Afya Limited Announces First Quarter 2020 Financial Results

GlobeNewswire
0
In this article:

Continuing Trend of Growth, Maintaining Strong and Consistent Results; 1H20 Guidance Reaffirmed; Solid Cash Position of R$ 1.3 billion

NOVA LIMA, Brazil, May 28, 2020 (GLOBE NEWSWIRE) -- Afya Limited (AFYA) (“Afya” or the “Company”), the leading medical education group in Brazil, today reported financial and operating results for the three-month period ended March 31, 2020. Financial results are expressed in Brazilian Reais and are presented in accordance with International Financial Reporting Standards (IFRS).

First quarter 2020 main highlights

  • Pro forma Net Revenue grew by 27.2% year over year (YoY), reaching R$272.3 million. Pro forma Net Revenue excluding UniRedentor grew 20.1%.

  • Pro forma Adjusted EBITDA increased 36.0% YoY reaching R$140.6 million, with EBITDA margin of 51.6%, increasing 330 basis points (bps). Pro forma Adjusted EBITDA excluding UniRedentor grew 33.3%, with EBITDA margin expanding 530 bps.

  • Adjusted Net Income of R$124.0 million, up 131.7% YoY.

  • Cash conversion of 80.7% with a solid cash position of R$1,299 million at quarter-end.

  • Intake process for the 2H20 have already captured more candidates than medical seats available, ensuring 100% occupancy

  • Considering the consolidation of UniSL figures, a 22% growth is projected in medical student base for 2H20 when compared to 1Q20, reaching 9,718 medical students.

  • 16,008 monthly active users of Afya Digital in the end of March 2020.

Table 1: Financial Highlights

First Quarter

Considering the adoption of IFRS 16

(in thousand of R$)

2020

2019

% Chg

2020 ex-Uniredentor

2019

% Chg ex-Uniredentor

(a) Net Revenue

272,304

144,578

88.3%

257,088

144,578

77.8%

(b) Pro forma Net Revenue¹

272,304

214,095

27.2%

257,088

214,095

20.1%

(c) Adjusted EBITDA²

140,644

74,730

88.2%

137,794

74,730

84.4%

(d) = (c )/(a) Adjusted EBITDA Margin²

51.6%

51.7%

-10 b.p

53.6%

51.7%

+190 b.p

(g) Pro forma Adjusted EBITDA¹ ²

140,644

103,409

36.0%

137,794

103,409

33.3%

(h) = (e)/(b) Pro forma Adjusted EBITDA¹ ² Margin

51.6%

48.3%

+330 b.p

53.6%

48.3%

+530 b.p

(i) Adjusted Net Income

124,011

53,531

131.7%

121,964

53,531

127.8%

1. Includes the pro-forma results of Medcel, IPEMED and FASA, as if the acquisition had been consummated on January 1, 2019.

2. See more information on "Non-GAAP Financial Measures" (Item 10).

Message from Management

Virgilio Gibbon, Afya’s CEO, stated: “This was an eventful and historical quarter. We are living and operating our business in an unprecedented time and we want to take a moment to acknowledge the challenges that the world is facing. We are fortunate that, as a business, we are able to help by providing free courses at this time to assist hospitals, medical schools, physicians and nurses to deal with the rapid spread of COVID-19.

I also want to thank our employees and professors who made it possible, within one week, to move 100% of the on-site classes onto our online platform. The feedback from students, professors and physicians could not be better – they are all very satisfied with the effectiveness of the platform. While the environment continues to evolve quickly, our teams are managing our priorities and business well. I am extremely proud of Afya’s team and glad to report that we and our families are safe and healthy – our first priority.

First quarter results grew significantly on the back of the positive dynamics and a very strong intake process concluded by the end of this quarter. Afya had already completed the enrollment process with a 100% occupancy that maintained, as expected, our highly predictable topline growth even during these challenging times. Our business is tracking in line with our first half 2020 expectations as we are successfully executing our long-term strategy and showing the resilience of our business model during this unprecedented crisis. It is worth mentioning that our collection process by end of April is performing even better results when compared to the same period last year, signaling that Afya’s strong cash flow generation will continue even during the crisis. Considering the next intake cycle and the additional medical students added after UniSL acquisition, we are expecting to grow 22% our medical student base in 2H20 when compared to 1Q20 reported figures, reaching 9,718 students, attesting the resilience of our business and ability to keep 100% of occupancy rate even during this crisis.

In March, as we started to see the Covid-19 outbreak in Brazil, we prioritized the well-being of our students and professors by quickly moving campus classes to our online platform. Most of our corporate staff started to work from home and are keeping all activities up and running. We are also providing a full package of social and health assistance to our employees and families to help them during the pandemic, including all HR initiatives such as online yoga classes, free psychological care, launch of corporate courses platform, free lectures, support for family professional placement, among others.

