We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Arco Platform Ltd | NASDAQ:ARCE | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 13.98 | 13.95 | 14.05 | 0 | 01:00:00 |
Arco delivers healthy operating results in 1Q21, with net revenue 27% higher YoY, and adjusted EBITDA margin of 35.7%
Arco Platform Limited, or Arco or Company (Nasdaq: ARCE), today reported financial and operating results for the first quarter ended March 31, 2021.
“We delivered solid operating results in the first quarter of 2021 and we are encouraged by the early results from our sales cycle for the 2022 school year, as we once again benefit from industry-leading results from our partner schools at the national exam (ENEM) and continue to improve our platform and innovate. We are also excited with the initial results from our redesigned cross-sell initiative, which will help further accelerate the sale of supplemental products and leverage the scale of our Core segment. We note, however, that the COVID-19 pandemic is not yet fully behind us. We see risk of revenue recognition in 2021 to be slightly below the initially contracted values, as schools faced lower-than-expected enrollments, mostly concentrated in pre-K and kindergarten. We are hopeful that the environment for the education sector will improve, mostly from 2H21 onwards, as vaccination progresses in the country. As we look ahead, we are more than ever focused and excited with the outlook for our business and the value we can generate to our clients through our solutions. We are accelerating our product development pipeline, which may soon expand our revenue capture possibilities, particularly with our recent entry into the B2C segment in Brazil, which is an important step in that direction,” said Ari de Sá Neto, CEO and founder of Arco.
First Quarter 2021 Results
Key Messages
Trade Receivables - Aging (R$ MM)
1Q21
1Q20
YoY
4Q20
QoQ
Neither past due nor impaired
481.9
326.7
47
%
360.7
34
%
1 to 60 days
20.5
19.3
6
%
26.2
-22
%
61 to 90 days
6.9
4.6
50
%
10.0
-31
%
91 to 120 days
4.5
2.2
105
%
10.5
-57
%
121 to 180 days
11.0
3.8
189
%
18.9
-42
%
More than 180 days
65.1
22.7
187
%
52.4
24
%
Trade receivables
589.8
379.3
56
%
478.7
23
%
Days of sales outstanding
1Q21
1Q20
YoY
4Q20
QoQ
Trade receivables (R$ MM)¹
522.5
344.0
51.9
%
415.3
25.8
%
Net revenue LTM
1,071.8
717.4
49.4
%
1,001.7
7.0
%
DSO
178
175
1.7
%
151
17.6
%
Net revenue LTM pro-forma²
1,130.2
892.8
26.6
%
1,080.6
4.6
%
Adjusted DSO
169
141
20.0
%
140
20.3
%
1)
Trade receivables net of the balance of allowance for doubtful accounts.
2)
Calculated as net revenues for the last twelve months added to the pro forma revenues from businesses acquired in the period to accurately reflect the Company’s operations.
Allowance for doubtful accounts (R$ MM)1Q21
1Q20
YoY
4Q20
QoQ
Allowance for doubtful accounts
(3.8
)
(6.2
)
-38
%
(6.5
)
-40
%
% of Revenues
-1.2
%
-2.4
%
1.2 p.p.
-2.2
%
1.0 p.p.
Allowance for doubtful accounts adjusted for COVID impact¹
(3.8
)
(3.1
)
24
%
(4.4
)
-14
%
% of Revenues
-1.1
%
-1.2
%
0.0 p.p.
-1.5
%
0.3 p.p.
1)
Calculated excluding COVID-19 impact on allowance for doubtful accounts to better reflect a normalized level of this line.
CAPEX (R$ MM)
1Q21
1Q20
YoY
4Q20
QoQ
Acquisition of intangible assets
32.7
17.1
92
%
33.7
-3
%
Educational platform - content development
17.0
8.8
93
%
19.2
-12
%
Educational platform - platforms and educational technology
7.4
3.3
120
%
5.9
24
%
Software
5.8
3.7
56
%
5.8
0
%
Copyrights and others
2.6
1.2
112
%
2.8
-8
%
Acquisition of property, plant and equipment
3.0
2.4
26
%
5.2
-42
%
TOTAL
35.7
19.4
84
%
38.9
-8
%
Intangible assets - net balances (R$ MM)
1Q21
1Q20
YoY
4Q20
QoQ
Business Combination
2,398.6
1,693.9
42
%
2,387.6
0
%
Trademarks
449.5
342.4
31
%
449.0
0
%
Customer relationships
275.3
187.1
47
%
283.8
-3
%
Educational system
224.5
222.5
1
%
231.8
-3
%
Softwares
7.9
1.8
345
%
4.8
64
%
Educational platform
6.1
6.7
-9
%
6.3
-3
%
Others¹
16.8
16.6
1
%
17.5
-4
%
Goodwill
1,418.4
916.8
55
%
1,394.4
2
%
Operational
177.0
106.5
66
%
162.0
9
%
Educational platform²
130.2
81.1
61
%
119.8
9
%
Softwares
34.8
16.0
117
%
30.8
13
%
Copyrights
11.8
9.2
29
%
11.4
4
%
Customer relationships
0.1
0.2
-31
%
0.1
-11
%
TOTAL
2,575.6
1,800.4
43
%
2,549.6
1
%
Amortization of intangible assets (R$ MM)
1Q21
1Q20
YoY
4Q20
QoQ
Business Combination
(55.0
)
(20.5
)
169
%
(51.0
)
8
%
Trademarks
(6.4
)
(4.6
)
39
%
(5.2
)
24
%
Customer relationships
(8.5
)
(5.6
)
51
%
(6.8
)
25
%
Educational system
(8.0
)
(6.5
)
23
%
(7.2
)
11
%
Softwares
(0.6
)
(0.4
)
67
%
(0.6
)
13
%
Educational platform
(0.2
)
(0.3
)
-40
%
(0.2
)
0
%
Others¹
(1.1
)
(0.5
)
109
%
(0.9
)
23
%
Goodwill
(30.1
)
(2.5
)
1125
%
(30.1
)
0
%
Operational
(18.6
)
(9.6
)
93
%
(43.5
)
-57
%
Educational platform²
(13.6
)
(7.2
)
90
%
(40.1
)
-66
%
Softwares
(2.9
)
(1.0
)
192
%
(1.6
)
83
%
Copyrights
(2.0
)
(1.4
)
41
%
(1.8
)
12
%
Customer relationships
(0.0
)
(0.0
)
0
%
(0.0
)
50
%
TOTAL
(73.6
)
(30.1
)
145
%
(94.5
)
-22
%
1)
Non-compete agreements and rights on contracts.
2)
Includes content development in progress.
Amortization of intangible assets (R$ MM)Impacts P&L
Originates tax benefit
Amortizations with tax benefit in 1Q21
Amortization
Tax benefit
Impact on net income
Business Combination
(45.5
)
15.5
(30.1
)
Trademarks
Yes
Yes²
(4.1
)
1.4
(2.7
)
Customer relationships
Yes
Yes²
(5.3
)
1.8
(3.5
)
Educational system
Yes
Yes²
(5.3
)
1.8
(3.5
)
Educational platform
Yes
Yes²
(0.2
)
0.1
(0.1
)
Others¹
Yes
Yes²
(0.5
)
0.2
(0.4
)
Goodwill
No
Yes²
(30.1
)
10.2
(19.9
)
Operational
Yes
Yes
(18.6
)
6.3
(12.3
)
TOTAL
(64.1
)
21.8
(42.3
)
1)
Non-compete agreements and rights on contracts.
2)
Amortizations are tax deductible only after the incorporation of the acquired business. In 1Q21, 62% of the balance of the intangible assets from business combinations generates tax benefits.
Amortization of intangible assets from business combination that generate tax benefit - schedule (R$ MM)Businesses with current tax benefit
(already incorporated)
Undefined¹
2021
2022
2023
2024
2025 +
Trademarks
16.8
16.9
16.9
16.9
244.1
132.3
Customer relationships
21.7
20.5
20.5
20.5
74.4
121.8
Educational system
22.6
22.0
21.0
21.0
101.7
34.2
Software
-
-
-
-
-
8.5
Educational platform
0.7
0.7
0.7
0.7
3.5
-
Others
1.5
1.2
1.1
0.9
-
9.5
Goodwill
120.5
120.5
120.5
114.6
341.2
631.2
Total
183.7
181.9
180.8
174.7
764.9
937.5
Maximum tax benefit
62.5
61.9
61.5
59.4
260.1
318.8
1)
Businesses with future tax benefit (to be incorporated).
Conference Call Information
Arco will discuss its first quarter 2021 results today, May 24, 2021, via a conference call at 6 p.m. Eastern Time (7 p.m. Brasilia Time). To access the call, please dial: +1 (412) 717-9627, +1 (844) 204-8942 or +55 (11) 3181-8565. An audio replay of the call will be available through May 31, 2021 by dialing +55 (11) 3193-1012 and entering access code 1608874#. A live and archived webcast of the call will be available on the Investor Relations section of the Company’s website at https://investor.arcoplatform.com/.
Information related to COVID-19 pandemic
As of March 31, 2021, there was a total net impact of R$447 thousand on the Company's condensed consolidated financial statements related to the COVID-19 pandemic mainly related to: (i) additional expenses of R$ 579 thousand related to health care in food and emotional health programs to the Company’s employees, and (iv) savings on rent concessions, regarding leased buildings, that occurred as a direct consequence of the COVID-19 pandemic, amounting R$132 thousand.
The Company assessed the existence of potential impairment indicators and the possible impacts on the key assumptions and projections caused by the pandemic on the recoverability of long-lived assets and concluded that there are no indications that demonstrate the need to recognize a provision for impairment of long-lived assets in the consolidated financial statements.
The future impact of the COVID-19 pandemic on an ongoing basis is still uncertain, and the Company’s management team will continue to closely monitor and assess the potential impacts it may have on the Company’s business, its financial performance and position.
For full disclosure regarding the COVID-19 discussion, please refer to the March 31, 2021 condensed consolidated financial statements submitted to the Securities and Exchange Commission on Form 6-K.
About Arco Platform Limited (Nasdaq: ARCE)
Arco has empowered hundreds of thousands of students to rewrite their futures through education. Our data-driven learning methodology, proprietary adaptable curriculum, interactive hybrid content, and high-quality pedagogical services allow students to personalize their learning experience while enabling schools to thrive.
Forward-Looking Statements
This press release contains forward-looking statements as pertains to Arco Platform Limited (the “Company”) within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the Company’s expectations or predictions of future financial or business performance conditions. The achievement or success of the matters covered by statements herein involves substantial known and unknown risks, uncertainties, and assumptions, including with respect to the COVID-19 pandemic. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward looking statements are made based on the Company’s current expectations and projections relating to its financial conditions, result of operations, plans, objectives, future performance and business, and these statements are not guarantees of future performance.
Statements which herein address activities, events, conditions or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “evaluate,” “expect,” “explore,” “forecast,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “probable,” “project,” “seek,” “should,” “view,” or “will,” or the negative thereof or other variations thereon or comparable terminology. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain customers; our ability to increase the price of our solutions; our ability to expand our sales and marketing capabilities; general market, political, economic, and business conditions in Brazil or abroad; and our financial targets which include revenue, share count and other IFRS measures, as well as non-IFRS financial measures including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Free Cash Flow and Adjusted Free Cash Flow.
Forward-looking statements represent the Company management’s beliefs and assumptions only as of the date such statements are made, and the Company undertakes no obligation to update any forward-looking statements made in this presentation to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
Further information on these and other factors that could affect the Company’s financial results is included in filings the Company makes with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in the Company’s most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of the Company’s website at: https://investor.arcoplatform.com/
Key Business Metrics
ACV Bookings: we define ACV Bookings as the revenue we would contractually expect to recognize from a partner school in each school year pursuant to the terms of our contract with such partner school, assuming no further additions or reductions in the number of enrolled students that will access our content at such partner school in such school year (we define “school year” for purposes of calculation of ACV Bookings as the twelve-month period starting in October of the previous year to September of the mentioned current year). We calculate ACV Bookings by multiplying the number of enrolled students at each partner school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related partner school.
Non-GAAP Financial Measures
To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board—IASB, we use Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Free Cash Flow and Taxable Income Reconciliation which are non-GAAP financial measures.
We calculate Adjusted EBITDA as profit (loss) for the year (or period) plus/minus income taxes, plus/minus finance result, plus depreciation and amortization, plus/minus share of (profit) loss of equity-accounted investees, plus share-based compensation plan, restricted stock units and provision for payroll taxes (restricted stock units), plus M&A expenses, plus non-recurring expenses and plus effects related to COVID-19 pandemic. We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by Net Revenue.
We calculate Adjusted Net Income as profit (loss) for the year (or period), plus share-based compensation plan, restricted stock units and provision for payroll taxes (restricted stock units), plus amortization of intangible assets from business combinations (which refers to the amortization of the following intangible assets from business combinations: (i) rights on contracts, (ii) customer relationships, (iii) educational system, (iv) trademarks, (v) non-compete agreement (vi) software and (vii) educational platform resulting from acquisitions), plus/minus changes in fair value of derivative instruments (which refers to (i) changes in fair value of derivative instruments—finance income, and plus (ii) changes in fair value of derivative instruments—finance costs), plus/minus changes in accounts payable to selling shareholders plus share of (profit) loss of equity-accounted investees, plus/minus changes in current and deferred tax recognized in statements of income applied to all adjustments to net income, plus/minus foreign exchange gains/loss on cash and cash equivalents, plus interest expenses, net, plus M&A expenses, plus non-recurring expenses and plus effects related to COVID-19 pandemic. We calculate Adjusted Net Income Margin as Adjusted Net Income divided by Net Revenue.
We calculate Free Cash Flow as Net Cash Flows from Operating activities, less acquisition of property and equipment, less acquisition of intangible assets. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by operating activities and cash used for investments in property and equipment required to maintain and grow our business.
We calculate Taxable Income Reconciliation as profit (loss) for the period adjusted for permanent and temporary additions and exclusions (for example, adjustments to provisions and amortizations in the period) and for all tax benefits that Arco is entitled to (for example, goodwill). The effective tax rate will be the current taxes for the period divided by the taxable income. In Brazil, taxes are charged based on the taxable income, not the accounting income, which means companies can have an accounting loss and a taxable profit. Additionally, Arco owns several companies and taxes are calculated individually.
We understand that, although Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Free Cash Flow and Taxable Income Reconciliation are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin Free Cash Flow and Taxable Income Reconciliation may be different from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies.
Arco Platform Limited
Consolidated Statements of Financial Position
March 31,
December 31,
(In thousands of Brazilian reais)
2021
2020
Assets
(unaudited)
Current assets
Cash and cash equivalents
360,356
424,410
Financial investments
657,348
712,645
Trade receivables
522,522
415,282
Inventories
69,230
74,076
Recoverable taxes
22,113
19,304
Related parties
3,838
9,970
Other assets
30,581
24,073
Total current assets
1,665,988
1,679,760
Non-current assets
Financial instruments from acquisition of interest
-
-
Deferred income tax
243,656
236,903
Recoverable taxes
1,121
1,121
Financial investments
14,294
10,349
Related parties
11,731
10,508
Other assets
25,280
22,239
Investments and interests in other entities
33,638
9,654
Property and equipment
26,481
26,087
Right-of-use assets
34,773
30,022
Intangible assets
2,575,577
2,549,637
Total non-current assets
2,966,551
2,896,520
Total assets
4,632,539
4,576,280
March 31,
December 31,
(In thousands of Brazilian reais)
2021
2020
Liabilities
(unaudited)
Current liabilities
Trade payables
53,657
40,925
Labor and social obligations
87,102
85,069
Taxes and contributions payable
7,022
9,676
Income taxes payable
17,389
44,731
Advances from customers
97,185
23,080
Lease liabilities
14,565
12,742
Loans and financing
306,476
107,706
Accounts payable to selling shareholders
648,172
656,014
Other liabilities
3,042
331
Total current liabilities
1,234,610
980,274
Non-current liabilities
Labor and social obligations
37,642
36,570
Lease liabilities
25,593
22,478
Loans and financing
3,157
203,413
Provision for legal proceedings
2,201
1,366
Accounts payable to selling shareholders
1,160,408
1,130,501
Other liabilities
889
794
Total non-current liabilities
1,229,890
1,395,122
Equity
Share capital
11
11
Capital reserve
2,149,419
2,200,645
Share-based compensation reserve
87,387
80,817
Accumulated losses
(68,778
)
(80,589
)
Total equity
2,168,039
2,200,884
Total liabilities and equity
4,632,539
4,576,280
Arco Platform Limited
Interim Condensed Consolidated Statements of Income
Three months period ended March 31,
(In thousands of Brazilian reais, except earnings per share)
2021
2020
(unaudited)
(unaudited)
Net revenue
331,672
261,579
Cost of sales
(87,125
)
(67,220
)
Gross profit
244,547
194,359
Operating expenses:
Selling expenses
(119,658
)
(87,900
)
General and administrative expenses
(74,306
)
(66,783
)
Other income, net
1,525
412
Operating profit
52,108
40,088
Finance income
9,940
9,387
Finance costs
(38,614
)
(38,339
)
Finance result
(28,674
)
(28,952
)
Share of loss of equity-accounted investees
(1,023
)
(706
)
Profit before income taxes
22,411
10,430
Income taxes - income (expense)
Current
(17,353
)
(32,188
)
Deferred
6,753
25,579
Total income taxes – income (expense)
(10,600
)
(6,609
)
Net profit for the period
11,811
3,821
Basic earnings per share – in Brazilian reais
Class A
0.21
0.07
Class B
0.21
0.07
Diluted earnings per share – in Brazilian reais
Class A
0.20
0.07
Class B
0.21
0.07
Weighted-average shares used to compute net income per share:
Basic
57,411
54,939
Diluted
57,631
55,336
Arco Platform Limited
Interim Condensed Consolidated Statements of Cash Flows
Three months period ended March 31,
(In thousands of Brazilian reais)
2021
2020
(unaudited)
(unaudited)
Operating activities
Profit before income taxes for the period
22,411
10,430
Adjustments to reconcile profit (loss) before income taxes
Depreciation and amortization
48,052
28,675
Inventory reserves
2,224
2,106
Allowance for doubtful accounts
3,889
6,168
Loss on sale/disposal of property and equipment and intangible assets disposed
133
672
Fair value change in financial instruments from acquisition interests
-
54
Changes in accounts payable to selling shareholders
(2,188
)
6,600
Share of loss of equity-accounted investees
1,023
706
Share-based compensation plan
9,366
8,907
Accrued interest
3,689
1,242
Interest accretion on acquisition liability
27,381
20,266
Income from non-cash equivalents
(3,766
)
(2,039
)
Interest on lease liabilities
1,019
732
Provision for legal proceedings
646
33
Provision for payroll taxes (restricted stock units)
(521
)
5,888
Foreign exchange income (loss)
279
(742
)
Other financial cost/revenue, net
(359
)
-
113,278
89,698
Changes in assets and liabilities
Trade receivables
(109,075
)
(20,712
)
Inventories
3,578
(485
)
Recoverable taxes
(477
)
(1,694
)
Other assets
(3,931
)
(17,036
)
Trade payables
12,118
12,638
Labor and social obligations
2,335
(5,542
)
Taxes and contributions payable
(2,804
)
(2,560
)
Advances from customers
73,783
49,480
Other liabilities
423
(58
)
Cash generated from operations
89,228
103,729
Income taxes paid
(46,988
)
(57,543
)
Interest paid on lease liabilities
(860
)
(425
)
Interest paid on accounts payable to selling shareholders
(4,153
)
-
Interest paid on loans and financing
(3,567
)
-
Payments for contingent consideration
-
(3,696
)
Net cash flows generated from operating activities
33,660
42,065
Investing activities
Acquisition of property and equipment
(2,998
)
(2,377
)
Payment of investments and interests in other entities
(25,027
)
(12,675
)
Acquisition of subsidiaries, net of cash acquired
(15,217
)
-
Acquisition of intangible assets
(32,701
)
(17,059
)
Net sales (purchases) of financial investments
55,117
(183,176
)
Net cash flows used in investing activities
(20,826
)
(215,287
)
Financing activities
Purchase of treasury shares
(53,026
)
-
Payment of lease liabilities
(3,390
)
-
Payment of loans and financing
(1,700
)
(2,354
)
Payment to owners to acquire entity’s shares
(18,493
)
-
Loans and financing
-
198,925
Net cash flows (used in) generated from financing activities
(76,609
)
196,571
Foreign exchange effects on cash and cash equivalents
(279
)
742
(Decrease) increase in cash and cash equivalents
(64,054
)
24,091
Cash and cash equivalents at the beginning of the period
424,410
48,900
Cash and cash equivalents at the end of the period
360,356
72,991
(Decrease) increase in cash and cash equivalents
(64,054
)
24,091
Arco Platform Limited
Reconciliation of Non-GAAP Measures
Three months period
ended March 31,
(In thousands of Brazilian reais)
2021
2020
Adjusted EBITDA Reconciliation
(unaudited)
(unaudited)
Profit for the period
11,811
3,821
(+/-) Income taxes
10,600
6,609
(+/-) Finance result
28,674
28,952
(+) Depreciation and amortization
48,052
28,675
(+/-) Share of loss of equity-accounted investees
1,023
706
EBITDA
100,160
68,763
(+) Share-based compensation plan, restricted stock units and provision for payroll taxes (restricted stock units)
11,724
15,960
(+) M&A expenses
3,997
1,564
(+) Non-recurring expenses
1,875
7,231
(+) Effects related to Covid-19 pandemic
629
3,402
Adjusted EBITDA
118,385
96,920
Net Revenue
331,672
261,579
EBITDA Margin
30.2
%
26.3
%
Adjusted EBITDA Margin
35.7
%
37.1
%
Three months period
ended March 31,
(In thousands of Brazilian reais)
2021
2020
Adjusted Net Income Reconciliation
(unaudited)
(unaudited)
Profit for the period
11,811
3,821
(+) Share-based compensation plan, restricted stock units and provision for payroll taxes (restricted stock units).
11,724
15,960
(+) Amortization of intangible assets from business combinations
24,862
17,983
(+/-) Changes in fair value of derivative instruments
-
54
(+/-) Changes in accounts payable to selling shareholders
(2,188
)
6,600
(+) Share of loss of equity-accounted investees
1,023
706
(+/-) Tax effects
(20,322
)
(20,428
)
(+/-) Foreign exchange on cash and cash equivalents
279
(742
)
(+) Interest on acquisition of investments, net (linked to a fixed rate)¹
22,474
11,319
(+) Interest on acquisition of investments, net (adjusted by fair value)²
4,907
8,699
(+) M&A expenses
3,997
1,564
(+) Non-recurring expenses
1,875
7,231
(+) Effects related to Covid-19 pandemic
629
3,402
Adjusted Net Income
61,071
56,169
Net Revenue
331,672
261,579
Adjusted Net Income Margin
18.4
%
21.5
%
1)
Refer to interest expenses on liabilities related to business combinations and investments in associates that are linked to a fixed rate (CDI or SELIC).
2)
Refer to interest expense on liabilities related to business combinations and investments in associates that are adjusted by the fair value of the acquired business.
Three months period ended March 31,
(In thousands of Brazilian reais)
2021
2020
Free Cash Flow Reconciliation
(unaudited)
(unaudited)
Cash generated from operations
89,228
103,729
(-) Income tax paid
(46,988
)
(57,543
)
(-) Interest paid on lease liabilities
(860
)
(425
)
(-) Interest paid on investment acquisition
(4,153
)
-
(-) Interest paid on loans and financing
(3,567
)
-
(-) Payments for contingent consideration
-
(3,696
)
Cash Flow from Operating Activities
33,660
42,065
(-) Acquisition of property and equipment
(2,998
)
(2,377
)
(-) Acquisition of intangible assets
(32,701
)
(17,059
)
Free Cash Flow
(2,039
)
22,629
Three months period
ended March 31,
(In thousands of Brazilian reais)
2021
2020
Taxable Income Reconciliation
(unaudited)
(unaudited)
Profit before income taxes
22,411
10,430
(+) Share-based compensation plan, RSU and provision for payroll taxes¹
8,570
9,209
(+) Amortization of intangible assets from business combinations before incorporation¹
4,901
14,524
(+/-) Changes in accounts payable to selling shareholders¹
17,646
17,118
(+/-) Share of loss of equity-accounted investees
(348
)
(240
)
(+) Net income from Arco Platform (Cayman)
5,649
629
(+) Fiscal loss without deferred
1,384
1,313
(+/-) Provisions booked in the period
4,473
11,310
(+) Tax loss carryforward
17,054
29,769
(+) Others
3,763
5,726
Taxable income
85,503
99,788
Current income tax under actual profit method
(29,071
)
(33,927
)
% Tax rate under actual profit method
34.0
%
34.0
%
(+) Effect of presumed profit benefit
492
561
Effective current income tax
(28,579
)
(33,366
)
% Effective tax rate
33.4
%
33.4
%
(+) Recognition of tax-deductible amortization of goodwill and added value²
10,838
922
(+/-) Other additions (exclusions)
388
256
Effective current income tax accounted for goodwill benefit
(17,353
)
(32,188
)
% Effective tax rate accounting for goodwill benefit
20.3
%
32.3
%
1)
Temporary differences between the carrying amount of an asset or liability in the balance sheet and its tax base that will yield amounts that can be deducted in the future when determining taxable profit or loss.
2)
Added value refers to the fair value of intangible assets from business combinations.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210524005800/en/
Investor Relations Contact: Arco Platform Limited Carina Carreira IR@arcoeducacao.com.br
1 Year Arco Platform Chart |
1 Month Arco Platform Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions