K12's First Quarter Revenues Reach $106 Million, Operating Income Increases 38 PercentHERNDON, Va., Nov 06, 2009 (BUSINESS WIRE) -- K12 Inc. (NYSE: LRN), a leading provider of proprietary,
technology-based curriculum and education services created for online
delivery to students in kindergarten through 12th grade, today announced
its results for the first quarter of fiscal year 2010.
Revenues for the first quarter grew to $106.3 million, an increase of
20.0 percent over the first quarter in the prior year, primarily due to
strong enrollment growth. EBITDA increased 38.8 percent to $18.9 million
for the first quarter of fiscal year 2010 (FY 2010) over the same
quarter in the prior year. Net income - K12 Inc. for the quarter was
$7.1 million as compared to Net income - K12 Inc. of $5.9 million in the
same period in the prior year. Operating income improved to $12.7
million, an increase of 38.1 percent compared with the first quarter of
fiscal year 2009 (FY 2009).
Ron Packard, Chief Executive Officer of K12 Inc., stated, "we are
pleased with the level of demand we are seeing for our offering and
continued margin expansion, particularly in the current economic
environment."
For the three months ended September 30, 2009 (First Quarter Fiscal
Year 2010)
-
Revenues for the first quarter were $106.3 million, an increase of
$17.7 million or 20.0 percent, as compared to revenues of $88.6
million for the first quarter of FY 2009. Average enrollments for the
first quarter were 69,542, an increase of 23.7 percent over the first
quarter of FY 2009.
-
Operating income for the first quarter was $12.7 million, an increase
of $3.5 million or 38.1 percent, as compared to operating income of
$9.2 million for the first quarter of FY 2009. Operating margins
increased to 12.0 percent of revenue, representing a gross increase of
1.6 percentage points, as compared to 10.4 percent for the first
quarter of FY 2009.
-
Income tax expense for the first quarter was $5.4 million,
representing an effective tax rate of 43.6 percent. Income tax expense
for the first quarter of FY 2009 was $3.8 million.
-
Net income - K12 Inc. for the first quarter was $7.1 million as
compared to Net income - K12 Inc. of $5.9 million for the first
quarter of FY 2009.
-
Diluted net income attributable to common stockholders per share for
the first quarter was $0.24 as compared to diluted net income
attributable to common stockholders per share of $0.20 for the first
quarter of FY 2009.
-
EBITDA for the first quarter was $18.9 million, an increase of $5.3
million or 38.8 percent, as compared to EBITDA of $13.6 million for
the first quarter of FY 2009. EBITDA as a percentage of revenue
improved to 17.8 percent, representing a gross increase of 0.4
percentage points, as compared to 15.4 percent for the first quarter
of FY 2009.
Cash and Capital Expenditures
-
As of September 30, 2009, the Company had cash and cash equivalents of
$38.3 million.
-
Capital expenditures for the first quarter were $6.2 million,
including $3.4 million for investments in capitalized curriculum and
$2.9 million in property and equipment. In addition, the Company
financed purchases of $7.8 million of computers and software,
primarily for use by students and $1.2 million of corporate technology
purchases, through capital leases.
FY 2010 Outlook
The Company is forecasting for full fiscal year 2010 revenues of
approximately $380 million to $390 million, operating income of
approximately $27 million to $31 million and EBITDA of approximately $56
million to $60 million.
In addition, the Company is forecasting for fiscal year 2010:
-
Net income - K12 Inc. of approximately $14.6 million to $17.1 million
-
Depreciation and amortization of approximately $28 million to $30
million
-
Non-cash stock compensation expense of approximately $6.0 million to
$6.5 million
-
Interest expense, net of interest income of approximately $1.0 million
to $1.2 million
-
Estimated tax rate of approximately 43 percent to 44 percent
-
Capital expenditures of approximately $42 million, including purchases
of student computers
Forward Statements
This press release contains forward-looking statements within the
meaning of federal securities regulations. These forward-looking
statements are identified by their use of terms and phrases such as
"anticipate," "believe," "could," "estimate," "expect," "intend," "may,"
"plan," "predict," "project," "will," "continue" and other similar terms
and phrases, including references to assumptions and forecasts of future
results. Forward-looking statements are not guarantees of future
performance and involve known and unknown risks, uncertainties and other
factors which may cause the actual results to differ materially from
those anticipated at the time the forward-looking statements are made.