At Afya, we’re highly aware that we are privileged to have a service that is even more meaningful to students and health care professionals in this uncertain time. To help students in the last two years of graduation we released temporary free access to our digital platform, in parallel we launched the 2nd season of our webseries “Residência Médica”, and to the general medical professional public we released several free courses and webinars to enhance their knowledge process during these challenging moments.

These actions brought a significant number of new students, physicians and medical schools to our platforms and positively changed the dynamic of our continuing medical education business unit. The monthly active users (MaU) of our platforms in the end of March has soared to more than 16.0 thousand, from 13.6 thousand in the end of January, attesting the potential to accelerate our market penetration and to offer to these users new programs and services to support their life long educational journey. And we expect a higher MaU in the second quarter due to other Covid initiatives. This is completely in sync with our strategy to combine quality medical education with intensive use of technology that will sprawl through their medical careers.

M&A remains a key growth strategy for us and we continue to evaluate opportunities to deploy capital into strategic acquisitions. Given that we are ahead of schedule in terms of acquisitions –we have already reached more than 40% of our target to acquire at least 1,000 medical school seats within three years after our IPO - we are taking this time to reevaluate all assets we have under Memorandum of Understandings (MoU), which currently represents more than 500 seats. We are also looking for assets and digital platforms that can add services to medical professionals, thus maximizing our product offering. Importantly, our financial soundness and cash flow generation capabilities allows us flexibility, and we intend to remain opportunistic. Last, but not least, integration continued running smoothly and even during the pandemic we were able to conclude IPEMED’s integration and we are very close to conclude MedCel and Uninovafapi’s integration process (expected by the third quarter of 2020), extracting all sizable synergies we identified when acquiring these businesses. It is worth mentioning that in the beginning of this month we closed the UniSL acquisition in Rondônia entering another important State in northern region.

Afya is also proud of its engagement with society. All of our initiatives and beliefs are detailed in our first Sustainability Report, released in the beginning of May. In this report we detail our initiatives and strategy that contributed to us achieving 12 of the 17 UN Sustainable Development Goals (SDGs). We also became a signatory of the UN Global Compact, with my personal commitment, and support from the Board, to meet fundamental responsibilities in four areas: human rights, labor, environment and anti-corruption.

We are operating in truly extraordinary times, times of great challenges, but also times in which we see many key opportunities ahead for Afya.”

1. COVID-19 Update

COVID-19 did not have an impact on the Company’s 1Q20 financial results. As a matter of fact, Afya’s collection rate is 400 bps higher from January to April, when compared to the same period last year and a 100% occupancy in Medical School seats is maintained. However, taking into consideration the interruption of on-campus activities and that a significant portion of non-practical educational activities being temporarily offered through the Company’s online platform, Afya is expecting that some practical classes will have to be replaced during the 2H2020 postponing the revenue recognition proportionally. Those effects were already considered in the Company’s 1H20 guidance indicated by the Net Revenue guidance range, which already contemplated that a certain amount of practical classes would be delivered in the 2H2020. Aside from this, Afya does not expect other meaningful impacts on its 2Q20 results.

Afya understands the importance of its unique positioning in the medical community and therefore has played an important role in sharing knowledge with other institutions, physicians, students and patients through the initiatives below:

  • Temporary access to Afya’s digital platform – MedCel – free of charge for other medical education institutions through the duration of the pandemic. With this initiative, Afya aims to help other public and private medical schools to minimize the impact of the pandemic on their students. Over 9,000 medical students at 32 public and private schools are already accessing Medcel’s platform;

  • Development and launch of a free course of “Conducts for Emergencies in COVID-19” for hospitals, medical associations, medical schools and other interested professionals and students. The course focuses on mechanical ventilation, respiratory emergencies and imaging diagnosis. The online training is provided by two pulmonologists and a cardiologist from Afya and also selected guest specialists, which has had more than 23,000 participants and 34 institutions enrolled;

  • Launch of the free course “Therapeutic Update in the Era of Telemedicine”. This course aims to update doctors of several specialties on how to make routine emergency care and when is it really necessary to refer the patient to a specific specialist. It also teaches when and how telemedicine could be used, reducing the risk exposure of health professionals and patients and also relieving the burden on the health system. The course is composed of 60 study units, including 426 video lessons, 59 podcasts, 177 questions resolution, among others, with 1,572 users accessing the platform.

  • Promotion of a Free Webinar Week to discuss the “Impacts of Covid in the World’s Health Systems” together with iHeed, a world-class medical online education platform, with renowned physicians and health professionals from the US, UK, Ireland, Germany, South Korea, India and Singapore focusing on good practices to combat the pandemic and identify the lasting changes in the medical industry. Several themes such as technology, changes in medical education, welfare of doctors, among others were discussed, with an attendance of 5,800 participants.

  • Donation of masks, gloves and other safety equipment to health departments and hospitals to the 13 cities where Afya’s medical courses are located.

