XML 55 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1

Segment Information (Tables)

12 Months Ended

Aug. 31, 2017

Segment Information [Abstract]

Schedule Of Segment Operations



		Sales to
Fiscal Year Ended		External				Adjusted
August 31, 2017		Customers		Gross Profit		EBITDA

Direct offices	$	96,662	$	65,950	$	6,134
Strategic markets		22,974		13,601		(2,005)
Education practice		44,122		27,916		6,043
International licensees		13,571		10,483		6,005
Total		177,329		117,950		16,177
Corporate and eliminations		7,927		4,717		(8,478)
Consolidated	$	185,256	$	122,667	$	7,699

Fiscal Year Ended
August 31, 2016

Direct offices	$	103,605	$	74,632	$	17,791
Strategic markets		29,819		18,791		3,559
Education practice		40,844		24,513		4,787
International licensees		17,113		13,152		8,646
Total		191,381		131,088		34,783
Corporate and eliminations		8,674		4,066		(7,889)
Consolidated	$	200,055	$	135,154	$	26,894

Fiscal Year Ended
August 31, 2015

Direct offices	$	113,087	$	81,057	$	18,801
Strategic markets		37,039		21,680		8,418
Education practice		33,681		19,350		3,084
International licensees		16,547		12,343		6,645
Total		200,354		134,430		36,948
Corporate and eliminations		9,587		3,659		(5,090)
Consolidated	$	209,941	$	138,089	$	31,858



Reconciliation Of Adjusted EBITDA



YEAR ENDED
AUGUST 31,		2017		2016		2015
Enterprise Adjusted EBITDA	$	16,177	$	34,783	$	36,948
Corporate expenses		(8,478)		(7,889)		(5,090)
Consolidated Adjusted EBITDA		7,699		26,894		31,858
Stock-based compensation		(3,658)		(3,121)		(2,536)
Reduction (increase) in
contingent consideration liability		1,936		(1,538)		(35)
Costs to exit Japan publishing business		(2,107)		-		-
Contract termination costs		(1,500)		-		-
Restructuring costs		(1,482)		(776)		(587)
ERP system implementation costs		(1,404)		(448)		-
China office start-up costs		(505)		(222)		-
Business acquisition costs		(442)		-		-
Impaired assets		-		-		(1,302)
Depreciation		(3,879)		(3,677)		(4,142)
Amortization		(3,538)		(3,263)		(3,727)
Income (loss) from operations		(8,880)		13,849		19,529
Interest income		379		325		383
Interest expense		(2,408)		(2,263)		(2,137)
Discount on related party receivable		-		-		(363)
Income (loss) before income taxes		(10,909)		11,911		17,412
Benefit (provision) for income taxes		3,737		(4,895)		(6,296)
Net income (loss)	$	(7,172)	$	7,016	$	11,116



Consolidated Revenues From Continuing Operations By Country



YEAR ENDED
AUGUST 31,		2017		2016		2015
United States	$	137,219	$	155,153	$	162,594
Japan		14,482		14,997		14,446
China		11,552		3,884		2,424
United Kingdom		4,754		7,716		8,997
Canada		4,372		4,357		6,460
Australia		2,704		3,404		3,774
Western Europe		1,679		1,503		1,364
Thailand		1,147		1,226		1,055
Denmark/Scandinavia		775		863		729
Mexico/Central America		751		917		974
Middle East		723		584		670
Singapore		722		1,143		1,397
India		701		677		708
Central/Eastern Europe		638		644		492
Indonesia		614		579		651
Brazil		410		319		321
Malaysia		364		384		511
The Philippines		324		332		327
Others		1,325		1,373		2,047
	$	185,256	$	200,055	$	209,941



Long-Lived Assets By Country



AUGUST 31,		2017		2016
United States/Canada	$	33,146	$	27,288
Japan		2,350		2,045
Australia		466		349
China		301		-
United Kingdom		240		114
Singapore		152		-
	$	36,655	$	29,796



X

- Definition

Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8924-108599

Reference 2: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the names of foreign countries in which material long-lived assets other than financial instruments, long-term customer relationships of a financial institution, mortgage and other servicing rights, deferred policy acquisition costs, and deferred tax assets are located, and amount of such long-lived assets located in that country or foreign geographic area.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 41
-Subparagraph (b)
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e9038-108599

+ Details

Name:	us-gaap_ScheduleOfEntityWideDisclosureOnGeographicAreasLongLivedAssetsInIndividualForeignCountriesByCountryTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the names of foreign countries from which revenue is material and the amount of revenue from external customers attributed to those countries. An entity may also provide subtotals of geographic information about groups of countries.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 41
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e9038-108599

Reference 2: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 225
-SubTopic 10
-Section S99
-Paragraph 2
-Subparagraph (SX 210.5-03.1)
-URI http://asc.fasb.org/extlink&oid=63488584&loc=d3e20235-122688

+ Details

Name:	us-gaap_ScheduleOfRevenueFromExternalCustomersAttributedToForeignCountriesByGeographicAreaTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8906-108599

Reference 2: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 25
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8813-108599

Reference 3: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 21
-Subparagraph (b)
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8721-108599

Reference 4: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 350
-SubTopic 20
-Section 50
-Paragraph 1
-URI http://asc.fasb.org/extlink&oid=35741047&loc=d3e13816-109267

Reference 5: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 22
-URI http://asc.fasb.org/extlink&oid=68060357&loc=d3e8736-108599

+ Details

Name:	us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_SegmentReportingAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration