EBITDA INCREASES 25%, TOTALING R$389 MILLION IN 2014
Transcription
EBITDA INCREASES 25%, TOTALING R$389 MILLION IN 2014
EBITDA INCREASES 25%, TOTALING R$389 MILLION IN 2014 São Paulo, March 23, 2015 - Abril Educação S.A. (BM&FBOVESPA: ABRE3) announces its results for the fourth quarter of 2014 (4Q14) and fiscal year 2014. The comments herein refer to the consolidated results in accordance with International Financial Reporting Standards (IFRS) and comparisons are with the same period in 2013, as indicated. KEY INDICATORS – CONSOLIDATED (R$ mm) QUARTER 4Q14 4Q13 Change(%) 4Q14/4Q13 2014 Net Revenue 511.3 (=) Adjusted EBITDA (current) 181.7 (+) Provision for restructuring (non-recurring) YTD 2013 Change(%) 2014/2013 468.5 9% 1,265.0 1,036.5 22% 177.1 3% 342.5 311.9 10% 0.0 0.0 - 27.9 0.0 - (+) Stock-based compensation plan 18.7 0.0 - 18.7 0.0 - (=) Adjusted EBITDA 200.4 177.1 13% 389.1 311.9 25% EBITDA Margin (%) 39% 38% 1 p.p. 31% 30% 1 p.p. (=) Net Income (loss) before minority interest 56.2 63.3 -11% 58.7 78.9 -26% Operating Cash Generation 94.0 58.2 61% 328.5 231.7 42% HIGHLIGHTS On February 9, we announced the acquisition of a controlling interest in Abril Educação by Thunnus Participações, a company owned by investment funds managed by Tarpon. Thunnus, which in June 2014 had already acquired 19.91% of the shares held by Abrilpar, in the most recent transaction, acquired another 20.73% through an amendment to the share purchase and sale agreement, bringing its total interest in the capital stock of Abril Educação to 40.64%. The price agreed upon was R$12.33 per share, with the deal subject to approval by Brazil’s antitrust agency CADE. Also due to the transfer of control, Thunnus will submit to the Securities and Exchange Commission of Brazil (CVM), within 30 days of closing, the documentation for registering a mandatory Public Tender Offer to non-controlling shareholders for the same price per share paid to the controlling shareholders. In the Learning Systems business, which comprises Traditional Learning Systems (Anglo, pH, SER, GEO, Maxi and Farias Brito), ETB Learning Systems and The Leader in Me (OLEM) program, we ended December 2014 with 931,000 students, an increase of 54% over 2013. The increase is explained by the organic growth of 77,000 students (14%) in the Traditional Learning Systems; the growth of 207,000 students in the ETB Technical Learning System due to students in the PRONATEC program; and the growth of 42,000 students in the OLEM program, which in 2014 began including agreements with the public segment. In 2014, we maintained the academic excellence of our businesses, given our belief that quality of the education we offer is the sustainable foundation of our growth. The highlights in the period included: (i) Colégio pH obtained the best average score on the essay section of the ENEM national exam; (ii) Colégio Maxi in Cuiabá was, for the fifth straight year, the state champion in the essay section and ranked first overall in the ENEM exam; (iii) of the 100 schools in Brazil that adopt learning systems, 30 used the systems of Abril Educação for the latest ENEM exam, with Anglo being the Learning System with the most schools placing in the top 100; (iv) largest approval rate of print and digital books for the 2015 National Textbook Program (PNLD). Anglo brand has remained at the top in college acceptance rates in the country for 65 years. In São Paulo, 51% of the students accepted in the medical school (University of São Paulo Pinheiros) came from the Anglo System; in Rio de Janeiro, 360 of the students accepted at the State University of Rio de Janeiro (UERJ) studied at Colégio pH; and 99 of the students accepted at the Mathematics and Statistics Institute (IME) and the Technological Institute of Aeronautics (ITA) studied at Farias Brito. Farias Brito also had 172 of its students accepted in the medical schools of top universities in the North and Northeast, including first place in the federal universities UFBA, UFCA and UFC Sobral. Colégio Sigma from Brasília had 143 students accepted and placing first at UnB, while Colégio Maxi (a partner of the Maxi System) placed first in the medical school at UEL. Operating cash generation was R$94.0 million, compared to R$58.2 million in 4Q13. This positive result is due to: (i) the seasonality of the Publishing business, which receives in December the first installment from sales under the National Textbook Program (PNLD); and (ii) the higher volume of receivables in Learning Systems and Wise Up due to the maturation of its receivables portfolio. In 2014, operating cash generation grew by 42%, or R$96.8 million, to R$328.5 million, from R$231.7 million in 2013. Note that to date 92% of the total amount under the 2015 PNLD program has already been incorporated into the Company's cash position. 1 Net revenue increased 9% from 4Q13, to R$511.3 million, and includes the PNLD 2015 revenue of R$245 million that was fully recognized in the period. In 2014, net revenue amounted to R$1,265.0 million, growing 22% over 2013. On a comparable basis, i.e., excluding the R$131.7 million associated with the recent acquisitions (Grupo Ometz, Sigma, Motivo), net revenue posted organic growth of 10%. In 4Q14, we recognized an expense of R$18.7 million related to the stock-based compensation plan approved in the Extraordinary Shareholders’ Meeting held on March 19, which reinforces our policy of meritocracy and talent retention. This new stock-based plan replaces the Stock Option Plan and the Extraordinary Executive Incentive Plan of the Company. The dilution permitted by this new plan could reach up to 5% of the Company's capital stock within five years. In 4Q14, adjusted EBITDA amounted to R$200.4 million, advancing 13% over 4Q13. EBITDA margin expanded by 1 p.p. in the period. In 2014, adjusted EBITDA amounted to R$389.1 million, growing 25% over 2013. Excluding the nonrecurring effects related to the acquisitions (Grupo Ometz and the schools Sigma and Motivo), EBITDA posted organic growth of 15% in 2014. Between December 2014 and March 2015, the Company concluded: (i) the acquisition of 100% of Sigma Centro Educacional de Águas Claras, in Brasília; (ii) the acquisition