Bright Horizons Family Solutions® Reports Second Quarter of 2013 Financial Results

Aug 08, 2013, 16:01 ET from Bright Horizons Family Solutions Inc.

WATERTOWN, Mass., Aug. 8, 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 second quarter of 2013.

(Logo:  http://photos.prnewswire.com/prnh/20100818/NE52441LOGO )

Second quarter 2013 highlights (compared to second quarter 2012):

  • Revenue increased 15% to $311 million
  • Adjusted EBITDA* increased 18% to $57 million
  • Adjusted income from operations* rose 15% to $36 million
  • Adjusted net income* increased 99% to $23 million
  • Diluted adjusted earnings per pro forma common share* increased 59% to $0.35

Year to date June 30, 2013 highlights (compared to six months ended June 30, 2012):

  • Revenue increased 12% to $591 million
  • Adjusted EBITDA* increased 18% to $105 million
  • Adjusted income from operations* rose 14% to $66 million
  • Adjusted net income* increased 93% to $39 million
  • Diluted adjusted earnings per pro forma common share* increased 58% to $0.60

"We are pleased with our results this past quarter and through the first half of the year," said David Lissy, Chief Executive Officer.  "We continue to execute on our plan to grow organically as well as through strategic acquisitions that enhance our leadership in our field.  Our full suite of solutions, including full service centers, back-up care and educational advisory services, continues to allow us to expand our relationships with the clients we serve and to help working families better integrate the challenges of work and life across key life stages.  In April, we continued to expand our footprint in the UK with the addition of Kidsunlimited and, in July, we announced the completion of our acquisition of Children's Choice, the third largest provider in the US employer-sponsored child care market.  Both of these additions have allowed us to expand our center footprint and add new employer client relationships, as well as to add talented professionals to our team in the US and in the UK."

Second quarter 2013 results Revenue increased $39.4 million in the second quarter of 2013 from the second 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 second quarter of 2013, adjusted EBITDA increased $8.8 million and adjusted income from operations increased $4.7 million from the second quarter of 2012 primarily as a result of the $10.9 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 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 second quarter of 2012, coupled with strong cost management have driven gross margin improvement from 23.8% in the second quarter of 2012 to 24.3% in 2013.

In 2013, the Company incurred $1.8 million in transaction costs related to the acquisition of Kidsunlimited, including $0.3 million in the second quarter. In the second quarter of 2012, the Company recognized $15.1 million of stock compensation expense in connection with an exchange of existing stock options for replacement stock options. Income from operations was therefore $35.4 million for the second quarter of 2013 compared to $16.1 million in the same 2012 period, and net income was $24.5 million for the second quarter of 2013 compared to a net loss of $1.9 million in 2012.  Adjusted net income increased by $11.5 million, or 99%, to $23.1 million as compared to the second quarter of 2012, on expanded adjusted operating income and lower interest expense. Diluted adjusted earnings per pro forma common share was $0.35, compared to $0.22 in the second quarter of 2012, an increase of 59%.

As of June 30, 2013, the Company operated 830 early care and education centers with the capacity to serve 92,800 children and families, a 6% increase in capacity since June 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 six months ended June 30, 2013, the Company generated approximately $98 million of cash flow from operations compared to $90 million for the same period in 2012 and invested $40 million in fixed assets and $64 million in acquired businesses.  Net cash provided by financing activities totaled $35 million in the six months ended June 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 six month period ending June 30, 2013, the Company's cash and cash equivalents increased by $29 million to $63 million and the net debt position declined $169 million to $704 million at June 30, 2013.

2013 Outlook As described below, the Company is updating certain targets regarding its 2013 expectations to reflect its results through June 30, 2013.