These risks include, but are not limited to: the reduction of per pupil
funding amounts at the schools we serve; reputation harm resulting from
poor performance or misconduct of other virtual school operators;
challenges from virtual public school opponents; failure of the schools
we serve to comply with regulations resulting in a loss of funding;
discrepancies in interpretation of legislation by regulatory agencies
that may lead to payment or funding disputes; termination of our
contracts with schools due to a loss of authorizing charter; failure to
renew existing contracts with schools; increased competition; and other
risks and uncertainties associated with our business described in the
Company's filings with the Securities and Exchange Commission. Although
the Company believes the expectations reflected in such forward-looking
statements are based upon reasonable assumptions, it can give no
assurance that the expectations will be attained or that any deviation
will not be material. All information in this release is as of November
6, 2009, and the Company undertakes no obligation to update any
forward-looking statement to conform the statement to actual results or
changes in the Company's expectations.
Conference Call
The Company will discuss its first quarter 2010 financial results and
its outlook for fiscal year 2010 during a conference call scheduled for
Friday, November 6, 2009 at 8:30 a.m. eastern time (ET).
The conference call will be webcast and available on the K12
web site at www.K12.com
through the investor relations link. Please access the web site at least
15 minutes prior to the start of the call to register and download and
install any necessary software.
To participate in the live call, investors should dial 866-783-2138
(domestic) or 857-350-1597 (international) at 8:20 a.m. (ET). The
participant passcode is 74239925.
A replay of the call will be available starting on November 6, 2009,
through November 13, 2009, at 888-286-8010 (domestic) or 617-801-6888
(international) passcode 56235630. It will also be archived at www.k12.com
in the investor relations section for 60 days.
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
|
|
|
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
|
2009
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
38,298
|
|
|
$
|
49,461
|
|
|
Restricted cash and cash equivalents
|
|
|
2,500
|
|
|
|
2,500
|
|
|
Accounts receivable, net of allowance of $1,618 and $1,555 at
September 30, 2009 and June 30, 2009, respectively
|
|
|
106,766
|
|
|
|
52,532
|
|
|
Inventories, net
|
|
|
20,052
|
|
|
|
32,052
|
|
|
Current portion of deferred tax asset
|
|
|
4,318
|
|
|
|
3,888
|
|
|
Prepaid expenses
|
|
|
4,369
|
|
|
|
7,810
|
|
|
Other current assets
|
|
|
7,834
|
|
|
|
3,454
|
|
|
Total current assets
|
|
|
184,137
|
|
|
|
151,697
|
|
|
Property and equipment, net
|
|
|
44,827
|
|
|
|
37,860
|
|
|
Capitalized curriculum development costs, net
|
|
|
33,979
|
|
|
|
31,649
|
|
|
Deferred tax asset, net of current portion
|
|
|
9,572
|
|
|
|
14,619
|
|
|
Goodwill
|
|
|
1,825
|
|
|
|
1,825
|
|
|
Deposits and other assets
|
|
|
2,169
|
|
|
|
2,526
|
|
|
Total assets
|
|
$
|
276,509
|
|
|
$
|
240,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
10,463
|
|
|
$
|
10,366
|
|
|
Accrued liabilities
|
|
|
10,011
|
|
|
|
7,329
|
|
|
Accrued compensation and benefits
|
|
|
4,883
|
|
|
|
8,291
|
|
|
Deferred revenue
|
|
|
24,060
|
|
|
|
3,389
|
|
|
Current portion of capital lease obligations
|
|
|
12,650
|
|
|
|
10,240
|
|
|
Current portion of notes payable
|
|
|
959
|
|
|
|
1,034
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
63,026
|
|
|
|
40,649
|
|
|
Deferred rent, net of current portion
|
|
|
1,661
|
|
|
|
1,699
|
|
|
Capital lease obligations, net of current portion
|
|
|
12,983
|
|
|
|
9,222
|
|
|
Notes payable, net of current portion
|
|
|
1,600
|
|
|
|
1,906
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
79,270
|
|
|
|
53,476
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
K12 Inc. stockholders' equity
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.0001; 100,000,000 shares authorized;
29,466,399 and 29,290,486 shares issued and outstanding at September
30, 2009 and June 30, 2009, respectively
|
|
|
3
|
|
|
|
3
|
|
|
Additional paid-in capital
|
|
|
346, 901
|
|
|
|
343,304
|
|
|
Retained Earnings (Deficit)
|
|
|
(153,938
|
)
|
|
|
(161,021
|
)
|
|
Total K12 Inc. stockholders' equity
|
|
|
192,966
|
|
|
|
182,286
|
|
|
Noncontrolling Interest
|
|
|
4,273
|
|
|
|
4,414
|
|
|
Total equity
|
|
|
197,239
|
|
|
|
186,700
|
|
|
Total liabilities and equity
|
|
$
|
276,509
|
|
|
$
|
240,176
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
|
|
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
106,325
|
|
|
$
|
88,625
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost and expenses
|
|
|
|
|
|
|
|
|
|
Instructional costs and services
|
|
|
58,093
|
|
|
|
54,421
|
|
|
Selling, administrative, and other operating expenses
|
|
|
33,327
|
|
|
|
22,835
|
|
|
Product development expenses
|
|
|
2,238
|
|
|
|
2,195
|
|
|
Total costs and expenses
|
|
|
93,658
|
|
|
|
79,451
|
|
|
Income from operations
|
|
|
12,667
|
|
|
|
9,174
|
|
|
Interest (expense) income, net
|
|
|
(357
|
)
|
|
|
107
|
|
|
Income before income tax expense and noncontrolling interest
|
|
|
12,310
|
|
|
|
9,281
|
|
|
Income tax expense
|
|
|
(5,368
|
)
|
|
|
(3,786
|
)
|
|
Net income
|
|
|
6,942
|
|
|
|
5,495
|
|
|
Add net loss - noncontrolling interest
|
|
|
141
|
|
|
|
419
|
|
|
Net income - K12 Inc.
