SOURCE: Bright Horizons Family Solutions

Bright Horizons Family Solutions

February 09, 2017 16:27 ET

Bright Horizons Family Solutions Reports Fourth Quarter and Full Year 2016 Financial Results

WATERTOWN, MA --(Marketwired - February 09, 2017) - Bright Horizons Family Solutions® Inc. (NYSE: BFAM), 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 family life, today announced financial results for the fourth quarter and full year of 2016 and provided guidance for the full year of 2017.

Fourth Quarter 2016 Highlights (compared to fourth quarter 2015):

  • Revenue increased 7% to $399 million
  • Income from operations increased 6% to $47 million
  • Net income decreased 28% to $17 million and diluted earnings per common share decreased 28% to $0.28

Non-GAAP measures

  • Adjusted income from operations* increased 9% to $49 million
  • Adjusted EBITDA* increased 12% to $76 million
  • Adjusted net income* increased 17% to $33 million and diluted adjusted earnings per common share* increased 19% to $0.56

Year Ended December 31, 2016 Highlights (compared to year ended December 31, 2015):

  • Revenue increased 8% to $1.6 billion
  • Income from operations increased 9% to $197 million
  • Net income increased 1% to $95 million and diluted earnings per common share increased 3% to $1.55

Non-GAAP measures

  • Adjusted income from operations* increased 10% to $200 million
  • Adjusted EBITDA* increased 10% to $299 million
  • Adjusted net income* increased 13% to $131 million and diluted adjusted earnings per common share* increased 17% to $2.16

"We are pleased to report strong financial results for the fourth quarter and the full year of 2016," said David Lissy, Chief Executive Officer. "Recent studies have shown that more and more young workers say that choosing the right employer is a key part of family planning. At Bright Horizons, we are leading the way in providing our employer clients and the working families that we serve across the world with the critical supports they need to successfully integrate work and life, and maximize their productivity."

"Our solid financial results in 2016 reflects the continued investments that we have made in the people and systems needed to strengthen our position as the leading provider in our field. Our deep commitment and long history of delivering high quality care, education and service allows us to grow and thrive as we engage employees through critical life stages in our broad suite of solutions. We are well positioned to continue to deliver on our growth plan in 2017," added Lissy.

Fourth Quarter 2016 Results

Revenue increased $26.9 million, or 7%, in the fourth quarter of 2016 from the fourth quarter of 2015 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.

Income from operations was $47.3 million for the fourth quarter of 2016 compared to $44.9 million in the same 2015 period, an increase of 6%, primarily due to an increase in gross profit, partially offset by increases in selling, general and administrative expenses including fees incurred to complete the refinancing of our debt in November 2016. The increase in gross profit and income from operations reflects operating leverage from enrollment gains in mature and ramping centers, contributions from new child care centers, new clients in the back-up dependent care and educational advisory services that have been added since the fourth quarter of 2015, and strong cost management. These contributions are partially offset by the costs during the ramp-up of certain new lease/consortium centers opened during 2015 and 2016, and ongoing investments in systems and personnel to support the delivery of our services. Net income was $17.1 million for the fourth quarter of 2016 compared to net income of $23.9 million in 2015, a decrease of 28.4%, due to the $11.1 million loss on extinguishment of debt related to the November 2016 debt refinancing. Diluted earnings per common share was $0.28 compared to $0.39 in the fourth quarter of 2015.

In the fourth quarter of 2016, adjusted EBITDA increased $8.3 million, or 12%, to $76.4 million, and adjusted income from operations increased $3.8 million, or 9%, to $49.1 million, from the fourth quarter of 2015, due primarily to the expanded gross profit. Adjusted net income increased by $4.7 million, or 17%, to $33.5 million as compared to the fourth quarter of 2015, on the expanded income from operations. Diluted adjusted earnings per common share increased 19% from $0.47 in the fourth quarter of 2015 to $0.56 in the fourth quarter of 2016.

As of December 31, 2016, the Company operated 1,035 early care and education centers with the capacity to serve 115,000 children and families.

*Adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are non-GAAP measures. Adjusted EBITDA represents earnings before interest, taxes, depreciation, amortization, straight line rent expense, stock-based compensation expense, expenses related to secondary offerings and debt financing transactions, and expenses associated with completed acquisitions. Adjusted income from operations represents income from operations before expenses related to the completion of secondary offerings and debt financing transactions, and expenses associated with completed acquisitions. Adjusted net income represents net income determined in accordance with GAAP, adjusted for stock-based compensation expense, amortization expense, secondary offering expenses, debt financing transaction expenses, expenses associated with completed acquisitions and the income tax provision (benefit) thereon. Diluted adjusted earnings per common share is a non-GAAP measure, calculated using adjusted net income. These non-GAAP measures are more fully described and are reconciled from the respective measures determined under GAAP in "Presentation of Non-GAAP Measures" and the attached table "Bright Horizons Family Solutions Inc. Non-GAAP Reconciliations."

Balance Sheet and Cash Flow

For the year ended December 31, 2016, the Company generated approximately $211.5 million of cash flows from operations compared to $170.1 million in 2015, and invested $302.8 million in fixed assets and acquisitions compared to $155.4 million in 2015. Net cash provided by financing activities totaled $93.8 million in 2016 compared to $90.6 million used in 2015. In 2016, the Company repurchased a total of 1.7 million shares of common stock for $112.8 million compared to a total of 2.2 million shares of common stock for $128.1 million repurchased in 2015. During the year ended December 31, 2016, the Company's cash and cash equivalents grew $1.3 million to $12.9 million.

2017 Outlook

As described below, the Company is providing certain financial guidance. For the full year 2017, the Company currently expects:

  • Revenue growth in 2017 in the range of 10-12%
  • Net income growth and diluted earnings per common share growth in 2017 in the range of 28-31%
  • Adjusted net income growth and diluted adjusted earnings per common share growth in 2017 in the range of 17-20%
  • Diluted weighted average shares in the range of 61 million to 61.5 million shares

For a reconciliation, refer to the attached table "Bright Horizons Family Solutions Inc. Non-GAAP Reconciliations."

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 February 23, 2017 at 1-844-512-2921 or, for international callers, at 1-412-317-6671, conference ID #13652937. The webcast of the conference call, including replays, and a copy of this press release are also available through the Investor Relations section of the Company's web site, www.brighthorizons.com.

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." The Company's 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, the industries in which we and our partners operate, our service offerings, and our 2017 financial guidance. 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, 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; our indebtedness and the terms of such indebtedness; our ability to withstand seasonal fluctuations in the demand for our services; our ability to implement our growth strategies successfully; and other risks and uncertainties more fully described in the "Risk Factors" section of our Annual Report on Form 10-K filed February 29, 2016, and other filings with the Securities and Exchange Commission. 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, except as required by law.

Presentation of Non-GAAP Measures

In addition to the results provided in accordance with U.S. generally accepted accounting principles ("GAAP") throughout this press release, the Company has provided non-GAAP measurements -- adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share -- which present operating results on a basis adjusted for certain items. The Company uses these non-GAAP measures as key performance indicators for the purpose of evaluating performance internally, and in connection with determining incentive compensation for Company management, including executive officers. Adjusted EBITDA is also used in connection with the determination of certain ratio requirements under our credit agreement. 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, and should not be considered superior to, the presentation of our financial results in accordance with GAAP. The use of the terms adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share may differ from similar measures reported by other companies and may not be comparable to other similarly titled measures. Adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are reconciled from the respective measures under GAAP in the attached table "Bright Horizons Family Solutions Inc. Non-GAAP Reconciliations."

Guidance for non-GAAP financial measures excludes stock-based compensation, amortization of intangible assets, expenses related to the completion of secondary offerings and debt financing transactions, and expenses associated with completed acquisitions as well as tax effects associated with these items. The adjustments to net income and diluted earnings per common share in future periods are generally expected to be similar to the types of charges and costs excluded from adjusted net income and adjusted diluted earnings per common share in prior quarters. The exclusion of these charges and costs in future periods will have an impact on the Company's adjusted net income and adjusted diluted earnings per common share. The Company does not include potential expenses related to the completion of future secondary offerings and debt financing transactions, or expenses associated with completed acquisitions and the tax effects associated with these items in either the Company's non-GAAP financial guidance or in the corresponding GAAP measures because of the inherent difficulty in forecasting and quantifying such expenses due to the uncertainty and variability of the nature and amount of these future charges and costs.

