Delaware
|
001-13988
|
36-3150143
|
(State of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
|
500 West Monroe
|
|
|
Chicago, Illinois
|
|
60661
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
|
Trading Symbol |
|
Name of each exchange on
which registered
|
Common Stock $0.01 Par Value
|
ATGE
|
NYSE, CSE
|
Exhibit No.
|
Description
|
99.2 | Adtalem Unaudited Pro Forma Consolidated Financial Statements |
|
ADTALEM GLOBAL EDUCATION INC.
|
|
|
|
|
Date: April 27, 2020
|
By:
|
/s/ Michael O. Randolfi
|
|
Name:
|
Michael O. Randolfi
|
|
Title:
|
Senior Vice President and Chief Financial Officer
(Principal Financial Officer)
|
1.
|
Section 1.1(z) of the Purchase Agreement. Section 1.1(z) is hereby replaced in its entirety with the following:
|
2.
|
Section 1.2(c) of the Purchase Agreement. Section 1.2(c) of the Purchase Agreement is hereby amended and restated as follows:
|
3.
|
Section 4.2(e) of the Purchase Agreement. Section 4.2(e) of the Purchase Agreement shall be replaced in its entirety with the following:
|
4.
|
Section 4.2(h) of the Purchase Agreement. The following is hereby added at the end of Section 4.2 of the Purchase Agreement:
|
5.
|
Section 4.4 of the Purchase Agreement.
|
|
a. |
Pursuant to Section 4.4 of the Purchase Agreement (as amended in clause (b) below) Seller hereby designates:
|
|
i. |
the bank account set forth on Exhibit A-1
attached hereto for payment of the Closing Purchase Price and any Final Overage; and
|
|
ii. |
unless otherwise designated by Seller at least five (5) Business Days prior to the relevant payment date, the bank account set forth on Exhibit A-2 attached hereto for payment of any amounts due to Seller under Section 7.18(d) of the Purchase Agreement and any payments made to Seller set forth on Schedule 1.1(jjj).
|
|
b. |
Section 4.4 of the Purchase Agreement is hereby amended and restated as follows:
|
|
|
Section 4.4 Payment
Mechanics.
|
6.
|
Section 4.5(b) of the Purchase Agreement. The following is hereby added at the end of Section 4.5(b):
|
7.
|
Section 7.4 of the Purchase Agreement. The following is hereby added at the end of Section 7.4 of the Purchase Agreement.
|
|
(c) | Until such date as the Board of Trade (Junta Comercial) shall have registered (a) the Minutes of Extraordinary General Shareholders Meetings of the Company that approves (x) a capital increase of the Company in the amount of R$1,208,160,000.00, by means of the issuance of 602,634,357 common shares, subscribed and paid-in by Seller with the transfer to the Company of 89,558,873 Quotas Class B issued by Adtalem Educacional do Brasil Ltda. and (y) a capital increase of the Company in the amount of R$781,890,084.14, by means of the issuance of 390,009,459 common shares, subscribed and paid-in by Seller with the capitalization of accumulated profits of the Company (the “Capitalization Corporate Act”) and (b) the Minutes of the Extraordinary General Shareholders Meeting of the Company that approves the extinguishment of the board of directors of the Company and the transformation of the Company into a Brazilian limited liability company (sociedade limitada), (the documents described in sub-clauses (a) and (b), the “Corporate Documents”), Seller shall and shall cause its Affiliates to: |
|
(d) |
From and after the Closing Date and until such date as the Board of Trade (Junta Comercial)
shall have registered the Corporate Documents and the Amendment to the Articles of Association of the Company dated as of the Closing Date that transfers the Company’s Transferred Shares from Seller to Purchaser, approves the
replacement of its officers and removes “Adtalem” from the Company’s corporate name (such amendment, the “Amended AoA”), Seller covenants and agrees to:
(i) maintain the full legal effect in all respects of the Foreign Company Power of Attorney and the BoT Registration Power of Attorney as valid and legal powers of attorney in accordance with their terms and applicable Law; (ii) refrain
from taking or permitting any action, directly or indirectly, that results in the termination of the corporate existence of Seller, including any dissolution, winding-up, liquidation or similar act of Seller, or in any way limits the
validity or legality of the Foreign Company Power of Attorney or the BoT Registration Power of Attorney; (iii) not make any other filings with the Board of Trade with respect to the Corporate Documents or Amended AoA; and (iv) not place
an Encumbrance on the Transferred Shares and, to the extent an Encumbrance of a third party creditor of Seller or its Affiliates is attempted or actually placed on the Transferred Shares, use reasonable best efforts to prevent or remove
such Encumbrance from the Transferred Shares as promptly as practicable and at its sole cost and expense.
|
|
(e) | (i) Purchaser may only use the Foreign Company Power of Attorney or BoT Registration Power of Attorney for the registration of the Corporate Documents with the Board of Trade and the BoT Required Amendments in accordance with the terms of this Agreement and any amendments to the Corporate Documents shall be restricted to the fulfillment of the requirements of the Board of Trade and with no deviation to the step plan outlined in Schedule 7.4(b), (ii) Purchaser will not use the Foreign Company Power of Attorney or BoT Registration Power of Attorney within the ten (10) calendar day period following any requirements from the Board of Trade so that Seller may fulfill the requirements of Section 7.4(c)(iii), and (iii) after such ten (10) calendar day period, Purchaser shall notify Seller in writing as promptly as practicable before using the BoT Registration Power of Attorney and Foreign Company Power of Attorney and shall send Seller drafts of any and all documents that Purchaser plans to execute using the Foreign Company Power of Attorney or BoT Registration Power of Attorney and shall consider in good faith Seller’s reasonable comments to such documents. Purchaser and the Target Companies shall allow Seller to sign any amendments to the Corporate Documents required to comply with the requirements from the Board of Trade. Notwithstanding the foregoing, nothing herein shall restrict Purchaser’s ability to file the Amended AoA or any further amendments thereto at any time from and after the Closing Date; provided that Purchaser may not take any actions which would restrict, impair or delay Seller from amending the Corporate Documents to comply with the requirements of the Board of Trade or otherwise restrict, impair or delay the registration of the Amended AoA with the Board of Trade. |
|
(f) | In the event that Seller does not, for any reason register the Capitalization Corporate Act with the Board of Trade or make any BoT Required Amendments with respect thereto within the thirty (30)-day period set forth in the applicable Law to ensure that the effects of the Capitalization Corporate Act have retroactive effect to its execution date prior to the Closing, Purchaser, upon at least five (5) Business Days prior written notice to Seller, may file a preemptive judicial lawsuit against the Brazilian Tax Authority to dispute the amount of Taxes due with respect to the Seller’s Capital Gain Amount arising from the transactions contemplated by this Agreement (the “Preemptive Lawsuit”). Purchaser shall control the Preemptive Lawsuit, including the selection of counsel and strategy, and will consider in good faith all reasonable comments made by Seller with respect thereto. Any and all Losses of the Company and Purchaser in connection with the Preemptive Lawsuit shall be indemnifiable Losses under Section 10.2(e) and Seller shall provide any and all guarantees, judicial deposits or similar amounts required by the Brazilian Tax Authority and/or the competent judicial branch in connection therewith. Purchaser shall keep Seller reasonably informed of all material communications, permit Seller to participate in all meetings, teleconferences and proceedings with the Brazilian Tax Authority and/or the competent judges regarding the Preemptive Lawsuit and consider in good faith all reasonable comments made by Seller with respect thereto. Seller shall take all actions reasonably necessary to comply with all legal requirements in connection with the Preemptive Lawsuit and will have the right, but not the obligation to, join as a party to such proceeding. Seller shall be entitled to participate in the defense of the Preemptive Lawsuit and to employ separate counsel of its choice for such purpose, at its sole cost and expense. Purchaser shall not settle the Preemptive Lawsuit without Seller’s prior written consent which shall not be unreasonably withheld, conditioned or delayed. For the avoidance of doubt, the Preemptive Lawsuit shall not comprise any voluntary disclosure (“denúncia espontânea”) of tax debts and nothing in this Agreement could be construed in order to authorize Purchaser to make any voluntary disclosure (“denúncia espontânea”) of tax debts |
8.
|
Section and Schedule 7.18(d) of the Purchase Agreement.
|
|
a. |
Section 7.18(d) of the Purchase Agreement is hereby amended and restated as follows:
|
|
b. |
Schedule 7.18 of the Purchase Agreement is hereby amended and restated as set forth on Exhibit C attached
hereto.
|
9.
|
Section 10.2 of the Purchase Agreement.
|
|
1. |
Section 10.2(d) of the Purchase Agreement shall be replaced in its entirety with the following:
|
|
2. |
The following is hereby added at the end of Section 10.2 of the Purchase Agreement:
|
10.
|
Section 11.5 of the Purchase Agreement. Purchaser’s information in Section 11.5 is hereby replaced in its entirety with the following:
|
11.
|
Transaction Expenses. Schedule 1.1(jjj) of the Purchase Agreement is hereby amended and restated as set forth on Exhibit D attached hereto.
