These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
|
Delaware
|
|
80-0188269
|
|
(State or other jurisdiction
of incorporation)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
|
|
200 Talcott Avenue South
Watertown, MA
|
|
02472
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
Large accelerated filer
|
x
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
(Do not check if smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
Page
|
|
PART I.
FINANCIAL INFORMATION
|
||
|
Item 1.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
PART II.
OTHER INFORMATION
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
(In thousands, except share data)
(Unaudited)
|
|||||||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
21,393
|
|
|
$
|
87,886
|
|
|
Accounts receivable—net
|
73,331
|
|
|
83,066
|
|
||
|
Prepaid expenses and other current assets
|
59,370
|
|
|
39,147
|
|
||
|
Current deferred income taxes
|
13,047
|
|
|
13,059
|
|
||
|
Total current assets
|
167,141
|
|
|
223,158
|
|
||
|
Fixed assets—net
|
430,380
|
|
|
398,947
|
|
||
|
Goodwill
|
1,141,285
|
|
|
1,095,738
|
|
||
|
Other intangibles—net
|
394,545
|
|
|
406,249
|
|
||
|
Deferred income taxes
|
—
|
|
|
580
|
|
||
|
Other assets
|
20,590
|
|
|
16,404
|
|
||
|
Total assets
|
$
|
2,153,941
|
|
|
$
|
2,141,076
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Current portion of long-term debt
|
$
|
9,550
|
|
|
$
|
9,550
|
|
|
Borrowings on revolving line of credit
|
26,500
|
|
|
—
|
|
||
|
Accounts payable and accrued expenses
|
139,456
|
|
|
116,425
|
|
||
|
Deferred revenue
|
121,111
|
|
|
133,048
|
|
||
|
Other current liabilities
|
18,995
|
|
|
20,400
|
|
||
|
Total current liabilities
|
315,612
|
|
|
279,423
|
|
||
|
Long-term debt—net
|
907,137
|
|
|
911,627
|
|
||
|
Deferred rent and related obligations
|
47,113
|
|
|
43,105
|
|
||
|
Other long-term liabilities
|
32,784
|
|
|
23,401
|
|
||
|
Deferred revenue
|
4,909
|
|
|
5,525
|
|
||
|
Deferred income taxes
|
131,563
|
|
|
127,036
|
|
||
|
Total liabilities
|
1,439,118
|
|
|
1,390,117
|
|
||
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.001 par value; 25,000,000 shares authorized and no shares issued or outstanding at September 30, 2015 and December 31, 2014
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value; 475,000,000 shares authorized; 60,005,293 and 61,534,802 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively
|
60
|
|
|
62
|
|
||
|
Additional paid-in capital
|
986,285
|
|
|
1,083,091
|
|
||
|
Accumulated other comprehensive loss
|
(31,024
|
)
|
|
(21,687
|
)
|
||
|
Accumulated deficit
|
(240,498
|
)
|
|
(310,507
|
)
|
||
|
Total stockholders’ equity
|
714,823
|
|
|
750,959
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
2,153,941
|
|
|
$
|
2,141,076
|
|
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
(In thousands, except share data)
(Unaudited)
|
|||||||||||||||
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenue
|
$
|
365,944
|
|
|
$
|
334,976
|
|
|
$
|
1,086,849
|
|
|
$
|
1,015,231
|
|
|
Cost of services
|
280,560
|
|
|
262,115
|
|
|
818,997
|
|
|
782,107
|
|
||||
|
Gross profit
|
85,384
|
|
|
72,861
|
|
|
267,852
|
|
|
233,124
|
|
