Free Cash Flow Rises 49.1% to $60.4 Million
HERNDON, Va.--(BUSINESS WIRE)--Aug. 7, 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 fourth
fiscal quarter and full fiscal year ended June 30, 2018.
Financial Highlights for the Three Months Ended June 30, 2018 (Fourth
Quarter Fiscal Year 2018)
-
Revenues of $238.9 million, compared to $215.8 million in the fourth
quarter of FY 2017.
-
Operating income of $9.9 million, compared to $4.7 million in the
fourth quarter of FY 2017.
-
Net income attributable to common stockholders of $9.3 million,
compared to a net loss of $6.5 million in the fourth quarter of FY
2017.
-
Diluted net income attributable to common stockholders per share of
$0.23, compared to a diluted net loss of $0.17 in the fourth quarter
of FY 2017.
To supplement our financial statements presented in accordance with
Generally Accepted Accounting Principles (GAAP), we are also presenting
adjusted operating income and adjusted EBITDA. Management believes that
these additional metrics provide useful information to our investors as
an indicator of performance because they exclude non-cash stock-based
compensation expense. Non-GAAP Financial Highlights for the three months
ended June 30, 2018 (Fourth Quarter Fiscal Year 2018) are as follows.
-
Adjusted operating income of $15.8 million, compared to $12.8 million
in the fourth quarter of FY 2017.
-
Adjusted EBITDA of $33.5 million, compared to $30.7 million in the
fourth quarter of FY 2017.
Financial Highlights for the Year Ended June 30, 2018
-
Revenues of $917.7 million, compared to $888.5 million for the full
fiscal year of 2017.
-
Operating income of $25.5 million, compared to $13.1 million for the
full fiscal year of 2017.
-
Net income attributable to common stockholders of $27.6 million,
compared to $0.5 million for the full fiscal year of 2017.
-
Diluted net income attributable to common stockholders per share of
$0.68, compared to $0.01 for the full fiscal year of 2017.
Non-GAAP Financial Highlights for the year ended June 30, 2018 are as
follows.
-
Adjusted operating income of $46.4 million, compared to $35.7 million
for the full fiscal year of 2017.
-
Adjusted EBITDA of $121.6 million, compared to $110.0 million for the
full fiscal year of 2017.
A reconciliation of these non-GAAP financial measures to the most
directly comparable GAAP financial measures for these periods is
provided below.
Liquidity
As of June 30, 2018, the Company had cash, cash equivalents and
restricted cash of $233.1 million, an increase of $2.2 million compared
to the $230.9 million reported at June 30, 2017.
Share Buyback
On May 16, 2018, K12 announced that the Board of Directors had
authorized the repurchase of 1.83 million shares of the Company’s common
stock in a private block transaction at a price of $15.00 per share.
This one-time purchase of $27.5 million was funded with cash on hand.
Capital Expenditures
Capital expenditures for the year ended June 30, 2018 were $43.1
million, a decrease of $5.1 million from the prior year’s full fiscal
year, and was comprised of:
-
$8.7 million for property and equipment,
-
$24.5 million for capitalized software development, and
-
$9.9 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 management, technology and
academic support services in addition to curriculum, learning systems
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 June 30,
|
|
|
Change 2018 / 2017
|
|
|
Year Ended June 30,
|
|
|
Change 2018 / 2017
|
|
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
|
(In thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed Public School Programs
|
|
|
$
|
208,319
|
|
|
$
|
179,337
|
|
|
$
|
28,982
|
|
|
|
16.2
|
%
|
|
|
$
|
780,797
|
|
|
$
|
733,690
|
|
|
$
|
47,107
|
|
|
|
6.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Institutional
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-managed Public School Programs
|
|
|
|
12,384
|
|
|
|
13,402
|
|
|
|
(1,018
|
)
|
|
|
-7.6
|
%
|
|
|
|
56,784
|
|
|
|
65,362
|
|
|
|
(8,578
|
)
|
|
|
-13.1
|
%
|
Institutional Software & Services
|
|
|
|
9,352
|
|
|
|
14,741
|
|
|
|
(5,389
|
)
|
|
|
-36.6
|
%
|
|
|
|
43,852
|
|
|
|
53,709
|
|
|
|
(9,857
|
)
|
|
|
-18.4
|
%
|
Total Institutional
|
|
|
|
21,736
|
|
|
|
28,143
|
|
|
|
(6,407
|
)
|
|
|
-22.8
|
%
|
|
|
|
100,636
|
|
|
|
119,071
|
|
|
|
(18,435
|
)
|
|
|
-15.5
|
%
|
Private Pay Schools and Other
|
|
|
|
8,819
|
|
|
|
8,278
|
|
|
|
541
|
|
|
|
6.5
|
%
|
|
|
|
36,301
|
|
|
|
35,758
|
|
|
|
543
|
|
|
|
1.5
|
%
|
Total
|
|
|
$
|
238,874
|
|
|
$
|
215,758
|
|
|
$
|
23,116
|
|
|
|
10.7
|
%
|
|
|
$
|
917,734
|
|
|
$
|
888,519
|
|
|
$
|
29,215
|
|
|
|
3.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enrollment Data
The following table sets forth average enrollment data for the periods
indicated. These figures exclude enrollments from classroom pilot
programs and consumer programs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
2018 / 2017
|
|
|
Year Ended
June 30,
|
|
|
2018 / 2017
|
(In thousands, except percentages)
|
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Change %
|
|
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Change %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed Public School Programs (1,2)
|
|
|
105.0
|
|
|
97.4
|
|
|
7.6
|
|
|
|
7.8
|
%
|
|
|
108.7
|
|
|
103.7
|
|
|
5.0
|
|
|
|
4.8
|
%
|
Non-managed Public School Programs (1)
|
|
|
23.1
|
|
|
28.9
|
|
|
(5.8
|
)
|
|
|
-20.1
|
%
|
|
|
23.9
|
|
|
28.9
|
|
|
(5.0
|
)
|
|
|
-17.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 may 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 periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Change
|
|
|
Year Ended
|
|
|
Change
|
|
|
|
June 30,
|
|
|
2018 / 2017
|
|
|
June 30,
|
|
|
2018 / 2017
|
|
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
|
|
2018
|
|
|
2017
|
|
|
$
|
|
|
%
|
Managed Public School Programs
|
|
|
$
|
1,984
|
|
|
$
|
1,841
|
|
|
143
|
|
|
7.8
|
%
|
|
|
$
|
7,183
|
|
|
$
|
7,075
|
|
|
$
|
108
|
|
|
1.5
|
%
|
Non-managed Public School Programs
|
|
|
|
536
|
|
|
|
464
|
|
|
72
|
|
|
15.5
|
%
|
|
|
|
2,376
|
|
|
|
2,262
|
|
|
|
114
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2019 Outlook
The Company will provide an outlook for fiscal 2019 results as part of
the first quarter results report for fiscal year 2019. This first
quarter results is planned to be published at or near the end of October
2018. No separate guidance communication, or enrollment counts, for
fiscal 2019 will be provided before that time.
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; declines in
enrollments due to teacher union activities; 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 June 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 fourth quarter and full fiscal year 2018
financial results during a conference call scheduled for Tuesday, August
7, 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=130101.
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 August 7, 2018 at
8:00 p.m. ET through September 7, 2018 at 8:00 p.m. ET, at (877)
660-6853 (domestic) or (201) 612-7415 (international) using conference
ID 13680817. A webcast replay of the call will be available at http://public.viavid.com/index.php?id=130101
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 and full year ended
June 30, 2018, and are presented below without footnotes. Readers are
encouraged to obtain and carefully review K12 Inc.’s Form 10-K for the
year ended June 30, 2018, including all financial statements contained
therein and the footnotes thereto, filed with the SEC. The Form 10-K may
be retrieved from the SEC's website at www.sec.gov
or from K12 Inc.’s website at www.k12.com.
|
K12 INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands except share and per share data)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
231,113
|
|
|
|
$
|
230,864
|
|
Accounts receivable, net of allowance of $12,384 and $14,791 at June
30, 2018 and 2017, respectively
|
|
|
|
176,319
|
|
|
|
|
192,205
|
|
Inventories, net
|
|
|
|
31,134
|
|
|
|
|
30,503
|
|
Prepaid expenses
|
|
|
|
10,278
|
|
|
|
|
8,006
|
|
Other current assets
|
|
|
|
10,388
|
|
|
|
|
12,004
|
|
Total current assets
|
|
|
|
459,232
|
|
|
|
|
473,582
|
|
Property and equipment, net
|
|
|
|
28,868
|
|
|
|
|
26,297
|
|
Capitalized software, net
|
|
|
|
55,488
|
|
|
|
|
62,695
|
|
Capitalized curriculum development costs, net
|
|
|
|
53,558
|
|
|
|
|
59,213
|
|
Intangible assets, net
|
|
|
|
17,951
|
|
|
|
|
20,226
|
|
Goodwill
|
|
|
|
90,197
|
|
|
|
|
87,214
|
|
Deposits and other assets
|
|
|
|
36,669
|
|
|
|
|
6,057
|
|
Total assets
|
|
|
$
|
741,963
|
|
|
|
$
|
735,284
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
Current portion of capital lease obligations
|
|
|
$
|
13,353
|
|
|
|
$
|
11,880
|
|
Accounts payable
|
|
|
|
29,362
|
|
|
|
|
30,052
|
|
Accrued liabilities
|
|
|
|
14,345
|
|
|
|
|
21,622
|
|
Accrued compensation and benefits
|
|
|
|
36,050
|
|
|
|
|
29,367
|
|
Deferred revenue
|
|
|
|
23,114
|
|
|
|
|
24,830
|
|
Total current liabilities
|
|
|
|
116,224
|
|
|
|
|
117,751
|
|
Capital lease obligations, net of current portion
|
|
|
|
12,665
|
|
|
|
|
10,025
|
|
Deferred rent, net of current portion
|
|
|
|
3,270
|
|
|
|
|
4,157
|
|
Deferred tax liability
|
|
|
|
12,577
|
|
|
|
|
16,726
|
|
Other long-term liabilities
|
|
|
|
10,038
|
|
|
|
|
11,579
|
|
Total liabilities
|
|
|
|
154,774
|
|
|
|
|
160,238
|
|
Redeemable noncontrolling interest
|
|
|
|
—
|
|
|
|
|
700
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.0001; 100,000,000 shares authorized;
44,902,567 and 44,325,772 shares issued, and 39,567,824 and
40,823,174 shares outstanding at June 30, 2018 and 2017, respectively
|
|
|
|
4
|
|
|
|
|
4
|
|
Additional paid-in capital
|
|
|
|
703,351
|
|
|
|
|
690,488
|
|
Accumulated other comprehensive loss
|
|
|
|
(252
|
)
|
|
|
|
(170
|
)
|
Accumulated deficit
|
|
|
|
(13,432
|
)
|
|
|
|
(40,976
|
)
|
Treasury stock of 5,334,743 and 3,502,598 shares at cost at June 30,
2018 and 2017, respectively
|
|
|
|
(102,482
|
)
|
|
|
|
(75,000
|
)
|
Total stockholders’ equity
|
|
|
|
587,189
|
|
|
|
|
574,346
|
|
Total liabilities, redeemable noncontrolling interest and
stockholders' equity
|
|
|
$
|
741,963
|
|
|
|
$
|
735,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Year Ended June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
(In thousands except share and per share data)
|
Revenues
|
|
|
$
|
238,874
|
|
|
|
$
|
215,758
|
|
|
|
$
|
917,734
|
|
|
$
|
888,519
|
|
Cost and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instructional costs and services
|
|
|
|
157,087
|
|
|
|
|
139,244
|
|
|
|
|
592,495
|
|
|
|
557,316
|
|
Selling, administrative, and other operating expenses
|
|
|
|
69,939
|
|
|
|
|
68,791
|
|
|
|
|
290,446
|
|
|
|
305,617
|
|
Product development expenses
|
|
|
|
1,972
|
|
|
|
|
3,011
|
|
|
|
|
9,248
|
|
|
|
12,457
|
|
Total costs and expenses
|
|
|
|
228,998
|
|
|
|
|
211,046
|
|
|
|
|
892,189
|
|
|
|
875,390
|
|
Income from operations
|
|
|
|
9,876
|
|
|
|
|
4,712
|
|
|
|
|
25,545
|
|
|
|
13,129
|
|
Impairment of investment in Web International Education Group,
Ltd.
