|
|
|
|
|
|
|
|
(in millions) | 2009 | 2008 | 2007 | |||||||||
Fair value of assets acquired
|
$ | — | $ | 50.8 | $ | 102.5 | ||||||
Cash paid (net of cash acquired)
|
— | 48.3 | 86.7 | |||||||||
Liabilities assumed
|
$ | — | $ | 2.5 | $ | 15.8 | ||||||
|
(in millions) | 2009 | 2008 | ||||||
5.375% Senior Notes, due 2012(a)
|
$ | 399.8 | $ | 399.7 | ||||
5.900% Senior Notes, due 2017(b)
|
399.3 | 399.1 | ||||||
6.550% Senior Notes, due 2037(c)
|
398.5 | 398.5 | ||||||
Commercial paper
|
0.0 | 70.0 | ||||||
Notes payable
|
0.2 | 0.3 | ||||||
Total debt
|
1,197.8 | 1,267.6 | ||||||
Less: Short-term debt including
current maturities
|
0.0 | 70.0 | ||||||
Long-term debt
|
$ | 1,197.8 | $ | 1,197.6 | ||||
(in millions) | 2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | ||||||||||||||||||
|
$ | 38.4 | $ | 24.3 | $ | 5.8 | $ | 1.9 | $ | 0.0 | $ | 0.0 | ||||||||||||
|
McGraw-Hill | Financial | Information | Segment | Consolidated | ||||||||||||||||||||
(in millions) | Education | Services | & Media | Totals | Adjustments | Total | ||||||||||||||||||
2009
|
||||||||||||||||||||||||
Revenue
|
$ | 2,387.8 | $ | 2,610.1 | $ | 953.9 | (a) | $ | 5,951.8 | $ | – | $ | 5,951.8 | |||||||||||
Operating profit
|
276.0 | 1,014.1 | 92.7 | (a) | 1,382.8 | (203.9 | ) | 1,178.9 | ||||||||||||||||
Stock-based compensation
|
4.3 | 6.5 | 3.1 | 13.9 | 8.4 | 22.3 | ||||||||||||||||||
Depreciation and amortization(c)
|
349.0 | 53.8 | 26.7 | 429.5 | 6.5 | 436.0 | ||||||||||||||||||
Assets
|
2,582.2 | 1,249.0 | 846.2 | 4,677.4 | 1,797.9 | 6,475.3 | ||||||||||||||||||
Capital expenditures(d)
|
203.2 | 31.5 | 8.8 | 243.5 | 2.0 | 245.5 | ||||||||||||||||||
Technology project additions
|
11.4 | 11.9 | — | 23.3 | 0.5 | 23.8 | ||||||||||||||||||
2008
|
||||||||||||||||||||||||
Revenue
|
$ | 2,638.9 | $ | 2,654.3 | $ | 1,061.9 | $ | 6,355.1 | $ | – | $ | 6,355.1 | ||||||||||||
Operating profit
|
321.4 | 1,070.4 | 92.0 | 1,483.8 | (184.7 | ) | 1,299.1 | * | ||||||||||||||||
Stock-based compensation(b)
|
(1.6 | ) | (1.9 | ) | (0.5 | ) | (4.0 | ) | 2.1 | (1.9 | ) | |||||||||||||
Depreciation and amortization(c)
|
351.0 | 60.2 | 31.1 | 442.3 | 6.5 | 448.8 | ||||||||||||||||||
Assets
|
2,859.4 | 1,247.6 | 926.9 | 5,033.9 | 1,046.2 | 6,080.1 | ||||||||||||||||||
Capital expenditures(d)
|
298.7 | 38.8 | 18.4 | 355.9 | 4.1 | 360.0 | ||||||||||||||||||
Technology project additions
|
7.2 | 10.9 | 7.3 | 25.4 | – | 25.4 | ||||||||||||||||||
2007
|
||||||||||||||||||||||||
Revenue
|
$ | 2,705.9 | $ | 3,046.2 | $ | 1,020.2 | $ | 6,772.3 | $ | – | $ | 6,772.3 | ||||||||||||
Operating profit
|
403.1 | 1,370.2 | 63.5 | 1,836.8 | (200.4 | ) | 1,636.4 | * | ||||||||||||||||
Stock-based compensation
|
27.7 | 44.2 | 22.1 | 94.0 | 30.7 | 124.7 | ||||||||||||||||||
Depreciation and amortization(c)
|
310.3 | 50.9 | 33.2 | 394.4 | 6.8 | 401.2 | ||||||||||||||||||
Assets
|
2,996.0 | 1,306.4 | 953.1 | 5,255.5 | 1,135.9 | 6,391.4 | ||||||||||||||||||
