1. | We note your disclosure that market value of your inventory is determined based on its estimated net realizable value, which is generally the selling price. Please clarify why you do not indicate net realizable value is based on estimated selling prices less normally predictable costs of completion, disposal and transportation, as defined in ASC 330-10-20 and discussed in ASC 330-10-35. Please revise or advise us why you believe no revision is necessary. |
2. | We note your disclosure in footnote (a) that leasehold improvements are capitalized and depreciated over the terms of the respective leases. Please confirm whether or not you depreciate leasehold improvements over the shorter of the lease term or the useful life of the improvements pursuant to the guidance in ASC 840-10-35-6. If you follow such guidance, please revise your disclosures accordingly. |
3. | We note your disclosure that you recognize revenue from the rental of digital textbooks at the time of sale and that once the digital content is delivered to the customer your performance obligation is complete. Please explain how your performance obligation is complete at the time of sale. Also clarify whether you recognize revenue from the rental of digital textbooks gross as a principal or net as an agent and the reasons supporting your accounting treatment. If such revenues are recognized net, please disclose such information in future filings. |
• | We do not have discretion in supplier selection as the specific titles are adopted by the schools or individual professors and are publisher specific (ASC 605-45-45-10). |
• | We review and test the product specifications under both models to ensure compatibility of the content with Yuzu® eTextbook reading functionality (ASC 605-45-45-11). |
• | We have credit risk under both models (ASC 605-45-45-13). |
• | Under an agency model, we do not have the ability to establish the selling price and are instead compensated either with a fixed percentage or dollar amount per transaction. (ASC 605-45-45-17). |
• | Under a reseller model, we have discretion in establishing the selling price. (ASC 605-45-45-8). |
4. | We note your disclosure here and in Note 9 that you corrected two errors in your May 2, 2015 balance sheet, including an error correction impacting cash and accounts payable and an intercompany LIFO tax reserve error correction impacting other long-term liabilities and the Parent company investment. Please address the following comments related to these errors: |
• | Tell us in further detail the nature of your intercompany LIFO reserve tax error. In doing so, explain why the error had no impact on your income and cash flows. |
• | Provide us with your materiality analysis under SAB Topic 1:M that supports your determination that these errors were not qualitatively or quantitatively material. |
• | Tell us how you considered the impact of these errors on your conclusions with respect to the effectiveness of your internal control over financial reporting and your disclosure controls and procedures. |
• Pre-tax Net Income | • Cash and Cash Equivalents |
• Income Tax Expense | • Working Capital |
• Net Income | • Bank Covenants |
• Earnings Per Share | • Non-GAAP Measures |
• Total Assets | • Net Increase/Decrease in Cash and Cash Equivalents |
Fiscal Year | |||||||
2015 | 2014 | ||||||
Total Revenues | |||||||
As Reported | 1,772,998 | 1,747,922 | |||||
Corrected | 1,772,998 | 1,747,922 | |||||
Net Change | — | — | |||||
% Change | 0 | % | 0 | % | |||
EBITDA | |||||||
As Reported | 84,069 | 106,339 | |||||
Corrected | 84,069 | 106,339 | |||||
Net Change | — | — | |||||
% Change | 0 | % | 0 | % | |||
Net Income | |||||||
As Reported | 19,132 | 35,106 | |||||
Corrected | 19,132 | 35,106 | |||||
Net Change | — | — | |||||
% Change | 0 | % | 0 | % | |||
Cash and Cash Equivalents | |||||||
As Reported | 59,714 | 144,269 | |||||
Corrected | 59,714 | 144,269 | |||||
Net Change | — | — | |||||
% Change | 0 | % | 0 | % | |||
Total Assets | |||||||
As Reported | 1,129,924 | 1,143,760 | |||||
Corrected | 1,129,924 | 1,143,760 | |||||
Net Change | — | — | |||||
% Change | 0 | % | 0 | % | |||
Total Liabilities | |||||||
As Reported | 339,796 | 335,825 | |||||
Corrected | 403,255 | 394,123 | |||||
Net Change | 63,459 | 58,298 | |||||
% Change | 18.7 | % | 17.4 | % | |||
Total Parent Investment/(Equity) | |||||||
As Reported | 790,128 | 424,538 | |||||
Corrected | 726,669 | 366,240 | |||||
Net Change | (63,459) | (58,298) | |||||
% Change | (8.0 | )% | (13.7 | )% | |||
Total Parent Investment/PMI Shareholders’ Equity | |||||||
