SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Arco Platform Ltd. – ‘6-K’ for 8/18/22 – ‘EX-99.1’

On:  Thursday, 8/18/22, at 4:34pm ET   ·   For:  8/18/22   ·   Accession #:  950103-22-14198   ·   File #:  1-38673

Previous ‘6-K’:  ‘6-K’ on / for 8/18/22   ·   Next:  ‘6-K’ on 10/7/22 for 10/6/22   ·   Latest:  ‘6-K’ on 12/8/23 for 12/5/23

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 8/18/22  Arco Platform Ltd.                6-K         8/18/22    2:949K                                   Davis Polk & … LLP 01/FA

Current, Quarterly or Annual Report by a Foreign Issuer   —   Form 6-K   —   SEA’34

Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 6-K         Current, Quarterly or Annual Report by a Foreign    HTML     13K 
                Issuer                                                           
 2: EX-99.1     Miscellaneous Exhibit                               HTML    361K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



Exhibit 99.1

 

 

Arco Reports

 

Second Quarter 2022 Results

 

 

 

Arco delivers R$412.1 million in revenues in 2Q22, a 61% increase versus 2Q21

 

São Paulo, Brazil, August 18, 2022 – Arco Platform Limited, or Arco or Company (Nasdaq: ARCE), today reported financial and operating results for the second quarter ended June 30, 2022.

 

 

 

Ari de Sá Neto, CEO and founder

 

 

 

1) Please see Adjusted EBITDA Reconciliation on page 17. 2) Please see Adjusted Net Income Reconciliation on pages 17 and 18.

 

 C: 

Page  C: 1

 

Financial Highlights

 

*

Net revenue for the second quarter was R$412.1 million, a 61% year-over-year (YoY) increase, representing a 26.4% revenue recognition of 2022 ACV bookings. Core solutions totaled R$367.3 million (+83% YoY), while Supplemental solutions were R$44.8 million (-20% YoY) as most of the revenue recognition for this segment takes place in Q4 (cycle-to-date 82.7% of the Supplemental solutions’ ACV has already been recognized). For the first six months of 2022, net revenue increased 43% year-over-year to R$842.2 million, with Core solutions increasing 54% to R$713.5 million and Supplemental solutions increasing 4% to R$128.7 million. Excluding recent M&A1, net revenue increased 47% YoY in 2Q22 and 31% in 6M22 YoY. On a cycle-to-date (CTD) perspective, Arco already recognized 83.2% of the 2022 ACV and is confident that will be able to recognize 100% by Q3.

 

*

The positive effects of our integration and efficiency agenda were crucial to partially offset non-recurring increase in operating costs (content providing and freight) resulting from late orders, as rush printing costs are on average 25% higher than regular printing costs and books were shipped under express tariffs and through more expensive shipping methods (air, dedicated trucks). As a result, gross margin in 2Q22 was 67.7% (vs 73.4% in 2Q21). When excluding depreciation and amortization, cash gross margin was 75.8% for the same period (vs. 78.1% in 2Q21). For the 6 months of 2022, gross margin was 70.4% (vs 73.6% in 6M21) and cash gross margin was 77.4% (vs 78.4% in 6M21). Excluding those non-recurring impacts and recent M&A¹, cash gross margin for 6M22 would be 80.9%.

 

 

*

Higher selling expenses excluding depreciation and amortization at R$147.4 million in 2Q22 (+54% YoY) and R$285.3 million (+50% YoY) in the first six months of 2022 reflect higher investments in commercial activities (identifying and developing leads and cross sell opportunities, intensifying pedagogical support to partner schools, resumption of in-person interactions and events, etc), which are crucial to foster the strong growth potential opportunities and to capture more market share over time in both Core and Supplemental segments, as well as higher inflation for the period (mainly impacting travel expenses). Excluding recent M&A¹, selling expenses increased 50% in 2Q22 and 44% in 6M22. Due to the diligent cash collection process and close relationship with partner schools, Arco was able to improve the quality of its receivables, resulting in a consistent reduction of allowance for doubtful accounts (-106% YoY in 2Q22, -163% YoY in 6M22).

 

 

 

 

 

 

 

 

1 Recent M&As refer to businesses acquired in 2021 (Me Salva, Eduqo, Edupass, COC, Dom Bosco) and 2022 (PGS, Mentes).

 

 C: 

Page 2

 

Allowance for doubtful accounts (R$M) 2Q22 2Q21 YoY 1Q22 QoQ 6M22 6M21 YoY
Allowance for doubtful accounts 0.4 (6.6) -106% 6.2 -94% 6.6 (10.5) -163%
% of net revenues 0.1% -2.6% 2.7 p.p. 1.4% -1.3 p.p. 0.8% -1.8% 2.6 p.p.

 

*

General & administrative expenses (G&A) continue to show the results of a more integrated back-office strategy. In 2Q22, G&A expenses excluding depreciation and amortization were R$66.0 million (+28% YoY) and represented 16% of net revenue (versus 20% in 2Q21). Excluding recent M&A¹ G&A expenses increased to R$62.9 million (+25% YoY) in 2Q22. Share-based compensation plan increased 3% in 2Q22 YoY. For the first six months of 2022, G&A expenses excluding depreciation and amortization were R$138.6 million (+16% YoY) and represented 17% of net revenue (versus 20% in 6M21). Excluding the effects of recent M&A¹, G&A expenses increased 7% YoY in 6M22 to R$126.5 million.

