Houghton Mifflin Harcourt Co
NASDAQ:HMHC
Income Statement
Earnings Waterfall
Houghton Mifflin Harcourt Co
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-518.1m
USD
|
Gross Profit
|
532.7m
USD
|
Operating Expenses
|
-475.9m
USD
|
Operating Income
|
56.9m
USD
|
Other Expenses
|
156.7m
USD
|
Net Income
|
213.6m
USD
|
Income Statement
Houghton Mifflin Harcourt Co
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
1 324
N/A
|
1 243
-6%
|
1 286
+3%
|
1 287
+0%
|
1 306
+1%
|
1 362
+4%
|
1 379
+1%
|
1 366
-1%
|
1 405
+3%
|
1 406
+0%
|
1 372
-2%
|
1 381
+1%
|
1 359
-2%
|
1 384
+2%
|
1 416
+2%
|
1 459
+3%
|
1 471
+1%
|
1 429
-3%
|
1 292
-10%
|
1 308
+1%
|
1 271
-3%
|
1 254
-1%
|
1 327
+6%
|
1 305
-2%
|
1 307
+0%
|
1 307
+0%
|
1 323
+1%
|
1 317
0%
|
1 349
+2%
|
1 398
+4%
|
1 391
-1%
|
1 348
-3%
|
1 210
-10%
|
1 031
-15%
|
993
-4%
|
988
-1%
|
1 045
+6%
|
1 076
+3%
|
1 051
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(896)
|
(859)
|
(831)
|
(820)
|
(833)
|
(856)
|
(846)
|
(846)
|
(847)
|
(831)
|
(824)
|
(818)
|
(809)
|
(818)
|
(824)
|
(830)
|
(834)
|
(816)
|
(762)
|
(759)
|
(738)
|
(729)
|
(755)
|
(742)
|
(737)
|
(730)
|
(725)
|
(727)
|
(765)
|
(819)
|
(844)
|
(806)
|
(734)
|
(661)
|
(616)
|
(604)
|
(597)
|
(560)
|
(518)
|
|
Gross Profit |
427
N/A
|
384
-10%
|
454
+18%
|
467
+3%
|
473
+1%
|
507
+7%
|
532
+5%
|
520
-2%
|
558
+7%
|
575
+3%
|
548
-5%
|
563
+3%
|
550
-2%
|
566
+3%
|
592
+5%
|
630
+6%
|
638
+1%
|
613
-4%
|
530
-13%
|
550
+4%
|
533
-3%
|
526
-1%
|
572
+9%
|
563
-2%
|
570
+1%
|
577
+1%
|
597
+3%
|
591
-1%
|
584
-1%
|
579
-1%
|
547
-6%
|
542
-1%
|
476
-12%
|
370
-22%
|
377
+2%
|
384
+2%
|
449
+17%
|
515
+15%
|
533
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(661)
|
(637)
|
(588)
|
(577)
|
(559)
|
(565)
|
(600)
|
(599)
|
(618)
|
(630)
|
(625)
|
(631)
|
(651)
|
(679)
|
(703)
|
(732)
|
(747)
|
(739)
|
(707)
|
(697)
|
(671)
|
(660)
|
(666)
|
(654)
|
(665)
|
(668)
|
(676)
|
(682)
|
(688)
|
(701)
|
(688)
|
(659)
|
(589)
|
(528)
|
(493)
|
(461)
|
(471)
|
(480)
|
(476)
|
|
Selling, General & Administrative |
(603)
|
(585)
|
(533)
|
(525)
|
(517)
|
(534)
|
(581)
|
(588)
|
(607)
|
(618)
|
(613)
|
(619)
|
(637)
|
(661)
|
(681)
|
(707)
|
(721)
|
(714)
|
(681)
|
(669)
|
(641)
|
(630)
|
(636)
|
(626)
|
(638)
|
(641)
|
(649)
|
(656)
|
(662)
|
(675)
|
(663)
|
(634)
|
(565)
|
(503)
|
(468)
|
(434)
|
(442)
|
(450)
|
(446)
|
|
Depreciation & Amortization |
(58)
|
(53)
|
(55)
|
(53)
|
(42)
|
(31)
|
(19)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(18)
|
(22)
|
(25)
|
(27)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(29)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(25)
|
(25)
|
(24)
|
(24)
|
(25)
|
(27)
|
(29)
|
(30)
|
(30)
|
|
Operating Income |
(233)
N/A
|
(253)
-9%
|
(134)
+47%
|
(110)
+18%
|
(86)
+22%
|
(59)
+32%
|
(68)
-16%
|
(79)
-17%
|
(61)
+23%
|
(55)
+9%
|
(76)
-39%
|
(68)
+11%
|
(101)
-49%
|
(113)
-12%
|
(111)
+2%
|
(102)
+8%
|
(110)
-7%
|
(126)
-15%
|
(177)
-40%
|
(147)
+17%
|
(138)
+6%
|
(135)
+2%
|
(93)
+31%
|
(90)
+3%
|
(95)
-6%
|
