WATERTOWN, Mass., Nov. 6, 2013 /PRNewswire/ -- Bright Horizons Family Solutions® Inc. (NYSE: BFAM), a leading provider of high-quality child care and early education and other services designed to help employers and families address the challenges of work and life, today announced financial results for the third quarter of 2013.
Third quarter 2013 highlights (compared to third quarter 2012):
- Revenue increased 15% to $309 million
- Adjusted EBITDA* increased 13% to $50 million
- Adjusted income from operations* rose 12% to $30 million
- Adjusted net income* increased 119% to $18 million
- Diluted adjusted earnings per pro forma common share* increased 75% to $0.28
Year to date September 30, 2013 highlights (compared to nine months ended September 30, 2012):
- Revenue increased 13% to $900 million
- Adjusted EBITDA* increased 16% to $155 million
- Adjusted income from operations* rose 13% to $95 million
- Adjusted net income* increased 101% to $57 million
- Diluted adjusted earnings per pro forma common share* increased 61% to $0.87
"We delivered strong operating and financial results once again this quarter as we continue to grow our business and deliver on our mission to provide high quality early education and work/life solutions for the children, families and clients we serve," said David Lissy, Chief Executive Officer. "I'm very proud that 80 of the employers honored by Working Mother magazine on their '2013 Working Mother 100 Best Companies' list, released in September, are Bright Horizons clients, including all of the Top-Ten employers on the list. These employers recognize that the key to success is their employees' overall well-being and that by creating work environments that foster a healthy integration between work and life, they also create opportunities to help them grow professionally. Our suite of services, from full service centers to back-up care and educational advisory services, provide employers with essential programs and services designed to strengthen and improve their employees' well-being and engagement."
Third quarter 2013 results
Revenue increased $40.7 million in the third quarter of 2013 from the third quarter of 2012 on contributions from new and ramping full service child care centers, average price increases of 3-4%, and expanded sales of back-up dependent care and educational advisory services.
In the third quarter of 2013, adjusted EBITDA increased $5.7 million and adjusted income from operations increased $3.2 million from the third quarter of 2012 primarily as a result of the $8.4 million increase in gross profit, partially offset by increases in selling, general and administrative expenses ("SG&A"), including investments in technology and marketing to support the growth of the business, and incremental overhead costs from the acquisitions of Children's Choice and Kidsunlimited. Enrollment gains in mature and ramping centers, contributions from new child care centers, as well as back-up dependent care and educational advisory clients that have been added since the third quarter of 2012, coupled with strong cost management have sustained gross margin as a percentage of revenue at 22.2% in the third quarter of 2013.
In 2013, the Company incurred $3.5 million in transaction costs related to the acquisitions of Children's Choice and Kidsunlimited, including $1.7 million in the third quarter. Including these transaction costs, income from operations was $27.8 million for the third quarter of 2013 compared to $25.4 million in the same 2012 period, and net income was $14.9 million for the third quarter of 2013 compared to $2.6 million in 2012. Adjusted net income increased by $10.0 million, or 119%, to $18.4 million as compared to the third quarter of 2012, on expanded adjusted operating income and lower interest expense. Diluted adjusted earnings per pro forma common share was $0.28, compared to $0.16 in the third quarter of 2012, an increase of 75%.
As of September 30, 2013, the Company operated 880 early care and education centers with the capacity to serve 99,300 children and families, a 13% increase in capacity since September 30, 2012.
*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 January 2013 (the "IPO and refinancing"), and the secondary offering that was completed in June 2013, expenses associated with completed acquisitions, and the Sponsor management agreement termination fee. Adjusted income from operations represents income from operations before expenses related to the completion of the IPO and secondary offering, and expenses associated with completed acquisitions. Adjusted net income represents net income determined in accordance with GAAP, adjusted for stock compensation expense, amortization expense, the Sponsor management agreement termination fee, IPO and refinancing expenses, secondary offering expense, expenses associated with completed acquisitions and the income tax provision (benefit) thereon. These non-GAAP measures are more fully described and are reconciled from the respective measures determined under GAAP in the table referred to below. Diluted adjusted earnings per pro forma common share is a non-GAAP measure, calculated using adjusted net income, and gives effect to the conversion of Class L common stock as if the conversion were completed at the beginning of the respective fiscal period. Please refer to "Non-GAAP Measures," "Bright Horizons Family Solutions Inc. Non-GAAP Reconciliations," and "Bright Horizons Family Solutions Inc. Diluted Adjusted Earnings per Pro Forma Common Share" for further detail.