 

*

Adjusted EBITDA was R$110.7 million in 2Q22 (+53% YoY), with an adjusted EBITDA margin of 26.9% (versus 28.2% in 2Q21). Despite temporarily lower cash gross margin in 2Q22 (-2.3 p.p. YoY), adjusted EBTIDA was positively impacted by G&A efficiencies (+4.1 p.p. YoY). As for the first six months of 2022, adjusted EBITDA increased 35% YoY to R$257.3 million, and adjusted EBTIDA margin was 30.6% (versus 32.4% in 6M21). Excluding the one-off impact from late orders, adjusted EBITDA margin was 31.4% in 2Q22 and 33.2% in 6M22. We expect the adjusted EBITDA margin to be within the 36.5% and 38.5% guidance range by the end of 2022.

 

*

Arco presented an adjusted net income (loss) in 2Q22 of R$(23.2) million and adjusted net margin of -5.6% (-14p.p. YoY), impacted by higher finance expenses and D&A. For the six-month period of 2022, adjusted net income was R$8.1 million, with an adjusted net margin of 1.0% (versus 13.0% in 6M21).

 

*

From a cycle perspective, 48% revenue growth CTD (35% excluding M&A) is consistent with the robust volume of ACV bookings announced for the 2022 commercial cycle. Efficiency improvements also demonstrate the initial results of our integration strategy, delivering 52% adjusted EBITDA growth and a 1p.p. adjusted EBITDA margin growth versus 2021 CTD (2.7 p.p growth excluding one-off impact from late orders).

 

 

 

1) Excludes and one-off impact on margin from late orders from partner schools, including increased printing and freight costs.

 

 C: 

Page 3

 

*

A solid cash collection process led to an important improvement in the quality of accounts receivable, with reduced days sales outstanding - DSO (141 days in 2Q22 from 212 days in 1Q22) and delinquency levels (5.6% in 2Q22 from 10.0% in 2Q21). In 2Q22, R$519 million of receivables were collected, 30% above the R$400 million estimated for the 2Q22 at 1Q22 earnings result.

 

Days of sales outstanding 2Q22 2Q21 YoY 1Q22 QoQ 6M22 6M21 YoY
Trade receivables (R$M)  687.6 477.7 44% 887.1 -22%  687.6 477.7 44%
(-) Allowance for doubtful accounts (79.7) (71.3) 12% (80.9) -1% (79.7) (71.3) 12%
Trade receivables, net (R$M)  607.8 406.4 50% 806.2 -25%  607.8 406.4 50%
Net revenue LTM pro-forma¹ 1,568.9 1,118.6 40% 1,387.3 13% 1,568.9 1,118.6 40%
Adjusted DSO  141 133 7% 212 -33%  141 133 7%

1) Calculated as net revenues for the last twelve months added to the pro forma revenues from businesses acquired in the period to accurately reflect the Company’s operations.

 

*CAPEX in 2Q22 was R$43.2 million, a 9.6% increase YoY and 10.5% of net revenue (versus 15.4% in 2Q21). For 6M22 CAPEX totaled R$90.2 million, down 210 bps YoY to 10.7% of net revenue (versus 12.8% in 6M21), within the guidance range of 10% to 12% of revenues for 2022 full year.

 

CAPEX (R$M) 2Q22 2Q21 YoY 1Q22 QoQ 6M22 6M21 YoY
Acquisition of intangible assets¹ 41.5 36.8   13%  40.3 3% 81.8 69.6 18%
Educational platform - content development 4.5 1.3 246%  3.9 15% 8.4 18.3 -54%
Educational platform - platforms & tech 17.9 19.7 -9%  24.6 -27% 42.5 27.1 57%
Software 16.5 13.8   20%  10.3 60% 26.8 19.6 37%
Copyrights and others 2.6 2.1 24%  1.5 73% 4.1 4.7 -13%
Acquisition of PP&E 1.7 2.5 -32% 6.7 -75% 8.4 5.5 53%
TOTAL¹ 43.2 39.4 10%  47.0 -8% 90.2 75.1 20%

1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22) from the accounting CAPEX of R$52.0 million for 2Q22 and R$104.5 million for 6M22.

 

*Cash from operations for 2Q22 and 6M22 highlights a better cash generation profile versus previous years. In 2Q22 cash from operations increased to R$191.6 million, from R$113.2 million in 2Q21, representing 173.1% of the 2Q22 adjusted EBITDA (+16.5 p.p. versus 156.6% of the 2Q21 adjusted EBITDA). Adjusted free cash flow2 in 2Q22 increased to R$89.5 million, from R$64.10 million in 2Q21, representing 80.9% of the 2Q22 adjusted EBITDA (-7.8 p.p. versus 88.7% of the 2Q21 adjusted EBITDA). For the six-month period ended June 30, 2022, cash from operations increased to R$294.3 million, from R$202.4 million in 6M21, representing 114.4% of 6M22 adjusted EBITDA (+8.2 p.p. versus 106.2% of 6M21 adjusted EBITDA). Even in a scenario of rising interest rates, adjusted free cash flow grew 38% YoY in 6M22, representing 33.2% of the 6M22 adjusted EBITDA versus 32.5% in 6M21.

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Please see Adjusted Free Cash Flow Reconciliation on page 18.

 

 

 

 C: 

Page 4

 

 

1) Please see Adjusted Free Cash Flow Reconciliation on page 18.

