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

PR Newswire

WATERTOWN, Mass., Nov. 6, 2013 /PRNewswire/ -- Bright Horizons Family Solutions® Inc. (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 third quarter of 2013.

Third quarter 2013 highlights (compared to third quarter 2012):

  • Revenue increased 15% to $309 million
  • Adjusted EBITDA* increased 13% to $50 million
  • Adjusted income from operations* rose 12% to $30 million
  • Adjusted net income* increased 119% to $18 million
  • Diluted adjusted earnings per pro forma common share* increased 75% to $0.28

Year to date September 30, 2013 highlights (compared to nine months ended September 30, 2012):

  • Revenue increased 13% to $900 million
  • Adjusted EBITDA* increased 16% to $155 million
  • Adjusted income from operations* rose 13% to $95 million
  • Adjusted net income* increased 101% to $57 million
  • Diluted adjusted earnings per pro forma common share* increased 61% to $0.87

"We delivered strong operating and financial results once again this quarter as we continue to grow our business and deliver on our mission to provide high quality early education and work/life solutions for the children, families and clients we serve," said David Lissy, Chief Executive Officer.  "I'm very proud that 80 of the employers honored by Working Mother magazine on their '2013 Working Mother 100 Best Companies' list, released in September, are Bright Horizons clients, including all of the Top-Ten employers on the list.  These employers recognize that the key to success is their employees' overall well-being and that by creating work environments that foster a healthy integration between work and life, they also create opportunities to help them grow professionally. Our suite of services, from full service centers to back-up care and educational advisory services, provide employers with essential programs and services designed to strengthen and improve their employees' well-being and engagement."

Third quarter 2013 results
Revenue increased $40.7 million in the third quarter of 2013 from the third 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 third quarter of 2013, adjusted EBITDA increased $5.7 million and adjusted income from operations increased $3.2 million from the third quarter of 2012 primarily as a result of the $8.4 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 the acquisitions of Children's Choice and 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 third quarter of 2012, coupled with strong cost management have sustained gross margin as a percentage of revenue at 22.2% in the third quarter of 2013.

In 2013, the Company incurred $3.5 million in transaction costs related to the acquisitions of Children's Choice and Kidsunlimited, including $1.7 million in the third quarter. Including these transaction costs, income from operations was $27.8 million for the third quarter of 2013 compared to $25.4 million in the same 2012 period, and net income was $14.9 million for the third quarter of 2013 compared to $2.6 million in 2012.  Adjusted net income increased by $10.0 million, or 119%, to $18.4 million as compared to the third quarter of 2012, on expanded adjusted operating income and lower interest expense.  Diluted adjusted earnings per pro forma common share was $0.28, compared to $0.16 in the third quarter of 2012, an increase of 75%.

As of September 30, 2013, the Company operated 880 early care and education centers with the capacity to serve 99,300 children and families, a 13% increase in capacity since September 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 nine months ended September 30, 2013, the Company generated approximately $121 million of cash flow from operations compared to $93 million for the same period in 2012 and invested $55 million in fixed assets and $125 million in acquired businesses.  Net cash provided by financing activities totaled $60 million in the nine months ended September 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 nine month period ending September 30, 2013, the Company's cash and cash equivalents increased by $1 million to $35 million and the net debt position declined $122 million to $751 million at September 30, 2013.

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

  • Overall revenue growth in 2013 in the range of 13-14%
  • Adjusted EBITDA growth in 2013 in the range of 15-16%
  • 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 $1.18 to $1.20

In addition, for the full year in 2013, the Company estimates that pro forma diluted weighted average shares will approximate 66 million shares.  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 1-877-407-9039 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 November 13, 2013 at 1-877-870-5176 or, for international callers, at 1-858-384-5517, conference ID # 10000747.  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 nine months ended September 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 80 of Working Mother magazine's 2013 "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 September 30,



