Full Year Revenue Guidance Exceeds $1.0 Billion; Profit Expected to
Grow 20%+
HERNDON, Va.--(BUSINESS WIRE)--Oct. 23, 2018--
K12 Inc. (NYSE: LRN), a technology-based education company and leading
provider of online curriculum and online school programs for students in
pre-K through high school, today announced its results for the first
fiscal quarter ended September 30, 2018.
Financial Highlights for the Three Months Ended September 30, 2018
(First Quarter Fiscal Year 2019)
-
Revenues of $251.3 million, compared to revenues of $228.8 million in
the first quarter of FY 2018.
-
Loss from operations of $13.8 million, compared to loss from
operations of $17.8 million in the first quarter of FY 2018.
-
Net loss attributable to common stockholders of $8.3 million, compared
to net loss attributable to common stockholders of $8.1 million in the
first quarter of FY 2018.
-
Diluted net loss attributable to common stockholders per share of
$0.22, compared to diluted net loss attributable to common
stockholders of $0.21 in the first quarter of FY 2018.
To supplement our financial statements presented in accordance with
Generally Accepted Accounting Principles (GAAP), we are also presenting
adjusted operating income (loss) and adjusted EBITDA. Management
believes that these additional metrics provide useful information to our
investors as an indicator of performance because they exclude
stock-based compensation expenses. Non-GAAP Financial Highlights for the
three months ended September 30, 2018 (First Quarter Fiscal Year 2019)
are as follows.
-
Adjusted loss from operations of $9.7 million, compared to adjusted
loss from operations of $14.7 million in the first quarter of FY 2018.
-
Adjusted EBITDA of $8.8 million, compared to adjusted EBITDA of $6.0
million in the first quarter of FY 2018.
The results for fiscal 2019 include K12’s adoption of the new revenue
recognition standard, ASC 606. Results presented for fiscal 2018 have
not been restated and are reported under the accounting standards in
effect for that period. For reference, we have provided select metrics
in Appendix A for fiscal 2018 including the impact of ASC 606.
Additional information on K12’s adoption of ASC 606 can be found in
K12’s First Quarter Fiscal 2019 Report on Form 10-Q.
Liquidity
As of September 30, 2018, the Company had cash, cash equivalents, and
restricted cash of $145.0 million, compared to $147.3 million in the
first quarter of FY2018. Compared to the $233.1 million reported at June
30, 2018 cash, cash equivalents, and restricted cash in the quarter
decreased $88.1 million. This decrease is largely the result of normal
seasonal expenditures incurred at the start of the school year.
Capital Expenditures
Capital expenditures for the three months ended September 30, 2018 were
$17.7 million, an increase of $2.2 million from the prior year’s first
three months, and was comprised of:
-
$1.7 million for property and equipment,
-
$9.3 million for capitalized software development, and
-
$6.7 million for capitalized curriculum.
Revenue and Enrollment Data
Revenue
The Company’s lines of business are – Managed Public School Programs
(where K12 provides substantially all the administrative support,
information technology, academic support services, online curriculum,
learning system platforms, and instructional services), Institutional
(Non-managed Public School Programs – curriculum, technology and other
educational services where K12 does not provide primary administrative
oversight, and Institutional Software and Services – educational
software and services provided to school districts, public schools and
other educational institutions), and Private Pay Schools and Other
(private schools for which it charges student tuition and makes direct
consumer sales) – The following table sets forth the Company’s revenues
for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Change 2018 / 2017
|
|
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
|
(In thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed Public School Programs
|
|
|
$
|
220,543
|
|
|
$
|
188,506
|
|
|
$
|
32,037
|
|
|
|
17.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Institutional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-managed Public School Programs
|
|
|
|
11,405
|
|
|
|
17,159
|
|
|
|
(5,754
|
)
|
|
|
-33.5
|
%
|
Institutional Software & Services
|
|
|
|
11,094
|
|
|
|
13,458
|
|
|
|
(2,364
|
)
|
|
|
-17.6
|
%
|
Total Institutional
|
|
|
|
22,499
|
|
|
|
30,617
|
|
|
|
(8,118
|
)
|
|
|
-26.5
|
%
|
Private Pay Schools and Other
|
|
|
|
8,272
|
|
|
|
9,662
|
|
|
|
(1,390
|
)
|
|
|
-14.4
|
%
|
Total
|
|
|
$
|
251,314
|
|
|
$
|
228,785
|
|
|
$
|
22,529
|
|
|
|
9.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enrollment Data
The following table sets forth average enrollment data for the period
indicated. These figures exclude enrollments from classroom pilot
programs and consumer programs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
2018 / 2017
|
|
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Change %
|
|
|
|
(In thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed Public School Programs (1,2)
|
|
|
118.8
|
|
|
111.1
|
|
|
7.7
|
|
|
|
6.9
|
%
|
Non-managed Public School Programs (1)
|
|
|
23.8
|
|
|
24.0
|
|
|
(0.2
|
)
|
|
|
-0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
If a school changes from a Managed Public School Program to a
Non-managed Public School Program, the corresponding enrollment
classification would change in the period in which the contract
arrangement changed.
