Professional Documents
Culture Documents
1T19
Mensagem da
Administração
Teleconferência:
Contatos RI:
ri@animaeducacao.com.br
+55 (11) 4302-2611
1
MENSAGEM DA ADMINISTRAÇÃO
Com isso, a base de alunos cresceu 9,6% (vs. 1T18), atingindo 113,7 mil matrículas,
sendo 4,1 mil alunos referentes às aquisições realizadas em 2018, destacando-se a
evolução da base de Graduação, que cresceu 11,1%, impulsionada pelas referidas
aquisições e pelas 8 novas unidades abertas em 2019-1, no âmbito do Plano de
Crescimento Orgânico - Q2A, as quais foram responsáveis por 2,4 mil novos alunos,
ou 7,3% do total da captação em Graduação.
Importante destacar que neste 1T19 entrou em vigor a nova regra contábil do IFRS-
16, que alterou os critérios de reconhecimento de contratos que envolvem a
disponibilidade de uso de bens no balanço das empresas. Trata-se de uma
mudança de classificação estritamente contábil, que não tem efeito sobre o caixa
2
e, portanto, é neutra em relação à gestão das nossas operações. Não obstante, a
nova regra atinge o cálculo do EBITDA, na medida em que as despesas de aluguel
deixam de ser consideradas no cálculo dessa métrica; e do Lucro Líquido, que passa
a ser impactado por duas novas despesas (depreciação/amortização do ativo
direito de uso e despesa financeira decorrente do passivo referente aos contratos
de aluguel). De forma a facilitar ao mercado uma visão transparente e comparável
de nossos resultados, publicaremos, durante o ano de 2019, as nossas informações
excluindo o efeito IFRS-16, adicionalmente aos números que já consideram a nova
classificação.
EBITDA Ajustado
EBITDA Ajustado ex-IFRS-16
com IFRS-16
(em R$ milhões)
(em R$ milhões)
+0,9pp 97,4
-2,4pp
77,4
70,4 34,6%
27,5%
26,6% 40,5
30,8 28,1
15,8%
11,1% 9,5%
-2,4
-2,9
3
Conforme anunciamos, nesse 1T19 nossos itens não recorrentes (R$1,8 milhão)
foram bem inferiores aos reportados em 2018. Desta forma o EBITDA, sem ajuste,
alcançou um crescimento de 20,5% versus 1T18, chegando a R$72,3 milhões.
Continuamos atentos ao rigor na apuração e classificação desse grupo buscando a
maior convergência possível entre nossos resultados gerenciais e contábeis.
+9,9% 77,4
1,8
70,4 3,3
6,1
4,3
+20,5% 72,3
60,0
1T18 1T19
(-) Itens Não-Recorrentes - EBITDA
(-) Resultado Multa, Juros s/ Mensalidade
EBITDA
4
está pautado no tripé Aluno no Centro, Tecnologia como Competência
Organizacional e Companhia Data-Driven. Como exemplos desse novo momento
podemos citar os aplicativos de provas e acesso aos diplomas, que têm facilitado
as rotinas dos alunos; e o processo de rematrícula, 100% online, que já surtiu efeitos
positivos na taxa de evasão. Descentralizamos a área de desenvolvimento de
software, passando a formar equipes multidisciplinares (squads), que atuam de
forma ágil e integrada nos desafios de cada área, tornando o pensamento digital
uma competência de todos os nossos colaboradores. Atualmente temos 17 squads
em plena operação (8 relacionados à retenção de alunos, 3 relacionados à
experiência acadêmica virtual, 4 diretamente ligados aos processos que envolvem
a captação e 2 trabalhando com soluções estruturantes). Os primeiros resultados
já comprovam a relevância da nova dinâmica digital.
5
Desempenho
Operacional
Ensino superior
6
DESEMPENHO OPERACIONAL
ENSINO SUPERIOR
Encerramos o 1T19 com uma base de 113,7 mil alunos, um crescimento de 9,6% em
relação ao 1T18 (+5,7% excluindo aquisições de 2018), fruto dos bons resultados
obtidos nos ciclos de captação (+9,8% 1S19 vs. 1S18 na graduação) aliados aos
esforços de retenção (evasão melhor em +1,9pp 1S19 vs. 1S18 na graduação), dando
assim continuidade consistente ao crescimento da base de alunos.
Como temos visto nos últimos ciclos, o destaque positivo continua sendo o
crescimento da base de alunos da graduação com +10,7 mil alunos e +11,1% versus
o mesmo período do ano anterior (+6,6 mil alunos e +6,9% excluindo as aquisições
de 2018). Como esperado, a base consolidada segue sendo impactada pela queda
do número de alunos dos cursos à distância (EAD), em linha com nossa decisão
estratégica de encerrar a captação nesse segmento.
Base de alunos
+9,6% 113.721
103.739
1T18 1T19
Graduação Outros
% 1T19/ % 1T19/
Base de Alunos 1T18 2T18 3T18 4T18 1T19
1T18 4T18
Graduação¹ 96.256 89.567 91.964 88.406 102.898 6,9% 16,4%
Pós-Graduação 4.715 5.478 5.227 3.846 4.694 -0,4% 22,0%
EAD 1.750 1.797 1.135 1.153 1.019 -41,8% -11,6%
Ensino Básico e Técnico 1.018 1.055 935 922 1.040 2,2% 12,8%
Total 103.739 97.897 99.261 94.327 109.651 5,7% 16,2%
CESUC + Jangada + FACED ² 3.002 2.872 4.070 41,7%
Total com Aquisições 103.739 97.897 102.263 97.199 113.721 9,6% 17,0%
¹ Inclui cursos híbridos
¹² Inclui
CESUC cursos
e Jangada passaram a ser consideradas a partir do 3T18, e FACED a partir do 1T19
híbridos
² CESUC e Jangada passaram a ser consideradas a partir do 3T18 e Faced a partir do 1T19, e passam a fazer parte do
bloco de expansão orgânica.
7
Base de Alunos: Graduação
Base de Alunos Evasão 1T
106.917 13,1%
4.019
94.966 96.256 9,4% 9,4%
89.567 3.002 91.227 102.898
7,5%
84.517 86.742 2.821
83.045
91.964
88.406
2T17 2T18 3T17 3T18 4T17 4T18 1T18 1T19 1T16 1T17 1T18 1T19
• Aquisições
32.964
30.011 6,9% 15.119 3.002 3,9% 7,5%
8,9%
9,4% 5,3% 11,5%
10,9% (6.689) (3.739)
(7.948) (6.809)
(7.781) (4.774)
(9.019) 96.256 (10.465)
106.917
83.045 89.567 94.966 91.227
8
Pós-graduação Básico & Técnico EAD
5.478 5.227
4.715 4.745
3.897
1.750
1.797 1.135
1.018 1.055 935 922 1.040 1.153 1.019
1T18 2T18 3T18 4T18 1T19 1T18 2T18 3T18 4T18 1T19 1T18 2T18 3T18 4T18 1T19
Ensino Básico e Técnico – Encerramos o 1T19 com 1,0 mil alunos (+2,2% vs. 1T18)
matriculados no ensino básico e técnico, que inclui a Escola Internacional de
Florianópolis e de Blumenau, o Colégio Tupy (COT) e a Escola Técnica Tupy (ETT).
EAD – Ao fim do 1T19, 1,0 mil alunos estavam matriculados no EAD, entre cursos de
graduação, pós-graduação e técnico, uma queda de 41,8% em comparação ao
mesmo período do ano anterior, em linha com nossa decisão estratégica de
encerrarmos a captação nesse segmento.
Financiamento
Financiamento
Estudantil
10
Financiamento Estudantil
29,9% 45.000
41,5% 40,9%
4.500
30,0%
35,3%
40,0%
40.000
4.000
1.835 21,1%
25,0%
35,0%
29,4%
35.000
3.500
27,7%
5.631 30,0%
6.104
30.000
3.000
20,0%
18,7% 19,6%
2.500 25.000
1.006 15,0%
7.311
2.000
8.422 20,0%
1.500
10,0%
7.922 15,0%
1.618 28.112
15.000
18.993
10,0%
10.000
6,6% 5,0%
16.076
500
917 5.000
12.987 5,0%
616 555
- 0,0%
- 0,0%
2016-2 2017-1 2017-2 2018-1 2018-2 2019-1 2016-2 2017-1 2017-2 2018-1 2018-2 2019-1
FIES Financ. Privado % Captação Total FIES Financ. Privado % Base Total
11
Qualidade
Acadêmica
12
Qualidade Acadêmica
13
Desempenho
Financeiro
Os resultados financeiros da companhia
estão divididos em dois segmentos:
14
DESEMPENHO FINANCEIRO
IMPACTOS IFRS-16
Nesse 1T19 entrou em vigor a nova regra contábil do IFRS-16, que alterou os
critérios de reconhecimento de contratos que envolvem a disponibilidade de uso
de bens no balanço das empresas. Na Ânima, o impacto observado está
relacionado aos contratos de aluguel, lembrando que todas as nossas unidades
acadêmicas e administrativas são alugadas, sendo assim objeto da nova norma.