2013


%


2012


%










Revenue


$          308,663


100.0%


$          267,927


100.0%

Cost of Services


240,158


77.8%


207,835


77.6%

Gross Profit


68,505


22.2%


60,092


22.4%










Selling general & administrative


33,017


10.7%


27,621


10.3%

Amortization


7,699


2.5%


7,116


2.6%










Income from operations


27,789


9.0%


25,355


9.5%



















Interest expense, net


(9,195)


-3.0%


(21,332)


-8.0%



















Income before tax


18,594


6.0%


4,023


1.5%










Income tax provision


3,652


1.2%


1,417


0.5%










Net income


14,942


4.8%


2,606


1.0%

Net (loss) income attributable to non-controlling interest


(102)


0.0%


160


0.1%

Net income attributable to Bright Horizons Family Solutions Inc.


$            15,044


4.8%


$              2,446


0.9%










Accretion of Class L preference


-




20,299



Accretion of Class L preference for vested options


-




668



Net income (loss) available to common shareholders


$            15,044




$          (18,521)



Allocation of net income (loss) to common stockholders—basic and diluted:









Class L


-




$           20,299



Common stock


$            15,044




$          (18,521)



Earnings (loss) per share:









Class L—basic and diluted


-




$             15.30



Common stock:









     Basic


$                0.23




$              (3.05)



     Diluted


$                0.23




$              (3.05)



Weighted average number of common shares outstanding:









Class L—basic and diluted


-




1,327,115



Common stock:









     Basic


64,916,558




6,062,664



     Diluted


66,831,413




6,062,664



 

Bright Horizons Family Solutions Inc.

 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 (Unaudited, $ in thousands except per share amounts)












Nine Months Ended September 30,



2013


%


2012


%










Revenue


$          899,599


100.0%


$          797,512


100.0%

Cost of Services


689,879


76.7%


614,847


77.1%

Gross Profit


209,720


23.3%


182,665


22.9%










Selling general & administrative


109,048


12.1%


94,847


11.9%

Amortization


22,049


2.5%


20,298


2.5%










Income from operations


78,623


8.7%


67,520


8.5%










Loss on extinguishment of debt


(63,682)


-7.1%


-


0.0%

Interest expense, net


(31,387)


-3.5%


(61,702)


-7.8%



(95,069)


-10.6%


(61,702)


-7.8%










Income (loss) before tax


(16,446)


-1.9%


5,818


0.7%










Income tax (benefit) provision


(5,114)


-0.6%


1,536


0.2%










Net income (loss)


(11,332)


-1.3%


4,282


0.5%

Net (loss) income attributable to non-controlling interest


(212)


0.0%


294


0.0%

Net (loss) income attributable to Bright Horizons Family Solutions Inc.


$          (11,120)


-1.3%


$              3,988


0.5%










Accretion of Class L preference


-




58,401



Accretion of Class L preference for vested options


-




4,660



Net loss available to common shareholders


$          (11,120)




$          (59,073)



Allocation of net income (loss) to common stockholders—basic and diluted:









Class L


-




$           58,401



Common stock


$          (11,120)




$          (59,073)



Earnings (loss) per share:









Class L—basic and diluted


-




$             44.05



Common stock:









     Basic


$              (0.18)




$              (9.75)



     Diluted


$              (0.18)




$              (9.75)



Weighted average number of common shares outstanding:









Class L—basic and diluted


-




1,325,903



Common stock:









     Basic


61,815,607




6,057,128



     Diluted


61,815,607




6,057,128



 

Bright Horizons Family Solutions Inc.

 CONDENSED CONSOLIDATED BALANCE SHEETS

 (Unaudited, in thousands)












September 30, 2013


December 31, 2012








 ASSETS





 Current assets:





 Cash and cash equivalents

$                           35,010


$                             34,109


 Accounts receivable, net

55,418


62,714


 Other current assets

57,244


39,194



 Total current assets

147,672


136,017








 Fixed assets, net

385,598


340,376

 Goodwill


1,097,447


997,344

 Other intangibles, net

444,841


432,580

 Other assets


12,209


9,791



 Total assets

$                      2,087,767


$                        1,916,108








 LIABILITIES, NONCONTROLLING INTEREST AND STOCKHOLDERS' EQUITY (DEFICIT)