||||
|
Selling, general and administrative expenses
|
36,419
|
|
|
32,856
|
|
|
110,154
|
|
|
101,464
|
|
||||
|
Amortization of intangible assets
|
7,224
|
|
|
6,959
|
|
|
20,978
|
|
|
22,068
|
|
||||
|
Income from operations
|
41,741
|
|
|
33,046
|
|
|
136,720
|
|
|
109,592
|
|
||||
|
Interest income
|
32
|
|
|
48
|
|
|
117
|
|
|
74
|
|
||||
|
Interest expense
|
(10,362
|
)
|
|
(8,443
|
)
|
|
(30,831
|
)
|
|
(25,810
|
)
|
||||
|
Income before income taxes
|
31,411
|
|
|
24,651
|
|
|
106,006
|
|
|
83,856
|
|
||||
|
Income tax expense
|
(10,853
|
)
|
|
(9,272
|
)
|
|
(35,997
|
)
|
|
(30,715
|
)
|
||||
|
Net income
|
$
|
20,558
|
|
|
$
|
15,379
|
|
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Common stock—basic
|
$
|
0.34
|
|
|
$
|
0.23
|
|
|
$
|
1.14
|
|
|
$
|
0.81
|
|
|
Common stock—diluted
|
$
|
0.33
|
|
|
$
|
0.23
|
|
|
$
|
1.11
|
|
|
$
|
0.79
|
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Common stock—basic
|
60,290,842
|
|
|
66,087,184
|
|
|
61,112,263
|
|
|
65,755,911
|
|
||||
|
Common stock—diluted
|
61,846,725
|
|
|
67,635,657
|
|
|
62,631,444
|
|
|
67,433,972
|
|
||||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(Unaudited)
|
|||||||||||||||
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income
|
$
|
20,558
|
|
|
$
|
15,379
|
|
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
(8,065
|
)
|
|
(16,562
|
)
|
|
(9,337
|
)
|
|
(9,548
|
)
|
||||
|
Total other comprehensive loss
|
(8,065
|
)
|
|
(16,562
|
)
|
|
(9,337
|
)
|
|
(9,548
|
)
|
||||
|
Comprehensive income (loss)
|
$
|
12,493
|
|
|
$
|
(1,183
|
)
|
|
$
|
60,672
|
|
|
$
|
43,593
|
|
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine months ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
58,539
|
|
|
58,332
|
|
||
|
Amortization of original issue discount and deferred financing costs
|
2,672
|
|
|
2,259
|
|
||
|
Loss on foreign currency transactions
|
273
|
|
|
70
|
|
||
|
Non-cash revenue and other
|
(137
|
)
|
|
(239
|
)
|
||
|
Loss on disposal of fixed assets
|
280
|
|
|
376
|
|
||
|
Stock-based compensation
|
6,900
|
|
|
6,462
|
|
||
|
Deferred rent
|
2,304
|
|
|
2,132
|
|
||
|
Deferred income taxes
|
5,263
|
|
|
(59
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
11,388
|
|
|
13,938
|
|
||
|
Prepaid expenses and other current assets
|
(19,267
|
)
|
|
(1,121
|
)
|
||
|
Accounts payable and accrued expenses
|
16,380
|
|
|
(3,617
|
)
|
||
|
Deferred revenue
|
(12,732
|
)
|
|
(4,502
|
)
|
||
|
Accrued rent and related obligations
|
1,917
|
|
|
1,687
|
|
||
|
Other assets
|
(3,919
|
)
|
|
675
|
|
||
|
Other current and long-term liabilities
|
2,393
|
|
|
(8,223
|
)
|
||
|
Net cash provided by operating activities
|
142,263
|
|
|
121,311
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of fixed assets
|
(61,415
|
)
|
|
(47,953
|
)
|
||
|
Payments for acquisitions, net of cash acquired
|
(66,659
|
)
|
|
(6,522
|
)
|
||
|
Settlement of purchase price for prior year acquisitions
|
23
|
|
|
1,030
|
|
||
|
Net cash used in investing activities
|
(128,051
|
)
|
|
(53,445
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Borrowings under revolving line of credit
|
118,100
|
|
|
—
|
|
||
|
Repayments under revolving line of credit