of 100% of Colégio Maxi, in Cuiabá; and (iii) the acquisition of the remaining 49% interest in Red Balloon. The three acquisitions combined came to R$106 million. The two high schools acquired are a reference in academic quality and achieved excellent scores in the national ENEM exam in their respective regions. The acquisitions are in line with the Company’s strategic plan to focus on school growth, selectively, to replicate their quality in the services and products offered to our partners, via the Learning Systems, Publishers and other complementary products in our portfolio. The growth potential of the languages for children business, which is further reinforced by the possibility of synergies with the in-school system at partner schools, led us to anticipate the acquisition of the remaining 49% to December 2014, instead of in 2017, as initially expected. On February 8, due to the acquisition of a controlling interest in Abril Educação by Tarpon, the Board of Directors nominated Eduardo Silveira Mufarej to serve as Chief Executive Officer. On the same date, the Company implemented a new administrative structure encompassing two operations: Basic Education and Languages for Adults. Mario Ghio Júnior was nominated Chief Executive Officer responsible for the Basic Education operations, which includes publishing, learning systems, school operations and Red Balloon, and Marcelo Bruzzi remains the Chief Executive Officer of the languages for adults operations. The new structure also has three business support areas: Financial & Investor Relations; Strategy & Innovation; and Culture & Organization. MESSAGE FROM THE MANAGEMENT For Abril Educação, 2014 was one of the most important years in its history, with the period marked by the consolidation and integration of the newly acquired assets and the Company's migration to the Novo Mercado listing segment of the BM&FBovespa. Another important development, though more recent, in 2015, was the transfer of the Company's control to Tarpon. Tarpon, which in June 2014 had acquired a 19.91% interest in Abril Educação, became its controlling shareholder after acquiring the remaining interest held by Abrilpar for R$12.33 per share, bringing its total interest to 40.64%. The operation was announced on February 9, 2015 and approved by Brazil’s antitrust agency CADE on March 12, 2015. The transfer of control produced two effects: the need to offer the same proposal in terms of price per share to the non-controlling shareholders through a Public Tender Offer; and the reformulation of the organizational structure, with Eduardo Mufarej, the former CEO of Tarpon, becoming the new CEO. Mario Ghio Júnior became the CEO of all the Basic Education businesses (Schools, Learning Systems, Publishers and Red Balloon) and Marcelo Bruzzi remained the CEO of all the Language for Adults businesses (Ometz Group). The new CEO will also be supported by the Financial & Investor Relations, Strategy & Innovation and Culture & Organization departments. In 2014, we maintained the good performance of our businesses, especially those with more consistent revenues over the course of the year. We posted net revenue of R$1,265.0 million, up 22% from R$1,036.5 million in 2013, while adjusted EBITDA grew 25% to R$389.1 million. In the Publishers business, the highlight of the year was the recovery in our market share in the National Textbook Program (PNLD) to 25%, with the sale of 32.0 million books in 2014. The year also saw expansion in Learning Systems, 2 with an increase of 14% in the number of students in the traditional brands and 54% overall, including the brands ETB and OLEM. There was also strong growth in the OLEM system, which was installed in the public school system of an important city in the São Paulo Metropolitan Area, and in ETB, which as of 2014 has been present in most of the Institutions of Higher Education participating in the PRONATEC technical education program. Another important contract closed in 2014 was to supply the SER Learning System to schools in the national network of Industrial Social Services (SESI), with the potential for expanding sales to the organization's 26 regional offices. In the Schools segment, 2014 was a year marked by stabilization and the consolidation of our brands, with the maintenance of the 19 units held by the Company since 2013. The period also demonstrated the feasibility of investments in the sector, especially those based on the model of Colégio pH in Rio de Janeiro, which has registered strong growth over the last three years, with the launch of the pH Learning System at owned units, the expansion of the pH System offering to schools in surrounding areas, and the expansion of the offering of new complementary products, such as OLEM and the Red Balloon in-school model. Three new units – two under the pH brand and one under the Motivo brand – were inaugurated in Caruaru, Pernambuco in 2014 and posted excellent results in new enrollments for 2015 that surpassed the Company's expectations. In keeping with its policy to expand the network of owned schools via mergers of strategic units, Abril Educação acquired two new units in the first quarter of 2015: Sigma Centro Educacional de Águas Claras in Brasília, Federal District; and Colégio Maxi in Cuiabá, Mato Grosso. With a total of approximately 3,000 students, the two institutions represent important acquisitions to increase the penetration of the Company's Learning Systems in the Midwest region. In the Language Schools segment, in 2014, Abril Educação concluded the stabilization of its business Wise Up, starting a journey towards achieving leadership in the Business English segment. For that, the Company will focus on investments by franchise owners, on the Go Premium strategy for the student experience and on inaugurating model schools. In the Red Balloon brand, in 2014, we launched the pilot project for the in-school model, which offers English courses to children in basic education schools. In December 2014, Abril Educação acquired the remaining 49% interest in Red Balloon. The Company had acquired the initial 51% in 2012 and signed an option to purchase the remaining interest by 2017. Given the possibility of