Balance Sheet and Cash Flow
During the nine months ended September 30, 2013, the Company generated approximately $121 million of cash flow from operations compared to $93 million for the same period in 2012 and invested $55 million in fixed assets and $125 million in acquired businesses. Net cash provided by financing activities totaled $60 million in the nine months ended September 30, 2013. The Company raised $235 million of net proceeds from the IPO completed on January 30, 2013, and repaid all of its outstanding indebtedness under its senior notes, senior subordinated notes, Tranche B term loans, and Series C new term loans with the proceeds from the IPO and proceeds from the issuance of $790 million in new secured term loans. The Company did not sell any additional shares in the secondary offering completed in June 2013. During the nine month period ending September 30, 2013, the Company's cash and cash equivalents increased by $1 million to $35 million and the net debt position declined $122 million to $751 million at September 30, 2013.
2013 Outlook
As described below, the Company is updating certain targets regarding its 2013 expectations to reflect its results through September 30, 2013.
- Overall revenue growth in 2013 in the range of 13-14%
- Adjusted EBITDA growth in 2013 in the range of 15-16%
- Adjusted net income in 2013 in the range of $77 to $79 million
- Diluted adjusted earnings per pro forma common share in 2013 in the range of $1.18 to $1.20
In addition, for the full year in 2013, the Company estimates that pro forma diluted weighted average shares will approximate 66 million shares. This includes the 11.6 million common shares issued in connection with the IPO in the first quarter of 2013 and assumes the conversion of the Class L shares into common shares as if that conversion occurred on January 1, 2013.
Conference Call
Bright Horizons Family Solutions will host an investor conference call today at 5:00 pm ET. Interested parties are invited to listen to the conference call by dialing 1-877-407-9039 or, for international callers, 1-201-689-8470, and asking for the Bright Horizons Family Solutions conference call, moderated by Chief Executive Officer David Lissy. Replays of the entire call will be available through November 13, 2013 at 1-877-870-5176 or, for international callers, at 1-858-384-5517, conference ID # 10000747. A webcast of the conference call will also be available through the Investor Relations section of the Company's web site, www.brighthorizons.com. A copy of this press release is available on the web site.
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." Bright Horizons Family Solutions' actual results may vary significantly from the results anticipated in these forward-looking statements, which can generally be identified by the use of forward-looking terminology, including the terms "believes," "expects," "may," "will," "should," "seeks," "projects," "approximately," "intends," "plans," "estimates" or "anticipates," or, in each case, their negatives or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They include statements regarding the Company's intentions, beliefs or current expectations concerning, among other things, our results of operations, financial condition, liquidity, prospects, growth, strategies and the industries in which we and our partners operate. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. The Company believes that these risks and uncertainties include, but are not limited to, the following: changes in the demand for child care and other dependent care services, including variation in enrollment trends and lower than expected demand from employer sponsor clients; the possibility that acquisitions may disrupt our operations and expose us to additional risk; our ability to pass on our increased costs; changes in our relationships with employer sponsors; our substantial indebtedness and the terms of such indebtedness; our ability to withstand seasonal fluctuations in the demand for our services; significant competition within our industry; our ability to implement our growth strategies successfully; as well as those risks and uncertainties described in the "Risk Factors" section of our Annual Report on Form 10-K filed March 26, 2013. These forward-looking statements speak only as of the time of this release and we do not undertake to publicly update or revise them, whether as a result of new information, future events or otherwise, unless required by law.
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 "Bright Horizons Family Solutions Inc. Non-GAAP Reconciliations".
