Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Nord Anglia Education Reports Third Quarter FY2016 Financial Results


News provided by

Nord Anglia Education, Inc.

Jul 26, 2016, 06:00 ET

Share this article

Share toX

Share this article

Share toX

HONG KONG, July 26, 2016 /PRNewswire/ -- Nord Anglia Education, Inc. (NYSE: NORD), the world's leading premium schools organization, today announced financial results for the third quarter of fiscal 2016, the three month period ended May 31, 2016.

Third quarter FY2016 highlights (compared to third quarter FY2015)

  • Average full time equivalent students (FTEs) increased 47.5% to 35,309
  • Revenue increased 49.4% on a reported basis and 53.0% on a constant currency basis to $253.8 million
  • Adjusted EBITDA increased 39.9% on a reported basis and 44.3% on a constant currency basis to $69.9 million
  • Adjusted Net Income increased 24.0% to $28.8 million
  • Adjusted EPS increased 17.8% to $0.28

Year to date May 31, 2016 highlights (compared to year to date May 31, 2015)

  • Revenue increased 52.8% on a reported basis and 58.3% on a constant currency basis to $741.3 million
  • Adjusted EBITDA increased 45.0% on a reported basis and 51.1% on a constant currency basis to $201.3 million
  • Adjusted Net Income increased 25.0% to $83.1 million
  • Adjusted EPS increased 17.9% to $0.80

"We are pleased to report strong third quarter operating and financial results that show robust growth," said Andrew Fitzmaurice, Chief Executive Officer. "Our academic school year ends in June and we finished the 2015/2016 academic year with 35,327 full time equivalent students, generating organic in-year enrollment growth of 2.6% in line with our targeted increase of 2 - 4%.  During the quarter, we announced a new collaboration with the Massachusetts Institute of Technology to develop and implement a science, technology, engineering, visual arts and mathematics (STEAM) program for Nord Anglia Education's schools worldwide.  MIT is one of the world's pre-eminent education institutions and our students and teachers will derive enormous benefit from this collaboration. With our performing arts curriculum developed by The Juilliard School and this exciting new collaboration with MIT, we continue to place excellence at the core of our world class offering and position our schools at the forefront of innovative education."

Mr Fitzmaurice continued, "This is a very exciting time of year for Nord Anglia. During the summer break, we are adding over 5,000 seats of capacity for the 2016-17 academic year: we are expanding existing schools by approximately 1,950 seats, opening a new 2,250 seat school for Chinese nationals in Shanghai and moving the British International School Houston to a brand new state of the art campus, more than doubling the capacity of that school to 2,200 seats.  We are particularly encouraged by the initial demand we have experienced for the new school in China. Across our five regions, inquiries are up compared to this time last year and visits are either ahead or broadly in line on a like-for-like basis."

Third quarter FY2016 results

Average FTEs increased 47.5% to 35,309 in the three months ended May 31, 2016 ("Q3 FY2016") from 23,932 in the three months ended May 31, 2015 ("Q3 FY2015").  Average capacity and utilization were 49,402 seats and 71%, respectively, in Q3 FY2016 compared to 34,539 seats and 69%, respectively, in Q3 FY2015.

Revenue increased 49.4%, or $83.9 million, to $253.8 million in Q3 FY2016 from $169.9 million in Q3 FY2015.  This increase was due primarily to higher revenues from premium schools, partly offset by the impact of the strengthening United States Dollar ("USD") and a decrease in other revenue. On a constant currency basis, revenue increased 53.0% in Q3 FY2016 from Q3 FY2015. Revenue per FTE increased 2.2% to $7,200 in Q3 FY2016 from $7,000 in Q3 FY2015.

Gross profit increased 48.7%, or $33.1 million, to $101.3 million in Q3 FY2016 from $68.2 million in Q3 FY2015. Gross profit margin was 39.9% for Q3 FY2016 compared to 40.1% for Q3 FY2015.

Selling, general and administrative expenses increased 71.1% to $48.5 million in Q3 FY2016 from $28.3 million in Q3 FY2015. The increase was primarily driven by increased operating costs associated with the acquisitions in Switzerland, China, the United States and Mexico in fiscal 2015, as well as the new school opened in Chicago in September 2015.

