##### Table of Contents



---

---

SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C.
20549

FORM 10-Q

|[X] | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the quarterly period ended June 30, 2002.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

Commission File Number 0-24699

BRIGHT HORIZONS FAMILY SOLUTIONS, INC.
(Exact name of registrant as specified in its charter)

|DELAWARE                        |  | 62-1742957                       
|------------------------------- |  | ---------------------------------
|(State or other jurisdiction of |  | (IRS Employer Identification No.)
|incorporation or organization)  |  |                                  

200 Talcott Avenue South
Watertown, Massachusetts 02472
(Address of principal executive offices)

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

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

Indicate the number of shares outstanding of each of the registrants classes of common stock as of the latest practicable date: 12,428,333 shares of common stock, $.01 par value, at August 9, 2002.

---

---



---



FORM 10-QINDEX

TABLE OF CONTENTS




|                                           |                                                                                               |                                            |  |  |  |  |  | 
|------------------------------------------ | --------------------------------------------------------------------------------------------- | ------------------------------------------ |  |  |  |  |  | 
|Part I. Financial Information             
|                                           | Item 1. Consolidated Financial Statements                                                    
|                                           |                                                                                               | Consolidated Balance Sheets               
|                                           |                                                                                               | Consolidated Statements of Operations     
|                                           |                                                                                               | Consolidated Statements of Cash Flows     
|                                           |                                                                                               | Notes to Consolidated Financial Statements
|                                           | Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
|                                           | Item 3. Quantitative and Qualitative Disclosures about Market Risk                           
|Part II - Other Information               
|                                           | Item 1. Legal Proceedings                                                                    
|                                           | Item 2. Changes in Securities and Use of Proceeds                                            
|                                           | Item 3. Defaults Upon Senior Securities                                                      
|                                           | Item 4. Submission of Matters to a Vote of Security Holders                                  
|                                           | Item 5. Other Information                                                                    
|                                           | Item 6. Exhibits and Reports on Form 8-K                                                     
|Signature                                 
|Exhibit Index                             
|First Amendment to Credit Agreement       
|Amended and Restated Revolving Credit Note



---



##### Table of Contents



|           |                                                                 |                                                              |  |    | Page  
|---------- | --------------------------------------------------------------- | ------------------------------------------------------------ |  | -- | ------
|           |                                                                 |                                                              |  |    | Number
|PART I.    | FINANCIAL INFORMATION                                           |                                                              |  |   
|           |                                                                 |                                                              |  |    |       
|ITEM 1.    | Consolidated Financial Statements                               |                                                              |  |   
|           |                                                                 |                                                              |  |    |       
|           | A.                                                              | Consolidated Balance Sheets at June 30, 2002 (unaudited) and |  |   
|           |                                                                 | December 31, 2001                                            |  | 3 
|           |                                                                 |                                                              |  |    |       
|           | B.                                                              | Consolidated Statements of Operations for the Three and Six  |  |   
|           |                                                                 | Months ended June 30, 2002 and 2001 (unaudited)              |  | 4 
|           |                                                                 |                                                              |  |    |       
|           | C.                                                              | Consolidated Statements of Cash Flows for the Six Months     |  |   
|           |                                                                 | ended June 30, 2002 and 2001 (unaudited)                     |  | 5 
|           |                                                                 |                                                              |  |    |       
|           | D.                                                              | Notes to Consolidated Financial Statements (unaudited)       |  | 6 
|           |                                                                 |                                                              |  |    |       
|ITEM 2.    | Managements Discussion and Analysis of Financial Condition and |                                                              |  |   
|           | Results of Operations                                           |                                                              |  | 11
|           |                                                                 |                                                              |  |    |       
|ITEM 3.    | Quantitative and Qualitative Disclosures about Market Risk      |                                                              |  | 17
|           |                                                                 |                                                              |  |    |       
|PART II.   | OTHER INFORMATION                                               |                                                              |  |   
|           |                                                                 |                                                              |  |    |       
|ITEM 1.    | Legal Proceedings                                               |                                                              |  | 18
|           |                                                                 |                                                              |  |    |       
|ITEM 2.    | Changes in Securities and Use of Proceeds                       |                                                              |  | 18
|           |                                                                 |                                                              |  |    |       
|ITEM 3.    | Defaults Upon Senior Securities                                 |                                                              |  | 18
|           |                                                                 |                                                              |  |    |       
|ITEM 4.    | Submission of Matters to a Vote of Security Holders             |                                                              |  | 18
|           |                                                                 |                                                              |  |    |       
|ITEM 5.    | Other Information                                               |                                                              |  | 18
|           |                                                                 |                                                              |  |    |       
|ITEM 6.    | Exhibits and Reports on Form 8-K                                |                                                              |  | 19
|           |                                                                 |                                                              |  |    |       
|SIGNATURES |                                                                 |                                                              |  | 20
|           |                                                                 |                                                              |  |    |       
|EXHIBITS   |                                                                 |                                                              |  | 21

