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
|
¨
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
PART I. FINANCIAL INFORMATION
|
Page
|
|
|
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)
|
|||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
20,324
|
|
|
$
|
23,227
|
|
|
Accounts receivable—net
|
107,272
|
|
|
117,138
|
|
||
|
Prepaid expenses and other current assets
|
68,750
|
|
|
52,096
|
|
||
|
Total current assets
|
196,346
|
|
|
192,461
|
|
||
|
Fixed assets—net
|
584,935
|
|
|
575,185
|
|
||
|
Goodwill
|
1,335,297
|
|
|
1,306,792
|
|
||
|
Other intangibles—net
|
342,525
|
|
|
348,540
|
|
||
|
Other assets
|
55,377
|
|
|
45,666
|
|
||
|
Total assets
|
$
|
2,514,480
|
|
|
$
|
2,468,644
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Current portion of long-term debt
|
$
|
10,750
|
|
|
$
|
10,750
|
|
|
Borrowings under revolving credit facility
|
129,400
|
|
|
127,100
|
|
||
|
Accounts payable and accrued expenses
|
153,370
|
|
|
132,897
|
|
||
|
Deferred revenue
|
181,414
|
|
|
155,696
|
|
||
|
Other current liabilities
|
36,789
|
|
|
34,212
|
|
||
|
Total current liabilities
|
511,723
|
|
|
460,655
|
|
||
|
Long-term debt—net
|
1,043,788
|
|
|
1,046,011
|
|
||
|
Deferred rent and related obligations
|
67,458
|
|
|
66,499
|
|
||
|
Other long-term liabilities
|
72,406
|
|
|
64,171
|
|
||
|
Deferred revenue
|
5,751
|
|
|
8,179
|
|
||
|
Deferred income taxes
|
76,177
|
|
|
74,069
|
|
||
|
Total liabilities
|
1,777,303
|
|
|
1,719,584
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.001 par value; 25,000,000 shares authorized and no shares issued or outstanding at March 31, 2018 and December 31, 2017
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value; 475,000,000 shares authorized; 57,544,132 and 58,013,144 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
|
58
|
|
|
58
|
|
||
|
Additional paid-in capital
|
672,478
|
|
|
747,155
|
|
||
|
Accumulated other comprehensive loss
|
(7,800
|
)
|
|
(33,296
|
)
|
||
|
Retained earnings
|
72,441
|
|
|
35,143
|
|
||
|
Total stockholders’ equity
|
737,177
|
|
|
749,060
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
2,514,480
|
|
|
$
|
2,468,644
|
|
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
(In thousands, except share data)
(Unaudited)
|
|||||||
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenue
|
$
|
463,657
|
|
|
$
|
422,164
|
|
|
Cost of services
|
350,113
|
|
|
317,230
|
|
||
|
Gross profit
|
113,544
|
|
|
104,934
|
|
||
|
Selling, general and administrative expenses
|
50,212
|
|
|
46,146
|
|
||
|
Amortization of intangible assets
|
8,048
|
|
|
7,384
|
|
||
|
Income from operations
|
55,284
|
|
|
51,404
|
|
||
|
Interest expense—net
|
(11,503
|
)
|
|
(10,774
|
)
|
||
|
Income before income tax
|
43,781
|
|
|
40,630
|
|
||
|
Income tax (expense) benefit
|
(6,483
|
)
|
|
744
|
|
||
|
Net income
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
|
|
|
|
||||
|
Earnings per common share:
|
|
|
|
||||
|
Common stock—basic
|
$
|
0.64
|
|
|
$
|
0.69
|
|
|
Common stock—diluted
|
$
|
0.62
|
|
|
$
|
0.68
|
|
|
Weighted average number of common shares outstanding:
|
|
|
|
||||
|
Common stock—basic
|
58,190,819
|
|
|
59,255,105
|
|
||
|
Common stock—diluted
|
59,448,031
|
|
|
60,903,277
|
|
||
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands)
(Unaudited)
|
|||||||
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Foreign currency translation adjustments
|
20,593
|
|
|
7,341
|
|
||
|
Unrealized gain on interest rate swaps, net of tax
|
4,903
|
|
|
—
|
|
||
|
Total other comprehensive income
|
25,496
|
|
|
7,341
|
|
||
|
Comprehensive income
|
$
|
62,794
|
|
|
$
|
48,715
|
|
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
