Bright Horizons Family Solutions® Reports First Quarter of 2014 Financial Results
First Quarter 2014 Highlights (compared to first quarter 2013):
- Revenue increased 19% to
$332 million - Adjusted EBITDA* increased 18% to
$57 million - Adjusted income from operations* rose 18% to
$35 million - Adjusted net income* increased 46% to
$23 million - Diluted adjusted earnings per pro forma common share* increased 36% to
$0.34
"We are pleased to start off 2014 with another strong quarter," said
First Quarter 2014 Results
Revenue increased
Adjusted EBITDA increased
Income from operations was
As of March 31, 2014, the Company operated 881 early care and education centers with the capacity to serve 99,700 children and families, a 13% increase in capacity since March 31, 2013.
*Adjusted EBITDA, adjusted income from operations and adjusted net income are non-GAAP measures. Adjusted EBITDA represents earnings before interest, taxes, depreciation, amortization, straight line rent expense, stock compensation expense, expenses related to the IPO and refinancing that were completed in
Balance Sheet and Cash Flow
During the first quarter of 2014, the Company generated approximately
2014 Outlook
As described below, the Company is updating certain targets regarding its 2014 expectations.
- Overall revenue growth in 2014 in the range of 11-12%
- Adjusted EBITDA growth in 2014 in the range of 15-17%
- Adjusted net income ranging from
$97 million to $99 million in 2014 - Diluted adjusted earnings per pro forma common share ranging from
$1.43 to $1.46
In addition, for the full year in 2014, the Company estimates that pro forma diluted weighted average shares will approximate 68 million shares.
Conference Call
Forward-Looking Statements
This press release includes statements that express the Company's opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results and therefore are, or may be deemed to be, "forward-looking statements."
Non-GAAP Measures
In addition to the results provided in accordance with U.S. generally accepted accounting principles ("GAAP") throughout this document, the Company has provided non-GAAP measurements - adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per pro forma common share - which present operating results on a basis adjusted for certain items. The Company uses these non-GAAP measures as key performance measures for the purpose of evaluating performance internally. We also believe these non-GAAP measures provide investors with useful information with respect to our historical operations. These non-GAAP measures are not intended to replace the presentation of our financial results in accordance with GAAP. The use of the terms adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per pro forma common share may differ from similar measures reported by other companies. Adjusted EBITDA, adjusted income from operations, and adjusted net income are reconciled from the respective measures under GAAP in the attached table "
The number of common shares used in the calculations of diluted adjusted earnings per pro forma common share for the 2013 reported periods give effect to the conversion of all outstanding shares of Class L common stock at the conversion factor of 35.1955 common shares for each Class L share, as if the conversion was completed at
About
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share data) (Unaudited)
|
|||||||||||
|
Three months ended March 31, |
|||||||||||
|
2014 |
% |
2013 |
% |
||||||||
|
Revenue |
$ |
332,155 |
100.0 |
% |
$ |
280,123 |
100.0 |
% |
|||
|
Cost of services |
255,006 |
76.8 |
% |
214,333 |
76.5 |
% |
|||||
|
Gross profit |
77,149 |
23.2 |
% |
65,790 |
23.5 |
% |
|||||
|
Selling, general and administrative expenses |
35,404 |
10.7 |
% |
43,605 |
15.6 |
% |
|||||
|
Amortization of intangible assets |
7,734 |
2.3 |
% |
6,748 |
2.4 |
% |
|||||
|
Income from operations |
34,011 |
10.2 |
% |
15,437 |
5.5 |
% |
|||||
|
Loss on extinguishment of debt |