15
Resultados do 1T19: excluindo o efeito do IFRS-16
1T19 - excl. IFRS-16
Valores em R$ (milhões) Outros
Consolidado % AV Ensino % AV % AV
Negócios
Receita Bruta 533,4 189,2% 522,6 191,0% 10,8 130,0%
Descontos, Deduções & Bolsas (243,0) -86,2% (240,8) -88,0% (2,2) -26,3%
Impostos & Taxas (8,5) -3,0% (8,2) -3,0% (0,3) -3,7%
Lucro Bruto (excluindo deprec. /amort.) 151,7 53,8% 145,3 53,1% 6,4 76,7%
16
Resultados do 1T19: incluindo o efeito do IFRS-16
1T19 - com IFRS-16
Valores em R$ (milhões) Outros
Consolidado % AV Ensino % AV % AV
Negócios
Receita Bruta 533,4 189,2% 522,6 191,0% 10,8 130,0%
Descontos, Deduções & Bolsas (243,0) -86,2% (240,8) -88,0% (2,2) -26,3%
Impostos & Taxas (8,5) -3,0% (8,2) -3,0% (0,3) -3,7%
Receita Líquida 281,9 100,0% 273,6 100,0% 8,3 100,0%
17
Resultados do 1T19: impacto do IFRS-16
18
DESEMPENHO FINANCEIRO – Ensino
Ensino - com IFRS-16 Ensino - excl. IFRS-16
Valores em R$ (milhões)
1T19 % AV 1T19 % AV 1T18 % AV % AH
Lucro Bruto (excluindo deprec. /amort.) 164,1 60,0% 145,3 53,1% 135,1 51,9% 7,6%
Receita Líquida
878 889
837
819 810
19
2018, CESUC, Jangada e FACED, que vieram com um ticket inferior aos de nossas
marcas, nosso ticket líquido foi de R$ 802/mês no 1T19 (-4,1% vs. 1T18).
Despesas Comerciais
20
Outras Receitas (Despesas) Operacionais
Resultado Operacional
Vale ressaltar que a partir desse 1T19 alteramos a classificação das 3 aquisições
realizadas em 2018 – CESUC, Faculdade Jangada e FACED – para o bloco da
Expansão Orgânica, tendo em vista que tais operações estão integradas nas
unidades que já existiam nos respectivos Municípios e que suas aquisições seguiram
a lógica de catalisadoras da expansão orgânica (Q2A). Acreditamos que esse critério
está mais aderente à lógica estratégica de cada bloco1.
1
A fim de permitir a comparabilidade dos resultados em virtude dessa reclassificação, republicaremos, a partir do 3T19, os
resultados do Bloco Aquisições expurgando os efeitos das aquisições CESUC e Jangada (incluídas nesse bloco em 3T18)
21
As unidades que formam o bloco Base encerraram esse trimestre com um
crescimento de margem operacional de 1,8pp (43,1% vs 41,3% 1T18). Essa melhora
se dá principalmente em função de iniciativas desenvolvidas para ganhos de
eficiência. A Receita Líquida nesse bloco, cujas unidades estão em sua maioria
situadas em mercados mais maduros e competitivos, segue pressionada pelo ticket
médio, tendo apresentado uma contração de 5,7% vs. 1T18. Já o lucro bruto, em
virtude dos ganhos de eficiência referidos, teve impacto menor do que a Receita
Líquida (-4,0% vs. 1T18), atingindo R$103,3 milhões ou 54,2% de margem (+0,9pp
vs. 1T18). Iniciamos estudos para avaliar oportunidades de ganhos de eficiência e
otimização de portfólio nas unidades desse bloco, com possíveis efeitos para o
segundo semestre de 2019.
Já no bloco Expansão Orgânica, que além das 14 unidades abertas entre Jul’16 e
Jan’18 e das 8 novas unidades inauguradas no início de 2019, passa a incluir as
aquisições realizadas em 2018 (CESUC, Faculdade Jangada e Faced), reportamos
receita líquida de R$38,0 milhões e resultado operacional de R$7,8 milhões (versus
receita líquida de R$19,0 milhões e resultado operacional de R$4,1 milhões em
1T18).
Esse resultado está em linha com os planos de negócios dessas unidades, além de
terem sido a principal contribuição no crescimento de nossa base de alunos.
Importante lembrar que o tempo de amadurecimento de uma unidade acadêmica
é de aproximadamente 5 anos e que as unidades desse bloco têm, em média,
menos de um ano e meio desde sua abertura.
22
DESEMPENHO FINANCEIRO – Outros Negócios
Lucro Bruto (excluindo deprec. /amort.) 6,4 76,7% 6,4 76,7% 3,0 64,4% 108,6%
23
DESEMPENHO CONSOLIDADO DA COMPANHIA
Consolidado Ânima - com IFRS-16 Consolidado Ânima - excl. IFRS-16
Valores em R$ (milhões)
1T19 % AV 1T19 % AV 1T18 % AV % AH
(-) Resultado Multa, Juros s/ Mensalidade (3,3) -1,2% (3,3) -1,2% (4,3) -1,6% -24,0%
(-) Itens Não-Recorrentes - EBITDA (1,8) -0,7% (1,8) -0,7% (6,1) -2,3% -69,7%
Depreciação & Amortização (28,7) -10,2% (15,4) -5,5% (12,9) -4,9% 19,7%
Equivalência Patrimonial (0,5) -0,2% (0,5) -0,2% (0,3) -0,1% 55,0%
EBIT 63,1 22,4% 56,4 20,0% 46,8 17,7% 20,4%
Resultado Financeiro Líquido (25,1) -8,9% (9,2) -3,3% (5,1) -1,9% 80,0%
EBT 38,0 13,5% 47,2 16,7% 41,7 15,7% 13,1%
Imposto de Renda & CSLL 0,1 0,0% 0,1 0,0% (1,8) -0,7% -107,3%
Resultado Líquido 38,1 13,5% 47,3 16,8% 39,9 15,1% 18,4%
(-) Itens Não-Recorrentes - EBITDA 1,8 0,7% 1,8 0,7% 6,1 2,3% -69,7%
(-) Itens Não-Recorrentes - Lucro Líquido 0,0 0,0% 0,0 0,0% 0,0 0,0% 0,0%
Resultado Líquido Ajustado 40,0 14,2% 49,1 17,4% 46,0 17,4% 6,7%
24
Despesas Corporativas e G&A
Importante destacar que nosso foco continua sendo na redução das despesas da
companhia como um todo, buscando novas oportunidades de maiores ganhos de
eficiência. Os resultados desses esforços seguem demonstrados no resultado do
1T19, quando a soma de despesas corporativas e G&A das unidades de negócio
atingiu a marca de 18,9% da Receita Líquida, +0,7pp melhor versus 1T18.
17,8%
11,0% 11,5% 11,1%
11,2% 10,6% 10,4% 10,2%
15,0%
10,7% 9,3%
10,0%
0,0%
(em R$ milhões)
70,0
58,5
52,9 52,0 51,2 53,9 53,3
51,0 50,4
60,0
45,5
50,0
31,9
40,0
29,2 27,6 29,2 27,5 28,5 27,3 28,6
30,0
27,3
26,6 26,6
20,0
Corporativo G&A
25
EBITDA Ajustado
EBITDA Ajustado
EBITDA Ajustado ex-IFRS-16
com IFRS-16
(em R$ milhões)
(em R$ milhões)
+0,9pp 97,4
-2,4pp
77,4
70,4 34,6%
-0,2pp +1,1pp
-2,9pp 27,5%
26,6% 40,5
30,8 28,1
15,8%
11,1% 9,5%
Valores em R$ (milhões)
1T18 1T19
Despesas de Reestruturação (3,7) (1,5)
GIT (3,0) (0,4)
Ajuste Contas a Receber FIES 0,6 0,0
Total de itens Não Recorrentes (6,1) (1,8)
26
da UniSociesc, através da descontinuação dos setores de ferramentaria e análise
laboratorial, reduzindo suas respectivas estruturas ao mínimo necessário para
finalização dos contratos anteriormente firmados. Desta forma, seguimos
expurgando todos os efeitos relacionados a esta unidade de negócios dos
resultados gerenciais do 1T19 (R$0,6 milhão em Receita Líquida e - R$0,4 milhão
no Resultado Operacional).
Resultado Financeiro
27
Financeira de R$8,2 milhões (+R$1,0 milhão vs. o mesmo período do ano anterior).
A Despesa Financeira totalizou R$17,4 milhões, um aumento de R$5,1 milhões vs.
1T19, principalmente explicada pelo incremento das despesas de juros com
PraValer, decorrente da maior representatividade na captação e do
amadurecimento dos contratos de semestres anteriores que, com o aumento do
tempo de carência, passam a sofrer maiores deságios.
28
Caixa e Endividamento Líquido
Consolidado Ânima
Consolidado Ânima excl. IFRS-16
Valores em R$ (milhões) com IFRS-16
MAR 19 MAR 19 DEC 18 MAR 18
(+) Total de Disponibilidades 136,7 136,7 185,4 100,7
Caixa 44,5 44,5 99,5 26,3
Aplicações Financeiras 92,2 92,2 85,9 74,3
29
junho, não fazemos mais os ajustes gerenciais para cálculo do PMR e saldo a
receber.