  • Overall revenue growth in 2013 in the range of 12-14%
  • Adjusted EBITDA growth in 2013 in the range of 14-17%
  • 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 $1.17 to $1.21

In addition, for the full year in 2013, the Company estimates that pro forma diluted weighted average shares will approximate 66 million shares, comprised of approximately 62.8 million shares for the first six months of 2013 and approximately 67 million shares for the remainder of 2013.  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 1-877-407-0784 or, for international callers, 1-201-689-8560, 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 August 16, 2013 at 1-877-870-5176 or, for international callers, at 1-858-384-5517, conference ID # 417237.  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 six months ended June 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 75 of Working Mother magazine's 2012 "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 June 30,

2013

%

2012

%

Revenue

$          310,813

100.0%

$          271,463

100.0%

Cost of services

235,388

75.7%

206,910

76.2%

      Gross profit

75,425

24.3%

64,553

23.8%

Selling general & administrative expenses

32,426

10.4%

41,859

15.4%

Amortization

7,602

2.5%

6,633

2.5%

      Income from operations

35,397

11.4%

16,061

5.9%

Interest expense, net

(8,924)

-2.9%

(20,499)

-7.6%

      Income (loss) before tax

26,473

8.5%

(4,438)

-1.7%

Income tax provision (benefit)

1,966

0.6%

(2,524)

-0.9%

Net income (loss)

24,507

7.9%

(1,914)

-0.8%

Net (loss) income attributable to non-controlling interest

(72)

0.0%

53

0.0%

Net income (loss) attributable to Bright Horizons Family

Solutions Inc.

$            24,579

7.9%

$            (1,967)

-0.8%

Accretion of Class L preference

19,589

Accretion of Class L preference for vested options

3,926

Net income (loss) available to common shareholders

$            24,579

$          (25,482)

Allocation of net income (loss) to common

stockholders—basic and diluted:

     Class L

$                   —

$            19,589

     Common stock

$            24,579

$         (25,482)

Earnings (loss) per share:

     Class L—basic and diluted

$                   —

$              14.76

     Common stock:

          Basic

$                0.38

$              (4.20)

          Diluted

$                0.37

$              (4.20)

Weighted average number of common shares

outstanding:

     Class L—basic and diluted

1,327,115

     Common stock:

          Basic

64,732,730

6,062,664

          Diluted

66,635,484

6,062,664

 

Bright Horizons Family Solutions Inc.

 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 (Unaudited, $ in thousands except per share amounts)

Six Months Ended June 30,

2013

%

2012

%

Revenue

$          590,936

100.0%

$          529,585

100.0%

Cost of services

449,721

76.1%

407,012

76.9%

      Gross profit

141,215

23.9%

122,573

23.1%

Selling general & administrative expenses

76,031

12.9%

67,226

12.7%

Amortization

14,350

2.4%

13,182

2.5%

      Income from operations

50,834

8.6%

42,165

7.9%

Loss on extinguishment of debt

(63,682)

-10.8%

0.0%

Interest expense, net

(22,192)

-3.7%

(40,370)

-7.6%

     (Loss) income before tax

(35,040)

-5.9%

1,795

0.3%

Income tax (benefit) provision

(8,766)

-1.5%

119

0.0%

      Net (loss) income

(26,274)

-4.4%

1,676

0.3%

Net (loss) income attributable to non-controlling interest

(110)

0.0%

134

0.0%

Net (loss) income attributable to Bright Horizons Family

Solutions Inc.

$          (26,164)

-4.4%

$              1,542

0.3%

Accretion of Class L preference

38,102

Accretion of Class L preference for vested options

3,992

Net loss available to common shareholders

$          (26,164)

$          (40,552)

Allocation of net loss to common stockholders—basic

and diluted:

     Class L

-

$            38,102

     Common stock

$          (26,164)

$          (40,552)

Earnings (loss) per share:

     Class L—basic and diluted

-

$              28.75

     Common stock:

          Basic

$              (0.43)

$              (6.70)

          Diluted

$              (0.43)

$              (6.70)

Weighted average number of common shares

outstanding:

     Class L—basic and diluted

-

1,325,297

     Common stock—basic and diluted

60,265,132

6,054,360

 

Bright Horizons Family Solutions Inc.

 CONDENSED CONSOLIDATED BALANCE SHEETS

 (Unaudited, in thousands)

June 30, 2013

December 31, 2012

 ASSETS

 Current assets:

 Cash and cash equivalents

$                62,999

$                 34,109

 Accounts receivable, net

56,664

62,714

 Other current assets

53,547

39,194

 Total current assets

173,210

136,017

 Fixed assets, net

366,802

340,376

 Goodwill

1,047,049

997,344

 Other intangibles, net

434,398

432,580

 Other assets

11,292

9,791

 Total assets

$           2,032,751

$            1,916,108

 LIABILITIES, NONCONTROLLING INTEREST AND STOCKHOLDERS' EQUITY (DEFICIT)