(In thousands)
(Unaudited)
|
|||||||
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
24,683
|
|
|
23,414
|
|
||
|
Amortization of original issue discount and deferred financing costs
|
465
|
|
|
439
|
|
||
|
Loss (gain) on foreign currency transactions and other
|
29
|
|
|
(19
|
)
|
||
|
Loss on disposal of fixed assets
|
222
|
|
|
669
|
|
||
|
Stock-based compensation expense
|
2,891
|
|
|
2,377
|
|
||
|
Deferred income taxes
|
(490
|
)
|
|
2,785
|
|
||
|
Deferred rent
|
8
|
|
|
1,153
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
10,009
|
|
|
(847
|
)
|
||
|
Prepaid expenses and other current assets
|
(15,282
|
)
|
|
(4,057
|
)
|
||
|
Accounts payable and accrued expenses
|
25,037
|
|
|
8,735
|
|
||
|
Deferred revenue
|
22,525
|
|
|
23,537
|
|
||
|
Accrued rent and related obligations
|
578
|
|
|
1,366
|
|
||
|
Other assets
|
(2,830
|
)
|
|
1,485
|
|
||
|
Other current and long-term liabilities
|
607
|
|
|
4,262
|
|
||
|
Net cash provided by operating activities
|
105,750
|
|
|
106,673
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of fixed assets—net
|
(12,767
|
)
|
|
(19,894
|
)
|
||
|
Payments and settlements for acquisitions—net of cash acquired
|
(16,716
|
)
|
|
(2,979
|
)
|
||
|
Net cash used in investing activities
|
(29,483
|
)
|
|
(22,873
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Borrowings under revolving credit facility
|
209,700
|
|
|
128,500
|
|
||
|
Payments under revolving credit facility
|
(207,400
|
)
|
|
(189,600
|
)
|
||
|
Principal payments of long-term debt
|
(2,688
|
)
|
|
(2,688
|
)
|
||
|
Purchase of treasury stock
|
(85,725
|
)
|
|
(6,470
|
)
|
||
|
Taxes paid related to the net share settlement of stock options and restricted stock
|
(3,176
|
)
|
|
(23,272
|
)
|
||
|
Proceeds from issuance of common stock upon exercise of options
|
7,846
|
|
|
12,171
|
|
||
|
Proceeds from issuance of restricted stock
|
4,457
|
|
|
4,305
|
|
||
|
Payments of contingent consideration for acquisitions
|
(2,615
|
)
|
|
—
|
|
||
|
Net cash used in financing activities
|
(79,601
|
)
|
|
(77,054
|
)
|
||
|
Effect of exchange rates on cash and cash equivalents
|
431
|
|
|
115
|
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(2,903
|
)
|
|
6,861
|
|
||
|
Cash and cash equivalents—beginning of period
|
23,227
|
|
|
14,633
|
|
||
|
Cash and cash equivalents—end of period
|
$
|
20,324
|
|
|
$
|
21,494
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
||||
|
Cash payments of interest
|
$
|
11,054
|
|
|
$
|
13,031
|
|
|
Cash payments of income taxes
|
$
|
551
|
|
|
$
|
2,207
|
|
|
NON-CASH TRANSACTION:
|
|
|
|
||||
|
Fixed asset purchases recorded in accounts payable and accrued expenses
|
$
|
2,973
|
|
|
$
|
3,000
|
|
|
|
|
Three months ended March 31, 2018
|
||||||||||||||
|
Geographical Region
|
|
Full service
center-based child care |
|
Back-up
dependent care |
|
Educational
advisory services |
|
Total
|
||||||||
|
North America
(1)
|
|
$
|
283,246
|
|
|
$
|
53,454
|
|
|
$
|
16,353
|
|
|
$
|
353,053
|
|
|
Europe and other
(2)
|
|
109,379
|
|
|
1,225
|
|
|
—
|
|
|
110,604
|
|
||||
|
|
|
$
|
392,625
|
|
|
$
|
54,679
|
|
|
$
|
16,353
|
|
|
$
|
463,657
|
|
|
|
|
Three months ended March 31, 2017
|
||||||||||||||
|
Geographical Region
|
|
Full service
center-based child care |
|
Back-up
dependent care |
|
Educational
advisory services |
|
Total
|
||||||||
|
North America
(1)
|
|
$
|
270,137
|
|
|
$
|
49,541
|
|
|
$
|
12,997
|
|
|
$
|
332,675
|
|
|
Europe and other
(2)
|
|
88,622
|
|
|
867
|
|
|
—
|
|
|
89,489
|
|
||||
|
|
|
$
|
358,759
|
|
|
$
|
50,408
|
|
|
$
|
12,997
|
|
|
$
|
422,164
|
|
|
(1)
|
The North America region is comprised of the Company’s operations in the United States, Puerto Rico, and Canada.