synergies with the in-school system at partner schools and the potential for growth in the language for children business, the acquisition's conclusion was brought forward to 2014. The Company ended 2014 in an even stronger position to build a promising future for the more than 900,000 students served by its own Schools and Learning System partners. Building this future in education is a collective task, given the importance of always working alongside employees and partners who are committed to the ideal of taking the highest-quality education to all regions of Brazil. Thus, people who dream, are bold, tirelessly seek out innovation and, most importantly, are passionate about education. OPERATING PERFORMANCE ANALYSIS I) Educational Products and Services Learning Systems We ended December 2014 with 931,000 students, representing growth of 54% from 2013. The highlights were: (i) Traditional Learning Systems (Anglo, pH, SER, GEO, Maxi and Farias Brito), which maintained its growth trajectory, with the student base expanding 14% to 635,000 at the close of December 2014. On a comparable basis, net revenue per student advanced 3% to R$430/student, from R$420/student in 2013, despite the passthrough of inflation; the average ticket was also impacted by strong growth in the public segment, which has lower average tickets than the private segment, and by the growth of the Maxi brand, which also has lower average tickets; (ii) The ETB Technical Learning System with 249,000 students, including the openings obtained for PRONATEC students; and (iii) The Leader in Me (OLEM) with 48,000 students, representing significant growth from 2013 (+42,000), due to the signing of new agreements in both the public and private segments. Number of Students 4Q14 Change (%) 4Q13 Traditional Learning Systems 635 558 14% Technical Learning System (ETB) 249 42 489% 48 6 721% 931 606 54% The Leader in Me (OLEM) Total Students 3 Publishers In the private segment, book sales remained virtually stable at 2.2 million in 4Q14, compared to 2.1 million in 4Q13. In 2014, we sold 5.0 million books, 30% fewer than in 2013. The reduction is explained by the non-recurring sale of 1.7 million books to the Foundation for Educational Development (FDE-SP). Excluding this effect, volumes declined by 0.4 million books in 2014, which was more than offset by a 10% increase in average ticket due to the higher share of premium collections. In the public segment, the Publishers registered increases of 7% in 4Q14 and 8% in 2014 in the number of books sold, which amounted to 32.1 million and 34.0 million, respectively. The volume growth registered in the period reflects the good performance in the 2015 National Textbook Program (PNLD), in which a total of 32.0 million books were sold. II) Schools and Preparatory Courses The Schools and Preparatory Courses business (Anglo, pH, Motivo and Sigma) ended 4Q14 with 25,200 students enrolled at 19 units, representing a decrease of 2%, due to the reduction in new enrollments at preparatory courses compared to 2013. In the Schools segment (excluding preparatory courses), growth on a comparable basis was unchanged from the rate in 3Q14, of 3%, increasing from 12,800 to 13,200 students. On a comparable basis, the average ticket in the Schools segment increased 9%. In the Preparatory Courses segment, which has a different dynamic than the Schools segment, the student base contracted by 7%, which was offset by a 17% increase in the average ticket due to the price increases implemented and the effects from the mix of courses offered. III) Language Courses The Language schools (Red Balloon and Grupo Ometz) ended December with 83,300 students enrolled at 393 units. Red Balloon contributed with 15,300 students at 8 own units and 40 franchises, which already includes the opening of 15 new units in 2014. Compared to 4Q13, the number of students and franchises in the quarter grew by 11% and 45%, respectively. At the close of 4Q14, Grupo Ometz had 68,000 students enrolled, an increase of 7% compared to 2013, and 345 franchisees, a decrease of 8% in the total number of franchise units. As a result, the number of students per franchise unit increased by 16% in 4Q14 compared to 4Q13. The Grupo Ometz brands sold 7,900 teaching material kits in 4Q14, or 7% less than the 8,500 in 4Q13. New enrollments in 4Q14 came to 12,500, virtually stable from the year-ago period (12,600). In 2014, the number of kits sold came to 46,200, a decrease of 2%, while new enrollments advanced 1% to 66,200. The performance of Grupo Ometz, which proactively seeks to capture enrollments on a daily basis, was impacted by the lower number of business days in a World Cup year and the new Management as of September 2014, which brought changes to the business vision and strategic focus. 4 FINANCIAL PERFORMANCE ANALYSIS I) Abril Educação Consolidated QUARTER Change(%) YTD Change(%) (R$ mm) 4Q14 4Q13 4Q14/4Q13 2014 2013 2014/2013 Net Revenue 511.3 468.5 9% 1,265.0 1,036.5 22% (208.2) (170.8) 22% (413.1) (325.6) 27% 303.1 297.7 2% 851.9 710.9 20% (-) Cost of goods sold (COGS) (=) Gross Profit Gross margin (%) (-) Selling, general and administrative expenses (=) Operating income (loss) Operating Margin(%) (-) Financial Result (=) Net Income (loss) before shareholding 59% 64% -5 p.p. 67% 69% -2 p.p. (185.0) (175.1) 6% (645.3) (504.0) 28% 118.1 122.7 -4% 206.6 207.0 0% 23% 26% -3 p.p. 16% 20% -4 p.p. (37.1) (22.7) 63% (108.1) (61.7) 75% 81.0 100.0 -19% 98.5 145.3 -32% (-) Equity income 1.5 0.0 0% 1.3 0.0 0% (=) Net Income (loss) before income tax &social contribution 82.5 100.0 -18% 99.8 145.3 -31% (26.3) (36.6) -28% (41.2) (66.4) -38% 56.2 63.3 -11% 58.7 78.9 -26% (1.5) (2.9) -47% (9.8) (6.2) 58% 54.6 60.4 -10% 48.9 72.7 -33% (-) Income tax and social contribution (=) Net Income (loss) before minority interest (+) Non-controlling interest (=) Net Income (loss) after minority interest 11% 13% -2 p.p. 4% 7% -3 p.p. (=) Operating income (loss) Net Margin (%) 118.1 122.7 -4% 206.6 207.0 -0.2% (+) Depreciation and Amortization 21.2 25.4 -17% 78.4 61.4 28% (+) Amortization of publishing investment 42.4 29.0 46% 57.5 43.6 32% (=) Adjusted EBITDA (current) 181.7 177.1 3% 342.5 311.9 10% (+) Provision for restructuring (non-recurring) 0.0 0.0 - 27.9 0.0 - (+) Stock-based compensation plan 18.7 0.0 - 18.7 0.0 - (=) Adjusted EBITDA by restructuring and stock plan 200.4 177.1 13% 389.1 311.9 25% 39% 38% 1 p.p. 31% 30% 1 p.p. EBITDA Margin (%) Net Revenue Net revenue increased 9% from 4Q13 to R$511.3 million, with this figure including the revenue from the 2015 PNLD of R$245 million that was fully recognized in the period. In 2014, net revenue amounted to R$1,265.0 million, up 22% over 2013. On a comparable basis, i.e., excluding the R$131.7 million associated with the recent acquisitions (Grupo Ometz, Sigma, Motivo), net revenue posted organic growth of 10%. On a comparable basis: (*) Excludes the effects from acquisitions: Grupo Ometz, Motivo and Sigma (2014: R$131.7 million); anticipation of Learning Systems (4Q14: R$2.2 million) and ETB Schools effect (2013: R$3.2 million). 