São Paulo, May 14th, 2018 SOMOS Educação S.A. (B3: SEDU3)

Similar documents
SOMOS Educação ER 3Q17

SOMOS Educação ER 4Q17

Abril Educação Management Report 2014

Abril Educação S.A. Quarterly Information (ITR) at September 30, 2013 and report on review of quarterly information

Apresentação de Resultados 1T13

Number of Shares (million) Earnings per share (R$)

Abril Educação S.A. Quarterly Information (ITR) at June 30, 2011 and Report on Review of Quarterly Information

Abril Educação S.A. Quarterly Information (ITR) at June 30, 2013 and report on review of quarterly information

Conference Call Transcript 2Q15 Results 17 August, Operator:

T4F Entretenimento S.A.

T4F Entretenimento S.A.

Abril Educação S.A. Parent Company and Consolidated Financial Statements as at December 31, 2012 and Independent Auditor's Report

ITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2013

ITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2014

Kroton Educacional S.A. Quarterly Information (ITR) at March 31, 2018 and report on review of quarterly information

Abril Educação S.A. Quarterly Information (ITR) at March 31, 2015 and report on review of quarterly information

Raia Drogasil S.A. Quarterly Information (ITR) at March 31, 2018 and report on review of quarterly information

2Q17. Net profit of R$8.3 million in the 2Q17 (R$11.1 million excluding non-recurring impacts).

Three Months Ended Twelve Months Ended 12/31/ /31/ /31/ /31/

Selling, general and administrative expenses 35,645 33,787. Net other operating income (292) (270) Operating profit 44,202 17,756

Financial and Economic Performance 2015

1Q18 Results. May 2018

TOTVS S.A. Quarterly information (ITR) at September 30, 2015 and report on review of quarterly information

T4F Entretenimento S.A.

ITURAN LOCATION AND CONTROL LTD. Condensed Consolidated Interim Financial Statements as of September 30, 2013

EARNINGS RELEASE 1Q18 RESULTADOS

ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2016

Consolidated Income Statement - (R$ MM) 2Q16 2Q15. Balance Sheet 1Q Equity 2, , % Net Debt¹ % O ther 1Q

ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2014

Consolidated Balance Sheets Consolidated Balance Sheet

Our net revenue has also been adversely affected by the re-burden of the payroll.

Blau reaches LTM Net Revenues of R$ 677 million, the highest of its history

First Quarter 2016 Performance Summary

Highlights: In this quarter the number of units transferred was 31% higher than 3Q17. In the Q-o-Q comparison the PSV increased 13%.

EBITDA of R$ 76.0 million (+18.4%), with a 25.4% margin (+3.8 p.p.). Higher full-price sales volume, with 46.5% reduction of remarked-price sales.

ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2013

Third Quarter 2016 Performance Summary

Earnings Release 2Q18

2015 and 4Q15 Results FLRY3. March 2016

1Q Performance Summary

1 Q 1 8 E A R N I N G S R E L E A S E

ITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of June 30, 2017

2Q17 Highlights. Same-store sales growth reached 10.8% in 2Q17 among brick and mortar stores. Double-digit growth not seen since 3Q13.

ITR Quarterly Information Form- 6/30/ RESTOQUE COM E CONFECÇÕES DE ROUPAS SA Version: 1. Statement of Capital 1.

2 nd QUARTER 2015 RESULTS

Interim financial information for the quarter ended September 30, 2017 and independent auditor s review report on the interim financial information

CAMIL ANNOUNCES ITS THIRD QUARTER RESULTS (3Q17) The Company reached an EBITDA of R$128.9 million with EBITDA margin of 11.

Highlights of the Period

Contacts

Telemar Norte Leste S.A.

Highlights of the second quarter of 2017

Highlights of the third quarter of 2017

1Q12 Results Page 9 of 29 ALL RAIL OPERATIONS BUSINESS DESCRIPTION

T4F Entretenimento S.A.