|
|
$
|
7,083
|
|
|
$
|
5,914
|
|
|
Net income attributable to common stockholders per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.24
|
|
|
$
|
0.21
|
|
|
Diluted
|
|
$
|
0.24
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing per share amounts:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
29,378,074
|
|
|
|
28,487,440
|
|
|
Diluted
|
|
|
29,948,550
|
|
|
|
29,499,102
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
|
|
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
September 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
6,942
|
|
|
$
|
5,495
|
|
|
Adjustments to reconcile net income to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
6,233
|
|
|
|
4,446
|
|
|
Stock based compensation expense
|
|
|
1,882
|
|
|
|
529
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
(332
|
)
|
|
|
(2,194
|
)
|
|
Deferred income taxes
|
|
|
4,949
|
|
|
|
3,674
|
|
|
Provision for doubtful accounts
|
|
|
63
|
|
|
|
70
|
|
|
Provision for inventory obsolescence
|
|
|
255
|
|
|
|
40
|
|
|
|
|
|
|
|
|
|
|
|
|
Reduction of student computer shrinkage and obsolescence
|
|
|
(260
|
)
|
|
|
(6
|
)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(54,297
|
)
|
|
|
(58,409
|
)
|
|
Inventories
|
|
|
11,745
|
|
|
|
6,632
|
|
|
Prepaid expenses
|
|
|
3,441
|
|
|
|
828
|
|
|
Other current assets
|
|
|
(4,379
|
)
|
|
|
(4,021
|
)
|
|
Deposits and other assets
|
|
|
340
|
|
|
|
28
|
|
|
Accounts payable
|
|
|
96
|
|
|
|
(367
|
)
|
|
Accrued liabilities
|
|
|
2,682
|
|
|
|
3,271
|
|
|
Accrued compensation and benefits
|
|
|
(3,409
|
)
|
|
|
(4,396
|
)
|
|
Deferred revenue
|
|
|
20,671
|
|
|
|
21,825
|
|
|
Deferred rent
|
|
|
(37
|
)
|
|
|
5
|
|
|
Net cash used in operating activities
|
|
|
(3,415
|
)
|
|
|
(22,550
|
)
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(2,853
|
)
|
|
|
(2,397
|
)
|
|
Capitalized curriculum development costs
|
|
|
(3,391
|
)
|
|
|
(3,618
|
)
|
|
Net cash used in investing activities
|
|
|
(6,244
|
)
|
|
|
(6,015
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
Repayments on capital lease obligations
|
|
|
(2,841
|
)
|
|
|
(1,466
|
)
|
|
Repayments on notes payable
|
|
|
(378
|
)
|
|
|
(170
|
)
|
|
Proceeds from exercise of stock options
|
|
|
1,383
|
|
|
|
5,348
|
|
|
Excess tax benefit from stock-based compensation
|
|
|
332
|
|
|
|
2,194
|
|
|
Net cash (used in) provided by financing activities
|
|
|
(1,504
|
)
|
|
|
5,906
|
|
|
Net change in cash and cash equivalents
|
|
|
(11,163
|
)
|
|
|
(22,659
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
49,461
|
|
|
|
71,682
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
38,298
|
|
|
$
|
49,023
|
|
Non-GAAP Financial Measures
EBITDA
EBITDA consists of net income minus interest income, minus income tax
benefit, minus noncontrolling interest benefit, plus interest expense,
plus income tax expense, plus noncontrolling interest loss and plus
depreciation and amortization. Interest income consists primarily of
interest earned on short-term investments or cash deposits. Interest
expense consists primarily of interest expense for capital leases,
long-term and short-term borrowings. We use EBITDA as a measure of
operating performance. However, EBITDA is not a recognized measurement
under U.S. generally accepted accounting principles, or GAAP, and when
analyzing our operating performance, investors should use EBITDA in
addition to, and not as an alternative for, net income as determined in
accordance with GAAP. Because not all companies use identical
calculations, our presentation of EBITDA may not be comparable to
similarly titled measures of other companies. Furthermore, EBITDA is not
intended to be a measure of free cash flow for our management's
discretionary use, as it does not consider certain cash requirements
such as tax payments.
