Bright Horizons Family Solutions® Reports First Quarter of 2015 Financial Results
First Quarter 2015 Highlights (compared to first quarter 2014):
- Revenue increased 6% to
$350 million - Adjusted EBITDA* increased 14% to
$65 million - Adjusted income from operations* increased 24% to
$43 million - Adjusted net income* increased 20% to
$27 million - Diluted adjusted earnings per common share* increased 26% to
$0.43
"We are very pleased with the strong start to 2015, as we continue to execute our plan to grow across all of our business segments by delivering high quality care, education and service to those that we serve," said
"I am particularly pleased that Bright Horizons was recognized by
First Quarter 2015 Results
Revenue increased
In the first quarter of 2015, adjusted EBITDA increased
Income from operations was
As of March 31, 2015, the Company operated 885 early care and education centers with the capacity to serve 101,500 children and families.
*Adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are non-GAAP measures. Adjusted EBITDA represents earnings before interest, taxes, depreciation, amortization, straight line rent expense, stock compensation expense, expenses related to secondary offerings, and expenses associated with completed acquisitions. Adjusted income from operations represents income from operations before expenses related to the completion of secondary offerings, and expenses associated with completed acquisitions. Adjusted net income represents net income determined in accordance with GAAP, adjusted for stock compensation expense, amortization expense, secondary offering expenses, expenses associated with completed acquisitions and the income tax provision (benefit) thereon. Diluted adjusted earnings per common share is a non-GAAP measure, calculated using adjusted net income. These non-GAAP measures are more fully described and are reconciled from the respective measures determined under GAAP in the table "Non-GAAP Measures," "
Balance Sheet and Cash Flow
During the three months ended March 31, 2015, the Company generated approximately
2015 Outlook
As described below, the Company is updating certain targets regarding its 2015 expectations.
- Overall revenue growth in 2015 in the range of 7-10%
- Adjusted EBITDA growth in 2015 in the range of 14-16%
- Adjusted net income growth in 2015 in the range of 13-15%
- Diluted adjusted earnings per common share growth in the range of 20-22%
- Diluted weighted average shares of approximately 64 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 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 common share may differ from similar measures reported by other companies. Adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are reconciled from the respective measures under GAAP in the attached table "
About Bright Horizons Family Solutions® Inc.
|
Contacts: |
|||
|
Investors: |
|||
|
Elizabeth Boland |
|||
|
CFO - Bright Horizons |
|||
|
eboland@brighthorizons.com |
|||
|
617-673-8125 |
|||
|
Kevin Doherty |
|||
|
MD - Solebury Communications Group |
|||
|
kdoherty@soleburyir.com |
|||
|
203-428-3233 |
|||
|
Media: |
|||
|
Ilene Serpa |
|||
|
VP - Communications - Bright Horizons |
|||
|
iserpa@brighthorizons.com |
|||
|
617-673-8044 |
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (In thousands, except share data) (Unaudited)
|
|||||||||||
|
Three Months Ended March 31, |
|||||||||||
|
2015 |
% |
2014 |
% |
||||||||
|
Revenue |
$ |
350,440 |
100.0 |
% |
$ |
332,155 |
100.0 |
% |
|||
|
Cost of services |
263,832 |
75.3 |
% |
255,006 |
76.8 |
% |
|||||
|
Gross profit |
86,608 |
24.7 |
% |
77,149 |
23.2 |
% |
|||||
|