|
|
(2)
|
The Europe and other region is comprised of the Company’s operations in the United Kingdom, the Netherlands and India.
|
|
|
Full service
center-based
child care
|
|
Back-up
dependent
care
|
|
Other
educational
advisory services
|
|
Total
|
||||||||
|
Balance at January 1, 2017
|
$
|
1,075,796
|
|
|
$
|
168,108
|
|
|
$
|
23,801
|
|
|
$
|
1,267,705
|
|
|
Additions from acquisitions
|
14,269
|
|
|
—
|
|
|
—
|
|
|
14,269
|
|
||||
|
Adjustments to prior year acquisitions
|
(5,596
|
)
|
|
(3
|
)
|
|
—
|
|
|
(5,599
|
)
|
||||
|
Effect of foreign currency translation
|
30,417
|
|
|
—
|
|
|
—
|
|
|
30,417
|
|
||||
|
Balance at December 31, 2017
|
1,114,886
|
|
|
168,105
|
|
|
23,801
|
|
|
1,306,792
|
|
||||
|
Additions from acquisitions
|
16,889
|
|
|
—
|
|
|
—
|
|
|
16,889
|
|
||||
|
Effect of foreign currency translation
|
11,616
|
|
|
—
|
|
|
—
|
|
|
11,616
|
|
||||
|
Balance at March 31, 2018
|
$
|
1,143,391
|
|
|
$
|
168,105
|
|
|
$
|
23,801
|
|
|
$
|
1,335,297
|
|
|
March 31, 2018
|
Weighted average
amortization
period
|
|
Cost
|
|
Accumulated
amortization
|
|
Net carrying
amount
|
||||||
|
Definite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
14 years
|
|
$
|
398,731
|
|
|
$
|
(243,232
|
)
|
|
$
|
155,499
|
|
|
Trade names
|
7 years
|
|
10,607
|
|
|
(5,040
|
)
|
|
5,567
|
|
|||
|
|
|
|
409,338
|
|
|
(248,272
|
)
|
|
161,066
|
|
|||
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Trade names
|
N/A
|
|
181,459
|
|
|
—
|
|
|
181,459
|
|
|||
|
|
|
|
$
|
590,797
|
|
|
$
|
(248,272
|
)
|
|
$
|
342,525
|
|
|
December 31, 2017
|
Weighted average
amortization
period
|
|
Cost
|
|
Accumulated
amortization
|
|
Net carrying
amount
|
||||||
|
Definite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
15 years
|
|
$
|
396,428
|
|
|
$
|
(234,742
|
)
|
|
$
|
161,686
|
|
|
Trade names
|
7 years
|
|
10,224
|
|
|
(4,566
|
)
|
|
5,658
|
|
|||
|
|
|
|
406,652
|
|
|
(239,308
|
)
|
|
167,344
|
|
|||
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||
|
Trade names
|
N/A
|
|
181,196
|
|
|
—
|
|
|
181,196
|
|
|||
|
|
|
|
$
|
587,848
|
|
|
$
|
(239,308
|
)
|
|
$
|
348,540
|
|
|
|
Estimated
amortization expense
|
||
|
Remainder of 2018
|
$
|
22,882
|
|
|
2019
|
$
|
28,220
|
|
|
2020
|
$
|
27,115
|
|
|
2021
|
$
|
25,376
|
|
|
2022
|
$
|
22,988
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Term loans
|
$
|
1,064,250
|
|
|
$
|
1,066,938
|
|
|
Deferred financing costs and original issue discount
|
(9,712
|
)
|
|
(10,177
|
)
|
||
|
Total debt
|
1,054,538
|
|
|
1,056,761
|
|
||
|
Less current maturities
|
10,750
|
|
|
10,750
|
|
||
|
Long-term debt
|
$
|
1,043,788
|
|
|
$
|
1,046,011
|
|
|
Remainder of 2018
|
$
|
8,062
|
|
|
2019
|
10,750
|
|
|
|
2020
|
10,750
|
|
|
|
2021
|
10,750
|
|
|
|
2022
|
10,750
|
|
|
|
Thereafter
|
1,013,188
|
|
|
|
|
$
|
1,064,250
|
|
|
|
Consolidated balance sheet classification