Capital expenditures(d)
|
434.5 | 62.1 | 29.6 | 526.2 | 2.4 | 528.6 | ||||||||||||||||||
Technology project additions
|
5.2 | 7.1 | 0.7 | 13.0 | 3.7 | 16.7 | ||||||||||||||||||
* | Income before taxes on income | |
(a) | The results of 2009 reflect a deferral of $11.4 million of revenue and $7.1 million of operating profit related to the transitioning of a number of syndicated studies to an online service platform, which will be recognized over the service period. | |
(b) | In 2008, the Company reduced its projected payout percentage for restricted performance stock awards (see Note 8). | |
(c) | Includes amortization of intangible assets and prepublication costs. | |
(d) | Includes purchase of property and equipment and investments in prepublication costs. |
2009 | 2008 | 2007 | ||||||||||||||||||||||
Long-lived | Long-lived | Long-lived | ||||||||||||||||||||||
(in millions) | Revenue | Assets | Revenue | Assets | Revenue | Assets | ||||||||||||||||||
United States
|
$ | 4,226.4 | $ | 2,881.5 | $ | 4,579.4 | $ | 3,107.7 | $ | 5,008.5 | $ | 3,175.8 | ||||||||||||
European region
|
963.7 | 220.4 | 1,020.5 | 220.5 | 1,030.9 | 246.3 | ||||||||||||||||||
Asia
|
467.8 | 133.2 | 438.8 | 117.9 | 426.1 | 126.8 | ||||||||||||||||||
Rest of world
|
293.9 | 77.1 | 316.4 | 70.2 | 306.8 | 74.4 | ||||||||||||||||||
Total
|
$ | 5,951.8 | $ | 3,312.2 | $ | 6,355.1 | $ | 3,516.3 | $ | 6,772.3 | $ | 3,623.3 | ||||||||||||
|
(in millions) | 2009 | 2008 | 2007 | |||||||||
Domestic operations
|
$ | 878.5 | $ | 981.0 | $ | 1,349.3 | ||||||
Foreign operations
|
300.4 | 318.1 | 287.0 | |||||||||
Total income before taxes
|
$ | 1,178.9 | $ | 1,299.1 | $ | 1,636.3 | ||||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Federal:
|
||||||||||||
Current
|
$ | 281.0 | $ | 319.6 | $ | 455.7 | ||||||
Deferred
|
(17.5 | ) | 1.8 | (59.7 | ) | |||||||
Total federal
|
263.5 | 321.4 | 396.0 | |||||||||
Foreign:
|
||||||||||||
Current
|
101.6 | 77.8 | 96.8 | |||||||||
Deferred
|
6.6 | 3.8 | 8.1 | |||||||||
Total foreign
|
108.2 | 81.6 | 104.9 | |||||||||
State and local:
|
||||||||||||
Current
|
46.0 | 78.7 | 122.3 | |||||||||
Deferred
|
11.4 | (2.0 | ) | (14.2 | ) | |||||||
Total state and local
|
57.4 | 76.7 | 108.1 | |||||||||
Total provision for taxes
|
$ | 429.1 | $ | 479.7 | $ | 609.0 | ||||||
2009 | 2008 | 2007 | ||||||||||
U.S. statutory rate
|
35.0 | % | 35.0 | % | 35.0 | % | ||||||
Effect of
state and local income taxes
|
3.9 | 4.2 | 4.4 | |||||||||
Other — net
|
(2.5 | ) | (2.3 | ) | (2.2 | ) | ||||||
Effective tax rate
|
36.4 | % | 36.9 | % | 37.2 | % | ||||||
(in millions) | 2009 | 2008 | ||||||
Deferred tax assets:
|
||||||||
Reserves and accruals
|
$ | 329.4 | $ | 349.6 | ||||
Postretirement benefits
|
306.9 | 343.6 | ||||||
Deferred gain
|
63.5 | 68.7 | ||||||
Unearned revenue
|
4.2 | — | ||||||
Other — net
|
65.1 | 78.9 | ||||||