5 Cost of Goods Sold (COGS) Consolidated COGS in 4Q14 advanced 22% to R$208.2 million, with gross margin of 59%, down 5 p.p., mainly due to the higher COGS at Publishers, which is explained by: (i) the investment in digital content for the 2015 PNLD, without a corresponding net revenue in 2014; (ii) the investment in publishing for the government program Education for Youth and Adults (EJA); and (iii) the higher amortization in the Publishers segment, due to the change in criteria for the production of books for the private segment, which optimized production and reduced inventory levels. In 2014, COGS increased 27% to R$413.1 million. In 2014, we fully recognized the costs related to the acquisitions made in 2013 (Grupo Ometz, Schools Motivo and Sigma). Excluding these events, COGS in 2014 increased 15%, with gross margin contraction of 2 percentage points. On a comparable basis: (*) Excludes the effects from acquisitions: Grupo Ometz, Motivo and Sigma (2014: R$42 million); anticipation of Learning Systems (4Q14: R$0.2 million) and ETB Schools effect (2013: R$1.9 million). Selling, General and Administrative (SG&A) Expenses In 4Q14, we recognized an expense of R$18.7 million related to the stock-based compensation plan approved in the Extraordinary Shareholders’ Meeting held on March 19, which reinforces our policy of meritocracy and talent retention. This new stock-based plan replaces the Stock Option Plan and the Extraordinary Executive Incentive Plan of the Company. The dilution permitted by this new plan could reach up to 5% of the Company's capital stock within five years. Total expenses in 4Q14 amounted to R$185.0 million, increasing 6% from 4Q13, mainly due to the recognition of expenses related to the Company's new stock-based compensation plan. In 2014, expenses amounted to R$645.3 million, 28% higher than in 2013. This amount includes: (i) the recognition of the provision for restructuring, as previously announced in 2Q14, (R$27.9 million); (ii) the expenses related to the new stock-based compensation plan (R$18.7 million); (iii) the incremental expenses associated with the acquired businesses (R$57.4 million); (iv) the expenses related to moving the Company’s headquarters (R$7.8 million); and (v) the nonrecurring expenses with consulting services, which did not occur in 2013 (R$6.2 million). Excluding the aforementioned effects, expenses in 2014 increased 5%. EBITDA In 4Q14, adjusted EBITDA amounted to R$200.4 million, up 13% over 4Q13. EBITDA margin expanded by 1 p.p. in the period. In 2014, adjusted EBITDA amounted to R$389.1 million, growing 25% over 2013, with EBITDA margin of 31%. Excluding the nonrecurring effects related to the acquisitions (Grupo Ometz and the schools Sigma and Motivo), EBITDA posted organic growth of 15% in 2014. 6 On a comparable basis: (*) Excludes the effects from acquisitions: Grupo Ometz, Motivo and Sigma (2014: R$29.9 million), Net effect of FIFA marketing (R$5.0 million); anticipation of Learning Systems (4Q14: R$1.8 million) and ETB Schools effect (2013: R$0.5 million). Financial Result The net financial expense amounted to R$37.1 million in the quarter, compared to the expense of R$22.7 million in 4Q13. This increase is explained by the growth in the Company’s debt resulting from its investment strategy and by higher interest rates than in the year–ago period. In 2014, these accumulated effects led to an expense of R$108.1 million, compared to an expense of R$61.7 million in 2013. 4Q14 Financial Results Finance income Finance costs Cash + Investments Gross Debt Net Debt 4Q13 2014 2013 (37.1) 10.8 (47.8) (22.7) 10.2 (32.9) (108.1) 50.8 (158.9) (61.7) 36.3 (98.0) (369.1) 1,272.5 903.5 (360.7) 1,252.3 891.5 (369.1) 1,272.5 903.5 (360.7) 1,252.3 891.5 Dividends The Board of Directors approved the distribution of R$11.6 million as dividends, which is equivalent to 25% of net income for the period, after the constitution of a 5% legal reserve, based on the 2014 financial statements. The proposal for the allocation of net income for 2014 will be submitted for approval to the Shareholders’ Meeting to be held in April 2015. Investments Operating investments amounted to R$114.5 million in 2014, distributed as follows: (i) R$70.5 million to acquisitions of property and equipment and intangible assets; and (ii) R$44.0 million to the production and updating of content for the new collections of the Learning Systems and Publishers. Total investments in the period were 26% higher than the R$90.6 million invested in 2013, mainly due to the new assets acquired in 2014 and the one-time investments related to moving the Company’s head office in the amount of R$14.6 million. Excluding this non-recurring effect, investments in 2014 amounted to R$100 million. Operating Cash Generation Operating cash generation in 4Q14 was R$94.0 million, compared to R$58.2 million in 4Q13. This positive result is due to: (i) the seasonality of the Publishing business, which receives in December the first installment from sales under the National Textbook Program (PNLD); and (ii) the higher volume of receivables in Learning Systems and Wise Up due to the maturation of its receivables portfolio. Note that to date 92% of the total amount under the 2015 PNLD program has already been incorporated into the Company's cash position. Operating