Para o segmento de alunos Não-FIES, nosso PMR ficou em 65 dias, +2 dias quando
comparado ao mesmo período do ano anterior. Isso se dá especialmente pela
redução na PDD dos alunos do PraValer que utilizam o risco de crédito do nosso
balanço, em que ajustamos a nossa PDD aos mesmos critérios aplicados pelo
PraValer à carteira dos alunos Ânima. Finalmente, na linha de outros negócios,
Encerramos o trimestre com um PMR de 155 dias (+1 dia vs. 1T18).
30
1T19 4T18 3T18 2T18 1T18
Total ∆ 1T19 / 1T18
Total Total Total Total Total
Contas a Receber Líquido 210,8 174,1 203,6 197,7 290,7 (79,9)
Ajuste Contas a Receber FIES 0,0 0,0 0,0 0,0 (0,6) 0,6
Contas a Receber Líquido Ajustado 210,8 174,1 203,6 197,7 291,3 (80,5)
Receita Líquida Acumulada 282,5 1.102,5 806,8 548,0 265,1 17,5
PMR (Dias) 67 57 68 65 99 (31)
31
Investimentos (CAPEX)
32
Fluxo de Caixa
Com IFRS-16 Excl. IFRS-16
Valores em R$ (milhões)
1T19 1T19 1T18
Resultado Líquido 38,1 47,3 39,9
Participação dos acionistas não controladores 0,0 0,0 0,0
Resultado Líquido Antes dos Acionistas Não
38,1 47,3 39,9
Controladores
Depreciação & Amortização 28,7 15,4 12,9
Receita / Despesa com juros e atualização monetária 25,3 9,4 5,1
Provisão para riscos trabalhistas, tributário e civeis (0,9) (0,9) 1,3
Outros ajustes ao resultado líquido 1,1 0,7 2,6
Geração de Caixa Operacional 92,2 71,8 61,8
Δ Contas a receber/PDD (36,6) (35,6) (42,0)
Δ Outros ativos/passivos (5,0) (4,5) 20,2
Variação de capital de giro (41,6) (40,1) (21,7)
Geração de Caixa Livre antes CAPEX 50,6 31,7 40,1
CAPEX - Imobilizado e Intangível (42,5) (42,5) (28,5)
Geração de Caixa Livre 8,1 (10,9) 11,6
Atividades de Financiamento (50,9) (31,5) (24,6)
Ações em tesouraria 0,0 0,0 0,0
Aquisições (5,9) (6,3) (2,3)
Dividendos 0,0 0,0 0,0
Aumento de Capital LCB - Ânima 0,0 0,0 0,0
Caixa líquido (aplicado) Gerado nas Atividades de
(56,8) (37,9) (26,8)
Financiamento
AUMENTO (REDUÇÃO) LÍQUIDO (A) NO CAIXA E
(48,7) (48,7) (15,2)
EQUIVALENTES DE CAIXA
Caixa e Aplicações Financeiras no início do período 185,4 185,4 115,9
Caixa e Aplicações Financeiras no fim do período 136,7 136,7 100,7
Encerramos o 1T19 com uma Geração de Caixa Operacional antes de Capital de Giro
e Capex, excluindo o efeito do IFRS-16, de R$71,8 milhões (+R$10,0 milhões vs.
1T18). Já a Geração de Caixa Livre foi de R$31,7 milhões (-R$8,4 milhões vs. 1T18)
impactada principalmente pelas variações de depósitos judiciais (-R$2,5 milhões vs.
+R$6,5 milhões no 1T18) e na redução de obrigações tributárias, sociais e salariais
(-R$11,6 milhões vs. –R$3,5 milhões em 1T18).
33
Fluxo de Caixa 1T19 - com IFRS-16
54,1 92,2
38,1 8,1
(41,6)
(42,5) (0,0)
(50,9) (5,9)
185,4 (0,0)
136,7
¹ Geração de Caixa Operacional = Resultado Líquido + Depreciação & Outros Itens não Caixa
² Fluxo de Caixa Livre = Geração de Caixa Operacional – Capital de Giro – Capex
9% 11%
4% 5%
1
Como adotamos a metodologia prospectiva para a reclassificação contábil trazida pelo IFRS-16, o cálculo do ROIC que leva em consideração o
EBIT dos últimos 12 meses será atualizado considerando os efeitos do IFRS-16 a partir de 4T19.
2
ROIC = EBIT LTM * (1- taxa efetiva de IR/CSLL) ÷ capital investido médio.
Capital Investido = capital de giro líquido + contas a receber FIES longo prazo + ativo fixo líquido
34
ANEXO 1 – Reconciliação do Demonstrativo do Resultado 1T19 e
Efeito IFRS-16
1T19 - excl. IFRS-16
Consolidado Ânima Reclass.
Deprec. & Multa & Juros Itens Não DRE
Valores em R$ (milhões) DRE Gerencial Corporativa Gerencial
Amort. Mens. Recor. Societária
HSM
Receita Bruta 533,4 0,0 0,8 534,2
Descontos, Deduções & Bolsas (243,0) 0,0 (0,0) (243,0)
Impostos & Taxas (8,5) 0,0 (0,2) (8,6)
Receita Líquida 281,9 0,0 0,0 0,0 0,6 0,0 282,5
Total de Custos (130,2) (9,6) (0,0) 0,0 (1,1) 0,0 (140,9)
- Pessoal (90,7) 0,0 (0,4) (91,0)
- Serviços de Terceiros (7,6) (0,0) (0,0) 0,0 (7,7)
- CMV (0,0) 0,0 (0,6) (0,6)
- Aluguel & Ocupação (24,5) (0,0) 0,0 (24,5)
- Outras (7,5) (9,6) 0,0 (0,0) (17,1)
Lucro Bruto (excluindo deprec. /amort.) 151,7 (9,6) 0,0 0,0 (0,4) 0,0 141,6
Despesas Comerciais (24,7) 0,0 (0,4) 0,0 (0,3) 0,0 (25,4)
- PDD (7,3) 0,0 (0,3) (7,7)
- Marketing (17,3) (0,4) 0,0 (17,7)
Despesas Gerais & Administrativas (28,6) (5,8) (26,4) 0,0 (0,7) 0,0 (61,5)
- Pessoal (22,7) (15,7) (0,7) (39,1)
- Serviços de Terceiros (2,3) (5,8) 0,0 (8,1)
- Aluguel & Ocupação (0,3) (1,5) 0,0 (1,7)
- Outras (3,4) (5,8) (3,4) 0,0 (12,6)
Outras Receitas (Despesas) Operacionais 0,4 0,0 1,7 0,0 0,0 0,0 2,2
- Provisões 0,1 (0,2) 0,0 (0,1)
- Impostos & Taxas (0,7) (0,4) 0,0 (1,1)
- Outras receitas operacionais 1,1 2,3 0,0 3,3
Resultado Multa, Juros s/ Mensalidade 3,3 (3,3) 0,0
Resultado Operacional 102,1 (15,4) (25,0) (3,3) (1,5) 0,0 56,9
- Despesas Corporativas (24,7) 25,0 (0,4) 0,0
EBITDA Ajustado 77,4 (15,4) 0,0 (3,3) (1,8) 0,0 56,9
(-) Resultado Multa, Juros s/ Mensalidade (3,3) 3,3 0,0
(-) Itens Não-Recorrentes - EBITDA (1,8) 1,8 0,0
EBITDA 72,3 (15,4) 0,0 0,0 0,0 0,0 56,9
Depreciação & Amortização (15,4) 15,4 0,0
Equivalência Patrimonial (0,5) (0,5)
EBIT 56,4 (0,0) 0,0 0,0 0,0 0,0 56,4
Resultado Financeiro Líquido (9,2) 0,0 (9,2)
EBT 47,2 (0,0) 0,0 0,0 0,0 0,0 47,2
Imposto de Renda & CSLL 0,1 0,1
Resultado Líquido 47,3 (0,0) 0,0 0,0 0,0 0,0 47,3
(-) Itens Não-Recorrentes - EBITDA 1,8 (1,8) 0,0
(-) Itens Não-Recorrentes - Lucro Líquido 0,0 0,0 0,0
# Resultado Líquido Ajustado 49,1 (0,0) 0,0 0,0 (1,8) 0,0 47,3
35
1T19 - com IFRS-16
Consolidado Ânima
Deprec. & Multa & Juros Itens Não DRE
Valores em R$ (milhões) DRE Gerencial Corporativa
Amort. Mens. Recor. Societária
36
1T19 - DRE Gerencial
Consolidado Ânima
Efeito do IFRS-
Valores em R$ (milhões) Excl. IFRS-16 Com IFRS-16
16
37
ANEXO 2 – DRE IFRS
Com IFRS-16 Excl. IFRS-16
1T19 1T19 1T18
RESULTADO ANTES DO
63,1 56,4 46,8
RESULTADO FINANCEIRO
38
ANEXO 3 – Balanço IFRS
Ativo MAR 19 MAR 18 DEZ 18 Passivo MAR 19 MAR 18 DEZ 18
Ativo Circulante 389,3 432,9 408,2 Passivo Circulante 251,2 231,2 231,6
Caixa e equivalentes de caixa 44,5 26,3 99,5 Fornecedores 27,1 34,0 31,0
Aplicações financeiras 92,2 74,3 85,9 Empréstimos e financiamentos 105,5 56,9 80,5
Contas a receber 210,8 290,5 174,1
Adiantamentos diversos 21,3 19,5 31,6 Obrigações sociais e salariais 62,5 61,3 69,5
Impostos e contribuições a recuperar 6,2 9,0 9,7 Obrigações tributárias 12,9 13,3 18,8
Derivativos 1,6 0,1 1,8 Adiantamentos de clientes 25,2 29,5 16,9
Outros ativos circulantes 12,6 13,1 5,6 Parcelamento de impostos e contribuições - 0,1 -
Títulos a pagar 16,3 9,7 13,3
Dividendos a pagar 0,6 20,2 0,6
Derivativos 0,1 5,0 -
Outros passivos circulantes 1,0 1,1 1,0
Ativo Não Circulante 1.614,3 935,7 1.038,3
Contas a Receber - 0,1 - Passivo Não Circulante 1.049,0 401,0 549,6
Adiantamentos diversos 6,0 10,6 7,2 Empréstimos e financiamentos 818,1 200,3 316,3
Depositos judiciais 53,6 40,2 50,3
- - Títulos a pagar 84,2 62,5 85,7
Créditos com partes relacionadas 9,7 0,2 9,5 Débitos com partes relacionadas 0,0 0,0 0,0
Impostos e contribuições a recuperar 14,1 15,4 12,2 Adiantamentos de clientes - - -
Imposto de renda e contribuição social diferidos 1,6 1,6 1,6 Parcelamento de impostos e contribuições 2,7 2,9 2,7
Derivativos 1,4 - 0,9 Imposto de renda e contribuição social diferidos 44,8 40,0 44,5
Outros ativos não circulantes 36,6 31,5 37,3 Provisão para riscos trabalhistas, tributários e cíveis 96,4 89,7 97,9
Investimentos - 2,4 0,2 Derivativos - 2,3 -
Imobilizado 846,0 263,1 301,8 Outros passivos não circulantes 2,4 3,2 2,5
Intangível 645,4 570,7 617,1 Provisão para perdas em investimento 0,3
Total do Ativo 2.003,5 1.368,6 1.446,5 Total do Patrimônio Líquido e Passivo 2.003,5 1.368,6 1.446,5
39
ANEXO 4 – Fluxo de Caixa IFRS
Caixa líquido (aplicado nas) gerado nas atividades operacionais 45,5 22,9 31,7
FLUXO DE CAIXA DAS ATIVIDADES DE INVESTIMENTO
Mútuos com partes relacionadas
Concessões (0,2) (0,2) -
Recebimentos - - 0,2
Aumento de capital em controlada - - -
Aquisição de controladas líquidas dos caixas adquiridos (4,7) (1,4) -
(Resgate) aplicação de aplicações financeiras (4,1) (4,1) 9,2
Rendimento de aplicações financeiras (2,2) (2,2) (1,5)
Compra de ativo imobilizado (35,9) (35,9) (24,5)
Compra de ativo intangível (6,6) (6,6) (4,0)
Caixa líquido aplicado nas atividades de investimento (53,7) (50,4) (20,7)
40
ANEXO 5 – IFRS-16
41
De forma exemplificativa, simulamos o que aconteceria com um único contrato de
aluguel com prazo de 20 anos e valor mensal de R$100.000,00. O impacto em
relação ao resultado líquido é nulo ao considerarmos o prazo total do contrato e
seria o seguinte:
1.800.000.000 Depreciação
Juros
1.600.000.000 Aluguel
1.400.000.000
1.200.000.000
R$
1.000.000.000
800.000.000
600.000.000
400.000.000
200.000.000
-
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Dessa forma, ainda que seja uma mudança de classificação estritamente contábil,
conforme explicado acima, a nova regra atinge o cálculo do EBITDA, na medida em
que as despesas de aluguel deixam de ser consideradas (no nosso caso, impacto
positivo de R$20 milhões neste trimestre). Por sua vez, o Lucro Líquido tem um
impacto inicial negativo de R$ 9,2 milhões, oriundo das contas de depreciação do
ativo de direito de uso e a das despesas financeiras do passivo que, somadas,
atingem neste 1T19 R$29,2 milhões.
42
Considerando os dados reais da carteira atual de imóveis alugados pela Ânima, e
simulando os impactos no resultado líquido de forma prospectiva por 10 anos, em
que o valor inicial de despesas é o valor total da depreciação do ativo + juros do
passivo de 2019 numa base 100, vemos o seguinte comportamento ilustrado no
gráfico abaixo:
Depreciação
Juros
Aluguel
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
43
1Q19 RESULTS
Message from
Management
Conference Call:
Code: Ânima
Replay: +55 (11) 2188-0400
IR Contact:
ri@animaeducacao.com.br
+55 (11) 4302-2611 1
MESSAGE FROM MANAGEMENT
2019 marks a new chapter in Ânima’s history. The macroeconomic outlook still
poses challenges, but we remain strongly committed to our purpose, driven by the
Eight Principles agreed with all our employees and stakeholders. Leveraging the
lessons learned over the last 16 years, we are looking to the future within a new
digital dynamic and investing in our transformation, focused on higher and
sustainable profitability in order to continue to transform lives.
The first quarter was the fifth consecutive intake cycle with good results. Although
we are facing an increasingly competitive environment, enrollments increased 9.8%
over the previous year. It is worth noting that 83.5% of new students do not have
any type of financing.
As a result, the student base grew 9.6% year on year, reaching 113.7 thousand
students, 4.1 thousand of whom from the acquisitions made in 2018. The increase
in the Undergraduate student base (+11.1%) was driven by said acquisitions and the
eight new units opened in 2019-1, within the scope of the Organic Expansion Plan
- Q2A, which accounted for 2.4 thousand new students, or 7.3% of the total
Undergraduate intake.
In a still highly competitive industry environment, net revenue has been consistently
increasing, albeit lagging our student base, due to the pressure on the net ticket
(R$802, -4.1% vs. 1Q18). We closed the first quarter of 2019 with net revenue of
R$281.9 million, up 6.43% over 1Q18.
Although the pressure on our average ticket does not negatively affect the upward
trend of net revenue, we are focusing on this issue, which is the subject of constant
internal discussions. We continue to dedicate our efforts to acting directly on the
ticket and, especially, on discounts, minimizing their impact on our results through
granular control of costs and expenses.
It is important to point out that the new IFRS-16 accounting standard came into
effect in 1Q19, requiring the lessee to recognize a right-of-use asset in the balance
sheet. This is strictly an accounting change. It has no effect on cash or our business
operations. However, the new standard affects EBITDA, as lease expenses are no
longer considered in this metric, and net income is now impacted by additional
expenses (depreciation/amortization of the right-of-use asset and a financial
liability representing the obligation to make future lease payments). In 2019, in
2
order to provide the market with transparent and comparable data, we will disclose
our information both with the effect of IFRS-16 and without the effect of IFRS-16.
Excluding the effect of IFRS-16, adjusted EBITDA totaled R$77.4 million in 1Q19
(+9.9% vs. 1Q18), with a margin of 27.5% (+0.9pp vs. 1Q18), consolidating the
margin recovery as a consistent trend. Under the new IFRS-16 classification, EBITDA
came to R$97.4 million in 1Q19, with an EBITDA margin of 34.6%.
Adjusted EBITDA
Adjusted EBITDA ex-IFRS-16
with IFRS-16
(R$ million)
(R$ million)
+0.9pp 97.4
-2.4pp
77.4
70.4 34.6%
27.5%
26.6% 40.5
30.8 28.1
15.8%
11.1% 9.5%
-2.4
-2.9
3
seeking the greatest possible convergence between our managerial and accounting
results.
+9.9% 77.4
1.8
70.4 3.3
6.1
4.3
+20.5% 72.3
60.0
1T18 1T19
Non Não-Recorrentes
(-) Itens recurring Items - -EBITDA
EBITDA
Late payment
(-) Resultado Multa,fees
Juros s/ Mensalidade
EBITDA
4
decentralized the software development area, building multidisciplinary teams
(squads) who work in an agile and integrated way to take on the challenges of each
area, in order to develop digital thinking skills among all employees. We have 17
fully operational squads (of which 8 are related to student retention, 3 are focused
on the virtual academic experience, 4 are directly related to enrollment processes
and 2 are working on structural solutions). The first results already show the
relevance of the new digital dynamic.
We remain very excited about pursuing our efforts to build Ânima’s history, while
aware of our history and achievements in these 16 years. Acknowledging the
opportunities and challenges ahead, we are driven by the purpose to Transform the
Country through Education, delivering high-quality education to our students, while
striving to obtain relevant, increasing and sustainable results for our shareholders
in the long term.
5
Operational
Performance
Education
6
OPERATIONAL PERFORMANCE
EDUCATION
We ended 1Q19 with 113.7 thousand students, 9.6% more than in 1Q18 (+5.7%
excluding the acquisitions made in 2018), driven by the excellent results of the
intake cycles (+9.8% in 1H19 vs. 1H18 in the undergraduate segment), combined
with retention efforts (dropout improved by +1.9pp 1H19 vs. 1H18 in the
undergraduate segment), leading to continued and consistent student base growth.
Student Base
113,721
103,739
+9.6%
1Q18 1Q19
Undergraduate Other
% 1Q19/ % 1Q19/
Student Base 1Q18 2Q18 3Q18 4Q18 1Q19
1Q18 4Q18
Undergraduate¹ 96,256 89,567 91,964 88,406 102,898 6.9% 16.4%
Graduate 4,715 5,478 5,227 3,846 4,694 -0.4% 22.0%
Distance Learning 1,750 1,797 1,135 1,153 1,019 -41.8% -11.6%
Vocational Programs & K12 1,018 1,055 935 922 1,040 2.2% 12.8%
Total 103,739 97,897 99,261 94,327 109,651 5.7% 16.2%
CESUC + Jangada + FACED ² 3,002 2,872 4,070 41.7%
Total with Acquisitions 103,739 97,897 102,263 97,199 113,721 9.6% 17.0%
¹ Includes blended programs
¹ Including blended programs.
² CESUC and Jangada have been included in the organic expansion block since 3Q18 and Faced was included in the
organic expansion block this quarter.
7
Student Base: Undergraduate Courses
Student Base 1Q Dropout
106,917 13.1%
4,019
94,966 96,256 9.4% 9.4%
89,567 3,002 91,227 102,898
7.5%
84,517 86,742 2,821
83,045
91,964
88,406
2Q172Q18 3Q17 3Q18 4Q174Q18 1Q18 1Q19 1Q16 1Q17 1Q18 1Q19
• Acquisitions
8
Graduate Vocational & K-12 DL
5,478 5,227
4,715 4,745
3,897
1,750
1,797 1,135
1,018 1,055 935 922 1,040 1,153 1,019
1T18 2T18 3T18 4T18 1T19 1T18 2T18 3T18 4T18 1T19 1T18 2T18 3T18 4T18 1T19
Graduate Programs – We closed the first quarter of 2019 with 4.7 thousand
graduate students, 0.6% more than in 1Q18, partially reflecting our efforts to
improve the results in this segment.
Vocational and K-12 Student Base – We closed the quarter with 1.0 thousand K12
and vocational education students (+2.2% vs. 1Q18), including Florianópolis and
Blumenau International Schools, Colégio Tupy (COT) and Escola Técnica Tupy (ETT).
Distance Learning Student Base – We closed 1Q19 with 1.0 thousand distance
learning students in undergraduate, graduate and vocational programs, down
41.8% year on year, in line with our strategic decision to stop enrolling students in
this segment.
Financiamento
Student
Financing
10
Student Financing
As anticipated, the share of public financing declined once again in the 1Q19 intake
cycle. Of the new students who enrolled in our institution, 83.5% do not have any
type of financing. Only 0.6 thousand new FIES contracts were signed in 1Q19 (-
43.6% vs. 1Q18), accounting for 1.7% of the total intake. As a result, we closed the
quarter with around 13.0 thousand FIES students, equivalent to 12.1% of the base.
29.9% 45,000
41.5% 40.9%
4,500
30.0%
35.3%
40.0%
40,000
4,000
1,835 21.1%
25.0%
35.0%
29.4%
35,000
3,500
27.7%
5,631 30.0%
6,104
30,000
3,000
20.0%
18.7% 19.6%
2,500 25,000
1,006 15.0%
7,311
2,000
8,422 20.0%
1,500
10.0%
7,922 15.0%
1,618 28,112
15,000
18,993
10.0%
10,000
6.6% 5.0%
16,076
500
917 5,000
12,987 5.0%
616 555
- 0.0%
- 0.0%
2016-2 2017-1 2017-2 2018-1 2018-2 2019-1 2016-2 2017-1 2017-2 2018-1 2018-2 2019-1
FIES Private Financing % Total intake FIES Private Financing % Base Total
11
Academic
Quality
12
Academic Quality
The latest results published by INEP/MEC, still related to 2017, reinforce the
academic superiority of our institutions and confirm the effectiveness of our
academic model and our commitment to constantly improve the quality of the
education we provide. As these results are annual, please refer to the 4Q18 Earnings
ed by the INEP/MEC
Release in
forOctober once again confirm our superior
more details.
hen compared to listed and unlisted private companies, as well
IGC Historical Evolution (2013-2017)
nstitutions. CPC Historical Evolution (2013-2017)
24% 39%
59% 51%
59% 71% 67% 76% 75%
% of Courses88%
by ENADE Concept
76% – Triennium
53% (2015-2017)
41% 29%
52% 46%
32% 21% 25%
29%
Concept
70% Concept
75% 83% 85% 84% 86% 69% 65% 71% 62%
40% 39%
58% 53% 52% 52% 55% 40% 59% 48%
52% 54%
39% 46% 47% 47% 45% 33% 38% 46%
Concept
The results published by the INEP/MEC in October once again confirm our superior
Anima academic
Other Listed results
Other Privatewhen compared
Public to listed and unlisted private companies, as well
as those
% of Courses by IDD Concept of public (2015-2017)
– Triennium institutions.
Concept
valuates
13
Financial
Performance
The Company’s financial results are divided
into two segments:
i) Education – Post-secondary
education (undergraduate and
graduate), K12 and vocational
programs, including Florianópolis
and Blumenau International Schools,
Colégio Tupy (COT) and Escola
Técnica Tupy (ETT).
ii) Other Businesses – HSM and Escola
Brasileira de Direito (EBRADI).
14
FINANCIAL PERFORMANCE
IFRS-16 IMPACTS
The new IFRS-16 accounting standard came into effect in 1Q19, changing the criteria
for the recognition of contracts involving the right to use assets in the balance
sheets. At Ânima, the impact is related to lease contracts, as all our academic and
administrative units are leased, being thus subject to the new standard.
The new standard affects the calculation of EBITDA, as lease expenses are no longer
considered in the calculation of this metric (with a positive impact of R$20 million
this quarter). It also had a negative impact of R$9.2 million on net income, as leases
are divided into two counter-entries: depreciation of the right-of-use asset and a
financial liability representing the obligation to make future lease payments, whose
sum totaled R$29.2 million in 1Q19.
In order to provide the market with transparent and comparable data, in 2019, we
will disclose our information excluding the effect of IFRS-16, in addition to figures
reflecting the new classification.
15
1Q19 Income Statement: excluding the effect of IFRS-16
1Q19 - excl. IFRS-16
R$ (million) % Net % Net % Net
Consolidated Education Others
Revenue Revenue Revenue
Gross Revenue 533.4 189.2% 522.6 191.0% 10.8 130.0%
Discounts, Deductions & Scholarships (243.0) -86.2% (240.8) -88.0% (2.2) -26.3%
Taxes (8.5) -3.0% (8.2) -3.0% (0.3) -3.7%
Net Revenue 281.9 100.0% 273.6 100.0% 8.3 100.0%
16
1Q19 Income Statement: including the effect of IFRS-16
1Q19 - with IFRS-16
R$ (million) % Net % Net % Net
Consolidated Education Others
Revenue Revenue Revenue
Gross Revenue 533.4 189.2% 522.6 191.0% 10.8 130.0%
Discounts, Deductions & Scholarships (243.0) -86.2% (240.8) -88.0% (2.2) -26.3%
Taxes (8.5) -3.0% (8.2) -3.0% (0.3) -3.7%
Net Revenue 281.9 100.0% 273.6 100.0% 8.3 100.0%
17
1Q19 Income Statement: impact of IFRS-16
18
FINANCIAL PERFORMANCE – Education
Education - with IFRS-16 Education - excl. IFRS-16
R$ (million) % Net % Net % Net
1Q19 1Q19 1Q18 % YA
Revenue Revenue Revenue
Gross Profit (exclud. deprec. /amort.) 164.1 60.0% 145.3 53.1% 135.1 51.9% 7.6%
Net Revenue
We ended 1Q19 with net revenue of R$273.6 million, 5.1% higher than in 1Q18
(+2.4% excluding the acquisitions CESUC, Jangada and FACED).
878 889
837
819 810
Excluding the acquisitions, our net ticket averaged R$810/month in 1Q19, down
3.2% from the same period last year, influenced by higher scholarships, discounts
and taxes (-11.3%) concentrated in the first tuition fees, partially offset by the
average increase in tuition fees (+5.0%) and a better program mix (+2.9%).
Including the acquisitions made in July 2018, CESUC, Jangada and FACED, whose
19
ticket was lower than that of our brands, our average ticket was R$802/month in
1Q19 (-4.1% vs. 1Q18).
Excluding the impacts of IFRS-16 for comparison purposes, gross profit came to
R$145.3 million in 1Q19, or 53.1% of net revenue (+1.2pp vs. 1Q18). This improvement
was mainly due to faculty and academic support productivity gains (+1.7pp in
personnel costs), despite the slight increase in rental and utilities (-0.4pp), mainly
as a result of the eight new units opened at the beginning of the year.
Selling Expenses
Excluding the effect of IFRS-16, selling expenses totaled R$22.8 million in 1Q19,
representing an impact of -0.9pp on the margin compared to 1Q18. Marketing
expenses amounted to R$16.5 million (-2.1pp vs. 1Q18), in line with the strategy of
strengthening our brands, which involved an increase in the number of units and
increased geographic presence as a result of our organic expansion plan, which
strongly influenced the result of the intake cycle.
Our provision for doubtful accounts had a positive impact of 1.2pp, mainly due to
the reduction in the provision for PraValer students who use the credit risk in our
balance sheet, as we adjusted our PDA to the same criteria applied by PraValer to
Ânima’s student portfolio in 2Q18, as reported in the last three quarters.
Excluding the effect of IFRS-16, general and administrative expenses totaled R$22.9
million in 1Q19, representing 8.4% of net revenue, in line with 1Q18. We saw an
improvement in third-party services, rental and utilities and other expenses
(+0.8pp).
20
1Q19 vs. 1Q19 vs.
R$ (million) 1Q18 2Q18 3Q18 4Q18 1Q19
1Q18 2Q18
Personnel Expenses - Corporate (20.0) (22.8) (17.9) (20.5) (15.3) 4.7 7.5
Personnel Expenses - Education (15.0) (17.1) (14.1) (12.5) (17.8) (2.9) (0.7)
Consolidated Personnel Expenses (34.9) (39.9) (32.0) (33.0) (33.1) 1.8 6.7
Operating Result
Excluding the effect of IFRS-16, the operating result totaled R$103.5 million in 1Q19,
or 37.8% of net revenue, in line with the same period last year.
It is worth noting that, as of 1Q19, we are classifying the three acquisitions made in
2018 – CESUC, Faculdade Jangada and FACED – under the Organic Expansion block,
given that these operations are integrated into units that already existed in their
respective cities and that they were acquired with the purpose of catalyzing organic
expansion (Q2A). We believe this criterion is more in line with the strategic rationale
of each block1.
Base ¹ Acquisitions ²
Organic Exp. ³ Education
R$ (million) Excl. New Units Excl. New Units
1Q19 1Q18 % YA 1Q19 1Q18 % YA 1Q19 1Q18 % YA 1Q19 1Q18 % YA
Net Revenue 190.5 202.1 -5.7% 45.1 39.2 15.2% 38.0 19.0 99.8% 273.6 260.4 5.1%
Gross Profit 103.3 107.7 -4.0% 20.9 17.4 20.0% 21.1 10.0 110.9% 145.3 135.1 7.6%
Gross Margin 54.2% 53.3% 0.9pp 46.2% 44.4% 1.8pp 55.6% 52.6% 3.0pp 53.1% 51.9% 1.2pp
Operating Result 82.1 83.5 -1.6% 13.5 10.8 25.8% 7.8 4.1 90.6% 103.5 98.3 5.2%
Operating Margin 43.1% 41.3% 1.8pp 30.0% 27.4% 2.6pp 20.7% 21.7% -1.0pp 37.8% 37.8% 0.0pp
¹ Considers Una, UniBH and São Judas (inlcuding the Unimonte campus, but excluding acquisitions and new units opened as of 2016)
² Considers acquisitions made throughout 2016 (UniSociesc Feb'16, Una Bom Despacho Jul'16 and Una Uberlândia Oct'16)
³ Considers organic expansion: Units of Sete Lagoas (Jul'16), Catalão (Oct'16), Divinópolis (Feb'17), Pouso Alegre (Mar'17), Nova Serrana (Apr'17), São Bento do Sul (Jan'17), Itajaí (Jul'17), Itabira (Jan'18),
Jataí (Jan'18), Jabaquara (Jan'18), Santo Amaro (Jan'18), Paulista (Jan'18), Palácio Avenida (Jan'18), Jaraguá do Sul (Jan'18), Vila Leopoldina (Jan'19), Santana (Jan'19), São Bernardo do Campo (Jan'19),
Guarulhos (Jan'19), Cubatão (Jan'19), Florianópolis Continente (Jan'19), Conselheiro Lafaiete (Jan'19), Itumbiara (Jan'19), and the acquisitions made in 2018 (CESUC, Faculdade Jangada and Faced)
The operating margin of the units that make up the Base operation increased 1.8pp
in 1Q19 (43.1% vs. 41.3% in 1Q18). This improvement was mainly due to initiatives
1
For comparison purposes, we will republish, as of 3Q19, the results of the Acquisitions block excluding the effects of CESUC
and Jangada (included in this block in 3Q18) in order to reflect this reclassification.
21
developed to obtain efficiency gains. Net revenue from the units in this block, most
of which are located in more mature and more competitive markets, continued to
be pressured by the average ticket, falling 5.7% year on year. Thanks to efficiency
gains, the impact of the average ticket on gross profit was lower than the one
observed in net revenue (-4.0% vs. 1Q18), reaching R$103.3 million, or a margin of
54.2% (+0.9pp vs. 1Q18). We began studies to evaluate opportunities for efficiency
gains and portfolio optimization in the units of this block, with possible effects in
the second half of 2019.
Regarding the Acquisitions made in 2016 (UniSociesc, Una Bom Despacho and Una
Uberlândia), we continued to record positive results, with a trend of consistent
growth in the operating margin, which reached R$13.5 million, or a margin of 30.0%
(+2.6pp vs. 1Q18), coming progressively closer to the margins in the Base operation.
In the Organic Expansion block, which includes the 14 units opened between July
2016 and January 2018, the acquisitions made in 2018 (CESUC, Faculdade Jangada
and Faced) and the 8 new units inaugurated at the beginning of 2019, we recorded
net revenue of R$38.0 million and operating income of R$7.8 million (versus net
revenue of R$19.0 million and operating income of R$4.1 million in 1Q18).
This result was in line with the business plans of these units, in addition to having
accounted for the largest share of our student base growth. It is important to note
that academic units take around five years to reach maturity and that the units in
this block were opened, on average, less than one and a half year ago.
22
FINANCIAL PERFORMANCE – Other Businesses
Cash Cost of Services (1.9) -23.3% (1.9) -23.3% (1.7) -35.6% 14.6%
- Personnel (0.2) -1.8% (0.2) -1.8% (0.2) -3.3% -4.0%
- Services from Third Parties (0.6) -7.6% (0.6) -7.6% (1.3) -26.7% -50.0%
- Rental & Utilities 0.0 0.0% 0.0 0.0% (0.1) -1.9% -100.0%
- Others (1.1) -13.8% (1.1) -13.8% (0.2) -3.6% 570.1%
Gross Profit (exclud. deprec. /amort.) 6.4 76.7% 6.4 76.7% 3.0 64.4% 108.6%
The Other Businesses area is composed of hsm and EBRADI – Escola Brasileira de
Direito. hsm is an integrated educational solution platform that promotes the
continuing education and professional development of executives and managers
from all over Brazil through customized products that foster learning, the exchange
of experience and networking. EBRADI is an Ânima brand launched at the end of
2016 to offer online legal education and training to students from all over the
country. Its portfolio includes preparatory courses for the Brazilian Bar exam, as well
as graduate and extension Law programs.
The main highlights were the consolidation of EBRADI, driven by a sales increase of
online courses, in line with its business plan; the launch of hsmU (online and
graduate business programs; the consolidation of hsm’s corporate education arm,
hsm Academy; and the excellent performance of HR Conference 2019 (the first
event of the year).
23
CONSOLIDATED PERFORMANCE
Consolidated Ânima - with IFRS-16 Consolidated Ânima - excl. IFRS-16
R$ (million) % Net % Net
1Q19 % Net Revenue 1Q19 1Q18 % YA
Revenue Revenue
Cash Cost of Services (111.4) -39.5% (130.2) -46.2% (127.0) -47.9% 2.6%
- Personnel (90.7) -32.2% (90.7) -32.2% (90.8) -34.3% -0.2%
- Services from Third Parties (7.6) -2.7% (7.6) -2.7% (7.6) -2.9% 0.2%
- Rental & Utilities (5.6) -2.0% (24.5) -8.7% (22.3) -8.4% 9.9%
- Others (7.5) -2.7% (7.5) -2.7% (6.3) -2.4% 19.1%
Gross Profit (exclud. deprec. /amort.) 170.5 60.5% 151.7 53.8% 138.1 52.1% 9.8%
(-) Late Payment Fees (3.3) -1.2% (3.3) -1.2% (4.3) -1.6% -24.0%
(-) Non-Recurring Items - EBITDA (1.8) -0.7% (1.8) -0.7% (6.1) -2.3% -69.7%
Depreciation & Amortization (28.7) -10.2% (15.4) -5.5% (12.9) -4.9% 19.7%
Equity Equivalence (0.5) -0.2% (0.5) -0.2% (0.3) -0.1% 55.0%
EBIT 63.1 22.4% 56.4 20.0% 46.8 17.7% 20.4%
Net Financial Result (25.1) -8.9% (9.2) -3.3% (5.1) -1.9% 80.0%
EBT 38.0 13.5% 47.2 16.7% 41.7 15.7% 13.1%
Income Tax and Social Contribution 0.1 0.0% 0.1 0.0% (1.8) -0.7% -107.3%
Net Income 38.1 13.5% 47.3 16.8% 39.9 15.1% 18.4%
(-) Non-Recurring Items - EBITDA 1.8 0.7% 1.8 0.7% 6.1 2.3% -69.7%
(-) Non-Recurring Items - Net Income 0.0 0.0% 0.0 0.0% 0.0 0.0% 0.0%
Adjusted Net Income 40.0 14.2% 49.1 17.4% 46.0 17.4% 6.7%
24
Corporate and G&A Expenses
Excluding the effect of IFRS-16, corporate expenses totaled R$24.7 million in 1Q19,
or 8.7% of net revenue, representing a positive impact of 0.5pp on the margin
compared to 1Q18. General and administrative expenses amounted to R$28.6
million in 1Q19, or 10.2% of net revenue, with a positive impact of 0.2pp on the
margin versus 1Q18.
17.8%
11.0% 11.5% 11.1%
11.2% 10.6% 10.4% 10.2%
15.0%
10.7% 9.3%
10.0%
0.0%
(R$ million)
70.0
58.5
52.9 52.0 51.2 53.9 53.3
51.0 50.4
60.0
45.5
50.0
31.9
40.0
29.2 27.6 29.2 27.5 28.5 27.3 28.6
30.0
27.3
26.6 26.6
20.0
Corporate G&A
25
Adjusted EBITDA
Excluding the effect of IFRS-16, adjusted EBITDA totaled R$77.4 million in 1Q19
(+9.9% vs. 1Q18), with a margin of 27.5% (+0.9pp vs. 1Q18), in line with 1Q18.
Adjusted EBITDA
Adjusted EBITDA ex-IFRS-16
with IFRS-16
(R$ million)
(R$ million)
+0.9pp 97.4
-2.4pp
77.4
70.4 34.6%
-0.2pp 27.5%
-2.9pp +1.1pp
26.6% 40.5
30.8 28.1
15.8%
11.1% 9.5%
Non-recurring Items
R$ (million)
1Q18 1Q19
Restructuring Expenses (3.7) (1.5)
GIT (3.0) (0.4)
Adjustment Accounts Receivable FIES 0.6 0.0
Total Non Recurring Items (6.1) (1.8)
26
Le Cordon Bleu – Equity Income
Financial Result
Consolidated
Consolidated Ânima excl.
Ânima with
R$ (million) IFRS-16
IFRS-16
1Q19 1T19 1Q18
Excluding the impact of IFRS-16, we closed 1Q19 with a net financial expense of
R$9.2 million, versus a net financial expense of R$5.1 million in 1Q18. Financial
revenue reached R$8.2 million (+R$1.0 million vs. 1Q18), while financial expenses
came to R$17.4 million, an increase of R$5.1 million over 1Q18, mostly due to an
upturn in PraValer interest expenses following its increased share of the intake and
the progress of contracts from previous semesters, which are subject to higher
discounts as the grace period increases.
Considering the impact of IFRS-16, our financial result was an expense of R$25.1
million in 1Q19, mainly due to a financial lease expense of R$15.9 million in the
quarter, as a result of the new accounting method for rental and utilities.
27
Income Tax and Social Contribution
We reported a R$0.1 million income tax and social contribution credit in 1Q19,
versus an expense of R$1.8 million in 1Q18. The variation was mainly due to the
recognition of tax credits in 1Q19 related to the acquisitions made in 2018.
Excluding the effect of IFRS-16, adjusted net income totaled R$49.1 million in 1Q19
(+6.7% vs. 1Q18), with a margin of 17.4%, in line with 1Q18. Excluding managerial
adjustments, net income totaled R$47.3 million in 1Q19, 18.4% higher than in 1Q18,
with a margin increase of 1.7pp.
After the IFRS-16 reclassification, adjusted net income came to R$40.0 million, with
a margin of 14.2%.
At the end of March 2019, cash and cash equivalents totaled R$136.7 million. Loans
and financing came to R$376.0 million, a reduction of R$23.5 million since the end
of 2018, mainly due to the amortization of credit operations. We stress that the
debt maturity profile is diluted over the next five years, with no significant
concentration.
28
Other short- and long-term obligations, mainly represented by accounts payable
related to the acquisitions, amounted to R$103.2 million. As a result, excluding the
effect of IFRS-16, we ended the quarter with net debt of R$342.5 million,
representing leverage (net debt ÷ LTM adjusted EBITDA) of 1.9x.
Breaking down our accounts receivable, we recorded a DSO of 64 days for FIES
receivables, a reduction of 139 days from 1Q18, due to the settlement of amounts
related to PN23 that were still recorded in our financial statements at the end of
1Q18.
29
Total 1Q19 4Q18 3Q18 2Q18 1Q18 ∆ 1Q19 / 1Q18
Net Accounts Receivable 210.8 174.1 203.6 197.7 290.7 (79.9)
Adjusted Accounts Receivable FIES 0.0 0.0 0.0 0.0 (0.6) 0.6
Adjusted Net Accounts Receivable 210.8 174.1 203.6 197.7 291.3 (80.5)
Net Revenue (accumulative) 282.5 1,102.5 806.8 548.0 265.1 17.5
DSO 67 57 68 65 99 (31)
30
Investments (CAPEX)
31
Cash Flow
With IFRS-16 Excl. IFRS-16
R$ (million)
1Q19 1Q19 1Q18
Net Income 38.1 47.3 39.9
Non-Controlling Interest 0.0 0.0 0.0
Net Income before Non-Controlling Interest 38.1 47.3 39.9
Depreciation & Amortization 28.7 15.4 12.9
Interest expenses/revenues 25.3 9.4 5.1
Provisions for labor, tax and civil risks (0.9) (0.9) 1.3
Other non-cash adjustments 1.1 0.7 2.6
Operating Cash Flow 92.2 71.8 61.8
Δ Accounts receivable/PDA (36.6) (35.6) (42.0)
Δ Other assets/liabilities (5.0) (4.5) 20.2
Working Capital Variance (41.6) (40.1) (21.7)
Free Cash Flow before CAPEX 50.6 31.7 40.1
CAPEX - Fixed and Intangible (42.5) (42.5) (28.5)
Free Cash Flow 8.1 (10.9) 11.6
Financing/Investments activities (50.9) (31.5) (24.6)
Shares held in treasury 0.0 0.0 0.0
Acquisitions (5.9) (6.3) (2.3)
Dividends 0.0 0.0 0.0
Capital Increase LCB - Ânima 0.0 0.0 0.0
Net Cash Flow from Financing Activities (56.8) (37.9) (26.8)
Net Increase (Reduction) of Cash and Cash
(48.7) (48.7) (15.2)
Equivalents
Cash at the begging of the period 185.4 185.4 115.9
Cash at the end of the period 136.7 136.7 100.7
Excluding the effect of IFRS-16, operating cash flow before working capital and
CAPEX came to R$71.8 million in 1Q19 (+R$10.0 million vs. 1Q18). Free cash flow
totaled R$31.7 million (-R$8.4 million vs. 1Q18), mainly impacted by changes in
judicial deposits (-R$2.5 million vs. +6.5 million in 1Q18) and the reduction in tax,
social security and payroll obligations (-R$11.6 million vs. -R$3.5 million in 1Q18).
After CAPEX of R$42.5 million, including the acquisitions, free cash flow was
negative R$10.9 million. As Q2A receives the highest inflow of CAPEX, with results
in line with the business plan, we consider the current cash flow level to be
appropriate. As a result, we closed 1Q19 with cash and financial investments of
R$136.7 million.
32
Cash Flow 1Q19 - with IFRS-16
54.1 92.2
38.1 8.1
(41.6)
(0.0)
(42.5)
(50.9) (5.9)
185.4 (0.0)
136.7
¹ Operating Cash Flow = Net Result + Depreciation & Other Non-Cash Items
² Free Cash Flow = Operating Cash Flow – Working Capital – CAPEX
We monitor our financial performance through our return on invested capital (ROIC)
and are working on delivering improvements in this indicator. In 1Q19, excluding the
effect of IFRS-161, ROIC improved 0.9pp over 1Q18, reaching 5%. Our ROIC excluding
non-amortized intangible assets came to 11% in 1Q19, up 1.0pp over 1Q18.
9% 11%
4% 5%
1
As we adopted the prospective methodology for the accounting reclassification introduced by IFRS-16, the calculation of ROIC, which takes into
consideration EBIT in the last 12 months, will be restated considering the effects of IFRS-16 as of 4Q19.
2
ROIC = LTM EBIT* (1- effective tax rate) ÷ avg. invested capital.
Invested Capital = net working capital + long-term FIES accounts receivable + net fixed assets.
