UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended ~~June~~September 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from to

Commission File Number: 001-35780

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

(Exact name of registrant as specified in its charter)

Delaware

80-0188269

(State or other jurisdiction
of incorporation)

(I.R.S. Employer
Identification Number)

2 Wells Avenue

Newton, Massachusetts

02459

(Address of principal executive offices)

(Zip code)

Registrant’s telephone number, including area code: (617) 673-8000

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, $0.001 par value per share

BFAM

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of ~~July~~October 26, 2022, there were ~~57,810,875~~57,750,017 shares of common stock outstanding.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

FORM 10-Q

For the quarterly period ended ~~June~~September 30, 2022

TABLE OF CONTENTS

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements (Unaudited)

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021

		(In thousands, except share data)					(In thousands, except share data)
ASSETS	ASSETS					ASSETS
Current assets:	Current assets:					Current assets:
Cash and cash equivalents	Cash and cash equivalents	$	270,425	$	260,980	Cash and cash equivalents	$	32,604	$	260,980
Accounts receivable — net of allowance for credit losses of $2,790 and $3,006 at June 30, 2022 and December 31, 2021, respectively		171,114		210,971
Accounts receivable — net of allowance for credit losses of $3,044 and $3,006 at September 30, 2022 and December 31, 2021, respectively						Accounts receivable — net of allowance for credit losses of $3,044 and $3,006 at September 30, 2022 and December 31, 2021, respectively	194,410		210,971
Prepaid expenses and other current assets	Prepaid expenses and other current assets	75,370		68,320		Prepaid expenses and other current assets	75,830		68,320

Total current assets	Total current assets	516,909		540,271		Total current assets	302,844		540,271
Fixed assets — net	Fixed assets — net	558,143		598,134		Fixed assets — net	561,233		598,134
Goodwill	Goodwill	1,441,185		1,481,725		Goodwill	1,674,466		1,481,725
Other intangible assets — net	Other intangible assets — net	235,769		251,032		Other intangible assets — net	254,729		251,032
Operating lease right-of-use assets	Operating lease right-of-use assets	678,809		696,425		Operating lease right-of-use assets	795,903		696,425
Other assets	Other assets	94,578		72,460		Other assets	126,955		72,460
Total assets	Total assets	$	3,525,393	$	3,640,047	Total assets	$	3,716,130	$	3,640,047
LIABILITIES AND STOCKHOLDERS’ EQUITY	LIABILITIES AND STOCKHOLDERS’ EQUITY					LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:	Current liabilities:					Current liabilities:
Current portion of long-term debt	Current portion of long-term debt	$	16,000	$	16,000	Current portion of long-term debt	$	16,000	$	16,000

Borrowings under revolving credit facility						Borrowings under revolving credit facility	113,000		—
Accounts payable and accrued expenses	Accounts payable and accrued expenses	208,458		197,366		Accounts payable and accrued expenses	232,092		197,366
Current portion of operating lease liabilities	Current portion of operating lease liabilities	87,130		87,341		Current portion of operating lease liabilities	90,710		87,341
Deferred revenue	Deferred revenue	212,955		258,438		Deferred revenue	193,240		258,438
Other current liabilities	Other current liabilities	74,815		63,030		Other current liabilities	44,974		63,030
Total current liabilities	Total current liabilities	599,358		622,175		Total current liabilities	690,016		622,175
Long-term debt — net	Long-term debt — net	968,989		976,396		Long-term debt — net	965,284		976,396
Operating lease liabilities	Operating lease liabilities	686,971		703,911		Operating lease liabilities	804,556		703,911
Other long-term liabilities	Other long-term liabilities	89,952		100,091		Other long-term liabilities	196,734		100,091
Deferred revenue	Deferred revenue	9,320		9,689		Deferred revenue	9,954		9,689
Deferred income taxes	Deferred income taxes	51,817		48,509		Deferred income taxes	55,830		48,509
Total liabilities	Total liabilities	2,406,407		2,460,771		Total liabilities	2,722,374		2,460,771
Stockholders’ equity:	Stockholders’ equity:					Stockholders’ equity:
Preferred stock, $0.001 par value; 25,000,000 shares authorized; no shares issued or outstanding at June 30, 2022 and December 31, 2021		—		—
Common stock, $0.001 par value; 475,000,000 shares authorized; 58,622,868 and 59,305,160 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively		59		59
Preferred stock, $0.001 par value; 25,000,000 shares authorized; no shares issued or outstanding at September 30, 2022 and December 31, 2021						Preferred stock, $0.001 par value; 25,000,000 shares authorized; no shares issued or outstanding at September 30, 2022 and December 31, 2021	—		—
Common stock, $0.001 par value; 475,000,000 shares authorized; 57,501,048 and 59,305,160 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively						Common stock, $0.001 par value; 475,000,000 shares authorized; 57,501,048 and 59,305,160 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively	58		59
Additional paid-in capital	Additional paid-in capital	680,618		745,615		Additional paid-in capital	590,608		745,615
Accumulated other comprehensive loss	Accumulated other comprehensive loss	(77,003)		(37,359)		Accumulated other comprehensive loss	(130,470)		(37,359)
Retained earnings	Retained earnings	515,312		470,961		Retained earnings	533,560		470,961
Total stockholders’ equity	Total stockholders’ equity	1,118,986		1,179,276		Total stockholders’ equity	993,756		1,179,276
Total liabilities and stockholders’ equity	Total liabilities and stockholders’ equity	$	3,525,393	$	3,640,047	Total liabilities and stockholders’ equity	$	3,716,130	$	3,640,047

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)


		Three months ended June 30,				Six months ended June 30,					Three months ended September 30,				Nine months ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021

		(In thousands, except share data)									(In thousands, except share data)
Revenue	Revenue	$	490,341	$	441,478	$	950,750	$	832,318	Revenue	$	540,215	$	460,333	$	1,490,965	$	1,292,651
Cost of services	Cost of services	361,816		335,496		712,166		644,978		Cost of services	411,406		340,068		1,123,572		985,046
Gross profit	Gross profit	128,525		105,982		238,584		187,340		Gross profit	128,809		120,265		367,393		307,605
Selling, general and administrative expenses	Selling, general and administrative expenses	73,673		64,458		145,419		124,568		Selling, general and administrative expenses	80,812		67,135		226,231		191,703
Amortization of intangible assets	Amortization of intangible assets	7,030		7,512		14,179		15,052		Amortization of intangible assets	8,948		7,140		23,127		22,192

Income from operations	Income from operations	47,822		34,012		78,986		47,720		Income from operations	39,049		45,990		118,035		93,710
Loss on foreign currency forward contracts	Loss on foreign currency forward contracts	(5,917)		—		(5,917)		—		Loss on foreign currency forward contracts	—		—		(5,917)		—
Interest expense — net	Interest expense — net	(7,942)		(9,580)		(14,988)		(18,596)		Interest expense — net	(11,707)		(9,153)		(26,695)		(27,749)
Income before income tax	Income before income tax	33,963		24,432		58,081		29,124		Income before income tax	27,342		36,837		85,423		65,961
Income tax expense	Income tax expense	(9,018)		(5,617)		(13,730)		(3,177)		Income tax expense	(9,094)		(10,018)		(22,824)		(13,195)
Net income	Net income	$	24,945	$	18,815	$	44,351	$	25,947	Net income	$	18,248	$	26,819	$	62,599	$	52,766

Earnings per common share:	Earnings per common share:									Earnings per common share:
Common stock — basic	Common stock — basic	$	0.42	$	0.31	$	0.75	$	0.43	Common stock — basic	$	0.32	$	0.44	$	1.06	$	0.87
Common stock — diluted	Common stock — diluted	$	0.42	$	0.31	$	0.74	$	0.42	Common stock — diluted	$	0.31	$	0.44	$	1.06	$	0.86

Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Common stock — basic	Common stock — basic	59,113,044		60,551,528		59,103,884		60,573,237		Common stock — basic	57,664,895		60,218,090		58,624,221		60,454,855
Common stock — diluted	Common stock — diluted	59,252,869		61,106,792		59,334,107		61,216,383		Common stock — diluted	57,740,013		60,743,765		58,802,742		61,058,843

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited)


		Three months ended June 30,				Six months ended June 30,					Three months ended September 30,				Nine months ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021

		(In thousands)									(In thousands)
Net income	Net income	$	24,945	$	18,815	$	44,351	$	25,947	Net income	$	18,248	$	26,819	$	62,599	$	52,766
Other comprehensive income (loss):	Other comprehensive income (loss):									Other comprehensive income (loss):
Foreign currency translation adjustments	Foreign currency translation adjustments	(46,345)		1,213		(63,351)		699		Foreign currency translation adjustments	(67,483)		(14,634)		(130,834)		(13,935)
Unrealized gain on cash flow hedges and investments, net of tax	Unrealized gain on cash flow hedges and investments, net of tax	5,007		964		23,707		2,716		Unrealized gain on cash flow hedges and investments, net of tax	14,016		924		37,723		3,640
Total other comprehensive income (loss)		(41,338)		2,177		(39,644)		3,415
Total other comprehensive loss										Total other comprehensive loss	(53,467)		(13,710)		(93,111)		(10,295)
Comprehensive income (loss)	Comprehensive income (loss)	$	(16,393)	$	20,992	$	4,707	$	29,362	Comprehensive income (loss)	$	(35,219)	$	13,109	$	(30,512)	$	42,471

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

(Unaudited)


		Three months ended June 30, 2022														Three months ended September 30, 2022
		Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity			Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity
		Shares	Amount													Shares	Amount

		(In thousands, except share data)														(In thousands, except share data)
Balance at April 1, 2022		59,133,183	$	59	$	717,745	$	—	$	(35,665)	$	490,367	$	1,172,506
Balance at July 1, 2022															Balance at July 1, 2022	58,622,868	$	59	$	680,618	$	—	$	(77,003)	$	515,312	$	1,118,986

Stock-based compensation expense	Stock-based compensation expense				7,672								7,672		Stock-based compensation expense				7,514								7,514
Issuance of common stock under the Equity Incentive Plan	Issuance of common stock under the Equity Incentive Plan	50,437	—		1,730								1,730		Issuance of common stock under the Equity Incentive Plan	13,400	—		859								859
Shares received in net share settlement of stock option exercises and vesting of restricted stock	Shares received in net share settlement of stock option exercises and vesting of restricted stock	(18,718)	—		(1,979)								(1,979)		Shares received in net share settlement of stock option exercises and vesting of restricted stock	(3,008)	—		(278)								(278)
Purchase of treasury stock	Purchase of treasury stock						(44,550)						(44,550)		Purchase of treasury stock						(98,106)						(98,106)
Retirement of treasury stock	Retirement of treasury stock	(542,034)	—		(44,550)		44,550						—		Retirement of treasury stock	(1,132,212)	(1)		(98,105)		98,106						—
Other comprehensive loss	Other comprehensive loss								(41,338)				(41,338)		Other comprehensive loss								(53,467)				(53,467)
Net income	Net income										24,945		24,945		Net income										18,248		18,248
Balance at June 30, 2022		58,622,868	$	59	$	680,618	$	—	$	(77,003)	$	515,312	$	1,118,986
Balance at September 30, 2022															Balance at September 30, 2022	57,501,048	$	58	$	590,608	$	—	$	(130,470)	$	533,560	$	993,756


		Three months ended June 30, 2021														Three months ended September 30, 2021
		Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity			Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity
		Shares	Amount													Shares	Amount

		(In thousands, except share data)														(In thousands, except share data)
Balance at April 1, 2021		60,726,701	$	61	$	928,761	$	—	$	(25,831)	$	407,634	$	1,310,625
Balance at July 1, 2021															Balance at July 1, 2021	60,278,756	$	60	$	868,289	$	—	$	(23,654)	$	426,449	$	1,271,144

Stock-based compensation expense	Stock-based compensation expense				5,829								5,829		Stock-based compensation expense				5,600								5,600
Issuance of common stock under the Equity Incentive Plan	Issuance of common stock under the Equity Incentive Plan	75,169	—		5,341								5,341		Issuance of common stock under the Equity Incentive Plan	51,895	—		3,640								3,640
Shares received in net share settlement of stock option exercises and vesting of restricted stock	Shares received in net share settlement of stock option exercises and vesting of restricted stock	(8,114)	—		(1,297)								(1,297)		Shares received in net share settlement of stock option exercises and vesting of restricted stock	(2,036)	—		(287)								(287)
Purchase of treasury stock	Purchase of treasury stock						(70,346)						(70,346)		Purchase of treasury stock						(33,977)						(33,977)
Retirement of treasury stock	Retirement of treasury stock	(515,000)	(1)		(70,345)		70,346						—		Retirement of treasury stock	(236,510)	—		(33,977)		33,977						—
Other comprehensive income									2,177				2,177
Other comprehensive loss															Other comprehensive loss								(13,710)				(13,710)
Net income	Net income										18,815		18,815		Net income										26,819		26,819
Balance at June 30, 2021		60,278,756	$	60	$	868,289	$	—	$	(23,654)	$	426,449	$	1,271,144
Balance at September 30, 2021															Balance at September 30, 2021	60,092,105	$	60	$	843,265	$	—	$	(37,364)	$	453,268	$	1,259,229

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

(Unaudited)


		Six months ended June 30, 2022														Nine months ended September 30, 2022
		Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity			Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity
		Shares	Amount													Shares	Amount

		(In thousands, except share data)														(In thousands, except share data)
Balance at January 1, 2022	Balance at January 1, 2022	59,305,160	$	59	$	745,615	$	—	$	(37,359)	$	470,961	$	1,179,276	Balance at January 1, 2022	59,305,160	$	59	$	745,615	$	—	$	(37,359)	$	470,961	$	1,179,276

Stock-based compensation expense	Stock-based compensation expense				13,768								13,768		Stock-based compensation expense				21,282								21,282
Issuance of common stock under the Equity Incentive Plan	Issuance of common stock under the Equity Incentive Plan	215,954	1		10,624								10,625		Issuance of common stock under the Equity Incentive Plan	229,354	1		11,483								11,484
Shares received in net share settlement of stock option exercises and vesting of restricted stock	Shares received in net share settlement of stock option exercises and vesting of restricted stock	(44,312)	—		(5,154)								(5,154)		Shares received in net share settlement of stock option exercises and vesting of restricted stock	(47,320)	—		(5,432)								(5,432)
Purchase of treasury stock	Purchase of treasury stock						(84,236)						(84,236)		Purchase of treasury stock						(182,342)						(182,342)
Retirement of treasury stock	Retirement of treasury stock	(853,934)	(1)		(84,235)		84,236						—		Retirement of treasury stock	(1,986,146)	(2)		(182,340)		182,342						—
Other comprehensive loss	Other comprehensive loss								(39,644)				(39,644)		Other comprehensive loss								(93,111)				(93,111)
Net income	Net income										44,351		44,351		Net income										62,599		62,599
Balance at June 30, 2022		58,622,868	$	59	$	680,618	$	—	$	(77,003)	$	515,312	$	1,118,986
Balance at September 30, 2022															Balance at September 30, 2022	57,501,048	$	58	$	590,608	$	—	$	(130,470)	$	533,560	$	993,756


		Six months ended June 30, 2021														Nine months ended September 30, 2021
		Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity			Common Stock			Additional Paid-in Capital		Treasury Stock, at Cost		Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Total Stockholders’ Equity
		Shares	Amount													Shares	Amount

		(In thousands, except share data)														(In thousands, except share data)
Balance at January 1, 2021	Balance at January 1, 2021	60,466,168	$	60	$	910,304	$	—	$	(27,069)	$	400,502	$	1,283,797	Balance at January 1, 2021	60,466,168	$	60	$	910,304	$	—	$	(27,069)	$	400,502	$	1,283,797

Stock-based compensation expense	Stock-based compensation expense				11,135								11,135		Stock-based compensation expense				16,735								16,735
Issuance of common stock under the Equity Incentive Plan	Issuance of common stock under the Equity Incentive Plan	371,561	1		24,337								24,338		Issuance of common stock under the Equity Incentive Plan	423,456	1		27,977								27,978
Shares received in net share settlement of stock option exercises and vesting of restricted stock	Shares received in net share settlement of stock option exercises and vesting of restricted stock	(43,973)	—		(7,142)								(7,142)		Shares received in net share settlement of stock option exercises and vesting of restricted stock	(46,009)	—		(7,429)								(7,429)
Purchase of treasury stock	Purchase of treasury stock						(70,346)						(70,346)		Purchase of treasury stock						(104,323)						(104,323)
Retirement of treasury stock	Retirement of treasury stock	(515,000)	(1)		(70,345)		70,346						—		Retirement of treasury stock	(751,510)	(1)		(104,322)		104,323						—
Other comprehensive income									3,415				3,415
Other comprehensive loss															Other comprehensive loss								(10,295)				(10,295)
Net income	Net income										25,947		25,947		Net income										52,766		52,766
Balance at June 30, 2021		60,278,756	$	60	$	868,289	$	—	$	(23,654)	$	426,449	$	1,271,144
Balance at September 30, 2021															Balance at September 30, 2021	60,092,105	$	60	$	843,265	$	—	$	(37,364)	$	453,268	$	1,259,229

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


		Six months ended June 30,					Nine months ended September 30,
		2022		2021			2022		2021

		(In thousands)					(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:	CASH FLOWS FROM OPERATING ACTIVITIES:					CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	Net income	$	44,351	$	25,947	Net income	$	62,599	$	52,766
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	Depreciation and amortization	50,661		55,392		Depreciation and amortization	77,958		82,858

Stock-based compensation expense	Stock-based compensation expense	13,768		11,135		Stock-based compensation expense	21,282		16,735
Loss on foreign currency forward contracts	Loss on foreign currency forward contracts	5,917		—		Loss on foreign currency forward contracts	5,917		—
Deferred income taxes	Deferred income taxes	(4,269)		2,238		Deferred income taxes	(8,209)		1,573
Other non-cash adjustments — net	Other non-cash adjustments — net	(451)		513		Other non-cash adjustments — net	1,894		3,369
Changes in assets and liabilities:	Changes in assets and liabilities:					Changes in assets and liabilities:
Accounts receivable	Accounts receivable	38,255		35,338		Accounts receivable	16,369		15,836
Prepaid expenses and other current assets	Prepaid expenses and other current assets	(5,813)		(10,612)		Prepaid expenses and other current assets	(7,204)		(4,095)
Accounts payable and accrued expenses	Accounts payable and accrued expenses	16,636		(1,818)		Accounts payable and accrued expenses	27,122		8,911
Income taxes	Income taxes	(10,899)		(19,908)		Income taxes	(6,278)		(11,269)
Deferred revenue	Deferred revenue	(43,000)		28,117		Deferred revenue	(64,235)		15,360
Leases	Leases	734		(2,143)		Leases	703		(3,378)
Other assets	Other assets	12,087		3,101		Other assets	11,453		3,233
Other current and long-term liabilities	Other current and long-term liabilities	7,793		8,425		Other current and long-term liabilities	(8,393)		3,348
Net cash provided by operating activities	Net cash provided by operating activities	125,770		135,725		Net cash provided by operating activities	130,978		185,247