 

*Arco’s corporate restructuring is ongoing. In May 2022 Arco concluded the incorporation of COC and Dom Bosco into CBE (Companhia Brasileira de Educação e Sistemas de Ensino, Arco’s wholly-owned entity which incorporates acquired businesses), leading to estimated future annual income tax savings of approximately R$12 million. Additionally, in June, Arco completed the acquisition of the remaining 42.6% stake in Geekie for R$223.9 million and its incorporation is in progress with conclusion expected for 4Q22. Future incorporations include SAE Digital (2023), Pleno (2023) and Escola da Inteligência (2023). As we keep incorporating other businesses into CBE, we expect to capture additional tax benefits and therefore further reduce our effective tax rate, currently at 10% in 6M22 (versus 19% in 6M21).

 

Intangible assets - net balances (R$M) 2Q22 2Q21 YoY 1Q22 QoQ 6M22 6M21 YoY
Business Combination 2,949.9 2,374.1 24% 2,977.8 -1% 2,949.9 2,374.1 24%
Trademarks  488.8 443.0 10%  495.2 -1%  488.8 443.0 10%
Customer relationships  255.8 266.8 -4%  265.5 -4%  255.8 266.8 -4%
Educational system  224.6 216.4 4%  233.9 -4%  224.6 216.4 4%
Softwares  8.6 7.3 18%  10.3 -17%  8.6 7.3 18%
Educational platform  4.4 6.0 -27%  4.1 7%  4.4 6 -27%
Others¹  16.8 15.9 6%  19.0 -11%  16.8 15.9 6%
Goodwill  1,950.9 1,418.7 38% 1,949.9 0%  1,950.9 1,418.7 38%
Operational  288.1 193.0 49%  276.1 4%  288.1 193.0 49%
Educational platform²  200.1 136.0 47%  198.3 1%  200.1 136.0 47%
Softwares  77.1 45.3 70%  66.8 15%  77.1 45.3 70%
Copyrights  10.8 11.7 -8%  11.0 -2%  10.8 11.7 -8%
Customer relationships  0.1 0.1 -100%  0.1 0%  0.1 0.1 -100%
TOTAL 3,238.0 2,567.1 26% 3,253.9 0% 3,238.0 2,567.1 26%

1) Non-compete agreements and rights on contracts. 2) Includes content development in progress.

 

Amortization of intangible assets (R$M) 2Q22 2Q21 YoY 1Q22 QoQ 6M22 6M21 YoY
Business Combination  (73.5) (55.0) 34%  (60.4) 22% (133.8) (110.0) 22%
Trademarks  (8.0) (6.4) 25%  (7.7) 4% (15.7) (12.8) 23%
Customer relationships  (9.4) (8.5) 11%  (9.2) 2% (18.5) (17.0) 9%
Educational system  (9.4) (8.1) 16%  (9.3) 1% (18.7) (16.1) 16%
Softwares  (0.7) (0.6) 17%  (0.7) 0% (1.4) (1.2) 17%
Educational platform  (0.2) (0.2) 0%  (0.2) 0% (0.5) (0.4) 25%
Others¹  (1.5) (1.2) 25%  (1.4) 7% (2.8) (2.3) 22%
Goodwill  (44.3) (30.1) 47%  (31.9) 39% (76.2) (60.2) 27%
Operational  (29.1) (20.6) 41%  (29.5) -1% (58.5) (38.8) 51%
Educational platform²  (21.7) (15.2) 42%  (22.3) -3% (43.9) (29.0) 51%
Softwares  (5.4) (3.4) 59%  (5.2) 4% (10.6) (5.6) 89%
Copyrights  (1.8) (2.1) -14%  (1.9) -5% (3.7) (4.1) -11%
Customer relationships  (0.2) (0.0) n.a.  (0.1) 100% (0.3) (0.1) 220%
TOTAL  (102.6) (75.7) 36%  (89.9) 14% (192.3) (148.8) 29%

1) Non-compete agreements and rights on contracts. 2) Includes content development in progress.

 

 C: 

Page 5

 

Amortization of intangible assets (R$M) Impacts
P&L
Originates tax benefit Amortization with tax benefit in 2Q22²
Amortization Tax benefit Impact on net income
Business Combination      (52.6)  17.9  (34.7)
Trademarks Yes Yes²  (2.0)  0.7  (1.3)
Customer relationships Yes Yes²  (2.9)  1.0  (1.9)
Educational system Yes Yes²  (3.4)  1.1  (2.2)
Educational platform Yes Yes²  0.5  (0.2)  0.4
Others¹ Yes Yes²  (0.5)  0.2  (0.4)
Goodwill No Yes²  (44.3)  15.1  (29.3)
Operational  Yes  Yes  (29.1)  9.9  (19.2)
TOTAL      (81.7)  27.8  (53.9)

1) Non-compete agreements and rights on contracts. 2) Amortizations are tax deductible only after the incorporation of the acquired business.

 

Amortization of intangible assets from business combination that generate tax benefit – breakdown by type (R$M) Businesses with current tax benefit Undefined²
2022¹ 2023 2024 2025 2026+
Trademarks  19  20  20  20  277  128
Customer relationships  21  25  25  25  59  111
Educational system  25  27  27  27  106  32
Software license  -     -     -     -     -     11
Rights on contracts  1  1  1  1  3  1
Others  2  2  2  1  1  10
Goodwill  177  202  196  192  520  514
Total  246  277  271  266  965  808
Maximum tax benefit  83  94  92  90  328 275   

1) Considers the maximum tax benefit for full year 2022. In 2Q22 we have benefited from R$17.9 million, adding to R$29.9 million in 6M22. 2) Businesses with future tax benefit (not yet incorporated).

