K12's Annual Operating Income Increases 59% on 22% Revenue Growth
HERNDON, Va., Sep 13, 2010 (BUSINESS WIRE) --
K12 Inc. (NYSE:LRN), a leading provider of proprietary, technology-based
curriculum and education services created for individualized learning
for students in kindergarten through 12th grade, today announced its
results for the fourth quarter and fiscal year ended June 30, 2010.
Revenues for the fiscal year 2010 (FY 2010) grew to $384.5 million, an
increase of 21.8 percent over the same period prior year, primarily due
to strong enrollment growth. EBITDA for FY 2010 increased 41.8 percent
over the same period in the prior year to $61.2 million. Net income -
K12 Inc. for the year was $21.5 million as compared to Net income - K12
Inc. of $12.3 million in the same period in the prior year, an increase
of 74.8 percent. Operating income improved to $35.5 million, an increase
of 58.8 percent as compared to fiscal year 2009 (FY 2009).
Ron Packard, Chief Executive Officer of K12 Inc., stated, "We are quite
pleased with our record results for fiscal year 2010. I am proud of the
many accomplishments of our students, teachers and employees. Over 1,000
students graduated this year from virtual schools using the K12
curriculum. This past year we began serving students in four new states:
Alaska, Oklahoma, Virginia and Wyoming. We will be adding schools and
reaching students in two new states this Fall, Massachusetts and
Michigan. On the product development front, we completed the development
of our new elementary school math curriculum as well as six new courses
for our high school students. In addition, we are launching a new Online
School platform this year that is adaptive, intuitive and web-based;
that provides access to our online lessons, lesson planning and
scheduling, and facilitates our progress tracking, assisting both
parents and teachers."
Mr. Packard added, "I am also excited about our partnership with
Middlebury College, Middlebury Interactive Languages. The first online
language courses from this venture, beginner French and Spanish for high
school students, will be available in pilot programs this Fall. In
addition, we are making progress with the integration of our acquisition
of KC Distance Learning and we look forward to serving more states,
schools, school districts and students with their online curriculum."
For the year ended June 30, 2010
- Revenues were $384.5
million, an increase of $68.9 million or 21.8 percent, as compared to
$315.6 million for FY 2009. Average enrollments for FY 2010 were
66,811, an increase of 21.6 percent over FY 2009.
- Instructional costs and services
expenses were $222.0 million, an increase of 12.7 percent
as compared to $197.0 million for FY 2009. This increase was primarily
attributable to expenses for additional teachers to serve a growing
number of enrollments, partially offset by lower costs to supply
curriculum, books, educational materials and computers to students,
including depreciation and amortization. Instructional costs are
benefiting from productivity initiatives at the schools and in
materials fulfillment operations.
- Selling, administrative, and other
operating expenses were $117.4 million, an increase of 35.4
percent, as compared to $86.7 million for FY 2009. This increase is
primarily attributable to increased marketing, increased incentive
compensation, the expansion of the Company's institutional sales
force, student recruiting, professional services, and acquisition due
diligence and transaction related costs.
- Product development expenses
for FY 2010 and FY 2009 were $9.6 million. We continued to add to our
high school course catalogue, including credit recovery programs, and
completed our new elementary math program containing custom math
sequences to meet state specific needs.
- EBITDA, a non-GAAP measure (see
reconciliation), was $61.2 million, an increase of $18.1
million or 41.8 percent, as compared to $43.2 million in FY 2009.
EBITDA as a percentage of revenue improved to 15.9 percent,
representing a gross increase of 2.2 percentage points, as compared to
13.7 percent for FY 2009.
- Operating income was
$35.5 million, an increase of $13.1 million or 58.8 percent, as
compared to $22.3 million for FY 2009. Operating margins increased to
9.2 percent of revenue, representing a gross increase of 2.1
percentage points, as compared to 7.1 percent for FY 2009.
- Income tax expense was
$13.2 million, representing an effective tax rate of 38.8 percent.
Income tax expense for FY 2009 was $9.6 million, an effective tax rate
of 45.1%.
- Net income - K12 Inc. was
$21.5 million as compared to $12.3 million in FY 2009, an increase of
74.8 percent.
- Diluted net income attributable to
common stockholders per share was $0.71 as compared to
$0.42 in FY 2009, an increase of 69.1 percent.
For the fourth quarter ended June 30, 2010
- Revenues for the fourth
quarter of FY 2010 were $88.3 million, an increase of $16.2 million or
22.4 percent, as compared to $72.2 million for the fourth quarter of
FY 2009. Average enrollments for the fourth quarter of FY2010 were
63,508, an increase of 20.8 percent over the fourth quarter of FY 2009.