2



---



##### Table of Contents












Bright Horizons Family Solutions, Inc.Consolidated Balance Sheets(in thousands except share data)

|                                                                                               | June 30,    |         |   | December 31, |  
|---------------------------------------------------------------------------------------------- | ----------- | ------- | - | ------------ | -
|                                                                                               | 2002        |         |   | 2001         |  
|ASSETS                                                                                         | (unaudited) |         |   |              |  
|                                                                                               |             |         |   |              |  
|Current Assets:                                                                                |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Cash and cash equivalents                                                                      | $           | 11,252  |   |              | $
|Accounts receivable, net of allowance for doubtful accounts of $1,557
and $1,512, respectively |             | 25,041  |   |              |  
|Prepaid expenses and other current assets                                                      |             | 4,819   |   |              |  
|Current deferred tax asset                                                                     |             | 7,743   |   |              |  
|                                                                                               |             |         |   |              |  
|Total current assets                                                                           |             | 48,855  |   |              |  
|                                                                                               |             |         |   |              |  
|Fixed assets, net                                                                              |             | 85,268  |   |              |  
|Goodwill and other intangible assets, net                                                      |             | 39,097  |   |              |  
|Non-current deferred tax asset                                                                 |             | 7,057   |   |              |  
|Other assets                                                                                   |             | 512     |   |              |  
|                                                                                               |             |         |   |              |  
|Total assets                                                                                   | $           | 180,789 |   |              | $
|                                                                                               |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                           |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Current liabilities:                                                                           |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Current portion of long-term debt and obligations under capital leases                         | $           | 162     |   |              | $
|Accounts payable and accrued expenses                                                          |             | 42,269  |   |              |  
|Deferred revenue, current portion                                                              |             | 18,002  |   |              |  
|Income tax payable                                                                             |             | 1,061   |   |              |  
|Other current liabilities                                                                      |             | 1,921   |   |              |  
|                                                                                               |             |         |   |              |  
|Total current liabilities                                                                      |             | 63,415  |   |              |  
|                                                                                               |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Long-term debt and obligations under capital leases, net of current portion                    |             | 463     |   |              |  
|Accrued rent                                                                                   |             | 1,884   |   |              |  
|Other long-term liabilities                                                                    |             | 4,484   |   |              |  
|Deferred revenue, net of current portion                                                       |             | 11,060  |   |              |  
|                                                                                               |             |         |   |              |  
|Total liabilities                                                                              |             | 81,306  |   |              |  
|                                                                                               |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Stockholders equity:                                                                          |             |         |   |              |  
|                                                                                              
|Preferred
stock, 5,000,000 shares authorized, none issued or outstanding                       |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Common Stock $.01 par value                                                                    |             |         |   |              |  
|Authorized: 30,000,000 shares                                                                  |             |         |   |              |  
|Issued: 12,910,000 and 12,769,000 shares at June 30, 2002 and December 31, 2001, respectively  |             |         |   |              |  
|Outstanding: 12,415,000 and 12,274,000 at June 30, 2002 and December 31, 2001, respectively    |             | 129     |   |              |  
|Additional paid in capital                                                                     |             | 83,985  |   |              |  
|Treasury stock, 495,000 shares, at cost                                                        |             | (7,081  | ) |              |  
|Cumulative translation adjustment                                                              |             | 431     |   |              |  
|Retained earnings                                                                              |             | 22,019  |   |              |  
|                                                                                               |             |         |   |              |  
|Total stockholders equity                                                                     |             | 99,483  |   |              |  
|                                                                                               |             |         |   |              |  
|                                                                                               |             |         |   |              |  
|Total liabilities and stockholders
equity                                                     | $           | 180,789 |   |              | $
|                                                                                               |             |         |   |              |  

The accompanying notes are an integral part of the
consolidated financial statements.

3



---



##### Table of Contents






Bright Horizons Family Solutions, Inc.Consolidated Statements of Operations(in thousands except per share data)(Unaudited)

|                                    | Three months ended |        |      | Six months ended
|----------------------------------- | ------------------ | ------ | ---- | ----------------
|                                    | June 30,           |        |      | June 30,        
|                                    | 2002               |        | 2001 |                 
|                                    |                    |        |      |                 
|Revenues                            | $                  | 99,954 |      | $               
|Cost of services                    |                    | 84,997 |      |                 
|                                    |                    |        |      |                 
|Gross profit                        |                    | 14,957 |      |                 
|                                    |                    |        |      |                 
|Selling, general and administrative |                    | 8,139  |      |                 
|                                    |                    |        |      |                 
|Amortization                        |                    | 74     |      |                 
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Income from operations              |                    | 6,744  |      |                 
|                                    |                    |        |      |                 
|Net interest income(expense)        |                    | 12     |      |                 
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Income before tax                   |                    | 6,756  |      |                 
|                                    |                    |        |      |                 
|Income tax provision                |                    | 2,797  |      |                 
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Net income                          | $                  | 3,959  |      | $               
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Earnings per share - basic          | $                  | 0.32   |      | $               
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Weighted average shares - basic     |                    | 12,384 |      |                 
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Earnings per share - diluted        | $                  | 0.30   |      | $               
|                                    |                    |        |      |                 
|                                    |                    |        |      |                 
|Weighted average shares - diluted   |                    | 13,091 |      |                 
|                                    |                    |        |      |                 

The accompanying notes are an integral part of
the consolidated financial statements.