|
(2)
|
|
Managed Public School Programs include enrollments for which K12
receives no public funding or revenue.
|
|
|
|
Revenue per Enrollment Data
The following table sets forth revenue per average enrollment data for
students in Public School Programs for the period indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Change
|
|
|
|
September 30,
|
|
|
2018 / 2017
|
|
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
Managed Public School Programs
|
|
|
$
|
1,856
|
|
|
$
|
1,697
|
|
|
159
|
|
|
|
9.4
|
%
|
Non-managed Public School Programs
|
|
|
|
479
|
|
|
|
715
|
|
|
(236
|
)
|
|
|
-33.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outlook
The Company is forecasting the following for the full year, fiscal 2019:
-
Revenue in the range of $1,000 million to $1,010 million.
-
Capital expenditures of $47 million to $50 million. Note: Capital
expenditures include the purchase of property and equipment, and
capitalized software and curriculum development costs as defined on
our Statement of Cash Flows.
-
Tax rate of 25.0% to 30.0%.
-
Adjusted operating income in the range of $56.0 million to $60.0
million.
The Company is forecasting the following for the second quarter, fiscal
2019:
-
Revenue in the range of $250.0 million to $255.0 million.
-
Capital expenditures of $11.0 million to $13.0 million. Note: Capital
expenditures include the purchase of property and equipment, and
capitalized software and curriculum development costs as defined on
our Statement of Cash Flows.
-
Adjusted operating income in the range of $35.0 million to $38.0
million.
Special Note on Forward-Looking Statements
This press release contains certain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. We
have tried, whenever possible, to identify these forward-looking
statements using words such as “anticipates,” “believes,” “estimates,”
“continues,” “likely,” “may,” “opportunity,” “potential,” “projects,”
“will,” “expects,” “plans,” “intends” and similar expressions to
identify forward looking statements, whether in the negative or the
affirmative. These statements reflect our current beliefs and are based
upon information currently available to us. Accordingly, such
forward-looking statements involve known and unknown risks,
uncertainties and other factors which could cause our actual results,
performance or achievements to differ materially from those expressed
in, or implied by, such statements. These risks, uncertainties, factors
and contingencies include, but are not limited to: reduction of per
pupil funding amounts at the schools we serve; inability to achieve
sufficient levels of new enrollments to sustain or to grow our business
model; failure of the schools we serve to comply with regulations
resulting in a loss of funding, an obligation to repay funds previously
received or contractual remedies; declines or variations in academic
performance outcomes as curriculum and testing standards evolve; harm to
our reputation resulting from poor performance or misconduct by
operators or us in any school in our industry and in any school in which
we operate; legal and regulatory challenges from opponents of virtual
public education, public charter schools or for-profit education
companies; 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 enter into new school contracts or renew existing contracts, in part
or in their entirety; unsuccessful integration of mergers, acquisitions
and joint ventures; failure to further develop, maintain and enhance our
technology, products, services and brands; inadequate recruiting,
training and retention of effective teachers and employees; infringement
of our intellectual property; entry of new competitors with
superior competitive technologies and lower prices; disruptions to our
Internet-based learning and delivery systems resulting from
cyber-attacks; 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 30, 2018, 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 fiscal year 2019 financial
results during a conference call scheduled for Tuesday, October 23, 2018
at 5:00 p.m. eastern time (ET).