ITURAN LOCATION AND CONTROL LTD. Condensed Consolidated Interim Financial Statements as of September 30, 2014

ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2015

Valid reports Net Revenue of R$412.1 million in 3Q17, down 3.2% from 3Q16 and up 5.2% from 2Q17.

First Half 2016 Performance Summary

GENERAL BEARING CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In Thousands, except for shares)

CONFERENCE CALL. (only in Portuguese) Date: November 14 th, at 5 pm BRT/ 2 pm US ET/ 7 pm London. Phone: Dial-in Brazil:

GILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)

As of December 31, As of. Assets Current assets:

DANA HOLDING CORPORATION Quarterly Financial Information and Reconciliations of Non-GAAP Financial Measures

Consolidated Balance Sheet - 1/2

Fourth Quarter 2015 Performance Summary

Consolidated Information

Net revenue: R$ 140.7mn in 3Q09 Ebitda: R$ 15.2mn in 3Q09 (EBITDA margin 10.8%) Net profit: R$ 14.0mn in 3Q09 Operating cash flow: R$ 55.

Financial Statements Brasil Brokers Participações S.A. December 31, 2017 With Independent Auditor s Report

Dividend declared per common share $ 0.07 $ $ 0.21 $ Three Months Ended December 31, Year Ended December 31, 2017

Earnings Release 4Q17. March 16 th, 2018

NCL CORPORATION LTD. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands of dollars)

2017 RESULTS 1Q18 RESULTS

First Half of 2015 Performance Summary

CETIP S.A. Mercados Organizados

EMC CORPORATION Consolidated Income Statements (in thousands, except per share amounts) Unaudited

3Q18 EARNINGS. Food Business Multivarejo Assaí. (R$ million) (1) 3Q18 3Q17 Δ 3Q18 3Q17 Δ 3Q18 3Q17 Δ 3Q18 3Q17 Δ

Blau reaches Net Revenues of R$618 million and Adjusted EBITDA of R$185 million in 2017, 43,3% and 78,3% respectively above the previous year

EBITDA + 23,5% vs Adjusted EBITDA of R$133.2 million Operational cash flow: R$ 138,6mn in 2013

Earnings Release 1Q18. May 11 th, 2018

Earnings Release 2Q18. August 15 th, 2018

EARNINGS RELEASE 1Q16

Income Statement (Ex -CRC/Gam a) - Balance Sheet Equity¹ 1.993, ,8-15,4% Net Debt² 497,3 227,3 118,8% Other

Results 3Q18. October 25, 2018 B3: LREN3; USOTC:LRENY. CONFERENCE CALL ON RESULTS October :00 p.m. (Brazil) / 12 noon (US-EST)

CONFERENCE CALL. (only in Portuguese) Date: February 15 th, at 5 pm BRT/ 2 pm US ET/ 7 pm London. Phone: Dial-in Brazil:

1Q18 Results May 10, 2018

Blau Farmacêutica reaches Net Revenues of R$334 million and EBITDA of R$79 million on the first half of 2018

practices introduced by Law 11,638/07, and the pronouncements and guidelines of the CPC Accounting Pronouncements Committee. Low Income Segment

Google Inc. CONSOLIDATED BALANCE SHEETS

ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2012

Fourth Quarter 2016 Performance Summary

Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share amounts which are reflected in thousands and par value)

A free translation from Portuguese into English of financial statements in accordance with accounting practices adopted in Brazil

S.A. (B3: KROT3; OTCQX: KROTY)

EARNINGS RELEASE 1Q18

Houghton Mifflin Harcourt Company Consolidated Balance Sheets

TOTVS S.A. Interim financial information (ITR) at June 30, 2017 and Independent auditor s report on the review of interim financial information

4Q17 Results. CONFERENCE CALL ON RESULTS February 09, :00 p.m. (Brazil) / 10:00 a.m. (US-EST)

NORWEGIAN CRUISE LINE HOLDINGS LTD. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except share and per share data)

Receivables 212, ,296 Less allowance for doubtful receivables 4,408 4,407 Net receivables 208, ,889

Cyrela Brazil Realty S.A. Empreendimentos e Participações

Transcription:

SOMOS Educação 1Q18

São Paulo, May 14th, 2018 SOMOS Educação S.A. (B3: SEDU3) announces its results for the first quarter of 2018 ( 1Q18 ). The comments herein refer to the consolidated results and comparisons are with the same period in 2017 ( 1Q17 ), as indicated. Consolidated Key Indicators Quarter Change (%) (R$ mm) 1Q18 1Q17 1Q18/1Q17 Net Revenues 568,7 523,1 8,7% Adjusted Gross Profit (1) 364,2 365,4-0,3% Gross Margin (%) 64,0% 69,9% -6 p.p Adjusted EBITDA II (2) 260,3 232,1 12,1% EBITDA Margin (%) 45,8% 44,4% 1 p.p Adjusted Net Income (3) 129,4 101,2 27,8% Operating Cash Flow 110,8 76,1 45,7% Net Debt 1.253,9 1.088,6 15,2% (1) Adjusted Gross Profit: R$4.6 million of amortization costs from acquisitions goodwill in 1Q18 (vs. R$5.4 million in 1Q17). (2) Adjusted EBITDA II: R$7.5 million of non-recurring items in 1Q18 (vs. R$1.6 million in 1Q17) and R$0.6 million of stock-based compensation plan expenses in 1Q18 (vs. zero in 1Q17). (3) Adjusted Net Income: R$11.3 million of amortization costs and expenses from acquisitions goodwill in 1Q18 (vs. R$19.7 million in 1Q17); R$7.5 million of non-recurring items in 1Q18 (vs. R$1.6 million in 1Q17); R$0.6 million of stock-based compensation plan expenses in 1Q18 (vs. zero in 1Q17), and -R$3.1 million of temporary differences and other adjustments of income taxes in 1Q18 (vs. -R$1.5 million no 1Q17). Highlights Strategic In April 23 rd, 2018, a binding agreement was signed for the purchase and sale of equity stake representing the control of SOMOS. The Agreement has been executed between, Saber Serviços Educacionais Ltda. ( SABER ), a company under indirect control of Kroton Educacional S.A. ( Kroton ), and, on the other side, certain funds managed by Tarpon Gestora de Recursos S.A. ( Tarpon ) which are the controlling shareholders of SOMOS. The transaction has been agreed under certain conditions precedent, including approval by Conselho Administrativo de Defesa Econômica CADE. Until the closing of the transaction and the approval from CADE (Antitrust Authority), we will operate independently, according to the applicable law. In January 2018, we have launched a new school of Colégio Integrado, in the city of Goiânia. Since January 2018, we have concluded the acquisition of 3 schools in the States of Mato Grosso and Rio Grande do Norte, in which approximately 4.0 thousand students are enrolled for 2018. Financial Results Net Revenues of R$568.7 million in 1Q18 (+8.7% over 1Q17). Adjusted Gross Profit of R$364.2 million in 1Q18 (-0.3% over 1Q17). Adjusted EBITDA II of R$260.3 million in 1Q18 (+12.1% over 1Q17). 2

Adjusted Net Income of R$129.4 million in 1Q18 (+27.8% over 1Q17). Operating Cash Flow of R$110.8 million in 1Q18 (+45.7% over 1Q17). Net Debt, as of March 31 st, 2018, of R$1,253.9 million (+15.2% over March 31 st, 2017). Operational Results Total of 1.2 million students under long-term contracts, in K12 Educational Solutions as of March 31 st, 2018, including 113 thousand students in the program O Líder em Mim (OLEM) (+22.2% over March 31 st, 2017). We ended the 1Q18 with 20.4 thousand students enrolled in our Proprietary Schools, in 29 units, including the new school of Integrado, in Goiânia (GO), and the Colégio CIE, in Rondonópolis (MT), which was acquired in March 2018 (+5.4% over 1Q17). Red Balloon ended the 1Q18 with 27.5 thousand students (+11.5% over 1Q17), distributed in 132 units, among proprietary units, franchises and In School (+13.8% over 1Q17). MESSAGE FROM THE MANAGEMENT In the first quarter of 2018, we posted a growth of 8.7% in net revenues and 12.1% in Adjusted EBITDA II in comparison to 1Q17. The adjusted EBITDA II totaled R$260.3 million in 1Q18, compared to R$232.1 million in 1Q17, and the EBITDA margin has increased 1 p.p., from 44.4% in 1Q17 to 45.8% in 1Q18, due to the continuous process of integration and efficiency gains, which we have been implementing in the past three years. In Proprietary Schools, we concluded the TOTVs integration of our ph schools network in Rio de Janeiro, and the acquisition of schools in the States of Mato Grosso and Rio Grande do Norte with approximately 4.0 thousand students enrolled for 2018. In the Language business, we have followed our expansion plan and ended the first quarter with 132 units of Red Balloon, a 13.8% growth over 1Q17. In K12 Educational Solutions, we reached a total of 1.2 million students under long-term contracts, through our offerings that include learning systems, OLEM and PAR Educational Platform (an increase of 22.2% over 1Q17). ANALYSIS OF FINANCIAL PERFORMANCE Net Revenues In 1Q18, net revenues totaled R$568.7 million, an 8.7% growth over 1Q17. In K12 Educational Solutions, the growth was 14.4% (R$49.9 million increase), mainly due to Livro Fácil s marketplace and the revenues from PNLD 2018 Arts subject. In Proprietary Schools and Language, the net revenue growth was 5.5% (R$7.3 million increase) over 1Q17, mainly due to the higher number of students and higher average ticket at the Schools. In Educational Solutions for Technical and Higher Education (SETS), the reduction in net revenues in the first quarter of 2018 is mainly explained by the fact that we are no longer 3

controlling shareholders in Alfacon and, consequently, we are not consolidating its results anymore. Revenues Growth - 1Q18 vs. 1Q17 (R$ mm) 523,1 49,9 (12,1 ) 7,3 0,5 568,7 1Q17 K12 SETS Schools and Language Others 1Q18 Adjusted Gross Profit Adjusted Gross Profit totaled R$364.2 million in 1Q18, in line when compared to R$365.4 million reported in 1Q17. The reduction in the adjusted gross margin was mainly due to the K12 Educational Solutions business, as a result of a mix effect, as we had higher share of revenues coming from PNLD 2018, compared to 1Q17, besides the consolidation of Livro Fácil s marketplace results. 365,4 Adjusted Gross Profit - 1Q18 vs. 1Q17 (R$ mm) (2,4) (4,4) 2,0 3,6 364,2 1Q17 K12 SETS Schools and Language Others 1Q18 SG&A Selling, General and Administrative Expenses In 1Q18, SG&A totaled R$149.4 million (which represents 26% of net revenues), a reduction of 15.5% compared to R$176.8 million (which represented 34% of net revenues) in 1Q17. This reduction is a result of the continuous process of integration and efficiency gains, which we have been implementing in the past three years. EBITDA Adjusted EBITDA II totaled R$260.3 million in 1Q18, compared to R$232.1 million in 1Q17, which represents a 12.1% growth. The EBITDA margin increased 1 p.p. in the period, from 44.4% in 1Q17 to 45.8% in 1Q18. 4