4



---



##### Table of Contents






Bright Horizons Family Solutions, Inc.Consolidated Statements of Cash Flows(in thousands)(Unaudited)

|                                                                      |  |  | Six months ended June 30,
|--------------------------------------------------------------------- |  |  | -------------------------
|                                                                      |  |  | 2002                     
|                                                                      |  |  |                          
|Net income                                                            |  |  | $                        
|Adjustments to reconcile net income to net cash provided by operating |  |  |                          
|activities:                                                           |  |  |                          
|                                                                      |  |  |                          
|Depreciation and amortization                                         |  |  |                          
|Changes in assets and liabilities:                                    |  |  |                          
|Accounts receivable                                                   |  |  |                          
|Prepaid income taxes                                                  |  |  |                          
|Prepaid expenses and other current assets                             |  |  |                          
|Accounts payable and accrued expenses                                 |  |  |                          
|Income taxes payable                                                  |  |  |                          
|Deferred revenue                                                      |  |  |                          
|Accrued rent                                                          |  |  |                          
|Other long-term assets                                                |  |  |                          
|Other current and long-term liabilities                               |  |  |                          
|                                                                      |  |  |                          
|Net cash provided by operating activities                             |  |  | 23,047                   
|                                                                      |  |  |                          
|                                                                      |  |  |                          
|Cash flows from investing activities:                                 |  |  |                          
|Additions to fixed assets                                             |  |  |                          
|Cash payments for acquisitions, net of cash acquired                  |  |  | (17,398                  
|                                                                      |  |  |                          
|Net cash used in investing activities                                 |  |  | (26,272                  
|                                                                      |  |  |                          
|                                                                      |  |  |                          
|Cash flows from financing activities:                                 |  |  |                          
|Proceeds from issuance of common stock from exercise                  |  |  |                          
|of options                                                            |  |  |                          
|Principal payments of long term debt and                              |  |  |                          
|obligations under capital leases                                      |  |  |                          
|Payment of short -term debt                                           |  |  |                          
|Borrowing through line of credit                                      |  |  |                          
|Repayments under line of credit                                       |  |  |                          
|                                                                      |  |  |                          
|Net cash provided by (used in) financing activities                   |  |  | 1,589                    
|                                                                      |  |  |                          
|                                                                      |  |  |                          
|Effect of exchange rate changes on cash and cash equivalents          |  |  |                          
|                                                                      |  |  |                          
|                                                                      |  |  |                          
|Net decrease in cash and cash equivalents                             |  |  |                          
|Cash and cash equivalents, beginning of period                        |  |  |                          
|                                                                      |  |  |                          
|Cash and cash equivalents, end of period                              |  |  | $                        
|                                                                      |  |  |                          
|Supplemental cash flow information:                                   |  |  |                          
|Cash payments for interest                                            |  |  | $                        
|                                                                      |  |  |                          
|Cash
payments for income taxes                                        |  |  | $                        
|                                                                      |  |  |                          

The accompanying notes are an integral part of
the consolidated financial statements.

5



---



##### Table of Contents






ITEM 1.D. Notes to Consolidated Financial Statements
(Unaudited)

1. The Company and Basis of Presentation

Organization  Bright Horizons Family Solutions,
Inc. (the Company) was incorporated under the laws of the state of Delaware on April
27, 1998 and commenced substantive operations upon the completion of the merger by and between
Bright Horizons, Inc. (BRHZ) and CorporateFamily Solutions, Inc. (CFAM)
on July 24, 1998 (the Merger.) The Company provides workplace services for employers
and families including childcare, early education and strategic work/life consulting throughout the
United States, Canada, Guam, Ireland and the United Kingdom.

The Company operates its child care and early education centers
under various types of arrangements, which generally can be classified in two forms: (i) the
sponsor model, where the Company operates a center on the premises of a sponsor and gives
priority enrollment to the sponsors employees or affiliates, and (ii) the management model,
where the Company manages a work-site center under a cost-plus arrangement, typically for a single
employer.

Basis of Presentation  The accompanying financial
statements have been prepared by the Company in accordance with the accounting policies described
in the Companys audited financial statements included in the Companys Annual Report on
Form 10-K for the year ended December 31, 2001, and should be read in conjunction with the notes thereto.

The consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries. All significant intercompany transactions and balances
have been eliminated.

In the opinion of the Companys management, the accompanying
unaudited consolidated financial statements contain all adjustments which are necessary to present
fairly its financial position as of June 30, 2002, and the results of its operations for the three
and six month periods ended June 30, 2002 and 2001, and its cash flows for the six month periods
ended June 30, 2002 and 2001, and are of a normal and recurring nature. The results of operations
for interim periods are not necessarily indicative of the operating results to be expected for the
full year.

Segment Information  As of June 30, 2002, the
Company operates solely in one segment, providing workplace services to employers and families including
childcare, early education and work/life consulting and generates in excess of 90% of revenue and
operating profit domestically.

Comprehensive Income  Comprehensive income is defined as the change in equity of a business

6



---



##### Table of Contents



enterprise during a period from transactions and other events and
circumstances from non-owner sources. The only components of comprehensive income reported by the
Company are net income and foreign currency translation adjustments.

|                                         | For
the Six Months Ended June 30,
|---------------------------------------- | ---------------------------------
|                                         |                                  
|                                         |                                  
|                                         |                                  
|Net income                               | $                                
|Foreign currency translation adjustments |                                  
|                                         |                                  
|                                         |                                  
|Comprehensive income                     | $                                
|                                         |                                  

Recently Issued Accounting Pronouncements -

In April 2002, the Financial
Accounting Standards Board (FASB) issued Statement of
Financial Accounting Standards (SFAS) No. 145, Rescission of
FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections.
This statement eliminates the requirement that gains and losses from the extinguishment of debt be
aggregated and, if material, classified as an extraordinary item, net of the related income tax effect.
However, an entity would not be prohibited from classifying such gains and losses as extraordinary items
so long as they are both unusual in nature and infrequent in occurrence. This provision of SFAS No.145
will be effective for the Company as of the beginning of fiscal year 2003. This statement also amends
SFAS No.13, Accounting for Leases and certain other authoritative pronouncements to make
technical corrections or clarifications. SFAS No.145 will be effective related to the amendment of SFAS
No.13 for all transactions occurring after May 15, 2002. All other provisions of SFAS No.145 will be
effective for financial statements issued after May 15, 2002. The Company is currently evaluating the
impact of implementing SFAS No.145.