2. First Half 2020 Guidance Reaffirmed

The Company is reaffirming its previously issued guidance for 1H20 including the successfully concluded admissions of new students for the first semester of 2020 and assuming a certain degree of potential impacts of COVID-19 into the business during 1H20. The impacts contemplated in the guidance below take into consideration the interruption of on-campus activities, with a significant portion of non-practical educational activities being temporarily offered through the Company’s online platform (rather than on-site) and the calendar of the practical educational activities being rescheduled to when authorities allow on-campus activities to resume.

Under these assumptions, Afya expects to partially mitigate the potential impact over the academic calendar and to its business results in 1H20. This timing effect was already contemplated within the Net Revenue´s guidance range provided and it will not change the tuition payment schedule for the 1H20.

The global Coronavirus outbreak is an unprecedented and rapidly evolving situation. When considering Afya’s guidance for 1H20, it is paramount that shareholders and the market in general be advised that the COVID-19 pandemic is still evolving in Brazil, some state authorities may maintain a lockdown status for a still undefined period of time and/or take other actions not contemplated into the guidance, all of which are outside of the Company’s control.

Considering the above factors, the guidance for 1H20 is defined in the following table.

Guidance for 1H20

Important considerations

Net Revenues is expected to be between R$475 million – R$510 million

  • Includes UniRedentor starting February 1st, 2020

  • Excludes any acquisition that may be concluded after the issuance of the guidance; for instance does not include UniSaoLucas that was concluded on May 5, 2020.


Adjusted EBITDA margin is expected to be between 45-46.5%

  • Includes UniRedentor starting February 1st, 2020

  • Excludes any acquisition that may be concluded after the issuance of the guidance; for instance does not include UniSaoLucas that was concluded on May 5, 2020.

  • Includes the impact of the adoption of IFRS 16

3. Overview of 1Q20

Operational Review

Afya is the only company offering technological solutions to support students across every stage of the medical career, from undergraduate students in its medical school years through medical residency preparatory courses, medical specialization programs and continuing medical education.

The Company operates two distinct business units. The first (Business Unit 1 or BU1), is comprised of Undergraduate – medical schools, other healthcare programs and ex-health degrees. Revenue is generated from the monthly tuition fees the Company charges students enrolled in the undergraduate programs. The Company also offers Residency Preparatory and Specialization Programs (Business Unit 2 or BU2). Revenue is comprised of fees from these programs.

Table 2: Key Revenue Drivers

First Quarter

2020

2019

% Chg

Business Unit 1: Educational Services Segment ¹

MEDICAL SCHOOL

Approved Seats²

1,866

1,267

47.3

%

Operating Seats

1,516

917

65.3

%

Total Students

7,956

5,011

58.8

%

Total Students (ex-Uniredentor)

7,339

5,011

46.5

%

Tuition Fees (ex- Uniredentor - R$MM)

181,308

114,188

58.8

%

Medical School Average Ticket (ex- Uniredentor - R$/month)

8,235

7,596

8.4

%

UNDERGRADUATE HEALTH SCIENCE

Total Students

7,596

6,425

18.2

%

Total Students (ex-Uniredentor)

6,544

6,425

1.9

%

Tuition Fees (ex- Uniredentor - R$MM)

25,860

22,565

14.6

%

OTHER UNDERGRADUATE

Total Students

10,617

7,985

33.0

%

Total Students (ex-Uniredentor)

8,744

7,985

9.5

%

Tuition Fees (ex- Uniredentor - R$MM)

27,031

22,390

20.7

%

Business Unit 2: Prep Courses & CME and Medical Specialization

Active Paying Students

Prep Courses & CME - B2C

9,375

7,249

29.3

%

Prep Courses & CME - B2B

890

732

21.6

%

Medical Specialization & Others

4,187

1,722

143.1

%

Medical Specialization & Others (ex-Uniredentor)

1,542

1,722

-10.5

%

Revenue from courses (ex- Uniredentor - R$MM) ³

57,894

-

-

1. As Uniredentor tuition fees consolidates only two months of operation in the 1Q20, tuition fees of this table do not consider Uniredentor results. Uniredentor average tuition fee for medical school in February and March was R$10,222.

2. This number includes UniSl that was acquired in May 5, 2020 and contribute 182 seats to Afya.

3. As Medcel and Ipemed were acquired on March 31, 2019 and on May 9, 2019 respectively, revenue from courses for BU2 were not accounted for in 1Q19. The number of students is disclosed to contribute with investors analysis.

Besides the active paying students, 9,000 medical students from 32 public and private medical schools are accessing our digital platform with a temporary free access during the crisis.

Total monthly active users (MaU) grew at 17.5% increase from January to March, reaching 16,008 user at the end of March. MaU represents the number of unique individuals that consumed Afya’s digital content in the last 30 days. Afya’s offers to its MaU a great number of learning assets, that can be e-books, videos, podcasts and questions. In the last quarter, MaU’s average consumption of learning assets were 54, increasing 26% the engagement of Afya’s digital users since January to March.