(91)
+5%
|
(79)
+12%
|
(92)
-16%
|
(105)
-14%
|
(122)
-16%
|
(141)
-16%
|
(117)
+17%
|
(113)
+3%
|
(158)
-39%
|
(116)
+26%
|
(78)
+33%
|
(23)
+71%
|
35
N/A
|
57
+61%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(242)
|
(182)
|
(122)
|
(62)
|
(25)
|
(23)
|
(22)
|
(20)
|
(19)
|
(20)
|
(20)
|
(24)
|
(25)
|
(29)
|
(34)
|
(35)
|
(39)
|
(38)
|
(39)
|
(41)
|
(41)
|
(42)
|
(40)
|
(40)
|
(43)
|
(44)
|
(45)
|
(45)
|
(45)
|
(45)
|
(47)
|
(45)
|
(50)
|
(52)
|
(55)
|
(55)
|
(47)
|
(41)
|
(35)
|
|
Non-Reccuring Items |
(1 553)
|
(1 516)
|
163
|
162
|
(4)
|
(5)
|
(20)
|
(20)
|
(13)
|
(10)
|
(9)
|
(8)
|
(7)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(146)
|
(149)
|
(176)
|
(174)
|
(42)
|
(42)
|
(13)
|
(14)
|
(9)
|
(4)
|
(5)
|
(1)
|
(22)
|
(285)
|
(282)
|
(316)
|
(313)
|
(51)
|
(72)
|
(34)
|
(18)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
6
|
5
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
(2 028)
N/A
|
(1 951)
+4%
|
(93)
+95%
|
(10)
+89%
|
(114)
-1 007%
|
(87)
+24%
|
(109)
-26%
|
(118)
-8%
|
(93)
+22%
|
(85)
+8%
|
(105)
-24%
|
(100)
+5%
|
(133)
-33%
|
(151)
-14%
|
(154)
-1%
|
(145)
+5%
|
(157)
-8%
|
(175)
-11%
|
(358)
-105%
|
(333)
+7%
|
(348)
-4%
|
(343)
+1%
|
(172)
+50%
|
(168)
+2%
|
(149)
+11%
|
(147)
+1%
|
(132)
+10%
|
(140)
-6%
|
(153)
-9%
|
(167)
-9%
|
(210)
-25%
|
(446)
-113%
|
(445)
+0%
|
(525)
-18%
|
(485)
+8%
|
(184)
+62%
|
(143)
+23%
|
(40)
+72%
|
5
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
138
|
108
|
6
|
11
|
(5)
|
6
|
(2)
|
(2)
|
(2)
|
(8)
|
(6)
|
(26)
|
(12)
|
31
|
20
|
6
|
(2)
|
(26)
|
52
|
72
|
63
|
57
|
(21)
|
(9)
|
(6)
|
(12)
|
(6)
|
(9)
|
(7)
|
(8)
|
(4)
|
11
|
13
|
11
|
13
|
2
|
0
|
5
|
(3)
|
|
Income from Continuing Operations |
(1 889)
|
(1 843)
|
(87)
|
1
|
(119)
|
(81)
|
(111)
|
(120)
|
(94)
|
(93)
|
(112)
|
(125)
|
(144)
|
(120)
|
(134)
|
(139)
|
(160)
|
(201)
|
(306)
|
(262)
|
(285)
|
(287)
|
(192)
|
(178)
|
(155)
|
(159)
|
(138)
|
(149)
|
(161)
|
(175)
|
(214)
|
(434)
|
(432)
|
(514)
|
(472)
|
(183)
|
(143)
|
(35)
|
2
|
|
Net Income (Common) |
(1 889)
N/A
|
(1 843)
+2%
|
(87)
+95%
|
1
N/A
|
(119)
N/A
|
(81)
+32%
|
(111)
-38%
|
(120)
-8%
|
(94)
+21%
|
(93)
+2%
|
(112)
-21%
|
(125)
-12%
|
(144)
-15%
|
(120)
+17%
|
(134)
-11%
|
(139)
-4%
|
(160)
-15%
|
(201)
-26%
|
(285)
-42%
|
(240)
+16%
|
(259)
-8%
|
(258)
+0%
|
(103)
+60%
|
(84)
+19%
|
(60)
+28%
|
(65)
-7%
|
(94)
-46%
|
(110)
-17%
|
(128)
-16%
|
(145)
-13%
|
(214)
-48%
|
(442)
-107%
|
(440)
+1%
|
(522)
-19%
|
(480)
+8%
|
(186)
+61%
|
71
N/A
|
179
+152%
|
214
+19%
|
|
EPS (Diluted) |
-3.47
N/A
|
-13.17
-280%
|
-0.26
+98%
|
0.01
N/A
|
-0.86
N/A
|
-0.58
+33%
|
-0.8
-38%
|
-0.86
-7%
|
-0.66
+23%
|
-0.64
+3%
|
-0.79
-23%
|
-0.88
-11%
|
-1.03
-17%
|
-0.86
+17%
|
-1.03
-20%
|
-1.13
-10%
|
-1.31
-16%
|
-1.63
-24%
|
-2.32
-42%
|
-1.96
+16%
|
-2.08
-6%
|
-2.09
0%
|
-0.84
+60%
|
-0.68
+19%
|
-0.49
+28%
|
-0.52
-6%
|
-0.76
-46%
|
-0.89
-17%
|
-1.03
-16%
|
-1.16
-13%
|
-1.72
-48%
|
-3.55
-106%
|
-3.51
+1%
|
-4.15
-18%
|
-3.81
+8%
|
-1.47
+61%
|
0.54
N/A
|
1.36
+152%
|
1.67
+23%
|