- Instructional costs and services
expenses for the fourth quarter of FY 2010 were $55.9
million, an increase of 25.9 percent as compared to $44.4 million for
FY 2009. This increase was primarily attributable to expenses for
additional teachers to serve a growing number of enrollments, startup
expenses to operate new virtual public schools, and additional product
and systems amortization.
- Selling, administrative, and other
operating expenses for the fourth quarter of FY 2010 were
$32.3 million, an increase of 26.8 percent, as compared to $25.5
million for the fourth quarter of FY 2009. This increase is primarily
attributable to marketing, incentive compensation, institutional
sales, professional services, student recruiting and acquisition due
diligence and transaction related costs.
- Product development expenses for
the fourth quarter of FY 2010 were $2.0 million, a decrease of 21.9
percent, as compared to product development expenses of $2.6 million
in FY 2009. This decrease is primarily due to the phasing of
development cycles.
- EBITDA for the fourth
quarter of FY 2010 was $5.5 million, a decrease of $0.1 million or 2.4
percent, as compared to $5.7 million for the fourth quarter of FY
2009. EBITDA as a percentage of revenue was 6.3 percent, representing
a gross decrease of 1.5 percentage points, as compared to 7.8 percent
for the fourth quarter of FY 2009.
- Operating loss for the
fourth quarter of FY 2010 was ($1.9) million as compared to ($0.3)
million for the fourth quarter of FY 2009.
- Income tax benefit for
the fourth quarter of FY 2010 was $0.4 million, as compared to $0.0
million for the fourth quarter of FY 2009.
- Net loss - K12 Inc. for
the fourth quarter of FY 2010 was ($1.3) million as compared to
($0.7) million for the fourth quarter of FY 2009.
- Diluted net loss attributable to
common stockholders per share for the fourth quarter of FY
2010 was ($0.04) as compared to ($0.02) for the fourth quarter of FY
2009.
Cash and Capital Expenditures
-
As of June 30, 2010, the Company had cash and cash equivalents of
$81.8 million.
-
Capital expenditures, including investment in core business revenue
and new initiatives totaled $36.5 million for the year ended June 30,
2010 and was comprised of:
-
$13.9 million for investments in capitalized
curriculum,
-
$10.4 million in property and equipment, primarily for capitalized
software,
-
$12.2 million of computers and software primarily for students,
acquired through capital leases
Harry Hawks, Chief Financial Officer of K12 Inc., stated, "Our liquidity
and financial flexibility are a significant competitive advantage for
K12 as we evaluate additional investment opportunities in curriculum,
technology, new markets and infrastructure. In addition, we are well
positioned to consider additional mergers, acquisitions, joint ventures
and strategic initiatives that complement the vision of our board."
Fiscal Year 2011 Outlook
As previously disclosed, K12 will not provide fiscal year 2011 guidance
at this time. Rather, at the end of the enrollment season and in
connection with our Q1 earnings release, we will provide an outlook at
that time. Any such outlook will include the acquisition of KC Distance
Learning, which closed in July 2010.
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 September
13, 2010, 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 fourth quarter and full year 2010 financial
results during a conference call scheduled for Monday, September 13,
2010 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 866.788.0547
(domestic) or 857.350.1685 (international) at 8:20 a.m. (ET). The
participant passcode is 50071888.
A replay of the call will be available starting on September 13, 2010,
through September 20, 2010, at 888-286-8010 (domestic) or 617-801-6888
(international) passcode 27654641. It will also be archived at http://www.k12.com
in the investor relations section for 60 days.
The following table sets forth average domestic enrollment data for
our virtual public schools and hybrid schools for each of the periods
indicated and excludes enrollments from our direct-to-consumer, private
school, and international channels and our pilot programs:K12 INC.
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
|
June 30,
|
|
|
June 30, |
|
|
|
|
2010 |
|
2009 |
|
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Average Enrollments |
|
|
|
63,508
|
|
|
52,563
|
|
|
|
66,811
|
|
|
54,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed Enrollments as percentage of total enrollments
|
|
|
|
85.0
|
%
|
|
85.1
|
%
|
|
|
85.3
|
%
|
|
85.4
|
%
|
Non-managed Enrollments as a percentage of total enrollments
|
|
|
|
15.0
|
%
|
|
14.9
|
%
|
|
|
14.7
|
%
|
|
14.6
|
%
|
Total average enrollments
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
High School enrollments as a percentage of total enrollments
|
|
|
|
21.1
|
%
|
|
16.9
|
%
|
|
|
21.9
|
%
|
|
18.5
|
%
|
K-8 enrollments as a percentage of total enrollments
|
|
|
|
78.9
|
%
|
|
83.1
|
%
|
|
|
78.1
|
%
|
|
81.5
|
%
|
Total average enrollments
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC. |
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
(in thousands, except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Year Ended June 30, |
|
|
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
$
|
88,321
|
|
|
$
|
72,166
|
|
|
$
|
384,470
|
|
|
$
|
315,573
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost and expenses |
|
|
|
|
|
|
|
|
|
|
Instructional costs and services
|
|
|
|
|
55,868
|
|
|
|
44,375
|
|
|
|
222,029
|
|
|
|
196,976
|
|
Selling, administrative, and other operating expenses
|
|
|
|
|
32,329
|
|
|
|
25,494
|
|
|
|
117,398
|
|
|
|
86,683
|
|
Product development expenses
|
|
|
|
|
1,999
|
|
|
|
2,560
|
|
|
|
9,576
|
|
|
|
9,575
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
|
|
90,196
|
|
|
|
72,429
|
|
|
|
349,003
|
|
|
|
293,234
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
(1,875)
|
|
|
|
(263)
|
|
|
|
35,467
|
|
|
|
22,339
|
|
Interest expense, net |
|
|
|
|
(289
|
)
|
|
|
(464
|
)
|
|
|
(1,331
|
)
|
|
|
(982
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax (benefit) expense and
noncontrolling interest
|
|
|
|
|
(2,164)
|
|
|
|
(727)
|
|
|
|
34,136
|
|
|
|
21,357
|
|
Income tax expense |
|
|
|
|
427
|
|
|
|
13
|
|
|
|
(13,249
|
)
|
|
|
(9,628
|
)
|
Net income (loss)
|
|
|
|
|
(1,737)
|
|
|
|
(714)
|
|
|
|
20,887
|
|
|
|
11,729
|
|
Add net loss attributable to noncontrolling interest |
|
|
|
|
412
|
|
|
|
48
|
|
|
|
638
|
|
|
|
586
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) - K12 Inc.
|
|
|
|
$
|
(1,325)
|
|
|
$
|
(666)
|
|
|
$
|
21,525
|
|
|
$
|
12,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders per share: |
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.04)
|
|
|
$
|
(0.02)
|
|
|
$
|
0.72
|
|
|
$
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
$
|
(0.04)
|
|
|
$
|
(0.02)
|
|
|
$
|
0.71
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing per share amounts: |
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
30,195,130
|
|
|
|
29,000,514
|
|
|
|
29,791,973
|
|
|
|
28,746,188
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
30,195,130
|
|
|
|
29,000,514
|
|
|
|
30,248,683
|
|
|
|
29,639,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
|
|
|
2010 |
|
|
|
2009 |
|
|
|
|
|
(In thousands, except per share data) |
ASSETS |
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
81,751
|
|
|
$
|
49,461
|
|
Restricted cash and cash equivalents
|
|
|
|
|
3,343
|
|
|
|
2,500
|
|
Accounts receivable, net of allowance of $1,363 and $1,055 at June
30, 2010 and June 30, 2009, respectively
|
|
|
|
|
71,184
|
|
|
|
53,032
|
|
Inventories, net
|
|
|
|
|
26,193
|
|
|
|
32,052
|
|
Current portion of deferred tax asset
|
|
|
|
|
4,672
|
|
|
|
3,888
|
|
Prepaid expenses
|
|
|
|
|
8,849
|
|
|
|
9,177
|
|
Other current assets
|
|
|
|
|
7,286 |
|
|
|
2,087 |
|
Total current assets |
|
|
|
|
203,278
|
|
|
|
152,197
|
|
Property, equipment and capitalized software development costs, net
|
|
|
|
|
40,713
|
|
|
|
37,860
|
|
Capitalized curriculum development costs, net
|
|
|
|
|
39,860
|
|
|
|
31,649
|
|
Deferred tax asset, net of current portion
|
|
|
|
|
5,912
|
|
|
|
14,619
|
|
Intangible assets
|
|
|
|
|
14,081
|
|
|
|
284
|
|
Goodwill
|
|
|
|
|
1,825
|
|
|
|
1,825
|
|
Deposits and other assets
|
|
|
|
|
2,213 |
|
|
|
2,242 |
|
Total assets |
|
|
|