CASH FLOWS FROM INVESTING ACTIVITIES:	CASH FLOWS FROM INVESTING ACTIVITIES:					CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of fixed assets	Purchases of fixed assets	(26,186)		(33,953)		Purchases of fixed assets	(48,228)		(47,350)
Proceeds from the disposal of fixed assets	Proceeds from the disposal of fixed assets	6,940		5,490		Proceeds from the disposal of fixed assets	10,456		5,840
Purchases of debt securities and other investments	Purchases of debt securities and other investments	(7,030)		(10,611)		Purchases of debt securities and other investments	(13,838)		(20,032)
Proceeds from the maturity of debt securities and sale of other investments	Proceeds from the maturity of debt securities and sale of other investments	11,009		10,500		Proceeds from the maturity of debt securities and sale of other investments	16,009		17,730
Settlement of foreign currency forward contracts	Settlement of foreign currency forward contracts	(4,591)		—		Settlement of foreign currency forward contracts	(5,917)		—

Payments and settlements for acquisitions — net of cash acquired	Payments and settlements for acquisitions — net of cash acquired	(3,282)		(9,082)		Payments and settlements for acquisitions — net of cash acquired	(209,421)		(18,914)
Net cash used in investing activities	Net cash used in investing activities	(23,140)		(37,656)		Net cash used in investing activities	(250,939)		(62,726)

CASH FLOWS FROM FINANCING ACTIVITIES:	CASH FLOWS FROM FINANCING ACTIVITIES:					CASH FLOWS FROM FINANCING ACTIVITIES:

Borrowings under revolving credit facility						Borrowings under revolving credit facility	167,000		—
Payments under revolving credit facility						Payments under revolving credit facility	(54,000)		—
Principal payments of long-term debt	Principal payments of long-term debt	(8,000)		(5,375)		Principal payments of long-term debt	(12,000)		(8,063)
Payments of debt issuance costs	Payments of debt issuance costs	—		(2,057)		Payments of debt issuance costs	—		(2,057)
Purchase of treasury stock	Purchase of treasury stock	(72,554)		(70,346)		Purchase of treasury stock	(182,570)		(102,184)
Proceeds from issuance of common stock upon exercise of options and restricted stock upon purchase	Proceeds from issuance of common stock upon exercise of options and restricted stock upon purchase	10,554		28,180		Proceeds from issuance of common stock upon exercise of options and restricted stock upon purchase	11,412		31,820
Taxes paid related to the net share settlement of stock options and restricted stock	Taxes paid related to the net share settlement of stock options and restricted stock	(5,154)		(7,142)		Taxes paid related to the net share settlement of stock options and restricted stock	(5,432)		(7,429)

Payments of contingent consideration for acquisitions	Payments of contingent consideration for acquisitions	(13,865)		—		Payments of contingent consideration for acquisitions	(13,865)		(196)
Net cash used in financing activities	Net cash used in financing activities	(89,019)		(56,740)		Net cash used in financing activities	(89,455)		(88,109)
Effect of exchange rates on cash, cash equivalents and restricted cash	Effect of exchange rates on cash, cash equivalents and restricted cash	(2,215)		(675)		Effect of exchange rates on cash, cash equivalents and restricted cash	(4,018)		(2,120)
Net increase in cash, cash equivalents and restricted cash		11,396		40,654
Net increase (decrease) in cash, cash equivalents and restricted cash						Net increase (decrease) in cash, cash equivalents and restricted cash	(213,434)		32,292
Cash, cash equivalents and restricted cash — beginning of period	Cash, cash equivalents and restricted cash — beginning of period	265,281		388,465		Cash, cash equivalents and restricted cash — beginning of period	265,281		388,465
Cash, cash equivalents and restricted cash — end of period	Cash, cash equivalents and restricted cash — end of period	$	276,677	$	429,119	Cash, cash equivalents and restricted cash — end of period	$	51,847	$	420,757

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(Unaudited)


		Six months ended June 30,					Nine months ended September 30,
		2022		2021			2022		2021

		(In thousands)					(In thousands)
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS:	RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS:					RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS:
Cash and cash equivalents	Cash and cash equivalents	$	270,425	$	418,638	Cash and cash equivalents	$	32,604	$	412,402
Restricted cash and cash equivalents, included in prepaid expenses and other current assets	Restricted cash and cash equivalents, included in prepaid expenses and other current assets	6,252		10,481		Restricted cash and cash equivalents, included in prepaid expenses and other current assets	7,906		8,355

Restricted cash and cash equivalents, included in other assets						Restricted cash and cash equivalents, included in other assets	11,337		—
Total cash, cash equivalents and restricted cash — end of period	Total cash, cash equivalents and restricted cash — end of period	$	276,677	$	429,119	Total cash, cash equivalents and restricted cash — end of period	$	51,847	$	420,757

SUPPLEMENTAL CASH FLOW INFORMATION:	SUPPLEMENTAL CASH FLOW INFORMATION:					SUPPLEMENTAL CASH FLOW INFORMATION:
Cash payments of interest	Cash payments of interest	$	13,458	$	16,815	Cash payments of interest	$	24,973	$	25,193
Cash payments of income taxes	Cash payments of income taxes	$	29,187	$	21,200	Cash payments of income taxes	$	38,013	$	23,427
Cash paid for amounts included in the measurement of lease liabilities	Cash paid for amounts included in the measurement of lease liabilities	$	64,887	$	72,496	Cash paid for amounts included in the measurement of lease liabilities	$	104,809	$	106,878

NON-CASH TRANSACTIONS:	NON-CASH TRANSACTIONS:					NON-CASH TRANSACTIONS:
Fixed asset purchases recorded in accounts payable and accrued expenses	Fixed asset purchases recorded in accounts payable and accrued expenses	$	1,999	$	2,849	Fixed asset purchases recorded in accounts payable and accrued expenses	$	2,121	$	2,402
Contingent consideration issued for acquisitions		$	—	$	7,337
Deferred or contingent consideration issued for acquisitions						Deferred or contingent consideration issued for acquisitions	$	97,653	$	7,337
Operating right-of-use assets obtained in exchange for operating lease liabilities — net	Operating right-of-use assets obtained in exchange for operating lease liabilities — net	$	29,280	$	28,147	Operating right-of-use assets obtained in exchange for operating lease liabilities — net	$	44,575	$	46,653
Restricted stock reclassified from other current liabilities to equity upon vesting	Restricted stock reclassified from other current liabilities to equity upon vesting	$	3,160	$	4,178	Restricted stock reclassified from other current liabilities to equity upon vesting	$	3,160	$	4,178
Treasury stock purchases in other current liabilities	Treasury stock purchases in other current liabilities	$	11,909	$	—	Treasury stock purchases in other current liabilities	$	—	$	2,139

See accompanying notes to condensed consolidated financial statements.

Table of Contents

BRIGHT HORIZONS FAMILY SOLUTIONS INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. ORGANIZATION AND BASIS OF PRESENTATION

Organization — Bright Horizons Family Solutions Inc. (“Bright Horizons” or the “Company”) provides center-based early education and child care, back-up child and adult/elder care, tuition assistance and student loan repayment program administration, educational advisory services, and other support services for employers and families in the United States, the United Kingdom, the Netherlands, Australia, Puerto Rico and India. The Company provides services designed to help families, employers and their employees better integrate work and family life, primarily under multi-year contracts with employers who offer child care, dependent care, and workforce education services, as part of their employee benefits packages in an effort to support employees across life and career stages and improve employee engagement.

On July 1, 2022, the Company ~~through wholly-owned subsidiaries, completed the acquisition of the outstanding shares of~~acquired Only About Children, aan operator of approximately 75 child care ~~operator~~centers in Australia. ~~See~~Refer to Note ~~12,~~4, ~~Subsequent Event~~Acquisitions, , for additional information.

Basis of Presentation — The accompanying unaudited condensed consolidated balance sheet as of ~~June~~September 30, 2022 and the condensed consolidated statements of income, comprehensive income (loss), changes in stockholders’ equity, and cash flows for the interim periods ended ~~June~~September 30, 2022 and 2021 have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP” or “GAAP”) for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required in accordance with U.S. GAAP for complete financial statements and should be read in conjunction with the audited financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. The consolidated financial statements include the accounts of the Company and its subsidiaries. Intercompany balances and transactions have been eliminated in consolidation.

In the opinion of the Company’s management, the Company’s unaudited condensed consolidated balance sheet as of ~~June~~September 30, 2022 and the condensed consolidated statements of income, comprehensive income (loss), changes in stockholders’ equity, and cash flows for the interim periods ended ~~June~~September 30, 2022 and 2021, reflect all adjustments (consisting only of normal and recurring adjustments) necessary to present fairly the results of the interim periods presented. The operating results for the interim periods presented are not necessarily indicative of the results expected for the full year.

Stockholders’ Equity — The board of directors of the Company authorized a share repurchase program of up to $400 million of the Company’s outstanding common stock effective December 16, 2021. The share repurchase program has no expiration date and replaced the prior June 2018 authorization. The shares may be repurchased from time to time in open market transactions at prevailing market prices, in privately negotiated transactions, under Rule 10b5-1 plans, or by other means in accordance with federal securities laws. During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company repurchased ~~0.9~~2.0 million shares for ~~$84.2~~$182.3 million. At ~~June~~September 30, 2022, ~~$296.4~~$198.3 million remained available under the repurchase program. During the ~~six~~nine months ended ~~June~~September 30, 2021, ~~0.5~~0.8 million shares were repurchased for ~~$70.3~~$104.3 million. All repurchased shares have been retired.

Government Support — During the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, the Company participated in government support programs that were enacted in response to the economic impact of the COVID-19 pandemic, including availing itself of certain tax deferrals, tax credits and federal block grant funding in the United States, as well as employee wage support in the United Kingdom.

During the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, ~~$46.7~~$68.6 million and ~~$17.0~~$32.2 million, respectively, was recorded as a reduction to cost of services in relation to these benefits, of which ~~$16.0~~$25.6 million and ~~$5.7~~$9.3 million, respectively, reduced the operating subsidy revenue due from employers for the related child care centers. Additionally during the ~~six~~nine months ended ~~June~~September 30, 2022, amounts received for tuition support of ~~$3.4~~$4.6 million were recorded to revenue. As of ~~June~~September 30, 2022 and December 31, 2021, ~~$1.6~~$2.9 million and $3.3 million, respectively, was recorded in prepaid expenses and other current assets on the consolidated balance sheet for amounts due from government support programs. As of ~~June~~September 30, 2022 and December 31, 2021, ~~$7.0~~$6.1 million and $3.9 million, respectively, was recorded to other current liabilities related to government support received related to future periods, and as of ~~June~~September 30, 2022 and December 31, 2021, payroll tax deferrals of $7.6 million and $7.0 million, respectively, were recorded in accounts payable and accrued expenses on the consolidated balance sheet.

Table of Contents

2. REVENUE RECOGNITION

Disaggregation of Revenue

The Company disaggregates revenue from contracts with customers into segments and geographical regions. Revenue disaggregated by segment and geographical region was as follows:

Full service
center-based
child care Back-up care Educational
advisory and
other services Total
(In thousands)
Three months ended June 30, 2022
North America $ 257,822 $ 85,096 $ 27,311 $ 370,229
Europe 113,494 6,618 — 120,112
$ 371,316 $ 91,714 $ 27,311 $ 490,341
Three months ended June 30, 2021
North America $ 216,327 $ 76,660 $ 25,567 $ 318,554
Europe 118,100 4,824 — 122,924
$ 334,427 $ 81,484 $ 25,567 $ 441,478


	Full service center-based child care		Back-up care		Educational advisory and other services		Total

	(In thousands)
Three months ended September 30, 2022
North America	$	243,747	$	119,555	$	31,053	$	394,355
International	136,809		9,051		—		145,860
	$	380,556	$	128,606	$	31,053	$	540,215
Three months ended September 30, 2021
North America	$	221,297	$	91,237	$	27,253	$	339,787
International	112,586		7,960		—		120,546
	$	333,883	$	99,197	$	27,253	$	460,333

Full service
center-based
child care Back-up care Educational
advisory and
other services Total
(In thousands)
Six months ended June 30, 2022
North America $ 501,059 $ 161,025 $ 52,944 $ 715,028
Europe 224,189 11,533 — 235,722
$ 725,248 $ 172,558 $ 52,944 $ 950,750
Six months ended June 30, 2021
North America $ 408,781 $ 147,842 $ 49,733 $ 606,356
Europe 215,965 9,997 — 225,962
$ 624,746 $ 157,839 $ 49,733 $ 832,318


	Full service center-based child care		Back-up care		Educational advisory and other services		Total

	(In thousands)
Nine months ended September 30, 2022
North America	$	744,806	$	280,580	$	83,997	$	1,109,383
International	360,998		20,584		—		381,582
	$	1,105,804	$	301,164	$	83,997	$	1,490,965
Nine months ended September 30, 2021
North America	$	630,078	$	239,079	$	76,986	$	946,143
International	328,551		17,957		—		346,508
	$	958,629	$	257,036	$	76,986	$	1,292,651

The classification “North America” is comprised of the Company’s United States and Puerto Rico operations and the classification ~~“Europe”~~“International” includes the Company’s United Kingdom, Netherlands, Australia and India operations. On July 1, 2022, the Company acquired Only About Children, an operator of approximately 75 child care centers in Australia. Refer to Note 4, Acquisitions, for additional information.

Deferred Revenue

The Company records deferred revenue when payments are received in advance of the Company’s performance under the contract, which is recognized as revenue as the performance obligation is satisfied. During the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, ~~$181.0~~$224.6 million and ~~$146.7~~$169.2 million was recognized as revenue related to the deferred revenue balance recorded at December 31, 2021 and December 31, 2020, respectively.

Remaining Performance Obligations

The Company does not disclose the value of unsatisfied performance obligations for contracts with an original contract term of one year or less, or for variable consideration allocated to the unsatisfied performance obligation of a series of services. The transaction price allocated to the remaining performance obligations relates to services that are paid or invoiced in advance. The Company’s remaining performance obligations not subject to the practical expedients were not material.

3. LEASES

The Company has operating leases for certain of its full service and back-up early education and child care centers, corporate offices, call centers, and to a lesser extent, various office equipment, in the United States, the United Kingdom, the Netherlands, and ~~the Netherlands.~~Australia. Most of the leases expire within 10 to 15 years and many contain renewal options and/or termination provisions. As of ~~June~~September 30, 2022 and December 31, 2021, there were no material finance leases.

Table of Contents

Lease Expense

The components of lease expense were as follows:


		Three months ended June 30,				Six months ended June 30,					Three months ended September 30,				Nine months ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021

		(In thousands)									(In thousands)
Operating lease expense (1)	Operating lease expense (1)	$	32,359	$	33,652	$	64,887	$	67,277	Operating lease expense (1)	$	37,992	$	33,358	$	102,879	$	100,635
Variable lease expense (1)	Variable lease expense (1)	9,768		6,735		19,712		13,677		Variable lease expense (1)	10,264		9,399		29,976		23,076
Total lease expense	Total lease expense	$	42,127	$	40,387	$	84,599	$	80,954	Total lease expense	$	48,256	$	42,757	$	132,855	$	123,711

(1) Excludes short-term lease expense and sublease income, which were immaterial for the periods presented.

Other Information

The weighted average remaining lease term and the weighted average discount rate were as follows:


		June 30, 2022	December 31, 2021		September 30, 2022	December 31, 2021

Weighted average remaining lease term (in years)	Weighted average remaining lease term (in years)	10	10	Weighted average remaining lease term (in years)	11	10
Weighted average discount rate	Weighted average discount rate	5.8%	5.8%	Weighted average discount rate	6.7%	5.8%

Maturity of Lease Liabilities

The following table summarizes the maturity of lease liabilities as of ~~June~~September 30, 2022:


		Operating Leases			Operating Leases

		(In thousands)			(In thousands)
Remainder of 2022	Remainder of 2022	$	53,830	Remainder of 2022	$	23,811
2023	2023	129,356		2023	148,016
2024	2024	120,547		2024	140,222
2025	2025	109,078		2025	129,354
2026	2026	100,861		2026	121,992
Thereafter	Thereafter	508,251		Thereafter	709,667
Total lease payments	Total lease payments	1,021,923		Total lease payments	1,273,062
Less imputed interest	Less imputed interest	(247,822)		Less imputed interest	(377,796)
Present value of lease liabilities	Present value of lease liabilities	774,101		Present value of lease liabilities	895,266
Less current portion of operating lease liabilities	Less current portion of operating lease liabilities	(87,130)		Less current portion of operating lease liabilities	(90,710)
Long-term operating lease liabilities	Long-term operating lease liabilities	$	686,971	Long-term operating lease liabilities	$	804,556

As of ~~June~~September 30, 2022, the Company had entered into additional operating leases that have not yet commenced with total fixed payment obligations of ~~$27.5~~$28.3 million. The leases are expected to commence between the ~~third~~fourth quarter of 2022 and the first quarter of 2023 and have initial lease terms of approximately 1012 to 15 years.

4. ACQUISITIONS

The Company’s growth strategy includes expansion through strategic and synergistic acquisitions. The goodwill resulting from these acquisitions arises largely from synergies expected from combining the operations of the businesses acquired with the Company’s existing operations, including cost efficiencies and leveraging existing client relationships, as well as from benefits derived from gaining the related assembled workforce.

Table of Contents

Only About Children

On July 1, 2022, the Company, through wholly-owned subsidiaries, completed the acquisition of the outstanding shares of Only About Children, a child care operator in Australia with approximately 75 early education and child care centers, for aggregate consideration of AUD$450 million (USD$310 million), which was accounted for as a business combination. The Company paid approximately AUD$300 million (USD$207 million), net of cash acquired and subject to customary purchase price adjustments, and will pay an additional USD$106.5 million 18 months after closing. In October 2022, the Company reached an agreement with the sellers on the final net working capital, resulting in a refund of AUD$2.6 million (USD$1.8 million), which is expected to be received in the fourth quarter of 2022. The present value of the deferred consideration of AUD$141.8 million (USD$97.7 million) is included in other long-term liabilities and AUD$2.6 million (USD$1.8 million) receivable from the sellers related to working capital settlements is included in other current assets on the consolidated balance sheet.

During the nine months ended September 30, 2022, the Company incurred acquisition-related transaction costs of approximately $9.2 million, which are included in selling, general and administrative expenses. In addition, the Company recognized realized losses of $5.9 million in relation to foreign currency forward contracts for the purchase of Australian dollars entered into in connection with the acquisition. Refer to Note 6, Credit Arrangements and Debt Obligations, for additional information on the foreign currency forward contracts.

The purchase price for this acquisition has been allocated based on preliminary estimates of the fair values of the acquired assets and assumed liabilities at the date of acquisition as follows:


	At acquisition date

	(In thousands)
Cash	$	4,705
Accounts receivable and prepaid expenses	4,295
Fixed assets	21,702
Goodwill	283,466
Intangible assets	30,945
Operating lease right of use assets	156,678
Total assets acquired	501,791
Accounts payable and accrued expenses	17,991
Deferred revenue and parent deposits	6,809
Deferred tax liabilities	3,392
Operating lease liabilities	161,405
Other long-term liabilities	5,458
Total liabilities assumed	195,055
Purchase price	$	306,736

The Company recorded goodwill of $283.5 million related to the full service center-based child care segment, which will not be deductible for tax purposes. Intangible assets consist of customer relationships of $23.0 million that will be amortized over 6 years and trade names of $7.9 million that will be amortized over 11 years.

The determination and allocation of purchase price consideration is based on preliminary estimates of fair value; such estimates and assumptions are subject to change within the measurement period (up to one year from the acquisition date). As of September 30, 2022, the purchase price allocation for Only About Children remains open as the Company gathers additional information regarding the assets acquired and the liabilities assumed, primarily in relation to the valuation of intangibles, fixed assets, leases, and the Company’s assessment of tax related items.