Notwithstanding anything in the Purchase Agreement to the contrary, the Parties agree that, to the extent that any of the change of control payments listed on Schedule 1.1(jjj) of the Purchase Agreement are to become due and payable
following the Closing upon satisfaction of post-Closing vesting conditions (the “Post-Closing Change of Control Payments”), the Post-Closing
Change of Control Payments (together with the employer portion of any related employment and payroll Taxes) shall also be considered Transaction Expenses in determining the Closing Purchase Price pursuant to Section 3.2 of the Purchase
Agreement and adjustments to the Closing Purchase Price (i.e., the Final Purchase Price) pursuant to Section 3.3 of the Purchase Agreement. If any portion of the Post-Closing Change of Control Payments is no longer payable (or is
otherwise not paid) by the Target Companies (due to forfeiture or otherwise) after the Closing pursuant to the terms of the relevant retention agreement (any such amount, a “Forfeited Amount”), then Purchaser shall pay the relevant Forfeited Amount (together with the employer portion of any related employment and payroll Taxes) to Seller within ten (10)
Business Days following the date on which such Forfeited Amount is no longer payable (or is otherwise not paid) by the Target Companies (due to forfeiture or otherwise) pursuant to the terms of the relevant retention agreement; provided that Purchaser shall not be required to pay the relevant Forfeited Amount (together with the employer portion of any related
employment and payroll Taxes) to Seller unless such amount is in fact included as a Transaction Expense in the calculation of the Closing Purchase Price and any adjustments thereto. For the avoidance of doubt, such Post-Closing Change of
Control Payments shall not be indemnifiable by Seller under Section 10.2(c) of the Purchase Agreement and any Forfeited Amount payable by Purchaser to Seller shall be considered as an adjustment to the Final Purchase Price.
|
12.
|
Section 5.30 of the Seller Disclosure Letter. Section 5.30 of the Seller Disclosure Letter is hereby amended and restated as set forth on Exhibit E attached hereto.
|
13.
|
Exhibit D to the Purchase Agreement. Exhibit F hereto is hereby added as Exhibit D to the Purchase Agreement.
|
14.
|
Exhibit E to the Purchase Agreement. Exhibit G hereto is hereby added as Exhibit E to the Purchase Agreement.
|
cc: | Attention: | Paul T. Schnell, via email: Paul.Schnell@skadden.com; |
Filipe B. Areno, via email: Filipe.Areno@skadden.com;
|
||
Thomas W. Greenberg, via e-mail: thomas.greenberg@skadden.com;
|
||
Francisco Antunes Maciel Müssnich., via e-mail: famm@bmalaw.com.br; | ||
Luis Loria Flaks, via e-mail: lflaks@bmalaw.com.br |
|
Agreed and accepted as of the date first written above:
|
||
|
|
|
|
|
SOCIEDADE DE ENSINO SUPERIOR ESTÁCIO DE SÁ LTDA.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTÁCIO PARTICIPAÇÕES S.A.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
|
Name:
|
|||
Title:
|
|||
By:
|
|
||
Name:
|
|||
Title:
|
cc: | Attention: | Alan F. Zoccolillo, Esq., via email: Alan.Zoccolillo@bakermckenzie.com; |
Rodrigo Millar de Castro Guerra, via email: rodrigo.guerra@ldr.com.br
|
CHICAGO--(BUSINESS WIRE)--April 27, 2020--Adtalem Global Education (NYSE: ATGE), a leading workforce solutions provider, today announced that it has completed the sale of Adtalem Educacional do Brasil to YDUQS, the second largest education company in Brazil.
“This is a critical inflection point for Adtalem as we advance our strategy to be a leading workforce solutions provider, enabling us to serve our markets in a more competitive and comprehensive way,” said Lisa Wardell, Adtalem chairman and CEO. “While we are operating in a time of unprecedented uncertainty, our portfolio, coupled with our online learning capabilities, ensures we are able to continue to address the global workforce skills gap in Medical and Healthcare and Financial Services, while unlocking significant shareholder value in the process. Our strong liquidity position is bolstered by the proceeds of this transaction, enabling us to navigate the current uncertain economic environment and invest in long-term growth.”
On April 24, 2020, pursuant to the terms of the Purchase Agreement, Adtalem Global Education sold all of the issued and outstanding shares of Adtalem Brasil Holding S.A. to YDUQS for cash. Net proceeds from the transaction total $424 million, which includes a $94 million gain from Adtalem’s currency hedging arrangement. The transaction is subject to certain post-closing adjustments set forth in the Purchase Agreement.
As previously disclosed, in fiscal year 2019, Adtalem’s Brazil assets contributed $225.8 million in revenue and $17.5 million in operating income.
About YDUQS
YDUQS (B3: YDUQ3) is a leading Brazilian educational group focused on transforming lives through higher education. With 576,000 students across all Brazilian states, YDUQS is a pioneer in online learning and a leader in high-quality programs with its Medical and Law Schools. In 2019, revenues reached 3.6 billion reais ($893 million).
About Adtalem Global Education
The purpose of Adtalem Global Education is to empower students to achieve their goals, find success, and make inspiring contributions to our global community. Adtalem Global Education Inc. (NYSE: ATGE; member S&P MidCap 400 Index) is a leading workforce solutions provider and the parent organization of American University of the Caribbean School of Medicine, Association of Certified Anti-Money Laundering Specialists, Becker Professional Education, Chamberlain University, EduPristine, OnCourse Learning, Ross University School of Medicine and Ross University School of Veterinary Medicine. For more information, please visit adtalem.com and follow us on Twitter (@adtalemglobal) and LinkedIn.
Media Contact:
John Kristoff
john.kristoff@adtalem.com
312-651-1437
Investor Contact:
Maureen Resac
maureen.resac@adtalem.com
312-651-1481
December 31, 2019
|
|||||||||||||
Adtalem
|
Pro Forma
|
Adtalem
|
|||||||||||
Historical
|
Adjustments
|
|
Pro Forma
|
||||||||||
Assets:
|
|||||||||||||
Current assets:
|
|||||||||||||
Cash and cash equivalents
|
$
|
67,282
|
$
|
497,017
|
(a)
|
$
|
564,299
|
||||||
Investments in marketable securities
|
9,229
|
—
|
9,229
|
||||||||||
Restricted cash
|
3,465
|
—
|
3,465
|
||||||||||
Accounts receivable, net
|
93,394
|
—
|
93,394
|
||||||||||
Prepaid expenses and other current assets
|
45,275
|
—
|
45,275
|
||||||||||
Current assets held for sale
|
171,284
|
(171,284
|
)
|
(b)
|
—
|
||||||||
Total current assets
|
389,929
|
325,733
|
715,662
|
||||||||||
Noncurrent assets:
|
|||||||||||||
Property and equipment, net
|
281,975
|
—
|
281,975
|
||||||||||
Operating lease assets
|
187,520
|
—
|
187,520
|
||||||||||
Deferred income taxes
|
15,588
|
—
|
15,588
|
||||||||||
Intangible assets, net
|
292,736
|
—
|
292,736
|
||||||||||
Goodwill
|
686,805
|
—
|
686,805
|
||||||||||
Other assets, net
|
82,850
|
—
|
82,850
|
||||||||||
Other assets held for sale
|
453,207
|
(453,207
|
)
|
(b)
|
—
|
||||||||
Total noncurrent assets
|
2,000,681
|
(453,207
|
)
|
1,547,474
|
|||||||||
Total assets
|
$
|
2,390,610
|
$
|
(127,474
|
)
|
$
|
2,263,136
|
||||||
Liabilities and shareholders' equity:
|
|||||||||||||
Current liabilities:
|
|||||||||||||
Accounts payable
|
$
|
31,457
|
$
|
—
|
$
|
31,457
|
|||||||
Accrued payroll and benefits
|
39,088
|
—
|
39,088
|
||||||||||
Accrued liabilities
|
89,507
|
(28,006
|
)
|
(c)
|
61,501
|
||||||||
Deferred revenue
|
51,413
|
—
|
51,413
|
||||||||||
Current operating lease liabilities
|
53,029
|
—
|
53,029
|
||||||||||
Current portion of long-term debt
|
3,000
|
—
|
3,000
|
||||||||||
Current liabilities held for sale
|
36,694
|
(36,694
|
)
|
(b)
|
—
|
||||||||
Total current liabilities
|
304,188
|
(64,700
|
)
|
239,488
|
|||||||||
Noncurrent liabilities:
|
|||||||||||||
Long-term debt
|
412,105
|
—
|
412,105
|
||||||||||
Long-term operating lease liabilities
|
180,002
|
—
|
180,002
|
||||||||||
Deferred income taxes
|
28,845
|
—
|
28,845
|
||||||||||
Other liabilities
|
91,643
|
—
|
91,643
|
||||||||||
Noncurrent liabilities held for sale
|
75,833
|
(75,833
|
)
|
(b)
|
—
|
||||||||
Total noncurrent liabilities
|
788,428
|
(75,833
|
)
|
712,595
|
|||||||||
Total liabilities
|
1,092,616
|
(140,533
|
)
|
952,083
|
|||||||||
Redeemable noncontrolling interest
|
3,082
|
—
|
3,082
|
||||||||||
Shareholders' equity:
|
|||||||||||||
Common stock, $0.01 par value per share
|
806
|
—
|
806
|
||||||||||
Additional paid-in capital
|
496,674
|
—
|
496,674
|
||||||||||
Retained earnings
|
2,032,788
|
(143,569
|
)
|
(d)
|
1,889,219
|
||||||||
Accumulated other comprehensive loss
|
(159,118
|
)
|
156,628
|
(e)
|
(2,490
|
)
|
|||||||
Treasury stock, at Cost
|
(1,076,238
|
)
|
—
|
(1,076,238
|
)
|
||||||||
Total shareholders' equity
|
1,294,912
|
13,059
|
1,307,971
|
||||||||||
Total liabilities and shareholders' equity
|
$
|
2,390,610
|
$
|
(127,474
|
)
|
$
|
2,263,136
|
(a)
|
Represents net proceeds received upon sale close of $424.0 million, in addition to $73.0 million in settlement of net cash balances.