33
APPENDIX 1 – Reconciliation of the 1Q19 Income Statement and
the effect of IFRS-16
1Q19 - excl. IFRS-16 1Q19 - Release I
Ânima Consolidated Release Non-
Depreciation & Corporate Late Payment IFRS Income
R$ (million) Income Recurring
Amortization Expenses Fees Statement
Statement Items
Gross Revenue 533.4 0.0 0.8 534.2
Discounts, Deductions & Scholarships (243.0) 0.0 (0.0) (243.0)
Taxes (8.5) 0.0 (0.2) (8.6)
Net Revenue 281.9 0.0 0.0 0.0 0.6 282.5
Cash Cost of Services (130.2) (9.6) (0.0) 0.0 (1.1) (140.9)
- Personnel (90.7) 0.0 (0.4) (91.0)
- Services from Third Parties (7.6) (0.0) (0.0) (7.7)
- COGS (0.0) 0.0 (0.6) (0.6)
- Rental & Utilities (24.5) (0.0) 0.0 (24.5)
- Others (7.5) (9.6) 0.0 (0.0) (17.1)
Gross Profit (exclud. deprec. /amort.) 151.7 (9.6) 0.0 0.0 (0.4) 141.6
Sales Expenses (24.7) 0.0 (0.4) 0.0 (0.3) (25.4)
- Provision for Doubtful Accounts (PDA) (7.3) 0.0 (0.3) (7.7)
- Marketing (17.3) (0.4) 0.0 (17.7)
General & Administrative Expenses (28.6) (5.8) (26.4) 0.0 (0.7) (61.5)
- Personnel (22.7) (15.7) (0.7) (39.1)
- Third Party Services (2.3) (5.8) 0.0 (8.1)
- Rental & Utilities (0.3) (1.5) 0.0 (1.7)
- Others (3.4) (5.8) (3.4) 0.0 (12.6)
Other Operating Revenues (Expenses) 0.4 0.0 1.7 0.0 0.0 2.2
- Provisions 0.1 (0.2) 0.0 (0.1)
- Taxes (0.7) (0.4) 0.0 (1.1)
- Other Operating Revenues 1.1 2.3 0.0 3.3
Late Payment Fees 3.3 (3.3) 0.0
Operating Result 102.1 (15.4) (25.0) (3.3) (1.5) 56.9
- Corporate Expenses (24.7) 25.0 (0.4) 0.0
Adjusted EBITDA 77.4 (15.4) 0.0 (3.3) (1.8) 56.9
(-) Late Payment Fees (3.3) 3.3 0.0
(-) Non-Recurring Items - EBITDA (1.8) 1.8 0.0
EBITDA 72.3 (15.4) 0.0 0.0 0.0 56.9
Depreciation & Amortization (15.4) 15.4 0.0
Equity Equivalence (0.5) (0.5)
EBIT 56.4 (0.0) 0.0 0.0 0.0 56.4
Net Financial Result (9.2) (9.2)
EBT 47.2 (0.0) 0.0 0.0 0.0 47.2
Income Tax and Social Contribution 0.1 0.1
Net Income 47.3 (0.0) 0.0 0.0 0.0 47.3
(-) Non-Recurring Items - EBITDA 1.8 (1.8) 0.0
(-) Non-Recurring Items - Net Income 0.0 0.0 0.0
Adjusted Net Income 49.1 (0.0) 0.0 0.0 (1.8) 47.3
34
1Q19 - with IFRS-16
Consolidated Ânima Release Non-
Depreciation & Corporate Late Payment IFRS Income
R$ (million) Income Recurring
Amortization Expenses Fees Statement
Statement Items
Gross Revenue 533.4 0.0 0.8 534.2
Discounts, Deductions & Scholarships (243.0) 0.0 (0.0) (243.0)
Taxes (8.5) 0.0 (0.2) (8.6)
Net Revenue 281.9 0.0 0.0 0.0 0.6 282.5
Cash Cost of Services (111.4) (21.8) (0.0) 0.0 (1.1) (134.3)
- Personnel (90.7) 0.0 (0.4) (91.0)
- Services from Third Parties (7.6) (0.0) (0.0) (7.7)
- COGS (0.0) 0.0 (0.6) (0.6)
- Rental & Utilities (5.6) (0.0) 0.0 (5.6)
- Others (7.5) (21.8) 0.0 (0.0) (29.3)
Gross Profit (exclud. deprec. /amort.) 170.5 (21.8) 0.0 0.0 (0.4) 148.3
Sales Expenses (24.7) 0.0 (0.4) 0.0 (0.3) (25.4)
- Provision for Doubtful Accounts (PDA) (7.3) 0.0 (0.3) (7.7)
- Marketing (17.3) (0.4) 0.0 (17.7)
General & Administrative Expenses (28.5) (6.9) (25.4) 0.0 (0.7) (61.4)
- Personnel (22.7) (15.7) (0.7) (39.1)
- Third Party Services (2.3) (5.8) 0.0 (8.1)
- Rental & Utilities (0.1) (0.4) 0.0 (0.5)
- Others (3.4) (6.9) (3.4) 0.0 (13.7)
Other Operating Revenues (Expenses) 0.4 0.0 1.7 0.0 0.0 2.2
- Provisions 0.1 (0.2) 0.0 (0.1)
- Taxes (0.7) (0.4) 0.0 (1.1)
- Other Operating Revenues 1.1 2.3 0.0 3.3
Late Payment Fees 3.3 (3.3) 0.0
Operating Result 121.0 (28.7) (24.0) (3.3) (1.5) 63.6
- Corporate Expenses (23.6) 24.0 (0.4) 0.0
Adjusted EBITDA 97.4 (28.7) 0.0 (3.3) (1.8) 63.6
(-) Late Payment Fees (3.3) 3.3 0.0
(-) Non-Recurring Items - EBITDA (1.8) 1.8 0.0
EBITDA 92.3 (28.7) 0.0 0.0 0.0 63.6
Depreciation & Amortization (28.7) 28.7 0.0
Equity Equivalence (0.5) (0.5)
EBIT 63.1 (0.0) 0.0 0.0 0.0 63.1
Net Financial Result (25.1) (25.1)
EBT 38.0 (0.0) 0.0 0.0 0.0 38.0
Income Tax and Social Contribution 0.1 0.1
Net Income 38.1 (0.0) 0.0 0.0 0.0 38.1
(-) Non-Recurring Items - EBITDA 1.8 (1.8) 0.0
(-) Non-Recurring Items - Net Income 0.0 0.0 0.0
Adjusted Net Income 40.0 (0.0) 0.0 0.0 (1.8) 38.1
35
1Q19 - Release Income Statement
Consolidated Ânima
R$ (million) Excl. IFRS-16 With IFRS-16 IFRS-16 Effect
36
APPENDIX 2 – Income Statement – IFRS
With IFRS-16 Excl. IFRS-16
1Q19 1Q19 1Q18
37
APPENDIX 3 – Balance Sheet – IFRS
Assets MAR 19 MAR 18 DEC 18 Liabilities MAR 19 MAR 18 DEC 18
Current Assets 389.3 432.9 408.2 Current Liabilities 251.2 231.2 231.6
Cash and cash equivalents 44.5 26.3 99.5 Supplier 27.1 34.0 31.0
Cash & financial investments 92.2 74.3 85.9 Loans 105.5 56.9 80.5
Accounts receivable 210.8 290.5 174.1
Prepaid expenses 21.3 19.5 31.6 Personnel 62.5 61.3 69.5
Recoverable taxes 6.2 9.0 9.7 Taxes payable 12.9 13.3 18.8
Derivatives 1.6 0.1 1.8 Advances from clients 25.2 29.5 16.9
Other current assets 12.6 13.1 5.6 Tax debt installments - 0.1 -
Accounts payables 16.3 9.7 13.3
Dividends payables 0.6 20.2 0.6
Derivatives 0.1 5.0 -
Other current liabilities 1.0 1.1 1.0
Non-Current Assets 1,614.3 935.7 1,038.3
Accounts receivable - 0.1 - Non-Current Liabilities 1,049.0 401.0 549.6
Prepaid expenses 6.0 10.6 7.2 Loans 818.1 200.3 316.3
Judicial deposits 53.6 40.2 50.3
Accounts payables 84.2 62.5 85.7
Credit with related parties 9.7 0.2 9.5 Debit with related parties 0.0 0.0 0.0
Recoverable taxes 14.1 15.4 12.2 Client advances - - -
Deferred income tax and social contribution 1.6 1.6 1.6 Tax debt installments 2.7 2.9 2.7
Derivatives 1.4 - 0.9 Deferred income tax and social contribution 44.8 40.0 44.5
Other non-current assets 36.6 31.5 37.3 Provisions for risks 96.4 89.7 97.9
Investments - 2.4 0.2 Derivatives - 2.3 -
Fixed 846.0 263.1 301.8 Other non-current liabilities 2.4 3.2 2.5
Intangible 645.4 570.7 617.1 Provision for investment losses 0.3
Total Assets 2,003.5 1,368.6 1,446.5 Total Liabilities and Shareholder Equity 2,003.5 1,368.6 1,446.5
38
APPENDIX 4 – Cash Flow – IFRS
39
APPENDIX 5 – IFRS-16
In January 2019, the new accounting standard IFRS-16 – Leases came into effect
(in Brazil, this corresponds to Technical Pronouncement CPC 06 (R2)), changing the
criteria whereby contracts encompassing the right to use assets are recognized,
with the explicit purpose to include in the balance sheet most leases held by a
lessee.
In addition to the effects on the balances and financial statements of the lessee,
there are changes in accounting records throughout the lease term. At Ânima, the
impact is related to rental agreements, as all our academic and administrative units
are leased, most of them at significant amounts, thus falling under the scope of the
new standard.
The overall impact estimated on the financial statements of lessees is shown below:
In the balance sheet, the accounting change is the following: under assets, we now
recognize the right to use assets for all our rental agreements and, under liabilities,
we recognize the obligation related to the present value of such agreements as
debt.
In the income statement, lease expenses are now replaced with expenses related
to the depreciation of right-of-use assets, in addition to financial expenses arising
from the lease liability cost.
40
As an illustration, we simulated the case of a single rental agreement with a 20-
year term and monthly fee of R$100,000.00. The effect on net result is nonexistent
considering the full term of the agreement, as follows:
Considering the actual data of the current property portfolio leased by Ânima and
simulating the impact on net results under a forward 10-year period, where initial
expenses correspond to total asset depreciation + liability interest in 2019 over a
100 base, the result is the following:
41
Based on the simulation, net results will be affected in first years, due to higher
financial expenses upon the beginning of the lease term for most contracts, which
will then follow a downward trend in subsequent years, reaching the same level as
the leases amount in 2025.
42