— |
— |
% |
(63,682) |
(22.7) |
% |
|||||
|
Interest expense, net |
(8,727) |
(2.6) |
% |
(13,268) |
(4.7) |
% |
|||||
|
Income (loss) before income taxes |
25,284 |
7.6 |
% |
(61,513) |
(22.0) |
% |
|||||
|
Income tax (expense) benefit |
(9,236) |
(2.8) |
% |
10,732 |
3.8 |
% |
|||||
|
Net income (loss) |
16,048 |
4.8 |
% |
(50,781) |
(18.1) |
% |
|||||
|
Net loss attributable to non-controlling interest |
— |
— |
% |
(38) |
— |
% |
|||||
|
Net income (loss) attributable to Bright Horizons Family Solutions Inc. |
$ |
16,048 |
4.8 |
% |
$ |
(50,743) |
(18.1) |
% |
|||
|
Earnings (loss) per common share: |
|||||||||||
|
Common stock—basic |
$ |
0.24 |
$ |
(0.91) |
|||||||
|
Common stock—diluted |
$ |
0.24 |
$ |
(0.91) |
|||||||
|
Weighted average number of common shares outstanding: |
|||||||||||
|
Common stock—basic |
65,407,851 |
55,797,534 |
|||||||||
|
Common stock—diluted |
67,209,378 |
55,797,534 |
|||||||||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share data) (Unaudited)
|
|||||||
|
March 31, |
December 31, |
||||||
|
ASSETS |
|||||||
|
Current assets: |
|||||||
|
Cash and cash equivalents |
$ |
75,734 |
$ |
29,585 |
|||
|
Accounts receivable—net |
59,361 |
78,691 |
|||||
|
Other current assets |
53,906 |
56,894 |
|||||
|
Total current assets |
189,001 |
165,170 |
|||||
|
Fixed assets—net |
393,467 |
390,894 |
|||||
|
Goodwill |
1,096,567 |
1,096,283 |
|||||
|
Other intangibles—net |
427,356 |
435,060 |
|||||
|
Other assets |
15,121 |
15,263 |
|||||
|
Total assets |
$ |
2,121,512 |
$ |
2,102,670 |
|||
|
LIABILITIES, COMMON STOCK AND STOCKHOLDERS' EQUITY |
|||||||
|
Current liabilities: |
|||||||
|
Current portion of long-term debt |
$ |
7,900 |
$ |
7,900 |
|||
|
Accounts payable and accrued expenses |
104,686 |
107,626 |
|||||
|
Deferred revenue and other current liabilities |
128,924 |
139,562 |
|||||
|
Total current liabilities |
241,510 |
255,088 |
|||||
|
Long-term debt |
755,101 |
756,323 |
|||||
|
Deferred income taxes |
139,893 |
139,888 |
|||||
|
Other long-term liabilities |
70,070 |
62,234 |
|||||
|
Total liabilities |
1,206,574 |
1,213,533 |
|||||
|
Total stockholders' equity |
914,938 |
889,137 |
|||||
|
Total liabilities, common stock and stockholders' equity |
$ |
2,121,512 |
$ |
2,102,670 |
|||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited)
|
|||||||
|
Three months ended March 31, |
|||||||
|
2014 |
2013 |
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||
|
Net income (loss) |
$ |
16,048 |
$ |
(50,781) |
|||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|||||||
|
Depreciation and amortization |
19,615 |
16,446 |
|||||
|
Loss on extinguishment of debt |
— |
63,682 |
|||||
|
Interest paid in kind |
— |
2,143 |
|||||
|
Stock-based compensation |
2,385 |
6,620 |
|||||
|
Deferred income taxes |
(88) |
(70) |
|||||
|
Other non-cash adjustments, net |
1,814 |
1,695 |
|||||
|
Changes in assets and liabilities: |
|||||||
|
Accounts receivable |
19,353 |
5,015 |
|||||
|
Prepaid expenses and other current assets |
3,995 |
(14,595) |
|||||
|
Accounts payable and accrued expenses |
(3,301) |
3,498 |
|||||
|
Other, net |
(8,180) |
18,617 |
|||||
|
Net cash provided by operating activities |
51,641 |
52,270 |
|||||
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||
|
Purchases of fixed assets |
(14,431) |
(22,192) |
|||||
|
Proceeds from disposal of fixed assets |
140 |
— |
|||||
|
Settlement of purchase price for prior year acquisition |
175 |
— |
|||||
|
Net cash used in investing activities |
(14,116) |
(22,192) |
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||
|
Borrowings of long-term debt |
— |
769,360 |
|||||
|
Extinguishment of long-term debt |
— |
(972,468) |
|||||
|
Proceeds from initial public offering |
— |
234,944 |
|||||
|
Principal payments of long-term debt |
(1,975) |
(1,975) |
|||||
|
Proceeds from issuance of common stock upon exercise of options |
3,985 |
1,672 |
|||||
|
Proceeds from issuance of restricted stock |
4,709 |
— |
|||||
|
Tax benefit from stock-based compensation |
1,858 |
1,736 |
|||||
|
Net cash provided by financing activities |
8,577 |
33,269 |
|||||
|
Effect of exchange rates on cash and cash equivalents |
47 |
(721) |
|||||
|
Net increase in cash and cash equivalents |
46,149 |
62,626 |
|||||
|
Cash and cash equivalents—beginning of period |
29,585 |
34,109 |
|||||
|
Cash and cash equivalents—end of period |
$ |
75,734 |
$ |
96,735 |
|||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. |
|||||||||||||||
|
SEGMENT INFORMATION |
|||||||||||||||
|
(In thousands) |
|||||||||||||||
|
(Unaudited) |
|||||||||||||||
|
Full service center-based care |
Back-up dependent care |
Other educational advisory services |
Total |
||||||||||||
|
Three months ended March 31, 2014 |
|||||||||||||||
|
Revenue |
$ |
287,024 |
$ |
37,456 |
$ |
7,675 |
$ |
332,155 |
|||||||
|
Amortization of intangible assets |
7,406 |
181 |
147 |
7,734 |
|||||||||||
|
Income from operations |
22,011 |
11,692 |
308 |
34,011 |
|||||||||||
|
Adjusted income from operations (1) |
22,561 |
11,692 |
308 |
34,561 |
|||||||||||
|
Three months ended March 31, 2013 |
|||||||||||||||
|
Revenue |
$ |
242,250 |
$ |
33,161 |
$ |
4,712 |
$ |
280,123 |
|||||||
|
Amortization of intangible assets |
6,491 |
181 |
76 |
6,748 |
|||||||||||
|
Income (loss) from operations |
8,872 |
7,467 |
(902) |
15,437 |
|||||||||||
|
Adjusted income (loss) from operations (1) |
20,206 |
9,320 |
(122) |
29,404 |
|||||||||||
|
(1) Adjusted income from operations represents income from operations excluding expenses incurred in connection with the completion of the IPO in January 2013, the secondary offerings in 2013 and 2014, and transaction costs associated with the acquisition of businesses in 2013. |
|||||||||||||||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. |
|||||||
|
NON-GAAP RECONCILIATIONS |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
Three Months Ended March 31, |
|||||||
|
2014 |
2013 |
||||||
|
Net income (loss) |
$ |
16,048 |
$ |
(50,781) |
|||
|
Interest expense, net |
8,727 |
13,268 |
|||||
|
Income tax expense (benefit) |
9,236 |
(10,732) |
|||||
|
Depreciation |
11,881 |
9,698 |
|||||
|
Amortization of intangible assets (a) |
7,734 |
6,748 |
|||||
|
EBITDA |
53,626 |
(31,799) |
|||||
|
Additional Adjustments: |
|||||||
|
Straight-line rent expense (b) |
780 |
839 |
|||||
|
Stock compensation expense (c) |
2,385 |
6,620 |
|||||
|
Sponsor management fee (d) |
— |
7,674 |
|||||
|
Loss on extinguishment of debt (e) |
— |
63,682 |
|||||
|
Expenses related to secondary offering |
550 |
— |
|||||
|
Acquisition-related costs (f) |
— |
1,499 |
|||||
|
Total adjustments |
3,715 |
80,314 |
|||||
|
Adjusted EBITDA |
$ |
57,341 |
$ |
48,515 |
|||
|
Income from operations |
$ |
34,011 |
$ |
15,437 |
|||
|
Performance-based stock compensation expense (c) |
— |
4,968 |
|||||
|
Sponsor termination fee (d) |
— |
7,500 |
|||||
|
Expenses related to secondary offering |
550 |
— |
|||||
|
Acquisition-related costs (f) |
— |
1,499 |
|||||
|
Adjusted income from operations |
$ |
34,561 |
$ |
29,404 |
|||
|
Net income (loss) |
$ |
16,048 |
$ |
(50,781) |
|||
|
Income tax expense (benefit) |
9,236 |
(10,732) |
|||||
|
Income (loss) before tax |
25,284 |
(61,513) |
|||||
|
Stock compensation expense (c) |
2,385 |
6,620 |
|||||
|
Sponsor management fee (d) |
— |
7,674 |
|||||
|
Amortization of intangible assets (a) |
7,734 |
6,748 |
|||||
|
Loss on extinguishment of debt (e) |
— |
63,682 |
|||||
|
Expenses related to secondary offering |
550 |
— |
|||||
|
Acquisition-related costs (f) |
— |
1,499 |
|||||
|
Adjusted income before tax |
35,953 |
24,710 |
|||||
|
Income tax expense (g) |
(13,302) |
(9,143) |
|||||
|
Adjusted net income |
$ |
22,651 |
$ |
15,567 |
|||
|
(a) Represents amortization of intangible assets, including $5.0 million for the three months ended March 31, 2014 and 2013 associated with intangible assets recorded in connection with our going private transaction in May 2008. |