$ |
307,882 |
|
|
$ |
240,676 |
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY |
Current liabilities |
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
12,691
|
|
|
$
|
10,366
|
|
Accrued liabilities
|
|
|
|
|
8,840
|
|
|
|
7,829
|
|
Accrued compensation and benefits
|
|
|
|
|
10,563
|
|
|
|
8,291
|
|
Deferred revenue
|
|
|
|
|
9,593
|
|
|
|
3,389
|
|
Current portion of capital lease obligations
|
|
|
|
|
10,996
|
|
|
|
10,240
|
|
Current portion of notes payable
|
|
|
|
|
1,251 |
|
|
|
1,034 |
|
Total current liabilities |
|
|
|
|
53,934
|
|
|
|
41,149
|
|
Deferred rent, net of current portion
|
|
|
|
|
2,217
|
|
|
|
1,699
|
|
Capital lease obligations, net of current portion
|
|
|
|
|
7,710
|
|
|
|
9,222
|
|
Notes payable, net of current portion
|
|
|
|
|
655 |
|
|
|
1,906 |
|
Total liabilities |
|
|
|
|
64,516 |
|
|
|
53,976 |
|
Commitments and contingencies |
|
|
|
|
|
|
Redeemable noncontrolling interest |
|
|
|
|
17,374 |
|
|
|
-- |
|
Equity: |
|
|
|
|
|
|
K12 Inc. stockholders' equity |
|
|
|
|
|
|
Common stock, par value $0.0001; 100,000,000 shares authorized;
30,441,412 and 29,290,486 shares issued and outstanding at June 30,
2010 and June 30, 2009, respectively
|
|
|
|
|
3
|
|
|
|
3
|
|
Additional paid-in capital
|
|
|
|
|
361,344
|
|
|
|
343,304
|
|
Accumulated deficit
|
|
|
|
|
(139,496 |
)
|
|
|
(161,021 |
)
|
Total K12 Inc. stockholders' equity |
|
|
|
|
221,851
|
|
|
|
182,286
|
|
Noncontrolling interest
|
|
|
|
|
4,141 |
|
|
|
4,414 |
|
Total equity |
|
|
|
|
225,992 |
|
|
|
186,700 |
|
Total liabilities, redeemable noncontrolling interest and equity |
|
|
|
$ |
307,882 |
|
|
$ |
240,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
Year Ended June 30, |
|
|
|
|
|
2010 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
20,887
|
|
|
$
|
11,729
|
|
|
$
|
33,773
|
|
Adjustments to reconcile net income to net cash provided by (used
in) operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
25,761
|
|
|
|
20,835
|
|
|
|
12,568
|
|
Stock based compensation expense
|
|
|
|
|
5,934
|
|
|
|
2,790
|
|
|
|
1,464
|
|
Excess tax benefit from stock based compensation
|
|
|
|
|
(3,935
|
)
|
|
|
(6,998
|
)
|
|
|
--
|
|
Deferred income taxes
|
|
|
|
|
11,858
|
|
|
|
9,584
|
|
|
|
(21,093
|
)
|
Provision for doubtful accounts
|
|
|
|
|
308
|
|
|
|
(403
|
)
|
|
|
867
|
|
Provision for inventory obsolescence
|
|
|
|
|
1,019
|
|
|
|
149
|
|
|
|
407
|
|
(Reduction of) provision for student computer shrinkage and
obsolescence
|
|
|
|
|
(178
|
)
|
|
|
243
|
|
|
|
162
|
|
Impairment of capitalized curriculum development cost
|
|
|
|
|
--
|
|
|
|
261
|
|
|
|
--
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(18,460
|
)
|
|
|
(21,999
|
)
|
|
|
(15,322
|
)
|
Inventories
|
|
|
|
|
4,840
|
|
|
|
(11,529
|
)
|
|
|
(7,275
|
)
|
Prepaid expenses
|
|
|
|
|
327
|
|
|
|
(5,529
|
)
|
|
|
(2,403
|
)
|
Other current assets
|
|
|
|
|
(5,199
|
)
|
|
|
(1,859
|
)
|
|
|
47
|
|
Deposits and other assets
|
|
|
|
|
30
|
|
|
|
(1,828
|
)
|
|
|
(104
|
)
|
Accounts payable
|
|
|
|
|
2,326
|
|
|
|
(4,022
|
)
|
|
|
7,375
|
|
Accrued liabilities
|
|
|
|
|
1,012
|
|
|
|
3,145
|
|
|
|
1,557
|
|
Accrued compensation and benefits
|
|
|
|
|
2,271
|
|
|
|
(1,758
|
)
|
|
|
3,828
|
|
Deferred revenue
|
|
|
|
|
6,203
|
|
|
|
275
|
|
|
|
(273
|
)
|
Deferred rent
|
|
|
|
|
519
|
|
|
|
59
|
|
|
|
(44
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
|
|
55,523
|
|
|
|
(6,855
|
)
|
|
|
15,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property, and equipment including capitalized software
development costs
|
|
|
|
|
(10,357
|
)
|
|
|
(13,939
|
)
|
|
|
(6,476
|
)
|
Purchase of domain name
|
|
|
|
|
--
|
|
|
|
(16
|
)
|
|
|
(250
|
)
|
Cash (invested in) released from restricted cash and cash equivalents
|
|
|
|
|
(843
|
)
|
|
|
(2,500
|
)
|
|
|
--
|
|
Acquisition of Power-Glide
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(119
|
)
|
Capitalized curriculum development costs
|
|
|
|
|
(13,904
|
)
|
|
|
(13,931
|
)
|
|
|
(11,669
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
|
(25,104
|
)
|
|
|
(30,386
|
)
|
|
|
(18,514
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash received from issuance of common stock, net of underwriters
