Houghton Mifflin Harcourt Co
NASDAQ:HMHC
Balance Sheet
Balance Sheet Decomposition
Houghton Mifflin Harcourt Co
Current Assets | 759.4m |
Cash & Short-Term Investments | 463.1m |
Receivables | 135.5m |
Other Current Assets | 160.8m |
Non-Current Assets | 1.2B |
PP&E | 191m |
Intangibles | 510.9m |
Other Non-Current Assets | 512.9m |
Current Liabilities | 546m |
Accounts Payable | 82.6m |
Accrued Liabilities | 62.2m |
Other Current Liabilities | 401.2m |
Non-Current Liabilities | 1.1B |
Long-Term Debt | 317.6m |
Other Non-Current Liabilities | 780.3m |
Balance Sheet
Houghton Mifflin Harcourt Co
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
329
|
314
|
457
|
234
|
226
|
149
|
253
|
296
|
281
|
463
|
|
Cash Equivalents |
329
|
314
|
457
|
234
|
226
|
149
|
253
|
296
|
281
|
463
|
|
Short-Term Investments |
146
|
112
|
287
|
198
|
81
|
86
|
50
|
0
|
0
|
0
|
|
Total Receivables |
229
|
318
|
256
|
256
|
216
|
193
|
204
|
185
|
153
|
136
|
|
Accounts Receivables |
229
|
318
|
256
|
256
|
216
|
193
|
204
|
185
|
153
|
136
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
198
|
182
|
184
|
171
|
162
|
151
|
184
|
213
|
167
|
117
|
|
Other Current Assets |
57
|
46
|
19
|
23
|
20
|
154
|
15
|
19
|
19
|
43
|
|
Total Current Assets |
958
|
972
|
1 202
|
883
|
706
|
732
|
706
|
713
|
621
|
759
|
|
PP&E Net |
149
|
141
|
138
|
150
|
175
|
149
|
126
|
233
|
220
|
191
|
|
PP&E Gross |
149
|
0
|
138
|
0
|
175
|
149
|
126
|
233
|
220
|
191
|
|
Accumulated Depreciation |
165
|
0
|
274
|
0
|
388
|
451
|
500
|
571
|
633
|
624
|
|
Intangible Assets |
1 323
|
1 190
|
1 039
|
1 235
|
1 000
|
897
|
845
|
742
|
632
|
511
|
|
Note Receivable |
48
|
47
|
47
|
45
|
44
|
47
|
48
|
45
|
43
|
0
|
|
Other Long-Term Assets |
30
|
30
|
32
|
27
|
23
|
24
|
54
|
63
|
68
|
75
|
|
Other Assets |
520
|
532
|
533
|
783
|
783
|
716
|
716
|
717
|
438
|
438
|
|
Total Assets |
3 030
N/A
|
2 910
-4%
|
2 991
+3%
|
3 122
+4%
|
2 732
-13%
|
2 564
-6%
|
2 495
-3%
|
2 513
+1%
|
2 021
-20%
|
1 974
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
147
|
170
|
131
|
180
|
148
|
128
|
143
|
125
|
100
|
83
|
|
Accrued Liabilities |
55
|
40
|
68
|
52
|
52
|
62
|
58
|
81
|
65
|
62
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
3
|
3
|
68
|
8
|
8
|
8
|
8
|
19
|
19
|
0
|
|
Other Current Liabilities |
155
|
140
|
184
|
266
|
297
|
309
|
279
|
330
|
368
|
401
|
|
Total Current Liabilities |
359
|
353
|
451
|
507
|
505
|
507
|
488
|
555
|
552
|
546
|
|
Long-Term Debt |
246
|
243
|
176
|
769
|
765
|
760
|
756
|
638
|
625
|
318
|
|
Deferred Income Tax |
125
|
117
|
92
|
140
|
71
|
22
|
27
|
31
|
16
|
21
|
|
Other Liabilities |
356
|
347
|
513
|
508
|
510
|
479
|
456
|
723
|
738
|
759
|
|
Total Liabilities |
1 086
N/A
|
1 060
-2%
|
1 231
+16%
|
1 924
+56%
|
1 851
-4%
|
1 768
-4%
|
1 727
-2%
|
1 947
+13%
|
1 931
-1%
|
1 644
-15%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Retained Earnings |
2 777
|
2 888
|
3 000
|
3 134
|
3 418
|
3 522
|
3 563
|
3 776
|
4 256
|
4 042
|
|
Additional Paid In Capital |
4 742
|
4 751
|
4 785
|
4 833
|
4 868
|
4 880
|
4 893
|
4 906
|
4 919
|
4 931
|
|
Treasury Stock |
0
|
0
|
0
|
463
|
518
|
518
|
518
|
518
|
518
|
518
|
|
Other Equity |
22
|
13
|
27
|
40
|
53
|
47
|
45
|
47
|
56
|
42
|
|
Total Equity |
1 944
N/A
|
1 850
-5%
|
1 760
-5%
|
1 198
-32%
|
880
-27%
|
795
-10%
|
769
-3%
|
566
-26%
|
91
-84%
|
330
+265%
|
|
Total Liabilities & Equity |
3 030
N/A
|
2 910
-4%
|
2 991
+3%
|
3 122
+4%
|
2 732
-13%
|
2 564
-6%
|
2 495
-3%
|
2 513
+1%
|
2 021
-20%
|
1 974
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
140
|
140
|
142
|
124
|
123
|
123
|
124
|
124
|
126
|
128
|