|||||||
|
(b) Represents rent in excess of cash paid for rent, recognized on a straight line basis over the life of the lease in accordance with Accounting Standards Codification ("ASC") Topic 840, Leases. |
|||||||
|
(c) Represents non-cash stock-based compensation expense, including performance-based stock compensation charge in 2013. |
|||||||
|
(d) Represents fees paid to our Sponsor under a management agreement, including the Sponsor termination fee. |
|||||||
|
(e) Represents redemption premiums and write off of unamortized debt issue costs and original issue discount associated with indebtedness that was repaid in connection with a refinancing. |
|||||||
|
(f) Represents costs associated with the acquisition of businesses. |
|||||||
|
(g) Represents income tax expense calculated on adjusted income before tax at the effective rate of 37.0% in 2014 and 2013. |
|||||||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. |
|||||||
|
DILUTED ADJUSTED EARNINGS PER PRO FORMA COMMON SHARE |
|||||||
|
(In thousands except per share amounts) |
|||||||
|
(Unaudited) |
|||||||
|
Three Months Ended March 31, |
|||||||
|
2014 |
2013 |
||||||
|
Diluted earnings (loss) per pro forma common share: |
|||||||
|
Net income (loss) |
$ |
16,048 |
$ |
(50,781) |
|||
|
Pro forma weighted average number of common shares—diluted: |
|||||||
|
Weighted average number of Class L shares over period in which Class L shares were outstanding (1) |
— |
1,327,115 |
|||||
|
Adjustment to weight Class L shares over respective period |
— |
(1,179,658) |
|||||
|
Weighted average number of Class L shares over period |
— |
147,457 |
|||||
|
Class L conversion factor |
— |
35.1955 |
|||||
|
Weighted average number of converted Class L common shares |
— |
5,189,831 |
|||||
|
Weighted average number of common shares |
65,407,851 |
55,797,534 |
|||||
|
Pro forma weighted average number of common shares—basic |
65,407,851 |
60,987,365 |
|||||
|
Incremental dilutive shares (2) |
1,801,527 |
— |
|||||
|
Pro forma weighted average number of common shares—diluted |
67,209,378 |
60,987,365 |
|||||
|
Diluted earnings (loss) per pro forma common share |
$ |
0.24 |
$ |
(0.83) |
|||
|
Diluted adjusted earnings per pro forma common share: |
|||||||
|
Adjusted net income |
$ |
22,651 |
$ |
15,567 |
|||
|
Pro forma weighted average number of common shares—basic |
65,407,851 |
60,987,365 |
|||||
|
Incremental dilutive shares (2) |
1,801,527 |
1,763,218 |
|||||
|
Pro forma weighted average number of common shares—diluted |
67,209,378 |
62,750,583 |
|||||
|
Diluted adjusted earnings per pro forma common share |
$ |
0.34 |
$ |
0.25 |
|||
|
(1) The weighted average number of Class L shares in the actual Class L earnings per share calculation for the three months ended March 31, 2013 represents the weighted average from the beginning of the period up through the date of conversion of the Class L shares into common shares. As such, the pro forma weighted average number of common shares includes an adjustment to the weighted average number of Class L shares outstanding to reflect the length of time the Class L shares were outstanding prior to conversion relative to the respective three month period. The converted Class L shares are already included in the weighted average number of common shares outstanding for the period after their conversion. |
|||||||
|
(2) Represents the dilutive effect of stock options using the treasury stock method. For purposes of the diluted loss per pro forma common share for the three months ended March 31, 2013, there is no dilutive effect since there was a loss recorded during the period. |
|||||||
SOURCE
Investors: Elizabeth Boland, CFO - Bright Horizons, Eboland@brighthorizons.com, 617-673-8125, or Kevin Doherty, Director - Solebury Communications Group LLC, kdoherty@soleburyir.com, 203-428-3233; Media: Ilene Serpa, VP - Communications - Bright Horizons, iserpa@brighthorizons.com, 617-673-8044