Total deferred tax assets
|
769.1 | 840.8 | ||||||
Deferred tax liabilities:
|
||||||||
Fixed assets and intangible assets
|
(367.4 | ) | (380.7 | ) | ||||
Prepaid pension and other expenses
|
(90.2 | ) | (76.5 | ) | ||||
Unearned revenue
|
— | (4.1 | ) | |||||
Total deferred tax liabilities
|
(457.6 | ) | (461.3 | ) | ||||
Net deferred income tax asset
before valuation allowance
|
311.5 | 379.5 | ||||||
Valuation allowance
|
(19.0 | ) | (18.0 | ) | ||||
Net deferred income tax asset
|
$ | 292.5 | $ | 361.5 | ||||
Reported as:
|
||||||||
Current deferred tax assets
|
$ | 278.4 | $ | 285.4 | ||||
Non-current deferred tax assets
|
24.1 | 79.5 | ||||||
Non-current deferred tax liabilities
|
(10.0 | ) | (3.4 | ) | ||||
Net deferred income tax asset
|
$ | 292.5 | $ | 361.5 | ||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Balance at beginning of year
|
$ | 27.7 | $ | 45.8 | $ | 75.1 | ||||||
Additions based on tax
positions related to the
current year
|
9.5 | 8.5 | 12.0 | |||||||||
Additions for tax positions
of prior years
|
16.1 | 1.3 | 1.5 | |||||||||
Reductions for tax positions
of prior years
|
(15.5 | ) | (27.9 | ) | (42.8 | ) | ||||||
Balance at end of year
|
$ | 37.8 | $ | 27.7 | $ | 45.8 | ||||||
|
(in millions) | 2009 | 2008 | 2007 | |||||||||
Gross rental expense
|
$ | 236.8 | $ | 241.0 | $ | 228.2 | ||||||
Less: sublease revenue
|
(2.1 | ) | (2.4 | ) | (5.5 | ) | ||||||
Less: Rock-McGraw rent credit
|
(18.4 | ) | (18.4 | ) | (17.6 | ) | ||||||
Net rental expense
|
$ | 216.3 | $ | 220.2 | $ | 205.1 | ||||||
(in millions) | ||||
2010
|
$ | 183.4 | ||
2011
|
167.9 | |||
2012
|
149.4 | |||
2013
|
136.4 | |||
2014
|
130.1 | |||
2015 and beyond
|
695.3 | |||
Total
|
$ | 1,462.5 | ||
|
(in millions, except average price) | 2009 | 2008 | 2007 | |||||||||
Shares repurchased
|
— | 10.9 | 37.0 | |||||||||
Average price
|
$ | — | $ | 41.03 | $ | 59.80 | ||||||
Amount
|
$ | — | $ | 447.2 | $ | 2,212.7 | ||||||
(in thousands) | 2009 | 2008 | 2007 | |||||||||
Foreign currency
translation adjustments
|
$ | (61,734 | ) | $ | (104,757 | ) | $ | (8,074 | ) | |||
Unrealized gain on
investment, net of tax
|
1,959 | 304 | 3,747 | |||||||||
Pension and other
postretirement plans,
net of tax
|
(283,242 | ) | (339,569 | ) | (8,296 | ) | ||||||
Total accumulated other
comprehensive loss
|
$ | (343,017 | ) | $ | (444,022 | ) | $ | (12,623 | ) | |||
|
(in thousands) | 2009 | 2008 | ||||||
Shares available for granting under the
2002 Plan
|
18,956 | 20,526 | ||||||
Options outstanding
|
31,406 | 32,469 | ||||||
Shares reserved for issuance for employee
stock plan awards
|
50,362 | 52,995 | ||||||
Director Deferred Stock Ownership Plan
|
536 | 556 | ||||||
Total shares reserved for issuance
|
50,898 | 53,551 | ||||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Income tax
benefit realized
from stock option exercises
|
$ | 2.0 | $ | 7.0 | $ | 56.6 | ||||||
Net cash proceeds from the