|
|
|
|
—
|
|
|
|
|
(10,000
|
)
|
|
|
|
—
|
|
|
|
(10,000
|
)
|
Interest income, net
|
|
|
|
430
|
|
|
|
|
561
|
|
|
|
|
965
|
|
|
|
1,808
|
|
Income (loss) before income taxes and noncontrolling interest
|
|
|
|
10,306
|
|
|
|
|
(4,727
|
)
|
|
|
|
26,510
|
|
|
|
4,937
|
|
Income tax benefit (expense)
|
|
|
|
(959
|
)
|
|
|
|
(1,876
|
)
|
|
|
|
910
|
|
|
|
(5,396
|
)
|
Net income (loss)
|
|
|
|
9,347
|
|
|
|
|
(6,603
|
)
|
|
|
|
27,420
|
|
|
|
(459
|
)
|
Add net loss attributable to noncontrolling interest
|
|
|
|
—
|
|
|
|
|
120
|
|
|
|
|
200
|
|
|
|
910
|
|
Net income (loss) attributable to common stockholders
|
|
|
$
|
9,347
|
|
|
|
$
|
(6,483
|
)
|
|
|
$
|
27,620
|
|
|
$
|
451
|
|
Net income (loss) attributable to common stockholders per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.24
|
|
|
|
$
|
(0.17
|
)
|
|
|
$
|
0.70
|
|
|
$
|
0.01
|
|
Diluted
|
|
|
$
|
0.23
|
|
|
|
$
|
(0.17
|
)
|
|
|
$
|
0.68
|
|
|
$
|
0.01
|
|
Weighted average shares used in computing per share amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
39,031,207
|
|
|
|
|
38,757,312
|
|
|
|
|
39,282,674
|
|
|
|
38,298,581
|
|
Diluted
|
|
|
|
39,976,593
|
|
|
|
|
38,757,312
|
|
|
|
|
40,637,744
|
|
|
|
39,500,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K12 INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
Year Ended June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
(In thousands)
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
$
|
27,420
|
|
|
|
$
|
(459
|
)
|
Adjustments to reconcile net income (loss) to net cash provided
by operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
|
|
75,260
|
|
|
|
|
74,280
|
|
Stock-based compensation expense
|
|
|
|
20,817
|
|
|
|
|
22,598
|
|
Deferred income taxes
|
|
|
|
(4,015
|
)
|
|
|
|
(7,065
|
)
|
Provision for doubtful accounts
|
|
|
|
4,089
|
|
|
|
|
4,512
|
|
Impairment of investment in Web International Education Group, Ltd.
|
|
|
|
—
|
|
|
|
|
10,000
|
|
Other
|
|
|
|
4,822
|
|
|
|
|
4,286
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
11,987
|
|
|
|
|
(27,745
|
)
|
Inventories, prepaid expenses and other current assets
|
|
|
|
(3,801
|
)
|
|
|
|
1,323
|
|
Deposits and other assets
|
|
|
|
(24,690
|
)
|
|
|
|
10,020
|
|
Accounts payable
|
|
|
|
(2,336
|
)
|
|
|
|
5,317
|
|
Accrued liabilities
|
|
|
|
(8,092
|
)
|
|
|
|
(4,963
|
)
|
Accrued compensation and benefits
|
|
|
|
6,672
|
|
|
|
|
(1,674
|
)
|
Deferred revenue
|
|
|
|
(2,077
|
)
|
|
|
|
(1,135
|
)
|
Deferred rent and other liabilities
|
|
|
|
(2,429
|
)
|
|
|
|
(567
|
)
|
Net cash provided by operating activities
|
|
|
|
103,627
|
|
|
|
|
88,728
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
(8,743
|
)
|
|
|
|
(2,174
|
)
|
Capitalized software development costs
|
|
|
|
(24,533
|
)
|
|
|
|
(26,918
|
)
|
Capitalized curriculum development costs
|
|
|
|
(9,927
|
)
|
|
|
|
(19,132
|
)
|
Acquisitions and investments
|
|
|
|
(7,274
|
)
|
|
|
|
(9,063
|
)
|
Sale of trade name
|
|
|
|
—
|
|
|
|
|
89
|
|
Net cash used in investing activities
|
|
|
|
(50,477
|
)
|
|
|
|
(57,198
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
Repayments on capital lease obligations
|
|
|
|
(13,301
|
)
|
|
|
|
(15,697
|
)
|
Purchase of treasury stock
|
|
|
|
(27,482
|
)
|
|
|
|
—
|
|
Proceeds from exercise of stock options
|
|
|
|
196
|
|
|
|
|
6,953
|
|
Excess tax benefit from stock-based compensation
|
|
|
|
—