|
(91,600
|
)
|
|
—
|
|
||
|
Principal payments of long-term debt
|
(7,163
|
)
|
|
(5,925
|
)
|
||
|
Purchase of treasury stock
|
(117,538
|
)
|
|
(7,233
|
)
|
||
|
Proceeds from issuance of common stock upon exercise of options
|
7,452
|
|
|
13,656
|
|
||
|
Proceeds from issuance of restricted stock
|
3,864
|
|
|
4,709
|
|
||
|
Tax benefit from stock-based compensation
|
6,379
|
|
|
6,856
|
|
||
|
Net cash (used in) provided by financing activities
|
(80,506
|
)
|
|
12,063
|
|
||
|
Effect of exchange rates on cash and cash equivalents
|
(199
|
)
|
|
(506
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(66,493
|
)
|
|
79,423
|
|
||
|
Cash and cash equivalents—beginning of period
|
87,886
|
|
|
29,585
|
|
||
|
Cash and cash equivalents—end of period
|
$
|
21,393
|
|
|
$
|
109,008
|
|
|
|
|
|
|
||||
|
NON-CASH TRANSACTION:
|
|
|
|
||||
|
Fixed asset purchases recorded in accounts payable and accrued expenses
|
$
|
3,500
|
|
|
$
|
2,000
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
||||
|
Cash payments of interest
|
$
|
28,429
|
|
|
$
|
24,259
|
|
|
Cash payments of taxes
|
$
|
43,153
|
|
|
$
|
30,597
|
|
|
|
Full service
center-based
care
|
|
Back-up
dependent
care
|
|
Other
educational
advisory
services
|
|
Total
|
||||||||
|
Beginning balance at December 31, 2014
|
$
|
913,043
|
|
|
$
|
158,894
|
|
|
$
|
23,801
|
|
|
$
|
1,095,738
|
|
|
Additions from acquisitions
|
51,393
|
|
|
—
|
|
|
—
|
|
|
51,393
|
|
||||
|
Adjustments to prior year acquisitions
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
||||
|
Effect of foreign currency translation
|
(5,831
|
)
|
|
—
|
|
|
—
|
|
|
(5,831
|
)
|
||||
|
Balance at September 30, 2015
|
$
|
958,590
|
|
|
$
|
158,894
|
|
|
$
|
23,801
|
|
|
$
|
1,141,285
|
|
|
|
Weighted average
amortization period
|
|
Cost
|
|
Accumulated
amortization
|
|
Net carrying
amount
|
||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
||||||
|
Definite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
14 years
|
|
$
|
408,413
|
|
|
$
|
(200,886
|
)
|
|
$
|
207,527
|
|
|
Trade names
|
8 years
|
|
6,371
|
|
|
(2,649
|
)
|
|
3,722
|
|
|||
|
Non-compete agreements
|
5 years
|
|
53
|
|
|
(47
|
)
|
|
6
|
|
|||
|
|
|
|
414,837
|
|
|
(203,582
|
)
|
|
211,255
|
|
|||
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Trade names
|
N/A
|
|
183,290
|
|
|
—
|
|
|
183,290
|
|
|||
|
|
|
|
$
|
598,127
|
|
|
$
|
(203,582
|
)
|
|
$
|
394,545
|
|
|
|
Weighted average
amortization period
|
|
Cost
|
|
Accumulated
amortization
|
|
Net carrying
amount
|
||||||
|
December 31, 2014
|
|
|
|
|
|
|
|
||||||
|
Definite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
15 years
|
|
$
|
400,097
|
|
|
$
|
(180,900
|
)
|
|
$
|
219,197
|
|
|
Trade names
|
8 years
|
|
5,772
|
|
|
(2,177
|
)
|
|
3,595
|
|
|||
|
Non-compete agreements
|
5 years
|
|
54
|
|
|
(44
|
)
|
|
10
|
|
|||
|
|
|
|
405,923
|
|
|
(183,121
|
)
|
|
222,802
|
|
|||
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Trade names
|
N/A
|
|
183,447
|
|
|
—
|
|
|
183,447
|
|
|||
|
|
|
|
$
|
589,370
|
|
|
$
|
(183,121
|
)
|
|
$
|
406,249
|
|
|
|
Estimated
amortization
expense
|
||
|
Remainder of 2015
|
$
|
6,797
|
|
|
2016
|
$
|