In July 2002, the FASB issued SFAS No. 146, Accounting for Costs
Associated with Exit or Disposal Activities, which nullifies Emerging Issues Task Force (EITF)
Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring). SFAS No.146 requires
a liability for a cost associated with an exit or disposal activity be recognized and measured initially
at its fair value in the period in which the liability is incurred. If fair value cannot be reasonably
estimated, the liability shall be recognized initially in the period in which fair value can be reasonably
estimated. The provisions of SFAS No.146 will be effective for the Company prospectively for exit or
disposal activities initiated after December 31, 2002. The Company is in the process of assessing the
impact of SFAS No.146 on its consolidated financial statements.

2. Acquisitions

During the second quarter of 2002, the Company acquired, for cash, the
outstanding stock of two multi-site child care companies based in the
United Kingdom, and purchased the
assets of a single-site childcare center, which had been affiliated with one of United Kingdom child
care companies, adding a total of 52 centers. The Company also acquired substantially all of the assets
of one additional child care center based in the United States. The Company paid approximately $18 million
for the above acquisitions and the operating results of the acquired companies have been included

7



---



##### Table of Contents



in the Companys consolidated results of operations from the respective
dates of acquisition. The acquisitions are not material to the Companys consolidated financial
position or results of operation, and therefore no pro-forma information has been presented.

3. Line of Credit

In June 2002 the Company renewed and amended its unsecured line of credit
agreement originally entered into on March 30, 2000. The credit facility consists of a $25 million
revolving line of credit, expiring on June 30, 2005; any outstanding indebtedness at that date will
be converted into a three-year term loan. At the Companys option, the line of credit will bear
interest at either i) Prime or ii) LIBOR plus a spread based on debt levels and coverage ratios. The
Company reduced the line of credit from $40 million to $25 million on renewal in conjunction with
estimated borrowing needs of the life of the agreement. The agreement
requires the Company to comply with certain covenants, which include,
among other things, the maintenance of specified financial ratios,
and prohibits the payment of dividends without bank approval.

4. Goodwill and Other Intangible Assets

The Company adopted SFAS No. 142, Goodwill and Other Intangible
Assets on January 1, 2002. Under FAS No. 142, all goodwill amortization ceased. The goodwill
attributable to each of our reporting units was tested for impairment by comparing the fair value of
each reporting unit to its carrying value. The fair value of a reporting unit was determined by
estimating the present value of expected future cash flows. No impairments existed upon the adoption
of FAS No. 142. On an ongoing basis, impairment tests under FAS No. 142 will be performed at least
annually.

At December 31, 2001 the Company had
goodwill balances of $23.5 million. During the quarter ended June 30,
2002, the Company completed acquisitions resulting in a preliminary
allocation of approximately $14.9 million in additional goodwill, for
a total balance of $38.4 million. The Company will complete the
allocation of the purchase price to goodwill and other intangible
assets in accordance with the provisions of SFAS No. 141 by December
31, 2002. The Company does not have any indefinitely-lived intangible
assets.

At June 30, 2002 and December 31, 2001
the Company had approximately $2.0 million of finite-lived intangible
assets, which had associated accumulated amortization of
approximately $1.3 million and $1.l million, respectively. Intangible
assets are amortized over their estimated useful lives that range
from 3 to 4 years.

If FAS No. 142 had been adopted in the prior period, the Companys
pro forma net income and net income per common share for the three and six month periods ended June 30,
 2002 and 2001 would have been as follows:

|                                                                    |  |   | For the 3 months
ended               |  | For the 6 months
ended
|------------------------------------------------------------------- |  | - | ------------------------------------ |  | ----------------------
|                                                                    |  |   | June 30:                             |  | June 30:              
|                                                                    |  |   |                                      |  |                       
|                                                                    |  |   | 2002                                 |  |                       
|                                                                    |  |   | (In thousands except per share data)
|Net Income                                                          |  | $ | 3,959                                |  | $                     
|Amortization of goodwill and other    intangible assets, net of tax |  |   |                                     |  |                       
|                                                                    |  |   |                                      |  |                       
|Net income - pro forma                                              |  | $ | 3,959                                |  | $                     
|                                                                    |  |   |                                      |  |                       
|Basic earnings per share                                            |  | $ | 0.32                                 |  | $                     
|Amortization of goodwill and other    intangible assets, net of tax |  |   |                                     |  |                       
|                                                                    |  |   |                                      |  |                       
|Basic earnings per share - pro forma                                |  | $ | 0.32                                 |  | $                     

8



---



##### Table of Contents



|Diluted earnings per share                                       |  | $ | 0.30 |  | $ | 0.23 |  | $ | 0.59 |  | $ | 0.45
|---------------------------------------------------------------- |  | - | ---- |  | - | ---- |  | - | ---- |  | - | ----
|Amortization of goodwill and other intangible
assets, net of tax |  | $ |     |  | $ | 0.02 |  | $ |     |  | $ | 0.05
|                                                                 |  |   |      |  |   |      |  |   |      |  |   |     
|Diluted earnings per share - pro forma                           |  | $ | 0.30 |  | $ | 0.25 |  | $ | 0.59 |  | $ | 0.50

5. Earnings Per Share

Earnings per share has been calculated in accordance with SFAS No. 128
Earnings per Share, which established standards for computing and presenting earnings per
share. The computation of net earnings per share is based on the weighted average number of common shares
and common equivalent shares outstanding during the period.