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Interest rate swaps - asset
|
Other assets
|
|
$
|
10,502
|
|
|
$
|
3,767
|
|
|
Derivatives designated as cash flow hedging instruments
|
|
Amount of gain recognized in other comprehensive income
|
|
Consolidated statement of income classification
|
|
Amount of net loss reclassified into earnings
|
|
Total effect on other comprehensive income
|
||||||
|
Interest rate swaps
|
|
$
|
6,369
|
|
|
Interest expense—net
|
|
$
|
(366
|
)
|
|
$
|
6,735
|
|
|
Income tax effect
|
|
(1,732
|
)
|
|
Income tax expense
|
|
100
|
|
|
(1,832
|
)
|
|||
|
Net of income taxes
|
|
$
|
4,637
|
|
|
|
|
$
|
(266
|
)
|
|
$
|
4,903
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Basic earnings per share:
|
|
|
|
||||
|
Net income
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
Allocation of net income to common stockholders:
|
|
|
|
||||
|
Common stock
|
$
|
37,100
|
|
|
$
|
41,151
|
|
|
Unvested participating shares
|
198
|
|
|
223
|
|
||
|
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
Weighted average number of common shares:
|
|
|
|
||||
|
Common stock
|
58,190,819
|
|
|
59,255,105
|
|
||
|
Unvested participating shares
|
310,888
|
|
|
321,686
|
|
||
|
Earnings per common share:
|
|
|
|
||||
|
Common stock
|
$
|
0.64
|
|
|
$
|
0.69
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Diluted earnings per share:
|
|
|
|
||||
|
Earnings allocated to common stock
|
$
|
37,100
|
|
|
$
|
41,151
|
|
|
Plus earnings allocated to unvested participating shares
|
198
|
|
|
223
|
|
||
|
Less adjusted earnings allocated to unvested participating shares
|
(194
|
)
|
|
(217
|
)
|
||
|
Earnings allocated to common stock
|
$
|
37,104
|
|
|
$
|
41,157
|
|
|
Weighted average number of common shares:
|
|
|
|
||||
|
Common stock
|
58,190,819
|
|
|
59,255,105
|
|
||
|
Effect of dilutive securities
|
1,257,212
|
|
|
1,648,172
|
|
||
|
|
59,448,031
|
|
|
60,903,277
|
|
||
|
Earnings per common share:
|
|
|
|
||||
|
Common stock
|
$
|
0.62
|
|
|
$
|
0.68
|
|
|
|
|
Full service
center-based child care |
|
Back-up
dependent care |
|
Educational
advisory services |
|
Total
|
||||||||
|
|
|
(In thousands)
|
||||||||||||||
|
Three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
|
$
|
392,625
|
|
|
$
|
54,679
|
|
|
$
|
16,353
|
|
|
$
|
463,657
|
|
|
Income from operations
(1)
|
|
36,911
|
|
|
14,125
|
|
|
4,248
|
|
|
55,284
|
|
||||
|
Three months ended March 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
|
$
|
358,759
|
|
|
$
|
50,408
|
|
|
$
|
12,997
|
|
|
$
|
422,164
|
|
|
Income from operations
|
|
35,425
|
|
|
13,661
|
|
|
2,318
|
|
|
51,404
|
|
||||
|
(1)
|
For the
three months ended March 31, 2018
, income from operations includes
$0.3 million
of expenses related to a secondary offering, which have been allocated to the full service center-based child care segment.