27,017
|
|
|
2017
|
$
|
25,787
|
|
|
2018
|
$
|
24,698
|
|
|
2019
|
$
|
23,770
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Term loans
|
$
|
932,038
|
|
|
$
|
939,200
|
|
|
Deferred financing costs and original issue discount
|
(15,351
|
)
|
|
(18,023
|
)
|
||
|
Total debt
|
916,687
|
|
|
921,177
|
|
||
|
Less current maturities
|
9,550
|
|
|
9,550
|
|
||
|
Long-term debt
|
$
|
907,137
|
|
|
$
|
911,627
|
|
|
Remainder of 2015
|
$
|
2,388
|
|
|
2016
|
9,550
|
|
|
|
2017
|
9,550
|
|
|
|
2018
|
9,550
|
|
|
|
2019
|
9,550
|
|
|
|
Thereafter
|
891,450
|
|
|
|
|
$
|
932,038
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
20,558
|
|
|
$
|
15,379
|
|
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of net income to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
$
|
20,415
|
|
|
$
|
15,319
|
|
|
$
|
69,536
|
|
|
$
|
52,936
|
|
|
Unvested participating shares
|
143
|
|
|
60
|
|
|
473
|
|
|
205
|
|
||||
|
|
$
|
20,558
|
|
|
$
|
15,379
|
|
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares:
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
60,290,842
|
|
|
66,087,184
|
|
|
61,112,263
|
|
|
65,755,911
|
|
||||
|
Unvested participating shares
|
422,725
|
|
|
259,525
|
|
|
415,472
|
|
|
254,719
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
$
|
0.34
|
|
|
$
|
0.23
|
|
|
$
|
1.14
|
|
|
$
|
0.81
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Earnings allocated to common stock
|
$
|
20,415
|
|
|
$
|
15,319
|
|
|
$
|
69,536
|
|
|
$
|
52,936
|
|
|
Plus earnings allocated to unvested participating shares
|
143
|
|
|
60
|
|
|
473
|
|
|
205
|
|
||||
|
Less adjusted earnings allocated to unvested participating shares
|
(139
|
)
|
|
(59
|
)
|
|
(460
|
)
|
|
(200
|
)
|
||||
|
Earnings allocated to common stock
|
$
|
20,419
|
|
|
$
|
15,320
|
|
|
$
|
69,549
|
|
|
$
|
52,941
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares:
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
60,290,842
|
|
|
66,087,184
|
|
|
61,112,263
|
|
|
65,755,911
|
|
||||
|
Effect of dilutive securities
|
1,555,883
|
|
|
1,548,473
|
|
|
1,519,181
|
|
|
1,678,061
|
|
||||
|
|
61,846,725
|
|
|
67,635,657
|
|
|
62,631,444
|
|
|
67,433,972
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
$
|
0.33
|
|
|
$
|
0.23
|
|
|
$
|
1.11
|
|
|
$
|
0.79
|
|
|
|
Full service
center-based
care
|
|
Back-up
dependent
care
|
|
Other
educational
advisory
services
|
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
|
Three months ended September 30, 2015
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
307,512
|
|
|
$
|
47,935
|
|
|
$
|
10,497
|
|
|
$
|
365,944
|
|
|
Amortization of intangible assets
|
6,899
|
|
|
181
|
|
|
144
|
|
|
7,224
|
|
||||
|
Income from operations (1)
|
24,414
|
|
|
14,082
|
|
|
3,245
|
|
|
41,741
|
|
||||
|
Three months ended September 30, 2014
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
282,798
|
|
|
$
|
43,493
|
|
|
$
|
8,685
|
|
|
$
|
334,976
|
|
|
Amortization of intangible assets
|
6,634
|
|
|
181
|
|
|
144
|
|
|
6,959
|
|
||||
|
Income from operations
|
19,079
|
|
|
12,356
|
|
|
1,611
|
|
|
33,046
|
|
||||
|
|
Full service
center-based care |
|
Back-up
dependent care |
|
Other