The following tables present information necessary to calculate earnings per
share:

|                                        | Three months Ended
June 30, 2002(In thousands, except per share data)
|--------------------------------------- | ---------------------------------------------------------------------
|                                        |                                                                      
|                                        | Earnings                                                             
|                                        | (Numerator)                                                          
|                                        |                                                                      
|Basic earnings per share:               |                                                                      
|Income available to common stockholders | $                                                                    
|                                        |                                                                      
|Effect of dilutive securities:          |                                                                      
|Stock options                           |                                                                      
|                                        |                                                                      
|Diluted earnings per share              | $                                                                    
|                                        |                                                                      
|                                        |                                                                      
|                                        | Three months Ended June 30, 2001                                     
|                                        |                                                                      
|                                        | Earnings                                                             
|                                        | (Numerator)                                                          
|                                        |                                                                      
|Basic earnings per share:               |                                                                      
|Income available to common stockholders | $                                                                    
|                                        |                                                                      
|Effect of dilutive securities:          |                                                                      
|Stock options                           |                                                                      
|                                        |                                                                      
|Diluted earnings per share              | $                                                                    
|                                        |                                                                      
|                                        |                                                                      
|                                        | Six months Ended June 30, 2002                                       
|                                        |                                                                      
|                                        | Earnings                                                             
|                                        | (Numerator)                                                          
|                                        |                                                                      
|Basic earnings per share:               |                                                                      
|Income available to common stockholders | $                                                                    
|                                        |                                                                      
|Effect of dilutive securities:          |                                                                      
|Stock options                           |                                                                      
|                                        |                                                                      
|Diluted earnings per share              | $                                                                    
|                                        |                                                                      

9



---



##### Table of Contents



|                                        | Six months Ended June 30, 2001
|--------------------------------------- | ------------------------------
|                                        |                               
|                                        | Earnings                      
|                                        | (Numerator)                   
|                                        |                               
|Basic earnings per share:               |                               
|Income available to common stockholders | $                             
|                                        |                               
|Effect of dilutive securities:          |                               
|Stock options                           |                               
|Stock options                           |                               
|Diluted earnings per share              | $                             
|                                        |                               

The weighted average number of shares excluded from the above calculations
for the three and six months ended June 30, 2002 were approximately 9,000 and 5,000, respectively, and
approximately 16,000 and 11,000 for the three and six months ended June 30, 2001, respectively, as their
effect would be anti-dilutive. For the three and six month periods ended June 30, 2002 and 2001, the
Company had no warrants or preferred stock outstanding

6. Commitments and Contingencies

The Company self-insures a portion of
its workers compensation and medical insurance plans. While management
believes that the amounts accrued for these obligations is
sufficient, any significant increase in the number of claims and
costs associated with claims made under these plans could have a
material adverse effect on the Companys financial position or
results of operations.

The Company is a defendant in certain
legal matters in the ordinary course of business. Management believes
the resolution of such legal matters will not have a material
effect on the Companys financial condition or results of operations.

10



---



##### Table of Contents






ITEM 2. Managements Discussion and Analysis of
Financial Condition and Results of Operations

| | This Form 10-Q contains certain forward-looking
statements regarding, among other things, the anticipated financial and operating results of the
Company. Investors are cautioned not to place undue reliance on these forward-looking statements,
which speak only as of the date hereof. The Company undertakes no obligation to publicly release any
modifications or revisions to these forward-looking statements to reflect events or circumstances
occurring after the date hereof or to reflect the occurrence of unanticipated events. In connection
with the safe harbor provisions of the Private Securities Litigation Reform Act of 1995,
the Company cautions investors that future financial and operating results may differ materially from
those projected in forward-looking statements made by, or on behalf of, the Company. Such forward-looking
statements involve known and unknown risks, uncertainties, and other factors that may cause the actual
results, performance, or achievements of the Company to be materially different from any future results,
performance, or achievements expressed or implied by such forward-looking statements. See Risk
Factors included in the Companys Annual Report on Form 10-K for the year ended December 31,
2001 and incorporated herein by reference for a description of a number of risks and uncertainties, which
could affect actual results.
GeneralThe Company provides workplace services for employers and families, including child
care, early education and strategic work/life consulting, operating 456 child care and early education
centers at June 30, 2002. During the three-month period ending June 30, 2002, the Company added 9 new
centers, and closed 3 centers in the United States. In addition, the Company added 52 centers in the
United Kingdom through the acquisitions of Red Apple Nursery Group and Kinderquest Ltd. In the second
quarter of 2002, the Company added 3,200 children to its total capacity, reflecting the smaller average size
(40 capacity) of the centers acquired in the United Kingdom. The Company now has the capacity to serve
approximately 52,000 children in 37 states, the District of Columbia, Canada, Guam, Ireland and the United
Kingdom and has partnerships with many of the nations leading employers, including 83 Fortune
500 companies. Working Mothers 2001 list of the 100 Best Companies for Working
Mothers includes 48 clients of the Company. Historical revenue growth has primarily resulted from
the addition of child care and early education centers as well as increased enrollment at existing child
care and early education centers. The Company reports its operating results on a calendar year basis.The Companys business is subject to seasonal and quarterly fluctuations. Demand for child care and
early education services have historically decreased during the summer months. During this season, families
are often on vacation or have alternative child care arrangements. Demand for the Companys services
generally increases in September and October upon the commencement of the new school year and remains
relatively stable throughout the remainder of the school year. Results of operations may also fluctuate
from quarter to quarter as a result of, among other things, the performance of existing centers including
enrollment levels and staffing fluctuations, the number and timing of new center openings and/or
acquisitions, the length of time required for new centers to achieve profitability, center
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