 

Amortization of intangible assets from business combination that generate tax benefit – breakdown by solutions (R$M) Businesses with current tax benefit Undefined²
2022¹ 2023 2024 2025 2026+
NAVE 8 9 9 9 8 -
P2D³ 57 89 89 89 364 -
Positivo, Conquista, PES English 170 170 170 169 593 -
Other Companies  10  10  4  0  0  808
Total  246  277  271  266 965  808
Maximum tax benefit  83  94  92  90      328 275   

1) Considers the maximum tax benefit for full year 2022. In 2Q22 we have benefited from R$16.4 million, adding to R$28.4 million in 6M22. 2) Businesses with future tax benefit (not yet incorporated). 3) Refer to COC and Dom Bosco solutions acquired in 2021.

 

*Arco’s cash and cash equivalents plus financial investments position as of June 30, 2022 was R$753.9 million, while debt and accounts payable to selling shareholders was R$2,528.4 million, leading to a net debt of R$1,774.5 million. As part of Arco’s balance sheet management strategy, on August 5 we announced the closing of a Debentures issuance amounting to R$1,200.0 million. Net proceeds were partially used to prepay the debentures issued in August 2021 and the balance will strengthen Arco’s cash position while extending the debt maturity profile. The Debentures mature on August 3, 2027, with principal to be amortized in three equal installments payable on August 3, 2025, August 3, 2026, and August 3, 2027, and bear interest at CDI +2.30% per annum, payable semi-annually on February 3 and August 3.

 

 C: 

Page 6

 

 

1) Sum of cash and cash equivalents and short-term financial investment. 2)On November 30, 2021, the Company issued convertible senior notes in the aggregate principal amount of US$150 million with a value per share of $1.00, equivalent to R$825.3 million. These notes mature in 7 years, on November 15, 2028, and bear interest at 8% per year fixed in Brazilian reais. For the purposes of the chart above such convertible notes were not considered a future disbursement, but a full conversion into shares.

 

*Although early in the commercial cycle for the 2023 school year, the schools’ enthusiasm shows encouraging preliminary results, boosted by the resumption of in-person interactions and events.

 

Conference Call Information

 

Arco will discuss its second quarter 2022 results today, August 18, 2022, via a conference call at 5 p.m. Eastern Time (6 p.m. Brasilia Time). To access the call, please dial: +1 (412) 717-9627, +1 (844) 204-8942 or +55 (11) 4090-1621. For enhanced audio connection investors may connect through Web Phone (access code: 7636515).

 

An audio replay of the call will be available through August 24, 2022, by dialing +55 (11) 3193-1012 and entering access code 1608874#. A live and archived Webcast of the call will be available on the Investor Relations section of the Company’s website at https://investor.arcoplatform.com/.

 

About Arco Platform Limited (Nasdaq: ARCE)

 

Arco has empowered hundreds of thousands of students to rewrite their futures through education. Our data-driven learning methodology, proprietary adaptable curriculum, interactive hybrid content, and high-quality pedagogical services allow students to personalize their learning experience while enabling schools to thrive.

 

Forward-Looking Statements

 

This press release contains forward-looking statements as pertains to Arco Platform Limited (the “Company”) within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the Company’s expectations or predictions of future financial or business performance conditions. The achievement or success of the matters covered by statements herein involves substantial known and unknown risks, uncertainties, and assumptions, including with respect to the COVID-19 pandemic. If any such risks or uncertainties materialize or if any of the

 

 C: 

Page 7

 

assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward looking statements are made based on the Company’s current expectations and projections relating to its financial conditions, result of operations, plans, objectives, future performance and business, and these statements are not guarantees of future performance.

 

Statements which herein address activities, events, conditions or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “evaluate,” “expect,” “explore,” “forecast,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “probable,” “project,” “seek,” “should,” “view,” or “will,” or the negative thereof or other variations thereon or comparable terminology. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain customers; our ability to increase the price of our solutions; our ability to expand our sales and marketing capabilities; general market, political, economic, and business conditions in Brazil or abroad; and our financial targets which include revenue, share count and other IFRS measures, as well as non-IFRS financial measures including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Taxable Income Reconciliation and Free Cash Flow.

 

Forward-looking statements represent the Company management’s beliefs and assumptions only as of the date such statements are made, and the Company undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.

 

Further information on these and other factors that could affect the Company’s financial results is included in filings the Company makes with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in the Company’s most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of the Company’s website at: https://investor.arcoplatform.com/

 

Key Business Metrics

 

ACV Bookings: we define ACV Bookings as the revenue we would contractually expect to recognize from a partner school in each school year pursuant to the terms of our contract with such partner school, assuming no further additions or reductions in the number of enrolled students that will access our content at such partner school in such school year (we define “school year” for purposes of calculation of ACV Bookings as the twelve-month period starting in October of the previous year to September of the mentioned current year). We calculate ACV Bookings by multiplying the number of enrolled students at each partner school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related partner school.

 

Non-GAAP Financial Measures

 

To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards

 

 C: 

Page 8

 

Board—IASB, we use Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin and Adjusted Free Cash Flow and which are non-GAAP financial measures.

 

We calculate Adjusted EBITDA as profit (loss) for the year (or period) plus/minus income taxes, plus/minus finance result, plus depreciation and amortization, plus/minus share of (profit) loss of equity-accounted investees, plus share-based compensation plan and restricted stock units, plus provision for payroll taxes (restricted stock units), plus/minus M&A related (gains) losses and expenses, plus non-recurring expenses and plus effects related to COVID-19 pandemic. We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by Net Revenue.

