Delaware
|
|
52-1492296
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
incorporation or organization)
|
|
Identification No.)
|
650 S. Exeter Street, Baltimore, Maryland
|
|
21202
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Class
|
|
Outstanding at September 30, 2017
|
Class A common stock, par value $0.004 per share
|
|
54,749,449 shares
|
Class B common stock, par value $0.004 per share
|
|
132,574,979 shares
|
INDEX
|
|||
PART I. - FINANCIAL INFORMATION
|
|
Page No.
|
|
|
|
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
Consolidated Statements of Operations - Three months ended September 30, 2017
and September 30, 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Operations - Nine months ended September 30, 2017
and September 30, 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income - Three months ended September 30, 2017
and September 30, 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income - Nine months ended September 30, 2017
and September 30, 2016
|
|
|
|
|
|
|
|
Consolidated Balance Sheets - September 30, 2017 and December 31, 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows - Nine months ended September 30, 2017
and September 30, 2016
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
|
|
|
|
|
|
PART II. - OTHER INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
|
|
|
|
|
Item 1A.
|
Risk Factors
|
|
|
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
Item 6.
|
Exhibits
|
|
|
|
|
|
|
SIGNATURES
|
|
IN THOUSANDS, except per share amounts
|
|
|
|
||||
For the three months ended September 30,
|
2017
|
|
2016
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Revenues
|
$
|
983,394
|
|
|
$
|
929,855
|
|
Costs and expenses:
|
|
|
|
||||
Direct costs
|
924,091
|
|
|
864,203
|
|
||
General and administrative expenses
|
64,999
|
|
|
53,150
|
|
||
Operating (loss) income
|
(5,696
|
)
|
|
12,502
|
|
||
Interest income
|
5,840
|
|
|
3,437
|
|
||
Interest expense
|
(76,454
|
)
|
|
(104,781
|
)
|
||
Loss on debt extinguishment
|
—
|
|
|
(15,682
|
)
|
||
(Loss) gain on derivatives
|
(19,930
|
)
|
|
516
|
|
||
Other (expense) income, net
|
(718
|
)
|
|
353
|
|
||
Foreign currency exchange gain, net
|
7,327
|
|
|
26,329
|
|
||
Gain on sales of subsidiaries, net
|
—
|
|
|
155,151
|
|
||
(Loss) income from continuing operations before income taxes
|
(89,631
|
)
|
|
77,825
|
|
||
Income tax (expense) benefit
|
(13,859
|
)
|
|
3,105
|
|
||
Net (loss) income
|
(103,490
|
)
|
|
80,930
|
|
||
Net loss attributable to noncontrolling interests
|
5,531
|
|
|
5,387
|
|
||
Net (loss) income attributable to Laureate Education, Inc.
|
$
|
(97,959
|
)
|
|
$
|
86,317
|
|
|
|
|
|
||||
Accretion of Series A convertible redeemable preferred stock and other redeemable noncontrolling interests and equity
|
(84,060
|
)
|
|
2,160
|
|
||
Net (loss) income available to common stockholders
|
$
|
(182,019
|
)
|
|
$
|
88,477
|
|
Basic and diluted (loss) earnings per share:
|
|
|
|
||||
Basic (loss) earnings per share
|
$
|
(1.02
|
)
|
|
$
|
0.66
|
|
Diluted (loss) earnings per share
|
$
|
(1.02
|
)
|
|
$
|
0.66
|
|
IN THOUSANDS, except per share amounts
|
|
|
|
||||
For the nine months ended September 30,
|
2017
|
|
2016
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Revenues
|
$
|
3,116,766
|
|
|
$
|
3,068,299
|
|
Costs and expenses:
|
|
|
|
||||
Direct costs
|
2,719,569
|
|
|
2,697,820
|
|
||
General and administrative expenses
|
221,909
|
|
|
158,566
|
|
||
Operating income
|
175,288
|
|
|
211,913
|
|
||
Interest income
|
14,994
|
|
|
13,305
|
|
||
Interest expense
|
(278,049
|
)
|
|
(314,383
|
)
|
||
Loss on debt extinguishment
|
(8,425
|
)
|
|
(17,363
|
)
|
||
Gain (loss) on derivatives
|
19,187
|
|
|
(8,235
|
)
|
||
Other expense, net
|
(667
|
)
|
|
(964
|
)
|
||
Foreign currency exchange (loss) gain, net
|
(109
|
)
|
|
80,263
|
|
||
(Loss) gain on sales of subsidiaries, net
|
(172
|
)
|
|
398,412
|
|
||
(Loss) income from continuing operations before income taxes and equity in net income of affiliates
|
(77,953
|
)
|
|
362,948
|
|
||
Income tax expense
|
(28,793
|
)
|
|
(35,246
|
)
|
||
Equity in net income of affiliates, net of tax
|
1
|
|
|
20
|
|
||
Net (loss) income
|
(106,745
|
)
|
|
327,722
|
|
||
Net loss attributable to noncontrolling interests
|
2,365
|
|
|
2,817
|
|
||
Net (loss) income attributable to Laureate Education, Inc.