|
(b)
|
Represents the elimination of the assets and liabilities associated with the business disposition. As of December 31, 2019, Adtalem Brazil assets and liabilities
were classified as held for sale on Adtalem’s Consolidated Balance Sheet in the Form 10-Q filed on February 4, 2020.
|
(c)
|
Represents the removal of the deal-contingent hedge fair value liability.
|
(d)
|
Represents the estimated loss on the sale of Adtalem Brazil had the transaction closed on December 31, 2019. This amount is subject to finalization. This estimated
loss is not included in the adjustments in the pro forma consolidated statement of income, as this amount will be included as discontinued operations in the consolidated statement of income of Adtalem following the disposition.
|
(e)
|
Represents the release of accumulated other comprehensive loss associated with Adtalem Brazil into earnings.
|
Six Months Ended December 31, 2019
|
|||||||||||||
Adtalem
|
Pro Forma
|
Adtalem
|
|||||||||||
Historical
|
Adjustments (a)
|
|
Pro Forma
|
||||||||||
Revenue
|
$
|
520,785
|
$
|
—
|
$
|
520,785
|
|||||||
Operating cost and expense:
|
|||||||||||||
Cost of educational services
|
255,292
|
—
|
255,292
|
||||||||||
Student services and administrative expense
|
195,735
|
—
|
195,735
|
||||||||||
Restructuring expense
|
8,485
|
—
|
8,485
|
||||||||||
Gain on sale of assets
|
(4,779
|
)
|
—
|
(4,779
|
)
|
||||||||
Total operating cost and expense
|
454,733
|
—
|
454,733
|
||||||||||
Operating income from continuing operations
|
66,052
|
—
|
66,052
|
||||||||||
Other income (expense):
|
|||||||||||||
Interest and dividend income
|
1,893
|
—
|
1,893
|
||||||||||
Interest expense
|
(10,394
|
)
|
—
|
(10,394
|
)
|
||||||||
Investment gain
|
442
|
—
|
442
|
||||||||||
Loss on derivative
|
(28,006
|
)
|
28,006
|
(b)
|
—
|
||||||||
Net other expense
|
(36,065
|
)
|
28,006
|
(8,059
|
)
|
||||||||
Income from continuing operations before income taxes
|
29,987
|
28,006
|
57,993
|
||||||||||
Income tax provision
|
(11,276
|
)
|
—
|
(11,276
|
)
|
||||||||
Income from continuing operations
|
18,711
|
28,006
|
46,717
|
||||||||||
Discontinued operations:
|
|||||||||||||
Income (loss) from discontinued operations before income taxes
|
411
|
(10,216
|
)
|
(9,805
|
)
|
||||||||
Income tax benefit
|
550
|
1,833
|
2,383
|
||||||||||
Income (loss) from discontinued operations
|
961
|
(8,383
|
)
|
(7,422
|
)
|
||||||||
Net income
|
19,672
|
19,623
|
39,295
|
||||||||||
Net loss attributable to redeemable noncontrolling interest from continuing operations
|
214
|
—
|
214
|
||||||||||
Net income attributable to Adtalem Global Education
|
$
|
19,886
|
$
|
19,623
|
$
|
39,509
|
|||||||
Amounts attributable to Adtalem Global Education:
|
|||||||||||||
Net income from continuing operations
|
$
|
18,925
|
$
|
28,006
|
$
|
46,931
|
|||||||
Net income (loss) from discontinued operations
|
961
|
(8,383
|
)
|
(7,422
|
)
|
||||||||
Net income attributable to Adtalem Global Education
|
$
|
19,886
|
$
|
19,623
|
$
|
39,509
|
|||||||
Earnings (loss) per share attributable to Adtalem Global Education:
|
|||||||||||||
Basic:
|
|||||||||||||
Continuing operations
|
$
|
0.35
|
$
|
0.51
|
$
|
0.86
|
|||||||
Discontinued operations
|
$
|
0.02
|
$
|
(0.15
|
)
|
$
|
(0.14
|
)
|
|||||
Net
|
$
|
0.36
|
$
|
0.36
|
$
|
0.72
|
|||||||
Diluted:
|
|||||||||||||
Continuing operations
|
$
|
0.34
|
$
|
0.51
|
$
|
0.85
|
|||||||
Discontinued operations
|
$
|
0.02
|
$
|
(0.15
|
)
|
$
|
(0.13
|
)
|
|||||
Net
|
$
|
0.36
|
$
|
0.36
|
$
|
0.72
|
|||||||
Weighted-average shares outstanding:
|
|||||||||||||
Basic shares
|
54,691
|
54,691
|
54,691
|
||||||||||
Diluted shares
|
55,192
|
55,192
|
55,192
|
(a)
|
Represents the elimination of the operating results associated with the Adtalem Brazil business disposition. As of December 31, 2019, Adtalem Brazil operating
results were classified as discontinued operations in Adtalem’s Consolidated Statement of Income in the Form 10-Q filed on February 4, 2020.
|
(b)
|
Adtalem entered into a deal-contingent foreign currency hedge arrangement to economically hedge the Brazilian
Real denominated sales price through mitigation of the currency exchange rate risk. The derivative associated with the hedge agreement does not qualify for hedge accounting treatment under Accounting Standards Codification (“ASC”) 815,
and as a result, all changes in fair value are recorded within the income statement. Adtalem recorded a pre-tax unrealized loss on the hedge agreement derivative based on the foreign exchange forward spot rate as of December 31, 2019 of
$28.0 million in the second quarter of fiscal year 2020.
|
Year Ended June 30, 2019
|
||||||||||||
Adtalem
|
Pro Forma
|
Adtalem
|
||||||||||
Historical
|
Adjustments (a)
|
Pro Forma
|
||||||||||
Revenue
|
$
|
1,239,687
|
$
|
(225,844
|
)
|
$
|
1,013,843
|
|||||
Operating cost and expense:
|
||||||||||||
Cost of educational services
|
623,540
|
(151,758
|
)
|
471,782
|
||||||||
Student services and administrative expense
|
400,411
|
(41,069
|
)
|
359,342
|
||||||||
Restructuring expense
|
55,925
|
(2,858
|
)
|
53,067
|
||||||||
Settlement gains
|
(26,178
|
)
|
—
|
(26,178
|
)
|
|||||||
Total operating cost and expense
|
1,053,698
|
(195,685
|
)
|
858,013
|
||||||||
Operating income from continuing operations
|
185,989
|
(30,159
|
)
|
155,830
|
||||||||
Other income (expense):
|
||||||||||||
Interest and dividend income
|
7,976
|
(4,008
|
)
|
3,968
|
||||||||
Interest expense
|
(23,631
|
)
|
3,733
|
(19,898
|
)
|
|||||||
Investment loss
|
(153
|
)
|
—
|
(153
|
)
|
|||||||
Net other expense
|
(15,808
|
)
|
(275
|
)
|
(16,083
|
)
|
||||||
Income from continuing operations before income taxes
|
170,181
|
(30,434
|
)
|
139,747
|
||||||||
Income tax provision
|
(34,157
|
)
|
1,279
|
(32,878
|
)
|
|||||||
Income from continuing operations
|
136,024
|
(29,155
|
)
|
106,869
|
||||||||
Discontinued operations:
|
||||||||||||
Income from discontinued operations before income taxes
|
(14,630
|
)
|
—
|
(14,630
|
)
|
|||||||
Loss on disposal of discontinued operations before income taxes
|
(33,604
|
)
|
—
|
(33,604
|
)
|
|||||||
Income tax benefit
|
7,791
|
—
|
7,791
|
|||||||||
Loss from discontinued operations
|
(40,443
|
)
|
—
|
(40,443
|
)
|
|||||||
Net income
|
95,581
|
(29,155
|
)
|
66,426
|
||||||||
Net (income) loss attributable to redeemable noncontrolling interest
|
(413
|
)
|
791
|
378
|
||||||||
Net income attributable to Adtalem Global Education
|
$
|
95,168
|
$
|
(28,364
|
)
|
$
|
66,804
|
|||||
Amounts attributable to Adtalem Global Education:
|
||||||||||||
Net income from continuing operations
|
$
|
135,611
|
$
|
(28,364
|
)
|
$
|
107,247
|
|||||
Net loss from discontinued operations
|
(40,443
|
)
|
—
|
(40,443
|
)
|
|||||||
Net income attributable to Adtalem Global Education
|
$
|
95,168
|
$
|
(28,364
|
)
|
$
|
66,804
|
|||||
Earnings (loss) per share attributable to Adtalem Global Education:
|
||||||||||||
Basic:
|
||||||||||||
Continuing operations
|
$
|
2.32
|
$
|
(0.48
|
)
|
$
|
1.83
|
|||||
Discontinued operations
|
$
|
(0.69
|
)
|
$
|
—
|
$
|
(0.69
|
)
|
||||
Net
|
$
|
1.63
|
$
|
(0.48
|
)
|
$
|
1.14
|
|||||
Diluted:
|
||||||||||||
Continuing operations
|
$
|
2.29
|
$
|
(0.48
|
)
|
$
|
1.81
|
|||||
Discontinued operations
|
$
|
(0.68
|
)
|
$
|
—
|
$
|
(0.68
|
)
|
||||
Net
|
$
|
1.60
|
$
|
(0.48
|
)
|
$
|
1.13
|
|||||
Weighted-average shares outstanding:
|
||||||||||||
Basic shares
|
58,540
|
58,540
|
58,540
|
|||||||||
Diluted shares
|
59,330
|
59,330
|
59,330
|
(a)
|
Represents the elimination of the operating results associated with the Adtalem Brazil business disposition.
|
Year Ended June 30, 2018
|
||||||||||||
Adtalem
|
Pro Forma
|
Adtalem
|
||||||||||
Historical
|
Adjustments (a)
|
Pro Forma
|
||||||||||
Revenue
|
$
|
1,231,211
|
$
|
(270,934
|
)
|
$
|
960,277
|
|||||
Operating cost and expense:
|
||||||||||||
Cost of educational services
|
645,604
|
(184,047
|
)
|
461,557
|
||||||||
Student services and administrative expense
|
373,064
|
(45,357
|
)
|
327,707
|
||||||||
Restructuring expense
|
5,067
|
(1,216
|
)
|
3,851
|
||||||||
Total operating cost and expense
|
1,023,735
|
(230,620
|
)
|
793,115
|
||||||||
Operating income from continuing operations
|
207,476
|
(40,314
|
)
|
167,162
|
||||||||
Other income (expense):
|
||||||||||||
Interest and dividend income
|
5,827
|
(5,229
|
)
|
598
|
||||||||
Interest expense
|
(14,620
|
)
|
3,039
|
(11,581
|
)
|
|||||||
Net other expense
|
(8,793
|
)
|
(2,190
|
)
|
(10,983
|
)
|
||||||
Income from continuing operations before income taxes
|
198,683
|
(42,504
|
)
|
156,179
|
||||||||
Income tax provision
|
(84,102
|
)
|
(4,005
|
)
|
(88,107
|
)
|
||||||
Equity method investment loss
|
(138
|
)
|
—
|
(138
|
)
|
|||||||
Income from continuing operations
|
114,443
|
(46,509
|
)
|
67,934
|
||||||||
Discontinued operations:
|
||||||||||||
Loss from discontinued operations before income taxes
|
(124,162
|
)
|
—
|
(124,162
|
)
|
|||||||
Income tax benefit
|
44,016
|
—
|
44,016
|
|||||||||
Loss from discontinued operations
|
(80,146
|
)
|
—
|
(80,146
|
)
|
|||||||
Net income (loss)
|
34,297
|
(46,509
|
)
|
(12,212
|
)
|
|||||||
Net (income) loss attributable to redeemable noncontrolling interest
|
(528
|
)
|
1,023
|
495
|
||||||||
Net income (loss) attributable to Adtalem Global Education
|
$
|
33,769
|
$
|
(45,486
|
)
|
$
|
(11,717
|
)
|
||||
Amounts attributable to Adtalem Global Education:
|
||||||||||||
Net income from continuing operations
|
$
|
113,915
|
$
|
(45,486
|
)
|
$
|
68,429
|
|||||
Net loss from discontinued operations
|
(80,146
|
)
|
—
|
(80,146
|
)
|
|||||||
Net income attributable to Adtalem Global Education
|
$
|
33,769
|
$
|
(45,486
|
)
|
$
|
(11,717
|
)
|
||||
Earnings (loss) per share attributable to Adtalem Global Education:
|
||||||||||||
Basic:
|
||||||||||||
Continuing operations
|
$
|
1.85
|
$
|
(0.74
|
)
|
$
|
1.11
|
|||||
Discontinued operations
|
$
|
(1.30
|
)
|
$
|
—
|
$
|
(1.30
|
)
|
||||
Net
|
$
|
0.55
|
$
|
(0.74
|
)
|
$
|
(0.19
|
)
|
||||
Diluted:
|
||||||||||||
Continuing operations
|
$
|
1.83
|
$
|
(0.73
|
)
|
$
|
1.10
|
|||||
Discontinued operations
|
$
|
(1.29
|
)
|
$
|
—
|
$
|
(1.29
|
)
|
||||
Net
|
$
|
0.54
|
$
|
(0.73
|
)
|
$
|
(0.19
|
)
|
||||
Weighted-average shares outstanding:
|
||||||||||||
Basic shares
|
61,462
|
61,462
|
61,462
|
|||||||||
Diluted shares
|
62,280
|
62,280
|
62,280
|
(a)
|
Represents the elimination of the operating results associated with the Adtalem Brazil business disposition.
|
Year Ended June 30, 2017
|
||||||||||||
Adtalem
|
Pro Forma
|
Adtalem
|
||||||||||
Historical
|
Adjustments (a)
|
Pro Forma
|
||||||||||
Revenue
|
$
|
1,207,909
|
$
|
(276,340
|
)
|
$
|
931,569
|
|||||
Operating cost and expense:
|
||||||||||||
Cost of educational services
|
638,245
|
(189,469
|
)
|
448,776
|
||||||||
Student services and administrative expense
|
369,043
|
(39,159
|
)
|
329,884
|
||||||||
Restructuring expense
|
12,973
|
—
|
12,973
|
|||||||||
Regulatory settlements
|
52,150
|
—
|
52,150
|
|||||||||
Total operating cost and expense
|
1,072,411
|
(228,628
|
)
|
843,783
|
||||||||
Operating income from continuing operations
|
135,498
|
(47,712
|
)
|
87,786
|
||||||||
Other income (expense):
|
||||||||||||
Interest and dividend income
|
4,905
|
(4,733
|
)
|
172
|
||||||||
Interest expense
|
(9,144
|
)
|
2,250
|
(6,894
|
)
|
|||||||
Net other expense
|
(4,239
|
)
|
(2,483
|
)
|
(6,722
|
)
|
||||||
Income from continuing operations before income taxes
|
131,259
|
(50,195
|
)
|
81,064
|
||||||||
Income tax provision
|
(9,594
|
)
|
6,612
|
(2,982
|
)
|
|||||||
Equity method investment loss
|
(694
|
)
|
—
|
(694
|
)
|
|||||||
Income from continuing operations
|
120,971
|
(43,583
|
)
|
77,388
|
||||||||
Discontinued operations:
|
||||||||||||
Income from discontinued operations before income taxes
|
3,135
|
—
|
3,135
|
|||||||||
Income tax provision
|
(826
|
)
|
—
|
(826
|
)
|
|||||||
Income from discontinued operations
|
2,309
|
—
|
2,309
|
|||||||||
Net income
|
123,280
|
(43,583
|
)
|
79,697
|
||||||||
Net income attributable to redeemable noncontrolling interest
|
(997
|
)
|
997
|
—
|
||||||||
Net income attributable to Adtalem Global Education
|
$
|
122,283
|
$
|
(42,586
|
)
|
$
|
79,697
|
|||||
Amounts attributable to Adtalem Global Education:
|
||||||||||||
Net income from continuing operations
|
$
|
119,974
|
$
|
(42,586
|
)
|
$
|
77,388
|
|||||
Net income from discontinued operations
|
2,309
|
—
|
2,309
|
|||||||||
Net income attributable to Adtalem Global Education
|
$
|
122,283
|
$
|
(42,586
|
)
|
$
|
79,697
|
|||||
Earnings (loss) per share attributable to Adtalem Global Education:
|
||||||||||||
Basic:
|
||||||||||||
Continuing operations
|
$
|
1.89
|
$
|
(0.67
|
)
|
$
|
1.22
|
|||||
Discontinued operations
|
$
|
0.04
|
$
|
—
|
$
|
0.04
|
||||||
Net
|
$
|
1.93
|
$
|
(0.67
|
)
|
$
|
1.26
|
|||||
Diluted:
|
||||||||||||
Continuing operations
|
$
|
1.87
|
$
|
(0.67
|
)
|
$
|
1.21
|
|||||
Discontinued operations
|
$
|
0.04
|
$
|
—
|
$
|
0.04
|
||||||
Net
|
$
|
1.91
|
$
|
(0.67
|
)
|
$
|
1.24
|
|||||
Weighted-average shares outstanding:
|
||||||||||||
Basic shares
|
63,499
|
63,499
|
63,499
|
|||||||||
Diluted shares
|
64,019
|
64,019
|
64,019
|
(a)
|
Represents the elimination of the operating results associated with the Adtalem Brazil business disposition.
|