 Current liabilities:





 Current portion of long-term debt

$                              7,900


$                               2,036


 Line of credit


20,600


-


 Accounts payable and accrued expenses

109,034


97,207


 Deferred revenue and other current liabilities

122,897


102,650



 Total current liabilities

260,431


201,893








 Long-term debt

757,544


904,607

 Deferred income taxes

152,432


148,880

 Other long term liabilities

59,317


52,388



Total liabilities

1,229,724


1,307,768








 Redeemable noncontrolling interest

8,093


8,126

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

-


854,101

 Total stockholders' equity (deficit)

849,950


(253,887)



Total liabilities, noncontrolling interest and stockholders' equity (deficit)

$                      2,087,767


$                        1,916,108















(1)

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


initial public offering ("IPO"), 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)









Nine Months Ended September 30,






2013


2012

Cash flows from operating activities






Net (loss) income


$                 (11,332)


$                       4,282


Adjustments to reconcile net (loss) income to net cash






provided by operating activities:







Depreciation and amortization


55,322


50,261



Loss on extinguishment of debt


63,682


-



Interest paid in kind


2,143


17,528



Stock based compensation


9,528


16,700



Deferred income taxes


367


(14,913)



Other non-cash adjustments, net


471


893


Changes in assets and liabilities







Accounts receivable


10,977


13,159



Prepaid expenses and other current assets


(21,123)


3,383



Accounts payable and accrued expenses


(553)


6,332



Other, net


11,983


(4,976)




Net cash provided by operating activities


121,465


92,649









Cash flows from investing activities






Purchases of fixed assets, net


(55,159)


(47,791)


Payments for acquisitions-net of cash acquired


(125,389)


(108,040)




Net cash used in investing activities


(180,548)


(155,831)









Cash flows from financing activities






Borrowings of long-term debt


769,360


82,321


Line of credit, net


20,600


-


Principal payments of long-term debt


(5,925)


(5,260)


Extinguishment of long-term debt


(972,468)


-


Proceeds from initial public offering


234,944


-


Proceeds from issuance of common stock upon exercise of options


8,671


2,115


Tax benefit from stock-based compensation 


4,845


3,381


Purchase of treasury stock


-


(5,140)




Net cash provided by financing activities


60,027


77,417









Effect of exchange rate changes on cash


(43)


374












Net increase in cash and cash equivalents


901


14,609









Cash and cash equivalents, beginning of period


34,109


30,448









Cash and cash equivalents, end of period


$                   35,010


$                     45,057

 

 

 

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 September 30, 2013









Revenue


$ 263,198


$    38,648


$      6,817


$ 308,663

Amortization of intangibles


7,442


181


76


7,699

     Income from operations


16,392


10,215


1,182


27,789

Adjusted income from operations (1)


18,140


10,215


1,181


29,536










Three months ended September 30, 2012









Revenue


$  230,046


$    33,008


$       4,873


$  267,927

Amortization of intangibles


6,859


182


75


7,116

Income from operations


16,201


8,382


772


25,355

Adjusted income from operations (1)


16,938


8,566


851


26,355










(1)     Adjusted income from operations represents income from operations excluding expenses incurred in connection with the IPO, completed in January 2013, the secondary offering completed in June 2013 and transaction costs associated with the acquisitions of businesses in 2013.












Full service center-based care


Back-up dependent care


Other educational advisory services


Total

Nine months ended September 30, 2013









Revenue


$ 775,358


$ 107,526


$    16,715


$ 899,599

Amortization of intangibles


21,279


543


227


22,049

Income from operations


49,326


28,609


688


78,623

Adjusted income from operations (1)


63,320


30,462


1,467


95,249










Nine months ended September 30, 2012









Revenue


$  689,678


$      94,755


$      13,079


$     797,512

Amortization of intangibles


19,528


544


226


20,298

Income (loss) from operations


44,108


23,591


(179)


67,520

Adjusted income from operations (1)


56,302


26,632


1,103


84,037










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

 