educational advisory services |
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
|
Nine months ended September 30, 2015
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
925,027
|
|
|
$
|
133,940
|
|
|
$
|
27,882
|
|
|
$
|
1,086,849
|
|
|
Amortization of intangibles
|
20,003
|
|
|
543
|
|
|
432
|
|
|
20,978
|
|
||||
|
Income from operations (1)
|
89,012
|
|
|
42,083
|
|
|
5,625
|
|
|
136,720
|
|
||||
|
Nine months ended September 30, 2014
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
870,546
|
|
|
$
|
120,689
|
|
|
$
|
23,996
|
|
|
$
|
1,015,231
|
|
|
Amortization of intangibles
|
21,090
|
|
|
543
|
|
|
435
|
|
|
22,068
|
|
||||
|
Income from operations (2)
|
70,587
|
|
|
36,229
|
|
|
2,776
|
|
|
109,592
|
|
||||
|
|
Three Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
%
|
|
2014
|
|
%
|
||||||
|
Revenue
|
$
|
365,944
|
|
|
100.0
|
%
|
|
$
|
334,976
|
|
|
100.0
|
%
|
|
Cost of services (1)
|
280,560
|
|
|
76.7
|
%
|
|
262,115
|
|
|
78.2
|
%
|
||
|
Gross profit
|
85,384
|
|
|
23.3
|
%
|
|
72,861
|
|
|
21.8
|
%
|
||
|
Selling, general and administrative expenses (2)
|
36,419
|
|
|
10.0
|
%
|
|
32,856
|
|
|
9.8
|
%
|
||
|
Amortization of intangible assets
|
7,224
|
|
|
2.0
|
%
|
|
6,959
|
|
|
2.1
|
%
|
||
|
Income from operations
|
41,741
|
|
|
11.3
|
%
|
|
33,046
|
|
|
9.9
|
%
|
||
|
Net interest expense and other
|
(10,330
|
)
|
|
(2.8
|
)%
|
|
(8,395
|
)
|
|
(2.5
|
)%
|
||
|
Income before income tax
|
31,411
|
|
|
8.5
|
%
|
|
24,651
|
|
|
7.4
|
%
|
||
|
Income tax expense
|
(10,853
|
)
|
|
(3.0
|
)%
|
|
(9,272
|
)
|
|
(2.8
|
)%
|
||
|
Net income
|
$
|
20,558
|
|
|
5.5
|
%
|
|
$
|
15,379
|
|
|
4.6
|
%
|
|
Adjusted EBITDA (3)
|
$
|
64,729
|
|
|
17.7
|
%
|
|
$
|
55,284
|
|
|
16.5
|
%
|
|
Adjusted income from operations (3)
|
$
|
41,906
|
|
|
11.5
|
%
|
|
$
|
33,046
|
|
|
9.9
|
%
|
|
Adjusted net income (3)
|
$
|
26,509
|
|
|
7.2
|
%
|
|
$
|
21,367
|
|
|
6.4
|
%
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
%
|
|
2014
|
|
%
|
||||||
|
Revenue
|
$
|
1,086,849
|
|
|
100.0
|
%
|
|
$
|
1,015,231
|
|
|
100.0
|
%
|
|
Cost of services (1)
|
818,997
|
|
|
75.4
|
%
|
|
782,107
|
|
|
77.0
|
%
|
||
|
Gross profit
|
267,852
|
|
|
24.6
|
%
|
|
233,124
|
|
|
23.0
|
%
|
||
|
Selling, general and administrative expenses (2)
|
110,154
|
|
|
10.1
|
%
|
|
101,464
|
|
|
10.0
|
%
|
||
|
Amortization of intangible assets
|
20,978
|
|
|
1.9
|
%
|
|
22,068
|
|
|
2.2
|
%
|
||
|
Income from operations
|
136,720
|
|
|
12.6
|
%
|
|
109,592
|
|
|
10.8
|
%
|
||
|
Net interest expense and other
|
(30,714
|
)
|
|
(2.8
|
)%
|
|
(25,736
|
)
|
|
(2.5
|
)%
|
||
|
Income before income tax
|
106,006
|
|
|
9.8
|
%
|
|
83,856
|
|
|
8.3
|
%
|
||
|
Income tax expense
|
(35,997
|
)
|
|
(3.3
|
)%
|
|
(30,715
|
)
|
|
(3.0
|
)%
|
||
|
Net income
|
$
|
70,009
|
|
|
6.5
|
%
|
|
$
|
53,141
|
|
|
5.3
|
%
|
|
Adjusted EBITDA (3)
|
$
|
204,974
|
|
|
18.9
|
%
|
|
$
|
177,068
|
|
|
17.4
|
%
|
|
Adjusted income from operations (3)
|
$
|
137,231
|
|
|
12.6
|
%
|
|
$
|
110,142
|
|
|
10.8
|
%
|
|
Adjusted net income (3)
|
$
|
86,685
|
|
|
8.0
|
%
|
|
$
|
71,535
|
|
|
7.0
|
%
|
|
(1)
|