Adjusted 1 | 790,128 | 807,935 | |||||
Corrected | 726,669 | 749,637 | |||||
Net Change | (63,459) | (58,298) | |||||
% Change | (8.0 | )% | (7.2 | )% | |||
Net cash flow provided by operating activities | |||||||
As Reported | 13,520 | 65,804 | |||||
Corrected | 18,681 | 61,609 | |||||
Net Change2 | 5,161 | (4,195) | |||||
% Change | 38.2 | % | (6.4 | )% | |||
Net cash flow (used in) provided by financing activities | |||||||
As Reported | 32,527 | 60,490 | |||||
Corrected | (45,051) | 64,685 | |||||
Net Change2 | (5,161) | 4,195 | |||||
% Change | 12.9 | % | 6.9 | % | |||
Net increase/decrease in cash and cash equivalents | |||||||
As Reported | (84,555) | 88,849 | |||||
Corrected | (84,555) | 88,849 | |||||
Net Change | — | — | |||||
% Change | 0 | % | 0 | % | |||
LIFO Long-Term Payable | 63,459 | 58,298 | |||||
Preferred membership interests1 | — | 383,397 | |||||
1 - Shown for informational purposes. Microsoft and Pearson previously had an investment in BNED which was terminated FY15. This is the driver of the difference in equity between FY15 and FY14. When including the Preferred membership interests as equity, the impact of the error is consistent for all years. | |||||||
2 - The Net Change balance identified for the respective periods above is the amount specific to the LIFO Reserve tax matter correction. |
• | Whether the misstatement arises from an item capable of precise measurement or whether it arises from an estimate and, if so, the degree of imprecision inherent in the estimate - The calculation of the tax liability was a precise measurement and was calculated correctly. The classification on the balance sheet was an error as we incorrectly included the amount of the tax liability in the Parent capital investment. Correction of this error subsequently resulted in a change between financing activities and operating activities on the statement of cash flows to reflect the updated balance sheet presentation. |
• | Whether the misstatement masks a change in earnings or other trends – This is a one-time item and we believe it is reasonable to conclude that it would not alter an investor's perception of key trends in the business. There was no fundamental change in the trend of net income from continuing operations due to the classification of these tax liabilities. There was no change in the trend of equity or working capital. |
• | Whether the misstatement hides a failure to meet analysts' consensus expectations for the enterprise – This classification error does not hide the failure to meet analysts' consensus estimates. Prior to Fiscal Year 2016, the only guidance provided was comparable sales percentage, expenses related to development of Yuzu® (our digital education platform) and capital expenditures. In addition, the analyst presentations have focused primarily on income statement metrics. The error did not impact comparable sales or income statement metrics. |
• | Whether the misstatement changes a loss into income or vice versa – This classification error does not impact the net income and therefore does not change net income for any period reported. |
• | Whether the misstatement concerns a segment or other portion of the registrant's business that has been identified as playing a significant role in the registrant's operations or profitability – We have only one segment. The classification error does not impact net income and does not change net income for any period reported. |
• | Whether the misstatement affects the registrant's compliance with regulatory requirements – The classification error did not affect our compliance with regulatory requirements or any debt covenants. |
• | Whether the misstatement affects the registrant's compliance with loan covenants or other contractual requirements – The classification error did not impact compliance with our covenant calculations or contractual requirements. |
• | Whether the misstatement has the effect of increasing management's compensation - for example, by satisfying requirements for the award of bonuses or other forms of incentive compensation – The classification error did not impact management's compensation (estimated or actual). The impacted financial statement line items are not drivers of bonus or other forms of incentive compensation. Management’s compensation is based on a mix of a fixed salary and performance based compensation for which the target is either EBIT or EBITDA. This reclassification has no impact on any of those metrics, and therefore, no impact on management's compensation. |