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2018
|
|
%
|
|
2017
|
|
%
|
||||||
|
Revenue
|
$
|
463,657
|
|
|
100.0
|
%
|
|
$
|
422,164
|
|
|
100.0
|
%
|
|
Cost of services
(1)
|
350,113
|
|
|
75.5
|
%
|
|
317,230
|
|
|
75.1
|
%
|
||
|
Gross profit
|
113,544
|
|
|
24.5
|
%
|
|
104,934
|
|
|
24.9
|
%
|
||
|
Selling, general and administrative expenses
(2)
|
50,212
|
|
|
10.8
|
%
|
|
46,146
|
|
|
10.9
|
%
|
||
|
Amortization of intangible assets
|
8,048
|
|
|
1.8
|
%
|
|
7,384
|
|
|
1.7
|
%
|
||
|
Income from operations
|
55,284
|
|
|
11.9
|
%
|
|
51,404
|
|
|
12.3
|
%
|
||
|
Interest expense, net
|
(11,503
|
)
|
|
(2.5
|
)%
|
|
(10,774
|
)
|
|
(2.6
|
)%
|
||
|
Income before income tax
|
43,781
|
|
|
9.4
|
%
|
|
40,630
|
|
|
9.7
|
%
|
||
|
Income tax expense
|
(6,483
|
)
|
|
(1.4
|
)%
|
|
744
|
|
|
0.2
|
%
|
||
|
Net income
|
$
|
37,298
|
|
|
8.0
|
%
|
|
$
|
41,374
|
|
|
9.9
|
%
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
(3)
|
$
|
83,194
|
|
|
17.9
|
%
|
|
$
|
78,348
|
|
|
18.6
|
%
|
|
Adjusted income from operations
(3)
|
$
|
55,612
|
|
|
12.0
|
%
|
|
$
|
51,404
|
|
|
12.2
|
%
|
|
Adjusted net income
(3)
|
$
|
42,580
|
|
|
9.2
|
%
|
|
$
|
36,904
|
|
|
8.7
|
%
|
|
(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, payroll 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 (“SGA”) 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 under “Non-GAAP Financial Measures and Reconciliation.”
|
|
•
|
Income from operations for the full service center-based child care segment
increased
$1.5 million
, or
4%
, in the
three
months ended
March 31, 2018
when compared to the same period in
2017
. Income from operations increased over the comparable
2017
period due to tuition increases and enrollment gains over the prior year, contributions from new centers that have been added since
March 31, 2017
, the effect of higher foreign exchange rates for our United Kingdom and Netherlands operations which increased revenue by approximately 3%, and effective cost management, partially offset by the costs incurred during the pre-opening and ramp-up of certain new lease/consortium centers opened during
2017
and
2018
, the incremental costs associated with technology investments in our centers, and the amortization expense for intangible assets acquired in business combinations.
|
|
•
|
Income from operations for the back-up dependent care segment
increased
$0.5 million
, or
3%
, in the
three
months ended
March 31, 2018
when compared to the same period in
2017
due to contributions from the expanding revenue base partially offset by investments in technology to support our customer user experience, service delivery and operating efficiency, and personnel, and increased care provider fees associated with the incremental revenue.
|
|
•
|
Income from operations for the other educational advisory services segment
increased
$1.9 million
, or
83%
, for the
three
months ended
March 31, 2018
when compared to the same period in
2017
due to contributions from the expanding revenue base and the associated overhead leverage as this segment gains scale.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
Interest expense—net
|
11,503
|
|
|
10,774
|
|
||
|
Income tax expense (benefit)
|
6,483
|
|
|
(744
|
)
|
||
|
Depreciation
|
16,635
|
|
|
16,030
|
|
||
|
Amortization of intangible assets
(a)
|
8,048
|
|
|
7,384
|
|
||
|
EBITDA
|
79,967
|
|
|
74,818
|
|
||
|
Additional Adjustments:
|
|
|
|
||||
|
Deferred rent
(b)
|
8
|
|
|
1,153
|
|
||
|
Stock-based compensation expense
(c)
|
2,891
|
|
|
2,377
|
|
||
|
Transaction costs
(d)
|
328
|
|
|
—
|
|
||
|
Total adjustments
|
3,227
|
|
|
3,530
|
|
||
|
Adjusted EBITDA
|
$
|
83,194
|
|
|
$
|
78,348
|
|
|
|
|
|
|
||||
|
Income from operations
|
$
|
55,284
|
|
|
$
|
51,404
|
|
|
Transaction costs
(d)
|
328
|
|
|
—
|
|
||
|
Adjusted income from operations
|
$
|
55,612
|
|
|
$
|
51,404
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
37,298
|
|
|
$
|
41,374
|
|
|
Income tax expense (benefit)
|
6,483
|
|
|
(744
|
)
|
||
|
Income before income tax
|
43,781
|
|
|
40,630
|
|
||
|
Stock-based compensation expense
(c)
|
2,891
|
|
|
2,377
|
|
||
|
Amortization of intangible assets
(a)
|
8,048
|
|
|
7,384
|
|
||
|
Transaction costs
(d)
|
328
|
|
|
—
|
|
||
|
Adjusted income before income tax
|
55,048
|
|
|
50,391
|
|
||
|
Adjusted income tax expense
(e)
|
(12,468
|
)
|
|
(13,487
|
)
|
||
|
Adjusted net income
|
$
|
42,580
|
|
|
$
|
36,904
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares—diluted
|
59,448,031
|
|
|
60,903,277
|
|
||
|
Diluted adjusted earnings per common share
|
$
|
0.72
|
|
|
$
|
0.61
|
|
|
(a)
|
Represents amortization of intangible assets, including approximately
$4.7 million
and
$4.6 million
for the
three
months ended
March 31, 2018
and
2017
, respectively, associated with intangible assets recorded in connection with our going private transaction in May 2008.