On January 30, 2013, the Company completed its IPO in which 11.6 million shares of common stock were sold at a price of $22.00 per share (including the overallotment option which was exercised by the underwriters and completed on February 21, 2013). Prior to the IPO, on January 11, 2013, each share of the Company's Class L common stock converted into 35.1955 shares of common stock. The number of common shares used in the calculations of diluted adjusted earnings per pro forma common share for the nine months ended September 30, 2013 and 2012 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 the beginning of the respective fiscal period. The calculations of diluted adjusted earnings per pro forma common share also include the dilutive effect of stock options, using the treasury stock method. Shares sold in the IPO are included in the diluted adjusted earnings per pro forma common share calculations beginning on the date that such shares were actually issued. Diluted adjusted earnings per pro forma common share is calculated using adjusted net income, as defined above. See the attached table "Bright Horizons Family Solutions Inc. Diluted Adjusted Earnings per Pro Forma Common Share" for further detail.
About Bright Horizons Family Solutions® Inc.
Bright Horizons Family Solutions® is a leading provider of high-quality child care, early education and other services designed to help employers and families better address the challenges of work and life. The Company provides center-based full service child care, back-up dependent care and educational advisory services to more than 850 clients across the United States, the United Kingdom, Ireland, the Netherlands, Canada and India, including more than 130 FORTUNE 500 companies and more than 80 of Working Mother magazine's 2013 "100 Best Companies for Working Mothers". Bright Horizons is one of FORTUNE magazine's "100 Best Companies to Work For" and is one of the UK's Best Workplaces as designated by the Great Place to Work® Institute. Bright Horizons is headquartered in Watertown, MA. The Company's web site is located at www.brighthorizons.com.
Contacts:
Investors:
Elizabeth Boland
CFO – Bright Horizons
Eboland@brighthorizons.com
617-673-8125
Kevin Doherty
VP – Solebury Communications Group LLC
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 OPERATIONS | ||||||||
(Unaudited, $ in thousands except per share amounts) | ||||||||
Three Months Ended September 30, | ||||||||
2013 | % | 2012 | % | |||||
Revenue | $ 308,663 | 100.0% | $ 267,927 | 100.0% | ||||
Cost of Services | 240,158 | 77.8% | 207,835 | 77.6% | ||||
Gross Profit | 68,505 | 22.2% | 60,092 | 22.4% | ||||
Selling general & administrative | 33,017 | 10.7% | 27,621 | 10.3% | ||||
Amortization | 7,699 | 2.5% | 7,116 | 2.6% | ||||
Income from operations | 27,789 | 9.0% | 25,355 | 9.5% | ||||
Interest expense, net | (9,195) | -3.0% | (21,332) | -8.0% | ||||
Income before tax | 18,594 | 6.0% | 4,023 | 1.5% | ||||
Income tax provision | 3,652 | 1.2% | 1,417 | 0.5% | ||||
Net income | 14,942 | 4.8% | 2,606 | 1.0% | ||||
Net (loss) income attributable to non-controlling interest | (102) | 0.0% | 160 | 0.1% | ||||
Net income attributable to Bright Horizons Family Solutions Inc. | $ 15,044 | 4.8% | $ 2,446 | 0.9% | ||||
Accretion of Class L preference | - | 20,299 | ||||||
Accretion of Class L preference for vested options | - | 668 | ||||||
Net income (loss) available to common shareholders | $ 15,044 | $ (18,521) | ||||||
Allocation of net income (loss) to common stockholders—basic and diluted: | ||||||||
Class L | - | $ 20,299 | ||||||