exercise of stock options
|
$ | 25.2 | $ | 41.4 | $ | 146.9 | ||||||
2009 | 2008 | 2007 | ||||||||||
Risk-free average interest rate
|
0.4—4.1 | % | 1.4—4.4 | % | 3.6—6.3 | % | ||||||
Dividend yield
|
3.3—3.7 | % | 2.0—3.4 | % | 1.2—1.7 | % | ||||||
Volatility
|
33—75 | % | 21—59 | % | 14—22 | % | ||||||
Expected life (years)
|
5.6—6.0 | 6.7—7.0 | 7.0—7.2 | |||||||||
Weighted-average grant-date
fair value
|
$ | 5.78 | $ | 9.77 | $ | 15.80 | ||||||
Weighted- | ||||||||
average | ||||||||
(in thousands of shares) | Shares | exercise price | ||||||
Options outstanding at December 31, 2008
|
32,469 | $ | 39.89 | |||||
Granted
|
2,955 | $ | 23.13 | |||||
Exercised
|
(943 | ) | $ | 26.68 | ||||
Cancelled, forfeited and expired
|
(3,075 | ) | $ | 38.16 | ||||
Options outstanding at December 31, 2009
|
31,406 | $ | 38.88 | |||||
Options exercisable at December 31, 2009
|
27,341 | $ | 40.50 | |||||
Weighted- | ||||||||
average | ||||||||
grant-date | ||||||||
(in thousands of shares) | Shares | fair value | ||||||
Nonvested options outstanding at
December 31, 2008
|
3,683 | $ | 11.09 | |||||
Granted
|
2,955 | $ | 5.78 | |||||
Vested
|
(2,167 | ) | $ | 11.60 | ||||
Forfeited
|
(406 | ) | $ | 8.88 | ||||
Nonvested options outstanding at
December 31, 2009
|
4,065 | $ | 7.03 | |||||
Weighted-average | ||||||||
Non-performance Awards | grant-date | |||||||
(in thousands of shares) | Shares | fair value | ||||||
Nonvested shares at December 31, 2008
|
21 | $ | 44.66 | |||||
Granted
|
65 | $ | 22.64 | |||||
Vested
|
(9 | ) | $ | 48.39 | ||||
Forfeited
|
(2 | ) | $ | 52.01 | ||||
Nonvested shares at December 31, 2009
|
75 | $ | 26.01 | |||||
Weighted-average | ||||||||
Performance Awards | grant-date | |||||||
(in thousands of shares) | Shares | fair value | ||||||
Nonvested shares at December 31, 2008
|
3,245 | $ | 49.79 | |||||
Granted
|
2,386 | $ | 31.28 | |||||
Vested
|
(1,421 | ) | $ | 57.37 | ||||
Forfeited
|
(249 | ) | $ | 35.90 | ||||
Nonvested shares at December 31, 2009
|
3,961 | $ | 36.77 | |||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Stock-based compensation
|
||||||||||||
Expense/(benefit)
|
$ | 22.3 | $ | (1.9 | ) | $ | 124.7 | |||||
Tax (expense)/benefit
|
$ | 8.8 | $ | (0.8 | ) | $ | 50.5 | |||||
|
(in millions) | 2009 | 2008 | ||||||
Net benefit obligation at beginning of year
|
$ | 1,395.8 | $ | 1,380.8 | ||||
Service cost
|
58.1 | 58.3 | ||||||
Interest cost
|
86.4 | 86.0 | ||||||
Plan participants’ contributions
|
0.6 | 0.9 | ||||||
Actuarial loss/(gain)
|
63.6 | (4.8 | ) | |||||
Gross benefits paid
|
(55.7 | ) | (70.4 | ) | ||||
Foreign currency effect
|
15.6 | (55.0 | ) | |||||
Other adjustments
|
5.0 | — | ||||||
Net benefit obligation at end of year
|
$ | 1,569.4 | $ | 1,395.8 | ||||
(in millions) | 2009 | 2008 | ||||||
Fair value of plan assets at beginning of year
|
$ | 972.3 | $ | 1,493.9 | ||||
Actual return on plan assets
|