Table 3: Key Operational Drivers for BU2

First Quarter

January

February

March

Total Monthly Active Users (MaU)

13,624

14,602

16,008

Average Learning Assets Consumption

46

59

58

Seasonality

Afya’s two businesses are impacted by seasonality but at different time periods. The first is associated with the concentration of prep course revenues in the first and fourth quarters of each year, when new content (books and e-books) is delivered and revenues are recognized. The second is associated with the maturation of several medical schools, which leads to a higher enrollment base in the second half of each year. As a result, in a typical year, the first quarter is normally the strongest. The fourth quarter is normally the second strongest, followed by the third and second quarters, respectively. Finally, the second half of the year is normally stronger than the first half.

Revenue

Pro forma Net Revenue, which considers results of Medcel, IPEMED and FASA as if they were acquired on January 1st, 2019, for the three-months ended March 31, 2020, was up 27.2% over the same period of last year, to R$272.3 million. Excluding the acquisition of UniRedentor, which closed in the end of January 2020, Pro Forma Net Revenue grew by 20.1% YoY, reaching R$257.1 million.

Total Net Revenue for the three-months ended March 31, 2020 was R$272.3 million, an increase of 88.3% over the same period of last year. Excluding the acquisition of UniRedentor Net Revenue grew 77.8% in the quarter, with a contribution of 75% from Medcel, IPEMED, FASA and IPEC acquisitions and 25% from organic growth, which is comprised of the maturation of medical school seats and average ticket.

Table 3: Revenue & Revenue Mix

(in thousand of R$)

First Quarter

2020

2019

% Chg

Net Revenue Mix

Business Unit-1

211,784

144,578

46.5

%

Business Unit-2

61,497

-

Inter-segment transactions

-977

Total Reported Net Revenue

272,304

144,578

88.3

%

Total Pro Forma Net Revenue¹

272,304

214,095

27.2

%

1. Includes the pro-forma results of Medcel, IPEMED and FASA, as if the acquisition had been consummated on January 1, 2019.

Adjusted EBITDA and Pro forma Adjusted EBITDA

Pro forma Adjusted EBITDA was R$140.6 million in three-months ended March 31, 2020, up 36.0%, from R$103.4 million in the three-months ended March 31, 2019. Pro forma Adjusted EBITDA margin increased 330 basis points to 51.6% in the three-months ended March 31, 2020, from 48.3% in the same period of the prior year reflecting the operational leverage, synergies obtained from recent acquisitions and other improvements. Excluding the consolidation of UniRedentor, Pro forma Adjusted EBITDA increased 33.3% year over year to R$137.8 million from R$103.4 million and Pro forma Adjusted EBITDA margin increased 530 basis points, to 53.6% from 48.3%.

Adjusted EBITDA in three-months ended March 31, 2020 increased 88.2% to R$140.6 million, from R$74.7 million in the three-months ended March 31, 2019, Adjusted EBITDA margin of 51.6% was generally in line with the 51.7% reported in the three-months ended March 31, 2019, reflecting the consolidation of UniRedentor. Excluding this effect, Adjusted EBITDA increased 84.4% to R$137.8 million and Adjusted EBITDA margin expanded 190 basis points to 53.6% from 51.7%. Of this growth 75% came from consolidating acquisitions and 25% from maturation of the medical schools combined with synergies from acquisitions.

Upon closing and being included in the financial results for the first time, UniRedentor had a negative impact on the Adjusted EBITDA Margin in the quarter. However, with a proven track record of successfully integrating acquisitions, Afya expects that the full integration of this business will result in synergies that will converge to similar margin gains as the integration process progresses.

Table 4: Adjusted EBITDA

First Quarter

(in thousand of R$)

Considering the adoption of IFRS 16

2020

2019

% Chg

2020 ex-Uniredentor

2019

% Chg

Adjusted EBITDA

140,644

74,730

88.2%

137,794

74,730

84.4%

% Margin

51.6%

51.7%

-10 b.p

53.6%

51.7%

+190 b.p

Proforma Adjusted EBITDA¹

140,644

103,409

36.0%

137,794

103,409

33.3%

% Margin

51.6%

48.3%

+330 b.p

53.6%

48.3%

+530 b.p

1. Includes the pro-forma results of Medcel, IPEMED and FASA, as if the acquisition had been consummated on January 1, 2019.

Net Income

During the three-months ended March 31, 2020, the Company reported Adjusted Net Income of R$124.0 million, compared to an Adjusted Net Income of R$53.5 million in the three-months ended March 31, 2019, an increase of 131.7%, mainly reflecting the revenue contribution, synergies captured and margin expansion from the consolidation of acquisitions.

Balance Sheet and Cash Flow

Cash and cash equivalents, including restricted cash of R$16.0 million, at March 31, 2020 were R$1,299.3 million, compared to R$960.1 million at December 31, 2019, and primarily reflects the proceeds from the 2019 IPO and 2020 Follow On offering.