We believe EBITDA is useful to an investor in evaluating our operating
performance because it is widely used to measure a company's operating
performance without regard to items such as depreciation and
amortization, which can vary depending upon accounting methods and the
book value of assets, and to present a meaningful measure of corporate
performance exclusive of our capital structure and the method by which
assets were acquired. Our management uses EBITDA as a measurement of
operating performance, because it assists us in comparing our
performance on a consistent basis, as it removes depreciation,
amortization, interest and taxes. We also use EBITDA in presentations to
the members of our board of directors to enable our board to have the
same measurement basis of operating performance as is used by management
to compare our current operating results with corresponding prior
periods and with the results of other companies in our industry.
|
|
|
The following table provides a reconciliation of net income to
EBITDA:
|
|
(in thousands)
|
|
|
|
Three Months Ended
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
Net Income - K12 Inc.
|
|
$
|
7,083
|
|
|
$
|
5,914
|
|
|
|
|
|
|
|
|
Interest expense (income), net
|
|
|
357
|
|
|
|
(107
|
)
|
|
|
|
|
|
|
|
Income tax expense, net
|
|
|
5,368
|
|
|
|
3,786
|
|
|
|
|
|
|
|
|
Noncontrolling interest, net of tax
|
|
|
(141
|
)
|
|
|
(419
|
)
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
6,233
|
|
|
|
4,446
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
18,900
|
|
|
$
|
13,620
|
|
|
|
|
The following table provides a reconciliation of net income to
|
|
EBITDA for the full year outlook:
|
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
Full Year FY 2010
|
|
|
|
Outlook
|
|
|
|
|
|
|
|
|
|
Low
|
|
High
|
|
|
|
|
|
|
|
Net Income - K12 Inc.
|
|
$
|
14.6
|
|
$
|
17.1
|
|
|
|
|
|
|
|
|
Interest expense (income), net
|
|
|
1.2
|
|
|
1.0
|
|
|
|
|
|
|
|
|
Income tax expense, net
|
|
|
12.2
|
|
|
13.1
|
|
|
|
|
|
|
|
|
Noncontrolling interest, net of tax
|
|
|
0.0
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
29.0
|
|
|
29.0
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
56.0
|
|
$
|
60.0
|
|
About K12
K12 Inc. (NYSE: LRN), a technology-based education company, is the
nation's largest provider of proprietary curriculum and online education
programs to students in kindergarten through high school. K12
provides high quality, customized education solutions to school
districts, charter schools, and directly to families ranging from
individual courses to classroom and hybrid programs to full-time virtual
school programs. K12 Inc. also operates the K12 International
Academy, an accredited, diploma-granting online private school serving
students in over 35 countries.
Since K12 was founded in 1999 it has delivered over 1.5
million courses to students worldwide. Students recently graduating from
K12 virtual schools have been accepted to over 150
post-secondary schools, including many top-ranked universities and
colleges.
K12 Inc. is accredited through the Commission on International
Trans-Regional Accreditation (CITA), which recently joined AdvancED, the
world's largest education community. K12 is the largest
national K-12 online school provider to be recognized by CITA.
K12's mission is to provide any child the curriculum and
tools to maximize success in life, regardless of geographic, financial,
or demographic circumstances. More information can be found at www.K12.com.
K12(R) is a registered trademark and the K12 logo, xPotential
and Unleash the xPotential are trademarks of K12 Inc.
SOURCE: K12 Inc.
K12 Inc.
Investor Contact:
Keith Haas
SVP, Finance and Investor Relations
703-483-7077
khaas@k12.com
or
Press Contact:
Jeff Kwitowski
VP, Public Relations
703-483-7281
jkwitowski@k12.com