The conference call will be webcast and available at http://public.viavid.com/index.php?id=131506.
Please access the web site at least 15 minutes prior to the start of the
call.
To participate in the live call, investors and analysts should dial
(877) 407-4019 (domestic) or (201) 689-8337 (international) at 4:45 p.m.
(ET). No passcode is required.
A replay of the call will be available starting on October 23, 2018 at
8:00 p.m. ET through November 23, 2018 at 8:00 p.m. ET, at (877)
660-6853 (domestic) or (201) 612-7415 (international) using conference
ID 13682940. A webcast replay of the call will be available at http://public.viavid.com/index.php?id=131506
for 30 days.
Financial Statements
The financial statements set forth below are not the complete set of K12
Inc.’s financial statements for the three months ended September 30,
2018, and are presented below without footnotes. Readers are encouraged
to obtain and carefully review K12 Inc.’s Form 10-Q for the quarter
ended September 30, 2018, including all financial statements contained
therein and the footnotes thereto, filed with the SEC. The Form 10-Q may
be retrieved from the SEC's website at www.sec.gov
or from K12 Inc.’s website at www.k12.com.
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
2018
|
|
|
2018
|
|
|
|
|
|
|
|
|
(audited)
|
|
|
|
(In thousands except share and per share data)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
143,049
|
|
|
|
$
|
231,113
|
|
Accounts receivable, net of allowance of $12,222 and $12,384 at
September 30, 2018 and June 30, 2018, respectively
|
|
|
|
283,806
|
|
|
|
|
176,319
|
|
Inventories, net
|
|
|
|
18,116
|
|
|
|
|
31,134
|
|
Prepaid expenses
|
|
|
|
25,205
|
|
|
|
|
10,278
|
|
Other current assets
|
|
|
|
15,028
|
|
|
|
|
10,388
|
|
Total current assets
|
|
|
|
485,204
|
|
|
|
|
459,232
|
|
Property and equipment, net
|
|
|
|
37,002
|
|
|
|
|
28,868
|
|
Capitalized software, net
|
|
|
|
54,163
|
|
|
|
|
55,488
|
|
Capitalized curriculum development costs, net
|
|
|
|
52,952
|
|
|
|
|
53,558
|
|
Intangible assets, net
|
|
|
|
17,209
|
|
|
|
|
17,951
|
|
Goodwill
|
|
|
|
90,197
|
|
|
|
|
90,197
|
|
Deposits and other assets
|
|
|
|
48,075
|
|
|
|
|
36,669
|
|
Total assets
|
|
|
$
|
784,802
|
|
|
|
$
|
741,963
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
|
$
|
17,083
|
|
|
|
$
|
13,353
|
|
Accounts payable
|
|
|
|
39,062
|
|
|
|
|
29,362
|
|
Accrued liabilities
|
|
|
|
14,016
|
|
|
|
|
14,345
|
|
Accrued compensation and benefits
|
|
|
|
18,729
|
|
|
|
|
36,050
|
|
Deferred revenue
|
|
|
|
69,434
|
|
|
|
|
23,114
|
|
Total current liabilities
|
|
|
|
158,324
|
|
|
|
|
116,224
|
|
Capital lease obligations, net of current portion
|
|
|
|
20,609
|
|
|
|
|
12,665
|
|
Deferred rent, net of current portion
|
|
|
|
3,015
|
|
|
|
|
3,270
|
|
Deferred tax liability
|
|
|
|
17,878
|
|
|
|
|
12,577
|
|
Other long-term liabilities
|
|
|
|
9,280
|
|
|
|
|
10,038
|
|
Total liabilities
|
|
|
|
209,106
|
|
|
|
|
154,774
|
|
Commitments and contingencies
|
|
|
|
—
|
|
|
|
|
—
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.0001; 100,000,000 shares authorized;
45,573,280 and 44,902,567 shares issued; and 40,238,537 and
39,567,824 shares outstanding at September 30, 2018 and June 30,
2018, respectively
|
|
|
|
4
|
|
|
|
|
4
|
|
Additional paid-in capital
|
|
|
|
701,398
|
|
|
|
|
703,351
|
|
Accumulated other comprehensive loss
|
|
|
|
(180
|
)
|
|
|
|
(252
|
)
|
Accumulated deficit
|
|
|
|
(23,044
|
)
|
|
|
|
(13,432
|
)
|