11



---



##### Table of Contents



| | closings, refurbishment or relocation, the model mix (sponsor vs.
management) of new and existing centers, competitive factors and general economic conditions.Results of OperationsThe following table sets forth certain statement of operations
data as a percentage of revenue for the three-month periods ended June 30, 2002 and 2001:
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|                                  | Three Months
Ended |   | Six Months
Ended
|--------------------------------- | ------------------ | - | ----------------
|                                  | June 30,           |   | June 30,        
|                                  | 2002               |   |                 
|                                  |                    |   |                 
|Net revenues                      | 100.0              | % |                 
|Cost of services                  | 85.0               |   |                 
|                                  |                    |   |                 
|Gross profit                      | 15.0               |   |                 
|Selling, general & administrative | 8.1                |   |                 
|Amortization                      | 0.1                |   |                 
|                                  |                    |   |                 
|Income from operations            | 6.8                |   |                 
|Interest income                   | 0.0                |   |                 
|                                  |                    |   |                 
|Income before income taxes        | 6.8                |   |                 
|Income tax provisions             | 2.8                |   |                 
|                                  |                    |   |                 
|Net income                        | 4.0                | % |                 
|                                  |                    |   |                 

| | Three and Six Months Ended June 30, 2002 Compared to the
Three and Six Months Ended June 30, 2001Revenue. Revenue increased $14.2 million, or 16.6%,
to $100.0 million for the three months ended June 30, 2002 from $85.8 million for the three months ended
June 30, 2001. Revenue increased $26.9 million, or 16.1%, to $194.4 million for the six months ended June
30, 2002 from $167.5 million for the six months ended June 30, 2001. The growth in revenues is primarily
attributable to the net addition of 90 family centers since June 30, 2001, modest growth in the existing
base of family centers, and tuition increases at existing centers of approximately 4% to 6%. The second
quarter addition of Kinderquest Ltd. and Red Apple Nurseries is expected to contribute to an overall
increase in revenue growth in the second half of 2002, and the Company now expects revenue growth to
approximate 20% for the full year in 2002.
Gross Profit. Cost of services consists of center operating expenses, including payroll
and benefits for center personnel, facilities costs, which include depreciation, supplies and other
expenses incurred at the child care and early education center level. Gross profit increased $2.2
million, or 17.0%, to $15.0 million for the three month period ended June 30, 2002 from $12.8 million
for the three months ended June 30, 2001. As a percentage of revenue, gross profit increased to 15.0%
for the three months ended June 30, 2002 compared to 14.9% for the three months ended June 30, 2001.
Gross profit increased $4.1 million, or 16.5%, to $29.1 million for the six months ended June 30, 2002
from $25.0 million for the six months ended June 30, 2001. As a percentage of net revenues, gross profit
increased to 15.0% for the six months ended June 30, 2002, compared to 14.9% for the same period in 2001.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

12



---



##### Table of Contents



| | The modest increase in gross profit margins for the three and
six month periods ended June 30, 2002 compared to the same periods in 2001 resulted from a greater
proportion of centers operating as mature centers (open more than two years). In addition, the
Company was operating a greater proportion of new (open less than two years) management model centers,
which do not incur losses during the ramp up phase, during the three and six month periods ended June 30,
2002, as compared to the same periods in 2001. The Company expects gross margins for the full year in 2002
to approximate 14.7% - 14.8% due to the seasonal effects of the business during the summer months.Selling, General and Administrative Expenses. Selling, general and administrative
expenses (SGA) consist of regional and district management personnel, corporate
management and administrative functions, and business development expenses. Selling, general
and administrative expenses increased $1.0 million, or 13.8%, to $8.1 million for the three
months ended June 30, 2002 from $7.1 million for the three months ended June 30, 2001. As a
percentage of revenue, SGA expenses decreased to 8.1% for the three months ended June 30, 2002
from 8.3% for the same period in 2001. SGA expenses increased $1.9 million, or 13.5%, to $15.8
million for the six months ended June 30, 2002 from $13.9 million for the six months ended June
30, 2001. As a percentage of net revenues, SGA expenses decreased to 8.1% for the six months ended
June 30, 2002 from 8.3% for the six months ended June 30, 2001. The dollar increase in SGA
expenses is primarily attributable to investments in regional and divisional management as well as general
corporate and administrative personnel necessary to support long-term growth. Selling, general and
administrative expenses, as a percentage of revenue, decreased during the three and six months ended
June 30, 2002 as compared to the three and six months ended June 30, 2001 as a result of a larger
revenue base and increased leveraging of overhead costs. The acquisition of Kinderquest Ltd. and Red
Apple Nurseries in the second quarter of 2002 is expected to add a proportionately higher level of SGA
expenses to the second half of 2002, due to the inclusion of their operating results as well as integration
costs. In total, the Company projects SGA expenses, as a percentage of revenue, to approximate 8.2% of
revenue for 2002Amortization. Amortization expense totaled $74,000 for the three months
ended June 30, 2002, as compared to $531,000 in the same period for 2001. For the six month period ended
June 30, 2002, amortization expense totaled $183,000 compared to $1.1 million in the period ended June 30,
2001. The decrease in both the three and six month periods ended June 30, 2002 compared to June 30, 2001
was the result of a change in accounting for goodwill and other intangible assets under the provisions of
SFAS No.142, which discontinued the amortization of goodwill and other intangible assets with indefinite
lives. No impairments existed upon the adoption of FAS No. 142 in 2002. Management expects that
amortization from intangible assets with estimated useful lives, subject to continuing amortization,
to total $350,000 to $400,000 in 2002. Income from Operations. Income from operations
totaled $6.7 million for the three months ended June 30, 2002, an
increase of $1.6 million, or 32.2%,
from $5.1 million in the same period for 2001. For the six months ended June 30, 2002, income from
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