Cost of services consists of direct expenses associated with the operation of child care centers, and direct expenses to provide back-up dependent care services, including fees to back-up care providers, and educational advisory services. Direct expenses consist primarily of salaries, taxes and benefits for personnel, food costs, program supplies and materials, and parent marketing and facilities costs, which include occupancy costs and depreciation.
|
|
(2)
|
Selling, general and administrative expenses consist primarily of salaries, payroll taxes and benefits (including stock-based compensation costs) for corporate, regional and business development personnel. Other overhead costs include information technology, occupancy costs for corporate and regional personnel, professional services fees, including accounting and legal services, and other general corporate expenses.
|
|
(3)
|
Adjusted EBITDA, adjusted income from operations and adjusted net income are non-GAAP measures, which are reconciled to net income below.
|
|
•
|
In the full service center-based care segment, income from operations
increased
$5.3 million
for the three months ended
September 30, 2015
. Results for the
three months ended September 30, 2015
included
$0.2 million
of costs related to secondary offerings and completed acquisitions. In addition to these items, income from operations increased over the comparable period due to tuition increases and enrollment gains over the prior year as well as contributions from new centers that have been added since
September 30, 2014
, and effective cost management, partially offset by the costs incurred during the ramp-up of certain new lease/consortium centers opened during 2014 and 2015 and the effects of foreign currency translation on our European business.
|
|
•
|
Income from operations for the back-up dependent care segment
increased
$1.7 million
in the three months ended
September 30, 2015
due to the expanding revenue base.
|
|
•
|
Income from operations in the other educational advisory services segment
increased
$1.6 million
for the three months ended
September 30, 2015
compared to the same period in
2014
due to the expanding revenue base.
|
|
•
|
In the full service center-based care segment, income from operations
increased
$18.4 million
for the
nine
months ended
September 30, 2015
. Results for the
nine
months ended
September 30, 2015
included
$0.5 million
of costs related to secondary offerings and completed acquisitions compared to
$0.6 million
of costs related to secondary offerings included in the
nine
months ended
September 30, 2014
. In addition to these items, income from operations increased over the comparable period due to tuition increases and enrollment gains over the prior year as well as contributions from new centers that have been added since
September 30, 2014
, and effective cost management, partially offset by the costs incurred during the ramp-up of certain new lease/consortium centers opened during 2014 and 2015 and the effects of foreign currency translation on our European business.
|
|
•
|
Income from operations for the back-up dependent care segment
increased
$5.9 million
in the
nine
months ended
September 30, 2015
due to the expanding revenue base.