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 family life. The Company provides center-based full service child care, back-up dependent care and educational advisory services to more than 1,100 clients across the United States, the United Kingdom, Ireland, the Netherlands, Canada and India, including 150 FORTUNE 500 companies and more than 80 of Working Mother magazine's 2016 "100 Best Companies for Working Mothers." Bright Horizons has been recognized 16 times as 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.

 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except share data)
(Unaudited)
 
   Three Months Ended December 31,
   2016  %  2015  %
Revenue  $398,537   100.0 % $371,596   100.0 %
Cost of services   299,321   75.1 %  281,693   75.8 %
 Gross profit   99,216   24.9 %  89,903   24.2 %
Selling, general and administrative expenses   43,564   10.9 %  38,010   10.2 %
Amortization of intangible assets   8,304   2.0 %  7,011   1.8 %
 Income from operations   47,348   12.0 %  44,882   12.2 %
Loss on extinguishment of debt   (11,117 ) (2.8 )%  -   - %
Interest expense - net   (11,434 ) (3.0 )%  (10,732 ) (3.0 )%
 Income before income taxes   24,797   6.2 %  34,150   9.2 %
Income tax expense   (7,677 ) (1.9 )%  (10,232 ) (2.8 )%
 Net income  $17,120   4.3 % $23,918   6.4 %
Earnings per common share:                   
 Common stock - basic  $0.29       $0.40      
 Common stock - diluted  $0.28       $0.39      
Weighted average number of common shares outstanding:                   
 Common stock - basic   58,936,701        60,005,507      
 Common stock - diluted   60,168,025        61,548,783      
 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except share data)
(Unaudited)
 
   Years Ended December 31,
   2016  %  2015  %
Revenue  $1,569,841   100.0 % $1,458,445   100.0 %
Cost of services   1,178,994   75.1 %  1,100,690   75.5 %
 Gross profit   390,847   24.9 %  357,755   24.5 %
Selling, general and administrative expenses   163,967   10.4 %  148,164   10.2 %
Amortization of intangible assets   29,642   1.9 %  27,989   1.9 %
 Income from operations   197,238   12.6 %  181,602   12.4 %
Loss on extinguishment of debt   (11,117 ) (0.7 )%  -   - %
Interest expense - net   (42,924 ) (2.7 )%  (41,446 ) (2.8 )%
 Income before income taxes   143,197   9.2 %  140,156   9.6 %
Income tax expense   (48,437 ) (3.1 )%  (46,229 ) (3.2 )%
 Net income  $94,760   6.1 % $93,927   6.4 %
Earnings per share:                   
 Common stock - basic  $1.59       $1.53      
 Common stock - diluted  $1.55       $1.50      
Weighted average number of common shares outstanding:                   
 Common stock - basic   59,229,069        60,835,574      
 Common stock - diluted   60,594,895        62,360,778      
 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
 