268.1 | (445.0 | ) | |||||
Employer contributions
|
78.0 | 39.3 | ||||||
Plan participants’ contributions
|
0.6 | 0.9 | ||||||
Gross benefits paid
|
(55.7 | ) | (70.4 | ) | ||||
Foreign currency effect
|
13.7 | (46.4 | ) | |||||
Fair value of plan assets at end of year
|
1,277.0 | 972.3 | ||||||
Funded status
|
$ | (292.4 | ) | $ | (423.5 | ) | ||
(in millions) | 2009 | 2008 | ||||||
Accumulated benefit obligation
|
$ | 1,398.7 | $ | 1,235.3 | ||||
(in millions) | 2009 | 2008 | ||||||
Projected benefit obligation
|
$ | 1,288.3 | $ | 1,180.3 | ||||
Accumulated benefit obligation
|
$ | 1,158.1 | $ | 1,055.2 | ||||
Fair value of plan assets
|
$ | 930.6 | $ | 725.6 | ||||
2009 | 2008 | |||||||
Discount rate
|
5.95 | % | 6.10 | % | ||||
Compensation increase factor
|
5.50 | % | 5.50 | % | ||||
(in millions) | 2009 | 2008 | ||||||
Net actuarial loss
|
$ | 281.3 | $ | 343.9 | ||||
Prior service credit
|
(6.6 | ) | (6.9 | ) | ||||
Total recognized in accumulated other
comprehensive loss, net of tax
|
$ | 274.7 | $ | 337.0 | ||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Service cost
|
$ | 58.1 | $ | 58.3 | $ | 64.1 | ||||||
Interest cost
|
86.4 | 86.0 | 79.9 | |||||||||
Expected return on assets
|
(105.0 | ) | (110.1 | ) | (98.9 | ) | ||||||
Amortization of:
|
||||||||||||
Transition obligation
|
— | — | 0.1 | |||||||||
Actuarial loss
|
5.5 | 3.1 | 13.6 | |||||||||
Prior service (credit) cost
|
(0.3 | ) | (0.4 | ) | (0.3 | ) | ||||||
Net periodic benefit cost
|
$ | 44.7 | $ | 36.9 | $ | 58.5 | ||||||
January 1 | 2009 | 2008 | 2007 | |||||||||
Discount rate
|
6.10 | % | 6.25 | % | 5.90 | % | ||||||
Compensation increase factor
|
5.50 | % | 5.50 | % | 5.50 | % | ||||||
Return on assets
|
8.00 | % | 8.00 | % | 8.00 | % | ||||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Net actuarial (gain)/loss
|
$ | (59.1 | ) | $ | 324.8 | $ | (58.7 | ) | ||||
Recognized actuarial gain
|
(3.5 | ) | (2.1 | ) | (8.5 | ) | ||||||
Prior service credit
|
— | — | (5.5 | ) | ||||||||
Recognized prior service cost
|
0.3 | 0.3 | 0.3 | |||||||||
Recognized transition obligation
|
— | — | (0.1 | ) | ||||||||
Total recognized in other
comprehensive loss,
net of tax
|
$ | (62.3 | ) | $ | 323.0 | $ | (72.5 | ) | ||||
(in millions) | ||||
2010
|
$ | 30.3 | ||
(in millions) | ||||
2010
|
$ | 59.9 | ||
2011
|
62.7 | |||
2012
|
65.7 | |||
2013
|
69.1 | |||
2014
|
75.7 | |||
2015—2019
|
455.2 | |||
(in millions) | 2009 | ||||||||||||||||
Fair value measurements | |||||||||||||||||
Quoted prices | |||||||||||||||||
in active | Significant | Significant | |||||||||||||||
markets for | observable | unobservable | |||||||||||||||
identical assets | inputs | inputs | |||||||||||||||
Asset category | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Short-term investments
|
$ | 81.2 | $ | — | $ | 81.2 | $ | — | |||||||||
Equity securities:
|
|||||||||||||||||
U.S. indexed equity(a)
|