13



---



##### Table of Contents



| | operations increased $3.2 million, or 32.0%, to $13.2
million from $10.0 million in the same period for 2001. These
increases are the result of the revenue and margin improvements
indicated above.Net Interest Income (Expense).
Net interest income was approximately $12,000 for the three months ended June 30, 2002 as compared with
$9,000 for the three months ended June 30, 2001. For the six months ended June 30, 2002 the Company had
net interest income of $35,000 as compared to net interest expense of $65,000 for the six months ended
June 30, 2001. The net interest income in 2002 arises from higher average levels of invested cash, offset
by lower average investment yields in 2002 compared to 2001, and borrowings on the Companys line of
credit in 2001.Income Tax Provision. The Companys effective income tax rate was
approximately 41.4% for the three-month period ended June 30, 2002 and 42.0% for the three- month
period ended June 30, 2001. For the six months ended June 30, 2002, the tax rate was approximately
41.8% as compared to 41.9% in the same period in 2001. The decrease in the effective tax rate is a
result of discontinuing the amortization of goodwill not deductible for tax purposes under the
provisions of SFAS No. 142. In addition, foreign operations, which are taxed at lower average rates,
were more profitable in the three and six month periods ended June 30, 2002 as compared to the same
periods in 2001.Liquidity and Capital ResourcesThe Companys primary cash requirements are the
ongoing operations of its existing centers and the addition of new centers through development or
acquisition. The Companys primary sources of liquidity have been existing cash balances and
cash flow from operations, supplemented by borrowing capacity under the Companys revolving line
of credit. The Company had a working capital deficit of $14.6 million and $3.5 million as of June 30,
2002 and December 31, 2001, respectively.
Cash provided from operations increased to $23.0 million for the six months ended June 30, 2002, from
$15.5 million for the six months ended June 30, 2001. The increase is primarily the result of increases
in net income, and an increase in accounts payable and accrued expenses which can be attributed to the
timing of cash payments for accounts payable, payroll, and medical and
insurance claims.Cash used
in investing activities increased to $26.3 million for the six months ended June 30, 2002 from $10.8
million for the six months ended June 30, 2001 as a result of approximately $17.4 million paid out for
acquisitions in the six month period ended June 30, 2002 compared to $1.2 million in the same period in
2001. Fixed assets additions totaled $8.9 million and $9.6 million, respectively, in the six months ended
June 30, 2002 and June 30, 2001. Of the $8.9 million in additions during 2002, approximately $5.6 million
relates to new family centers, with the remaining balance being primarily utilized for the refurbishment
of existing centers. Management expects the current level of center related fixed asset spending to
remain the same or increase slightly over the remainder of 2002. Cash provided by financing activities totaled $1.6
million for the six months ended June 30, 2002 as compared to $5.1 million in cash used by financing
activities for the
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

14



---



##### Table of Contents



| | six months ended June
30, 2001. The Company received $1.9
million for stock option exercises in the six months ended June 30, 2002, as compared to $1.2 million in
the same period in 2001. In 2001, the Company had net repayments on the line of credit and payments of
short-term debt totaling $6.2 million for the six month period ended June 30, 2001. The Company has not
borrowed from its line of credit in 2002.Management believes that funds provided by operations
and the Companys existing cash and cash equivalent balances and borrowings available under its line
of credit will be adequate to meet planned operating and capital expenditure needs for at least the next
12 months. The Companys existing line of credit was renewed for $25 million in June 2002 on terms
similar to its prior line of credit. However, if the Company were to make any significant acquisition(s)
or investments in the purchase of facilities for new or existing child care and early education centers,
it may be necessary for the Company to obtain additional debt or equity financing. There can be no
assurance that the Company would be able to obtain such financing on reasonable terms, if at all.Other Reporting MattersThe Company considered the disclosure requirements of FR-60 regarding
critical accounting policies and FR-61 regarding liquidity and capital resources, certain trading
activities, and related party/certain other disclosures, and concluded that nothing materially changed
during the quarter that would warrant further disclosure under these
releases.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

15



---



##### Table of Contents



| | Recently Issued Accounting
Pronouncements

In April 2002, the FASB
issued SFAS No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement
No. 13, and Technical Corrections. This statement eliminates the requirement that gains and losses
from the extinguishment of debt be aggregated and, if material, classified as an extraordinary item, net
of the related income tax effect. However, an entity would not be prohibited from classifying such gains
and losses as extraordinary items so long as they are both unusual in nature and infrequent in occurrence.
This provision of SFAS No. 145 will be effective for the Company as of the beginning of fiscal year 2003.
This statement also amends SFAS No. 13, Accounting for Leases and certain other authoritative
pronouncements to make technical corrections or clarifications. SFAS No. 145 will be effective related to
the amendment of SFAS No. 13 for all transactions occurring after May 15, 2002. All other provisions of
SFAS No. 145 will be effective for financial statements issued after May 15, 2002.
The Company is currently evaluating the impact of implementing SFAS
No. 145. In July 2002, the FASB
issued SFAS No. 146, Accounting for Costs Associated with Exit
or Disposal Activities, which nullifies Emerging Issues Task Force (EITF) Issue No. 94-3,
Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring). SFAS No. 146 requires a liability for a cost
associated with an exit or disposal activity be recognized and measured initially at its fair value in
the period in which the liability is incurred. If fair value cannot be reasonably estimated, the liability
shall be recognized initially in the period in which fair value can be reasonably estimated. The provisions
of SFAS No. 146 will be effective for the Company prospectively for exit or disposal activities initiated after
December 31, 2002. The Company is in the process of assessing the
impact of SFAS No. 146 on its consolidated
financial statements.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

16



---



##### Table of Contents






ITEM 3. Quantitative and Qualitative Disclosures about
Market Risk

| | Interest Rate RiskThere have been no material
changes in the Companys investment strategies, types of financial instruments held or the risks
associated with such instruments which would materially alter the market risk disclosures made in the
Companys Annual Report on Form 10-K for the year ended December 31, 2001.
Foreign Currency
Exchange Rate RiskThe Companys exposure to fluctuations in foreign currency exchange rates
is primarily the result of foreign subsidiaries domiciled in the United Kingdom and Ireland. The
Company does not currently use financial derivative instruments to hedge foreign currency exchange
rate risks associated with its foreign subsidiaries. The assets and liabilities of the
Companys Canada, Ireland, and United Kingdom subsidiaries are translated into U.S. dollars at
exchange rates in effect at the balance sheet date. Income and expense items are translated at the average
exchange ratesprevailing during the period. The cumulative translation
effects for the subsidiaries are included in cumulative translation adjustment in stockholders
equity.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | There have been no changes in the Companys foreign operations that would materially
alter the disclosures on foreign currency exchange risk made in the Companys Annual Report
on Form 10-K for the year ended December 31, 2001.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

17



---



##### Table of Contents






PART II - OTHER INFORMATION

| | ITEM 1.    Legal Proceedings:                                  
| | ---------------------------------------------------------------
|
| | Not Applicable                                                 
|
| | ITEM 2.    Changes in Securities and Use
of Proceeds:          
|
| | Not applicable                                                 
|
| | ITEM 3.    Defaults Upon Senior
Securities:                    
|
| | None                                                           
|
| | ITEM 4.    Submission of Matters to a
Vote of Security Holders:

| | The Company held its annual meeting of stockholders on May
23, 2002. At the annual meeting, the stockholders of the Company voted to elect four Class I directors
for a term of three years and until their successors are duly elected and qualified. The following table
sets forth the number of votes cast for and against/withheld with respect to each of the director
nominees:
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Nominee           |            | For     | Against/Withheld
| | ----------------- | ---------- | ------- | ----------------
|
| | Joshua Bekenstein | 10,894,510 | 48,745 
| | JoAnne Brandes    | 10,775,790 | 167,465
| | Roger H. Brown    | 10,894,610 | 48,645 
| | Robert D. Lurie   | 10,893,605 | 49,650 

| | In addition to the foregoing directors, the following table
sets forth the other members of the Board of Directors whose term of office continued after the meeting
and the year in which his or her term expires:
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Name                    |  | Term Expires
| | ----------------------- |  | ------------
|
| | E. Townes Duncan        |  | 2003        
| | Sara Lawrence-Lightfoot |  | 2003        
| | Marguerite W. Sallee    |  | 2003        
| | David H. Lissy          |  | 2003        
| | William H. Donaldson    |  | 2004        
| | Fred K. Foulkes         |  | 2004        
| | Linda A. Mason          |  | 2004        
| | Mary Ann Tocio          |  | 2004        
| | Ian M. Rolland          |  | 2004        

18



---



##### Table of Contents



| | ITEM 5.    Other information:               
| | --------------------------------------------
|
| | Not applicable                              
|
| | ITEM 6.    Exhibits and Reports on Form 8-K:

| | (a) | Exhibits:
| | --- | ---------
|
|
|

|10.1 |  | First Amendment to
Credit Agreement, dated as of June 30, 2002, among Bright
Horizons Family Solutions, Inc. as Borrower, the Lenders party
thereto, and Sovereign Bank, as Agent for the Lenders (certain
schedules and exhibits to this document are omitted from this filing,
and the Registrant agrees to furnish supplementally a copy of any
omitted schedule or exhibit to the SEC upon request).
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|10.2 |  | Amended and Restated
Revolving Credit Note, dated June 30, 2002, payable to Sovereign
Bank in the principal amount of $25,000,000.
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------

| | (b) | Reports on Form 8-K
| | --- | -------------------

|1) |  | The Company filed a Current Report on Form 8-K on May 24, 2002,
to dismiss Arthur Andersen LLP as the Companys independent
auditors, and to engage PricewaterhouseCoopers LLP as its independent auditors for 2002.
|-- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

19



---



##### Table of Contents






SIGNATURE

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

Date: August 14, 2002

| | BRIGHT HORIZONS FAMILY SOLUTIONS,
INC.
| | --------------------------------------
| |                                       
| | By:            /s/ Elizabeth J. Boland
| |                                       
| |                                       
| |                                       
| |                                       
| |                                       

20



---



##### Table of Contents






EXHIBIT INDEX

|10.1 |  | First Amendment to Credit Agreement, dated as of June 30,
2002, among Bright Horizons Family Solutions, Inc. as Borrower, the Lenders party thereto, and Sovereign
Bank, as Agent for the Lenders (certain schedules and exhibits to this document are omitted from this
filing, and the Registrant agrees to furnish supplementally a copy of any omitted schedule or exhibit
to the SEC upon request).
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    
|10.2 |  | Amended and Restated Revolving Credit Note, dated June 30, 2002, payable
to Sovereign Bank in the principal amount of $25,000,000.                                                                                                                                                                                                                                                                      

21