Treasury stock of 5,334,743 shares at cost at September 30, 2018 and
June 30, 2018
|
|
|
|
(102,482
|
)
|
|
|
|
(102,482
|
)
|
Total stockholders’ equity
|
|
|
|
575,696
|
|
|
|
|
587,189
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
784,802
|
|
|
|
$
|
741,963
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
(In thousands except share and per share data)
|
Revenues
|
|
|
$
|
251,314
|
|
|
|
$
|
228,785
|
|
Cost and expenses
|
|
|
|
|
|
|
|
|
|
|
Instructional costs and services
|
|
|
|
158,985
|
|
|
|
|
147,367
|
|
Selling, administrative, and other operating expenses
|
|
|
|
102,578
|
|
|
|
|
96,282
|
|
Product development expenses
|
|
|
|
3,503
|
|
|
|
|
2,898
|
|
Total costs and expenses
|
|
|
|
265,066
|
|
|
|
|
246,547
|
|
Loss from operations
|
|
|
|
(13,752
|
)
|
|
|
|
(17,762
|
)
|
Loss from equity method investments
|
|
|
|
(97
|
)
|
|
|
|
—
|
|
Interest income, net
|
|
|
|
509
|
|
|
|
|
235
|
|
Loss before income taxes and noncontrolling interest
|
|
|
|
(13,340
|
)
|
|
|
|
(17,527
|
)
|
Income tax benefit
|
|
|
|
5,058
|
|
|
|
|
9,368
|
|
Net loss
|
|
|
|
(8,282
|
)
|
|
|
|
(8,159
|
)
|
Add net loss attributable to noncontrolling interest
|
|
|
|
—
|
|
|
|
|
103
|
|
Net loss attributable to common stockholders
|
|
|
$
|
(8,282
|
)
|
|
|
$
|
(8,056
|
)
|
Net loss attributable to common stockholders per share:
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
$
|
(0.22
|
)
|
|
|
$
|
(0.21
|
)
|
Weighted average shares used in computing per share amounts:
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
38,434,049
|
|
|
|
|
39,108,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
(In thousands)
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(8,282
|
)
|
|
|
$
|
(8,159
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
|
18,511
|
|
|
|
|
20,636
|
|
Stock-based compensation expense
|
|
|
|
4,024
|
|
|
|
|
3,079
|
|
Deferred income taxes
|
|
|
|
5,865
|
|
|
|
|
7,765
|
|
Provision for doubtful accounts
|
|
|
|
446
|
|
|
|
|
120
|
|
Other
|
|
|
|
2,932
|
|
|
|
|
2,423
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(107,930
|
)
|
|
|
|
(90,704
|
)
|
Inventories, prepaid expenses and other current assets
|
|
|
|
(6,438
|
)
|
|
|
|
(17,887
|
)
|
Deposits and other assets
|
|
|
|
664
|
|
|
|
|
(1,220
|
)
|
Accounts payable
|
|
|
|
15,998
|
|
|
|
|
8,168
|
|
Accrued liabilities
|
|
|
|
(398
|
)
|
|
|
|
(8,976
|
)
|
Accrued compensation and benefits
|
|
|
|
(17,321
|
)
|
|
|
|
(15,086
|
)
|
Deferred revenue
|
|
|
|
43,854
|
|
|
|
|
40,939
|
|
Deferred rent and other liabilities
|
|
|
|
(1,017
|
)
|
|
|
|
499
|
|
Net cash used in operating activities
|
|
|
|
(49,092
|
)
|
|
|
|
(58,403
|
)
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
(1,738
|
)
|
|
|
|
(5,143
|
)
|
Capitalized software development costs
|
|
|
|
(9,317
|
)
|
|
|
|
(7,934
|
)
|
Capitalized curriculum development costs
|
|
|
|
(6,685
|
)
|
|
|
|
(2,445
|
)
|
Acquisitions and investments
|
|
|
|
(11,652
|
)
|
|
|
|
—
|
|
Net cash used in investing activities
|
|
|
|
(29,392
|
)
|
|
|
|
(15,522
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
Repayments on capital lease obligations
|
|
|
|
(3,518
|
)
|
|
|
|
(3,743
|
)
|
Payments of contingent consideration
|
|
|
|
—
|
|
|
|
|
(1,819
|
)
|
Proceeds from exercise of stock options
|
|
|
|
10
|
|
|
|
|
58
|
|
Repurchase of restricted stock for income tax withholding
|
|
|
|
(6,072
|
)
|
|
|
|
(4,093
|
)
|
Net cash used in financing activities
|
|
|
|
(9,580
|
)
|
|
|
|
(9,597