223.6 | 102.9 | 120.7 | — | |||||||||||||
U.S. growth equity(b)
|
81.3 | 80.0 | 1.3 | — | |||||||||||||
U.S. value equity(c)
|
248.4 | 241.3 | 7.1 | — | |||||||||||||
U.K. equity(d)
|
79.8 | 79.8 | — | — | |||||||||||||
International equity(e)
|
326.4 | 195.6 | 128.0 | 2.8 | |||||||||||||
Fixed income securities:
|
|||||||||||||||||
Long duration bonds(f)
|
178.3 | 178.3 | — | — | |||||||||||||
Non-Agency Mortgage Backed securities(g)
|
58.0 | — | 0.9 | 57.1 | |||||||||||||
Total
|
$ | 1,277.0 | $ | 877.9 | $ | 339.2 | $ | 59.9 | |||||||||
(in millions) | 2008 | |||||||||||||||
Fair value measurements | ||||||||||||||||
Quoted prices | ||||||||||||||||
in active | Significant | Significant | ||||||||||||||
markets for | observable | unobservable | ||||||||||||||
identical assets | inputs | inputs | ||||||||||||||
Asset category | Total | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Short-term investments
|
$ | 6.2 | $ | — | $ | 6.2 | $ | — | ||||||||
Equity securities:
|
||||||||||||||||
U.S. indexed equity(a)
|
214.0 | 34.1 | 179.9 | — | ||||||||||||
U.S. growth equity(b)
|
62.9 | 60.0 | 2.9 | — | ||||||||||||
U.S. value equity(c)
|
206.2 | 196.8 | 9.4 | — | ||||||||||||
U.K. equity(d)
|
48.3 | 48.3 | — | — | ||||||||||||
International equity(e)
|
221.0 | 128.3 | 89.0 | 3.7 | ||||||||||||
Fixed income securities:
|
||||||||||||||||
Long duration bonds(f)
|
213.7 | 213.7 | — | — | ||||||||||||
Total
|
$ | 972.3 | $ | 681.2 | $ | 287.4 | $ | 3.7 | ||||||||
(a) | This category includes securities that are tracked in the following indexes: S&P 500, S&P MidCap 400, S&P Midcap 400 Growth and S&P Smallcap 600. | |
(b) | This category includes securities in accounts actively managed by investment managers who invest primarily in U.S. companies with strong earnings growth potential. | |
(c) | This category includes securities in accounts actively managed by investment managers who invest primarily in mature U.S. companies. | |
(d) | This category includes securities in accounts managed by investment managers who invest primarily in U.K. companies | |
(e) | This category includes primarily equity securities that are domiciled in countries other than the U.S. | |
(f) | This category includes primarily securities that are investment grade fixed income obligations of U.S. and U.K. governments and companies. | |
(g) | This category includes primarily U.S. mortgage-backed securities that are not guaranteed by the U.S. government. |
(in millions) | ||||
Fair value measurements using significant unobservable inputs (Level 3) | ||||
Beginning
balance at December 31, 2008
|
$ | 3.7 | ||
Actual return on plan assets:
|
||||
Unrealized gains
|
4.4 | |||
Realized gains
|
0.9 | |||
Income received/expenses paid, net
|
1.5 | |||
Capital contributions/(distributions), net
|
49.9 | |||
Change in accrued income
|
0.4 | |||
Transfers in and/or out of Level 3
|
(0.9 | ) | ||
Ending
balance at December 31, 2009