For the three-month period ended March 31, 2020, Afya reported an Adjusted Cash Flow from Operations of R$107.4 million compared to R$59.0 million in 1Q19, an 82.0% increase.

Operating Cash Conversion Ratio for 1Q20 decreased to 80.7% from 82.7% in 1Q19, mainly due to the consolidation of Medcel results in 1Q20 figures. Since the prep course’s revenues are recognized mainly in the first and fourth quarters of each year, but collection is mostly stable during the year, Medcel’s negatively affects cash conversion in the first and fourth quarters.

Excluding Medcel consolidation for comparison purposes, operating cash conversion in 1Q20 would be 91.6%, representing an 890 bps increase, when compared with 1Q19.

Table 5: Operating Cash Conversion Ratio Reconciliation

First Quarter

(in thousand of R$)

Considering the adoption of IFRS 16

2020

2019

% Chg

(a) Cash flow from operations

101,396

57,732

75.6%

(b) Income taxes paid

6,057

1,297

367.0%

(c) = (a) + (b) Adjusted cash flow from operations

107,453

59,029

82.0%

(d) Adjusted EBITDA

140,644

74,730

88.2%

(e) Non-recurring expenses:

- Integration of new companies (1)

3,120

1,000

212.0%

- M&A advisory and due diligence (2)

2,750

140

1864.3%

- Expansion projects (3)

783

305

156.7%

- Restructuring Expenses (4)

816

1,911

-57.3%

(f) = (d) - (e) Adjusted EBITDA ex- non-recurring expenses

133,175

71,374

86.6%

(g) = (a) / (f) Operating cash conversion ratio

80.7%

82.7%

-200 b.p

(1) Consists of expenses related to the integration of newly acquired companies.

(2) Consists of expenses related to professional and consultant fees in connection with due diligence services for M&A transactions.

(3) Consists of expenses related to professional and consultant fees in connection with the opening of new campuses.

(4) Consists of expenses related to the employee redundancies in connection with the organizational restructuring of acquired companies.

4. Subsequent Events

Closing of UniSL

On May 5, 2020, the Company announced that it had closed on the previously announced acquisition of Centro Universitário São Lucas, or UniSL, a post-secondary education institution that offers on-campus, undergraduate courses in medicine in the State of Rondônia. In 2019, UniSL reported gross revenue of R$227.5 million with approximately 65% of its gross revenue derived from health-related programs.

The purchase price was R$341.6 million, including the assumption of an estimated total net debt of R$140.1 million, of which 70% of the purchase price was paid in cash on closing and 30% is payable in three equal installments through 2023, adjusted by the CDI rate.

This acquisition will contribute 182 medical school seats to Afya, with a potential upside of 100 additional seats pending approval by the Ministry of Education that, if approved, could result in an additional payment of up to R$80 million, adjusted by the CDI rate.

5. Conference Call and Webcast Information

When: May 29, 2020 at 11:00 a.m. ET.

Who:

Mr. Virgilio Gibbon, Chief Executive Officer
Mr. Luis André Blanco, Chief Financial Officer
Ms. Renata Costa Couto, Head of Investor Relations

Dial-in: +1-877- 591-8865 (U.S. Toll-Free); +1-336-698-3012 (International). Conference ID: 2699538

Webcast: ir.afya.com.br

Replay: Available between May 29, 2020 until June 4, 2020, by dialing +1-855-859-2056 (U.S. domestic) or +1-404-537-3406 (International), conference ID: 2699538.

6. About Afya Limited (AFYA)

Afya is the leading medical education group in Brazil based on number of medical school seats, delivering an end-to-end physician-centric ecosystem that serves and empowers students to be lifelong medical learners from the moment they enroll as medical students through their medical residency preparation, graduation program, and continuing medical education activities. For more information, please visit www.afya.com.br.

7. Forward – Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. All statements other than statements of historical fact, could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain students; our ability to increase tuition prices and prep course fees; our ability to anticipate and meet the evolving needs of student and teachers; our ability to source and successfully integrate acquisitions; general market, political, economic, and business conditions, and our financial targets such as revenue, share count and IFRS and non-IFRS financial measures including gross margin, operating margin, net income (loss) per diluted share, and free cash flow. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, such as statements about the potential impacts of the COVID-19 pandemic on our business operations, financial results and financial position and on the Brazilian economy.

The Company undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make. Readers should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent management’s beliefs and assumptions only as of the date such statements are made. Further information on these and other factors that could affect the Company’s financial results is included in filings made with the United States Securities and Exchange Commission (SEC) from time to time, including the section titled “Risk Factors” in the most recent Rule 434(b) prospectus. These documents are available on the SEC Filings section of the investor relations section of our website at: https://ir.afya.com.br/.