Adjusted EBITDA increased 39.9%, or $20.0 million, to $69.9 million (27.5% Adjusted EBITDA margin) in Q3 FY2016 from $49.9 million (29.4% Adjusted EBITDA margin) in Q3 FY2015 due to growth in FTEs, tuition fee increases and the impact of the acquisitions in Switzerland, China, the United States and Mexico in fiscal 2015.  On a constant currency basis, Adjusted EBITDA increased 44.3% in Q3 FY2016 from Q3 FY2015. The Adjusted EBITDA increase was less than the revenue increase primarily due to the adverse impact of the operating costs associated with the new school opened in Chicago in September 2015 and the impact in the quarter of additional rent charge following the sale and leaseback of the Windermere Preparatory School property.

Net financing expense increased to $19.2 million in Q3 FY2016 from $9.0 million in Q3 FY2015. The increase was primarily attributable to increased debt incurred to fund the acquisitions in fiscal year 2015 and an unrealized loss of $2.0 million from the revaluation of the CHF 200 million bonds.

Adjusted Net Income increased to $28.8 million in Q3 FY2016 from $23.2 million in Q3 FY2015.

Balance Sheet and Cash Flow

During the nine months ended May 31, 2016, cash used in operating activities was $54.1 million compared to $25.1 million for the nine months ended May 31, 2015.  Cash generated from operations increased by $5.1 million from $9.2 million for the nine months ended May 31, 2015 to $14.3 million for the nine months ended May 31, 2016.  Payment of loan/bond expenses in connection with acquisitions in 2015 amounted to $5.0 million for the nine months ended May 31, 2016. Interest paid increased from $20.1 million to $44.5 million and tax paid increased from $14.2 million to $18.9 million for the nine months ended May 31, 2015 and May 31, 2016, respectively.

Cash generated from investing activities was $74.2 million for the nine months ended May 31, 2016 compared to cash used in investing activities of $139.5 million for the nine months ended May 31, 2015. The inflow for the nine months ended May 31, 2016 includes a $167.0 million inflow from the proceeds of the sale and leaseback transaction and a $33.6 million outflow for the acquisition of subsidiaries (net of cash acquired) including the final deferred payment for the Meritas acquisition.  The outflow for the nine months ended May 31, 2015 was primarily due to the acquisition of our schools in Vietnam for $108.9 million (net of cash acquired).  Capital expenditure increased $27.7 million from $32.3 million in the nine months ended May 31, 2015 to $60.0 million in the nine months ended May 31, 2016. This increase in capital expenditure reflects the impact of the increase in the number of schools following our acquisitions in Switzerland, China, the United States and Mexico.

Net cash generated from financing activities was $19.3 million in the nine months ended May 31, 2016 compared to $152.9 million in the same period in 2015.  Cash and cash equivalents (net of a bank overdraft on our notional pooling accounts) as of May 31, 2016 were $260.5 million, compared to $142.6 million as of May 31, 2015.

Fiscal 2016 Outlook

With only one quarter remaining in the company's fiscal year, Nord Anglia Education is tightening its fiscal 2016 outlook ranges for Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted EPS.

For the full year fiscal 2016, the Company's new and previous guidance is as follows:


New FY16 Guidance

Previous FY16 Guidance

Revenue

$850 - $855 million

$845 - $855 million

Adjusted EBITDA

$206.5 - $208.5 million

$205 - $210 million

Adjusted Net Income

$67 - $68 million

$67 - $70 million

Adjusted Diluted EPS

$0.64 - $0.65

$0.64 - $0.67

We expect diluted weighted average shares of approximately 104.1 million.

Conference Call Details

Nord Anglia Education will host an investor conference call today at 8:00 am ET.  Interested parties are invited to listen to the conference call by dialling in using the following numbers:

United States Toll Free:                                 877.407.0784
International:                                                 201.689.8560                                     

An audio replay of the conference call will be available through August 2, 2016 via the investor relations section of nordangliaeducation.com or by dialling the following:

United States Toll Free:                                 877.870.5176
International:                                                 858.384.5517
Replay Conference ID:                                   13639469

A live webcast of the conference call will be available via the investor relations section of nordangliaeducation.com and will be archived on the website.

Forward-Looking Statements

This press release includes statements that express our current 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".  These forward looking statements can generally be identified by the use of forward-looking terminology, including the terms "believe," "expect," "may," "will," "should," "seek," "project," "approximately," "intend," "plan," "estimate" or "anticipate," 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 appear in a number of places throughout this press release and include statements regarding our intentions, beliefs or current expectations concerning among other things, anticipated school openings, our results of operations, financial condition, liquidity, prospects, growth, strategies and the industry in which we operate.