 

We calculate Adjusted Net Income as profit (loss) for the year, plus amortization of intangible assets from business combinations (which refers to the amortization of the following intangible assets from business combinations: (i) rights on contracts, (ii) customer relationships, (iii) educational system, (iv) trademarks, (v) non-compete agreement and (vi) software resulting from acquisitions), plus/minus changes in accounts payable to selling shareholders (which refers to changes in fair value of contingent consideration and accounts payable to selling shareholders—finance costs), plus interest income (expenses), net (which refers to interest expenses related to accounts payable to selling shareholders from business combinations adjusted by fair value), plus share-based compensation plan, restricted stock units and related payroll taxes (restricted stock units), plus/minus non-cash adjustments related to Derivatives and Convertible Notes, plus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees, plus non-recurring expenses, which are related to consulting expenses for Sarbanes-Oxley implementation, plus effects related to COVID-19 pandemic, which includes the revision of the Company’s estimated credit losses from its trade receivables based on expected increases in financial default and in unemployment rates in Brazil for the year and plus/minus changes in current and deferred tax recognized in statements of income applied to all adjustments to net income (which refers to tax effects of changes in deferred tax assets and liabilities recognized in profit or loss corresponding to financial instruments from acquisition of interests, tax benefit from tax deductible goodwill, share-based compensation and amortization of intangible assets).

 

For purposes of the calculation of Adjusted Net Income for the year ended December 31, 2021, we have excluded the following adjustments that we applied to the calculation of Adjusted Net Income for prior periods: (i) Interest income (expenses) linked to a fixed rate (we will maintain the adjustment for Interest income (expenses) that refers to adjustments by fair value); (ii) Foreign exchange effects on cash and cash equivalents and (iii) share of loss of equity-accounted investees and. These adjustments will not be applied to the calculation of Adjusted Net Income going forward. We believe that eliminating these adjustments from our calculation of Adjusted Net Income for the year ended December 31, 2021 and going forward does not impact our investors’ ability to assess our results of operations. We have not retroactively restated Net Adjusted Income for the periods prior to 2021.

 

We calculate Adjusted Free Cash Flow as Net Cash Flows from Operating activities, less acquisition of property and equipment, less acquisition of intangible assets, less M&A-related payments. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by operating activities and cash used for investments in property and equipment required to maintain and grow our business.

 

We understand that, although Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin and Adjusted Free Cash Flow are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin and Adjusted Free Cash Flow may be different

 

 C: 

Page 9

 

from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies.

 

Investor Relations Contact

 

 

Arco Platform Limited 

 

IR@arcoeducacao.com.br 

 

https://investor.arcoplatform.com/

 

 

 

 

 C: 

Page 10

 

Arco Platform Limited 

Interim condensed consolidated statements of financial position

 

    June 30,   December 31,
(In thousands of Brazilian reais)   2022   2021
Assets   (unaudited)    
Current assets        
Cash and cash equivalents   375,753   211,143
Financial investments   378,134   973,294
Trade receivables   607,826   593,263
Inventories   174,021   158,582
Recoverable taxes   39,055   38,811
Derivative financial assets   -   301
Related parties   -   4,571
Other assets   95,378   66,962
Total current assets    1,670,167    2,046,927
         
Non-current assets        
Deferred income tax   327,574   321,223
Recoverable taxes   22,216   22,216
Financial investments   33,382   40,762
Derivative financial assets   -   560
Related parties   3,722   6,819
Other assets   69,835   57,534
Investments and interests in other entities   126,116   126,873
Property and equipment   67,932   73,885
Right-of-use assets   29,160   35,960
Intangible assets   3,237,964   3,257,360
Total non-current assets    3,917,901    3,943,192
         
Total assets   5,588,068    5,990,119

 

 

 C: 

Page 11

 

    June 30,   December 31,
(In thousands of Brazilian reais)   2022   2021
Liabilities   (unaudited)    
Current liabilities        
Trade payables   154,929   103,292
Labor and social obligations   104,422   157,601
Taxes and contributions payable   7,047   7,953
Income taxes payable   12,404   37,775
Advances from customers   60,932   35,291
Lease liabilities   19,251   20,122
Loans and financing   28,466   228,448
Derivative financial liabilities   2,394   -
Accounts payable to selling shareholders   857,979   799,553
Other liabilities   12,140   3,176
Total current liabilities    1,259,964    1,393,211
         
Non-current liabilities        
Labor and social obligations   651   661
Lease liabilities   15,210   22,996
Loans and financing   1,621,957   1,602,879
Derivative financial liabilities   123,513   223,561
Provision for legal proceedings   1,292   1,398
Accounts payable to selling shareholders   642,086   869,233
Other liabilities   1,140   946
Total non-current liabilities    2,405,849    2,721,674
         
Equity        
Share capital    11    11
Capital reserve    2,222,912    2,203,857
Treasury shares    (232,391)    (180,775)
Share-based compensation reserve    81,077    90,813
Accumulated losses    (149,354)    (238,672)
Total equity    1,922,255    1,875,234
         
Total liabilities and equity    5,588,068    5,990,119


 

 C: 

Page 12

 

Arco Platform Limited

Interim condensed consolidated statements of income

 

  Three-month period ended June 30,   Six-month period ended June 30,
(In thousands of Brazilian reais, except earnings per share) 2022   2021   2022   2021
  (unaudited)   (unaudited)   (unaudited)   (unaudited)
               
Revenue  412,137    256,301    842,174    587,973
Cost of sales  (133,054)    (68,103)    (249,632)    (155,228)
Gross profit  279,083    188,198    592,542    432,745
               