|
)
|
Net change in cash, cash equivalents and restricted cash
|
|
|
|
(88,064
|
)
|
|
|
|
(83,522
|
)
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
|
|
233,113
|
|
|
|
|
230,864
|
|
Cash, cash equivalents and restricted cash, end of period
|
|
|
$
|
145,049
|
|
|
|
$
|
147,342
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents and restricted cash to
balance sheet as of September 30th:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
143,049
|
|
|
|
$
|
147,342
|
|
Deposits and other assets (restricted cash)
|
|
|
|
2,000
|
|
|
|
|
—
|
|
Total cash, cash equivalents and restricted cash
|
|
|
$
|
145,049
|
|
|
|
$
|
147,342
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
To supplement our financial statements presented in accordance with
Generally Accepted Accounting Principles (GAAP), we have presented
adjusted operating income (loss) and adjusted EBITDA. These measures are
not measurements recognized under GAAP.
-
Adjusted operating income (loss) is defined as income (loss) from
operations as adjusted for stock-based compensation.
-
Adjusted EBITDA is defined as net income (loss) attributable to common
stockholders as adjusted for interest income (expense), net; income
(loss) from equity method investments; income tax benefit (expense);
noncontrolling interest; stock-based compensation; and depreciation
and amortization. Interest income (expense) primarily consists
primarily of interest expense for capital leases and interest income
on customer receivables.
-
Adjusted EBITDA and adjusted operating income (loss) exclude
stock-based compensation, which consists of expenses for stock
options, restricted stock, restricted stock units, and performance
stock units.
This information should be considered as supplemental in nature and
should not be considered in isolation or as a substitute for the related
financial information prepared in accordance with GAAP. Management
believes that the presentation of these non-GAAP measures provides
useful information to investors regarding our results of operations
because it is an indicator of performance with the removal of
stock-based compensation which assists both investors and management in
analyzing and benchmarking the performance and value of our business.
We believe adjusted EBITDA is useful to an investor in evaluating our
operating performance because it is both 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 adjusted EBITDA and adjusted operating income (loss):
-
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
-
as consistent with lending covenants on our line of credit.
Other companies may define these non-GAAP measures differently and, as a
result, our use of these non-GAAP measures may not be directly
comparable to adjusted EBITDA and adjusted operating income (loss) used
by other companies. Although we use these non-GAAP measures as financial
measures to assess the performance of our business, the use of non-GAAP
measures is limited as they include and/or do not include certain items
not included and/or included in the most directly comparable GAAP
measure.
Adjusted EBITDA and adjusted operating income (loss) should be
considered in addition to, and not as a substitute for, income or loss
from operations, net income or loss, and earnings or loss per share
prepared in accordance with GAAP as a measure of performance. Adjusted
EBITDA is not intended to be a measure of liquidity. You are cautioned
not to place undue reliance on these non-GAAP measures.
A reconciliation of these non-GAAP financial measures to the most
directly comparable GAAP financial measures is provided below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
(In thousands)
|
Net loss attributable to common stockholders
|
|
|
$
|
(8,282
|
)
|
|
|
$
|
(8,056
|
)
|
Interest income, net
|
|
|
|
(509
|
)
|
|
|
|
(235
|
)
|
Loss from equity method investments
|
|
|
|
97
|
|
|
|
|
-
|
|
Income tax benefit
|
|
|
|
(5,058
|
)
|
|
|
|
(9,368
|
)
|
Noncontrolling interest
|
|
|
|
-
|
|
|
|
|
(103
|
)
|
Stock-based compensation expense
|
|
|
|
4,024
|
|
|
|
|
3,079
|
|
Adjusted operating loss
|
|
|
|
(9,728
|
)
|
|
|
|
(14,683
|
)
|
Depreciation and amortization
|
|
|
|
18,511
|
|
|
|
|
20,636
|
|
Adjusted EBITDA
|
|
|
$
|
8,783
|
|
|
|
$
|
5,953
|
|
|
|
|
|
|
|
|
|
|
|
|
Appendix A: Impact of Adoption of ASC 606
The company is providing pro-forma quarterly revenues and adjusted
operating income (loss) as if the Company had adopted ASC 606 during
Fiscal 2018. These amounts have not been audited or reviewed and are
provided for reference only.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2017
|
|
|
Three Months Ended
December 31, 2017
|
|
|
Three Months Ended
March 31, 2018
|
|
|
Three Months Ended
June 30, 2018
|
|
|
Fiscal Year 2018
|
|
|
|
As
Reported
|
|
|
Pro-
Forma
|
|
|
Change
|
|
|
As
Reported
|
|
|
Pro-
Forma
|
|
|
Change
|
|
|
As
Reported
|
|
|
Pro-
Forma
|
|
|
Change
|
|
|
As
Reported
|
|
|
Pro-
Forma
|
|
|
Change
|
|
|
As
Reported
|
|
|
Pro-
Forma
|
|
|
Change
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
228,785
|
|
|
|
$
|
232,461
|
|
|
|
$
|
3,676
|
|
|
$
|
217,211
|
|
|
$
|
230,470
|
|
|
$
|
13,259
|
|
|
$
|
232,864
|
|
|
$
|
224,439
|
|
|
$
|
(8,425
|
)
|
|
|
$
|
238,874
|
|
|
$
|
227,898
|
|
|
$
|
(10,976
|
)
|
|
|
$
|
917,734
|
|
|
$
|
915,268
|
|
|
$
|
(2,466
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (loss)
|
|
|
$
|
(14,683
|
)
|
|
|
$
|
(11,007
|
)
|
|
|
$
|
3,676
|
|
|
$
|
20,931
|
|
|
$
|
34,190
|
|
|
$
|
13,259
|
|
|
$
|
24,274
|
|
|
$
|
15,849
|
|
|
$
|
(8,425
|
)
|
|
|
$
|
15,840
|
|
|
$
|
4,864
|
|
|
$
|
(10,976
|
)
|
|
|
$
|
46,362
|
|
|
$
|
43,896
|
|
|
$
|
(2,466
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Additional information on this change and all impacts from K12’s
adoption of ASC 606 can be found in the Company’s Form 10-Q.
About K12 Inc.
K12 Inc. (NYSE: LRN) is driving innovation and advancing the quality of
education by delivering state-of-the-art, digital learning platforms and
technology to students and school districts across the globe. K12’s
curriculum serves over 2,000 schools and school districts and has
delivered millions of courses over the past decade. K12 provides online
and blended education solutions to charter schools, public school
districts, private schools, and directly to families. The K12 program is
offered through more than 70 partner public schools, and through school
districts and public and private schools serving students in all 50
states and more than 100 countries. More information can be found at K12.com.
To download the enrollment app visit K12.com/app.
Source: K12 Inc.
View source version on businesswire.com: https://www.businesswire.com/news/home/20181023006025/en/
Source: K12 Inc.
K12 Inc.
Investor and Press Contact:
Mike Kraft,
571-353-7778
Senior Vice President, Corporate Communications
mkraft@k12.com