By their nature, forward-looking statements relate to events that involve risks and uncertainties or that depend on circumstances that may or may not occur in the future.  We believe that these risks and uncertainties include, but are not limited to, those under "Risk Factors" in our most recent Annual Report on Form 20-F filed with the SEC.

Although we base these forward-looking statements on assumptions that we believe are reasonable when made, we caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition, liquidity, prospects, growth, strategies and the development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements contained in this press release.  In addition, even if our results of operations, financial condition, liquidity, prospects, growth strategies and the development of the industry in which we operate, are consistent with the forward-looking statements contained in this press release, those results or developments may not be indicative of results or developments in subsequent periods.  Given these risks and uncertainties, you are cautioned not to place undue reliance on these forward-looking statements.  Any forward-looking statement that we make in this press release speaks only as of the date of such statement, and we undertake no obligation to update any forward-looking statements or to publicly announce the results of any revisions to any of those statements to reflect future events or developments.

Non-GAAP Supplemental Financial Measures

We use EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings per Ordinary Share, Adjusted Cost of Sales and Adjusted Gross Profit as supplemental financial measures of our operating performance. We define EBITDA as (loss)/profit for the period plus income tax expense, net financing (expense)/income, exceptional items, impairment of goodwill, amortization and depreciation, and we define Adjusted EBITDA as EBITDA adjusted for the items set forth in the reconciliation table elsewhere in this press release. We define Adjusted Net Income as Adjusted EBITDA adjusted for the items in the reconciliation table elsewhere in this press release. We define Adjusted Earnings per Ordinary share as Adjusted Net Income divided by the weighted average ordinary shares outstanding for the period.  We define Adjusted Cost of Sales as cost of sales excluding Premium School land and building operating lease costs and depreciation charges arising from tangible assets owned by Premium Schools, and we define Adjusted Gross Profit as revenue less Adjusted Cost of Sales.  EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings per Ordinary Share, Adjusted Cost of Sales and Adjusted Gross Profit are not standard measures under IFRS. These measures should not be considered in isolation or construed as alternatives to cash flows, net income, earnings per ordinary share or any other measure of financial performance or as indicators of our operating performance, liquidity, profitability or cash flows generated by operating, investing or financing activities. We may incur expenses similar to the adjustments in this presentation in the future and certain of these items could be recurring. EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings per Ordinary Share, Adjusted Cost of Sales and Adjusted Gross Profit presented herein may not be comparable to similarly titled measures presented by other companies.  Nord Anglia Education is not able to provide a reconciliation of projected non-GAAP financial measures to expected reported results due to the uncertainty of the reported line items referred to above.  

About Nord Anglia Education, Inc.

Nord Anglia Education (NYSE: NORD) is the world's leading premium schools organization. Our 42 international schools are located in China, Europe, the Middle East, Southeast Asia and North America. Together, they educate more than 35,300 students from kindergarten through to the end of secondary education.  We are driven by one unifying philosophy – we are ambitious of our students, our people and our family of schools. Our schools deliver a high quality education through a personalized approach enhanced with unique global opportunities to enable every student to succeed. We primarily operate in geographic markets with high foreign direct investment, large expatriate populations and rising disposable income. We believe that these factors contribute to high demand for premium schools and strong growth in our business.  Nord Anglia Education is headquartered in Hong Kong SAR, China. Our website is www.nordangliaeducation.com.

For further information, please contact:

Investors:
Vanessa Cardonnel
Corporate Finance and Investor Relations Director – Nord Anglia Education
Tel: +852 3951 1130
Email: [email protected]

John Rouleau
Managing Director, Investor Relations – ICR
Tel: +1 203 682 8342
Email: [email protected]

Media:
Connie Young
Communications Manager – Nord Anglia Education
Tel: +852 3951 1147
Email: [email protected]

NORD ANGLIA EDUCATION, INC.