cash generation in 2014 increased by 42%, or R$96.8 million, to R$328.5 million, from R$231.7 million in 2013. The positive result was mainly due to: (i) the organic growth in our Learning Systems and Schools businesses; (ii) the improvements in working capital management; and (iii) the full recognition of the acquired businesses (Wise Up, Sigma and Motivo). Cash generation net of interest and tax payments amounted to R$56.5 million in 4Q14, compared to R$38.0 million in 4Q13. In 2014, cash generation net of interest and tax payments increased 9% on the prior year to R$172.1 million. The main offsetting impact on operating cash generation in relation to the prior year was interest expenses, was due to the payment on an annual basis of the interest on debt contracted in 2013. Capital Structure In December 2014, the consolidated net debt of Abril Educação amounted to R$903.5 million, composed of gross debt of R$1,272.5 million and cash and cash equivalents of R$369.0 million. Total gross debt was formed by R$859.6 million in financial debt and R$413.0 million in debt with the sellers of the acquired companies. Of this amount, 93% corresponded to long-term debt. Net Debt Net Debt / EBITDA* 1,400 1,200 2.7 2.8 2.5 2.6 805.1 860.8 903.5 2Q14 3Q14 4Q14 2.4 2.4 891.5 844.1 4Q13 1Q14 1,000 2.0 800 600 400 0.6 779.6 590.6 200 0 161.2 1Q13 2Q13 3Q13 (*) EBITDA “As Is” in the last 12 months + Wise Up pro-forma, as described in the covenants of the debentures. 7 The increase of R$42.7 million in net debt in the quarter was due to a period of operating cash burn, despite being mitigated by the receipt of the first installment for the PNLD. With the aim of restructuring and lengthening the Company's debt maturity profile, in October, bonds were issued by the subsidiaries Ática, Scipione and Abril Educação Learning Systems to rollover all of the bonds in circulation. The additional balance of R$120 million in proceeds from the transaction will be used for working capital purposes. II) Business Highlights in the Quarter Learning Systems Learning Systems -R$ mm Net Revenue (-) Cost of goods sold (COGS) (=) Gross Profit Gross margin (%) (-) Selling, general and administrative expenses (=) Operating income (loss) (+) Depreciation and Amortization (+) Amortization of publishing investment Adjusted EBITDA EBITDA Margin (%) 4Q14 41.2 (15.8) 25.4 62% (20.6) 4.8 0.7 3.7 9.3 23% 4Q13 37.6 (13.5) 24.1 64% (15.3) 8.8 0.4 2.9 12.2 32% 4Q14/4Q13 10% 17% 6% -2 p.p. 35% -46% 86% 28% -24% -9 p.p. 2014 303.0 (63.8) 239.3 79% (88.9) 150.4 2.3 11.6 164.3 54% 2013 239.2 (51.3) 187.9 79% (63.7) 124.2 1.7 8.1 134.0 56% 2014/2013 27% 24% 27% 0 p.p. 40% 21% 33% 44% 23% -2 p.p. Note: Figures for 4Q14 and 4Q13 were adjusted for the effects from brand eliminations. ETB Technical Learning System and OLEM included as from 1Q13. Learning Systems revenue grew 10% in the quarter, benefitted by: (i) the organic growth in Traditional Learning Systems (Anglo, pH, SER, GEO, Maxi and Farias Brito); (ii) the recognition of the higher contribution from the ETB Technical Learning System to serve students under PRONATEC; and (iii) the significant expansion in the student base of the OLEM program. The increases registered in the quarter in COGS (+17%) and selling, general and administrative expenses (+35%) are mainly explained by: (i) the recognition of costs and expenses linked to the ETB Technical Learning System and OLEM; (ii) the expenses with royalties for the partnership with the Farias Brito Learning System, which varies in accordance with the revenue; and (iii) the expenses related to expanding the sales and teaching support teams to strengthen and absorb the expansion of the Learning Systems business replicated in our new units of owned schools. These advances in costs and expenses contributed to a 9 p.p. contraction in EBITDA margin in the quarter, from 32% in 4Q13 to 23% in 4Q14. The margin compression in the quarter was also due to the strong growth in the ETB Technical Learning System and the OLEM program, which have lower margins than the traditional Learning Systems. Publishers Publishers -R$ mm Net Revenue Public Private (-) Cost of goods sold (COGS) (=) Gross Profit Gross margin (%) (-) Selling, general and administrative expenses (=) Operating income (loss) (+) Depreciation and Amortization (+) Amortization of publishing investment Adjusted EBITDA EBITDA Margin (%) 4Q14 351.4 247.4 104.0 (148.5) 202.8 58% (72.8) 130.0 1.9 38.5 170.4 48% 4Q13 322.4 234.4 88.1 (120.8) 201.7 63% (70.9) 130.7 1.3 26.5 158.5 49% 4Q14/4Q13 9% 6% 18% 23% 1% -5 p.p. 3% -1% 49% 45% 8% -1 p.p. 2014 467.2 258.4 208.9 (192.8) 274.4 59% (171.2) 103.2 6.1 45.6 154.9 33% 2013 462.8 248.9 214.1 (166.0) 296.8 64% (182.1) 114.7 6.9 35.9 157.5 34% 2014/2013 1% 4% -2% 16% -8% -5 p.p. -6% -10% -11% 27% -2% -1 p.p. In 4Q14, revenue from Publishers advanced 9% due to the increase of 6% in the number of books sold, especially in the public segment as a result of the good performance in the 2015 PNLD. The 23% increase in COGS in 4Q14 is due to: (i) the investment in digital content for the 2015 PNLD, without a corresponding net revenue in 2014; (ii) the investment in publishing for the government program Education for Youth and Adults (EJA); and (iii) the higher amortization in the Publishers segment, due to the change in criteria for the production of books for the private market, which optimized production and reduced inventory levels. The lower growth in expenses offset the growth in COGS, with EBITDA margin decreasing by 1 p.p. to 48% in the quarter. 