• | Whether the misstatement involves concealment of an unlawful transaction – This classification error did not conceal any unlawful transaction. |
• | Whether the misstatement relates to the incorrect selection or application of an accounting policy that has an immaterial effect on the current period’s financial statements but is likely to have a material effect on future periods’ financial statements – The error does not relate to the incorrect selection or application of an accounting policy. The error was the result of the inadvertent elimination of a long-term tax payable into equity. |
• | Whether there are indications of possible income-smoothing in correcting a prior period’s over- or under-accruals during a period of declining or rising earnings – Transactions do not relate to over- or under-accruals or areas of significant financial significance as measured by our key stakeholders. The error does not impact the income statement. |
• | Whether the misstatement is significant with regard to our understanding of known previous communications to users of the financial statements (e.g., in relation to forecasted earnings) – The Company currently does not provide forecasted future results. |
• | Whether the misstatement relates to items involving related parties or known users – The error was the result of an inadvertent adjustment to contribute the long-term tax payable to equity in connection with the forgiveness of other intercompany payables during the spin-off process. |
• | Whether the misstatement relates to sensitive matters – The error did not relate to sensitive matters. The adjustment does not relate to any fraud, suspected non-compliance with laws and regulations, violations of contractual provisions or conflicts of interests. |
• | Affects other information that will be communicated in documents containing the audited financial statements that may reasonably be expected to influence the economic decisions of the users of the financial statements – The error does not impact other information in documents that would influence the economic decisions of the users of the financial statements. The error related to the long-term tax payable has no impact on the key metrics evaluated by the users of the financial statements. |
• | May have a material effect on the next interim financial statements that are publicly issued (even though the misstatement is immaterial to the current period financial statements) – The error did not have a material impact on the next publicly issued financial statements and was corrected by re-classing the tax payable out of equity. |
• | Statutory or regulatory reporting requirements that affect materiality thresholds – No statutory or regulatory reporting requirements affecting the consolidated materiality thresholds. |
• | The significance of the financial statement element affected by the misstatement – The error relates to income taxes payable and equity. While the error is large relative to total liabilities, cash provided by operating activities and cash provided by financing activities, we believe it does not impact the key metrics evaluated by the users of the financial statements including the income statement or the net increase (decrease) in cash and cash equivalents. |
• | The definitive character of the misstatement – The adjustment was an inadvertent error and is a reclassification on the balance sheet with a corresponding reclassification from financing activity to operating activity for the statement of cash flow. |
• | The motivation of management with respect to the misstatement – There was no motivation of management with respect to the misstatement. The error relates to an inadvertent classification error of the income tax payable and has no impact on key metrics evaluated by the users of the financial statements. |
• | The existence of offsetting effects of individually significant but different misstatements – There are no offsetting effects of other misstatements. |
• | The cost of making the correction – There are no significant costs of making the correction. |
• | Causes the disclosures to not be adequate or omit information not specifically required by the applicable financial reporting framework but which, in our judgment, is important to the users’ understanding of the financial position, financial performance or cash flows of the entity or conveys something in a false or misleading manner – There is no significant impact to financial statement disclosures. Disclosures are deemed to be adequate and do not omit information required by the financial reporting framework. |