commission
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
74,493
|
|
Cash received from issuance of common stock -- Regulation S
transaction
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
15,000
|
|
Deferred initial public offering costs
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(3,954
|
)
|
Net (repayments on) borrowings from revolving credit facility
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(1,500
|
)
|
Repayments on capital lease obligations
|
|
|
|
|
(12,945
|
)
|
|
|
(9,133
|
)
|
|
|
(4,767
|
)
|
Repayments on notes payable
|
|
|
|
|
(1,029
|
)
|
|
|
(804
|
)
|
|
|
(180
|
)
|
Proceeds from notes payable
|
|
|
|
|
--
|
|
|
|
3,135
|
|
|
|
408
|
|
Net proceeds from minority interest contribution
|
|
|
|
|
3,374
|
|
|
|
5,000
|
|
|
|
--
|
|
Proceeds from exercise of stock options
|
|
|
|
|
8,486
|
|
|
|
9,824
|
|
|
|
1,485
|
|
Proceeds from exercise of stock warrants
|
|
|
|
|
50
|
|
|
|
--
|
|
|
|
--
|
|
Excess tax benefit from stock based compensation
|
|
|
|
|
3,935
|
|
|
|
6,998
|
|
|
|
--
|
|
Payment of cash dividend -- Preferred Stock
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(6,406
|
)
|
Bank overdraft
|
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(1,577
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
|
|
1,871
|
|
|
|
15,020
|
|
|
|
73,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
|
|
32,290
|
|
|
|
(22,221
|
)
|
|
|
70,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
|
|
49,461
|
|
|
|
71,682
|
|
|
|
1,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
|
|
$
|
81,751
|
|
|
$
|
49,461
|
|
|
$
|
71,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
EBITDA
EBITDA consists of net income (loss), minus interest income, plus
interest expense, plus income tax expense, plus depreciation and
amortization, and minus noncontrolling interest loss. Interest income
consists primarily of interest earned on short-term investments or cash
deposits. Interest expense primarily consists of interest expense for
capital leases, long-term and short-term borrowings. We use EBITDA in
addition to income from operations and net income 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 (loss) 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 capital expenditures, tax payments, interest payments, or other
working capital.
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 an additional measurement of operating performance because it
assists us in comparing our performance on a consistent basis;
-
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; and,
-
on an adjusted basis in determining compliance with the terms of our
credit agreement.
The following table provides a reconciliation of net income to EBITDA:
(in thousands)
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) - K12 Inc.
|
|
|
|
$
|
(1,325)
|
|
|
$
|
(666)
|
|
$
|
21,525
|
|
|
$
|
12,315
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
|
289
|
|
|
|
464
|
|
|
1,331
|
|
|
|
982
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense, net
|
|
|
|
|
(427)
|
|
|
|
(13)
|
|
|
13,249
|
|
|
|
9,628
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
|
|
(412)
|
|
|
|
(48)
|
|
|
(638)
|
|
|
|
(586)
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
7,395
|
|
|
|
5,921
|
|
|
25,761
|
|
|
|
20,835
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
$
|
5,520
|
|
|
$
|
5,658
|
|
$
|
61,228
|
|
|
$
|
43,174
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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(R) 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.
In partnership with charter schools and school districts, K12
serves online public schools in 27 states and the District of Columbia.
The Company also operates the K12 International AcademyTM,
an accredited, diploma-granting online private school serving students
in over 50 countries. Since its founding, K12 has provided
more than 1.5 million courses to over 150,000 students worldwide. More
information can be found at http://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:
Keith Haas, 703-483-7077
SVP, Finance and Investor Relations
khaas@k12.com
or
Press:
Jeff Kwitowski, 703-483-7281
VP, Public Relations
jkwitowski@k12.com