|
|
•
|
Income from operations in the other educational advisory services segment
increased
$2.8 million
for the
nine
months ended
September 30, 2015
compared to the same period in
2014
due to the expanding revenue base.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income
|
$
|
20,558
|
|
|
$
|
15,379
|
|
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
Interest expense, net
|
10,330
|
|
|
8,395
|
|
|
30,714
|
|
|
25,736
|
|
||||
|
Income tax expense
|
10,853
|
|
|
9,272
|
|
|
35,997
|
|
|
30,715
|
|
||||
|
Depreciation
|
12,649
|
|
|
12,423
|
|
|
37,561
|
|
|
36,264
|
|
||||
|
Amortization of intangible assets (a)
|
7,224
|
|
|
6,959
|
|
|
20,978
|
|
|
22,068
|
|
||||
|
EBITDA
|
61,614
|
|
|
52,428
|
|
|
195,259
|
|
|
167,924
|
|
||||
|
Additional Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Deferred rent (b)
|
650
|
|
|
817
|
|
|
2,304
|
|
|
2,132
|
|
||||
|
Stock-based compensation expense (c)
|
2,300
|
|
|
2,039
|
|
|
6,900
|
|
|
6,462
|
|
||||
|
Expenses related to secondary offerings and completed acquisitions (d)
|
165
|
|
|
—
|
|
|
511
|
|
|
550
|
|
||||
|
Total adjustments
|
3,115
|
|
|
2,856
|
|
|
9,715
|
|
|
9,144
|
|
||||
|
Adjusted EBITDA
|
$
|
64,729
|
|
|
$
|
55,284
|
|
|
$
|
204,974
|
|
|
$
|
177,068
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from operations
|
$
|
41,741
|
|
|
$
|
33,046
|
|
|
$
|
136,720
|
|
|
$
|
109,592
|
|
|
Expenses related to secondary offerings and completed acquisitions (d)
|
165
|
|
|
—
|
|
|
511
|
|
|
550
|
|
||||
|
Adjusted income from operations
|
$
|
41,906
|
|
|
$
|
33,046
|
|
|
$
|
137,231
|
|
|
$
|
110,142
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
20,558
|
|
|
$
|
15,379
|
|
|
$
|
70,009
|
|
|
$
|
53,141
|
|
|
Income tax expense
|
10,853
|
|
|
9,272
|
|
|
35,997
|
|
|
30,715
|
|
||||
|
Income before tax
|
31,411
|
|
|
24,651
|
|
|
106,006
|
|
|
83,856
|
|
||||
|
Stock-based compensation expense (c)
|
2,300
|
|
|
2,039
|
|
|
6,900
|
|
|
6,462
|
|
||||
|
Amortization of intangible assets (a)
|
7,224
|
|
|
6,959
|
|
|
20,978
|
|
|
22,068
|
|
||||
|
Expenses related to secondary offerings and completed acquisitions (d)
|
165
|
|
|
—
|
|
|
511
|
|
|
550
|
|
||||
|
Adjusted income before tax
|
41,100
|
|
|
33,649
|
|
|
134,395
|
|
|
112,936
|
|
||||
|
Adjusted income tax expense (e)
|
(14,591
|
)
|
|
(12,282
|
)
|
|
(47,710
|
)
|
|
(41,401
|
)
|
||||
|
Adjusted net income
|
$
|
26,509
|
|
|
$
|
21,367
|
|
|
$
|
86,685
|
|
|
$
|
71,535
|
|
|
Weighted average number of common shares—diluted
|
61,846,725
|
|
|
67,635,657
|
|
|
62,631,444
|
|
|
67,433,972
|
|
||||
|
Diluted adjusted earnings per common share
|
$
|
0.43
|
|
|
$
|
0.32
|
|
|
$
|
1.38
|
|
|
$
|
1.06
|
|
|
(a)
|
Represents amortization of intangible assets, including approximately
$5.0 million
for the three months ended
September 30, 2015
and
2014
, respectively, and
$14.0 million
and
$15.0 million
for the
nine
months ended
September 30, 2015
and
2014
, respectively, associated with intangible assets recorded in connection with our going private transaction in May 2008, pursuant to which a wholly owned merger subsidiary of investment funds affiliated with Bain Capital Partners, LLC was merged with and into Bright Horizons Family Solutions Inc.
|
|
(b)
|
Represents rent expense 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 Topic 840,
Leases
.