   December 31,
   2016  2015
ASSETS      
Current assets:      
 Cash and cash equivalents  $12,856  $11,539
 Accounts receivable - net   97,212   97,295
 Prepaid expenses and other current assets   49,985   43,879
  Total current assets   160,053   152,713
Fixed assets - net   529,432   429,736
Goodwill   1,271,366   1,147,809
Other intangibles - net   374,566   389,331
Other assets   32,915   30,952
  Total assets  $2,368,332  $2,150,541
LIABILITIES AND STOCKHOLDERS' EQUITY        
Current liabilities:        
 Current portion of long-term debt  $10,750  $9,550
 Borrowings on revolving line of credit   76,000   24,000
 Accounts payable and accrued expenses   127,284   114,776
 Deferred revenue and other current liabilities   182,861   157,017
  Total current liabilities   396,895   305,343
Long-term debt - net   1,054,009   905,661
Deferred income taxes   111,711   113,100
Other long-term liabilities   117,850   98,829
  Total liabilities   1,680,465   1,422,933
  Total stockholders' equity   687,867   727,608
  Total liabilities and stockholders' equity  $2,368,332  $2,150,541
 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
   Years Ended December 31,
   2016  2015
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income  $94,760   $93,927  
Adjustments to reconcile net income to net cash provided by operating activities:           
 Depreciation and amortization   85,284    78,666  
 Loss on extinguishment of debt   11,117    -  
 Stock-based compensation   11,646    9,200  
 Deferred income taxes   (12,121 )  (758 )
 Other non-cash adjustments - net   5,936    6,902  
 Changes in assets and liabilities:           
  Accounts receivable   (78 )  (13,340 )
  Prepaid expenses and other current assets   (7,289 )  (8,248 )
  Accounts payable and accrued expenses   4,138    (6,448 )
  Other - net   18,127    10,155  
   Net cash provided by operating activities   211,520    170,056  
CASH FLOWS FROM INVESTING ACTIVITIES:           
Purchases of fixed assets - net of disposals   (74,100 )  (77,735 )
Payments for acquisitions - net of cash acquired   (228,737 )  (77.619 )
   Net cash used in investing activities   (302,837 )  (155,354 )
CASH FLOWS FROM FINANCING ACTIVITIES:           
Line of credit - net   52,000    24,000  
Borrowings of long-term debt - net   1,065,610    -  
Extinguishment of long-term debt   (922,488 )  -  
Payments for debt issuance costs   (1,002 )  -  
Payments of contingent consideration for acquisitions   (914 )  -  
Principal payments of long-term debt   (7,163 )  (9,550 )
Purchase of treasury stock   (112,792 )  (128,103 )
Proceeds from the issuance of common stock upon exercise of options   11,678    9,811  
Proceeds from the issuance of restricted stock   3,682    3,864  
Taxes paid related to the net share settlement of stock options   (7,747 )  -  
Tax benefits from stock-based compensation   12,891    9,397  
   Net cash used in (provided by) financing activities   93,755    (90,581 )
Effect of exchange rates on cash and cash equivalents   (1,121 )  (468 )
   Net increase (decrease) in cash and cash equivalents   1,317    (76,347 )
Cash and cash equivalents - beginning of period   11,539    87,886  
Cash and cash equivalents - end of period  $12,856   $11,539  
 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
SEGMENT INFORMATION
(In thousands)
(Unaudited)
 
Three months ended December 31, 2016  Full service
center-based
care
 Back-up
dependent
care
 Other
 
educational
advisory
services
 Total
Revenue  $330,566  $54,097  $13,874  $398,537
Amortization of intangible assets   7,729   431   144   8,304
Income from operations   28,109   15,879   3,360   47,348
Adjusted income from operations (1)   29,826   15,879   3,360   49,065
                 
Three months ended December 31, 2015                
Revenue  $311,735  $47,634  $12,227  $371,596
Amortization of intangible assets   6,687   182   142   7,011
Income from operations   26,137   14,808   3,937   44,882
Adjusted income from operations (2)   26,491   14,808   3,937   45,236
(1)Adjusted income from operations represents income from operations excluding expenses incurred in connection with secondary offerings, completed acquisitions and costs in connection with the November 2016 amendment to the Credit Agreement.
(2)Adjusted income from operations represents income from operations excluding expenses incurred in connection with secondary offerings and completed acquisitions.
             
Year ended December 31, 2016  Full service
center-based
care
 Back-up
dependent
care
 Other
educational
advisory
services
 Total
Revenue  $1,321,699  $200,106  $48,036  $1,569,841
Amortization of intangibles assets   27,862   1,204   576   29,642
Income from operations   129,693   57,620   9,925   197,238
Adjusted income from operations (1)   132,178   57,620   9,925   199,723
                 
Year ended December 31, 2015                
Revenue  $1,236,762  $181,574  $40,109  $1,458,445
Amortization of intangibles assets   26,690   725   574   27,989
Income from operations   115,149   56,891   9,562   181,602
Adjusted income from operations (2)   116,014   56,891   9,562   182,467
(1)Adjusted income from operations represents income from operations excluding expenses incurred in connection with secondary offerings, completed acquisitions and costs in connection with the January and November 2016 amendments to the Credit Agreement.
(2)Adjusted income from operations represents income from operations excluding expenses incurred in connection with secondary offerings and completed acquisitions.
 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
NON-GAAP RECONCILIATIONS
(In thousands, except share data)
(Unaudited)
 
   Three Months Ended December 31,  Years Ended December 31,
   2016  2015  2016  2015
Net income  $17,120   $23,918   $94,760   $93,927  
Interest expense, net   11,434    10,732    42,924    41,446  
Income tax expense   7,677    10,232    48,437    46,229  
Depreciation   14,890    13,116    55,642    50,677  
Amortization of intangible assets (a)   8,304    7,011    29,642    27,989  
 EBITDA   59,425    65,009    271,405    260,268  
Additional adjustments:                     
Loss on extinguishment of debt (b)   11,117    -    11,117    -  
Deferred rent (c)   948    432    2,562    2,736  
Stock-based compensation expense   3,170    2,300    11,646    9,200  
Expenses related to Credit Agreement amendments, stock offerings, and completed acquisitions (d)   1,717    354    2,485    865  
 Total adjustments   16,952    3,086    27,810    12,801  
 Adjusted EBITDA  $76,377   $68,095   $299,215   $273,069  
Income from operations  $47,348   $44,882   $197,238   $181,602  
Expenses related to Credit Agreement amendments, stock offerings, and completed acquisitions (d)   1,717    354    2,485    865  
 Adjusted income from operations  $49,065   $45,236   $199,723   $182,467  
Net income  $17,120   $23,918   $94,760   $93,927  
Income tax expense   7,677    10,232    48,437    46,229  
 Income before tax   24,797    34,150    143,197    140,156  
Stock-based compensation expense   3,170    2,300    11,646    9,200  
Amortization of intangible assets (a)   8,304    7,011    29,642    27,989  
Loss on extinguishment of debt (b)   11,117    -    11,117    -  
Expenses related to Credit Agreement amendments, stock offerings, and completed acquisitions (d)   1,717    354    2,485    865  
 Adjusted income before tax   49,105    43,815    198,087    178,210  
Adjusted income tax expense (e)   (15,650 )  (15,109 )  (67,350 )  (62,819 )
 Adjusted net income  $33,455   $28,706   $130,737   $115,391  
Weighted average number of common shares - diluted   60,168,025    61,548,783    60,594,895    62,360,778  
 Diluted adjusted earnings per common share  $0.56   $0.47   $2.16   $1.85  
 
BRIGHT HORIZONS FAMILY SOLUTIONS INC.
NON-GAAP RECONCILIATIONS
(In thousands, except share data)
(Unaudited)
 
   Forward Guidance (g)
   Three Months Ended March 31, 2017  Year Ended December 31, 2017
   Low  High  Low  High
Net income  $26,000   $26,600   $122,000   $124,000  
Adjustments:                     
 Stock-based compensation expense   3,000    3,000    13,000    14,000  
 Amortization of intangible assets (a)   8,000    8,250    32,000    33,000  
 Tax impact of adjustments (f)   (3,500 )  (3,600 )  (13,000 )  (13,500 )
 Adjusted net income  $33,500   $34,250   $154,000   $157,500  
                      
Diluted earnings per common share  $0.43   $0.44   $1.99   $2.03  
Adjustments:                     
 Stock-based compensation expense   0.05    0.05    0.21    0.23  
 Amortization of intangible assets (a)   0.13    0.13    0.53    0.54  
 Tax impact of adjustments (f)   (0.06 )  (0.06 )  (0.21 )  (0.22 )
 Diluted adjusted earnings per common share  $0.55   $0.56   $2.52   $2.58  
(a)Represents amortization of intangible assets, including approximately $4.5 million for each of the three months ended December 31, 2016 and 2015, and approximately $18.1 million and $18.0 million for the years ended December 31, 2016 and 2015, respectively, associated with intangible assets recorded in connection with our going private transaction in May 2008.
(b)Represents the write-off of unamortized deferred financing costs and original issue discount associated with indebtedness that was repaid in connection with a refinancing.
(c)Represents rent in excess of cash paid for rent, recognized on a straight line basis over the life of the lease in accordance with Accounting Standards Codification Topic 840, Leases.
(d)Represents costs incurred in connection with completed acquisitions, secondary offerings of common stock, and the November and January 2016 amendments to the Credit Agreement.
(e)Represents income tax expense calculated on adjusted income before tax at the effective rate of approximately 34% and 35% in 2016 and 2015, respectively.
(f)Represents estimated tax effects of the identified adjustments to net income, using the effective rate of approximately 30-32%.
(g)Forward guidance amounts are estimated based on a number of assumptions and actual results could differ materially from estimates provided herein.
  

Contact Information