8 Schools and Preparatory Courses Schools and Prep. Courses -R$ mm Net Revenue (-) Cost of goods sold (COGS) (=) Gross Profit Gross margin (%) (-) Selling, general and administrative expenses (=) Operating income (loss) (+) Depreciation and Amortization (+) Amortization of publishing investment Adjusted EBITDA EBITDA Margin (%) 4Q14 82.9 (35.2) 47.7 58% (26.4) 21.3 1.5 0.0 22.8 28% 4Q13 69.9 (32.9) 37.0 53% (26.2) 10.8 1.1 0.0 11.9 17% 4Q14/4Q13 19% 7% 29% 5 p.p. 1% 98% 32% 0% 92% 11 p.p. 2014 307.5 (137.3) 170.1 55% (98.5) 71.6 5.3 0.0 76.9 25% 2013 212.0 (92.5) 119.6 56% (78.1) 41.5 3.7 0.0 45.2 21% 2014/2013 45% 49% 42% -1 p.p. 26% 73% 44% 0% 70% 4 p.p. Revenue from Schools and Preparatory Courses amounted to R$82.9 million, increasing 19% from 4Q13. This increase is partially explained by the reallocation of revenue from 3Q14 to 4Q14 in the amount of R$4.0 million, due to the segregation of amounts related to teaching materials, which previously were incorporated into the monthly tuition payments at Cursinho Anglo, as informed in the 3Q14 earnings release. Excluding this effect, net revenue increase in 4Q14 was 13%, due to the 17% increase in average ticket, which more than offset the decrease in the number of students in the period. Language Courses Languages -R$ mm Net Revenue (-) Cost of goods sold (COGS) (=) Gross Profit Gross margin (%) (-) Selling, general and administrative expenses (=) Operating income (loss) (+) Depreciation and Amortization (+) Amortization of publishing investment Adjusted EBITDA EBITDA Margin (%) 4Q14 29.9 (4.3) 25.6 86% (17.5) 8.1 0.6 0.0 8.7 29% 4Q13 32.7 (3.5) 29.2 89% (14.5) 14.7 (0.7) 0.0 14.0 43% 4Q14/4Q13 -9% 21% -12% -3 p.p. 21% -45% 180% 0% -37% -14 p.p. 2014 164.4 (17.1) 147.3 90% (107.5) 39.9 2.0 0.0 41.8 25% 2013 108.2 (15.6) 92.6 86% (54.8) 37.8 0.2 0.0 38.0 35% 2014/2013 52% 10% 59% 4 p.p. 96% 5% 940% 0% 10% -10 p.p. Net revenue in the Language School business decreased 9% from 4Q13. This result was due to the 11% decrease in revenue from Grupo Ometz, from R$25.9 million to R$23.0 million, due to contraction in the number of kits sold and in enrollments. The increases registered in the quarter in COGS and in selling, general and administrative expenses (+21%) are mainly explained by: (i) the write-off of obsolete materials in inventory at Grupo Ometz and Red Balloon, which were replaced by the new teaching materials developed during 2014; and (ii) the contracting of consulting services to support the reorganization of Grupo Ometz. 9 INCOME STATEMENT – BY BUSINESS LINE 4Q14 – Corporate* (R$ million) Per Business Line -R$ mm 4Q14 Results Publishers Learning Systems Schools and Prep. Language Courses Net Revenue 351.4 41.2 82.9 (-) Cost of goods sold (COGS) (148.5) (15.8) (=) Gross Profit 202.8 25.4 Gross m argin (%) 193% (-) Selling, general and administrativ e expenses (=) Operating income (loss) Others Corporate Expenses Elimination Amortizati Consolidated on AE 0.0 511.3 0.0 0.0 (208.2) (0.1) 0.0 303.1 29.9 6.1 0.0 (35.2) (4.3) (4.5) 0.0 47.7 25.6 1.6 0.0 25% 77% 45% 18% ... 4% ... 59% (72.8) (20.6) (26.4) (17.5) (2.4) (31.0) 0.1 (14.3) (185.0) 130.0 4.8 21.3 8.1 (0.9) (31.0) 0.0 (14.3) 118.1 1.9 0.7 1.5 0.6 1.3 0.8 0.0 14.3 21.2 38.5 3.7 0.0 0.0 0.2 0.0 0.0 0.0 42.4 170.4 9.3 22.8 8.7 0.7 (30.2) 0.0 0.0 181.7 (+) Prov ision for restructuring (non-recurring) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (+) Stock-based compensation plan 0.0 0.0 0.0 0.0 0.0 18.7 0.0 0.0 18.7 170.4 9.3 22.8 8.7 0.7 (11.5) 0.0 0.0 200.4 48% 23% 28% 29% 11% ... 0% ... 39% (+) Depreciation and Amortization (+) Amortization of publishing inv estment (=) Adjusted EBITDA (=) Adjusted EBITDA by restructuring and stock plan EBITDA Margin (%) (0.1) 4Q13 – Corporate* (R$ million) Per Business Line -R$ mm 4Q13 Results Publishers Learning Systems Schools and Prep. Language Courses Others Corporate Expenses Elimination Amortizati Consolidated on AE Net Revenue 322.4 37.6 69.9 32.7 15.5 0.0 (9.5) 0.0 468.5 (-) Cost of goods sold (COGS) (120.8) (13.5) (32.9) (3.5) (9.7) 0.0 9.5 0.0 (170.8) (=) Gross Profit 201.7 24.1 37.0 29.2 5.9 0.0 0.0 0.0 297.7 Gross m argin (%) 188% 31% 118% 394% 68% ... 0% ... 64% (-) Selling, general and administrativ e expenses (70.9) (15.3) (26.2) (14.5) (1.9) (21.7) 0.0 (24.6) (175.1) (=) Operating income (loss) 130.7 8.8 10.8 14.7 3.9 (21.7) 0.0 (24.6) 122.7 1.3 0.4 1.1 (0.7) (1.2) (0.0) 0.0 24.6 25.4 26.5 2.9 0.0 0.0 (0.4) 0.0 0.0 0.0 29.0 158.5 12.2 11.9 14.0 2.4 (21.7) 0.0 0.0 177.1 (+) Prov ision for restructuring (non-recurring) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (+) Stock-based compensation plan 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 158.5 12.2 11.9 14.0 2.4 (21.7) 0.0 0.0 177.1 49% 32% 17% 43% 15% ... 0% ... 38% (+) Depreciation and Amortization (+) Amortization of publishing inv estment (=) Adjusted EBITDA (=) Adjusted EBITDA by restructuring and stock plan EBITDA Margin (%) 4Q14 vs. 4Q13 – Change (%) Per Business Line -R$ mm - Changes % 4Q14 vs 4Q13 Publishers Learning Systems Schools and Prep. Language Courses Corporate Amortizati Consolidated on AE ... -99% ... 9% 21% -53% ... -100% ... 22% -12% -73% ... ... ... 2% -50 p.p. ... 4 p.p. ... -5 p.p. 9% 10% -9% (-) Cost of goods sold (COGS) 23% 17% 7% (=) Gross Profit 1% 6% 29% 5 p.p. -6 p.p. -41 p.p. -349 p.p. Expenses Elimination -61% Net Revenue Gross m argin (%) 19% Others (-) Selling, general and administrativ e expenses 3% 35% 1% 21% 27% 43% ... -42% 6% (=) Operating income (loss) -1% -46% 98% -45% 122% 43% ... -42% -4% (+) Depreciation and Amortization 49% 86% 32% 80% -211% -1736% ... -42% -17% (+) Amortization of publishing inv estment 45% 28% 0% 0% -163% ... ... ... 46% (=) Adjusted EBITDA 8% -24% 92% -37% 71% 39% ... ... 3% (+) Prov ision for restructuring (non-recurring) ... ... ... ... ... ... ... ... ... (+) Stock-based compensation plan ... ... ... ... ... ... ... ... ... 8% -24% 92% -37% 71% -47% ... ... 13% -1 p.p. -9 p.p. 11 p.p. -14 p.p. 45 p.p. ... ... ... 1 p.p. (=) Adjusted EBITDA by restructuring and stock plan EBITDA Margin (%) (*) Consolidated data on a corporate basis and data by business on a managerial basis. Consolidated EBITDA is adjusted by amortization of the investments in publishing and other non-recurring expenses. In accordance with CVM Instruction 527/12, EBITDA is defined as Earnings Before Interest, Tax (Income and Social Contribution Taxes), Depreciation and Amortization. On this basis, in accordance with this Instruction, EBITDA amounted to R$148.1 million in 4Q13 and R$139.3 million in 4Q14, and R$268.4 million in 2013 and R$285.0 million in 2014. Adjusted EBITDA is calculated based on operating income including the amounts related to depreciation and amortization and including amortization of publishing investments, as well as other adjustments. Pursuant to CVM Instruction 527/12, the Company may opt to report EBITDA excluding the net amounts related to discontinued operations, as per Technical Pronouncement CPC 31 – Non-Current Assets Held for Sale and Discontinued Operations, and adjusted for other items that contribute to information on the potential gross cash generation. 