 Current liabilities:

 Current portion of long-term debt

$                  7,900

$                   2,036

 Accounts payable and accrued expenses

111,066

97,207

 Deferred revenue and other current liabilities

126,379

102,650

 Total current liabilities

245,345

201,893

 Long-term debt

758,766

904,607

 Deferred income taxes

151,820

148,880

 Other long term liabilities

56,435

52,388

Total liabilities

1,212,366

1,307,768

 Redeemable noncontrolling interest

7,894

8,126

 Common stock, Class L, at accreted distribution value (1)

854,101

 Total stockholders' equity (deficit)

812,491

(253,887)

 Total liabilities, noncontrolling interest and

stockholders' equity (deficit)

$           2,032,751

$            1,916,108

 

 

(1)

Prior to filing a registration statement with the Securities and Exchange Commission ("SEC") related to our

initial public offering, 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)

Six Months Ended June 30,

2013

2012

Cash flows from operating activities

Net (loss) income

$        (26,274)

$         1,676

Adjustments to reconcile net (loss) income to net cash

provided by operating activities:

Depreciation and amortization

35,856

32,617

Loss on extinguishment of debt

63,682

Interest paid in kind

2,143

11,497

Stock based compensation

8,305

15,799

Deferred income taxes

431

(13,310)

Other non-cash adjustments, net

513

898

Changes in assets and liabilities:

Accounts receivable

7,691

12,688

Prepaid expenses and other current assets

(18,256)

7,115

Accounts payable and accrued expenses

5,213

17,767

Other, net

19,122

3,696

Net cash provided by operating activities

98,426

90,443

Cash flows from investing activities

Purchases of fixed assets

(39,662)

(27,688)

Payments for acquisitions—net of cash acquired

(64,213)

(108,168)

Net cash used in investing activities

(103,875)

(135,856)

Cash Flows from financing activities

Borrowings of long-term debt

769,360

82,321

Principal payments of long-term debt

(3,950)

(5,048)

Extinguishment of long-term debt

(972,468)

Proceeds from initial public offering, including over-allotment, net

234,944

Proceeds from issuance of common stock upon exercise of options

4,668

2,115

Tax benefit from stock-based compensation

2,791

3,506

Purchase of treasury stock

(5,140)

Net cash provided by financing activities

35,345

77,754

Effect of exchange rate changes on cash

(1,006)

(25)

Net increase in cash and cash equivalents

28,890

32,316

Cash and cash equivalents, beginning of period

34,109

30,448

Cash and cash equivalents, end of period

$           62,999

$       62,764

 

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 June 30, 2013

Revenue

$         269,910

$           35,717

$          5,186

$     310,813

Amortization of intangibles

7,346

181

75

7,602

Income from operations

24,062

10,927

408

35,397

Adjusted income from operations (1)

24,974

10,927

408

36,309

Three Months Ended June 30, 2012

Revenue

$         235,592

$           31,635

$          4,236

$     271,463

Amortization of intangibles

6,377

181

75

6,633

Income (loss) from operations

10,731

6,402

(1,072)

16,061

Adjusted income from operations (1)

22,188

9,259

131

31,578

 

(1)  Adjusted income from operations represents income from operations excluding expenses incurred in connection with the completion of the IPO in January 2013, the secondary offering in June 2013, the modification of stock options in May 2012 and transaction costs associated with the acquisition of a business in 2013.

Full service

center- based

care

Back-up

dependent

care

Other

educational

advisory

services

Total

Six Months Ended June 30, 2013

Revenue

$         512,160

$           68,878

$          9,898

$    590,936

Amortization of intangibles

13,837

362

151

14,350

Income (loss) from operations

32,934

18,394

(494)

50,834

Adjusted income from operations (1)

45,180

20,247

286

65,713

Six Months Ended June 30, 2012

Revenue

$         459,632

$           61,747

$          8,206

$     529,585

Amortization of intangibles

12,669

362

151

13,182

Income (loss) from operations

27,907

15,209

(951)

42,165

Adjusted income from operations (1)

39,364

18,066

252

57,682

(1)  Adjusted income from operations represents income from operations excluding expenses incurred in connection with the completion of the IPO in 2013, the secondary offering in 2013, the modification of stock options in 2012 and transaction costs associated with the acquisition of a business in 2013.