8. Non-GAAP Financial Measures

To supplement the Company's consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board—IASB, Afya uses Proforma Revenue, Adjusted EBITDA, Pro Forma Adjusted EBITDA, Pro Forma Adjusted Net Income and Operating Cash Conversion Ratio information for the convenience of investors, which are non-GAAP financial measures. A non-GAAP financial measure is generally defined as one that purports to measure financial performance but excludes or includes amounts that would not be so adjusted in the most comparable GAAP measure.

Afya calculates Adjusted EBITDA ex IFRS- 16 as net income plus/minus net financial result plus income taxes expense plus depreciation and amortization plus interest received on late payments of monthly tuition fees, minus payment of lease liabilities, plus share-based compensation plus/minus non-recurring expenses. Pro Forma Adjusted EBITDA is calculated as pro forma net income plus/minus net financial result plus income taxes expense plus depreciation and amortization plus interest received on late payments of monthly tuition fees, minus payment of lease liabilities plus share-based compensation plus/minus non-recurring expenses. The calculation for Adjusted Net Income ex- IFRS16 is net income plus amortization of customer relationships and trademark, plus depreciation of right-of-use of assets plus interest expense of lease liabilities, minus payment of lease liabilities plus/minus tax effect, plus shared based compensation.

Afya calculates Adjusted EBITDA considering IFRS- 16 as net income plus/minus net financial result plus income taxes expense plus depreciation and amortization plus interest received on late payments of monthly tuition fees, plus share-based compensation plus/minus non-recurring expenses. Pro Forma Adjusted EBITDA is calculated as pro forma net income plus/minus net financial result plus income taxes expense plus depreciation and amortization plus interest received on late payments of monthly tuition fees, plus share-based compensation plus/minus non-recurring expenses. The calculation for Adjusted Net Income considering IFRS 16 is net income plus amortization of customer relationships and trademark, plus shared based compensation. We calculate Operating Cash Conversion Ratio as the cash flows from operations, divided by Adjusted EBITDA plus/minus non-recurring expenses.

Management presents Adjusted EBITDA, Pro Forma Adjusted EBITDA and Pro Forma Adjusted Net Income because it believes these measures provide investors with a supplemental measure of the financial performance of the core operations that facilitates period-to-period comparisons on a consistent basis. Afya also presents Operating Cash Conversion Ratio because it believes this measure provides investors with a measure of how efficiently the Company converts EBITDA into cash. The non-GAAP financial measures described in this prospectus are not a substitute for the IFRS measures of earnings. Additionally, calculations of Adjusted EBITDA, Pro Forma Adjusted EBITDA, Pro Forma Adjusted Net Income and Operating Cash Conversion Ratio may be different from the calculations used by other companies, including competitors in the education services industry, and therefore, Afya’s measures may not be comparable to those of other companies.

9. Unaudited Pro Forma Condensed Consolidated Financial Information

The unaudited interim pro forma condensed consolidated statement of income for the three months ended March 31, 2019 is based on the historical unaudited interim consolidated financial statements of Afya, and gives effect of the acquisition of Medcel, IPEMED and FASA by Afya Brazil as if it had been consummated on January 1, 2019. Pro forma adjustments were made to reflect the acquisition of Medcel, IPEMED and FASA by Afya Brazil.

10. Investor Relations Contact

Renata Couto, Head of Investor Relations
Phone: +55 31 3515.7564 | +55 31 98463.3341
E-mail: renata.couto@afya.com.br

11. Financial Tables

Interim condensed consolidated statements of income and comprehensive income

For the three-months periods ended March 31, 2020 and 2019

(In thousands of Brazilian Reais, except earnings per share)

March 31, 2020

March 31, 2019

(unaudited)

(unaudited)

Net revenue

272,304

144,578

Cost of services

(89,251

)

(54,364

)

Gross profit

183,053

90,214

General and administrative expenses

(86,723

)

(31,234

)

Other expenses, net

(59

)

(206

)

Operating income

96,271

58,774

Finance income

30,013

5,167

Finance expenses

(18,859

)

(12,236

)

Finance result

11,154

(7,069

)

Share of income of associate

2,302

-

Income before income taxes

109,727

51,705

Income taxes expense

(6,057

)

(2,229

)

Net income

103,670

49,476

Other comprehensive income

-

-

Total comprehensive income

103,670

49,476

Income attributable to

Equity holders of the parent

99,816

41,535

Non-controlling interests

3,854

7,941

103,670

49,476

Basic earnings per share

Per common share

1.09

0.72

Diluted earnings per share

Per common share

1.09

0.71

Interim condensed consolidated statements of financial position

As of March 31, 2020, and March 31, 2019

(In thousands of Brazilian Reais)

March 31, 2020

December 31, 2019

Assets

(unaudited)