|
$ | 59.9 | ||
|
(in millions) | 2009 | 2008 | ||||||
Net benefit obligation at beginning of year
|
$ | 150.6 | $ | 142.4 | ||||
Service cost
|
2.4 | 2.4 | ||||||
Interest cost
|
8.3 | 8.4 | ||||||
Plan participants’ contributions
|
5.2 | 4.3 | ||||||
Actuarial loss
|
8.6 | 12.7 | ||||||
Gross benefits paid
|
(19.1 | ) | (20.6 | ) | ||||
Federal subsidy benefits received
|
1.0 | 1.0 | ||||||
Net benefit obligation at end of year
|
$ | 157.0 | $ | 150.6 | ||||
(in millions) | 2009 | 2008 | ||||||
Net actuarial loss/(gain)
|
$ | 12.3 | $ | 7.1 | ||||
Prior service credit
|
(3.4 | ) | (4.1 | ) | ||||
Total recognized in accumulated other
comprehensive loss, net of tax
|
$ | 8.9 | $ | 3.0 |
(in millions) | 2009 | 2008 | 2007 | |||||||||
Service cost
|
$ | 2.4 | $ | 2.4 | $ | 2.5 | ||||||
Interest cost
|
8.3 | 8.4 | 7.9 | |||||||||
Amortization of prior
service credit
|
(1.2 | ) | (1.2 | ) | (1.2 | ) | ||||||
Net periodic benefit cost
|
$ | 9.5 | $ | 9.6 | $ | 9.2 | ||||||
(in millions) | 2009 | 2008 | 2007 | |||||||||
Net actuarial loss
|
$ | 5.2 | $ | 7.5 | $ | 2.0 | ||||||
Recognized prior service cost
|
0.7 | 0.7 | 0.7 | |||||||||
Total recognized in other
comprehensive loss, net of tax
|
$ | 5.9 | $ | 8.2 | $ | 2.7 | ||||||
January 1 | 2009 | 2008 | 2007 | |||||||||
Discount rate
|
5.95 | % | 6.00 | % | 5.75 | % | ||||||
Weighted-average healthcare
cost rate
|
8.00 | % | 8.50 | % | 9.00 | % | ||||||
One percentage | One percentage | |||||||
(in millions) | point increase | point decrease | ||||||
Effect on total of service
and interest cost
|
$ | 0.4 | $ | (0.3 | ) | |||
Effect on postretirement
benefit obligation
|
$ | 7.0 | $ | (6.2 | ) | |||
(in millions) | ||||
2010
|
$ | 14.2 | ||
Gross | Medicare | Payments net | ||||||||||
(in millions) | payments | subsidy | of subsidy | |||||||||
2010
|
$ | 14.2 | $ | (1.0 | ) | $ | 13.2 | |||||
2011
|
$ | 14.3 | $ | (1.0 | ) | $ | 13.3 | |||||
2012
|
$ | 14.2 | $ | (1.0 | ) | $ | 13.2 | |||||
2013
|
$ | 13.9 | $ | (1.0 | ) | $ | 12.9 | |||||
2014
|
$ | 13.7 | $ | (0.9 | ) | $ | 12.8 | |||||
2015—2019
|
$ | 62.8 | $ | (4.0 | ) | $ | 58.8 | |||||
|
(in thousands) | 2009 | 2008 | 2007 | |||||||||
Net income
|
$ | 730,502 | $ | 799,491 | $ | 1,013,559 | ||||||
Average number of common
shares outstanding
|
312,223 | 315,559 | 336,210 | |||||||||
Effect of stock options and
other dilutive securities
|
1,073 | 3,128 | 8,575 | |||||||||
Average number of common
shares outstanding
including effect of
dilutive securities
|
313,296 | 318,687 | 344,785 | |||||||||
|
(in thousands) | 2009 | 2008 | ||||||
Beginning balance
|
$ | 1,703,240 | $ | 1,697,621 | ||||
(Dispositions)/additions
|
(21,011 | ) | 17,267 | |||||
Other
|
8,278 | (11,648 | ) | |||||
Total
|
$ | 1,690,507 | $ | 1,703,240 | ||||
(in thousands) | 2009 | 2008 | ||||||
McGraw-Hill Education
|
||||||||
Beginning balance
|
$ | 927,128 | $ | 931,066 | ||||
