062
|
|
|
Prepaid expenses and other current assets
|
|
16,554
|
|
|
22,198
|
|
|
Total current assets
|
|
751,192
|
|
|
778,128
|
|
|
Property and equipment, net
|
|
112,029
|
|
|
115,734
|
|
|
Intangible assets, net
|
|
213,886
|
|
|
229,498
|
|
|
Goodwill
|
|
53,982
|
|
|
362,412
|
|
|
Other noncurrent assets
|
|
41,632
|
|
|
41,469
|
|
|
Total assets
|
|
$
|
1,172,721
|
|
|
$
|
1,527,241
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
443,319
|
|
|
$
|
458,833
|
|
|
Accrued liabilities
|
|
170,037
|
|
|
184,283
|
|
|
Total current liabilities
|
|
613,356
|
|
|
643,116
|
|
|
Long-term deferred taxes, net
|
|
7,906
|
|
|
16,187
|
|
|
Other long-term liabilities
|
|
59,419
|
|
|
96,294
|
|
|
Long-term borrowings
|
|
—
|
|
|
41,800
|
|
|
Total liabilities
|
|
680,681
|
|
|
797,397
|
|
|
Commitments and contingencies
|
|
—
|
|
|
—
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock, $0.01 par value; authorized, 5,000 shares; issued
and outstanding, none
|
|
—
|
|
|
—
|
|
|
Common stock, $0.01 par value; authorized, 200,000 shares; issued,
51,026 and 50,028 shares, respectively; outstanding, 47,561
and 46,914 shares, respectively
|
|
511
|
|
|
500
|
|
|
Additional paid-in-capital
|
|
722,286
|
|
|
713,018
|
|
|
(Accumulated deficit) Retained earnings
|
|
(199,128
|
)
|
|
45,975
|
|
|
Treasury stock, at cost
|
|
(31,629
|
)
|
|
(29,649
|
)
|
|
Total stockholders' equity
|
|
492,040
|
|
|
729,844
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
1,172,721
|
|
|
$
|
1,527,241
|
|
|
BARNES & NOBLE EDUCATION, INC. AND SUBSIDIARIES
Sales Information
(Unaudited)
|
|
Total Sales
|
|
The components of the sales variances for the 13 and 26 week
periods are as follows:
|
|
|
|
|
|
|
Dollars in millions
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
BNC Sales
|
|
|
|
|
|
|
|
|
|
New stores (a) |
|
$
|
18.4
|
|
|
$
|
26.3
|
|
|
$
|
25.1
|
|
|
$
|
41.7
|
|
|
Closed stores (a) |
|
(33.6
|
)
|
|
(5.2
|
)
|
|
(40.4
|
)
|
|
(7.5
|
)
|
|
Comparable stores (b) |
|
(41.6
|
)
|
|
(33.8
|
)
|
|
(46.5
|
)
|
|
(38.6
|
)
|
|
Textbook rental deferral
|
|
3.8
|
|
|
2.3
|
|
|
3.6
|
|
|
3.6
|
|
|
Service revenue (c) |
|
(0.1
|
)
|
|
—
|
|
|
0.3
|
|
|
1.9
|
|
|
Other (d) |
|
(1.3
|
)
|
|
(2.9
|
)
|
|
(1.3
|
)
|
|
(3.7
|
)
|
|
BNC sales subtotal:
|
|
$
|
(54.4
|
)
|
|
$
|
(13.3
|
)
|
|
$
|
(59.2
|
)
|
|
$
|
(2.6
|
)
|
|
MBS Sales (e) |
|
|
|
|
|
|
|
|
|
Wholesale
|
|
$
|
(9.6
|
)
|
|
$
|
47.5
|
|
|
$
|
(13.7
|
)
|
|
$
|
140.0
|
|
|
Direct
|
|
(6.3
|
)
|
|
87.4
|
|
|
(11.7
|
)
|
|
134.7
|
|
|
MBS sales subtotal:
|
|
$
|
(15.9
|
)
|
|
$
|
134.9
|
|
|
$
|
(25.4
|
)
|
|
$
|
274.7
|
|
|
DSS Sales (f) |
|
$
|
0.4
|
|
|
4.5
|
|
|
$
|
6.1
|
|
|
4.5
|
|
|
Eliminations (g) |
|
$
|
(2.2
|
)
|
|
(9.9
|
)
|
|
$
|
(11.8
|
)
|
|
(43.9
|
)
|
|
Total sales variance:
|
|
$
|
(72.1
|
)
|
|
$
|
116.2
|
|
|
$
|
(90.3
|
)
|
|
$
|
232.7
|
|
|
(a) The following is a store count summary for BNC physical stores
and MBS virtual stores:
|
|
|
|
|
|
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Number of Stores:
|
|
BNC Stores
|
|
MBS Direct Stores
|
|
BNC Stores
|
|
MBS Direct Stores
|
|
BNC Stores
|
|
MBS Direct Stores
|
|
BNC Stores
|
|
MBS Direct Stores
|
|
Number of stores at beginning of period
|
|
753
|
|
684
|
|
781
|
|
709
|
|
768
|
|
676
|
|
769
|
|
712
|
|
Stores opened
|
|
21
|
|
9
|
|
—
|
|
8
|
|
34
|
|
26
|
|
24
|
|
13
|
|
Stores closed
|
|
1
|
|
16
|
|
4
|
|
12
|
|
29
|
|
25
|
|
16
|
|
20
|
|
Number of stores at end of period
|
|
773
|
|
677
|
|
777
|
|
705
|
|
773
|
|
677
|
|
777
|
|
705
|
|
(b)
|
|
For Comparable Store Sales details, see below.
|
|
(c)
|
|
Service revenue includes Promoversity, brand partnerships, shipping
and handling, LoudCloud digital content, software, and services, and
revenue from other programs.
|
|
(d)
|
|
Other includes inventory liquidation sales to third parties, and
certain accounting adjusting items related to return reserves,
agency sales and other deferred items.
|
|
(e)
|
|
The variance for the MBS segment for the 13 and 26 weeks ended
October 28, 2017 represents the sales activity for MBS Textbook
Exchange, LLC ("MBS") which we acquired on February 27, 2017 (the
fourth quarter of Fiscal 2017).
|
|
(f)
|
|
DSS segment revenue includes Student Brands, LLC subscription-based
writing services business. The condensed consolidated financial
statements for the 13 and 26 weeks ended October 27, 2018 include
the financial results of Student Brands, LLC for the entire period
and the condensed consolidated financial statements for the 13 and
26 weeks ended October 28, 2017 include the financial results of
Student Brands, LLC from the date of acquisition on August 3, 2017.
|
|
(g)
|
|
Eliminates MBS sales to BNC and BNC commissions earned from MBS.
|
|
Comparable Store Sales - Barnes & Noble College
|
|
|
|
Comparable store sales variances by category for the 13 and 26
week periods are as follows:
|
|
|
|
|
|
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Textbooks (Course Materials)
|
|
$
|
(44.2
|
)
|
|
(8.1)%
|
|
$
|
(28.8
|
)
|
|
(5.0
|
)%
|
|
$
|
(48.7
|
)
|
|
(7.6)%
|
|
$
|
(36.5
|
)
|
|
(5.5)%
|
|
General Merchandise
|
|
3.2
|
|
|
1.8%
|
|
(3.4
|
)
|
|
(1.9
|
)%
|
|
4.4
|
|
|
1.5%
|
|
0.2
|
|
|
0.1%
|
|
Trade Books
|
|
(0.6
|
)
|
|
(4.7)%
|
|
(1.6
|
)
|
|
(11.2
|
)%
|
|
(2.2
|
)
|
|
(8.8)%
|
|
(2.3
|
)
|
|
(8.5)%
|
|
Total Comparable Store Sales
|
|
$
|
(41.6
|
)
|
|
(5.6)%
|
|
$
|
(33.8
|
)
|
|
(4.4
|
)%
|
|
$
|
(46.5
|
)
|
|
(4.8)%
|
|
$
|
(38.6
|
)
|
|
(3.9)%
|
Comparable store sales includes sales from stores that have been open
for an entire fiscal year period, does not include sales from closed
stores for all periods presented, and digital agency sales are included
on a gross basis. We believe the current comparable store sales
calculation method reflects the manner in which management views
comparable sales, as well as the seasonal nature of our business. Prior
year comparable store sales exclude store inventory sales to MBS, which
are reflected as intercompany inventory transfers since the acquisition.