• | It is relevant to note that our stock was part of a spin transaction to existing shareholders. The stock was simply distributed to then current shareholders of our Former Parent and in effect was a split of the total consolidated equity between the two companies. Based upon the factors noted above, we believe that the immaterial balance sheet error had no impact on an investor’s evaluation of our stock. We believe investors were not making an investment decision based on such items in the balance sheet in the Form S-1/A, but rather on our current business model and growth potential. |
• | BNED’s investor presentation for the spin transaction discussed herein focuses on: |
▪ | Tenure of management |
▪ | Growth and market opportunities |
▪ | Market share and description of fragmented industries |
▪ | Profitability and proven business model |
▪ | Relationships with schools |
▪ | Technology platforms |
▪ | Digital education opportunities |
• | BNED’s investor presentation’s financial summary includes: |
▪ | Total Sales |
▪ | Gross Profit and Margin |
▪ | Selling & Administrative Expenses |
▪ | Pro Forma EBITDA |
▪ | Comparable store sales |
▪ | Presents only Cash and Debt on the Balance Sheet |
▪ | Liabilities or Equity not highlighted |
Fiscal Year 2016 | |||||||||||
Q3 | Q2 | Q1 | Fiscal Year 2015 | ||||||||
Total Revenues | |||||||||||
As Reported | 518,423 | 755,864 | 238,983 | 1,772,998 | |||||||
Corrected | 518,423 | 755,864 | 238,983 | 1,772,998 | |||||||
Net Change | — | — | — | — | |||||||
% Change | 0 | % | 0 | % | 0 | % | 0 | % | |||
Adjusted EBITDA | |||||||||||
As Reported | 22,630 | 72,682 | (35,140) | 84,069 | |||||||
Corrected1 | 22,630 | 72,682 | (35,140) | 84,069 | |||||||
Net Change | — | — | — | — | |||||||
% Change | 0 | % | 0 | % | 0 | % | 0 | % | |||
Net Income (Loss) | |||||||||||
As Reported | (3,603) | 33,401 | (26,918) | 19,132 | |||||||
Corrected | (3,603) | 33,401 | (26,918) | 19,132 | |||||||
Net Change | — | — | — | — | |||||||
% Change | 0 | % | 0 | % | 0 | % | 0 | % | |||
Cash | |||||||||||
As Reported | 126,909 | 214,281 | 16,029 | 59,714 | |||||||
Corrected | 108,162 | 88,649 | 8,887 | 44,816 | |||||||
Net Change | (18,747) | (125,632) | (7,142) | (14,898) | |||||||
% Change | (14.8 | )% | (58.6 | )% | (44.6 | )% | (24.9 | )% | |||
Current Assets | |||||||||||
As Reported | 948,365 | 851,019 | 856,785 | 510,222 | |||||||
Deferred tax reclass to Other LT Liab2 | 24,323 | 24,182 | 23,265 | 24,358 | |||||||
As Reported, net of deferred tax reclass | 924,042 | 826,837 | 833,520 | 485,864 | |||||||
Corrected | 905,295 | 701,205 | 826,378 | 470,966 | |||||||
Net Change | (18,747) | (125,632) | (7,142) | (14,898) | |||||||
% Change | (2.0 | )% | (14.8 | )% | (0.8 | )% | (2.9 | )% | |||
Total Assets | |||||||||||
As Reported | 1,560,123 | 1,475,486 | 1,480,003 | 1,129,924 | |||||||
Deferred tax reclass to Other LT Liab2 | 24,323 | 24,182 | 23,265 | 24,358 |
As Reported, net of deferred tax reclass | 1,535,800 | 1,451,304 | 1,456,738 | 1,105,566 | |||||||
Corrected | 1,517,053 | 1,325,672 | 1,449,596 | 1,090,668 | |||||||
Net Change | (18,747) | (125,632) | (7,142) | (14,898) | |||||||
% Change | (1.2 | )% | (8.5 | )% | (0.5 | )% | (1.3 | )% | |||
Accounts Payable | |||||||||||
As Reported | 507,731 | 475,072 | 603,928 | 170,101 | |||||||
Corrected | 488,984 | 349,440 | 596,786 | 155,203 | |||||||
Net Change | (18,747) | (125,632) | (7,142) | (14,898) | |||||||
% Change | (3.7 | )% | (26.4 | )% | (1.2 | )% | (8.8 | )% | |||
Current Liabilities | |||||||||||
As Reported | 707,386 | 612,484 | 665,575 | 267,676 | |||||||
Corrected | 688,639 | 486,852 | 658,433 | 252,778 | |||||||
Net Change | (18,747) | (125,632) | (7,142) | (14,898) | |||||||
% Change | (2.7 | )% | (20.5 | )% | (1.1 | )% | (5.6 | )% | |||
Total Liabilities | |||||||||||
As Reported | 841,477 | 745,808 | 808,167 | 403,255 | |||||||
Deferred tax reclass to Other LT Liab2 | 24,323 | 24,182 | 23,265 | 24,358 | |||||||
As Reported, net of deferred tax reclass | 817,154 | 721,626 | 784,902 | 378,897 | |||||||
Corrected | 798,407 | 595,994 | 777,760 | 363,999 | |||||||
Net Change | (18,747) | (125,632) | (7,142) | (14,898) | |||||||
% Change | (2.2 | )% | (16.8 | )% | (0.9 | )% | (3.7 | )% | |||
Total Equity | |||||||||||
As Reported | 718,646 | 729,678 | 671,836 | 726,669 | |||||||
Corrected | 718,646 | 729,678 | 671,836 | 726,669 | |||||||
Net Change | — | — | — | — | |||||||
% Change | 0 | % | 0 | % | 0 | % | 0 | % | |||
Net cash flow provided by operating activities | |||||||||||
As Reported | 125,944 | 192,215 | 1,799 | 20,471 | |||||||
Corrected | 122,095 | 81,481 | 9,555 | 17,725 | |||||||
Net Change | (3,849) | (110,734) | 7,756 | (2,746) | |||||||
% Change | (3.1 | )% | (57.6 | )% | 431.1 | % | (13.4 | )% | |||
Changes in other operating assets and liabilities, net | |||||||||||
As Reported | 68,038 | 158,409 | 6,558 | (50,914) | |||||||
Corrected | 64,189 | 47,675 | 14,314 | (53,660) | |||||||
Net Change | (3,849) | (110,734) | 7,756 | (2,746) | |||||||
% Change | (5.7 | )% | (69.9 | )% | 118.3 | % | 5.4 | % | |||
Changes in accounts payable and accrued liabilities | |||||||||||
As Reported | 439,766 | 344,817 | 397,899 | 9,705 | |||||||
Corrected | 435,917 | 234,083 | 405,655 | 6,959 | |||||||
Net Change | (3,849) | (110,734) | 7,756 | (2,746) | |||||||
% Change | (0.9 | )% | (32.1 | )% | 1.9 | % | (28.3 | )% | |||
1 - At the end of FY16 in our 10-K, we updated our definition of Adjusted EBITDA to include adjustments to add back transaction costs and restructuring costs. $1.6 million of such costs were added back to our previously reported Q3 FY16 Adjusted EBITDA to arrive at the $24.2 million Adjusted EBITDA balance as disclosed in our Q3 FY17 10-Q. The corrected amount above excludes this adjustment to illustrate there was no impact on Adjusted EBITDA as a result of this error correction. | |||||||||||
2 - In FY16, we adopted Accounting Standard Update (“ASU”) No. 2015-17, Income Taxes (Topic 740) - Balance Sheet Classification of Deferred Taxes ("ASU 2015-17") retrospectively, which resulted in a reclassification of our net current deferred tax asset to the net non-current deferred tax liability in our consolidated balance sheet. | |||||||||||
Note: The impact to Q216 was significantly larger than other quarters due to seasonality. Textbook purchases from the publishers occur in the summer months and are generally paid at end of October or first week of November. Given our 52/53 week year, depending on the fiscal year these payments are made at end of Q2 or beginning of Q3. |
• Revenue | • Earnings Per Share |
• Pre-tax Net Income | • Total Equity |
• Income Tax Expense | • Bank Covenants |
• Net Income | • Non-GAAP Measures |
• | Whether the misstatement arises from an item capable of precise measurement or whether it arises from an estimate and, if so, the degree of imprecision inherent in the estimate – The calculation of the outstanding payments was a precise measurement and was calculated correctly. The classification on the balance sheet was an error as we incorrectly reclassed the amount of the outstanding payments to accounts payable. A corresponding adjustment to our cash flows provided by operating activities was made for the respective periods to reflect the correction of the cash and accounts payable amounts on the balance sheet. |
• | Whether the misstatement masks a change in earnings or other trends – This would not alter an investor's perception of key trends in the business. There was no fundamental change in the trend of net income from continuing operations due to the classification of cash and accounts payable. There was no change in the trend of equity (this item is an offsetting impact between cash and accounts payable). |
• | Whether the misstatement hides a failure to meet analysts' consensus expectations for the enterprise – This classification error does not hide the failure to meet analysts' consensus estimates. Prior to Fiscal Year 2016, the only guidance provided was comparable sales percentage, expenses related to development of Yuzu® (our digital education platform) and capital expenditures. In addition, the analyst presentations have focused primarily on income statement metrics. The error did not impact comparable sales or income statement metrics. |
• | Whether the misstatement changes a loss into income or vice versa – This classification error does not impact the net income and therefore does not change net income for any period reported. |
• | Whether the misstatement concerns a segment or other portion of the registrant's business that has been identified as playing a significant role in the registrant's operations or profitability –We have only one segment. The classification error does not impact net income and does not change net income for any period reported. |
• | Whether the misstatement affects the registrant's compliance with regulatory requirements – The classification error did not affect our compliance with regulatory requirements or any debt covenants. |
• | Whether the misstatement affects the registrant's compliance with loan covenants or other contractual requirements – The classification error did not impact compliance with our covenant calculations or contractual requirements. |
• | Whether the misstatement has the effect of increasing management's compensation - for example, by satisfying requirements for the award of bonuses or other forms of incentive compensation – The classification error did not impact management's compensation (estimated or actual). The impacted financial statement line items are not drivers of annual cash or other forms of incentive compensation. Management’s compensation is based on a mix of a fixed salary and performance based compensation for which the target is either EBIT or EBITDA. This reclass has no impact on any of those metrics. |
• | Whether the misstatement involves concealment of an unlawful transaction – This classification error did not conceal any unlawful transaction. |
• | Whether the misstatement relates to the incorrect selection or application of an accounting policy that has an immaterial effect on the current period’s financial statements but is likely to have a material effect on future periods’ financial statements – The item will not have a material effect on future periods’ financial statements. |
• | There are indications of possible income-smoothing in correcting a prior period’s over- or under-accruals during a period of declining or rising earnings – Transactions do not relate to over- or under-accruals or areas of significant financial significance as measured by our key stakeholders. The error does not impact the income statement. |
• | Is significant with regard to our understanding of known previous communications to users of the financial statements (e.g., in relation to forecast earnings) – Prior to Fiscal Year 2016, the Company only provided guidance with regard to capital expenditures and same store sales; the guidance provided was not impacted by this item and this item did not impact forecasted future results. |
• | Relates to items involving related parties or known users – The error did not relate to related parties or known users. |
• | Relates to sensitive matters – The error did not relate to sensitive matters. The adjustment does not relate to any fraud, suspected non-compliance with laws and regulations, violations of contractual provisions or conflicts of interests. |
• | Affects other information that will be communicated in documents containing the audited financial statements that may reasonably be expected to influence the economic decisions of the users of the financial statements – The error does not impact other information in documents that would influence the economic decisions of the users of the financial statements. The error related to the accounts payable reclassification has no impact on the key metrics evaluated by the users of the financial statements. |
• | May have a material effect on the next interim financial statements that are publicly issued (even though the misstatement is immaterial to the current period financial statements) – The error did not have a material impact on the next publicly issued financial statements and was corrected by re-classing cash and accounts payable for the comparable period. |
• | Statutory or regulatory reporting requirements that affect materiality thresholds – No statutory or regulatory reporting requirements affecting the consolidated materiality thresholds. |
• | The significance of the financial statement element affected by the misstatement – While the error is large in Q216, it did not impact on the key metrics evaluated by the users of the financial statements. |
• | The definitive character of the misstatement – The adjustment was an inadvertent error and is a reclassification on the balance sheet. |
• | The motivation of management with respect to the misstatement – There was no motivation of management with respect to the misstatement. The error relates to an inadvertent classification error of cash and has no impact on key metrics evaluated by the users of the financial statements. |
• | The cost of making the correction – There are no significant costs of making the correction. |
• | Causes the disclosures to not be adequate or omit information not specifically required by the applicable financial reporting framework but which, in our judgment, is important to the users’ understanding of the financial position, financial performance or cash flows of the entity or conveys something in a false or misleading manner – There is no significant impact to financial statement disclosures. Disclosures are deemed to be adequate and do not omit information required by the financial reporting framework. |