Operating expenses:              
Selling expenses  (174,439)    (118,727)    (338,792)    (238,385)
General and administrative expenses  (80,037)    (61,988)    (166,137)    (136,294)
Other income, net  1,676    975    19,070    2,500
Operating profit  26,283    8,458    106,683    60,566
               
Finance income  214,382    12,114    373,615    22,054
Finance costs  (238,485)    (45,678)    (363,586)    (84,292)
Finance result  (24,103)    (33,564)    10,029    (62,238)
               
Share of loss of equity-accounted investees  (14,294)    (1,728)    (19,936)    (2,751)
               
(Loss) profit before income taxes  (12,114)    (26,834)    96,776    (4,423)
Income taxes - income (expense)              
Current  8,038    (18,544)    (13,809)    (35,897)
Deferred  (9,265)    25,359    6,351    32,112
Total income taxes – income (expense)  (1,227)    6,815    (7,458)    (3,785)
Net (loss) profit for the period  (13,341)    (20,019)    89,318    (8,208)
               
Basic earnings per share – in Brazilian reais              
Class A  (0.24)    (0.35)    1.59    (0.14)
Class B  (0.24)    (0.35)    1.59    (0.14)
Diluted earnings per share – in Brazilian reais              
Class A  (0.24)    (0.35)    (1.45)    (0.14)
Class B  (0.24)    (0.35)    1.59    (0.14)
               
Weighted-average shares used to compute net (loss) profit per share:              
Basic  55,917    57,020    56,008    57,214
Diluted  55,917    57,020    61,180    57,214

 

 

 C: 

Page 13

 

Arco Platform Limited

Interim condensed consolidated statements of cash flows

 

 

  Three-month period ended June 30,   Six-month period ended June 30,
(In thousands of Brazilian reais) 2022   2021   2022   2021  
  (unaudited)   (unaudited)   (unaudited)   (unaudited)  
Operating activities                
Profit (loss) before income taxes for the period  (12,114)    (26,834)    96,776    (4,423)  
Adj. to reconcile profit (loss) before income taxes to cash from operations                
Depreciation and amortization  74,302    45,423    140,083    93,475  
Inventory reserves  10,940    5,162    13,339    7,386  
Allowance for doubtful accounts  (372)    6,610    (6,603)    10,499  
Loss on sale/disposal of property and equipment and intangible  (114)    2    (192)    135  
Fair value change in financial derivatives  (84,320)    -       (95,973)    -     
Changes in accounts payable to selling shareholders  (33,348)    2,677    (26,320)    489  
Share of loss of equity-accounted investees  14,294    1,728    19,936    2,751  
Share-based compensation plan  2,851    6,189    9,046    15,555  
Accrued interest on loans and financing  56,774    5,216    105,544    8,905  
Interest accretion on acquisition liability  45,744    26,643    89,674    54,024  
Income from financial investments  (17,793)    (4,729)    (38,353)       (8,495)  
Interest on lease liabilities  1,126    1,138    2,287    2,157  
Provision for legal proceedings 11    (857)    106    (211)  
Provision for payroll taxes (restricted stock units)  177    1,948    (3,083)    1,427  
Foreign exchange (income) expenses, net  61,644    3,813    (43,662)    4,092  
Gain on changes of interest of investment  (1,345)    -       (17,758)    -     
Other financial expense (income), net (2,205)   (2,139)   (3,128)   (2,498)  
   116,252    71,990    241,719    185,268  
Changes in assets and liabilities                
Trade receivables  202,582    109,460    (4,344)    385  
Inventories  (29,786)    (15,545)    (27,671)    (11,967)  
Recoverable taxes  5,266    2,944    8,448    2,467  
Other assets  (27,067)    (4,524)    (35,077)    (8,455)  
Trade payables  22,182    (4,893)    51,637    7,225  
Labor and social obligations  11,630    7,921    25,745    10,256  
Taxes and contributions payable  228    (2,279)    (978)    (5,083)  
Advances from customers  (109,529)    (53,798)    25,641    19,985  
Other liabilities  (196)    1,881    9,228    2,304  
Cash from operations  191,562    113,157    294,348    202,385  
Income taxes paid  (4,792)    (4,529)    (47,474)    (51,517)  
Interest paid on lease liabilities  (1,039)    (743)    (2,346)    (1,603)  
Interest paid on accounts payable to selling shareholders  (36,536)    (70)    (36,914)    (4,223)  
Interest paid on loans and financing  (16,412)    (4,378)    (31,992)    (7,945)  
Payments for contingent consideration  (70,541)    (332)    (70,541)    (332)  
Payments of stock options (75,578)

 

-   (75,578) -  
Net cash flows from operating activities  (13,336)    103,105    29,503    136,765  
                 
Investing activities                
Acquisition of property and equipment  (1,726)    (2,534)    (8,398)    (5,532)  
Payment of investments and interests in other entities  -       (48,195)    (18)    (73,222)  
Acquisition of subsidiaries. net of cash acquired  -       -       -       (15,217)  
Payments of accounts payable to selling shareholders  -       (92,836)    -       (92,836)  
Acquisition of intangible assets  (50,241)    (36,842)    (96,053)    (69,543)  
Maturity of financial investments  382,188    97,818    640,893    152,935  
Loans to related parties  (4,812)    -       (4,812)    -     

 

 C: 

Page 14

 

Net cash flows from (used in) investing activities  325,409    (82,589)    531,612    (103,415)
               