|
BARNES & NOBLE EDUCATION, INC. AND SUBSIDIARIES
Consolidated Non-GAAP Information
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
Adjusted Earnings
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Net income
|
|
$
|
59,697
|
|
|
$
|
48,395
|
|
|
$
|
21,075
|
|
|
$
|
13,612
|
|
Reconciling items, after-tax (below)
|
|
398
|
|
|
1,519
|
|
|
398
|
|
|
6,525
|
|
Adjusted Earnings (Non-GAAP)
|
|
$
|
60,095
|
|
|
$
|
49,914
|
|
|
$
|
21,473
|
|
|
$
|
20,137
|
|
|
|
|
|
|
|
|
|
|
Reconciling items, pre-tax
|
|
|
|
|
|
|
|
|
|
Inventory valuation amortization (MBS) (non-cash) (a) |
|
$
|
—
|
|
|
$
|
1,025
|
|
|
$
|
—
|
|
|
$
|
3,273
|
|
Restructuring and other charges (b) |
|
—
|
|
|
193
|
|
|
—
|
|
|
5,429
|
|
Transaction costs (c) |
|
537
|
|
|
1,257
|
|
|
537
|
|
|
1,846
|
|
Reconciling items, pre-tax
|
|
537
|
|
|
2,475
|
|
|
537
|
|
|
10,548
|
|
Less: Pro forma income tax impact (d) |
|
139
|
|
|
956
|
|
|
139
|
|
|
4,023
|
|
Reconciling items, after-tax
|
|
$
|
398
|
|
|
$
|
1,519
|
|
|
$
|
398
|
|
|
$
|
6,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Net income
|
|
$
|
59,697
|
|
|
$
|
48,395
|
|
|
$
|
21,075
|
|
|
$
|
13,612
|
|
Add:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
16,421
|
|
|
16,704
|
|
|
32,959
|
|
|
31,721
|
|
Interest expense, net
|
|
1,836
|
|
|
1,836
|
|
|
5,358
|
|
|
4,874
|
|
Income tax expense
|
|
16,946
|
|
|
33,025
|
|
|
2,974
|
|
|
9,231
|
|
Inventory valuation amortization (MBS) (non-cash) (a) |
|
—
|
|
|
1,025
|
|
|
—
|
|
|
3,273
|
|
Restructuring and other charges (b) |
|
—
|
|
|
193
|
|
|
—
|
|
|
5,429
|
|
Transaction costs (c) |
|
537
|
|
|
1,257
|
|
|
537
|
|
|
1,846
|
|
Adjusted EBITDA (Non-GAAP)
|
|
$
|
95,437
|
|
|
$
|
102,435
|
|
|
$
|
62,903
|
|
|
$
|
69,986
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
For the 13 weeks and 26 weeks ended October 28, 2017, gross margin
includes $1.0 million and $3.3 million, respectively, of
incremental cost of sales related to amortization of the MBS
inventory fair value adjustment of $3.7 million recorded as of the
acquisition date, February 27, 2017. The non-cash fair value
inventory adjustment for MBS was recognized over six months from
the date of acquisition and was allocated based on monthly sales.
|
|
|
|
|
|
(b)
|
|
On July 19, 2017, Mr. Max J. Roberts resigned as Chief Executive
Officer of the Company and Mr. Michael P. Huseby was appointed to
the position of Chief Executive Officer and Chairman of the Board,
both effective as of September 19, 2017. During the 26 weeks ended
October 28, 2017, we recognized restructuring and other charges of
approximately $5.4 million, which is comprised of the severance
and transition payments. For additional information, see Form 8-K
dated July 19, 2017, filed with the SEC on July 20, 2017.
|
|
|
|
|
|
(c)
|
|
Transaction costs are costs incurred for business development and
acquisitions.
|
|
|
|
|
|
(d)
|
|
Represents the income tax effects of the non-GAAP items.