CONDENSED CONSOLIDATED INCOME STATEMENT

(Unaudited)

(in $ millions, except share data)




Three Months Ended
May 31,


Nine Months Ended
May 31,



2016


2015


2016


2015

Revenue(1)

253.8


169.9


741.3


485.2

Cost of sales

(152.5)


(101.7)


(445.2)


(290.4)

Gross profit

101.3


68.2


296.1


194.8










Selling, general and administrative expenses

(48.5)


(28.3)


(140.8)


(82.1)

Depreciation

(0.2)


(0.2)


(0.6)


(0.6)

Amortization(2)

(4.6)


(3.5)


(13.9)


(9.6)

Other (losses)/gains

(8.5)


0.2


(1.6)


(4.4)

Exceptional expenses

(6.1)


(1.8)


(11.0)


(4.5)

Total expenses

(67.9)


(33.6)


(167.9)


(101.2)










Operating profit

33.4


34.6


128.2


93.6









Finance income

0.6


0.4


2.3


1.7

Finance expense

(19.8)


(9.4)


(46.0)


(24.0)

Net finance expense

(19.2)


(9.0)


(43.7)


(22.3)










Profit before income tax

14.2


25.6


84.5


71.3

Income tax expense

(10.1)


(7.0)


(25.3)


(19.6)

Profit for the period

4.1


18.6


59.2


51.7









Profit attributable to:








     -       Owners of the parent

3.6


18.2


57.8


51.0

     -       Non-controlling interest

0.5


0.4


1.4


0.7

Profit for the period

4.1


18.6


59.2


51.7










Earnings per ordinary share(3) (in dollars)









Basic

0.04


0.18


0.56


0.52


Diluted

0.04


0.18


0.56


0.52


(1) The company reassessed an accounting estimate related to non-tuition school fees in the fourth quarter of fiscal 2015. Please refer to the Form 6-K furnished with the SEC on January 26, 2016 for the quarterly impact of the reassessment on revenue in fiscal 2015.


(2) Following the finalization of the BIS Vietnam purchase price allocation, we have reassessed the impact of the acquisition on amortization for each of the final three quarters of fiscal 2015 as set forth below. The change does not affect our results for the year ended August 31, 2015.




Three Months Ended



February 29, 2015


May 31, 2015


August 31, 2015



As reported


As revised


As reported


As revised


As reported


As revised


Amortization

(4.0)


(3.2)


(4.6)


(3.5)


(2.4)


(4.3)



(3) Earnings per ordinary share is calculated by dividing profit for the period attributable to owners of the parent by the weighted average ordinary shares outstanding for the period. For the three and nine months ended May 31, 2016 the basic and diluted weighted average ordinary shares outstanding were 104.1 million ordinary shares. For the three months ended May 31, 2015 the basic and diluted weighted average ordinary shares outstanding were 98.8 million and 98.9 million ordinary shares, respectively. For the nine months ended May 31, 2015 the basic and diluted weighted average ordinary shares outstanding were 98.1 million and 98.2 million ordinary shares, respectively.

NORD ANGLIA EDUCATION, INC.

CONDENSED CONSOLIDATED BALANCE SHEET

(Unaudited)

(in $ millions)




May 31,


August 31,

2016

2015






Non-current assets





Property, plant and equipment


299.3


449.7

Intangible assets


1,374.1


1,415.5

Investments in joint ventures and associates


0.5


0.5

Derivative financial assets


0.6


-

Trade and other receivables


42.8


37.9

Deferred tax assets


73.4


70.4



1,790.7


1,974.0






Current assets





Tax receivable


0.1


1.2

Trade and other receivables


227.0


131.1

Cash and cash equivalents (excluding bank overdrafts)


376.6


317.0



603.7


449.3

Total assets


2,394.4


2,423.3






Current liabilities





Trade and other payables


(170.2)


(170.9)

Other interest-bearing loans and borrowings


(147.6)


(98.3)

Finance lease liabilities


(3.8)


(3.7)

Deferred revenue


(383.6)


(518.8)

Provisions for other liabilities and charges


(0.0)


(0.0)

Current tax liabilities


(30.8)


(2.9)



(736.0)


(794.6)






Non-current liabilities





Other interest-bearing loans and borrowings


(1,057.6)


(1,066.3)

Derivative financial instruments


(6.6)


(3.0)

Finance lease liabilities


(43.2)


(44.6)

Other payables


(57.4)


(45.7)

Deferred revenue


(31.5)


(27.4)

Retirement benefit obligations


(48.6)


(46.6)

Provisions for other liabilities and charges


(0.9)


(1.7)

Deferred tax liabilities


(101.4)


(114.1)