Bright Horizons Family Solutions Inc

NON-GAAP RECONCILIATIONS

(Unaudited, in thousands)





Three Months Ended September 30,

Nine Months Ended September 30,


2013

2012

2013

2012






Net income (loss)

$       14,942

$        2,606

$       (11,332)

$          4,282

Interest expense, net

9,195

21,332

31,387

61,702

Income tax expense (benefit)

3,652

1,417

(5,114)

1,536

Depreciation

11,013

8,809

31,264

24,912

Amortization (a)

7,699

7,116

22,049

20,298






EBITDA

46,501

41,280

68,254

112,730

Additional Adjustments:





Straight line rent expense (b)

504

495

1,867

1,095

Stock compensation expense (c)

1,223

901

9,528

16,700

Sponsor management fee (d)

625

7,674

1,875

Loss on extinguishment of debt (e)

63,682

Stock offering costs (f)

1,000

647

1,400

Acquisition-related costs (g)

1,747

3,511






Total adjustments

3,474

3,021

86,909

21,070






Adjusted EBITDA

$       49,975

$      44,301

$      155,163

$     133,800











Income from operations

$       27,789

$      25,355

$        78,623

$       67,520

Stock compensation for performance-based awards (2013) and effect of option modification (2012) (c)

4,968

15,117

Sponsor termination fee (d)

7,500

Stock offering costs (f)

1,000

647

1,400

Acquisition-related costs (g)

1,747

3,511






Adjusted income from operations

$       29,536

$      26,355

$        95,249

$       84,037











Net income (loss)

$       14,942

$        2,606

$       (11,332)

$          4,282

Income tax expense (benefit)

3,652

1,417

(5,114)

1,536






Income (loss) before tax

18,594

4,023

(16,446)

5,818

Stock compensation expense (c)

1,223

901

9,528

16,700

Sponsor management fee (d)

625

7,674

1,875

Amortization (a)

7,699

7,116

22,049

20,298

Loss on extinguishment of debt (e)

63,682

Stock offering costs (f)

1,000

647

1,400

Acquisition-related costs (g)

1,747

3,511






Adjusted income before tax

29,263

13,665

90,645

46,091

Income tax expense (h)

(10,827)

(5,231)

(33,539)

(17,647)






Adjusted net income

$       18,436

$        8,434

$        57,106

$       28,444




(a) Represents amortization of intangible assets, including $15.1 million for the nine months ended September 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
September 30,

Nine months ended
September 30,




2013

2012

2013

2012


Diluted earnings (loss) per pro forma common share:






          Net income (loss)

$         14,942

$          2,606

$      (11,332)

$            4,282








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

1,325,903


          Adjustment to weight Class L shares over respective

             period

(1,277,963)









          Weighted average number of Class L shares over

             period

1,327,115

49,152

1,325,903


          Class L conversion factor

35.1955

35.1955

35.1955

35.1955









          Weighted average number of converted Class L

             common shares

46,708,476

1,729,929

46,665,819


          Weighted average number of common shares

64,916,558

6,062,664

61,815,607

6,057,128









          Pro forma weighted average number of common

             shares—basic

64,916,558

52,771,140

63,545,536

52,722,947


          Incremental dilutive shares (2)

1,914,855

39,650

69,298









          Pro forma weighted average number of common

             shares—diluted

66,831,413

52,810,790

63,545,536

52,792,245









Diluted earnings (loss) per pro forma common share

$              0.22

$            0.05

$             (0.18 )

$              0.08
















Diluted adjusted earnings per pro forma common share:






          Adjusted net income (in thousands)

$         18,436

$          8,434

$         57,106

$         28,444









          Pro forma weighted average number of common

             shares—basic

64,916,558

52,771,140

63,545,536

52,722,947


          Incremental dilutive shares (2)

1,914,855

39,650

1,860,276

69,298









          Pro forma weighted average number of common

             shares—diluted

66,831,413

52,810,790

65,405,812

52,792,245









Diluted adjusted earnings per pro forma common share

$              0.28

$            0.16

$              0.87

$              0.54




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


 

Rates

View Comments (0)