|
$
|
(104,380
|
)
|
|
$
|
330,539
|
|
|
|
|
|
||||
Accretion of Series A convertible redeemable preferred stock and other redeemable noncontrolling interests and equity
|
(192,141
|
)
|
|
3,233
|
|
||
Net (loss) income available to common stockholders
|
$
|
(296,521
|
)
|
|
$
|
333,772
|
|
Basic and diluted (loss) earnings per share:
|
|
|
|
||||
Basic (loss) earnings per share
|
$
|
(1.77
|
)
|
|
$
|
2.50
|
|
Diluted (loss) earnings per share
|
$
|
(1.77
|
)
|
|
$
|
2.49
|
|
IN THOUSANDS
|
|
|
|
||||
For the three months ended September 30,
|
2017
|
|
2016
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Net (loss) income
|
$
|
(103,490
|
)
|
|
$
|
80,930
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation adjustment, net of tax of $0 for both periods
|
64,742
|
|
|
(15,893
|
)
|
||
Unrealized gain on derivative instruments, net of tax of $0 for both periods
|
525
|
|
|
2,386
|
|
||
Minimum pension liability adjustment, net of tax of $0 for both periods
|
—
|
|
|
63
|
|
||
Total other comprehensive income (loss)
|
65,267
|
|
|
(13,444
|
)
|
||
Comprehensive (loss) income
|
(38,223
|
)
|
|
67,486
|
|
||
Net comprehensive loss attributable to noncontrolling interests
|
4,065
|
|
|
4,506
|
|
||
Comprehensive (loss) income attributable to Laureate Education, Inc.
|
$
|
(34,158
|
)
|
|
$
|
71,992
|
|
IN THOUSANDS
|
|
|
|
||||
For the nine months ended September 30,
|
2017
|
|
2016
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Net (loss) income
|
$
|
(106,745
|
)
|
|
$
|
327,722
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation adjustment, net of tax of $0 for both periods
|
196,593
|
|
|
(45,005
|
)
|
||
Unrealized gain on derivative instruments, net of tax of $0 for both periods
|
6,625
|
|
|
5,509
|
|
||
Minimum pension liability adjustment, net of tax of $0 and $1,900, respectively
|
—
|
|
|
8,948
|
|
||
Total other comprehensive income (loss)
|
203,218
|
|
|
(30,548
|
)
|
||
Comprehensive income
|
96,473
|
|
|
297,174
|
|
||
Net comprehensive loss attributable to noncontrolling interests
|
10
|
|
|
1,817
|
|
||
Comprehensive income attributable to Laureate Education, Inc.