|
|
BARNES & NOBLE EDUCATION, INC. AND SUBSIDIARIES
Segment Information
(In thousands, except percentages)
(Unaudited)
|
|
|
|
|
|
|
Segment Information
(a)
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Sales
|
|
|
|
|
|
|
|
|
|
BNC
|
|
$
|
702,870
|
|
|
$
|
757,301
|
|
|
$
|
948,045
|
|
|
$
|
1,007,278
|
|
|
MBS
|
|
118,954
|
|
|
134,851
|
|
|
249,278
|
|
|
274,652
|
|
|
DSS
|
|
4,934
|
|
|
4,486
|
|
|
10,611
|
|
|
4,486
|
|
|
Elimination
|
|
(11,992
|
)
|
|
(9,777
|
)
|
|
(55,684
|
)
|
|
(43,844
|
)
|
|
Total
|
|
$
|
814,766
|
|
|
$
|
886,861
|
|
|
$
|
1,152,250
|
|
|
$
|
1,242,572
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
BNC
|
|
$
|
162,083
|
|
|
$
|
167,523
|
|
|
$
|
211,398
|
|
|
$
|
216,747
|
|
|
MBS (b) |
|
30,893
|
|
|
34,200
|
|
|
57,644
|
|
|
64,037
|
|
|
DSS
|
|
4,789
|
|
|
4,344
|
|
|
10,343
|
|
|
4,344
|
|
|
Elimination
|
|
12,995
|
|
|
11,658
|
|
|
(2,015
|
)
|
|
45
|
|
|
Total
|
|
$
|
210,760
|
|
|
$
|
217,725
|
|
|
$
|
277,370
|
|
|
$
|
285,173
|
|
|
Selling and administrative expenses
|
|
|
|
|
|
|
|
|
|
BNC
|
|
$
|
93,625
|
|
|
$
|
95,041
|
|
|
$
|
172,640
|
|
|
$
|
176,222
|
|
|
MBS
|
|
12,334
|
|
|
13,329
|
|
|
24,193
|
|
|
25,405
|
|
|
DSS
|
|
3,387
|
|
|
2,176
|
|
|
6,166
|
|
|
2,399
|
|
|
Corporate Services
|
|
6,016
|
|
|
4,744
|
|
|
11,509
|
|
|
11,161
|
|
|
Elimination
|
|
(39
|
)
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
Total
|
|
$
|
115,323
|
|
|
$
|
115,290
|
|
|
$
|
214,467
|
|
|
$
|
215,187
|
|
|
Adjusted EBITDA (Non-GAAP) (c) |
|
|
|
|
|
|
|
|
|
BNC
|
|
$
|
68,458
|
|
|
$
|
72,482
|
|
|
$
|
38,758
|
|
|
$
|
40,525
|
|
|
MBS (b) |
|
18,559
|
|
|
20,871
|
|
|
33,451
|
|
|
38,632
|
|
|
DSS
|
|
1,402
|
|
|
2,168
|
|
|
4,177
|
|
|
1,945
|
|
|
Corporate Services
|
|
(6,016
|
)
|
|
(4,744
|
)
|
|
(11,509
|
)
|
|
(11,161
|
)
|
|
Elimination
|
|
13,034
|
|
|
11,658
|
|
|
(1,974
|
)
|
|
45
|
|
|
Total
|
|
$
|
95,437
|
|
|
$
|
102,435
|
|
|
$
|
62,903
|
|
|
$
|
69,986
|
|
|
(a)
|
|
See Explanatory Note in this Press Release for Segment
descriptions and consolidation information.
|
|
|
|
|
|
(b)
|
|
For the 13 weeks and 26 weeks ended October 28, 2017, gross margin
includes $1.0 million and $3.3 million, respectively, of
incremental cost of sales related to amortization of the MBS
inventory fair value adjustment of $3.7 million recorded as of the
acquisition date, February 27, 2017. The non-cash fair value
inventory adjustment for MBS was recognized over six months from
the date of acquisition and was allocated based on monthly sales.
|
|
|
|
|
(c)
|
|
For additional information, see "Use of Non-GAAP Financial
Information" in the Non-GAAP disclosure information of this Press
Release.