|
|
(c)
|
Represents non-cash stock-based compensation expense.
|
|
(d)
|
Represents costs incurred in connection with completed acquisitions and the secondary offerings of common stock in March 2014, May 2015 and August 2015.
|
|
(e)
|
Represents income tax expense calculated on adjusted income before tax at the effective rate of approximately
36%
and
37%
in
2015
and
2014
, respectively.
|
|
•
|
adjusted EBITDA, adjusted income from operations and adjusted net income do not fully reflect the Company’s cash expenditures, future requirements for capital expenditures or contractual commitments;
|
|
•
|
adjusted EBITDA, adjusted income from operations and adjusted net income do not reflect changes in, or cash requirements for, the Company’s working capital needs;
|
|
•
|
adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future; and adjusted EBITDA, adjusted income from operations and adjusted net income do not reflect any cash requirements for such replacements.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In thousands)
|
||||||
|
Net cash provided by operating activities
|
$
|
142,263
|
|
|
$
|
121,311
|
|
|
Net cash used in investing activities
|
$
|
(128,051
|
)
|
|
$
|
(53,445
|
)
|
|
Net cash (used in) provided by financing activities
|
$
|
(80,506
|
)
|
|
$
|
12,063
|
|
|
Cash and cash equivalents (beginning of period)
|
$
|
87,886
|
|
|
$
|
29,585
|
|
|
Cash and cash equivalents (end of period)
|
$
|
21,393
|
|
|
$
|
109,008
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Term loans
|
$
|
932,038
|
|
|
$
|
939,200
|
|
|
Deferred financing costs and original issue discount
|
(15,351
|
)
|
|
(18,023
|
)
|
||
|
Total debt
|
916,687
|
|
|
921,177
|
|
||
|
Less current maturities
|
9,550
|
|
|
9,550
|
|
||
|
Long-term debt
|
$
|
907,137
|
|
|
$
|
911,627
|
|
|
•
|
$955.0 million secured term loan facilities with a maturity date in 2020;
|
|
•
|
$100.0 million
revolving credit facility with a maturity date in 2018, of which there were borrowings of
$26.5 million
outstanding at
September 30, 2015
, and
$73.5 million
of the revolving credit facility was available for borrowings.
|
|
•
|
Applicable margin percentages for the loan facilities range from 1.75% to 2.50% per annum for base rate loans and 2.75% to 3.50% per annum for LIBOR rate loans as defined in the credit agreement, provided that the base rate for the term loan may not be lower than 2.0% and LIBOR may not be lower than 1%.
|
|
Period
|
|
Total Number of Shares Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1)
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (In thousands) (1)
|
||||||
|
July 1, 2015 to July 31, 2015
|
|
—
|
|
$
|
—
|
|
—
|
|
$
|
177,356
|
|
|
August 1, 2015 to August 31, 2015
|
|
736,542
|
|
$
|
60.95
|
|
736,542
|
|
$
|
132,464
|
|
|
September 1, 2015 to September 30, 2015
|
|
—
|
|
$
|
—
|
|
—
|
|
$
|
132,464
|
|
|
|
|
736,542
|
|
|
736,542
|
|
|
||||
|
31.1*
|
Principal Executive Officer Certification Pursuant to Securities Exchange Act Rules 13a-14 and 15d-14 as Adopted Pursuant to the Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2*
|
Principal Financial Officer Certification Pursuant to Securities Exchange Act Rules 13a-14 and 15d-14 as Adopted Pursuant to the Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1**
|
Principal Executive Officer Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2**
|
Principal Financial Officer Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
Ex. 101.INS*
|
XBRL Instance Document
|
|
Ex. 101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
Ex. 101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
Ex. 101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
Ex. 101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
Ex. 101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
*
|
Exhibits filed herewith.
|
|
**
|
Exhibits furnished herewith.
|
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
|
|
|
|
|
Date:
|
November 9, 2015
|
By:
|
/s/ David Lissy
|
|
|
|
David Lissy
|
|
|
|
|
Chief Executive Officer
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|