(1,347.2)


(1,349.4)

Total liabilities


(2,083.2)


(2,144.0)






Net assets


311.2


279.3

Equity attributable to equity holders of the parent





Share capital


1.0


1.0

Share premium


735.8


735.2

Other reserves


6.9


6.9

Currency translation reserve


(80.1)


(53.7)

Shareholders' deficit


(357.2)


(414.0)



306.4


275.4

Non-controlling interest


4.8


3.9

Total shareholders' funds


311.2


279.3

NORD ANGLIA EDUCATION, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

(in $ millions)



Three months ended
May 31,


Nine months ended
May 31,










2016


2015


2016


2015









Cash generated from operations

26.9


54.6


14.3


9.2

Payment of loan/bond expenses

(0.1)


-


(5.0)


-

 Interest paid

(12.6)


(7.6)


(44.5)


(20.1)

 Tax paid

(6.5)


(5.5)


(18.9)


(14.2)

Net cash generated from / (used in) operating activities

7.7


41.5


(54.1)


(25.1)









Net cash generated from / (used in) investing activities

144.2


(119.9)


74.2


(139.5)









Net cash (used in) / generated from financing activities

(47.9)


123.6


19.3


152.9









Net increase / (decrease) in cash and cash equivalents

104.0


45.2


39.4


(11.7)









Cash and cash equivalents at beginning of the period

155.1


97.3


226.3


166.2









Exchange losses on cash and cash equivalents

1.4


0.1


(5.2)


(11.9)









Cash and cash equivalents at the end of the period (including overdrafts)

260.5


142.6


260.5


142.6

Bank overdrafts

116.1


70.4


116.1


70.4

Cash and cash equivalents at the end of the period (excluding overdrafts)

376.6


213.0


376.6


213.0

KEY OPERATING DATA AND SUPPLEMENTARY FINANCIAL DATA


Key Operating Data


We use the following key operating metrics to manage our schools: full-time equivalent students ("FTEs"), capacity, utilization and revenue per FTE. We monitor FTEs on a weekly basis and the other operating metrics on a monthly, quarterly and annual basis, as we believe that they are the most reliable metrics for measuring the profitability of our schools. The table below sets out our key operating data for the periods indicated:



Three Months Ended
May 31,


Nine Months Ended
May 31,


2016


2015



2016


2015



















Full-time equivalent students (average for the period)(1)









China

5,902


5,300



5,813


5,222

Europe

6,871


4,654



6,656


4,619

Middle East

5,314


4,453



5,304


4,330

Southeast Asia

7,650


6,682



7,486


5,118

North America

9,572


2,843



9,508


2,811

Total

35,309


23,932



34,767


22,100










Capacity (average for the period)(2)









China

9,242


7,756



9,031


7,756

Europe

8,617


6,084



8,617


6,084

Middle East

5,851


5,251



5,851


5,251

Southeast Asia

12,185


11,688



12,146


8,154

North America

13,507


3,760



13,507


3,760

Total

49,402


34,539



49,152


31,005










Utilization (average for the period)(3)









China

64%


68%



64%


67%

Europe

80%


76%



77%


76%

Middle East

91%


85%



91%


82%

Southeast Asia

63%


57%



62%


63%

North America

71%


76%



70%


75%

Total

71%


69%



71%


71%

 

Revenue per FTE (in $ thousands)(4)









China

9.6


10.0



28.5


30.1

Europe

9.2


8.0



27.9


24.8

Middle East

4.9


4.8



14.5


14.1

Southeast Asia

5.0


5.1



14.4


15.3

North America

7.2


7.7



21.2


23.0

Total

7.2


7.0



21.2


21.5


(1)  We calculate average FTEs for a period by dividing the total number of FTEs at each calendar month end in the period by the number of calendar months in the period.

(2)  We calculate average capacity for a period as the total number of FTEs that can be accommodated in a school based on its existing classrooms at each academic calendar month divided by the number of months in such period.

(3)  We calculate utilization during a period as a percentage equal to the ratio of average FTEs for the period divided by average capacity for the period.

(4)  We calculate revenue per FTE by dividing our revenue from our schools for the period by the average FTEs for the period. 

Supplementary Financial Data


The following table sets forth certain supplementary financial data for the periods indicated.