Selling, general and administrative expenses |
36,845 |
10.5 |
% |
35,404 |
10.7 |
% |
|||||
|
Amortization of intangible assets |
6,922 |
2.0 |
% |
7,734 |
2.3 |
% |
|||||
|
Income from operations |
42,841 |
12.2 |
% |
34,011 |
10.2 |
% |
|||||
|
Interest expense, net |
(10,031) |
(2.9) |
% |
(8,727) |
(2.6) |
% |
|||||
|
Income before income taxes |
32,810 |
9.3 |
% |
25,284 |
7.6 |
% |
|||||
|
Income tax expense |
(10,278) |
(2.9) |
% |
(9,236) |
(2.8) |
% |
|||||
|
Net income |
$ |
22,532 |
6.4 |
% |
$ |
16,048 |
4.8 |
% |
|||
|
Earnings per common share: |
|||||||||||
|
Common stock—basic |
$ |
0.36 |
$ |
0.24 |
|||||||
|
Common stock—diluted |
$ |
0.35 |
$ |
0.24 |
|||||||
|
Weighted average number of common shares |
|||||||||||
|
Common stock—basic |
61,682,964 |
65,407,851 |
|||||||||
|
Common stock—diluted |
63,189,367 |
67,209,378 |
|||||||||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||||
|
March 31, |
December 31, |
||||||
|
ASSETS |
|||||||
|
Current assets: |
|||||||
|
Cash and cash equivalents |
$ |
123,661 |
$ |
87,886 |
|||
|
Accounts receivable—net |
74,709 |
83,066 |
|||||
|
Other current assets |
55,779 |
52,206 |
|||||
|
Total current assets |
254,149 |
223,158 |
|||||
|
Fixed assets—net |
396,626 |
398,947 |
|||||
|
Goodwill |
1,087,479 |
1,095,738 |
|||||
|
Other intangibles—net |
398,262 |
406,249 |
|||||
|
Other assets |
16,998 |
16,984 |
|||||
|
Total assets |
$ |
2,153,514 |
$ |
2,141,076 |
|||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
|
Current liabilities: |
|||||||
|
Current portion of long-term debt |
$ |
9,550 |
$ |
9,550 |
|||
|
Accounts payable and accrued expenses |
112,237 |
116,425 |
|||||
|
Deferred revenue and other current liabilities |
150,689 |
153,448 |
|||||
|
Total current liabilities |
272,476 |
279,423 |
|||||
|
Long-term debt |
910,089 |
911,627 |
|||||
|
Deferred income taxes |
130,473 |
127,036 |
|||||
|
Other long-term liabilities |
75,025 |
72,031 |
|||||
|
Total liabilities |
1,388,063 |
1,390,117 |
|||||
|
Total stockholders' equity |
765,451 |
750,959 |
|||||
|
Total liabilities and stockholders' equity |
$ |
2,153,514 |
$ |
2,141,076 |
|||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited)
|
|||||||
|
Three months ended March 31, |
|||||||
|
2015 |
2014 |
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||
|
Net income |
$ |
22,532 |
$ |
16,048 |
|||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
|
Depreciation and amortization |
19,386 |
19,615 |
|||||
|
Stock-based compensation |
2,300 |
2,385 |
|||||
|
Deferred income taxes |
4,395 |
(88) |
|||||
|
Other non-cash adjustments, net |
2,034 |
1,814 |
|||||
|
Changes in assets and liabilities: |
|||||||
|
Accounts receivable |
8,180 |
19,353 |
|||||
|
Prepaid expenses and other current assets |
(4,267) |
3,995 |
|||||
|
Accounts payable and accrued expenses |
(6,912) |
(3,301) |
|||||
|
Other, net |
(386) |
(8,180) |
|||||
|
Net cash provided by operating activities |
47,262 |
51,641 |
|||||
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||
|
Purchases of fixed assets |
(16,911) |
(14,291) |
|||||
|
Payments for acquisitions, net of cash acquired |
(1,086) |
— |
|||||
|
Settlement of purchase price for prior year acquisitions |
14 |
175 |
|||||
|
Net cash used in investing activities |
(17,983) |
(14,116) |
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||
|
Principal payments of long-term debt |
(2,388) |
(1,975) |
|||||
|
Purchase of treasury stock |
(738) |
— |
|||||
|
Proceeds from issuance of common stock upon exercise of options |
4,210 |
3,985 |
|||||
|
Proceeds from issuance of restricted stock |
3,864 |
4,709 |
|||||
|
Tax benefit from stock-based compensation |