The operating results for Only About Children are included in the consolidated results of operations from the date of acquisition. Only About Children contributed total revenue of $37.3 million during the three months ended September 30, 2022. Net income for the three months ended September 30, 2022 was not materially impacted by the acquisition of Only About Children.

Table of Contents

The following table presents consolidated pro forma revenue as if the acquisition of Only About Children had occurred on January 1, 2021:


	Pro forma (Unaudited)
	Nine months ended September 30, 2022		Nine months ended September 30, 2021

	(In thousands)
Revenue	$	1,559,882	$	1,400,372

Other than the impact of shifting the transaction costs incurred in 2022 to 2021, consolidated pro forma net income did not materially change from the reported results. In assessing the impact to the unaudited pro forma results we considered certain adjustments related to the acquisition, such as increased amortization expense related to the acquired intangible assets, adjusted depreciation associated with the fair value of the acquired fixed assets, shifting of transaction costs, as well as applying U.S. GAAP rent expense in accordance with Accounting Standards Codification 842, Leases.

Other 2022 Acquisitions

During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company acquired 1one center in the Netherlands, which was accounted for as a business combination. This business was acquired for aggregate cash consideration of $3.3 million and consideration payable of $0.2 million. The Company recorded goodwill of $3.1 million related to the full service center-based child care segment in relation to this acquisition, which will not be deductible for tax purposes. In addition, the Company recorded intangible assets of $0.5 million that will be amortized over four years.

~~Table of Contents~~

The determination and allocation of purchase price consideration is based on preliminary estimates of fair value; such estimates and assumptions are subject to change within the measurement period (up to one year from the acquisition date). As of ~~June~~September 30, 2022, the purchase price allocation for this acquisition remains open as the Company gathers additional information regarding the assets acquired and the liabilities assumed. The operating results for the acquired ~~businesses~~business are included in the consolidated results of operations from the date of acquisition, and were not material to the Company’s financial results.

During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company paid contingent consideration of $19.1 million related to an acquisition completed in 2019 and contingent consideration of $0.2 million related to an acquisition completed in 2021. Of the total amounts paid of $19.3 million, $13.9 million had been recorded as a liability at the date of acquisition and is presented as cash used in financing activities in the consolidated statement of cash flows with remaining amounts reflected as cash used in operating activities.

2021 Acquisitions

During the year ended December 31, 2021, the Company acquired 2two centers as well as a school-age camp provider in the United States, 13 centers in the United Kingdom, and 3three centers in the Netherlands, in 5five separate business acquisitions, which were each accounted for as a business combination. These businesses were acquired for aggregate cash consideration of $53.2 million, net of cash acquired of $2.2 million, and consideration payable of $0.6 million. Additionally, the Company is subject to contingent consideration payments for 2two of these acquisitions, and recorded a fair value estimate of $7.3 million in relation to these contingent consideration arrangements at acquisition. Contingent consideration of up to $1.2 million was payable within one year from the date of acquisition if certain performance targets were met for 1one of the acquisitions, of which $0.8 million was paid ~~in 2021~~ based on the performance targets met. Contingent consideration is payable in 2026 based on certain financial metrics for the other acquisition. The Company recorded goodwill of $39.5 million related to the full service center-based child care segment, of which $3.4 million will be deductible for tax purposes, and $14.6 million related to the back-up care segment, all of which will be deductible for tax purposes. In addition, the Company recorded intangible assets of $5.7 million that will be amortized over five years, as well as fixed assets of $10.1 million in relation to these acquisitions.

The allocation of purchase price consideration is based on preliminary estimates of fair value; such estimates and assumptions are subject to change within the measurement period (up to one year from the acquisition date). As of ~~June~~September 30, 2022, the purchase price ~~allocations~~allocation for 3one of the acquisitions ~~remain~~remains open as the Company gathers additional information regarding the assets acquired and the liabilities assumed.

During the year ended December 31, 2021, the Company paid $0.6 million for contingent consideration related to acquisitions completed in 2021, which had been recorded as a liability at the date of acquisition.

Table of Contents

5. GOODWILL AND INTANGIBLE ASSETS

The changes in the carrying amount of goodwill were as follows:

Full service
center-based
child care Back-up care Educational
advisory and
other services Total
(In thousands)
Balance at January 1, 2022 $ 1,233,096 $ 208,786 $ 39,843 $ 1,481,725
Additions from acquisitions 3,130 — — 3,130
Effect of foreign currency translation (41,052) (2,618) — (43,670)
Balance at June 30, 2022 $ 1,195,174 $ 206,168 $ 39,843 $ 1,441,185

~~Table of Contents~~


	Full service center-based child care		Back-up care		Educational advisory and other services		Total

	(In thousands)




Balance at January 1, 2022	$	1,233,096	$	208,786	$	39,843	$	1,481,725
Additions from acquisitions	286,581		—		—		286,581

Effect of foreign currency translation	(89,264)		(4,576)		—		(93,840)
Balance at September 30, 2022	$	1,430,413	$	204,210	$	39,843	$	1,674,466

The Company also has intangible assets, which consisted of the following at ~~June~~September 30, 2022 and December 31, 2021:


June 30, 2022		Weighted average amortization period	Cost		Accumulated amortization		Net carrying amount
September 30, 2022									September 30, 2022	Weighted average amortization period	Cost		Accumulated amortization		Net carrying amount

			(In thousands)								(In thousands)
Definite-lived intangible assets:	Definite-lived intangible assets:								Definite-lived intangible assets:
Customer relationships	Customer relationships	14 years	$	396,569	$	(342,659)	$	53,910	Customer relationships	13 years	$	414,770	$	(348,502)	$	66,268
Trade names	Trade names	6 years	11,463		(9,888)		1,575		Trade names	6 years	18,257		(9,549)		8,708
			408,032		(352,547)		55,485				433,027		(358,051)		74,976
Indefinite-lived intangible assets:	Indefinite-lived intangible assets:								Indefinite-lived intangible assets:
Trade names	Trade names	N/A	180,284		—		180,284		Trade names	N/A	179,753		—		179,753
			$	588,316	$	(352,547)	$	235,769			$	612,780	$	(358,051)	$	254,729


December 31, 2021	Weighted average amortization period	Cost		Accumulated amortization		Net carrying amount

		(In thousands)
Definite-lived intangible assets:
Customer relationships	14 years	$	400,399	$	(332,571)	$	67,828
Trade names	6 years	12,358		(10,150)		2,208
		412,757		(342,721)		70,036
Indefinite-lived intangible assets:
Trade names	N/A	180,996		—		180,996
		$	593,753	$	(342,721)	$	251,032

The Company estimates that it will record amortization expense related to intangible assets existing as of ~~June~~September 30, 2022 as follows over the next five years:
Estimated amortization expense
(In thousands)
Remainder of 2022 $ 14,079
2023 $ 26,601
2024 $ 12,174
2025 $ 1,974
2026 $ 971


	Estimated amortization expense

	(In thousands)
Remainder of 2022	$	8,765
2023	$	32,762
2024	$	16,699
2025	$	5,270
2026	$	3,718

1415

Table of Contents

6. CREDIT ARRANGEMENTS AND DEBT OBLIGATIONS

Senior Secured Credit Facilities

The ~~Company's~~Company’s senior secured credit facilities consist of a term loan B facility of $600 million (“term loan B”) and a term loan A facility of $400 million (“term loan A”), collectively the “term loan facilities” or “term loans,” as well as a $400 million multi-currency revolving credit facility (“revolving credit facility”). Long-term debt obligations were as follows:


							September 30, 2022		December 31, 2021
		June 30, 2022		December 31, 2021
		(In thousands)					(In thousands)
Term loan B	Term loan B	$	597,000	$	600,000	Term loan B	$	595,500	$	600,000
Term loan A	Term loan A	395,000		400,000		Term loan A	392,500		400,000
Deferred financing costs and original issue discount	Deferred financing costs and original issue discount	(7,011)		(7,604)		Deferred financing costs and original issue discount	(6,716)		(7,604)
Total debt	Total debt	984,989		992,396		Total debt	981,284		992,396
Less current maturities	Less current maturities	(16,000)		(16,000)		Less current maturities	(16,000)		(16,000)
Long-term debt	Long-term debt	$	968,989	$	976,396	Long-term debt	$	965,284	$	976,396

All borrowings under the credit facilities are subject to variable interest. The effective interest rate for the term loans was ~~3.62%~~5.07% and 2.29% at ~~June~~September 30, 2022 and December 31, 2021, respectively, and the weighted average interest rate was ~~2.56%~~3.11% and 2.50% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively, prior to the effects of any interest rate hedge arrangements. The ~~weighted average~~effective interest rate for the revolving credit facility was ~~5.25%~~4.65% at September 30, 2022 and the weighted average interest rate was 4.30% and 4.00% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively.

Term Loan B Facility

The seven-year term loan B matures on November 23, 2028 and requires quarterly principal payments equal to 1% per annum of the original aggregate principal amount of the term loan B, with the remaining principal balance due at maturity. Borrowings under the term loan B facility bear interest at a rate per annum of 1.25% over the base rate, or 2.25% over the eurocurrency rate. The eurocurrency rate is the one, three or six month LIBOR rate or, with applicable lender approval, the nine or twelve month or less than one month LIBOR rate, subject to an interest rate floor of 0.50%. The base rate is subject to an interest rate floor of 1.50%.

Term Loan A Facility

The five-year term loan A matures on November 23, 2026 and requires quarterly principal payments equal to 2.5% per annum of the original aggregate principal amount of the term loan A in each of the first three years, 5.0% in the fourth year, and 7.5% in the fifth year. The remaining principal balance is due at maturity. Borrowings under the term loan A facility bear interest at a rate per annum ranging from 0.50% to 0.75% over the base rate, subject to an interest rate floor of 1.00%, or 1.50% to 1.75% over the eurocurrency rate. The eurocurrency rate is the one, three or six month LIBOR rate or, with applicable lender approval, the nine or twelve month or less than one month LIBOR rate.

Revolving Credit Facility

The $400 million multi-currency revolving credit facility matures on May 26, 2026. ~~There were no borrowings~~Borrowings outstanding on the revolving credit facility were $113.0 million at ~~both June~~September 30, ~~2022 and December 31, 2021.~~2022.

Borrowings under the revolving credit facility bear interest at a rate per annum ranging from 0.50% to 0.75% over the base rate, subject to an interest rate floor of 1.00%, or 1.50% to 1.75% over the eurocurrency rate.

Debt Covenants

All obligations under the senior secured credit facilities are secured by substantially all the assets of the Company’s material U.S. subsidiaries. The senior secured credit facilities contain a number of covenants that, among other things and subject to certain exceptions, may restrict the ability of Bright Horizons Family Solutions LLC, the Company’s wholly-owned subsidiary, and its restricted subsidiaries, to: incur liens; make investments, loans, advances and acquisitions; incur additional indebtedness or guarantees; pay dividends on capital stock or redeem, repurchase or retire capital stock or subordinated indebtedness; engage in transactions with affiliates; sell assets, including capital stock of the Company’s subsidiaries; alter the business conducted; enter into agreements restricting the Company’s subsidiaries’ ability to pay dividends; and consolidate or merge.

1516

Table of Contents

In addition, the credit agreement governing the senior secured credit facilities requires Bright Horizons Capital Corp., the Company’s direct subsidiary, to be a passive holding company, subject to certain exceptions. The term loan A and the revolving credit facility require Bright Horizons Family Solutions LLC, the borrower, and its restricted subsidiaries, to comply with a maximum first lien net leverage ratio not to exceed 4.25 to 1.00. A breach of the applicable covenant is subject to certain equity cure rights.

Future principal payments of long-term debt are as follows for the years ending December 31:


		Long-term debt			Long-term debt

		(In thousands)			(In thousands)
Remainder of 2022	Remainder of 2022	$	8,000	Remainder of 2022	$	4,000
2023	2023	16,000		2023	16,000
2024	2024	18,500		2024	18,500
2025	2025	28,500		2025	28,500
2026	2026	351,000		2026	351,000
Thereafter	Thereafter	570,000		Thereafter	570,000
Total future principal payments	Total future principal payments	$	992,000	Total future principal payments	$	988,000

Derivative Financial Instruments

The Company is subject to interest rate risk as all borrowings under the senior secured credit facilities are subject to variable interest rates. The Company’s risk management policy permits using derivative instruments to manage interest rate and other risks. The Company uses interest rate swaps and caps to manage a portion of the risk related to changes in cash flows from interest rate movements. In June 2020, the Company entered into interest rate cap agreements with a total notional value of $800 million, designated and accounted for as cash flow hedges from inception, to provide the Company with interest rate protection in the event the one-month LIBOR rate increases above 1%. Interest rate cap agreements for $300 million notional value have an effective date of June 30, 2020 and expire on October 31, 2023, while interest rate cap agreements for another $500 million notional amount have an effective date of October 29, 2021 and expire on October 31, 2023.

In December 2021, the Company entered into additional interest rate cap agreements with a total notional value of $900 million designated and accounted for as cash flow hedges from inception. Interest rate cap agreements for $600 million, which have a forward starting effective date of October 31, 2023 and expire on October 31, 2025, provide the Company with interest rate protection in the event the one-month LIBOR rate increases above 2.5%. Interest rate cap agreements for $300 million, which have a forward starting effective date of October 31, 2023 and expire on October 31, 2026, provide the Company with interest rate protection in the event the one-month LIBOR rate increases above 3.0%.

During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company entered into foreign currency forward contracts in connection with an acquisition in Australia completed inon July 1, 2022. The Company entered into the foreign currency forwards to lock the purchase price in US dollars at closing and mitigate the impact of foreign currency fluctuations between signing of the definitive purchase agreement on May 3, 2022 and closing. The forward contracts ~~have~~had a total notional value of approximately AUD$320 million, which included the expected payments for the purchase price and for letters of credit used to guarantee certain lease arrangements. The cash flows associated with the business combination do not meet the criteria to be designated and accounted for as a cash flow hedge and, as such, foreign currency gains and losses on these forwards are recorded on the consolidated statement of income. During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company recognized realized losses of ~~$4.6 million and unrealized losses of $1.3~~$5.9 million in relation to these forwards due to fluctuations in the Australian dollar.

The fair value of the derivative financial instruments was as follows for the periods presented:


Derivative financial instruments	Derivative financial instruments	Consolidated balance sheet classification	June 30, 2022		December 31, 2021		Derivative financial instruments	Consolidated balance sheet classification	September 30, 2022		December 31, 2021

			(In thousands)						(In thousands)
Interest rate caps - asset	Interest rate caps - asset	Other assets	$	40,514	$	8,809	Interest rate caps - asset	Other assets	$	59,580	$	8,809
Foreign currency forward contracts - liability		Other current liabilities	$	(1,326)	$	—

1617

Table of Contents

The effect of the derivative financial instruments on other comprehensive income (loss) was as follows:


Derivatives designated as cash flow hedging instruments	Derivatives designated as cash flow hedging instruments	Amount of gain (loss) recognized in other comprehensive income (loss)		Consolidated statement of income classification	Amount of net gain (loss) reclassified into earnings		Total effect on other comprehensive income (loss)		Derivatives designated as cash flow hedging instruments	Amount of gain (loss) recognized in other comprehensive income (loss)		Consolidated statement of income classification	Amount of net gain (loss) reclassified into earnings		Total effect on other comprehensive income (loss)

		(In thousands)			(In thousands)					(In thousands)			(In thousands)
Three months ended June 30, 2022
Three months ended September 30, 2022									Three months ended September 30, 2022
Cash flow hedges	Cash flow hedges	$	6,847	Interest expense — net	$	(68)	$	6,915	Cash flow hedges	$	21,550	Interest expense — net	$	2,344	$	19,206
Income tax effect	Income tax effect	(1,828)		Income tax expense	18		(1,846)		Income tax effect	(5,754)		Income tax expense	(626)		(5,128)
Net of income taxes	Net of income taxes	$	5,019		$	(50)	$	5,069	Net of income taxes	$	15,796		$	1,718	$	14,078

Three months ended June 30, 2021
Three months ended September 30, 2021									Three months ended September 30, 2021
Cash flow hedges	Cash flow hedges	$	(138)	Interest expense — net	$	(1,471)	$	1,333	Cash flow hedges	$	(222)	Interest expense — net	$	(1,493)	$	1,271
Income tax effect	Income tax effect	37		Income tax expense	393		(356)		Income tax effect	59		Income tax expense	399		(340)
Net of income taxes	Net of income taxes	$	(101)		$	(1,078)	$	977	Net of income taxes	$	(163)		$	(1,094)	$	931


Derivatives designated as cash flow hedging instruments	Derivatives designated as cash flow hedging instruments	Amount of gain (loss) recognized in other comprehensive income (loss)		Consolidated statement of income classification	Amount of net gain (loss) reclassified into earnings		Total effect on other comprehensive income (loss)		Derivatives designated as cash flow hedging instruments	Amount of gain (loss) recognized in other comprehensive income (loss)		Consolidated statement of income classification	Amount of net gain (loss) reclassified into earnings		Total effect on other comprehensive income (loss)

		(In thousands)			(In thousands)					(In thousands)			(In thousands)
Six months ended June 30, 2022
Nine months ended September 30, 2022									Nine months ended September 30, 2022
Cash flow hedges	Cash flow hedges	$	31,760	Interest expense — net	$	(171)	$	31,931	Cash flow hedges	$	53,310	Interest expense — net	$	2,173	$	51,137
Income tax effect	Income tax effect	(8,480)		Income tax expense	(431)		(8,049)		Income tax effect	(14,234)		Income tax expense	(1,057)		(13,177)
Net of income taxes	Net of income taxes	$	23,280		$	(602)	$	23,882	Net of income taxes	$	39,076		$	1,116	$	37,960

Six months ended June 30, 2021
Nine months ended September 30, 2021									Nine months ended September 30, 2021
Cash flow hedges	Cash flow hedges	$	840	Interest expense — net	$	(2,921)	$	3,761	Cash flow hedges	$	618	Interest expense — net	$	(4,414)	$	5,032
Income tax effect	Income tax effect	(224)		Income tax expense	780		(1,004)		Income tax effect	(165)		Income tax expense	1,179		(1,344)
Net of income taxes	Net of income taxes	$	616		$	(2,141)	$	2,757	Net of income taxes	$	453		$	(3,235)	$	3,688

During the next ~~twelve~~12 months, the Company estimates that a net gain of ~~$16.2~~$25.6 million, pre-tax, will be reclassified from accumulated other comprehensive income (loss) and recorded as a reduction to interest expense related to these derivative financial instruments.