 

Bright Horizons Family Solutions Inc

NON-GAAP RECONCILIATIONS

(Unaudited, in thousands)

Three Months Ended June 30,

Six Months Ended June 30,

2013

2012

2013

2012

Net income (loss)

$           24,507

$        (1,914)

$       (26,274)

$       1,676

Interest expense, net

8,924

20,499

22,192

40,370

Income tax expense (benefit)

1,966

(2,524)

(8,766)

119

Depreciation

10,553

8,214

20,251

16,103

Amortization (a)

7,602

6,633

14,350

13,182

EBITDA

53,552

30,908

21,753

71,450

Additional Adjustments:

Straight line rent expense (b)

524

372

1,363

600

Stock compensation expense (c)

1,685

15,574

8,305

15,799

Sponsor management fee (d)

625

7,674

1,250

Loss on extinguishment of debt (e)

63,682

Stock offering costs (f)

647

400

647

400

Expenses related to acquisitions (g)

265

1,764

Total adjustments

3,121

16,971

83,435

18,049

Adjusted EBITDA

$           56,673

$      47,879

$        105,18

$     89,499

Income from operations

$           35,397

$        16,061

$        50,834

$     42,165

Stock compensation for performance-based awards and

 effect of option modification, respectively (c)

15,117

4,968

 

15,117

Sponsor termination fee (d)

7,500

Stock offering costs (f)

647

400

647

400

Acquisition-related costs (g)

265

1,764

Adjusted income from operations

$           36,309

$      31,578

$       65,713

$     57,682

Net (loss) income

$           24,507

$      (1,914)

$        (26,274)

$        1,676

Income tax (benefit) expense

1,966

(2,524)

(8,766)

119

(Loss) income before tax

26,473

(4,438)

(35,040)

1,795

Stock compensation expense (c)

1,685

15,574

8,305

15,799

Sponsor management fee (d)

625

7,674

1,250

Amortization (a)

7,602

6,633

14,350

13,182

Loss on extinguishment of debt (e)

63,682

Stock offering costs (f)

647

400

647

400

Acquisition-related costs (g)

265

1,764

Adjusted income before tax

36,672

18,794

61,382

32,426

Income tax expense (h)

(13,568)

(7,196 )

(22,712)

(12,420 )

Adjusted net income

$           23,104

$      11,598

$         38,670

$     20,006

(a) Represents amortization of intangible assets, including $10.1 million for the six months ended June 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 June 30,

Six Months

Ended June 30,

2013

2012

2013

2012

Diluted earnings (loss) per pro forma common share:

Net income (loss)  

$       24,507

$      (1,914)

$      (26,274)

$         1,676

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

1,325,297

Adjustment to weight Class L shares over respective period

(1,253,387)

Weighted average number of Class L shares over period

1,327,115

73,728

1,325,297

Class L conversion factor

35.1955

35.1955

35.1955

35.1955

Weighted average number of converted Class L common shares

46,708,476

2,594,916

46,644,491

Weighted average number of common shares

64,732,730

6,062,664

60,265,132

6,054,360

Pro forma weighted average number of common shares—basic

64,732,730

52,771,140

62,860,048

52,698,851

Incremental dilutive shares (2)

1,902,754

84,121

Pro forma weighted average number of common shares—diluted

66,635,484

52,771,140

62,860,048

52,782,972

Diluted earnings (loss) per pro forma common share

$           0.37

$        (0.04)

$         (0.42)

$           0.03

Diluted adjusted earnings per pro forma common share:

Adjusted net income

$       23,104

$       11,598

$        38,670

$       20,006

Pro forma weighted average number of common shares—basic

64,732,730

52,771,140

62,860,048

52,698,851

Incremental dilutive shares (2)

1,902,754

39,650

1,832,986

84,121

Pro forma weighted average number of common shares—diluted

66,635,484

52,810,790

64,693,034

52,782,972

Diluted adjusted earnings per pro forma common share

$           0.35

$           0.22

$            0.60

$           0.38

(1)  The weighted average number of Class L shares in the actual Class L earnings per share calculation for the three and six months June 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 six 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 six months ended June 30, 2013 and three months ended June 30, 2012, there is no dilutive effect since there was a loss recorded during the period.

 

SOURCE Bright Horizons Family Solutions Inc.



RELATED LINKS

http://www.brighthorizons.com