|
|
Percentage of Segment Sales
|
|
13 weeks ended
|
|
26 weeks ended
|
|
|
October 27, 2018
|
|
October 28, 2017
|
|
October 27, 2018
|
|
October 28, 2017
|
|
Gross margin
|
|
|
|
|
|
|
|
|
|
BNC
|
|
23.1%
|
|
22.1%
|
|
22.3%
|
|
21.5%
|
|
MBS
|
|
26.0%
|
|
25.4%
|
|
23.1%
|
|
23.3%
|
|
DSS
|
|
97.1%
|
|
96.8%
|
|
97.5%
|
|
96.8%
|
|
Elimination
|
|
(108.4)%
|
|
(119.2)%
|
|
3.6%
|
|
(0.1)%
|
|
Total gross margin
|
|
25.9%
|
|
24.6%
|
|
24.1%
|
|
23.0%
|
|
Selling and administrative expenses
|
|
|
|
|
|
|
|
|
|
BNC
|
|
13.3%
|
|
12.5%
|
|
18.2%
|
|
17.5%
|
|
MBS
|
|
10.4%
|
|
9.9%
|
|
9.7%
|
|
9.2%
|
|
DSS
|
|
68.6%
|
|
48.5%
|
|
58.1%
|
|
53.5%
|
|
Corporate Services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Elimination
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Total selling and administrative expenses
|
|
14.2%
|
|
13.0%
|
|
18.6%
|
|
17.3%
|
Use of Non-GAAP Financial Information - Adjusted Earnings and
Adjusted EBITDA
To supplement the Company’s condensed consolidated financial statements
presented in accordance with generally accepted accounting principles
(“GAAP”), in the Press Release attached hereto as Exhibit 99.1, the
Company uses the non-GAAP financial measures of Adjusted Earnings
(defined as net income adjusted for certain reconciling items) and
Adjusted EBITDA (defined by the Company as earnings before interest,
taxes, depreciation and amortization, as adjusted for additional items
subtracted from or added to net income).
These non-GAAP financial measures are not intended as substitutes for
and should not be considered superior to measures of financial
performance prepared in accordance with GAAP. In addition, the Company's
use of these non-GAAP financial measures may be different from similarly
named measures used by other companies, limiting their usefulness for
comparison purposes.
The Company's management reviews these non-GAAP financial measures as
internal measures to evaluate the Company's performance and manage the
Company's operations. The Company's management believes that these
measures are useful performance measures which are used by the Company
to facilitate a comparison of on-going operating performance on a
consistent basis from period-to-period. The Company's management
believes that these non-GAAP financial measures provide for a more
complete understanding of factors and trends affecting the Company's
business than measures under GAAP can provide alone, as it excludes
certain items that do not reflect the ordinary earnings of its
operations. The Company's Board of Directors and management also use
Adjusted EBITDA as one of the primary methods for planning and
forecasting overall expected performance, for evaluating on a quarterly
and annual basis actual results against such expectations, and as a
measure for performance incentive plans. The Company's management
believes that the inclusion of Adjusted EBITDA and Adjusted Earnings
results provides investors useful and important information regarding
the Company's operating results.
The non-GAAP measures included in the Press Release attached hereto as
Exhibit 99.1 has been reconciled to the comparable GAAP measures as
required under Securities and Exchange Commission (the “SEC”) rules
regarding the use of non-GAAP financial measures. All of the items
included in the reconciliations below are either (i) non-cash items or
(ii) items that management does not consider in assessing the Company's
on-going operating performance. The Company urges investors to carefully
review the GAAP financial information included as part of the Company’s
Form 10-K dated April 28, 2018 filed with the SEC on June 20, 2018,
which includes consolidated financial statements for each of the three
years for the period ended April 28, 2018 (Fiscal 2018, Fiscal 2017, and
Fiscal 2016) and the Company's Quarterly Report on Form 10-Q for the
period ended July 28, 2018 filed with the SEC on August 22, 2018.
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181204005215/en/
Media Contact:
Carolyn J. Brown
Senior
Vice President
Corporate Communications and Public Affairs
Barnes
& Noble Education, Inc.
(908) 991-2967
cbrown@bned.com
Investor Contact:
Thomas D.
Donohue
Senior Vice President
Treasurer and Investor Relations
Barnes
& Noble Education, Inc.
(908) 991-2966
tdonohue@bned.com
Source: Barnes & Noble Education, Inc.