Other
|
2,270 | (3,938 | ) | |||||
Total McGraw-Hill Education
|
$ | 929,398 | $ | 927,128 | ||||
Financial Services
|
||||||||
Beginning balance
|
$ | 487,539 | $ | 487,877 | ||||
(Dispositions)/additions
|
(20,628 | ) | 4,537 | |||||
Other
|
5,275 | (4,875 | ) | |||||
Total Financial Services
|
$ | 472,186 | $ | 487,539 | ||||
Information & Media
|
||||||||
Beginning balance
|
$ | 288,573 | $ | 278,678 | ||||
(Dispositions)/additions
|
(383 | ) | 12,730 | |||||
Other
|
733 | (2,835 | ) | |||||
Total
Information & Media
|
$ | 288,923 | $ | 288,573 | ||||
Total Company
|
$ | 1,690,507 | $ | 1,703,240 | ||||
(in thousands) | 2009 | 2008 | ||||||
Copyrights
|
$ | 462,148 | $ | 461,520 | ||||
Accumulated amortization
|
(315,909 | ) | (299,213 | ) | ||||
Net copyrights
|
$ | 146,239 | $ | 162,307 | ||||
Other intangibles
|
$ | 435,512 | $ | 445,087 | ||||
Accumulated amortization
|
(245,081 | ) | (218,329 | ) | ||||
Net other intangibles
|
$ | 190,431 | $ | 226,758 | ||||
Total gross intangible assets
|
$ | 897,660 | $ | 906,607 | ||||
Total accumulated amortization
|
(560,990 | ) | (517,542 | ) | ||||
Total net intangible assets
|
$ | 336,670 | $ | 389,065 | ||||
(in thousands) | 2009 | 2008 | ||||||
Trade name
— J.D. Power and Associates
|
$ | 164,000 | $ | 164,000 | ||||
FCC licenses
|
$ | 38,065 | $ | 38,065 | ||||
|
(in millions) | ||||
Deferred
gain at December 31, 2008
|
$ | 169.8 | ||
Reduction in rent expense
|
(18.4 | ) | ||
Interest expense
|
7.6 | |||
Deferred
gain at December 31, 2009
|
$ | 159.0 | ||
(in millions) | ||||
2010
|
$ | 18.4 | ||
2011
|
18.4 | |||
2012
|
19.1 | |||
2013
|
19.9 | |||
2014
|
19.9 | |||
Thereafter
|
104.5 | |||
Total
|
$ | 200.2 | ||
|
|
|
Balance at | Balance | |||||||||||||||
Additions/(deductions) | beginning | Charged | at end | |||||||||||||
of year | to income | Deductions | of year | |||||||||||||
(A) | ||||||||||||||||
Year ended 12/31/09
|
||||||||||||||||
Allowance for doubtful accounts
|
$ | 76,341 | $ | 31,635 | $ | (33,783 | ) | $ | 74,193 | |||||||
Allowance for returns
|
192,344 | 9,573 | — | 201,917 | ||||||||||||
|
||||||||||||||||
|
$ | 268,685 | $ | 41,208 | $ | (33,783 | ) | $ | 276,110 | |||||||
|
||||||||||||||||
|
||||||||||||||||
Year ended 12/31/08
|
||||||||||||||||
Allowance for doubtful accounts
|
$ | 70,586 | $ | 27,098 | $ | (21,343 | ) | $ | 76,341 | |||||||
Allowance for returns
|
197,095 | (4,751 | ) | — | 192,344 | |||||||||||
|
||||||||||||||||
|
$ | 267,681 | $ | 22,347 | $ | (21,343 | ) | $ | 268,685 | |||||||
|
||||||||||||||||
|
||||||||||||||||
Year ended 12/31/07
|
||||||||||||||||
Allowance for doubtful accounts
|
$ | 73,405 | $ | 14,991 | $ | (17,810 | ) | $ | 70,586 | |||||||
Allowance for returns
|
188,515 | 8,580 | — | 197,095 | ||||||||||||
|
||||||||||||||||
|
$ | 261,920 | $ | 23,571 | $ | (17,810 | ) | $ | 267,681 | |||||||
|
(A) | Accounts written off, less recoveries. |