Financing activities              
Purchase of treasury shares  (16,893)    (56,711)    (51,616)    (109,737)
Payment of lease liabilities  (5,712)    (2,964)    (12,005)    (6,354)
Payment to owners to acquire entity’s shares (119,293)    (949)    (121,270)    (19,442)
Loans and financings paid  (5,469)    (1,743)    (211,329)    (3,443)
Net cash flows used in financing activities  (147,367)    (62,367)    (396,220)   (138,976)
               
Foreign exchange effects on cash and cash equivalents  1,743    (3,813)    (285)    (4,092)
(Decrease) increase in cash and cash equivalents  166,449    (45,664)    164,610    (109,718)
               
Cash and cash equivalents              
At the beginning of the period  209,304    360,356    211,143    424,410
At the end of the period  375,753    314,692    375,753    314,692
(Decrease) increase in cash and cash equivalents  166,449    (45,664)    164,610    (109,718)
 C: 

Page 15

 

Arco Platform Limited

Reconciliation of Taxable Income

 

    Three-months period ended June 30,   Six-months period ended June 30,
(In thousands of Brazilian reais)   2022   2021   2022   2021
Taxable Income Reconciliation   (unaudited)   (unaudited)   (unaudited)   (unaudited)
(Loss) profit before income taxes    (12,114)    (26,834)    96,776    (4,423)
(+) Share-based compensation plan, RSU and provision for payroll taxes¹    (19,763)    466    (18,814)    9,036
(+) Amortization of intangible assets from business combinations before incorporation¹    6,094    4,859    13,846    9,760
(+/-) Changes in accounts payable to selling shareholders¹    (6,269)    21,765    23,604    39,411
(+/-) Share of loss of equity-accounted investees    14,294    (587)    19,936    (935)
(+) Net income from Arco Platform (Cayman)    5,007    8,151    (104,508)    13,800
(+) Fiscal loss without deferred    6,694    3,383    11,846    4,767
(+/-) Provisions booked in the period    19,770    8,854    44,119    13,327
(+) Tax loss carryforward    3,588    74,312    37,023    91,366
(+) Others    5,094    4,756    10,172    8,519
Taxable income    22,395    99,125    134,000    184,628
                 
Current income tax under actual profit method    (7,614)    (33,703)    (45,560)    (62,774)
% Tax rate under actual profit method   34.0%   34.0%   34.0%   34.0%
(+) Effect of presumed profit benefit    -       2,774    -       3,266
Effective current income tax    (7,614)    (30,929)    (45,560)    (59,508)
% Effective tax rate   34.0%   31.2%   34.0%   32.2%
(+) Recognition of tax-deductible amortization of goodwill and added value²    15,546    11,097    26,868    21,935
(+/-) Other additions (exclusions)    106    1,287    4,882    1,675
Effective current income tax accounted for goodwill benefit    8,038    (18,545)    (13,810)    (35,898)
% Effective tax rate accounting for goodwill benefit   -35.9%   18.7%   10.3%   19.4%

 

1) Temporary differences between the carrying amount of an asset or liability in the balance sheet and its tax base that will yield amounts that can be deducted in the future when determining taxable profit or loss, 2) Added value refers to the fair value of intangible assets from business combinations.

 

 C: 

Page 16

 

Arco Platform Limited

Reconciliation of Non-GAAP Measures

 

    Three-month period ended June 30,   Six-month period ended June 30,
(In thousands of Brazilian reais)   2022 2021   2022   2021 
Adjusted EBITDA Reconciliation   (unaudited)   (unaudited)   (unaudited)   (unaudited)
Net (loss) profit for the period    (13,341)    (20,019)    89,318    (8,208)
(+/-) Income taxes    1,227    (6,815)    7,458    3,785
(+/-) Finance result    24,103    33,564    (10,029)    62,238
(+) Depreciation and amortization    74,302    45,423    140,083    93,475
(+) Share of loss of equity-accounted investees    14,294    1,728    19,936    2,751
EBITDA    100,585    53,881    246,766    154,041
(+) Share-based compensation plan    3,726    9,324    19,149   21,048
(+) Share-based compensation plan and restricted stock units    1,810    6,319    9,830    15,685
(+) Provision for payroll taxes (restricted stock units)    1,916    3,005    9,319    5,363
(+) M&A expenses    7,714    8,452    9,186   13,756
(-) Other changes to equity accounted investees3    (1,345)    -       (17,758)    -   
(+) Non-recurring expenses    -       84    -       652
(+) Effects related to Covid-19 pandemic    -       523    -       1,152
Adjusted EBITDA    110,680    72,264    257,343    190,649
Revenue    412,137    256,301    842,174    587,973
EBITDA Margin   24.4%   21.0%   29.3%   26.2%
Adjusted EBITDA Margin   26.9%   28.2%   30.6%   32.4%
                 

 

 

  Three-month period ended June 30,
(In thousands of Brazilian reais, except earnings per share) 2022   2021 pro forma1   2021 reported
Adjusted Net Income Reconciliation

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

Net (loss) profit for the period  (13,341)    (20,019)    (20,019)
(+/-) Adjustments related to business combination 8,134   44,665   54,210
(+) Amortization of intangible assets from business combinations  29,142    24,890    24,890
(+/-) Changes in accounts payable to selling shareholders  (33,348)    2,677    2,677
(+) Interest expenses, net (adjusted by fair value)  12,340    17,098    17,098
(+) Interest on acquisition of investments, net (linked to a fixed rate)1 -   -   9,545
(+) Share-based compensation plan 3,726   9,324   9,324
(+) Share-based compensation plan and restricted stock units  1,810    6,319    6,319
(+) Provision for payroll taxes (restricted stock units)  1,916    3,005    3,005
(+/-) Non-cash adjustments related to derivative instruments and convertible notes  (19,571)    -       -   
(+) M&A expenses  7,714    8,452   3,853
(-) Other changes to equity accounted investees3  (1,345)    -       -   
(+) Non-recurring expenses  -       84   4,683
(+) Effects related to Covid-19 pandemic  -       523    523
(+/-) Foreign exchange on cash and cash equivalents1  -   -   3,813
(+) Share of loss of equity-accounted investees1  -   -   1,728
(+/-) Tax effects  (8,500)    (21,733)    (21,733)
Adjusted Net Income