232,1 Adjusted EBITDA II - 1Q18 vs. 1Q17 (R$ mm) 11,0 23,3 260,3 (5,1 ) (1,0 ) Financial Income In 1Q18 we recognized net financial expenses of R$46.4 million, compared to R$62.3 million reported in 1Q17. The reduction in financial expenses is related to interest on loans reflecting a lower interest rate SELIC (which is the main reference for our borrowing cost) and a lower spread after the debt refinancing we performed (see debt profile graph on the next page). Investments 1Q17 K12 SETS Schools and Language Others 1Q18 (R$ mm) 1Q18 1Q17 Financial Results (46,4) (62,3) Financial Income 17,9 20,8 Financial Expense (64,4) (83,1) Operational CAPEX in the first quarter of 2018 totaled R$69.1 million. Investments in production and content development for Learning Systems and Publishers totaled R$30.7 million in 1Q18 (vs. R$14.6 million in 1Q17). This increase was mainly due to changes in PNLD 2019 schedule, which has impacted the 1Q18 with an investment carry-on of R$8.3 million which started in 2017. Investments for acquisitions of fixed and intangible assets totaled R$38.4 million in 1Q18 (vs. R$15.4 million in 1Q17). This growth is a result of higher investments in digital platforms such as Plurall and Stoodi, besides significant non-recurring investments in updating and remodeling of some school units of Colégio ph in Rio de Janeiro and Curso Anglo in São Paulo, which totaled approximately R$18.0 million in 1Q18. Operating Cash Generation Operating cash generation in 1Q18 was R$110.8 million compared to R$76.1 million in 1Q17. The operating cash generation was positively impacted by the payments received regarding PNLD 2018, as we mentioned in the earnings release of 4Q17. 5

Capital Structure As of March 31, 2018, SOMOS Educação's consolidated net debt of R$1,253.9 million consisted of R$2,579.3 million gross debt and R$1,325.4million cash and cash equivalents. Total gross debt consists of R$2,538.8 million financial debt and R$40.5 million in debt with the sellers of the acquired companies. Of the total debt, 84% corresponds to long-term liabilities. The increase in cash and cash equivalents is a result of our recent public issuance of debentures, settled in March 2018, in the total amount of R$800.0 million. In April 2018, we have prepaid debentures issued in 2014 whose balance totaled R$603 million. Net Debt (R$ mm) 2.579,3 1.673,0 1.628,9 584,4 475,2 1.941,0 1.920,3 672,7 646,3 1.325,4 1.088,6 1.153,7 1.268,3 1.274,0 1.253,9 1T17 2T17 3T17 4T17 1T18 Net Debt Cash + Equivalents Gross Debt Debt Profile 53% 45% 47% 55% 74% 75% 84% 26% 25% 16% 1T17 2T17 3T17 4T17 1T18 % Short-term Debt % Long-term Debt 6

APPENDIX I OPERATIONAL DATA Number of Students ('000) 1Q18 1Q17 % change K12 Educational Solutions Long-term Contracts (Learning Systems and PAR) 1.067 856 25% "O Líder em Mim" (OLEM) 113 110 3% Proprietary Schools Total Students of Prop. Schools (does not include Prep. Courses) 20,4 19,4 5% Language Red Balloon 27,5 24,7 11% Number of Schools 1Q18 1Q17 % change K12 Educational Solutions Partner Schools (Learning Systems and PAR) 3.250 2.551 27% Proprietary Schools Total Proprietary Schools (does not include Prep. Courses) 29 28 4% Language Red Balloon 132 116 14% (1) 1Q18: includes students enrolled in Colégio CIE (aquired in Mar/2018) and students enrolled in the new unit of Integrado (launched in Jan/2018). 7