5. | Please explain to us why the amount reflected for “State income taxes, net of federal income tax benefit” in the reconciliation of your effective income tax rate to the statutory income tax rate for Fiscal 2016 is a tax benefit of 15.2%. |
Item | Approximate Tax Impact | Approximate Rate Impact | ||
1. State income tax expense on book incomea | $125,000 | 4.4% | ||
2. Benefit for state income tax credits | $(300,000) | (10.8)% | ||
3. Benefit for changes to state income tax rates and our state income tax apportionment factors | $(275,000) | (9.8)% | ||
4. Net benefit of other items that were immaterial both individually and in the aggregate | $25,000 | 1.0% | ||
Total | $(425,000) | (15.2)% | ||
a – Calculated as the product of our pre-tax book income of $2.8 million and our net state income tax combined rate of 4.4%. | ||||
6. | It appears that the information provided for your sales return reserve may be presented on a net basis rather than on a gross basis. Please revise future filings to provide this information on a gross basis or advise us why you believe no revision is required. |
7. | We note that your annual goodwill impairment test performed at the beginning of the third quarter resulted in the fair value of your single reporting unit exceeding its carrying value by approximately 5%. It appears, however, that the net book value of your stockholders’ equity substantially exceeded your market capitalization as of the testing date and also as of quarter-end. Please address the following comments related to your most recent goodwill impairment test: |
• | Please tell us whether you used both income and market approaches in developing the fair value of your reporting unit. If so, tell us the relative weighting you used for each approach and how you determined such weighting was appropriate. Tell us whether there would have been any change in your impairment analysis had you solely used a market or income approach or had you changed the relative weighting. |
• | Please provide us with a reconciliation of the fair value of your reporting unit to your market capitalization. If applicable, provide support for any control premiums. Refer to ASC 350-20-35-22 and -23. |
• | We are one of the largest contract operators of bookstores on college and university campuses across the United States and a leading provider of digital education services. There are no direct comparable public companies related to our business. Only one other company provides similar services to college and university campuses, however they are privately-held. |
• | For purposes of this analysis, the market comparable approach included specialty retailers, online digital education companies and publishers. There was limited comparable data for public entities in our related industry. |
Reconciliation to Market Capitalization | ||||||||||||
($ in millions, except per share data) | ||||||||||||
30 Day Avg | 60 Day Avg | 90 Day Avg | Nov. 1, 2016 | |||||||||
Share Price | $ | 9.51 | $ | 10.32 | $ | 10.60 | $ | 9.09 | ||||
Number of Shares Outstanding (in millions) | 46.3 | 46.3 | 46.3 | 46.3 | ||||||||
Market Value of Equity (minority, marketable basis) | $ | 440.1 | $ | 477.4 | $ | 490.3 | $ | 420.6 | ||||
Indicated Value of Equity of the Company (control, marketable basis) | 739.1 | 739.1 | 739.1 | 739.1 | ||||||||
Implied Premium to Market Capitalization | $ | 299.0 | $ | 261.7 | $ | 248.8 | $ | 318.5 | ||||
Implied Control Premium | 67.9 | % | 54.8 | % | 50.7 | % | 75.7 | % | ||||
Indicated Value per Analyst Reports | ||||||||||||
($ in millions, except per share data) | ||||||||||||
Analyst 1 | Analyst 2 | Analyst 3 | ||||||||||
Report Date | 12/7/2016 | 12/6/2016 | 12/6/2016 | Average | ||||||||
Target Share Price | $ | 14.00 | $ | 10.00 | $ | 16.00 | $ | 13.33 | ||||
Number of Shares Outstanding (in millions) | 46.3 | 46.3 | 46.3 | 46.3 | ||||||||
Market Value of Equity (minority, marketable basis) | $ | 647.9 | $ | 462.8 | $ | 740.4 | $ | 617.0 | ||||
Indicated Value of Equity of the Company (control, marketable basis) | 739.1 | 739.1 | 739.1 | 739.1 | ||||||||
Implied Premium to Market Capitalization | $ | 91.2 | $ | 276.3 | $ | (1.3 | ) | $ | 122.1 | |||
Implied Control Premium | 14.1 | % | 59.7 | % | (0.2 | )% | 19.8 | % |
• | the Company is responsible for the adequacy and accuracy of the disclosure in the filings; |
• | staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filings; and |
• | the Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States. |