(23,183)

 

21,296

 

36,382

Net Revenue  412,137    256,301    256,301
Adjusted Net Income Margin -5.6%   8.3%   14.2%
           
Weighted-average shares 55,917   57,020   57,020
Adjusted EPS (0.41)   0.37   0.64

 

 

 

 

 C: 

Page 17

 

  Six-month period ended June 30,
(In thousands of Brazilian reais) 2022  

2021 pro forma1

  2021 reported
Adjusted Net Income Reconciliation

(unaudited)

 

 

(unaudited)

 

 

(unaudited)

 

Net (loss) profit for the period  89,318   (8,208)   (8,208)
(+/-) Adjustments related to business combination 58,037   89,813   104,265
(+) Amortization of intangible assets from business combinations  57,599   49,752   49,752
(+/-) Changes in accounts payable to selling shareholders  (26,320)   489   489
(+) Interest expenses, net (adjusted by fair value)  26,758   39,572   39,572
(+) Interest on acquisition of investments, net (linked to a fixed rate)1 -   -   14,452
(+) Share-based compensation plan 19,149   21,048   21,048
(+) Share-based compensation plan and restricted stock units  9,830   15,685   15,685
(+) Provision for payroll taxes (restricted stock units)  9,319   5,363   5,363
(+/-) Non-cash adjustments related to derivative instruments and convertible notes2  (125,220)   -   -
(+) M&A expenses  9,186   13,756   7,850
(-) Other changes to equity accounted investees3  (17,758)   -   -
(+) Non-recurring expenses  -      652   6,558
(+) Effects related to Covid-19 pandemic  -      1,152   1,152
(+/-) Foreign exchange on cash and cash equivalents1  -   -   4,092
(+) Share of loss of equity-accounted investees1  -   -   2,751
(+/-) Tax effects  (24,640)   (42,055)   (42,055)
Adjusted Net Income

8,072

 

76,158

 

97,453

Net Revenue  842,174   587,973   587,973
Adjusted Net Income Margin 1.0%   13.0%   16.6%
           
Weighted-average shares 56,008   57,214   57,214
Adjusted EPS 0.14   1.33   1.70

 

1) Adj. net income for previous periods presented in this column excludes the following adjustments: (i) Interest on acquisition of investments, net (linked to a fixed rate); (ii) Foreign exchange on cash and cash equivalents; and (iii) Share of loss of equity-accounted investees. Such adjustments will be no longer consider in the net income reconciliation from 4Q21 onwards and are presented for comparison purposes only in the “Reported” column. 2) Such adjustment was previously named “(+/−) Changes in fair value of derivative instruments”. 3) Refers to (gains) losses related to capital contribution from others on investees leading to an increase in equity of the investee.

 

    Three-month period ended June 30,   Six-month period ended June 30,
(In thousands of Brazilian reais)   2022   2021   2022   2021
Adjusted Free Cash Flow Reconciliation   (unaudited)   (unaudited)   (unaudited)   (unaudited)
(Loss) profit before income taxes   (12,114)   (26,834)   96,776   (4,423)
(+/-) Non-cash adjustments   128,366   98,824   144,943   189,691
(+/-) Working capital (Changes in assets and liabilities)   75,310   41,167   52,629   17,117
Cash from operations   191,562   113,157   294,348   202,385
(-) Income tax paid   (4,792)   (4,529)   (47,474)   (51,517)
(-) Interest paid on loans and financings & lease liabilities   (17,451)   (5,121)   (34,338)   (9,548)
(-) Interest paid on accounts payable to selling shareholders   (36,536)   (70)   (36,914)   (4,223)
(-) Payments for contingent consideration   (70,541)   (332)   (70,541)   (332)
(-) Payments of stock options¹   (75,578)   -   (75,578)   -
Net cash flows from operating activities   (13,336)   103,105   29,503   136,765
(-) CAPEX   (51,967)   (39,376)   (104,451)   (75,075)
Free cash flow   (65,303)   63,729   (74,948)   61,690
(-) M&A classified as Payments of stock options¹   75,578   -   75,578   -
(-) M&A classified as CAPEX²   8,701   -   14,208   -
(-) M&A classified as Payments for contingent consideration³   70,541   332   70,541   332
Adjusted free cash flow   89,517   64,061   85,379   62,022
 C: 

Page 18

 

1) Related to M&A payment (Geekie employees’ SOP). 2) Related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22). 3) Related to M&A payment (difference between the amount in PPA and the final transaction amount calculated by the earn-out multiple, related to Geekie’s acquisition).

 

 

 

 

 

 

 

 

 

 

 


 C: 

Page 19

 

 

 


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘6-K’ Filing    Date    Other Filings
11/15/28
8/3/27
8/3/26
8/3/25
8/24/22
Filed on / For Period end:8/18/226-K
6/30/22
12/31/2120-F
11/30/21
 List all Filings 
Top
Filing Submission 0000950103-22-014198   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Mon., Apr. 29, 9:20:19.1am ET