1718

Table of Contents

7. EARNINGS PER SHARE

The following tables set forth the computation of basic and diluted earnings per share using the two-class method:


		Three months ended June 30,				Six months ended June 30,					Three months ended September 30,				Nine months ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021

		(In thousands, except share data)									(In thousands, except share data)
Basic earnings per share:	Basic earnings per share:									Basic earnings per share:
Net income	Net income	$	24,945	$	18,815	$	44,351	$	25,947	Net income	$	18,248	$	26,819	$	62,599	$	52,766
Allocation of net income to common stockholders:	Allocation of net income to common stockholders:									Allocation of net income to common stockholders:
Common stock	Common stock	$	24,840	$	18,733	$	44,164	$	25,838	Common stock	$	18,170	$	26,700	$	62,334	$	52,538
Unvested participating shares	Unvested participating shares	105		82		187		109		Unvested participating shares	78		119		265		228
Net income	Net income	$	24,945	$	18,815	$	44,351	$	25,947	Net income	$	18,248	$	26,819	$	62,599	$	52,766

Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Common stock	Common stock	59,113,044		60,551,528		59,103,884		60,573,237		Common stock	57,664,895		60,218,090		58,624,221		60,454,855
Unvested participating shares	Unvested participating shares	248,969		263,957		249,684		249,571		Unvested participating shares	248,969		266,331		249,446		255,157
Earnings per common share:	Earnings per common share:									Earnings per common share:
Common stock	Common stock	$	0.42	$	0.31	$	0.75	$	0.43	Common stock	$	0.32	$	0.44	$	1.06	$	0.87


		Three months ended June 30,				Six months ended June 30,					Three months ended September 30,				Nine months ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021

		(In thousands, except share data)									(In thousands, except share data)
Diluted earnings per share:	Diluted earnings per share:									Diluted earnings per share:
Earnings allocated to common stock	Earnings allocated to common stock	$	24,840	$	18,733	$	44,164	$	25,838	Earnings allocated to common stock	$	18,170	$	26,700	$	62,334	$	52,538
Plus: earnings allocated to unvested participating shares	Plus: earnings allocated to unvested participating shares	105		82		187		109		Plus: earnings allocated to unvested participating shares	78		119		265		228
Less: adjusted earnings allocated to unvested participating shares	Less: adjusted earnings allocated to unvested participating shares	(104)		(81)		(186)		(108)		Less: adjusted earnings allocated to unvested participating shares	(78)		(117)		(264)		(225)
Earnings allocated to common stock	Earnings allocated to common stock	$	24,841	$	18,734	$	44,165	$	25,839	Earnings allocated to common stock	$	18,170	$	26,702	$	62,335	$	52,541

Weighted average common shares outstanding:	Weighted average common shares outstanding:									Weighted average common shares outstanding:
Common stock	Common stock	59,113,044		60,551,528		59,103,884		60,573,237		Common stock	57,664,895		60,218,090		58,624,221		60,454,855
Effect of dilutive securities	Effect of dilutive securities	139,825		555,264		230,223		643,146		Effect of dilutive securities	75,118		525,675		178,521		603,988
Weighted average common shares outstanding — diluted	Weighted average common shares outstanding — diluted	59,252,869		61,106,792		59,334,107		61,216,383		Weighted average common shares outstanding — diluted	57,740,013		60,743,765		58,802,742		61,058,843
Earnings per common share:	Earnings per common share:									Earnings per common share:
Common stock	Common stock	$	0.42	$	0.31	$	0.74	$	0.42	Common stock	$	0.31	$	0.44	$	1.06	$	0.86

Options outstanding to purchase ~~2.0~~2.3 million and 1.0 million shares of common stock were excluded from diluted earnings per share for the three months ended ~~June~~September 30, 2022 and 2021, respectively, and ~~1.6~~1.8 million and 0.9 million shares of common stock were excluded for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively, since their effect was anti-dilutive. These options may become dilutive in the future.

1819

Table of Contents

8. INCOME TAXES

The Company’s effective income tax rates were ~~26.6%~~33.3% and ~~23.0%~~27.2% for the three months ended ~~June~~September 30, 2022 and 2021, respectively, and ~~23.6%~~26.7% and ~~10.9%~~20.0% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. The effective income tax rate may fluctuate from quarter to quarter for various reasons, including changes to income before income tax, jurisdictional mix of income before income tax, valuation allowances, jurisdictional income tax rate changes, as well as discrete items such as non-deductible transaction costs, the settlement of foreign, federal and state tax issues and the effects of excess (shortfall) tax ~~benefits~~benefit (expense) associated with the exercise or expiration of stock options and vesting of restricted stock, which is included ~~as a reduction of~~in tax expense. During the three ~~and six~~ months ended ~~June~~September 30, 2022, the net shortfall tax expense from stock-based compensation expense increased tax expense by $0.1 million. During the nine months ended September 30, 2022, the excess tax benefit ~~from stock-based compensation expense~~ decreased tax expense by ~~$0.7 million and $2.7 million, respectively.~~$2.6 million. During the three and ~~six~~nine months ended ~~June~~September 30, 2021, the excess tax benefit from stock-based compensation expense decreased tax expense by ~~$1.2~~$0.8 million and ~~$5.1~~$5.9 million, respectively. For the three ~~and six~~ months ended ~~June~~September 30, 2022 and 2021, prior to the inclusion of the excess tax benefit and other discrete items, the effective income tax rate approximated 29%, compared to 28%. for the nine months ended September 30, 2022 and 2021.

The Company’s unrecognized tax benefits were ~~$4.2~~$3.9 million at ~~June~~both September 30, 2022 and ~~$3.9 million at~~ December 31, 2021, inclusive of interest. The Company settled with a government agency and released $0.3 million of unrecognized tax benefits during the quarter ended September 30, 2022. The Company expects the unrecognized tax benefits to change over the next twelve months if certain tax matters settle with the applicable taxing jurisdiction during this time frame, or, if the applicable statute of limitations lapses. The impact of the amount of such changes to previously recorded uncertain tax positions could range from zero to ~~$0.5~~$0.2 million.

The Company and its domestic subsidiaries are subject to U.S. federal income tax as well as tax in multiple state jurisdictions. U.S. federal income tax returns are typically subject to examination by the Internal Revenue Service (“IRS”) and the statute of limitations for federal tax returns is three years. The Company’s filings for the tax years 2018 through 2020 are subject to audit based upon the federal statute of limitations.

State income tax returns are generally subject to examination for a period of three to four years after filing of the respective return. The state impact of any federal changes remains subject to examination by various states for a period of up to one year after formal notification to the states. As of ~~June~~September 30, 2022, there ~~was 1~~were two income tax ~~audit~~audits in process and the tax years from 2017 to 2020 are subject to audit.

The Company is also subject to corporate income tax for its subsidiaries located in the United Kingdom, the Netherlands, Australia, India, Ireland, and Puerto Rico. The tax returns for the Company’s subsidiaries located in foreign jurisdictions are subject to examination for periods ranging from one to five years.

9. FAIR VALUE MEASUREMENTS

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are classified using a three-level hierarchy, which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement. The hierarchy gives the highest priority to observable inputs such as unadjusted quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The Company uses observable inputs where relevant and whenever possible. The three levels of the hierarchy are defined as follows:

Level 1 — Fair value is derived using quoted prices from active markets for identical instruments.

Level 2 — Fair value is derived using quoted prices for similar instruments from active markets or for identical or similar instruments in markets that are not active; or, fair value is based on model-derived valuations in which all significant inputs and significant value drivers are observable from active markets.

Level 3 — Fair value is derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

The carrying value of cash and cash equivalents, restricted cash, accounts receivable, and accounts payable and accrued expenses approximates their fair value because of their short-term nature.

Financial instruments that potentially expose the Company to concentrations of credit risk consisted mainly of cash and accounts receivable. The Company mitigates its exposure by maintaining its cash in financial institutions of high credit standing. The Company’s accounts receivable is derived primarily from the services it provides, and the related credit risk is dispersed across many clients in various industries with no single client accounting for more than 10% of the Company's net revenue or accounts receivable. No significant credit concentration risk existed at ~~June~~September 30, 2022.

Table of Contents

Long-term Debt — The Company’s long-term debt is recorded at adjusted cost, net of original issue discounts and deferred financing costs. The fair value of the Company’s long-term debt is based on current bid prices or prices for similar instruments from active markets. As such, the Company’s long-term debt was classified as Level 2. As of ~~June~~September 30, 2022, the carrying value and estimated fair value of long-term debt was ~~$992.0~~$988.0 million and ~~$963.6~~$964.2 million, respectively. As of December 31, 2021, the estimated fair value approximated the carrying value of long-term debt.

~~Table of Contents~~

Derivative Financial Instruments — The Company’s interest rate cap agreements are recorded at fair value and estimated using market-standard valuation models. Such models project future cash flows and discount the future amounts to a present value using market-based observable inputs. Additionally, the fair value of the interest rate caps included consideration of credit risk. The Company used a potential future exposure model to estimate this credit valuation adjustment (“CVA”). The inputs to the CVA were largely based on observable market data, with the exception of certain assumptions regarding credit worthiness. As the magnitude of the CVA was not a significant component of the fair value of the interest rate caps, it was not considered a significant input. The fair value of the interest rate caps are classified as Level 2. As of ~~June~~September 30, 2022 and December 31, 2021, the fair value of the interest rate cap agreements was ~~$40.5~~$59.6 million and $8.8 million, respectively, which was recorded in other assets on the consolidated balance sheet.

The ~~Company's~~Company’s foreign currency forward contracts are recorded at fair value based on the foreign currency exchange rates in effect at the end of the reporting period. During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company recognized realized losses of ~~$4.6 million and unrealized losses of $1.3~~$5.9 million in relation to these forwards due to fluctuations in the Australian dollar. Refer to Note 6, Credit Arrangements and Debt Obligations, for additional information on the foreign currency forward contracts.

Debt Securities — The Company’s investments in debt securities, which are classified as available-for-sale, consist of U.S. Treasury and U.S. government agency securities and certificates of deposit. These securities are held in escrow by the Company’s wholly-owned captive insurance company and were purchased with restricted cash. As such, these securities are not available to fund the Company’s operations. These securities are recorded at fair value using quoted prices available in active markets and are classified as Level 1. As of ~~June~~September 30, 2022, the fair value of the available-for-sale debt securities was ~~$26.6~~$26.5 million and was classified based on the instruments’ maturity dates, with ~~$22.9~~$22.5 million included in prepaid expenses and other current assets and ~~$3.7~~$4.0 million in other assets on the consolidated balance sheet. As of December 31, 2021, the fair value of the available-for-sale debt securities was $29.9 million, with $22.7 million included in prepaid expenses and other current assets and $7.2 million in other assets on the consolidated balance sheet. At ~~June~~September 30, 2022 and December 31, 2021, the amortized cost was ~~$26.9~~$26.8 million and $30.0 million, respectively. The debt securities held at ~~June~~September 30, 2022 had remaining maturities ranging from less than one year to approximately 1.5 years. Unrealized gains and losses, net of tax, on available-for-sale debt securities were immaterial for the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021.

Liabilities for Contingent Consideration — The Company is subject to contingent consideration arrangements in connection with certain business combinations. Liabilities for contingent consideration are measured at fair value each reporting period, with the acquisition-date fair value included as part of the consideration payable for the related business combination and subsequent changes in fair value recorded to selling, general and administrative expenses on the Company’s consolidated statement of income. The fair value of contingent consideration was generally calculated using customary valuation models based on probability-weighted outcomes of meeting certain future performance targets and forecasted results. The key inputs to the valuations are the projections of future financial results in relation to the businesses and the company-specific discount rates. The Company classified the contingent consideration liabilities as a Level 3 fair value measurement due to the lack of observable inputs used in the model. During the ~~six~~nine months ended ~~June~~September 30, 2022, contingent consideration liabilities of $19.3 million were paid related to acquisitions completed in 2019 and 2021. The contingent consideration liabilities outstanding as of ~~June~~September 30, 2022 related to 2021 acquisitions. See Note 4, Acquisitions, for additional information.

The following table provides a roll forward of the recurring Level 3 fair value measurements:


	~~Six~~Nine months ended ~~June~~September 30, 2022

	(In thousands)
Balance at January 1, 2022	$	27,474

Settlement of contingent consideration liabilities	(19,250)

Changes in fair value	~~523~~906
Foreign currency translation	(532)
Balance at ~~June~~September 30, 2022	$	~~8,215~~8,598

10. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Accumulated other comprehensive income (loss), which is included as a component of stockholders’ equity, is comprised of foreign currency translation adjustments and unrealized gains (losses) on cash flow hedges and investments, net of tax.

2021

Table of Contents

The changes in accumulated other comprehensive income (loss) by component were as follows:


		Six months ended June 30, 2022									Nine months ended September 30, 2022
		Foreign currency translation adjustments (1)		Unrealized gain (loss) on cash flow hedges		Unrealized gain (loss) on investments		Total			Foreign currency translation adjustments (1)		Unrealized gain (loss) on cash flow hedges		Unrealized gain (loss) on investments		Total

		(In thousands)									(In thousands)
Balance at January 1, 2022	Balance at January 1, 2022	$	(38,073)	$	738	$	(24)	$	(37,359)	Balance at January 1, 2022	$	(38,073)	$	738	$	(24)	$	(37,359)
Other comprehensive income (loss) before reclassifications — net of tax	Other comprehensive income (loss) before reclassifications — net of tax	(63,351)		23,280		(175)		(40,246)		Other comprehensive income (loss) before reclassifications — net of tax	(130,834)		39,076		(237)		(91,995)
Less: amounts reclassified from accumulated other comprehensive income (loss) — net of tax	Less: amounts reclassified from accumulated other comprehensive income (loss) — net of tax	—		(602)		—		(602)		Less: amounts reclassified from accumulated other comprehensive income (loss) — net of tax	—		1,116		—		1,116
Net other comprehensive income (loss)	Net other comprehensive income (loss)	(63,351)		23,882		(175)		(39,644)		Net other comprehensive income (loss)	(130,834)		37,960		(237)		(93,111)
Balance at June 30, 2022		$	(101,424)	$	24,620	$	(199)	$	(77,003)
Balance at September 30, 2022										Balance at September 30, 2022	$	(168,907)	$	38,698	$	(261)	$	(130,470)


		Six months ended June 30, 2021									Nine months ended September 30, 2021
		Foreign currency translation adjustments (1)		Unrealized gain (loss) on cash flow hedges		Unrealized gain (loss) on investments		Total			Foreign currency translation adjustments (1)		Unrealized gain (loss) on cash flow hedges		Unrealized gain (loss) on investments		Total

		(In thousands)									(In thousands)
Balance at January 1, 2021	Balance at January 1, 2021	$	(22,332)	$	(4,785)	$	48	$	(27,069)	Balance at January 1, 2021	$	(22,332)	$	(4,785)	$	48	$	(27,069)
Other comprehensive income (loss) before reclassifications — net of tax	Other comprehensive income (loss) before reclassifications — net of tax	1,086		616		(41)		1,661		Other comprehensive income (loss) before reclassifications — net of tax	(13,548)		453		(48)		(13,143)
Less: amounts reclassified from accumulated other comprehensive income (loss) — net of tax	Less: amounts reclassified from accumulated other comprehensive income (loss) — net of tax	387		(2,141)		—		(1,754)		Less: amounts reclassified from accumulated other comprehensive income (loss) — net of tax	387		(3,235)		—		(2,848)
Net other comprehensive income (loss)	Net other comprehensive income (loss)	699		2,757		(41)		3,415		Net other comprehensive income (loss)	(13,935)		3,688		(48)		(10,295)
Balance at June 30, 2021		$	(21,633)	$	(2,028)	$	7	$	(23,654)
Balance at September 30, 2021										Balance at September 30, 2021	$	(36,267)	$	(1,097)	$	—	$	(37,364)

(1)Taxes are not provided for the currency translation adjustments related to the undistributed earnings of foreign subsidiaries that are intended to be indefinitely reinvested.

11. SEGMENT INFORMATION

The Company’s reportable segments are comprised of (1) full service center-based child care, (2) back-up care, and (3) educational advisory and other services. The full service center-based child care segment includes the traditional center-based early education and child care, preschool, and elementary education. The Company’s back-up care segment consists of center-based back-up child care, in-home care for children and adult/elder dependents, school-age camps, virtual tutoring, and self-sourced reimbursed care. The Company’s educational advisory and other services segment consists of tuition assistance and student loan repayment program administration, workforce education, related educational advising, college admissions advisory services, and an online marketplace for families and caregivers, which have been aggregated. The Company and its chief operating decision maker evaluate performance based on revenue and income from operations. Intercompany activity is eliminated in the segment results. The assets and liabilities of the Company are managed centrally and are reported internally in the same manner as the consolidated financial statements; therefore, no segment asset information is produced or included herein.

2122

Table of Contents

Revenue and income (loss) from operations by reportable segment were as follows:


		Full service center-based child care		Back-up care		Educational advisory and other services		Total			Full service center-based child care		Back-up care		Educational advisory and other services		Total

		(In thousands)									(In thousands)
Three months ended June 30, 2022
Three months ended September 30, 2022										Three months ended September 30, 2022
Revenue	Revenue	$	371,316	$	91,714	$	27,311	$	490,341	Revenue	$	380,556	$	128,606	$	31,053	$	540,215
Income from operations (1)		19,722		25,119		2,981		47,822
Income (loss) from operations (1)										Income (loss) from operations (1)	(9,834)		40,405		8,478		39,049

Three months ended June 30, 2021
Three months ended September 30, 2021										Three months ended September 30, 2021
Revenue	Revenue	$	334,427	$	81,484	$	25,567	$	441,478	Revenue	$	333,883	$	99,197	$	27,253	$	460,333
Income from operations	Income from operations	4,062		24,769		5,181		34,012		Income from operations	10,070		31,823		4,097		45,990

(1) For the three months ended ~~June~~September 30, 2022, income from operations included ~~$2.5~~$6.7 million of transaction costs related to acquisitions which ~~was~~were allocated to the full service center-based child care segment.


		Full service center-based child care		Back-up care		Educational advisory and other services		Total			Full service center-based child care		Back-up care		Educational advisory and other services		Total

		(In thousands)									(In thousands)
Six months ended June 30, 2022
Nine months ended September 30, 2022										Nine months ended September 30, 2022
Revenue	Revenue	$	725,248	$	172,558	$	52,944	$	950,750	Revenue	$	1,105,804	$	301,164	$	83,997	$	1,490,965
Income from operations (1)	Income from operations (1)	26,883		45,577		6,526		78,986		Income from operations (1)	17,049		85,982		15,004		118,035

Six months ended June 30, 2021
Nine months ended September 30, 2021										Nine months ended September 30, 2021
Revenue	Revenue	$	624,746	$	157,839	$	49,733	$	832,318	Revenue	$	958,629	$	257,036	$	76,986	$	1,292,651
Income (loss) from operations	Income (loss) from operations	(13,905)		51,959		9,666		47,720		Income (loss) from operations	(3,835)		83,782		13,763		93,710

(1) For the ~~six~~nine months ended ~~June~~September 30, 2022, income from operations included ~~$2.5~~$9.2 million of transaction costs related to acquisitions which ~~was~~were allocated to the full service center-based child care segment.

~~12. SUBSEQUENT EVENT~~

On July 1, 2022, the Company, through wholly-owned subsidiaries, completed the acquisition of the outstanding shares of Only About Children, a child care operator in Australia, for aggregate consideration of AUD$450 million. The Company paid approximately AUD$300 million (USD$207 million), net of cash acquired, and subject to customary purchase price adjustments, and will pay an additional USD$106.5 million 18 months after closing. The initial purchase price was financed with cash on hand. The Company is the process of completing its preliminary purchase accounting and the allocation of the consideration paid to the acquired assets and assumed liabilities and therefore no additional information is available. Only About Children operates approximately 75 centers in Australia.

2223

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Special Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes statements that express our opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results and therefore are, or may be deemed to be, “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”). The following cautionary statements are being made pursuant to the provisions of the Act and with the intention of obtaining the benefits of the “safe harbor” provisions of the Act. These forward-looking statements can generally be identified by the use of forward-looking terminology, including the terms “believes,” “expects,” “may,” “will,” “should,” “seeks,” “projects,” “approximately,” “intends,” “plans,” “estimates” or “anticipates,” or, in each case, their negatives or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this Quarterly Report and include statements regarding our intentions, beliefs or current expectations concerning, among other things, our results of operations; financial condition and liquidity; our recovery from the ~~impact of the ongoing~~ COVID-19 pandemic and ~~government responses thereto~~impact on ~~our operations;~~workplace policies; the ~~continued operation of currently open centers,~~ timing to re-enroll and re-ramp centers as well as certain back-up care services and use types; enrollment recovery and occupancy improvement; our cost management and capital spending; labor costs and investments in employees and wages; future labor rates and labor markets for teachers and staff; continued contributions from our back-up care segment; ~~access to~~timing and impact of government relief and support programs; pricing strategies; leases; ability to respond to changing market conditions; our growth; our strategies; ability to regain and sustain business and strategic growth priorities; demand for services; our value proposition, client relations and partnerships; macroeconomic ~~trends;~~trends including inflation; investments in user experience, operations and ~~service delivery; the impact of accounting principles, pronouncements and policies;~~strategic opportunities; impact of the Only About Children ~~acquisition;~~acquisition and timing of related payments; acquisitions and expected synergies; our fair value estimates; impairment losses; goodwill from business combinations; estimates and impact of equity transactions; unrecognized tax benefits and the impact of uncertain tax positions; our effective tax rate; the outcome of tax audits, settlements and tax liabilities; ~~future~~ impact of excess tax benefits; the impact of foreign currency exchange rates; our share repurchase program; amortization expense; the outcome of litigation, legal proceedings and our insurance coverage; debt securities, our interest rate caps, interest rates and projections; interest ~~expense,~~expense; credit risk; the use of derivatives or other market risk sensitive ~~instruments,~~instruments; our indebtedness; borrowings under our senior secured credit facilities, the need for additional debt or equity financing, and our ability to obtain such financing; our sources and uses of cash flow; our ability to fund operations and make capital expenditures and payments with cash and cash equivalents and borrowings; and our ability to meet financial obligations and comply with covenants of our senior secured credit facilities.

By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. We believe that these risks and uncertainties include, but are not limited to, those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2021, ~~including with respect to the ongoing impacts from the COVID-19 pandemic,~~ as well as other factors disclosed from time to time in our other filings with the SEC.

Although we base these forward-looking statements on assumptions that we believe are reasonable when made, we caution that forward-looking statements are not guarantees of future performance and that our actual results of operations, financial condition and liquidity, and the development of the industry in which we operate may differ materially from those made in or suggested by the forward-looking statements contained in this Quarterly Report. In addition, even if our results of operations, financial condition and liquidity, and the development of the industry in which we operate, are consistent with the forward-looking statements contained in this Quarterly Report, those results or developments may not be indicative of results or developments in subsequent periods.

Given these risks and uncertainties, you are cautioned not to place undue reliance on these forward-looking statements. Any forward-looking statement that we make in this Quarterly Report speaks only as of the date of such statement, and we undertake no obligation to update any forward-looking statements or to publicly announce the results of any revisions to any of those statements to reflect future events or developments, except as required by law.

Overview

The following is a discussion of the significant factors affecting the consolidated operating results, financial condition, liquidity and cash flows of Bright Horizons Family Solutions Inc. (“we” or the “Company”) for the three and ~~six~~nine months ended ~~June~~September 30, 2022, as compared to the three and ~~six~~nine months ended ~~June~~September 30, 2021. This discussion should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the Consolidated Financial Statements and Notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2021.

2324

Table of Contents

We are a leading provider of high-quality education and care, including early education and child care, back-up and family care solutions, and workforce education services that are designed to help families, employers and their employees solve the challenges of the modern workforce and thrive personally and professionally. We provide services primarily under multi-year contracts with employers who offer early education and child care, back-up care, and educational advisory and other services as part of their employee benefits packages in an effort to support employees across life and career stages and to improve recruitment, employee engagement, productivity, retention and career advancement. As of ~~June~~September 30, 2022, we had more than 1,350 client relationships with employers across a diverse array of industries, including more than 200 Fortune 500 companies and more than 80 of Working Mother magazine’s 2021 “100 Best Companies.”

At ~~June~~September 30, 2022, we operated ~~1,014~~1,081 early education and child care centers and had the capacity to serve approximately ~~114,000~~120,000 children and their families in the United States, the United Kingdom, the Netherlands, Australia and India. At ~~June~~September 30, 2022, ~~992, or 98%,~~99% of our child care centers were open.

Our reportable segments are comprised of (1) full service center-based child care, (2) back-up care, and (3) educational advisory and other services. Full service center-based child care includes the traditional center-based early education and child care, preschool, and elementary education. Back-up care consists of center-based back-up child care, in-home care for children and adult/elder dependents, school-age camps, virtual tutoring, and self-sourced reimbursed care. Educational advisory and other services includes tuition assistance and student loan repayment program administration, workforce education, related educational advising, college admissions advisory services, and an online marketplace for families and caregivers.

Since March 2020, our global operations have been significantly impacted by the COVID-19 pandemic and the measures undertaken in response thereto. During the early stages of the pandemic, most of our child care centers were temporarily closed. We responded by quickly adapting to the changing environment and focusing on health and safety, supporting clients and their essential frontline workers and pivoting to expand back-up care solutions for clients and employees to meet the surge in need and demand. ~~While nearly~~Nearly all of our centers have subsequently re-opened and we continue to ~~be impacted by~~see year-over-year enrollment growth as centers re-ramp. During the ~~ongoing effects of COVID-19, including the resurgence of infections and variants of the virus, which have impacted center enrollment,~~quarter, we also saw solid growth in back-up care ~~use~~and educational advisory and other services, we delivered a record number of traditional back-up care sessions and supported more adult learners in their pursuit of higher education. Additionally, on July 1, 2022, we expanded our footprint into Australia with the acquisition of Only About Children (“OAC”), a high-quality operator of approximately 75 early education and child care centers in Australia.

While we continue to see year-over-year growth and progress, we are still navigating through a dynamic operating environment that is still recovering from the COVID-19 pandemic and the ~~speed of our recovery, and by the challenges of managing precautionary and preventative measures such~~resulting impact on workplace policies as ~~vaccination and masking mandates, virus exposures affecting our staff and families who attend our centers, and~~well as disrupted staff availability.

We ~~will~~ continue to monitor and respond to the changing conditions, challenges and disruptions resulting from the COVID-19 pandemic, and the changing needs of clients, families and children, while remaining focused on our strategic priorities to deliver high quality education and care services, connect across our service lines, extend our impact on new customers and clients, and preserve our strong culture. We have executed a number of strategic actions to strengthen our client partnerships and our employee value proposition to better position us as the service provider and employer of choice in our industry. As the early education industry continues to be impacted by a challenging labor market, we continue to invest, and expect to make future investments, in our employees and build on what makes us an employer of choice. We have enhanced compensation and expanded employee benefits, increased the child care tuition subsidy, enhanced our mental health and wellness resources, and continue to champion for early educators through our Horizons Teacher Degree Program, where our employees can earn an associate or bachelor's degree in early childhood education at no-cost.

It remains difficult to predict the ~~full~~timeline for recovery from the impact of the pandemic, ~~and eventual recovery,~~ but we remain committed to serving the needs of families, clients and our employees. We remain confident in our value proposition, business model, the strength of our client partnerships, the strength of our balance sheet and liquidity position, and our ability to continue to respond to changing market conditions. Our ability to fully return to the operating income levels at which we operated prior to COVID-19, and to continue to increase operating income in the future, will depend upon our ability to continue to regain and sustain the following characteristics of our business and our strategic growth priorities:

• maintenance and incremental growth of enrollment in our mature and ramping centers, and cost management in response to changes in enrollment in our centers;

• attraction and retention of qualified early childhood educators to meet the enrollment demand;

• effective pricing strategies, including tuition increases that correlate with expected increases in personnel costs, including wages and benefits, and additional pricing actions to accommodate higher operating costs and the impact of persistent inflation;

• additional growth in expanded service offerings and cross-selling of services to clients;

• successful identification and integration of acquisitions and transitions of management of centers; and

• successful management and improvement of underperforming centers.

2425

Table of Contents

On July 1, 2022, we completed the acquisition of the outstanding shares of Only About Children (“OAC”), a high-quality operator of early education and child care centers in Australia, for aggregate consideration of AUD$450 million. We paid approximately AUD$300 million (USD$207 million), net of cash acquired, and will pay an additional USD$106.5 million 18 months after closing. The initial purchase price was financed with cash on hand. OAC operates approximately 75 centers in Australia.

Results of Operations

The following table sets forth statement of income data as a percentage of revenue for the three months ended ~~June~~September 30, 2022 and 2021:


		Three Months Ended June 30,									Three Months Ended September 30,
		2022		%		2021		%			2022		%		2021		%

		(In thousands, except percentages)									(In thousands, except percentages)
Revenue	Revenue	$	490,341	100.0	%	$	441,478	100.0	%	Revenue	$	540,215	100.0	%	$	460,333	100.0	%
Cost of services	Cost of services	361,816		73.8	%	335,496		76.0	%	Cost of services	411,406		76.2	%	340,068		73.9	%
Gross profit	Gross profit	128,525		26.2	%	105,982		24.0	%	Gross profit	128,809		23.8	%	120,265		26.1	%
Selling, general and administrative expenses	Selling, general and administrative expenses	73,673		15.0	%	64,458		14.6	%	Selling, general and administrative expenses	80,812		15.0	%	67,135		14.6	%
Amortization of intangible assets	Amortization of intangible assets	7,030		1.4	%	7,512		1.7	%	Amortization of intangible assets	8,948		1.6	%	7,140		1.5	%
Income from operations	Income from operations	47,822		9.8	%	34,012		7.7	%	Income from operations	39,049		7.2	%	45,990		10.0	%
Loss on foreign currency forward contracts		(5,917)		(1.2)	%	—		—	%

Interest expense — net	Interest expense — net	(7,942)		(1.7)	%	(9,580)		(2.2)	%	Interest expense — net	(11,707)		(2.1)	%	(9,153)		(2.0)	%
Income before income tax	Income before income tax	33,963		6.9	%	24,432		5.5	%	Income before income tax	27,342		5.1	%	36,837		8.0	%
Income tax expense	Income tax expense	(9,018)		(1.8)	%	(5,617)		(1.2)	%	Income tax expense	(9,094)		(1.7)	%	(10,018)		(2.2)	%
Net income	Net income	$	24,945	5.1	%	$	18,815	4.3	%	Net income	$	18,248	3.4	%	$	26,819	5.8	%

Adjusted EBITDA (1)	Adjusted EBITDA (1)	$	83,076	16.9	%	$	67,951	15.4	%	Adjusted EBITDA (1)	$	80,560	14.9	%	$	79,056	17.2	%
Adjusted income from operations (1)	Adjusted income from operations (1)	$	50,319	10.3	%	$	34,012	7.7	%	Adjusted income from operations (1)	$	45,749	8.5	%	$	45,990	10.0	%
Adjusted net income (1)	Adjusted net income (1)	$	42,113	8.6	%	$	29,841	6.8	%	Adjusted net income (1)	$	38,098	7.1	%	$	38,670	8.4	%

(1)Adjusted EBITDA, adjusted income from operations and adjusted net income are non-GAAP financial measures and are not determined in accordance with accounting principles generally accepted in the United States (“GAAP”). Refer to “Non-GAAP Financial Measures and Reconciliation” below for a reconciliation of these non-GAAP financial measures to their respective measures determined under GAAP and for information regarding our use of non-GAAP financial measures.

The following table sets forth statement of income data as a percentage of revenue for the nine months ended September 30, 2022 and 2021:


	Nine Months Ended September 30,
	2022		%		2021		%

	(In thousands, except percentages)
Revenue	$	1,490,965	100.0	%	$	1,292,651	100.0	%
Cost of services	1,123,572		75.4	%	985,046		76.2	%
Gross profit	367,393		24.6	%	307,605		23.8	%
Selling, general and administrative expenses	226,231		15.2	%	191,703		14.8	%
Amortization of intangible assets	23,127		1.5	%	22,192		1.8	%
Income from operations	118,035		7.9	%	93,710		7.2	%
Loss on foreign currency forward contracts	(5,917)		(0.4)	%	—		—	%
Interest expense — net	(26,695)		(1.8)	%	(27,749)		(2.1)	%
Income before income tax	85,423		5.7	%	65,961		5.1	%
Income tax expense	(22,824)		(1.5)	%	(13,195)		(1.0)	%
Net income	$	62,599	4.2	%	$	52,766	4.1	%

Adjusted EBITDA (1)	$	226,472	15.2	%	$	193,303	15.0	%
Adjusted income from operations (1)	$	127,232	8.5	%	$	93,710	7.2	%
Adjusted net income (1)	$	107,934	7.2	%	$	82,366	6.4	%

2526

Table of Contents

~~The following table sets forth statement of income data as a percentage of revenue for the six months ended June 30, 2022 and 2021:~~

Six Months Ended June 30,
2022 % 2021 %
(In thousands, except percentages)
Revenue $ 950,750 100.0 % $ 832,318 100.0 %
Cost of services 712,166 74.9 % 644,978 77.5 %
Gross profit 238,584 25.1 % 187,340 22.5 %
Selling, general and administrative expenses 145,419 15.3 % 124,568 15.0 %
Amortization of intangible assets 14,179 1.5 % 15,052 1.8 %
Income from operations 78,986 8.3 % 47,720 5.7 %
Loss on foreign currency forward contracts (5,917) (0.6) % — — %
Interest expense — net (14,988) (1.6) % (18,596) (2.2) %
Income before income tax 58,081 6.1 % 29,124 3.5 %
Income tax expense (13,730) (1.4) % (3,177) (0.4) %
Net income $ 44,351 4.7 % $ 25,947 3.1 %
Adjusted EBITDA (1)
$ 145,912 15.3 % $ 114,247 13.7 %
Adjusted income from operations (1)
$ 81,483 8.6 % $ 47,720 5.7 %
Adjusted net income (1)
$ 69,836 7.3 % $ 43,696 5.2 %

~~(1)~~Adjusted EBITDA, adjusted income from operations and adjusted net income are non-GAAP financial measures and are not determined in accordance with accounting principles generally accepted in the United States (“GAAP”). Refer to “Non-GAAP Financial Measures and Reconciliation” below for a reconciliation of these non-GAAP financial measures to their respective measures determined under GAAP and for information regarding our use of non-GAAP financial measures.

Three Months Ended ~~June~~September 30, 2022 Compared to the Three Months Ended ~~June~~September 30, 2021

Revenue. Revenue increased by ~~$48.9~~$79.9 million, or ~~11%~~17%, to ~~$490.3~~$540.2 million for the three months ended ~~June~~September 30, 2022 from ~~$441.5~~$460.3 million for the same period in 2021. The following table summarizes the revenue and percentage of total revenue for each of our segments for the three months ended ~~June~~September 30, 2022 and 2021:

Three Months Ended June 30,
2022 2021 Change 2022 vs 2021
(In thousands, except percentages)
Full-service center-based child care $ 371,316 75.7 % $ 334,427 75.7 % $ 36,889 11.0 %
Tuition 336,884 90.7 % 298,065 89.1 % 38,819 13.0 %
Management fees and operating subsidies 34,432 9.3 % 36,362 10.9 % (1,930) (5.3) %
Back-up care 91,714 18.7 % 81,484 18.5 % 10,230 12.6 %
Educational advisory and other services 27,311 5.6 % 25,567 5.8 % 1,744 6.8 %
Total revenue $ 490,341 100.0 % $ 441,478 100.0 % $ 48,863 11.1 %

~~Table of Contents~~


	Three Months Ended September 30,
	2022				2021				Change 2022 vs 2021

	(In thousands, except percentages)
Full-service center-based child care	$	380,556	70.5	%	$	333,883	72.6	%	$	46,673	14.0	%
Tuition	343,101		90.2	%	296,765		88.9	%	46,336		15.6	%
Management fees and operating subsidies	37,455		9.8	%	37,118		11.1	%	337		0.9	%
Back-up care	128,606		23.8	%	99,197		21.5	%	29,409		29.6	%
Educational advisory and other services	31,053		5.7	%	27,253		5.9	%	3,800		13.9	%
Total revenue	$	540,215	100.0	%	$	460,333	100.0	%	$	79,882	17.4	%

Revenue generated by the full service center-based child care segment in the three months ended ~~June~~September 30, 2022 increased by ~~$36.9~~$46.7 million, or ~~11%~~14%, when compared to the same period in 2021. Revenue growth in this segment was primarily attributable to the acquisition of approximately 75 child care centers in Australia and from enrollment increases in our ~~open~~existing child care ~~centers and from the re-opening of our temporarily closed~~ centers. Tuition revenue increased by ~~$38.8~~$46.3 million, or ~~13%~~16%, when compared to the prior year, onattributable to revenue contributions from OAC of $37.3 million during the quarter and a ~~16%~~9% increase in ~~enrollment.~~enrollment at our existing centers. While we continue to see year-over-year enrollment ingrowth at our centers, ~~continues to improve,~~ our centers continue to operate below pre-COVID-19 enrollment levels as ~~the ongoing disruption of the pandemic and~~ labor market challenges have slowed the recovery ~~and impacted occupancy levels.~~of enrollment. We expect continued occupancy improvement ~~throughout~~through the remainder of 2022 and into 2023. Additionally, during the three months ended ~~June~~September 30, 2022, ~~$1.4~~$1.2 million was received from government programs related to tuition support and was recorded to revenue. Lower foreign currency exchange rates for our United Kingdom and Netherlands operations ~~partially offset our revenue growth, which~~ decreased 2022 tuition revenue by approximately 4%5%, or ~~$12.6 million.~~$16.9 million, on a same-currency basis and partially offset our revenue growth. We expect lower foreign currency exchange rates to continue to negatively impact results for the remainder of 2022. Management fees and operating subsidies from employer sponsors ~~decreased~~increased by ~~$1.9~~$0.3 million, or ~~5%, primarily due to funding~~1%. Funding received from government support programs ~~that~~ reduced certain center operating costs, which impacted the related operating subsidies. During the three months ended ~~June~~September 30, 2022 and 2021, such funding ~~received from government support programs of $6.5 million and $2.8 million, respectively,~~ reduced the operating subsidy revenue due from ~~employers.~~employers by $9.6 million and $3.6 million, respectively.

Revenue generated by back-up care services in the three months ended ~~June~~September 30, 2022 increased by ~~$10.2~~$29.4 million, or ~~13%~~30%, when compared to the same period in 2021. Revenue growth in the back-up care segment was primarily attributable to ~~expanded sales to new clients,~~ increased utilization of center-based and in-home back-up care from new and existing clients, ~~and~~including contributions from our various back-up use ~~types.~~types, and expanded sales to new clients.

Revenue generated by educational advisory and other services in the three months ended ~~June~~September 30, 2022 increased by ~~$1.7~~$3.8 million, or 7%14%, when compared to the same period in the prior year. Revenue growth in this segment was primarily attributable to contributions from sales to new clients and increased utilization from existing clients.

Cost of Services. Cost of services increased by ~~$26.3~~$71.3 million, or 8%21%, to ~~$361.8~~$411.4 million for the three months ended ~~June~~September 30, 2022 from ~~$335.5~~$340.1 million for the same period in 2021.

Cost of services in the full service center-based child care segment increased by ~~$16.8~~$51.6 million, or 6%18%, to ~~$297.3~~$330.6 million in the three months ended ~~June~~September 30, 2022 when compared to the same period in 2021. The increase in cost of services was primarily associated with the acquisition of approximately 75 child care centers in Australia and increased labor costs to serve current and increasing enrollment ~~increase~~ in our existing child care centers, and ~~the re-opening of our temporarily closed centers.~~general market inflation. Personnel costs, which generally represent 70% of the costs for this segment, increased 8%26% primarily in connection with the acquisition of OAC, enrollment growth at our ~~centers.~~existing centers, and higher average labor costs, including wage increases, staff to support classroom ratios, and premiums associated with temporary help. Funding received from government support programs reduced center operating expenses by ~~$21.4~~a total of $21.9 million in the ~~second~~third quarter of 2022, compared to ~~$7.4~~$15.2 million in government funding received in the ~~second~~third quarter of 2021. As noted above, a portion of the funding received from government support programs reduced the operating costs in certain employer-sponsored centers, which in turn reduced the operating subsidy revenue due from employers for the related child care centers by ~~$6.5~~$9.6 million and ~~$2.8~~$3.6 million in the three months ended ~~June~~September 30, 2022 and 2021, respectively.

Table of Contents

Cost of services in the back-up care segment increased by $20.0 million, or 41%, to $68.4 million in the three months ended September 30, 2022, when compared to the prior year. The increase in cost of services is associated with a higher number of back-up care sessions delivered and the effects of a change in the revenue mix, with a return to higher levels of center-based and in-home back-up care use in 2022 compared to more significant use of self-sourced reimbursed care in the prior year period. Cost of services in 2022 included higher care provider fees generated by the increase in utilization levels of center-based and in-home back-up care over the prior year, and continued investment in personnel, marketing and technology to support our customer user experience and service delivery.

Cost of services in the educational advisory and other services segment decreased by $0.2 million, or 1%, to $12.4 million in the three months ended September 30, 2022 when compared to the prior year, due to cost efficiencies that were partially offset by increased personnel costs related to delivering services to the expanding customer base.

Gross Profit.Gross profit increased by $8.5 million, or 7%, to $128.8 million for the three months ended September 30, 2022 from $120.3 million for the same period in 2021. Gross profit margin was 24% of revenue for the three months ended September 30, 2022, a decrease of approximately 2% compared to the three months ended September 30, 2021. The decrease was primarily due to increased labor costs in the full service center-based child care segment.

Selling, General and Administrative Expenses (“SGA”).SGA increased by $13.7 million, or 20%, to $80.8 million for the three months ended September 30, 2022 from $67.1 million for the same period in 2021, in order to support the business as it continues to re-ramp, and for transaction-related costs of $6.7 million incurred in conjunction with the acquisition of OAC. SGA was 15.0% of revenue for the three months ended September 30, 2022, generally consistent with the same period in 2021.

Amortization of Intangible Assets.Amortization expense on intangible assets was $8.9 million for the three months ended September 30, 2022, an increase from $7.1 million for the three months ended September 30, 2021, due to increases from intangible assets acquired in relation to the acquisitions completed in 2022, partially offset by the use of the accelerated method of amortization for certain intangible assets and decreases from intangible assets becoming fully amortized during the period.

Income from Operations.Income from operations decreased by $6.9 million, or 15%, to $39.0 million for the three months ended September 30, 2022 when compared to the prior year. The following table summarizes income from operations and percentage of revenue for each of our segments for the three months ended September 30, 2022 and 2021:


	Three Months Ended September 30,
	2022				2021				Change 2022 vs 2021

	(In thousands, except percentages)
Full-service center-based child care	$	(9,834)	(2.6)	%	$	10,070	3.0	%	$	(19,904)	(197.7)	%
Back-up care	40,405		31.4	%	31,823		32.1	%	8,582		27.0	%
Educational advisory and other services	8,478		27.3	%	4,097		15.0	%	4,381		106.9	%
Income from operations	$	39,049	7.2	%	$	45,990	10.0	%	$	(6,941)	(15.1)	%

The decrease in income from operations was due to the following:

•Income from operations for the full service center-based child care segment decreased $19.9 million, or 198%, in the three months ended September 30, 2022 when compared to the same period in 2021 primarily due to decreases in gross profit associated with increased labor costs and transaction-related costs of $6.7 million incurred in conjunction with the acquisition of OAC, partially offset by incremental net contributions of approximately $2 million from government support programs that primarily reduced certain operating expenses.

•Income from operations for the back-up care segment increased $8.6 million, or 27%, in the three months ended September 30, 2022 when compared to the same period in 2021, due to the expanding revenue base from increased sales and utilization, partially offset by higher operating costs as the service delivery mix continues to revert to pre-COVID-19 levels, with increasing utilization of traditional in-home and center-based back-up care, as well as other care types, and a reduced self-sourced reimbursed care compared to the prior year.

•Income from operations for the educational advisory and other services segment increased $4.4 million, or 107%, in the three months ended September 30, 2022 when compared to the same period in 2021 due to contributions from the expanding revenue base and cost management.

Table of Contents

Net Interest Expense.Net interest expense increased to $11.7 million for the three months ended September 30, 2022 from $9.2 million for the same period in 2021 primarily due to increases in borrowings outstanding, higher interest rates applicable to our debt, and incremental interest associated with a deferred payment for the OAC acquisition. The weighted average interest rate for the term loans and revolving credit facility was 3.27% for three months ended September 30, 2022 compared to 3.06% for the three months ended September 30, 2021, inclusive of the effects of the interest rate swap arrangements prior to their maturity on October 31, 2021. Based on our current interest rate projections, we estimate that our overall weighted average interest rate will approximate 3.6% for the remainder of 2022.

Income Tax Expense.We recorded income tax expense of $9.1 million during the three months ended September 30, 2022, at an effective income tax rate of 33%, compared to an income tax expense of $10.0 million during the three months ended September 30, 2021, at an effective income tax rate of 27%. The difference between the effective income tax rate as compared to the statutory income tax rate was primarily due to the effects of excess (shortfall) tax benefit (expense) associated with the exercise or expiration of stock options and vesting of restricted stock, which had a more significant impact to the effective tax rate for 2021 due to the higher excess tax benefits. The effective income tax rate may fluctuate from quarter to quarter for various reasons, including changes to income before income tax, jurisdictional mix of income before income tax, valuation allowances, jurisdictional income tax rate changes, as well as discrete items such as non-deductible transaction costs, the settlement of foreign, federal and state tax matters and the effects of excess (shortfall) tax benefit (expense) associated with the exercise or expiration of stock options and vesting of restricted stock. During the three months ended September 30, 2022, the net shortfall tax expense from stock-based compensation expense increased tax expense by $0.1 million. During the three months ended September 30, 2021, the excess tax benefits reduced income tax expense by $0.8 million. The effective income tax rate prior to the inclusion of the excess (shortfall) tax benefit (expense) from stock-based compensation and other discrete items was approximately 29% for the three months ended September 30, 2022 and 2021.

Adjusted EBITDA and Adjusted Income from Operations.Adjusted EBITDA increased $1.5 million, or 2%, and adjusted income from operations decreased $0.2 million, or 1% for the three months ended September 30, 2022 over the comparable period in 2021 primarily as a result of the increased utilization of back-up and educational advisory services, offset by increased labor costs in the full service center-based child care segment.

Adjusted Net Income.Adjusted net income decreased $0.6 million, or 1%, for the three months ended September 30, 2022 when compared to the same period in 2021, primarily due to the decrease in income from operations and a higher effective tax rate.

Nine Months Ended September 30, 2022 Compared to the Nine Months Ended September 30, 2021

Revenue.Revenue increased by $198.3 million, or 15%, to $1.5 billion for the nine months ended September 30, 2022 from $1.3 billion for the same period in 2021. The following table summarizes the revenue and percentage of total revenue for each of our segments for the nine months ended September 30, 2022 and 2021:


	Nine Months Ended September 30,
	2022				2021				Change 2022 vs 2021

	(In thousands, except percentages)
Full-service center-based child care	$	1,105,804	74.2	%	$	958,629	74.1	%	$	147,175	15.4	%
Tuition	1,000,207		90.5	%	845,081		88.2	%	155,126		18.4	%
Management fees and operating subsidies	105,597		9.5	%	113,548		11.8	%	(7,951)		(7.0)	%
Back-up care	301,164		20.2	%	257,036		19.9	%	44,128		17.2	%
Educational advisory and other services	83,997		5.6	%	76,986		6.0	%	7,011		9.1	%
Total revenue	$	1,490,965	100.0	%	$	1,292,651	100.0	%	$	198,314	15.3	%

Table of Contents

Revenue generated by the full service center-based child care segment in the nine months ended September 30, 2022 increased by $147.2 million, or 15%, when compared to the same period in 2021. Revenue growth in this segment was attributable to enrollment increases in our open centers and the re-opening of our temporarily closed centers, as well as the acquisition of approximately 75 child care centers in Australia in the third quarter of 2022. Tuition revenue increased by $155.1 million, or 18%, when compared to the prior year, on a 17% increase in enrollment and revenue contributions from OAC of $37.3 million. As noted above, while enrollment in our centers continues to improve, our centers continue to operate below pre-COVID-19 enrollment levels as the ongoing labor market challenges have slowed the recovery of enrollment. We expect continued occupancy improvement through the remainder of 2022 and into 2023. Additionally, during the nine months ended September 30, 2022, $4.6 million was received from government programs related to tuition support and was recorded to revenue. Lower foreign currency exchange rates for our United Kingdom and Netherlands operations partially offset our revenue growth decreasing 2022 tuition revenue by approximately 4%, or $33.6 million. Management fees and operating subsidies from employer sponsors decreased by $8.0 million, or 7%, primarily due to increasing enrollment, which increased tuition revenue, and due to funding received from government support programs that reduced certain center operating costs, thereby reducing the related operating subsidies. During the nine months ended September 30, 2022 and 2021, funding received from government support programs of $25.6 million and $9.3 million, respectively, reduced the operating subsidy revenue due from employers.

Revenue generated by back-up care services in the nine months ended September 30, 2022 increased by $44.1 million, or 17%, when compared to the same period in 2021. Revenue growth in the back-up care segment was primarily attributable to increased utilization of center-based and in-home back-up care from new and existing clients, expanded sales to new clients, and contributions from our various back-up use types.

Revenue generated by educational advisory and other services in the nine months ended September 30, 2022 increased by $7.0 million, or 9%, when compared to the same period in the prior year. Revenue growth in this segment was primarily attributable to contributions from sales to new clients and increased utilization from existing clients.

Cost of Services.Cost of services increased $138.5 million, or 14%, to $1.1 billion for the nine months ended September 30, 2022 from $985.0 million for the same period in 2021.

Cost of services in the full service center-based child care segment increased $101.4 million, or 12%, to $922.1 million in the nine months ended September 30, 2022 when compared to the same period in 2021. The increase in cost of services was primarily associated with increased labor costs to serve current and increasing enrollment in our centers and the re-opening of our temporarily closed centers, as well as the acquisition of approximately 75 child care centers in Australia in the third quarter of 2022 and general market inflation. Personnel costs increased 16% primarily in connection with the enrollment growth at our centers, higher average labor costs and the acquisition of OAC. Funding received from government support programs reduced center operating expenses by $68.6 million in 2022, compared to $32.2 million in government funding received in 2021. As noted above, a portion of the funding received from government support programs reduced the operating costs in certain employer-sponsored centers, which in turn reduced the operating subsidy revenue due from employers for the related child care centers by $25.6 million and $9.3 million in the nine months ended September 30, 2022 and 2021, respectively.

Cost of services in the back-up care segment increased ~~by $8.2~~$36.3 million, or ~~19%~~29%, to ~~$50.7~~$163.6 million in the ~~three~~nine months ended ~~June~~September 30, 2022, when compared to the prior year. The increase in cost of services is associated with the effects of a change in the revenue mix and the return to higher levels of center-based and in-home back-up care use in 2022 compared to more significant use of self-sourced reimbursed care in the prior year period. ~~The increase in cost~~Cost of services in 2022 included ~~increased~~higher care provider fees generated by the increase in utilization levels of center-based and in-home back-up care over the prior year, and continued investment in personnel, marketing and technology to support our customer user experience and service delivery.

Cost of services in the educational advisory and other services segment increased by ~~$1.3~~$0.8 million, or ~~10%~~2%, to ~~$13.8~~$37.9 million in the ~~three~~nine months ended ~~June~~September 30, 2022 when compared to the prior year, ~~which is broadly consistent with the revenue growth. The increase was primarily~~ due to increased personnel costs related to delivering services to the expanding customer base.

Gross Profit. Gross profit increased ~~by $22.5~~$59.8 million, or ~~21%~~19%, to ~~$128.5~~$367.4 million for the ~~three~~nine months ended ~~June~~September 30, 2022 from ~~$106.0~~$307.6 million for the same period in 2021. Gross profit margin was ~~26%~~25% of revenue for the ~~three~~nine months ended ~~June~~September 30, 2022 an increase of approximately 2%1% compared to the ~~three~~nine months ended ~~June~~September 30, 2021. The increase was primarily due to improved margins in the full service center-based child care segment from enrollment increases at open child care centers and from the re-opening of temporarily closed centers.

Selling, General and Administrative ~~Expenses (~~“~~SGA~~”).Expenses. SGA increased ~~by $9.2~~$34.5 million, or ~~14%~~18%, to ~~$73.7~~$226.2 million for the ~~three~~nine months ended ~~June~~September 30, 2022 from ~~$64.5~~$191.7 million for the same period in 2021, in order to support the business as it continues to ~~re-ramp.~~re-ramp and for transaction-related costs of $9.2 million incurred in conjunction with the acquisition of OAC. SGA was ~~15.0%~~15% of revenue for the ~~three~~nine months ended ~~June~~September 30, 2022, generally consistent with the same period in 2021.

Table of Contents

Amortization of Intangible Assets. Amortization expense on intangible assets was ~~$7.0~~$23.1 million for the ~~three~~nine months ended ~~June~~September 30, 2022, ~~a decrease~~an increase from ~~$7.5~~$22.2 million for the ~~three~~nine months ended ~~June~~September 30, 2021 due to increases from intangible assets acquired in relation to the acquisitions completed in 2021 and 2022, partially offset by the use of the accelerated method of amortization for certain intangible assets and decreases from certain intangible assets becoming fully amortized during the ~~period, partially offset by increases from the acquisitions completed in 2021.~~period.

~~Table of Contents~~

Income from Operations. Income from operations increased by ~~$13.8~~$24.3 million, or ~~41%~~26%, to ~~$47.8~~$118.0 million for the ~~three~~nine months ended ~~June~~September 30, 2022 when compared to the ~~prior year.~~same period in 2021. The following table summarizes income from operations and percentage of revenue for each of our segments for the ~~three~~nine months ended ~~June~~September 30, 2022 and 2021:


		Three Months Ended June 30,													Nine Months Ended September 30,
		2022				2021				Change 2022 vs 2021					2022				2021				Change 2022 vs 2021

		(In thousands, except percentages)													(In thousands, except percentages)
Full-service center-based child care	Full-service center-based child care	$	19,722	5.3	%	$	4,062	1.2	%	$	15,660	385.5	%	Full-service center-based child care	$	17,049	1.5	%	$	(3,835)	(0.4)	%	$	20,884	544.6	%
Back-up care	Back-up care	25,119		27.4	%	24,769		30.4	%	350		1.4	%	Back-up care	85,982		28.5	%	83,782		32.6	%	2,200		2.6	%
Educational advisory and other services	Educational advisory and other services	2,981		10.9	%	5,181		20.3	%	(2,200)		(42.5)	%	Educational advisory and other services	15,004		17.9	%	13,763		17.9	%	1,241		9.0	%
Income from operations	Income from operations	$	47,822	9.8	%	$	34,012	7.7	%	$	13,810	40.6	%	Income from operations	$	118,035	7.9	%	$	93,710	7.2	%	$	24,325	26.0	%

The increase in income from operations was due to the following:

•Income from operations for the full service center-based child care segment increased ~~$15.7~~$20.9 million, or ~~386%~~545%, in the ~~three~~nine months ended ~~June~~September 30, 2022 when compared to the same period in 2021 primarily due to increases in tuition revenue from enrollment growth in our open centers and the re-opening of temporarily closed centers, as well as incremental net contributions of approximately ~~$12~~$25 million from government support programs that primarily reduced certain operating ~~expenses.~~expenses, partially offset by transaction-related costs of $9.2 million incurred in conjunction with the acquisition of OAC.

•Income from operations for the back-up care segment increased ~~$0.4~~$2.2 million, or 1%3%, in the ~~three~~nine months ended ~~June~~September 30, 2022 when compared to the same period in 2021, due to the expanding revenue base from increased sales and utilization, partially offset by higher operating costs as the service delivery mix continues to shift back ~~towards~~to pre-COVID-19 levels, with increasing utilization of traditional in-home and center-based back-up care, as well as other use types, and ~~a decrease in~~reduced self-sourced reimbursed care compared to the prior year.

•Income from operations for the educational advisory and other services segment ~~decreased $2.2~~increased $1.2 million, or ~~42%~~9%, in the ~~three~~nine months ended ~~June~~September 30, 2022 when compared to the same period in 2021 due to ~~investments in personnel, marketing and technology to support~~contributions from the ~~growth of the segment.~~expanding revenue base.

Loss on Foreign Currency Forward Contracts. During the nine months ended September 30, 2022, ~~three months ended June 30, 2022,~~ in connection with the acquisition in Australia completed inon July 1, 2022, we entered into foreign currency forward contracts with a total notional value of approximately AUD$320 million, which included the expected payments for the purchase price and for letters of credit used to guarantee certain lease arrangements, to mitigate the impact of foreign currency fluctuations between signing of the definitive purchase agreement on May 3, 2022 and closing. The cash flows associated with the business combination do not meet the criteria to be designated and accounted for as cash flow hedges and, as such, foreign currency gains and losses are recorded on the consolidated statement of income. During the ~~three~~nine months ended ~~June~~September 30, 2022, we recognized realized ~~and unrealized~~ losses of $5.9 million in relation to these forward contracts due to fluctuations in the Australian dollar.

Net Interest Expense. Net interest expense decreased to ~~$7.9~~$26.7 million for the ~~three~~nine months ended ~~June~~September 30, 2022 from ~~$9.6~~$27.7 million for the same period in 2021, due to decreases in the outstanding debt as a result of the November 2021 debt refinance as well as a decrease in the interest rates applicable to our debt. The weighted average interest rate for the term loans and revolving credit facility was 2.76% for three months ended June 30, 2022 and 3.06% for the three months ended June 30, 2021, inclusive of the effects of the interest rate swap arrangements prior to their maturity on October 31, 2021. Based on our current interest rate projections, we estimate that our overall weighted average interest rate will approximate 3.5% for the remainder of 2022.

~~Income Tax Expense.~~We recorded income tax expense of $9.0 million during the three months ended June 30, 2022, at an effective income tax rate of 27%, compared to an income tax expense of $5.6 million during the three months ended June 30, 2021, at an effective income tax rate of 23%. The difference between the effective income tax rate as compared to the statutory income tax rate was primarily due to the effects of excess tax benefits associated with the exercise of stock options and vesting of restricted stock, which had a more significant impact to the effective tax rate for 2021 due to the lower income before income tax and higher excess tax benefits. The effective income tax rate may fluctuate from quarter to quarter for various reasons, including changes to income before income tax, jurisdictional mix of income before income tax, valuation allowances, jurisdictional income tax rate changes, as well as discrete items such as the settlement of foreign, federal and state tax matters and the effects of excess tax benefits associated with the exercise of stock options and vesting of restricted stock. During the three months ended June 30, 2022 and 2021, the excess tax benefits reduced income tax expense by $0.7 million and $1.2 million, respectively. The effective income tax rate prior to the inclusion of the excess tax benefits from stock-based compensation and other discrete items was approximately 28% for the three months ended June 30, 2022 and 2021.

~~Adjusted EBITDA and Adjusted Income from Operations.~~Adjusted EBITDA and adjusted income from operations increased $15.1 million, or 22%, and $16.3 million, or 48%, respectively, for the three months ended June 30, 2022 over the comparable period in 2021 primarily as a result of the increase in gross profit in the full service center-based child care segment.

~~Table of Contents~~

~~Adjusted Net Income.~~Adjusted net income increased $12.3 million, or 41%, for the three months ended June 30, 2022 when compared to the same period in 2021, primarily due to the increase in income from operations, partially offset by a higher effective tax rate.

~~Six Months Ended June 30, 2022 Compared to the Six Months Ended June 30, 2021~~

~~Revenue.~~Revenue increased by $118.4 million, or 14%, to $1.0 billion for the six months ended June 30, 2022 from $0.8 billion for the same period in 2021. The following table summarizes the revenue and percentage of total revenue for each of our segments for the six months ended June 30, 2022 and 2021:

Six Months Ended June 30,
2022 2021 Change 2022 vs 2021
(In thousands, except percentages)
Full-service center-based child care $ 725,248 76.3 % $ 624,746 75.0 % $ 100,502 16.1 %
Tuition 657,106 90.6 % 548,317 87.8 % 108,789 19.8 %
Management fees and operating subsidies 68,142 9.4 % 76,429 12.2 % (8,287) (10.8) %
Back-up care 172,558 18.1 % 157,839 19.0 % 14,719 9.3 %
Educational advisory and other services 52,944 5.6 % 49,733 6.0 % 3,211 6.5 %
Total revenue $ 950,750 100.0 % $ 832,318 100.0 % $ 118,432 14.2 %

Revenue generated by the full service center-based child care segment in the six months ended June 30, 2022 increased by $100.5 million, or 16%, when compared to the same period in 2021. Revenue growth in this segment was attributable to enrollment increases in our open centers and the re-opening of our temporarily closed centers. Tuition revenue increased by $108.8 million, or 19.8%, when compared to the prior year, on a 22% increase in enrollment. As noted above, while enrollment in our centers continues to improve, our centers continue to operate below pre-COVID-19 enrollment levels as the ongoing disruption of the pandemic, infection resurgences and labor market challenges have slowed the recovery and impacted occupancy levels. We expect continued occupancy improvement throughout 2022 and into 2023. Additionally, during the six months ended June 30, 2022, $3.4 million was received from government programs related to tuition support and was recorded to revenue. Lower foreign currency exchange rates for our United Kingdom and Netherlands operations partially offset our revenue growth, which decreased 2022 tuition revenue by approximately 3%, or $16.7 million. Management fees and operating subsidies from employer sponsors decreased by $8.3 million, or 11%, primarily due to funding received from government support programs that reduced certain center operating costs, which impacted the related operating subsidies. During the six months ended June 30, 2022 and 2021, funding received from government support programs of $16.0 million and $5.7 million, respectively, reduced the operating subsidy revenue due from employers.

Revenue generated by back-up care services in the six months ended June 30, 2022 increased by $14.7 million, or 9%, when compared to the same period in 2021. Revenue growth in the back-up care segment was primarily attributable to expanded sales to new client, increased utilization of center-based and in-home back-up care from new and existing clients, and contributions from our various back-up use types.

Revenue generated by educational advisory and other services in the six months ended June 30, 2022 increased by $3.2 million, or 6%, when compared to the same period in the prior year. Revenue growth in this segment was primarily attributable to contributions from sales to new clients and increased utilization from existing clients.

~~Cost of Services.Cost of services increased $67.2 million, or 10%, to $712.2 million for the six months ended June 30, 2022 from $645.0 million for the same period in 2021.~~

Cost of services in the full service center-based child care segment increased $49.8 million, or 9%, to $591.5 million in the six months ended June 30, 2022 when compared to the same period in 2021. The increase in cost of services was primarily associated with the enrollment increase in our centers and the re-opening of our temporarily closed centers. Personnel costs increased 13% primarily in connection with the enrollment growth at our centers. Funding received from government support programs reduced center operating expenses by $46.7 million in 2022, compared to $17.0 million in government funding received in 2021. As noted above, a portion of the funding received from government support programs reduced the operating costs in certain employer-sponsored centers, which in turn reduced the operating subsidy revenue due from employers for the related child care centers by $16.0 million and $5.7 million in the six months ended June 30, 2022 and 2021, respectively.

~~Table of Contents~~

Cost of services in the back-up care segment increased $16.4 million, or 21%, to $95.2 million in the six months ended June 30, 2022, when compared to the prior year. The increase in cost of services is associated with the effects of a change in the revenue mix and the return to higher levels of center-based and in-home back-up care use in 2022 compared to more significant self-sourced reimbursed care in the prior year period. The increase in cost of services included increased care provider fees generated by the increase in utilization levels of center-based and in-home back-up care over the prior year, and continued investment in personnel, marketing and technology to support our customer user experience and service delivery.

Cost of services in the educational advisory and other services segment increased by $1.0 million, or 4%, to $25.5 million in the six months ended June 30, 2022 when compared to the prior year, which is broadly consistent with the revenue growth. The increase was primarily due to personnel costs related to delivering services to the expanding customer base.

~~Gross Profit.~~Gross profit increased $51.2 million, or 27%, to $238.6 million for the six months ended June 30, 2022 from $187.3 million for the same period in 2021. Gross profit margin was 25% of revenue for the six months ended June 30, 2022 an increase of approximately 2% compared to the six months ended June 30, 2021. The increase was primarily due to improved margins in the full service center-based child care segment from enrollment increases at open child care centers and from the re-opening of temporarily closed centers.

~~Selling, General and Administrative Expenses.~~SGA increased $20.9 million, or 17%, to $145.4 million for the six months ended June 30, 2022 from $124.6 million for the same period in 2021, in order to support the business as it continues to re-ramp. SGA was 15% of revenue for the six months ended June 30, 2022, generally consistent with the same period in 2021.

~~Amortization of Intangible Assets.~~Amortization expense on intangible assets was $14.2 million for the six months ended June 30, 2022, a decrease from $15.1 million for the six months ended June 30, 2021 due to decreases from certain intangible assets becoming fully amortized during the period, partially offset by increases from the acquisitions completed in 2021.

~~Income from Operations.~~Income from operations increased by $31.3 million, or 66%, to $79.0 million for the six months ended June 30, 2022 when compared to the same period in 2021. The following table summarizes income from operations and percentage of revenue for each of our segments for the six months ended June 30, 2022 and 2021:

Six Months Ended June 30,
2022 2021 Change 2022 vs 2021
(In thousands, except percentages)
Full-service center-based child care $ 26,883 3.7 % $ (13,905) (2.2) % $ 40,788 293.3 %
Back-up care 45,577 26.4 % 51,959 32.9 % (6,382) (12.3) %
Educational advisory and other services 6,526 12.3 % 9,666 19.4 % (3,140) (32.5) %
Income from operations $ 78,986 8.3 % $ 47,720 5.7 % $ 31,266 65.5 %

~~The increase in income from operations was due to the following:~~

•Income from operations for the full service center-based child care segment increased $40.8 million, or 293%, in the six months ended June 30, 2022 when compared to the same period in 2021 primarily due to increases in tuition revenue from enrollment growth in our open centers and the re-opening of temporarily closed centers, as well as incremental net contributions of approximately $23 million from government support programs that primarily reduced certain operating expenses.

•Income from operations for the back-up care segment decreased $6.4 million, or 12%, in the six months ended June 30, 2022 when compared to the same period in 2021, as the service delivery mix continues to shift back towards pre-COVID-19 levels, with increasing utilization of traditional in-home and center-based back-up care and a decrease in self-sourced reimbursed care compared to the prior year.

•Income from operations for the educational advisory and other services segment decreased $3.1 million, or 32%, in the six months ended June 30, 2022 when compared to the same period in 2021 due to investments in personnel, marketing and technology to support the growth of the segment.

~~Loss on Foreign Currency Forward Contracts.~~ ~~During the six months ended June 30, 2022,~~in connection with the acquisition in Australia completed in July 2022, we entered into foreign currency forward contracts with a total notional value of approximately AUD$320 million, which included the expected payments for the purchase price and for letters of credit used to guarantee certain lease arrangements, to mitigate the impact of foreign currency fluctuations between signing of the definitive purchase agreement on May 3, 2022 and closing. The cash flows associated with the business combination do not meet the criteria to be designated and accounted for as cash flow hedges and as such, foreign currency gains and losses are recorded on the consolidated statement of income. During the six months ended June 30, 2022, we recognized realized and unrealized losses of $5.9 million in relation to these forward contracts due to fluctuations in the Australian dollar.

~~Table of Contents~~

~~Net Interest Expense.~~Net interest expense decreased to $15.0 million for the six months ended June 30, 2022 from $18.6 million for the same period in 2021, due to decreased borrowings under our revolving credit facility as well as decreases in the interest rates applicable to our debt. Including the effects of the interest rate swap arrangements, the weighted average interest rates for the term loan and revolving credit facility were ~~2.55%~~2.80% and 3.06% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively.

Table of Contents

Income Tax Expense. We recorded income tax expense of ~~$13.7~~$22.8 million for the ~~six~~nine months ended ~~June~~September 30, 2022 at an effective income tax rate of ~~24%~~27%, compared to an income tax expense of ~~$3.2~~$13.2 million during the ~~six~~nine months ended ~~June~~September 30, 2021, at an effective income tax rate of ~~11%~~20%. The difference between the effective income tax rates as compared to the statutory income tax rates was primarily due to the effects of excess (shortfall) tax ~~benefits~~benefit (expense) associated with the exercise or expiration of stock options and vesting of restricted stock. During the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, the excess tax benefit decreased income tax expense by ~~$2.7~~$2.6 million and ~~$5.1~~$5.9 million, respectively. The effective income tax rate may fluctuate from quarter to quarter for various reasons, including changes to income before income tax, jurisdictional mix of income before income tax, valuation allowances, jurisdictional income tax rate changes, as well as discrete items such as the settlement of foreign, federal and state tax issues, and the effects of excess (shortfall) tax ~~benefits~~benefit (expense) associated with the exercise or expiration of stock options and vesting of restricted stock. The effective income tax rate would have approximated 28% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, prior to the inclusion of the excess tax benefit from stock-based compensation and other discrete items.

Adjusted EBITDA and Adjusted Income from Operations. Adjusted EBITDA and adjusted income from operations increased ~~$31.7~~$33.2 million, or ~~28%~~17%, and ~~$33.8~~$33.5 million, or ~~71%~~36%, respectively, for the ~~six~~nine months ended ~~June~~September 30, 2022 over the comparable period in 2021 primarily as a result of the increase in gross profit in the full service center-based child care segment.

Adjusted Net Income. Adjusted net income increased ~~$26.1~~$25.6 million, or ~~60%~~31%, for the ~~six~~nine months ended ~~June~~September 30, 2022 when compared to the same period in 2021, primarily due to the increase in income from operations, partially offset by a higher effective tax rate.

3132

Table of Contents

Non-GAAP Financial Measures and Reconciliation

In our quarterly and annual reports, earnings press releases and conference calls, we discuss key financial measures that are not calculated in accordance with GAAP to supplement our consolidated financial statements presented on a GAAP basis. These non-GAAP financial measures of adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are reconciled from their respective measures determined under GAAP as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021

		(In thousands, except share data)									(In thousands, except share data)
Net income	Net income	$	24,945	$	18,815	$	44,351	$	25,947	Net income	$	18,248	$	26,819	$	62,599	$	52,766
Interest expense — net	Interest expense — net	7,942		9,580		14,988		18,596		Interest expense — net	11,707		9,153		26,695		27,749
Income tax expense	Income tax expense	9,018		5,617		13,730		3,177		Income tax expense	9,094		10,018		22,824		13,195
Depreciation	Depreciation	18,055		20,598		36,482		40,340		Depreciation	18,349		20,326		54,831		60,666
Amortization of intangible assets (a)	Amortization of intangible assets (a)	7,030		7,512		14,179		15,052		Amortization of intangible assets (a)	8,948		7,140		23,127		22,192
EBITDA	EBITDA	66,990		62,122		123,730		103,112		EBITDA	66,346		73,456		190,076		176,568
Additional adjustments:	Additional adjustments:									Additional adjustments:

Stock-based compensation expense (b)	Stock-based compensation expense (b)	7,672		5,829		13,768		11,135		Stock-based compensation expense (b)	7,514		5,600		21,282		16,735
Loss on foreign currency forward contracts (c)		5,917		—		5,917		—
Other costs (d)		2,497		—		2,497		—
Other costs (c)										Other costs (c)	6,700		—		9,197		—
Loss on foreign currency forward contracts (d)										Loss on foreign currency forward contracts (d)	—		—		5,917		—

Total adjustments	Total adjustments	16,086		5,829		22,182		11,135		Total adjustments	14,214		5,600		36,396		16,735
Adjusted EBITDA	Adjusted EBITDA	$	83,076	$	67,951	$	145,912	$	114,247	Adjusted EBITDA	$	80,560	$	79,056	$	226,472	$	193,303

Income from operations	Income from operations	$	47,822	$	34,012	$	78,986	$	47,720	Income from operations	$	39,049	$	45,990	$	118,035	$	93,710

Other costs (d)		2,497		—		2,497		—
Other costs (c)										Other costs (c)	6,700		—		9,197		—
Adjusted income from operations	Adjusted income from operations	$	50,319	$	34,012	$	81,483	$	47,720	Adjusted income from operations	$	45,749	$	45,990	$	127,232	$	93,710

Net income	Net income	$	24,945	$	18,815	$	44,351	$	25,947	Net income	$	18,248	$	26,819	$	62,599	$	52,766
Income tax expense	Income tax expense	9,018		5,617		13,730		3,177		Income tax expense	9,094		10,018		22,824		13,195
Income before income tax	Income before income tax	33,963		24,432		58,081		29,124		Income before income tax	27,342		36,837		85,423		65,961
Amortization of intangible assets (a)	Amortization of intangible assets (a)	7,030		7,512		14,179		15,052		Amortization of intangible assets (a)	8,948		7,140		23,127		22,192

Stock-based compensation expense (b)	Stock-based compensation expense (b)	7,672		5,829		13,768		11,135		Stock-based compensation expense (b)	7,514		5,600		21,282		16,735
Loss on foreign currency forward contracts (c)		5,917		—		5,917		—
Other costs (d)		2,497		—		2,497		—
Other costs (c)										Other costs (c)	6,700		—		9,197		—
Loss on foreign currency forward contracts (d)										Loss on foreign currency forward contracts (d)	—		—		5,917		—
Interest on deferred consideration (e)										Interest on deferred consideration (e)	1,471		—		1,471		—
Adjusted income before income tax	Adjusted income before income tax	57,079		37,773		94,442		55,311		Adjusted income before income tax	51,975		49,577		146,417		104,888
Adjusted income tax expense (e)		(14,966)		(7,932)		(24,606)		(11,615)
Adjusted income tax expense (f)										Adjusted income tax expense (f)	(13,877)		(10,907)		(38,483)		(22,522)
Adjusted net income	Adjusted net income	$	42,113	$	29,841	$	69,836	$	43,696	Adjusted net income	$	38,098	$	38,670	$	107,934	$	82,366

Weighted average common shares outstanding — diluted	Weighted average common shares outstanding — diluted	59,252,869		61,106,792		59,334,107		61,216,383		Weighted average common shares outstanding — diluted	57,740,013		60,743,765		58,802,742		61,058,843
Diluted adjusted earnings per common share	Diluted adjusted earnings per common share	$	0.71	$	0.49	$	1.18	$	0.71	Diluted adjusted earnings per common share	$	0.66	$	0.64	$	1.84	$	1.35

(a)Amortization of intangible assets represents amortization expense, including quarterly amortization expense of approximately $5.0 million associated with intangible assets recorded in connection with our going private transaction in May 2008.

(b)Stock-based compensation expense represents non-cash stock-based compensation expense in accordance with Accounting Standards Codification Topic 718, Compensation-Stock Compensation.

(c)Other costs represent transaction costs incurred in connection with acquisitions.

(d)During the ~~three~~nine months ended ~~June~~September 30, 2022, we entered into foreign currency forward contracts for the purchase of Australian dollars to satisfy the purchase price of an acquisition completed in July 1, 2022. A loss of $5.9 million resulting from fluctuations in foreign currency rates was recognized during the ~~three~~nine months ended ~~June~~September 30, 2022 in relation to these contracts.

~~(d)Other costs represents transaction costs incurred in connection with acquisitions.~~

3233

Table of Contents

(e)~~Represents~~Interest on deferred consideration represents the imputed interest on the deferred consideration issued in connection with the July 1, 2022 acquisition of OAC.

(f)Adjusted income tax expense represents income tax expense calculated on adjusted income before income tax at an effective tax rate of approximately ~~26%~~27% and ~~21%~~26% for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and ~~2021, respectively.~~of approximately 22% for the three and nine months ended September 30, 2021. The tax rate for 2022 represents a tax rate of approximately ~~27%~~28% applied to the expected adjusted income before income tax, less the estimated effect of excess (shortfall) tax ~~benefits~~benefit (expense) related to equity transactions. However, the jurisdictional mix of the expected adjusted income before income tax for the full year, and the timing and volume of the tax benefits (expense) associated with future equity activity will affect these estimates and the estimated effective tax rate for the year.

Adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share (collectively referred to as the “non-GAAP financial measures”) are not presentations made in accordance with GAAP, and the use of the terms adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share may differ from similar measures reported by other companies and may not be comparable to other similarly titled measures. We believe the non-GAAP financial measures provide investors with useful information with respect to our historical operations. We present the non-GAAP financial measures as supplemental performance measures because we believe they facilitate a comparative assessment of our operating performance relative to our performance based on our results under GAAP, while isolating the effects of some items that vary from period to period. Specifically, adjusted EBITDA allows for an assessment of our operating performance and of our ability to service or incur indebtedness without the effect of non-cash charges, such as depreciation, amortization, stock-based compensation expense, and at times, non-recurring costs, such as loss on foreign currency forward contracts and transaction costs. In addition, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share allow us to assess our performance without the impact of the specifically identified items that we believe do not directly reflect our core operations. These non-GAAP financial measures also function as key performance indicators used to evaluate our operating performance internally, and they are used in connection with the determination of incentive compensation for management, including executive officers. Adjusted EBITDA is also used in connection with the determination of certain ratio requirements under our credit agreement.

Adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are not measurements of our financial performance under GAAP and should not be considered in isolation or as an alternative to income before taxes, net income, diluted earnings per common share, net cash provided by (used in) operating, investing or financing activities or any other financial statement data presented as indicators of financial performance or liquidity, each as presented in accordance with GAAP. Consequently, our non-GAAP financial measures should be considered together with our consolidated financial statements, which are prepared in accordance with GAAP and included in Part I, Item 1 of this Quarterly Report on Form 10-Q. We understand that although adjusted EBITDA, adjusted income from operations, adjusted net income and diluted adjusted earnings per common share are frequently used by securities analysts, lenders and others in their evaluation of companies, they have limitations as analytical tools, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

•adjusted EBITDA, adjusted income from operations and adjusted net income do not fully reflect our cash expenditures, future requirements for capital expenditures or contractual commitments;

•adjusted EBITDA, adjusted income from operations and adjusted net income do not reflect changes in, or cash requirements for, our working capital needs;

•adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt; and

•although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and adjusted EBITDA, adjusted income from operations and adjusted net income do not reflect any cash requirements for such replacements.

Because of these limitations, adjusted EBITDA, adjusted income from operations and adjusted net income should not be considered as discretionary cash available to us to reinvest in the growth of our business or as measures of cash that will be available to us to meet our obligations.