APPENDIX II INCOME STATEMENT BY BUSINESS UNIT By Business Unit - R$ mm 1Q18 Results K12 SETS Schools and Language Others Consolidated Net Revenue 396,8 35,5 139,8 (3,4) 568,7 (-) Cost of Goods Sold (COGS) (134,2) (9,7) (70,7) 5,5 (209,1) (=) Gross Profit 262,6 25,8 69,0 2,1 359,6 Gross Margin (%) 66% 73% 49% -62% 63% (-) Selling, General and Administrative Expenses (77,8) (16,7) (41,2) (13,8) (149,4) (=) Operating Income (Loss) 184,9 9,1 27,8 (11,7) 210,1 (+) Depreciation and Amortization 9,6 0,4 3,0 10,9 23,8 (+) Amortization of Publishing Investment 16,6 1,7 0,0 (0,1) 18,3 (=) Adjusted EBITDA I 211,0 11,3 30,8 (0,9) 252,3 (+) Non-recurring expenses 0,0 0,0 1,0 6,4 7,5 (+) Stock-based compensation plan 0,0 0,0 0,0 0,6 0,6 (=) Adjusted EBITDA II (recurring) 211,0 11,3 31,8 6,2 260,3 EBITDA Margin (%) 53% 32% 23% N/A 46% By Business Unit - R$ mm 1Q17 Results K12 SETS Schools and Language Others Consolidated Net Revenue 346,9 47,6 132,5 (3,9) 523,1 (-) Cost of Goods Sold (COGS) (81,9) (18,1) (65,4) 2,4 (163,1) (=) Gross Profit 265,0 29,5 67,1 (1,5) 360,0 Gross Margin (%) 76% 62% 51% 39% 69% (-) Selling, General and Administrative Expenses (106,6) (24,1) (40,8) (5,3) (176,8) (=) Operating Income (Loss) 158,5 5,3 26,3 (6,9) 183,2 (+) Depreciation and Amortization 18,8 4,7 5,0 2,1 30,6 (+) Amortization of Publishing Investment 10,1 6,7 0,0 0,0 16,7 (=) Adjusted EBITDA I 187,3 16,7 31,3 (4,8) 230,5 (+) Non-recurring expenses 0,4 (0,3) 1,6 0,0 1,6 (+) Stock-based compensation plan 0,0 0,0 0,0 0,0 0,0 (=) Adjusted EBITDA II (recurring) 187,7 16,4 32,9 (4,8) 232,1 EBITDA Margin (%) 54% 34% 25% N/A 44% 8

APPENDIX III INCOME STATEMENT PERIODS ENDED MARCH 31 (Amounts in R$ thousands) March 31, 2018 Consolidated March 31, 2017 Net revenue 568.704 523.088 Cost of goods and services (209.135) (163.076) Gross profit 359.569 360.012 Selling expenses (89.305) (102.214) General and administrative expenses (79.631) (74.343) Other income (expenses), net 19.505 (277) Operating profit 210.138 183.178 Financial income 17.944 20.764 Financial expenses (64.562) (83.048) Foreign exchange variation 170 (39) Profit (loss) before ownership interest 163.690 120.855 Equity in the results of subsidiaries 2.928 199 Profit (loss) before income taxes 166.618 121.054 Income taxes and social contribution (53.524) (39.693) Net income (loss) for the period 113.094 81.361 Attributable to Owners of the Parent 113.072 80.622 Non-controlling interest 22 739 113.094 81.361 Basic earnings per share from continuing operations- R$ - 0,43624 0,30850 Diluted earnings per share from continuing operations- R$ - 0,42575 0,30017 9

APPENDIX IV BALANCE SHEET PERIODS ENDED MARCH 31 (Amounts in R$ thousands) ASSET March 31, 2018 Consolidated December 31, 2017 CURRENT ASSETS Cash and cash equivalents 1.325.377 646.266 Trade receivables 599.033 588.751 Inventories 440.514 416.982 Taxes recoverable 142.990 142.743 Other assets 34.060 23.459 Total current assets 2.541.974 1.818.201 NON-CURRENT ASSETS Taxes recoverable 4.157 4.157 Deferred income tax and social contribution 193.103 195.233 Judicial deposits 5.442 5.815 Other assets 10.532 8.286 Investments 8.136 130 Intangible assets 1.570.357 1.575.251 Property and equipment 150.621 142.096 Total non-current assets 1.942.348 1.930.968 Total Assets 4.484.322 3.749.169 10