10 INCOME STATEMENT – BY BUSINESS LINE 2014 – Corporate* (R$ million) Per Business Line -R$ mm 2014 Results Publishers Net Revenue 467.2 (-) Cost of goods sold (COGS) (=) Gross Profit Gross m argin (%) Learning Systems Schools and Prep. Language Courses 303.0 307.5 (192.8) (63.8) (137.3) 274.4 239.3 170.1 261% 234% 273% (-) Selling, general and administrativ e expenses (171.2) (88.9) (=) Operating income (loss) 103.2 6.1 Corporate Expenses 0.0 4.5 0.0 (413.1) 0.0 (1.2) 0.0 851.9 256% ... 58% ... 67% (107.5) (19.5) (103.3) 1.2 (57.6) (645.3) 71.6 39.9 2.4 (103.3) 0.0 (57.6) 206.6 5.3 2.0 3.4 1.7 0.0 57.6 78.4 11.6 0.0 0.0 0.3 0.0 0.0 0.0 57.5 154.9 164.3 76.9 41.8 6.3 (101.7) 0.0 0.0 342.5 (+) Prov ision for restructuring (non-recurring) 0.0 0.0 0.0 0.0 0.0 27.9 0.0 0.0 27.9 (+) Stock-based compensation plan 0.0 0.0 0.0 0.0 0.0 18.7 0.0 0.0 18.7 154.9 164.3 76.9 41.8 6.3 (55.1) 0.0 0.0 389.1 33% 54% 25% 25% 22% ... 0% ... 31% (=) Adjusted EBITDA by restructuring and stock plan EBITDA Margin (%) (17.1) (6.6) 147.3 22.0 257% (98.5) 150.4 2.3 45.6 AE 1,265.0 (=) Adjusted EBITDA 0.0 Consolidated 0.0 (+) Amortization of publishing inv estment 28.6 Elimination Amortization (5.7) (+) Depreciation and Amortization 164.4 Others 2013 – Corporate* (R$ million) Per Business Line -R$ mm 2013 Results Publishers Learning Systems Schools and Prep. Language Courses Others Corporate Expenses Elimination Amortization Consolidated AE Net Revenue 462.8 239.2 212.0 108.2 28.8 0.0 (14.5) 0.0 1,036.5 (-) Cost of goods sold (COGS) (166.0) (51.3) (92.5) (15.6) (14.6) 0.0 14.5 0.0 (325.6) (=) Gross Profit 296.8 187.9 119.6 92.6 14.2 0.0 (0.1) 0.0 710.9 Gross m argin (%) 277% 245% 381% 1251% 392% ... 4% ... 69% (-) Selling, general and administrativ e expenses (182.1) (63.7) (78.1) (54.8) (10.5) (65.2) 0.1 (49.8) (504.1) (=) Operating income (loss) 114.7 124.2 41.5 37.8 3.7 (65.2) 0.0 (49.8) 206.9 6.9 1.7 3.7 0.2 (0.8) (0.0) 0.0 49.8 61.4 35.9 8.1 0.0 0.0 (0.4) 0.0 0.0 0.0 43.6 157.5 134.0 45.2 38.0 2.5 (65.2) 0.0 0.0 311.8 (+) Prov ision for restructuring (non-recurring) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (+) Stock-based compensation plan 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 157.5 134.0 45.2 38.0 2.5 (65.2) 0.0 0.0 311.8 34% 56% 21% 35% 9% ... 0% ... 30% (+) Depreciation and Amortization (+) Amortization of publishing inv estment (=) Adjusted EBITDA (=) Adjusted EBITDA by restructuring and stock plan EBITDA Margin (%) 2014 vs. 2013 – Change (%) Per Business Line -R$ mm - Changes % 2014 vs 2013 Publishers Learning Systems Schools and Prep. Language Courses Others Corporate Expenses Elimination Amortization Consolidated AE Net Revenue 1% 27% 45% 52% -1% ... -61% ... (-) Cost of goods sold (COGS) 16% 24% 49% 10% -55% ... -69% ... 27% (=) Gross Profit -8% 27% 42% 59% 55% ... 2006% ... 20% -16 p.p. -11 p.p. -108 p.p. -994 p.p. -136 p.p. ... 54 p.p. ... -2 p.p. -6% 40% 26% 96% 85% 58% 1355% 16% 28% (=) Operating income (loss) -10% 21% 73% 6% 36% 58% -100% 16% 0% (+) Depreciation and Amortization -11% 33% 44% 940% -556% -3471% ... 16% 28% (+) Amortization of publishing inv estment 27% 44% 0% 0% -178% ... ... ... 32% (=) Adjusted EBITDA -2% 23% 70% 10% -150% 56% -100% ... 10% (+) Prov ision for restructuring (non-recurring) ... ... ... ... ... ... ... ... ... (+) Stock-based compensation plan ... ... ... ... ... ... ... ... ... -2% 23% 70% 10% -150% -16% -100% ... 25% -1 p.p. -2 p.p. 4 p.p. -10 p.p. 45 p.p. ... ... ... 1 p.p. Gross m argin (%) (-) Selling, general and administrativ e expenses (=) Adjusted EBITDA by restructuring and stock plan EBITDA Margin (%) 22% (*) Consolidated data on a corporate basis and data by business on a managerial basis. Consolidated EBITDA is adjusted by amortization of the investments in publishing and other non-recurring expenses. In accordance with CVM Instruction 527/12, EBITDA is defined as Earnings Before Interest, Tax (Income and Social Contribution Taxes), Depreciation and Amortization. On this basis, in accordance with this Instruction, EBITDA amounted to R$148.1 million in 4Q13 and R$139.3 million in 4Q14, and R$268.4 million in 2013 and R$285.0 million in 2014. Adjusted EBITDA is calculated based on operating income including the amounts related to depreciation and amortization and including amortization of publishing investments, as well as other adjustments. Pursuant to CVM Instruction 527/12, the Company may opt to report EBITDA excluding the net amounts related to discontinued operations, as per Technical Pronouncement CPC 31 – Non-Current Assets Held for Sale and Discontinued Operations, and adjusted for other items that contribute to information on the potential gross cash generation. 11 APPENDIX I INCOME STATEMENTS PERIODS ENDED DECEMBER 31 (amounts in thousands of Brazilian real) 2014 1,265,048 (413,145) 851,903 (354,630) (292,638) 1,959 206,594 50,814 (160,192) 1,315 98,531 1,303 99,834 (41,156) 58,678 Consolidated 2013 1,036,492 (325,559) 710,933 (277,058) (228,032) 1,115 206,958 36,346 (98,582) 539 145,261 145,261 (66,376) 78,885 48,875 72,705 9,803 58,678 6,180 78,885 Basic earnings per share - R$ 0.18738 0.29848 Diluted earnings per share - R$ 0.18486 0.29773 Net revenue Cost of sales and services Gross profit Selling expenses General and administrative expenses Other income (expenses), net Operating profit (loss) Finance income Finance costs Foreign exchange variations, net Profit (loss) before equity in the results of subsidiaries Equity results Profit before income tax and Income tax and social contributions Profit for the year Profit attributable to: Owners of the Company Participation of Non-Controlling 2014 424 (155) 269 (5) (4,028) (139) (3,903) 4,809 (4,395) 123 (3,366) 54,198 50,832 (1,957) 48,875 Parent 2013 581 (249) 332 (42) (38,858) 99 (38,469) 10,698 (4,056) 4 (31,823) 104,578 72,755 (50) 72,705 12 APPENDIX II BALANCE SHEETS PERIODS ENDED DECEMBER 31 (amounts