$ millions

Three Months Ended
May 31,


 Variance







Reported


Constant



2016


2015



Currency


Revenue (segment)


















Premium Schools









     China

56.5


53.1


6.4%


11.0%


     Europe

63.5


37.4


69.9%


71.9%


     Middle East

25.8


21.2


21.9%


21.9%


     Southeast Asia

37.9


33.9


11.7%


16.2%


     North America

68.8


21.9


214.0%


214.0%


     Total Premium Schools

252.5


167.5


50.8%


54.4%


Other

1.3


2.4


(46.4%)


(44.7%)


Total Revenue

253.8


169.9


49.4%


53.0%











Adjusted EBITDA (segment)


















Premium Schools









     China

24.6


25.6


(4.0%)


0.4%


     Europe

15.3


7.5


103.5%


106.1%


     Middle East

6.0


4.3


40.2%


40.2%


     Southeast Asia

12.2


10.6


15.3%


20.2%


     North America

22.0


8.2


168.0%


168.0%


     Total Premium Schools

80.1


56.2


42.4%


46.7%


Other

0.2


0.3


(16.8%)


(13.7%)


Central and regional expenses

(10.4)


(6.6)


58.7%


61.8%


Adjusted EBITDA

69.9


49.9


39.9%


44.3%


Adjusted Net Income

28.8


23.2


24.0%













$ millions

Nine Months Ended
May 31,


% Variance









Constant



2016


2015


Reported


Currency


Revenue (segment)


















Premium Schools









     China

165.8


157.2


5.4%


9.6%


     Europe

185.6


114.8


61.7%


71.1%


     Middle East

76.9


61.3


25.5%


25.5%


     Southeast Asia

107.8


78.2


37.9%


46.0%


     North America

201.7


64.5


212.4%


212.4%


     Total Premium Schools

737.8


476.0


55.0%


60.6%


Other

3.5


9.2


(62.1%)


(60.5%)


Total Revenue

741.3


485.2


52.8%


58.3%











Adjusted EBITDA (segment)


















Premium Schools









     China

71.4


74.2


(3.9%)


0.1%


     Europe

44.4


23.2


90.7%


104.1%


     Middle East

17.5


12.2


43.9%


43.9%


     Southeast Asia

33.4


26.2


28.1%


36.1%


     North America

64.9


23.3


178.5%


178.5%


     Total Premium Schools

231.6


159.1


45.5%


51.2%


Other

0.1


1.1


(93.3%)


(93.0%)


Central and regional expenses

(30.4)


(21.4)


42.2%


44.9%


Adjusted EBITDA

201.3


138.8


45.0%


51.1%


Adjusted Net Income

83.1


66.4


25.0%














We use EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings per Ordinary Share, Adjusted Cost of Sales and Adjusted Gross Profit as supplemental financial measures of our operating performance. We define EBITDA as profit for the period plus income tax expense, net financing expense, exceptional items, other losses/(gains), impairment of goodwill, amortization and depreciation, and we define Adjusted EBITDA as EBITDA adjusted for the items set forth in the table below. We define Adjusted Net Income as Adjusted EBITDA adjusted for the items in the table below.  We define Adjusted Earnings per Ordinary share as Adjusted Net Income divided by the weighted average ordinary shares outstanding for the period.  We define Adjusted Cost of Sales as cost of sales excluding Premium School land and building operating lease costs and depreciation charges arising from tangible assets owned by Premium Schools, and we define Adjusted Gross Profit as revenue less Adjusted Cost of Sales.  EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings per Ordinary Share, Adjusted Cost of Sales and Adjusted Gross Profit are not standard measures under IFRS. These measures should not be considered in isolation or construed as alternatives to cash flows, net income, earnings per ordinary share or any other measure of financial performance or as indicators of our operating performance, liquidity, profitability or cash flows generated by operating, investing or financing activities. We may incur expenses similar to the adjustments in this presentation in the future and certain of these items could be recurring. EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings per Ordinary Share, Adjusted Cost of Sales and Adjusted Gross Profit presented herein may not be comparable to similarly titled measures presented by other companies.   