|
|
(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 in accordance with Accounting Standards Codification Topic 718,
Compensation-Stock Compensation
.
|
|
(d)
|
Represents transaction costs incurred during the
three months ended March 31, 2018
in connection with a secondary offering.
|
|
(e)
|
Represents income tax expense calculated on adjusted income before income tax at an effective tax rate of approximately
23%
and
27%
for the
three months ended March 31, 2018
and
2017
, respectively. The tax rate for
2018
represents a tax rate of approximately 27-28% applied to the expected adjusted income before income tax for the full year, less the estimated effect of additional excess tax benefits related to equity transactions for the full year
2018
, which the Company estimates will be in the range of $10.5 million to
|
|
•
|
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.
|
|
Cash Flows
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
|
Net cash provided by operating activities
|
$
|
105,750
|
|
|
$
|
106,673
|
|
|
Net cash used in investing activities
|
$
|
(29,483
|
)
|
|
$
|
(22,873
|
)
|
|
Net cash used in financing activities
|
$
|
(79,601
|
)
|
|
$
|
(77,054
|
)
|
|
Cash and cash equivalents (beginning of period)
|
$
|
23,227
|
|
|
$
|
14,633
|
|
|
Cash and cash equivalents (end of period)
|
$
|
20,324
|
|
|
$
|
21,494
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Term loans
|
$
|
1,064,250
|
|
|
$
|
1,066,938
|
|
|
Deferred financing costs and original issue discount
|
(9,712
|
)
|
|
(10,177
|
)
|
||
|
Total debt
|
1,054,538
|
|
|
1,056,761
|
|
||
|
Less current maturities
|
10,750
|
|
|
10,750
|
|
||
|
Long-term debt
|
$
|
1,043,788
|
|
|
$
|
1,046,011
|
|
|
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)
|
||||||
|
January 1, 2018 to January 31, 2018
(2)
|
|
31,727
|
|
|
$
|
95.44
|
|
|
—
|
|
|
$
|
120,608
|
|
|
February 1, 2018 to February 28, 2018
(2)
|
|
713
|
|
|
$
|
96.46
|
|
|
—
|
|
|
$
|
120,608
|
|
|
March 1, 2018 to March 31, 2018
|
|
839,852
|
|
|
$
|
102.07
|
|
|
839,852
|
|
|
$
|
34,884
|
|
|
|
|
872,292
|
|
|
|
|
839,852
|
|
|
|
||||
|
(1)
|
On August 2, 2016, the board of directors of the Company authorized a share repurchase program of up to $300 million of the Company’s common stock, effective August 5, 2016. The share repurchase program has no expiration date. The share repurchases during the three months ended
March 31, 2018
included
0.8 million
shares purchased in a single block trade in connection with an underwritten secondary offering and the remaining repurchases were open market transactions. All repurchased shares have been retired.
|
|
(2)
|
During the quarter ended
March 31, 2018
, the Company retired a total of
32,440
shares that had been issued pursuant to restricted stock award agreements in connection with the payment of tax withholding obligations arising as a result of the vesting of such restricted stock awards. The shares were valued using the transaction date and closing stock price for purposes of such tax withholding. Shares retired in connection with the payment of tax withholding obligations are not included in, and are not counted against, the Company’s $300 million share repurchase authorization.
|
|
Exhibit Number
|
|
Exhibit Title
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1**
|
|
|
|
32.2**
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
*
|
Exhibits filed herewith.
|
|
**
|
Exhibits furnished herewith.
|
|
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
|
|
|
|
|
Date:
|
May 7, 2018
|
By:
|
/s/ Elizabeth Boland
|
|
|
|
|
Elizabeth Boland
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Duly Authorized Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|