|
$
|
96,483
|
|
|
$
|
298,991
|
|
IN THOUSANDS, except per share amounts
|
|
|
|
||||
|
September 30, 2017
|
|
December 31, 2016
|
||||
Assets
|
(Unaudited)
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents (includes VIE amounts of $265,494 and $169,074, see Note 2)
|
$
|
504,962
|
|
|
$
|
464,965
|
|
Restricted cash and investments
|
199,300
|
|
|
189,319
|
|
||
Receivables:
|
|
|
|
||||
Accounts and notes receivable
|
771,597
|
|
|
494,646
|
|
||
Other receivables
|
22,446
|
|
|
23,758
|
|
||
Related party receivables
|
4,863
|
|
|
6,931
|
|
||
Allowance for doubtful accounts
|
(199,759
|
)
|
|
(190,499
|
)
|
||
Receivables, net
|
599,147
|
|
|
334,836
|
|
||
Income tax receivable
|
59,866
|
|
|
29,447
|
|
||
Prepaid expenses and other current assets
|
104,376
|
|
|
97,234
|
|
||
Current assets held for sale
|
92,248
|
|
|
—
|
|
||
Total current assets (includes VIE amounts of $549,721 and $322,210, see Note 2)
|
1,559,899
|
|
|
1,115,801
|
|
||
Notes receivable, net
|
12,713
|
|
|
61,157
|
|
||
Property and equipment:
|
|
|
|
||||
Land
|
376,000
|
|
|
396,821
|
|
||
Buildings
|
1,162,800
|
|
|
1,219,783
|
|
||
Furniture, equipment and software
|
1,206,392
|
|
|
1,160,350
|
|
||
Leasehold improvements
|
440,134
|
|
|
399,555
|
|
||
Construction in-progress
|
72,526
|
|
|
103,205
|
|
||
Accumulated depreciation and amortization
|
(1,227,618
|
)
|
|
(1,128,081
|
)
|
||
Property and equipment, net
|
2,030,234
|
|
|
2,151,633
|
|
||
Land use rights, net
|
44,470
|
|
|
45,275
|
|
||
Goodwill
|
2,028,286
|
|
|
1,934,464
|
|
||
Other intangible assets:
|
|
|
|
||||
Tradenames
|
1,330,302
|
|
|
1,307,633
|
|
||
Other intangible assets, net
|
43,206
|
|
|
46,700
|
|
||
Deferred costs, net
|
62,043
|
|
|
57,748
|
|
||
Deferred income taxes
|
152,241
|
|
|
142,130
|
|
||
Derivative instruments
|
29,721
|
|
|
4,464
|
|
||
Other assets
|
209,648
|
|
|
195,465
|
|
||
Long-term assets held for sale
|
279,801
|
|
|
—
|
|
||
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2)
|
$
|
7,782,564
|
|
|
$
|
7,062,470
|
|
IN THOUSANDS, except per share amounts
|
|
|
|
||||
|
September 30, 2017
|
|
December 31, 2016
|
||||
Liabilities and stockholders' equity
|
(Unaudited)
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
88,122
|
|
|
$
|
86,699
|
|
Accrued expenses
|
367,560
|
|
|
368,973
|
|
||
Accrued compensation and benefits
|
244,440
|
|
|
239,495
|
|
||
Deferred revenue and student deposits
|
729,855
|
|
|
362,891
|
|
||
Current portion of long-term debt
|
185,848
|
|
|
178,989
|
|
||
Current portion of due to shareholders of acquired companies
|
28,881
|
|
|
118,679
|
|
||
Income taxes payable
|
31,074
|
|
|
30,371
|
|
||
Derivative instruments
|
—
|
|
|
5,218
|
|
||
Other current liabilities
|
60,919
|
|
|
48,917
|
|
||
Current liabilities held for sale
|
158,280
|
|
|
—
|
|
||
Total current liabilities (includes VIE amounts of $504,325 and $320,922, see Note 2)
|
1,894,979
|
|
|
1,440,232
|
|
||
Long-term debt, less current portion
|
3,024,560
|
|
|
3,629,375
|
|
||
Due to shareholders of acquired companies, less current portion
|
52,294
|
|
|
92,269
|
|
||
Deferred compensation
|
13,032
|
|
|
14,128
|
|
||
Income taxes payable
|
120,029
|
|
|
135,140
|
|
||
Deferred income taxes
|
450,718
|
|
|
452,084
|
|
||
Derivative instruments
|
8,094
|
|
|
7,750
|
|
||
Other long-term liabilities
|
246,522
|
|
|
270,267
|
|
||
Long-term liabilities held for sale
|
73,199
|
|
|
—
|
|
||
Total liabilities (includes VIE amounts of $606,896 and $424,297, see Note 2)
|
5,883,427
|
|
|
6,041,245
|
|
||
Series A convertible redeemable preferred stock, par value $0.001 per share – 512 shares authorized, 400 and 343 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively
|
302,693
|
|
|
332,957
|
|
||
Redeemable noncontrolling interests and equity