Reconciliation of Adjusted Cost of Sales, Adjusted Gross Profit, EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings per Ordinary Share


(Unaudited)

Three Months Ended


Nine Months Ended

May 31,


May 31,

$ millions

2016


2015


2016


2015









Revenue

253.8


169.9


741.3


485.2

Cost of Sales

(152.5)


(101.7)


(445.2)


(290.4)

  Rent Premium Schools

19.5


14.4


54.2


39.3

  Depreciation Premium Schools

12.4


7.7


35.2


22.1

Adjusted Cost of Sales

(120.6)


(79.6)


(355.8)


(229.0)

Adjusted Gross Profit 

133.2


90.3


385.5


256.2









Profit for the period

4.1


18.6


59.2


51.7

Income tax expense

10.1


7.0


25.3


19.6

Net financing expense

19.2


9.0


43.7


22.3

Exceptional items(1)

6.1


1.8


11.0


4.5

Other losses/(gains) (2)

8.5


(0.2)


1.6


4.4

Amortization

4.6


3.5


13.9


9.6

Depreciation

0.2


0.2


0.6


0.6

Depreciation in Cost of Sales

12.4


7.7


35.2


22.1

EBITDA

65.2


47.6


190.5


134.8









Loss/(gain) on disposal of property, plant and equipment

(0.6)


0.1


(0.6)


0.4

Share based payments(3)

1.5


0.9


4.8


2.2

Greenfield pre-opening costs(4)

1.7


-


3.5


-

Rollout of Juilliard Program(5)

0.5


0.2


1.7


0.2

Rollout of MIT collaboration(6)

0.4


-


0.4


-

Global campus expedition facility(7)

0.9


-


0.9


-

China expat taxes

0.0


1.1


0.0


1.1

Other

0.3


0.0


0.1


0.1

Adjusted EBITDA

69.9


49.9


201.3


138.8









Depreciation

(12.6)


(7.9)


(35.8)


(22.7)

Net Financing Expense

(19.2)


(9.0)


(43.7)


(22.3)

Financing Expense Adjustments(8)

2.0


-


(6.0)


-

Income Tax Expense

(10.1)


(7.0)


(25.3)


(19.6)

Tax Adjustments(9)

(0.7)


(2.4)


(6.0)


(7.1)

Non-Controlling Interest

(0.5)


(0.4)


(1.4)


(0.7)

Adjusted Net Income

28.8


23.2


83.1


66.4









Adjusted earnings per ordinary share(10) (in $)








Basic

0.28


0.24


0.80


0.68

Diluted

0.28


0.23


0.80


0.68









(1)  Exceptional expenses primarily relate to the acquisition of schools, including associated transaction and integration costs.

(2) Represents the fair value gains and losses on our various put/call options, an embedded lease derivative at our Chicago South Loop school and unrealized foreign exchange movements on our intercompany loans.

(3)  Represents non-cash charges associated with equity investments in our company by members of management.

(4)  Includes the pre-opening costs associated with the planned opening of various greenfield schools.

(5)  Represents the costs associated with the initial roll-out of The Juilliard-Nord Anglia Performing Arts Program, which commenced in ten schools in September 2015.

(6) Represents the costs associated with the initial roll-out of the MIT collaboration, which we expect to launch in September 2016.

(7) Represents the costs associated with the establishment of a new leadership expedition facility in Switzerland as part of Global Campus.

(8) Adjustment for unrealized foreign exchange gain/(loss) arising from the revaluation of the CHF200 million senior secured notes to US dollar.

(9)  Represents the tax impact associated with the exclusion of certain costs including exceptional items and amortization in calculating Adjusted Net Income. The effective tax rate for the year used in calculating the tax impact is 27.0%, which is the estimated effective tax rate for fiscal 2016 excluding an unrealized FX gain on the revaluation of the CHF200 million bonds outstanding in the nine months ended May 31, 2016.

(10)  Adjusted earnings per ordinary share is calculated by dividing Adjusted Net Income for the period by the weighted average ordinary shares outstanding for the period.  Earnings per ordinary share is calculated by dividing profit for the period attributable to owners of the parent by the weighted average ordinary shares outstanding for the period. For the three and nine months ended May 31, 2016 the basic and diluted weighted average ordinary shares outstanding were 104.1 million ordinary shares. For the three months ended May 31, 2015 the basic and diluted weighted average ordinary shares outstanding were 98.8 million and 98.9 million ordinary shares, respectively. For the nine months ended May 31, 2015 the basic and diluted weighted average ordinary shares outstanding were 98.1 million and 98.2 million ordinary shares, respectively.

SOURCE Nord Anglia Education, Inc.

Related Links

http://www.nordangliaeducation.com

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.