|
|
|
|
|
291
|
|
Repurchase of restricted stock for income tax withholding
|
|
|
|
(10,314
|
)
|
|
|
|
(6,191
|
)
|
Net cash used in financing activities
|
|
|
|
(50,901
|
)
|
|
|
|
(14,644
|
)
|
Effect of foreign exchange rate changes on cash, cash equivalents
and restricted cash
|
|
|
|
—
|
|
|
|
|
(11
|
)
|
Net change in cash, cash equivalents and restricted cash
|
|
|
|
2,249
|
|
|
|
|
16,875
|
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
|
|
230,864
|
|
|
|
|
213,989
|
|
Cash, cash equivalents and restricted cash, end of period
|
|
|
$
|
233,113
|
|
|
|
$
|
230,864
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents and restricted cash to
balance sheet:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
231,113
|
|
|
|
$
|
230,864
|
|
Deposits and other assets (restricted cash)
|
|
|
|
2,000
|
|
|
|
|
—
|
|
Total cash, cash equivalents and restricted cash
|
|
|
$
|
233,113
|
|
|
|
$
|
230,864
|
|
|
|
|
|
|
|
|
|
|
|
|
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), adjusted EBITDA, and Free Cash Flow.
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;
impairment of investment in Web International Education Group, Ltd.;
income tax benefit (expense); noncontrolling interest; stock-based
compensation; and depreciation and amortization. Interest income
(expense) primarily consists 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.
-
Free Cash Flow is defined as net cash provided by (used in) operating
activities less purchase of property and equipment; capitalized
software development costs; and capitalized curriculum development
costs.
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 June 30,
|
|
|
Year Ended June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
(In thousands)
|
Net income (loss) attributable to common stockholders
|
|
|
$
|
9,347
|
|
|
|
$
|
(6,483
|
)
|
|
|
$
|
27,620
|
|
|
|
$
|
451
|
|
Interest income, net
|
|
|
|
(430
|
)
|
|
|
|
(561
|
)
|
|
|
|
(965
|
)
|
|
|
|
(1,808
|
)
|
Impairment of investment in Web International Education Group, Ltd.
|
|
|
|
-
|
|
|
|
|
10,000
|
|
|
|
|
-
|
|
|
|
|
10,000
|
|
Income tax (benefit) expense
|
|
|
|
959
|
|
|
|
|
1,876
|
|
|
|
|
(910
|
)
|
|
|
|
5,396
|
|
Noncontrolling interest
|
|
|
|
-
|
|
|
|
|
(120
|
)
|
|
|
|
(200
|
)
|
|
|
|
(910
|
)
|
Stock-based compensation expense
|
|
|
|
5,964
|
|
|
|
|
8,041
|
|
|
|
|
20,817
|
|
|
|
|
22,598
|
|
Adjusted operating income
|
|
|
|
15,840
|
|
|
|
|
12,753
|
|
|
|
|
46,362
|
|
|
|
|
35,727
|
|
Depreciation and amortization
|
|
|
|
17,648
|
|
|
|
|
17,955
|
|
|
|
|
75,260
|
|
|
|
|
74,280
|
|
Adjusted EBITDA
|
|
|
$
|
33,488
|
|
|
|
$
|
30,708
|
|
|
|
$
|
121,622
|
|
|
|
$
|
110,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
(in thousands)
|
Net cash provided by operating activities
|
|
|
|
103,627
|
|
|
|
|
88,728
|
|
Purchase of property and equipment
|
|
|
|
(8,743
|
)
|
|
|
|
(2,174
|
)
|
Capitalized software development costs
|
|
|
|
(24,533
|
)
|
|
|
|
(26,918
|
)
|
Capitalized curriculum development costs
|
|
|
|
(9,927
|
)
|
|
|
|
(19,132
|
)
|
Free cash flow
|
|
|
$
|
60,424
|
|
|
|
$
|
40,504
|
|
|
|
|
|
|
|
|
|
|
|
|
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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20180807005078/en/
Source: K12 Inc.
K12 Inc.
Investor and Press Contact:
Mike Kraft,
571-353-7778
VP Finance and Communications
mkraft@k12.com