Current assets

Cash and cash equivalents

1,283,109

943,209

Restricted cash

14,137

14,788

Trade receivables

156,308

125,439

Inventories

5,580

3,932

Recoverable taxes

11,103

6,485

Derivatives

13,299

-

Other assets

15,923

17,912

Total current assets

1,499,459

1,111,765

Non-current assets

Restricted cash

2,053

2,053

Trade receivables

12,964

9,801

Other assets

23,219

17,267

Property and equipment

157,297

139,320

Investment in associate

47,936

45,634

Right-of-use assets

334,221

274,275

Intangible assets

1,524,985

1,312,338

Total non-current assets

2,102,675

1,800,688

Total assets

3,602,134

2,912,453



Liabilities

Current liabilities

Trade payables

22,853

17,628

Loans and financing

74,078

53,607

Derivatives

-

757

Lease liabilities

29,420

22,693

Accounts payable to selling shareholders

154,774

131,883

Advances from customers

33,738

36,860

Labor and social obligations

58,246

46,770

Taxes payable

24,248

19,442

Income taxes payable

2,522

3,213

Other liabilities

192

376

Total current liabilities

400,071

333,229

Non-current liabilities

Loans and financing

16,724

6,750

Lease liabilities

319,159

261,822

Accounts payable to selling shareholders

241,166

168,354

Taxes payable

21,222

21,304

Provision for legal proceedings

6,795

5,269

Other liabilities

3,295

1,999

Total non-current liabilities

608,361

465,498

Total liabilities

1,008,432

798,727

Equity

Share capital

17

17

Additional paid-in capital

2,300,513

1,931,047

Share-based compensation reserve

26,554

18,114

Retained earnings

215,732

115,916

Equity attributable to equity holders of the parent

2,542,816

2,065,094

Non-controlling interests

50,886

48,632

Total equity

2,593,702

2,113,726

Total liabilities and equity

3,602,134

2,912,453

Interim condensed consolidated statements of cash flows

For the three-months periods ended March 31, 2020 and 2019

(In thousands of Brazilian Reais)

March 31, 2020

March 31, 2019

(unaudited)

(unaudited)

Operating activities

Income before income taxes

109,727

51,705

Adjustments to reconcile income before income taxes

Depreciation and amortization

24,947

9,054

Allowance for doubtful accounts

6,332

3,803

Share-based compensation expense

8,440

1,041

Net foreign exchange differences

(1,201

)

(1,115

)

Net (gain) loss on derivatives

(14,055

)

1,966

Accrued interest

5,781

334

Accrued lease interest

9,900

6,418

Share of income of associate

(2,302

)

-

Provision for legal proceedings

816

(874

)

Changes in assets and liabilities

Trade receivables

(35,564

)

(8,710

)

Inventories

(1,648

)

(92

)

Recoverable taxes

(4,615

)

(632

)

Other assets

(767

)

(14,830

)

Trade payables

4,479

6,833

Taxes payables

3,183

3,824

Advances from customers

(14,116

)

1,479

Labor and social obligations

7,005

3,585

Other liabilities

1,111

(4,760

)

Income taxes paid

(6,057

)

(1,297

)

Net cash flows from operating activities

101,396

57,732

Investing activities

Acquisition of property and equipment

(17,676

)

(8,815

)

Acquisition of intangibles assets

(3,172

)

(832

)

Restricted cash

651

-

Payments of accounts payable to selling shareholders

(9,458

)

(8,759

)

Acquisition of subsidiaries, net of cash acquired

(102,811

)

1,548

Loans to related parties

-

(140

)

Net cash flows used in investing activities

(132,466

)

(16,998

)



Financing activities

Payments of loans and financing

(1,316

)

-

Issuance of loans and financing

911

-

Payments of lease liabilities

(11,735

)

(7,670

)

Capital increase

-

150,000

Proceeds from issuance of common shares

389,170

-

Shares issuance cost

(19,704

)

-

Dividends paid to non-controlling interests

(1,600

)

-

Net cash flows from financing activities

355,726

142,330

Net foreign exchange differences

15,244

-

Net increase in cash and cash equivalents

339,900

183,064

Cash and cash equivalents at the beginning of the period

943,209

62,260

Cash and cash equivalents at the end of the period

1,283,109

245,324

Reconciliation between Net Income and Adjusted Net Income

(in thousand of R$)

Considering the adoption of IFRS 16

Excluding the adoption of IFRS 16

2020

2019

% Chg

2020

2019

% Chg

Net income

103,670

49,476

109.5

%

103,670

49,476

109.5

%

Amortization of customer relationships and trademark (1)

11,901

3,014

2.95

11,901

3,014

294.9

%

Depreciation of right-of-use of assets (2)

-

-

-

5,953

3,383

76.0

%

Interest expense of lease liabilities (3)

-

-

-

9,900

6,418

54.3

%

Payment of lease liabilities (4)

-

-

-

-11,735

-7,670

53.0

%

Share-based compensation

8,440

1,041

710.8

%

8,440

1,041

710.8

%

Adjusted Net Income

124,011

53,531

131.7

%

128,129

55,662

130.2

%

(1) Consists of amortization of customer relationships and trademark recorded under business combinations.