Table of Contents

Liquidity and Capital Resources

Our primary cash requirements are for the ongoing operations of our existing early education and child care centers, back-up care, educational advisory and other services, the addition of new centers through development or acquisitions, and debt financing obligations. Our primary sources of liquidity are our existing cash, cash flows from operations, and borrowings available under our revolving credit facility. We had ~~$270.4~~$32.6 million in cash ($~~276.7~~51.8 million including restricted cash) at ~~June~~September 30, 2022, of which ~~$19.5~~$25.0 million was held in foreign jurisdictions, compared to $261.0 million in cash ($265.3 million including restricted cash) at December 31, 2021, of which $25.8 million was held in foreign jurisdictions. Operations outside of North America accounted for ~~25%~~26% and 27% of our consolidated revenue in the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. The net impact on our liquidity from changes in foreign currency exchange rates was not material for the ~~six~~nine months ended ~~June~~September 30, 2022 and ~~2021, and~~2021. While we anticipate some impact to our results for fiscal 2022 resulting from changes in foreign currency exchange rates, we do not currently expect that the effects of changes in foreign currency exchange rates will have a material net impact on our liquidity, capital resources or results from operations for the remainder of 2022.

~~Table of Contents~~

On July 1, 2022, we completed the acquisition of the outstanding shares of ~~OAC,~~Only About Children, a child care operator in Australia, for aggregate consideration of AUD$450 million. We paid approximately AUD$300 million (USD$207 million), net of cash acquired, and will pay an additional USD$106.5 million 18 months after closing. The initial purchase price was financed with cash on hand. In addition, we funded AUD$14.1 million (USD$9.7 million) for cash-backed guarantees for leases that ~~will be~~are recorded as restricted cash on our consolidated balance sheet.

Our revolving credit facility is part of our senior secured credit facilities, which consist of term loans and a $400 million revolving credit facility. ~~There were no borrowings outstanding on our revolving credit facility at June~~At September 30, 2022 and December 31, ~~2021. We expect to draw on~~2021, $281.8 million and $400.0 million of the revolving credit facility ~~following the closing of the acquisition of OAC.~~was available for borrowing, respectively.

We had a working capital deficit of ~~$82.4~~$387.2 million and $81.9 million at ~~June~~September 30, 2022 and December 31, 2021, respectively. Our working capital deficit has primarily arisen from using cash to make long-term investments in fixed assets and acquisitions, and from share repurchases. We anticipate that our cash flows from operating activities will continue to be impacted while our center performance continues to ramp. As we focus on the enrollment and ramping of centers, we continue to prioritize investments that support current operations and strategic opportunities, as well as the principal and interest payments on our debt.

During the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, we participated in government support programs that were enacted in response to the economic impact of the COVID-19 pandemic, including certain tax deferrals, tax credits and federal block grant funding in the United States, as well as employee wage support in the United Kingdom. We expect to receive less government support in 2023 as most of these programs are currently expected to end by September 30, 2023. During the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, ~~$46.7~~$68.6 million and ~~$17.0~~$32.2 million, respectively, was recorded as a reduction to cost of services in relation to these benefits, of which ~~$16.0~~$25.6 million and ~~$5.7~~$9.3 million, respectively, reduced the operating subsidy revenue due from employers for the related child care centers. Additionally, during the ~~six~~nine months ended ~~June~~September 30, 2022, amounts received for tuition support of ~~$3.4~~$4.6 million were recorded to revenue. As of ~~June~~September 30, 2022 and December 31, 2021, ~~$1.6~~$2.9 million and $3.3 million, respectively, was recorded in prepaid expenses and other current assets on the consolidated balance sheet for amounts due from government support programs. As of ~~June~~September 30, 2022 and December 31, 2021, ~~$7.0~~$6.1 million and $3.9 million, respectively, was recorded to other current liabilities related to government support received related to future periods, and as of ~~June~~September 30, 2022 and December 31, 2021, payroll tax deferrals of $7.6 million and $7.0 million, respectively, were recorded in accounts payable and accrued expenses on the consolidated balance sheet.

The board of directors authorized a share repurchase program of up to $400 million of our outstanding common stock, effective December 16, 2021. The share repurchase program has no expiration date and replaced the prior June 2018 authorization, of which $0.2 million remained available thereunder. During the ~~six~~nine months ended ~~June~~September 30, 2022, we repurchased ~~0.9~~2.0 million shares for ~~$84.2~~$182.3 million, and at ~~June~~September 30, 2022, ~~$296.4~~$198.3 million remained available under the repurchase program. During the ~~six~~nine months ended ~~June~~September 30, 2021, we repurchased ~~0.5~~0.8 million shares for ~~$70.3~~$104.3 million. All repurchased shares have been retired.

We believe that funds provided by operations, our existing cash balances, and borrowings available under our revolving credit facility will be adequate to fund all obligations and liquidity requirements for at least the next 12 months. However, if we were to experience continued or renewed disruption from the COVID-19 pandemic or if we were to undertake any significant acquisitions or make investments in the purchase of facilities for new or existing centers, we could require financing beyond our existing cash and borrowing capacity, and it could be necessary for us to obtain additional debt or equity financing. We may not be able to obtain such financing on reasonable terms, if at all.

Cash Flows Six Months Ended June 30,
2022 2021
(In thousands)
Net cash provided by operating activities $ 125,770 $ 135,725
Net cash used in investing activities $ (23,140) $ (37,656)
Net cash used in financing activities $ (89,019) $ (56,740)
Cash, cash equivalents and restricted cash — beginning of period $ 265,281 $ 388,465
Cash, cash equivalents and restricted cash — end of period $ 276,677 $ 429,119

Table of Contents


Cash Flows	Nine Months Ended September 30,
	2022		2021

	(In thousands)
Net cash provided by operating activities	$	130,978	$	185,247
Net cash used in investing activities	$	(250,939)	$	(62,726)
Net cash used in financing activities	$	(89,455)	$	(88,109)
Cash, cash equivalents and restricted cash — beginning of period	$	265,281	$	388,465
Cash, cash equivalents and restricted cash — end of period	$	51,847	$	420,757

Cash Provided by Operating Activities

Cash provided by operating activities was ~~$125.8~~$131.0 million for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~$135.7~~$185.2 million for the same period in 2021. The decrease in cash provided by operations relates to lower cash provided by working capital arising from the timing of billings and payments when compared to the prior year and the payment of $5.4 million in contingent consideration during the ~~six~~nine months ended ~~June~~September 30, 2022, partially offset by the increase in net income of ~~$18.4~~$9.8 million.

~~Table of Contents~~

Cash Used in Investing Activities

Cash used in investing activities was ~~$23.1~~$250.9 million for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to ~~$37.7~~$62.7 million for the same period in ~~2021.~~2021, an increase of $188.2 million. The ~~decrease~~increase in cash used in investing activities was primarily related to ~~a lower volume of fixed asset additions and~~ acquisitions ~~in 2022, and a higher level of proceeds received from investments in 2022~~ when compared to the prior year. During the ~~six~~nine months ended ~~June~~September 30, 2022, we used $209.4 million to acquire the outstanding shares of OAC, an operator of approximately 75 child care centers in Australia, and to acquire one center in the Netherlands. During the same period in 2021, we used $18.9 million to acquire six centers as well as a camp and back-up care provider. During the nine months ended September 30, 2022, we invested ~~$19.2~~$37.8 million, net of proceeds from the sale of fixed assets, in fixed asset purchases for new child care centers, and maintenance and refurbishments in our existing centers, compared to a net investment of ~~$28.5~~$41.5 million during the same period in the prior year. We used $3.3 million to acquire one center in the six months ended June 30, 2022, compared to $9.1 million used to acquire two centers as well as a camp and back-up care provider during the same period in 2021. Net proceeds received from debt securities and other investments were ~~$4.0~~$2.2 million in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to net cash used in investments of ~~$0.1~~$2.3 million in the prior year. Additionally, during the ~~six~~nine months ended ~~June~~September 30, 2022 we used ~~$4.6~~$5.9 million in cash to settle foreign currency arrangements, which did not occur in the prior year. We entered into foreign currency forward contracts in ~~the second quarter of~~ 2022 in advance of the acquisition completed inon July 1, 2022 in Australia.

Cash Used in Financing Activities

Cash used in financing activities was ~~$89.0~~$89.5 million for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to ~~$56.7~~$88.1 million for the same period in 2021. ~~The~~During the nine months ended September 30, 2022, we had borrowings on our revolving credit facility of $113.0 million, net of repayments, which did not occur in 2021. This increase in cash ~~used in~~proceeds from financing activities in 2022 was ~~primarily related~~offset by an $80.4 million increase in share repurchases during the nine months ended September 30, 2022 when compared with the prior year period. We had share repurchases of $182.6 million during the nine months ended September 30, 2022 compared to ~~payments~~share repurchases of ~~contingent consideration for acquisitions of $13.9~~$102.2 million ~~which did not occur~~during the same period in ~~2021, and a decrease of $17.6 million in~~2021. Additionally, proceeds received from the exercise of stock options and the issuance and sale of restricted stock in the nine months ended September 30, 2022 decreased by $20.4 million compared to the prior year due to lower volume of transactions. Proceeds from the exercise of stock options and the issuance and sale of restricted stock were ~~$10.6~~$11.4 million and ~~$28.2~~$31.8 million in the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. During the nine months ended September 30, 2022, we made payments of contingent consideration for acquisitions of $13.9 million, compared to $0.2 million in 2021.

Debt

Our senior secured credit facilities consist of a $600 million term loan B facility (“term loan B”), a $400 million term loan A facility (“term loan A”) and a $400 million multi-currency revolving credit facility.

Table of Contents

Long term debt obligations were as follows:


							September 30, 2022		December 31, 2021
		June 30, 2022		December 31, 2021
		(In thousands)					(In thousands)
Term loan B	Term loan B	$	597,000	$	600,000	Term loan B	$	595,500	$	600,000
Term loan A	Term loan A	395,000		400,000		Term loan A	392,500		400,000
Deferred financing costs and original issue discount	Deferred financing costs and original issue discount	(7,011)		(7,604)		Deferred financing costs and original issue discount	(6,716)		(7,604)
Total debt	Total debt	984,989		992,396		Total debt	981,284		992,396
Less current maturities	Less current maturities	(16,000)		(16,000)		Less current maturities	(16,000)		(16,000)
Long-term debt	Long-term debt	$	968,989	$	976,396	Long-term debt	$	965,284	$	976,396

The seven year term loan B matures on November 23, 2028 and requires quarterly principal payments equal to 1% per annum of the original aggregate principal amount of the term loan B, with the remaining principal balance due at maturity. The five year term loan A matures on November 23, 2026 and requires quarterly principal payments equal to 2.5% per annum of the original aggregate principal amount of the term loan A in each of the first three years, 5.0% in the fourth year, and 7.5% in the fifth year. The remaining principal balance is due at maturity.

The revolving credit facility matures on May 26, 2026. There were $113.0 million in borrowings outstanding at September 30, 2022, and at December 31, 2021, there were no borrowings outstanding on the revolving credit ~~facility at June 30, 2022 and December 31, 2021, with $400 million available for borrowing.~~facility.

Borrowings under the credit facilities are subject to variable interest. We mitigate our interest rate exposure with interest rate cap agreements. In June 2020, we entered into interest rate cap agreements with a total notional value of $800 million. These interest rate cap agreements, designated and accounted for as cash flow hedges, provide us with interest rate protection in the event the one-month LIBOR rate increases above 1%. Interest rate cap agreements for $300 million notional value have an effective date of June 30, 2020 and expire on October 31, 2023, while interest rate cap agreements for another $500 million notional amount have an effective date of October 29, 2021, and expire on October 31, 2023.

In December 2021, ~~the Company~~we entered into interest rate cap agreements with a total notional value of $900 million designated and accounted for as cash flow hedges. Interest rate cap agreements for $600 million, which have a forward starting effective date of October 31, 2023 and expire on October 31, 2025, provide the Company with interest rate protection in the event the one-month LIBOR rate increases above 2.5%. Interest rate cap agreements for $300 million, which have a forward starting effective date of October 31, 2023 and expire on October 31, 2026, provide the Company with interest rate protection in the event the one-month LIBOR rate increases above 3.0%.

In June 2020, the Company entered into interest rate cap agreements with a total notional value of $800 million. These interest rate cap agreements, designated and accounted for as cash flow hedges, provide us with interest rate protection in the event the one-month LIBOR rate increases above 1%. Interest rate cap agreements for $300 million notional value have an effective date of June 30, 2020 and expire on October 31, 2023, while interest rate cap agreements for another $500 million notional amount have a forward starting effective date of October 29, 2021, and expire on October 31, 2023.

~~Table of Contents~~

The weighted average interest rate for the term loans was ~~2.55%~~2.77% and 3.06% for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively, including the impact of the cash flow hedges. The weighted average interest rate for the revolving credit facility was 4.30% and 4.00% for the nine months ended September 30, 2022 and 2021, respectively. Based on our current interest rate projections, we estimate that our overall weighted average interest rate will approximate 3.6% for the remainder of 2022 and expect interest rates to continue to rise into 2023, which may impact our results from operations.

The term loan A and the revolving credit facility require Bright Horizons Family Solutions LLC, the borrower, and its restricted subsidiaries, to comply with a maximum first lien net leverage ratio. A breach of this covenant is subject to certain equity cure rights. The credit agreement governing the senior secured credit facilities contains certain customary affirmative covenants and events of default. We were in compliance with our financial covenant at ~~June~~September 30, 2022. Refer to Note 6, Credit Arrangements and Debt Obligations, in our condensed consolidated financial statements for additional information on our debt and credit arrangements, and covenant requirements.

Critical Accounting Policies

For a discussion of our “Critical Accounting Policies,” refer to Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Annual Report on Form 10-K for the year ended December 31, 2021. There have been no material changes to our critical accounting policies since December 31, 2021.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to market risk from changes in interest rates and fluctuations in foreign currency exchange rates. WeOn July 1, 2022, we completed the acquisition of OAC, an operator of early education and child care centers in Australia, expanding our exposure to fluctuations in foreign currency exchange rates. Other than the exposure to fluctuations in the Australian dollar as a result of our new Australian subsidiaries, we do not believe there have been material changes in our exposure to interest rate or foreign currency exchange rate fluctuations since December 31, 2021. See Part II, Item 7A, “Quantitative and Qualitative Disclosures about Market Risk,” in our Annual Report on Form 10-K for the year ended December 31, 2021 for further information regarding market risk.

During the ~~three~~nine months ended ~~June~~September 30, 2022, in connection with anthe acquisition ~~in Australia~~of OAC completed inon July 1, 2022, we entered into foreign currency forward contracts with a total notional value of approximately AUD$320 million to mitigate the impact of foreign currency fluctuations between signing of the definitive purchase agreement on May 3, 2022 and closing. During the ~~three~~nine months ended ~~June~~September 30, 2022, we recognized ~~realized and unrealized losses~~a loss on foreign currency forward contracts of $5.9 million ~~in relation to these forward contracts~~ due to fluctuations in the Australian dollar. See Note 6, Credit Arrangements and Debt Obligations—Derivative Financial Instruments, for additional information.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of ~~June~~September 30, 2022, we conducted an evaluation under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer (our principal executive officer and principal financial officer, respectively), regarding the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”). The term “disclosure controls and procedures” means controls and other procedures that are designed to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the requisite time periods and that such disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) were effective as of ~~June~~September 30, 2022.

Changes in Internal Control over Financial Reporting

~~There~~On July 1, 2022, we completed the acquisition of OAC. We intend to exclude the acquired business from our assessment and report on internal control over financial reporting for the year ending December 31, 2022, as permitted under SEC rules. Other than the foregoing, there have been no changes in our internal control over financial reporting that occurred during the quarter ended ~~June~~September 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

3638

Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are, from time to time, subject to claims, suits, and matters arising in the ordinary course of business. Such claims have in the past generally been covered by insurance, but there can be no assurance that our insurance will be adequate to cover all liabilities that may arise out of claims or matters brought against us. We believe the resolution of such legal matters will not have a material adverse effect on our financial position, results of operations, or cash flows, although we cannot predict the ultimate outcome of any such actions.

Item 1A. Risk Factors

Our operations and financial results are subject to various risks and uncertainties, which could adversely affect our business, financial condition and operating results. We believe that these risks and uncertainties include, but are not limited to, those disclosed in Part I, Item 1A, “Risk Factors,” of our Annual Report on Form 10-K for the year ended December 31, 2021, including with respect to the ongoing impacts from the COVID-19 pandemic. The risks described in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties, not presently known to us or that we currently deem immaterial, could materially impair our business, financial condition or results of operations. There have been no material changes to our risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2021.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities

The table below sets forth information regarding purchases of our common stock during the three months ended ~~June~~September 30, 2022:

Period Total Number of Shares Purchased
(a) Average Price Paid
per Share
(b) Total Number of Shares Purchased as Part of Publicly Announced
Plans or Programs (1)
(c) Approximate Dollar Value of Shares that May Yet Be Purchased Under
the Plans or Programs
(In thousands) (1)
(d)
April 1, 2022 to April 30, 2022 — $ — — $ 340,914
May 1, 2022 to May 31, 2022 — $ — — $ 340,914
June 1, 2022 to June 30, 2022 542,034 $ 82.17 542,034 $ 296,374
542,034 542,034


Period	Total Number of Shares Purchased (a)	Average Price Paid per Share (b)		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1) (c)	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (In thousands) (1) (d)

July 1, 2022 to July 31, 2022	1,062,212	$	86.85	1,062,212	$	204,121
August 1, 2022 to August 31, 2022	70,000	$	83.30	70,000	$	198,290
September 1, 2022 to September 30, 2022	—	$	—	—	$	198,290
	1,132,212			1,132,212

(1) The board of directors of the Company authorized a share repurchase program of up to $400 million of the Company’s outstanding common stock effective December 16, 2021. The share repurchase program has no expiration date. All repurchased shares have been retired.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

3739

Table of Contents

Item 6. Exhibits

(a) Exhibits:


Exhibit Number						Exhibit Title
10.1*						~~Share Sale Agreement by and among Nemo (BC) Cayman, LP, BlueTang OpCo Pty Ltd and Bright Horizons Family Solutions LLC, dated May 3, 2022. (1)~~
31.1*						Principal Executive Officer Certification Pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*						Principal Financial Officer Certification Pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**						Principal Executive Officer Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**						Principal Financial Officer Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*						Inline XBRL Instance Document - the instance document does not appear in Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH*						Inline XBRL Taxonomy Extension Schema Document.
101.CAL*						Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*						Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*						Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*						Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104						Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101).


*			Exhibits filed herewith.
**			Exhibits furnished herewith.
~~(1)~~			Schedules (or similar attachments) have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The registrant hereby undertakes to furnish supplemental copies of any of the omitted schedules (or similar attachments) upon request by the SEC.

3840

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


BRIGHT HORIZONS FAMILY SOLUTIONS INC.
Date:	~~August 5,~~November 8, 2022	By:	/s/ Elizabeth Boland
			Elizabeth Boland
			Chief Financial Officer
			(Duly Authorized Officer)

3941


PART I. FINANCIAL INFORMATION		Page
Item 1.	Condensed Consolidated Financial Statements (Unaudited)	3
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2324
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	3638
Item 4.	Controls and Procedures	3638
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	3739
Item 1A.	Risk Factors	3739
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3739
Item 3.	Defaults Upon Senior Securities	3739
Item 4.	Mine Safety Disclosures	3739
Item 5.	Other Information	3739
Item 6.	Exhibits	3840
Signatures		3941