APPENDIX IV (cont.) BALANCE SHEET PERIODS ENDED MARCH 31 (Amounts in R$ thousands) LIABILITIES AND SHAREHOLDERS EQUITY March 31, 2018 Consolidated December 31, 2017 CURRENT Trade and other payables 446.017 435.541 Trade payables - withdrawn 304.318 330.875 Loans, financing and debentures 418.267 468.871 Taxes and contributions payable 10.418 10.672 Income tax and social contribution payable 7.546 5.110 Dividends payable 864 818 Payables for the acquisition of ownership interest 18.332 10.770 Total current liabilities 1.205.762 1.262.657 NON-CURRENT Trade and other payables 175 1.952 Payables for the acquisition of ownership interest 22.120 31.467 Loans, financing and debentures 2.120.552 1.409.153 Taxes and contributions payable 1.862 2.652 Provision for contingencies 31.290 27.396 Deferred income tax and social contribution 167.817 164.948 Total non-current liabilities 2.343.816 1.637.568 Total Liabilities 3.549.578 2.900.225 SHAREHOLDERS EQUITY Attributable to owners of the parent company Share capital 862.887 862.887 Capital reserves 538.298 537.718 Legal reserves 570 570 Treasury shares (23.634) (23.634) Equity valuation adjustments (61.918) (61.918) Accumulated losses (381.459) (469.304) 934.744 846.319 Non-controlling interests - 2.625 Total Shareholders Equity 934.744 848.944 Total Liabilities and Shareholders Equity 4.484.322 3.749.169 11

APPENDIX V CASH FLOW STATEMENT PERIODS ENDED MARCH 31 (Amounts in R$ thousands) March 31, 2018 Consolidated March 31, 2017 CASH FLOWS FROM OPERATING ACTIVITIES NET INCOME (LOSS) FOR THE PERIOD 113.094 81.361 Adjusted by: Depreciation and amortization 12.508 10.917 Sale of fixed and intangible assets 2.201 12 Equity income (2.928) (199) Provision for contingencies 2.212 (1.895) Deferred income tax 17.791 15.782 Investment gains (losses) 6.097 (351) Allowance for doubtful accounts 2.686 (1.665) Provision for impairment of inventories - 3.076 Stock Option 580 - Amortization of transaction costs of debentures 1.586 1.710 Aquisition price adjustment gains (losses) 11.338 19.723 Amortization of goodwill 43.552 55.227 Change in working capital Accounts receivable (17.417) (91.884) Inventories (2.377) (37.248) Recoverable taxes (27.541) (11.051) Other assets (9.799) 5.451 Judicial deposits 31 337 Suppliers and other accounts payable (81.060) 4.996 Taxes and contributions payable (1.434) 1.577 Income tax and social contributions payable 39.703 20.179 Income tax and social contributions paid (7.691) (3.200) Interests paid (53.537) (35.625) NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 49.595 37.230 CASH FLOW FROM INVESTING ACTIVITIES Purchases of: Property and equipment (19.352) (7.142) Intangible assets (18.999) (8.249) Acquisition of subsidiary in the period, net of cash acquired - (9.792) Organizational reestructuring (2.122) - Payment due to the acquisition of subsidiary - prior period (6.281) (4.774) Loans received from related parties - - Loans granted to related parties - - NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES (46.754) (29.957) CASH FLOW FROM FINANCING ACTIVITIES Addition of loans and financing 775.938 2.500 Repayment of loans and financing (99.668) (22.599) Buyback Shares - (7.119) NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 676.270 (27.218) INCREASE ( DECREASE) IN CASH AND CASH EQUIVALENTS 679.111 (19.945) Cash and cash equivalents at the beginning of the year 646.266 604.338 Cash and cash equivalents at the end of the year 1.325.377 584.393 NET CHANGES IN CASH AND CASH EQUIVALENTS 679.111 (19.945) 12

Contact SOMOS Educação S.A. ri.somoseducacao.com.br E-mail: ri@somoseducacao.com.br Tel.: +55 (11) 4383-8262 Disclaimer Any forward-looking statements in this document are exclusively related to the Company's business prospects, estimated operating and financial results and growth prospects, and therefore do not amount to any assurance as to the Company's future performance or results. These statements are only projections and as such are based exclusively on Management's expectations for the future of the business. The purpose of using words such as "anticipates," "desires," "expects," "forecasts ", "intends," "plans," "predicts," "projects", "aims" and other similar written words is to identify statements that necessarily involve known and unknown risks. The Company is not responsible for any operational or investment decisions taken based on information herein. Management's financial information should be considered for informational purposes only and not instead of an analysis of our audited consolidated individual and consolidated financial statements or annual statements reviewed by independent auditors for the purpose of deciding whether to invest in our shares or for any other purpose. 13