|
14,215
|
|
|
23,876
|
|
||
Stockholders' equity:
|
|
|
|
||||
Preferred stock, par value $0.001 per share – 49,488 shares authorized, no shares issued and outstanding as of September 30, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
||
Class A common stock, par value $0.004 per share – 700,000 shares authorized, 54,749 shares issued and outstanding as of September 30, 2017 and no shares authorized, issued and outstanding as of December 31, 2016
|
219
|
|
|
—
|
|
||
Class B common stock, par value $0.004 per share – 175,000 shares authorized, 132,575 shares issued and outstanding as of September 30, 2017 and no shares authorized, issued and outstanding as of December 31, 2016
|
531
|
|
|
—
|
|
||
Common stock, par value $0.004 per share – no shares authorized, issued and outstanding as of September 30, 2017 and 175,000 shares authorized, 133,376 shares issued and outstanding as of December 31, 2016
|
—
|
|
|
534
|
|
||
Additional paid-in capital
|
3,545,365
|
|
|
2,721,432
|
|
||
Accumulated deficit
|
(1,142,081
|
)
|
|
(1,037,701
|
)
|
||
Accumulated other comprehensive loss
|
(852,356
|
)
|
|
(1,052,055
|
)
|
||
Total Laureate Education, Inc. stockholders' equity
|
1,551,678
|
|
|
632,210
|
|
||
Noncontrolling interests
|
30,551
|
|
|
32,182
|
|
||
Total stockholders' equity
|
1,582,229
|
|
|
664,392
|
|
||
Total liabilities and stockholders' equity
|
$
|
7,782,564
|
|
|
$
|
7,062,470
|
|
IN THOUSANDS
|
|
|
|
||||
For the nine months ended September 30,
|
2017
|
|
2016
|
||||
Cash flows from operating activities
|
(Unaudited)
|
|
(Unaudited)
|
||||
Net (loss) income
|
$
|
(106,745
|
)
|
|
$
|
327,722
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
199,394
|
|
|
202,735
|
|
||
Loss (gain) on sale of subsidiary and disposal of property and equipment
|
3,050
|
|
|
(398,499
|
)
|
||
(Gain) loss on derivative instruments
|
(19,621
|
)
|
|
7,211
|
|
||
Loss on debt extinguishment
|
8,425
|
|
|
17,363
|
|
||
Payment of redemption and call premiums and fees on debt modification
|
(65,225
|
)
|
|
—
|
|
||
Non-cash interest expense
|
29,809
|
|
|
36,892
|
|
||
Interest paid on deferred purchase price for acquisitions
|
(39,419
|
)
|
|
—
|
|
||
Non-cash share-based compensation expense
|
43,969
|
|
|
28,939
|
|
||
Bad debt expense
|
88,677
|
|
|
76,141
|
|
||
Deferred income taxes
|
(21,787
|
)
|
|
(12,309
|
)
|
||
Unrealized foreign currency exchange loss (gain)
|
4,852
|
|
|
(73,641
|
)
|
||
Non-cash loss from non-income tax contingencies
|
4,032
|
|
|
6,016
|
|
||
Other, net
|
1,637
|
|
|
1,574
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Restricted cash
|
(1,743
|
)
|
|
(6,826
|
)
|
||
Receivables
|
(344,661
|
)
|
|
(350,078
|
)
|
||
Prepaid expenses and other assets
|
(69,843
|
)
|
|
(28,236
|
)
|
||
Accounts payable and accrued expenses
|
14,624
|
|
|
(10,655
|
)
|
||
Income tax receivable/payable, net
|
(19,815
|
)
|
|
(23,550
|
)
|
||
Deferred revenue and other liabilities
|
435,173
|
|
|
395,171
|
|
||
Net cash provided by operating activities
|
144,783
|
|
|
195,970
|
|
||
Cash flows from investing activities
|
|
|
|
||||
Purchase of property and equipment
|
(134,629
|
)
|
|
(132,904
|
)
|
||
Expenditures for deferred costs
|
(12,712
|
)
|
|
(13,996
|
)
|
||
Receipts from sale of subsidiary and property and equipment
|
1,180
|
|
|
553,860
|
|
||
Property insurance recoveries
|
370
|
|
|
1,431
|
|
||
Settlement of derivatives related to sale of subsidiaries
|
—
|
|
|
(5,663
|
)
|
||
Business acquisitions, net of cash acquired
|
(835
|
)
|
|
—
|
|
||
Payments from related parties
|
349
|
|
|
1,634
|
|
||
Change in restricted cash and investments
|
(3,921
|
)
|
|
(12,032
|
)
|
||
Net cash (used in) provided by investing activities
|
(150,198
|
)
|
|
392,330
|
|
||