in thousands of Brazilian real) ASSETS 12/31/2014 Parent 12/21/2013 12/31/2014 Consolidated 12/21/2013 841 2,565 15,313 9,284 671 100,271 2,504 12,984 15,432 825 369,069 336,135 189,125 62,173 24,055 360,745 318,343 176,004 33,689 25,714 28,674 132,016 980,557 914,495 - - 6,889 4,467 10,150 4,739 6 - 5 373 109,979 9,088 12,480 58,440 6,362 3,153 Investments Intangible assets Property and equipment 1,585,042 30 1,585,078 1,496,970 303 1,497,651 7,728 2,122,524 106,715 2,379,870 4,434 2,150,177 81,156 2,318,611 Total assets 1,613,752 1,629,667 3,360,427 3,233,106 CURRENT Cash and cash equivalents Receivables from customers Inventories Taxes recoverable Dividends receivable Others NON-CURRENT ASSETS Financial assets Taxes recoverable Deferred income tax and social contributions Judicial deposits Others Receivables 13 APPENDIX II (cont.) BALANCE SHEETS PERIODS ENDED DECEMBER 31 (amounts in thousands of Brazilian real) LIABILITIES AND SHAREHOLDERS’ EQUITY 12/31/2014 Parent 12/21/2013 12/31/2014 Consolidated 12/21/2013 17,729 1,531 11,608 30,781 10 17,268 296,593 39,482 6,558 3,604 12,545 232,280 92,194 7,304 15,859 19,032 - - 43,880 132,375 30,868 48,059 402,662 499,044 10,944 286 12,668 5,518 - - 369,093 820,085 751 44,649 355,864 671,831 40,236 4,631 4,631 134,260 73,281 15,575 4,917 1,381,506 1,146,730 46,443 52,976 1,784,168 1,645,774 852,868 533,564 257,456 (13,228) (4,671) (58,680) 852,868 517,192 220,189 (13,228) (330) - 852,868 533,564 257,456 (13,228) (4,671) (58,680) 852,868 517,192 220,189 (13,228) (330) - Non-controlling interests Total Equity 1,567,309 1,567,309 1,576,691 1,576,691 1,567,309 8,950 1,576,259 1,576,691 10,641 1,587,332 Total Liabilities and Equity 1,613,752 1,629,667 3,360,427 3,233,106 CURRENT LIABILITIES Trade and other payables Loans and financing Taxes and contributions payable Income tax and social contributions payable Dividends payable Payables for acquisition of equity interests NON-CURRENT LIABILITIES Trade and other payables Payables for acquisition of interest corporate Loans and Financing Taxes and contributions payable Provision for contingencies Income tax and social contribution deferred Total Liabilities EQUITY Attributable to owners of the parent Share capital Capital reserves Revenue reserves Equity valuation adjustment Treasury shares Goodwill on capital transaction 14 APPENDIX III STATEMENTS OF CASH FLOW PERIODS ENDED DECEMBER 31 (amounts in thousands of Brazilian real) 2014 Parent 2013 2014 Consolidated 2013 (5,037) - (21,709) - 328,514 (126,326) (30,102) 232,088 (54,026) (20,276) (5,037) (21,709) 172,086 157,786 (53) (137,133) 58,646 5,756 - (150) (301,681) 17,000 131,992 4 (41,348) (29,107) (42,464) (1,575) (103,262) 943 36 (15,225) (22,732) 9,388 (498,298) (25,000) (438) (90,269) (656) - (72,784) (152,835) (216,777) (642,677) (4,341) (17,268) 117,267 (330) (23,783) - 966,521 (879,101) (3,956) (1,470) 562 (4,341) (17,268) (7,932) 482,919 (32,432) (4,388) 117,267 1,341 (330) (23,783) (850) (21,609) 93,154 53,015 539,744 INCREASE ( DECREASE) IN CASH AND CASH EQUIVALENTS (99,430) (81,390) 8,324 54,853 Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year 100,271 841 181,661 100,271 360,745 369,069 305,892 360,745 NET CHANGES IN CASH AND CASH EQUIVALENTS (99,430) (81,390) 8,324 54,853 CASH FLOWS FROM OPERATING ACTIVITIES Cash provided by operations Interest paid Income tax and social contribution paid NET CASH PROVIDED BY ( USED IN ) OPERATING ACTIVITIES CASH FLOWS FROM INVESTING ACTIVITIES Purchases of: Property and equipment Intangible assets Financial Investment Acquisition of subsidiary in the year, net of acquired cash Acquisition of subsidiary during the year - Minority Interest Decrease in cash due to disposal of subsidiary in the year Payment for acquisition of equity interest Payment adjustment purchase price Capital increase in subsidiaries Capital decrease in subsidiaries Dividends received Interest on capital received Subsidiary sales receipt Loans received from related parties Loans granted to related parties Interest received NET CASH PROVIDED BY (USED IN) INVESTMENT ACTIVITIES CASH FLOWS FROM FINANCING ACTIVITIES Funding loans and financing Payment of loans and financing Payments and taxes in PAES Capital Increase (decrease) Increase (decrease) in non-controlling equity Treasury stock Dividends paid Dividends paid to non-controlling NET CASH PROVIDED BY ( USED IN ) ACTIVITIES FINANCING (615) 1,164 4 With regard to the Cash Flow reported in the Quarterly Information (ITR) for 3Q13, there was a positive reclassification of R$35.0 million in operating cash generation, with an offsetting entry in cash flow from investments, which was related to the delay in the acquisition of Sigma. In accordance with accounting standards, this delay was recognized in operating cash flow on the ITR and its effects were offset in the flow of the fourth quarter, once the company's acquisition was concluded. 15 EARNINGS CONFERENCE CALL The information will be available on our website at www.abrileducacao.com.br Conference call in English: March 24, 2015 10:00 a.m. (Brasília time) 9:00 a.m. (U.S. ET) Dial-in: +1 (877) 317-6776 (USA only) +1 (412) 317-6776 (Other countries) Code: Abril Educação Webcast: Click here Replay: +1 (877) 344-7529 (USA only) +1 (412) 317-0088 (other countries) Replay Code: 10060231 Participants should connect approximately 10 minutes prior to the start of the conference calls. Webcast: The audio of the conference calls will be webcast live and remain available after the event. Replay: The conference call replay will be available for 7 days. To access the replay, please call the numbers indicated above. Forward-looking Statements This document contains forward-looking statements. Such information is based not only on historical data, but also reflects the goals and expectations of the management of Abril Educação. Words such as "anticipate", "wish", "expect", "foresee", "intend", "plan", "predict", "project", "aim" and similar terms are intended to identify statements that necessarily involve known and/or unknown risks. Abril Educação undertakes no liability for any transactions or investment decisions made based on the information contained in this report. 16