Common stock | $ 15,044 | $ (18,521) | ||||||
Earnings (loss) per share: | ||||||||
Class L—basic and diluted | - | $ 15.30 | ||||||
Common stock: | ||||||||
Basic | $ 0.23 | $ (3.05) | ||||||
Diluted | $ 0.23 | $ (3.05) | ||||||
Weighted average number of common shares outstanding: | ||||||||
Class L—basic and diluted | - | 1,327,115 | ||||||
Common stock: | ||||||||
Basic | 64,916,558 | 6,062,664 | ||||||
Diluted | 66,831,413 | 6,062,664 | ||||||
Bright Horizons Family Solutions Inc. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(Unaudited, $ in thousands except per share amounts) | ||||||||
Nine Months Ended September 30, | ||||||||
2013 | % | 2012 | % | |||||
Revenue | $ 899,599 | 100.0% | $ 797,512 | 100.0% | ||||
Cost of Services | 689,879 | 76.7% | 614,847 | 77.1% | ||||
Gross Profit | 209,720 | 23.3% | 182,665 | 22.9% | ||||
Selling general & administrative | 109,048 | 12.1% | 94,847 | 11.9% | ||||
Amortization | 22,049 | 2.5% | 20,298 | 2.5% | ||||
Income from operations | 78,623 | 8.7% | 67,520 | 8.5% | ||||
Loss on extinguishment of debt | (63,682) | -7.1% | - | 0.0% | ||||
Interest expense, net | (31,387) | -3.5% | (61,702) | -7.8% | ||||
(95,069) | -10.6% | (61,702) | -7.8% | |||||
Income (loss) before tax | (16,446) | -1.9% | 5,818 | 0.7% | ||||
Income tax (benefit) provision | (5,114) | -0.6% | 1,536 | 0.2% | ||||
Net income (loss) | (11,332) | -1.3% | 4,282 | 0.5% | ||||
Net (loss) income attributable to non-controlling interest | (212) | 0.0% | 294 | 0.0% | ||||
Net (loss) income attributable to Bright Horizons Family Solutions Inc. | $ (11,120) | -1.3% | $ 3,988 | 0.5% | ||||
Accretion of Class L preference | - | 58,401 | ||||||
Accretion of Class L preference for vested options | - | 4,660 | ||||||
Net loss available to common shareholders | $ (11,120) | $ (59,073) | ||||||
Allocation of net income (loss) to common stockholders—basic and diluted: | ||||||||
Class L | - | $ 58,401 | ||||||
Common stock | $ (11,120) | $ (59,073) | ||||||
Earnings (loss) per share: | ||||||||
Class L—basic and diluted | - | $ 44.05 | ||||||
Common stock: | ||||||||
Basic | $ (0.18) | $ (9.75) | ||||||
Diluted | $ (0.18) | $ (9.75) | ||||||
Weighted average number of common shares outstanding: | ||||||||
Class L—basic and diluted | - | 1,325,903 | ||||||
Common stock: | ||||||||
Basic | 61,815,607 | 6,057,128 | ||||||
Diluted | 61,815,607 | 6,057,128 | ||||||
Bright Horizons Family Solutions Inc. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited, in thousands) | ||||||||
September 30, 2013 | December 31, 2012 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ 35,010 | $ 34,109 | ||||||
Accounts receivable, net | 55,418 | 62,714 | ||||||
Other current assets | 57,244 | 39,194 | ||||||
Total current assets | 147,672 | 136,017 | ||||||
Fixed assets, net | 385,598 | 340,376 | ||||||
Goodwill | 1,097,447 | 997,344 | ||||||
Other intangibles, net | 444,841 | 432,580 | ||||||
Other assets | 12,209 | 9,791 | ||||||
Total assets | $ 2,087,767 | $ 1,916,108 | ||||||
LIABILITIES, NONCONTROLLING INTEREST AND STOCKHOLDERS' EQUITY (DEFICIT) | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | $ 7,900 | $ 2,036 | ||||||
Line of credit | 20,600 | - | ||||||
Accounts payable and accrued expenses | 109,034 | 97,207 | ||||||
Deferred revenue and other current liabilities | 122,897 | 102,650 | ||||||
Total current liabilities | 260,431 | 201,893 | ||||||
Long-term debt | 757,544 | 904,607 | ||||||
Deferred income taxes | 152,432 | 148,880 | ||||||
Other long term liabilities | 59,317 | 52,388 | ||||||
Total liabilities | 1,229,724 | 1,307,768 | ||||||
Redeemable noncontrolling interest | 8,093 | 8,126 | ||||||
Common stock, Class L, at accreted distribution value (1) | - | 854,101 | ||||||
Total stockholders' equity (deficit) | 849,950 | (253,887) | ||||||
Total liabilities, noncontrolling interest and stockholders' equity (deficit) | $ 2,087,767 | $ 1,916,108 | ||||||
(1) | Prior to filing a registration statement with the Securities and Exchange Commission ("SEC") related to our | |||||||
initial public offering ("IPO"), Class L common stock was classified within stockholders' equity (deficit). In order | ||||||||
to comply with SEC requirements as a public company, we reclassified Class L common stock outside of | ||||||||
permanent equity for all periods presented. For further discussion on Class L common stock, see the | ||||||||
consolidated financial statements and notes thereto for the year ended December 31, 2012 included in the | ||||||||
Company's Annual Report on Form 10-K. | ||||||||
Bright Horizons Family Solutions Inc. | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(Unaudited, in thousands) | |||||||
Nine Months Ended September 30, | |||||||
2013 | 2012 | ||||||
Cash flows from operating activities | |||||||
Net (loss) income | $ (11,332) | $ 4,282 | |||||
Adjustments to reconcile net (loss) income to net cash | |||||||
provided by operating activities: | |||||||
Depreciation and amortization | 55,322 | 50,261 | |||||
Loss on extinguishment of debt | 63,682 | - | |||||
Interest paid in kind | 2,143 | 17,528 | |||||
Stock based compensation | 9,528 | 16,700 | |||||
Deferred income taxes | 367 | (14,913) | |||||
Other non-cash adjustments, net | 471 | 893 | |||||
Changes in assets and liabilities | |||||||
Accounts receivable | 10,977 | 13,159 | |||||
Prepaid expenses and other current assets | (21,123) | 3,383 | |||||
Accounts payable and accrued expenses | (553) | 6,332 | |||||
Other, net | 11,983 | (4,976) | |||||
Net cash provided by operating activities | 121,465 | 92,649 | |||||
Cash flows from investing activities | |||||||
Purchases of fixed assets, net | (55,159) | (47,791) | |||||
Payments for acquisitions-net of cash acquired | (125,389) | (108,040) | |||||
Net cash used in investing activities | (180,548) | (155,831) | |||||
Cash flows from financing activities | |||||||
Borrowings of long-term debt | 769,360 | 82,321 | |||||
Line of credit, net | 20,600 | - | |||||
Principal payments of long-term debt | (5,925) | (5,260) | |||||
Extinguishment of long-term debt | (972,468) | - | |||||
Proceeds from initial public offering | 234,944 | - | |||||
Proceeds from issuance of common stock upon exercise of options | 8,671 | 2,115 | |||||
Tax benefit from stock-based compensation | 4,845 | 3,381 | |||||
Purchase of treasury stock | - | (5,140) | |||||
Net cash provided by financing activities | 60,027 | 77,417 | |||||
Effect of exchange rate changes on cash | (43) | 374 | |||||
Net increase in cash and cash equivalents | 901 | 14,609 | |||||
Cash and cash equivalents, beginning of period | 34,109 | 30,448 | |||||
Cash and cash equivalents, end of period | $ 35,010 | $ 45,057 | |||||
Bright Horizons Family Solutions Inc. | ||||||||
SEGMENT INFORMATION | ||||||||
(Unaudited, in thousands) | ||||||||
Full service center-based care | Back-up dependent care | Other educational advisory services | Total | |||||
Three months ended September 30, 2013 | ||||||||
Revenue | $ 263,198 | $ 38,648 | $ 6,817 | $ 308,663 | ||||
Amortization of intangibles | 7,442 | 181 | 76 | 7,699 | ||||
Income from operations | 16,392 | 10,215 | 1,182 | 27,789 | ||||
Adjusted income from operations (1) | 18,140 | 10,215 | 1,181 | 29,536 | ||||
Three months ended September 30, 2012 | ||||||||
Revenue | $ 230,046 | $ 33,008 | $ 4,873 | $ 267,927 | ||||
Amortization of intangibles | 6,859 | 182 | 75 | 7,116 | ||||
Income from operations | 16,201 | 8,382 | 772 | 25,355 | ||||
Adjusted income from operations (1) | 16,938 | 8,566 | 851 | 26,355 | ||||
(1) Adjusted income from operations represents income from operations excluding expenses incurred in connection with the IPO, completed in January 2013, the secondary offering completed in June 2013 and transaction costs associated with the acquisitions of businesses in 2013. | ||||||||
Full service center-based care | Back-up dependent care | Other educational advisory services | Total | |||||
Nine months ended September 30, 2013 | ||||||||
Revenue | $ 775,358 | $ 107,526 | $ 16,715 | $ 899,599 | ||||
Amortization of intangibles | 21,279 | 543 | 227 | 22,049 | ||||
Income from operations | 49,326 | 28,609 | 688 | 78,623 | ||||
Adjusted income from operations (1) | 63,320 | 30,462 | 1,467 | 95,249 | ||||
Nine months ended September 30, 2012 | ||||||||
Revenue | $ 689,678 | $ 94,755 | $ 13,079 | $ 797,512 | ||||
Amortization of intangibles | 19,528 | 544 | 226 | 20,298 | ||||
Income (loss) from operations | 44,108 | 23,591 | (179) | 67,520 | ||||
Adjusted income from operations (1) | 56,302 | 26,632 | 1,103 | 84,037 | ||||
(1) Adjusted income from operations represents income from operations excluding expenses incurred in connection with the IPO, completed in January 2013, the modification of stock options in May 2012, the secondary offering completed in June 2013 and transaction costs associated with the acquisitions of businesses in 2013. | ||||||||
Bright Horizons Family Solutions Inc | ||||
NON-GAAP RECONCILIATIONS | ||||
(Unaudited, in thousands) | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||
2013 | 2012 | 2013 | 2012 | |
Net income (loss) | $ 14,942 | $ 2,606 | $ (11,332) | $ 4,282 |
Interest expense, net | 9,195 | 21,332 | 31,387 | 61,702 |
Income tax expense (benefit) | 3,652 | 1,417 | (5,114) | 1,536 |
Depreciation | 11,013 | 8,809 | 31,264 | 24,912 |
Amortization (a) | 7,699 | 7,116 | 22,049 | 20,298 |
EBITDA | 46,501 | 41,280 | 68,254 | 112,730 |
Additional Adjustments: | ||||
Straight line rent expense (b) | 504 | 495 | 1,867 | 1,095 |
Stock compensation expense (c) | 1,223 | 901 | 9,528 | 16,700 |
Sponsor management fee (d) | — | 625 | 7,674 | 1,875 |
Loss on extinguishment of debt (e) | — | — | 63,682 | — |
Stock offering costs (f) | — | 1,000 | 647 | 1,400 |
Acquisition-related costs (g) | 1,747 | — | 3,511 | — |
Total adjustments | 3,474 | 3,021 | 86,909 | 21,070 |
Adjusted EBITDA | $ 49,975 | $ 44,301 | $ 155,163 | $ 133,800 |
Income from operations | $ 27,789 | $ 25,355 | $ 78,623 | $ 67,520 |
Stock compensation for performance-based awards (2013) and effect of option modification (2012) (c) | — | — | 4,968 | 15,117 |
Sponsor termination fee (d) | — | — | 7,500 | — |
Stock offering costs (f) | — | 1,000 | 647 | 1,400 |
Acquisition-related costs (g) | 1,747 | — | 3,511 | — |
Adjusted income from operations | $ 29,536 | $ 26,355 | $ 95,249 | $ 84,037 |
Net income (loss) | $ 14,942 | $ 2,606 | $ (11,332) | $ 4,282 |
Income tax expense (benefit) | 3,652 | 1,417 | (5,114) | 1,536 |
Income (loss) before tax | 18,594 | 4,023 | (16,446) | 5,818 |
Stock compensation expense (c) | 1,223 | 901 | 9,528 | 16,700 |
Sponsor management fee (d) | — | 625 | 7,674 | 1,875 |
Amortization (a) | 7,699 | 7,116 | 22,049 | 20,298 |
Loss on extinguishment of debt (e) | — | — | 63,682 | — |
Stock offering costs (f) | — | 1,000 | 647 | 1,400 |
Acquisition-related costs (g) | 1,747 | — | 3,511 | — |
Adjusted income before tax | 29,263 | 13,665 | 90,645 | 46,091 |
Income tax expense (h) | (10,827) | (5,231) | (33,539) | (17,647) |
Adjusted net income | $ 18,436 | $ 8,434 | $ 57,106 | $ 28,444 |
(a) Represents amortization of intangible assets, including $15.1 million for the nine months ended September 30, 2012 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 lease life in accordance with Accounting Standards Codification ("ASC") Topic 840,Leases. | ||||
(c) Represents non-cash stock-based compensation expense, including performance-based stock compensation charge. | ||||
(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 incurred in connection with secondary offering of common stock completed in June 2013 and costs incurred in connection with the initial public offering of common stock completed in January 2013, respectively. | ||||
(g) Represents costs associated with the acquisition of businesses. | ||||
(h) Represents income tax expense calculated on adjusted income before tax at the effective rate of 37.0% in 2013 and 38.3% in 2012. | ||||
Bright Horizons Family Solutions Inc | |||||||||||||||
DILUTED ADJUSTED EARNINGS PER PRO FORMA COMMON SHARE | |||||||||||||||
(Unaudited, $ in thousands except per share amounts) | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Diluted earnings (loss) per pro forma common share: | |||||||||||||||
Net income (loss) | $ 14,942 | $ 2,606 | $ (11,332) | $ 4,282 | |||||||||||
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 | 1,327,115 | 1,325,903 | |||||||||||
Adjustment to weight Class L shares over respective period | — | — | (1,277,963) | — | |||||||||||
Weighted average number of Class L shares over period | — | 1,327,115 | 49,152 | 1,325,903 | |||||||||||
Class L conversion factor | 35.1955 | 35.1955 | 35.1955 | 35.1955 | |||||||||||
Weighted average number of converted Class L common shares | — | 46,708,476 | 1,729,929 | 46,665,819 | |||||||||||
Weighted average number of common shares | 64,916,558 | 6,062,664 | 61,815,607 | 6,057,128 | |||||||||||
Pro forma weighted average number of common shares—basic | 64,916,558 | 52,771,140 | 63,545,536 | 52,722,947 | |||||||||||
Incremental dilutive shares (2) | 1,914,855 | 39,650 | — | 69,298 | |||||||||||
Pro forma weighted average number of common shares—diluted | 66,831,413 | 52,810,790 | 63,545,536 | 52,792,245 | |||||||||||
Diluted earnings (loss) per pro forma common share | $ 0.22 | $ 0.05 | $ (0.18 ) | $ 0.08 | |||||||||||
Diluted adjusted earnings per pro forma common share: | |||||||||||||||
Adjusted net income (in thousands) | $ 18,436 | $ 8,434 | $ 57,106 | $ 28,444 | |||||||||||
Pro forma weighted average number of common shares—basic | 64,916,558 | 52,771,140 | 63,545,536 | 52,722,947 | |||||||||||
Incremental dilutive shares (2) | 1,914,855 | 39,650 | 1,860,276 | 69,298 | |||||||||||
Pro forma weighted average number of common shares—diluted | 66,831,413 | 52,810,790 | 65,405,812 | 52,792,245 | |||||||||||
Diluted adjusted earnings per pro forma common share | $ 0.28 | $ 0.16 | $ 0.87 | $ 0.54 | |||||||||||
(1) The weighted average number of Class L shares in the actual Class L earnings per share calculation for the three and nine months September 30, 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 and nine month periods. 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 nine months ended September 30, 2013, there is no dilutive effect since there was a loss recorded during the period. | |||||||||||||||
SOURCE Bright Horizons Family Solutions