3,072 |
1,858 |
|||||
|
Net cash provided by financing activities |
8,020 |
8,577 |
|||||
|
Effect of exchange rates on cash and cash equivalents |
(1,524) |
47 |
|||||
|
Net increase in cash and cash equivalents |
35,775 |
46,149 |
|||||
|
Cash and cash equivalents—beginning of period |
87,886 |
29,585 |
|||||
|
Cash and cash equivalents—end of period |
$ |
123,661 |
$ |
75,734 |
|||
|
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, 2015 |
|||||||||||||||
|
Revenue |
$ |
300,334 |
$ |
41,601 |
$ |
8,505 |
$ |
350,440 |
|||||||
|
Amortization of intangibles |
6,597 |
181 |
144 |
6,922 |
|||||||||||
|
Income from operations |
28,275 |
13,761 |
805 |
42,841 |
|||||||||||
|
Adjusted income from operations |
28,275 |
13,761 |
805 |
42,841 |
|||||||||||
|
Three months ended March 31, 2014 |
|||||||||||||||
|
Revenue |
$ |
287,024 |
$ |
37,456 |
$ |
7,675 |
$ |
332,155 |
|||||||
|
Amortization of intangibles |
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 |
|||||||||||
|
(1) |
Adjusted income from operations represents income from operations excluding expenses incurred in connection with secondary offerings. |
|||||||||||||||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC. NON-GAAP RECONCILIATIONS (In thousands, except share data) (Unaudited) |
|||||||
|
Three Months Ended |
|||||||
|
2015 |
2014 |
||||||
|
Net income |
$ |
22,532 |
$ |
16,048 |
|||
|
Interest expense, net |
10,031 |
8,727 |
|||||
|
Income tax expense |
10,278 |
9,236 |
|||||
|
Depreciation |
12,464 |
11,881 |
|||||
|
Amortization of intangible assets (a) |
6,922 |
7,734 |
|||||
|
EBITDA |
62,227 |
53,626 |
|||||
|
Additional Adjustments: |
|||||||
|
Deferred rent (b) |
967 |
780 |
|||||
|
Stock compensation expense (c) |
2,300 |
2,385 |
|||||
|
Expenses related to secondary offering (d) |
— |
550 |
|||||
|
Total adjustments |
3,267 |
3,715 |
|||||
|
Adjusted EBITDA |
$ |
65,494 |
$ |
57,341 |
|||
|
Income from operations |
$ |
42,841 |
$ |
34,011 |
|||
|
Expenses related to secondary offering (d) |
— |
550 |
|||||
|
Adjusted income from operations |
$ |
42,841 |
$ |
34,561 |
|||
|
Net income |
$ |
22,532 |
$ |
16,048 |
|||
|
Income tax expense |
10,278 |
9,236 |
|||||
|
Income before tax |
32,810 |
25,284 |
|||||
|
Stock compensation expense (c) |
2,300 |
2,385 |
|||||
|
Amortization of intangible assets (a) |
6,922 |
7,734 |
|||||
|
Expenses related to secondary offering (d) |
— |
550 |
|||||
|
Adjusted income before tax |
42,032 |
35,953 |
|||||
|
Adjusted Income tax expense (e) |
(14,921) |
(13,302) |
|||||
|
Adjusted net income |
$ |
27,111 |
$ |
22,651 |
|||
|
Weighted average number of common shares—basic |
61,682,964 |
65,407,851 |
|||||
|
Incremental dilutive shares |
1,506,403 |
1,801,527 |
|||||
|
Weighted average number of common shares—diluted |
63,189,367 |
67,209,378 |
|||||
|
Diluted adjusted earnings per common share |
$ |
0.43 |
$ |
0.34 |
|||
|
(a) |
Represents amortization of intangible assets, including approximately $5.0 million for the three months ended March 31, 2015 and 2014, 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 Reaccordance with Accounting Standards Codification Topic 840, Leases. |
|
(c) |
Represents non-cash stock-based compensation expense. |
|
(d) |
Represents costs incurred in connection with secondary offering of common stock in March 2014. |
|
(e) |
Represents income tax expense calculated on adjusted income before tax at the effective rate of approximately 35.5% and 37.0% in 2015 and 2014. |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/bright-horizons-family-solutions-reports-first-quarter-of-2015-financial-results-300075528.html
SOURCE