(2) Consists of depreciation of right-of-use of assets recorded under IFRS 16 as from January 1, 2019.

(3) Consists of interest expenses of lease liabilities recorded under IFRS 16 as from January 1, 2019.

(4) Consists of payment of lease liabilities recorded under IFRS 16 as from January 1, 2019.

Reconciliation between Net Income and Adjusted EBITDA

Reconciliation between Adjusted EBITDA and Net Income; Proforma Adjusted EBITDA

(in thousand of R$)

First Quarter

Considering the adoption of IFRS 16

Excluding the adoption of IFRS 16

2020

2019

% Chg

2020

2019

% Chg

Net income

103,670

49,476

109.5%

103,670

49,476

109.5%

Net financial result

-11,154

7,069

-

-11,154

7,069

-

Income taxes expense

6,057

2,229

171.7%

6,057

2,229

171.7%

Depreciation and amortization

24,947

9,054

175.5%

24,947

9,054

175.5%

Interest received (1)

3,517

2,505

40.4%

3,517

2,505

40.4%

Payment of lease liabilities (2)

-

-

-

-11,735

-7,670

53.0%

Share-based compensation

8,440

1,041

710.8%

8,440

1,041

710.8%

Income share associate

-2,302

0

-

-2,302

0

-

Non-recurring expenses:

7,469

3,356

122.6%

7,469

3,356

122.6%

- Integration of new companies (3)

3,120

1,000

212.0%

3,120

1,000

212.0%

- M&A advisory and due diligence (4)

2,750

140

1864.3%

2,750

140

1864.3%

- Expansion projects (5)

783

305

156.7%

783

305

156.7%

- Restructuring expenses (6)

816

1,911

-57.3

%

816

1,911

-57.3%

Adjusted EBITDA

140,644

74,730

88.2%

128,909

67,060

92.2%

Adjusted EBITDA Margin

51.6%

51.7%

-10 b.p

47.3%

46.4%

+90 b.p

Pro Forma Adjusted EBITDA (7)

140,644

103,409

36.0%

128,909

94,342

36.6%

Pro Forma Adjusted EBITDA Margin (7)

51.6%

48.3%

+330 b.p

47.3%

44.1%

+260 b.p

(1) Represents the interest received on late payments of monthly tuition fees.

(2) Consists of payment of lease liabilities recorded under IFRS 16 as from January 1, 2019.

(3) Consists of expenses related to the integration of newly acquired companies.

(4) Consists of expenses related to professional and consultant fees in connection with due diligence services for our M&A transactions.

(5) Consists of expenses related to professional and consultant fees in connection with the opening of new campuses.

(6) Consists of expenses related to the employee redundancies in connection with the organizational restructuring of our acquired companies.

(7) See Pro Forma Adjusted EBITDA Reconciliation to Proforma Net Income.

Reconciliation between Net Income and Pro Forma Adjusted EBITDA

First quarter

First quarter

(in thousand of R$)

2019

2019

2019

Afya Brazil Historical (1)

Medcel (2)

Pro Forma Adjustments

FASA + IPEMED EBITDA Pre Acq.

Afya Brazil Pro Forma

Net income

49,476

20,044

- 5,315

-

64,205

Net financial result

7,069

65

-

-

7,134

Income taxes expense

2,229

1,409

-

-

3,638

Depreciation and amortization

9,054

1,726

5,315

-

16,095

Interest received (3)

2,505

-

-

-

2,505

Payment of lease liabilities (4)

-

-

-

-

0

Share-based compensation

1,041

70

-

-

1,111

Non-recurring expenses:

3,356

-

-

-

3,356

Integration of new companies (5)

1,000

-

-

-

1,000

M&A advisory and due diligence (6)

140

-

-

-

140

Expansion projects (7)

305

-

-

-

305

Restructuring expenses (8)

1,911

-

-

-

1,911

Adjusted EBITDA

74,730

23,314

-

5,365

Pro Forma Adjusted EBITDA

103,409

(1) Represents the historical consolidated statement of income of Afya Brazil for the six months ended June 30, 2019.

(2) Represents the historical consolidated statement of income of Medcel for the period from January 1, 2019 to March 28, 2019.

(3) Represents the interest received on late payments of monthly tuition fees.

(4) Consists of payment of lease liabilities recorded under IFRS 16 as from January 1, 2019.

(5) Consists of expenses related to the integration of newly acquired companies.

(6) Consists of expenses related to professional and consultant fees in connection with due diligence services for our M&A transactions.

(7) Consists of expenses related to professional and consultant fees in connection with the opening of new campuses.

(8) Consists of expenses related to the employee redundancies in connection with the organizational restructuring of our acquired companies.

A downloadable PDF copy of this news release's financial statements can be found here: http://ml.globenewswire.com/Resource/Download/bb4f5cfb-1c49-474f-ba98-e587a333ad96

Advertisement

Recommended Stories