Cash flows from financing activities
|
|
|
|
||||
Proceeds from issuance of long-term debt, net of original issue discount
|
2,349,673
|
|
|
513,014
|
|
||
Payments on long-term debt
|
(2,695,511
|
)
|
|
(1,037,591
|
)
|
||
Payments of deferred purchase price for acquisitions
|
(93,813
|
)
|
|
(9,574
|
)
|
||
Payments to purchase noncontrolling interests
|
—
|
|
|
(25,665
|
)
|
||
Proceeds from issuance of convertible redeemable preferred stock, net of issuance costs
|
55,290
|
|
|
—
|
|
||
Payment of dividends on Series A Preferred Stock and to noncontrolling interests
|
(5,252
|
)
|
|
(550
|
)
|
||
Proceeds from initial public offering, net of issuance costs
|
456,359
|
|
|
—
|
|
||
Proceeds from exercise of stock options
|
—
|
|
|
252
|
|
||
Withholding of shares to satisfy tax withholding for vested stock awards and exercised stock options
|
(1,725
|
)
|
|
(1,346
|
)
|
||
Payments of debt issuance costs
|
(11,298
|
)
|
|
(10,593
|
)
|
||
Noncontrolling interest holder's loan to subsidiaries
|
943
|
|
|
816
|
|
||
Distributions to noncontrolling interest holders
|
(847
|
)
|
|
(1,447
|
)
|
||
Net cash provided by (used in) financing activities
|
53,819
|
|
|
(572,684
|
)
|
||
Effects of exchange rate changes on cash
|
26,127
|
|
|
7,182
|
|
||
Change in cash included in current assets held for sale
|
(34,534
|
)
|
|
—
|
|
||
Net change in cash and cash equivalents
|
39,997
|
|
|
22,798
|
|
||
Cash and cash equivalents at beginning of period
|
464,965
|
|
|
458,673
|
|
||
Cash and cash equivalents at end of period
|
$
|
504,962
|
|
|
$
|
481,471
|
|
•
|
Brazil;
|
•
|
Mexico;
|
•
|
Andean & Iberian;
|
•
|
Central America & U.S. Campuses;
|
•
|
EMEAA; and
|
•
|
Online & Partnerships.
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Selected Statements of Operations information:
|
|
|
|
|
|
|
|
||||||||
Revenues, by segment:
|
|
|
|
|
|
|
|
||||||||
Brazil
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
57
|
|
|
$
|
—
|
|
Mexico
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Andean & Iberian
|
114,494
|
|
|
116,839
|
|
|
300,385
|
|
|
257,327
|
|
||||
Central America & U.S. Campuses
|
16,350
|
|
|
15,113
|
|
|
47,362
|
|
|
44,088
|
|
||||
EMEAA
|
42,662
|
|
|
41,919
|
|
|
176,177
|
|
|
187,454
|
|
||||
Revenues
|
173,517
|
|
|
173,871
|
|
|
523,981
|
|
|
488,869
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
12,697
|
|
|
13,422
|
|
|
38,171
|
|
|
39,190
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating (loss) income, by segment:
|
|
|
|
|
|
|
|
||||||||
Brazil
|
(23
|
)
|
|
(17
|
)
|
|
(30
|
)
|
|
(60
|
)
|
||||
Mexico
|
(163
|
)
|
|
(105
|
)
|
|
(516
|
)
|
|
(492
|
)
|
||||
Andean & Iberian
|
6,584
|
|
|
12,365
|
|
|
(3,567
|
)
|
|
(29,625
|
)
|
||||
Central America & U.S. Campuses
|
910
|
|
|
406
|
|
|
1,873
|
|
|
212
|
|
||||
EMEAA
|
(11,510
|
)
|
|
(14,606
|
)
|
|
8,377
|
|
|
5,075
|
|
||||
Operating (loss) income
|
(4,202
|
)
|
|
(1,957
|
)
|
|
6,137
|
|
|
(24,890
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
378
|
|
|
1,563
|
|
|
23,418
|
|
|
(18,517
|
)
|
||||
Net income (loss) attributable to Laureate Education, Inc.
|
1,265
|
|
|
2,707
|
|
|
22,284
|
|
|
(18,474
|
)
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net (loss) income attributable to Laureate Education, Inc.:
|
|
|
|
|
|
|
|
||||||||
Variable interest entities
|
$
|
1,265
|
|
|
$
|
2,707
|
|
|
$
|
22,284
|
|
|
$
|
(18,474
|
)
|
Other operations
|
49,968
|
|
|
61,132
|
|
|
264,644
|
|
|
387,008
|
|
||||
Corporate and eliminations
|
(149,192
|
)
|
|
22,478
|
|
|
(391,308
|
)
|
|
(37,995
|
)
|
||||
Net (loss) income attributable to Laureate Education, Inc.
|
$
|
(97,959
|
)
|
|
$
|
86,317
|
|
|
$
|
(104,380
|
)
|
|
$
|
330,539
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
VIE
|
|
Consolidated
|
|
VIE
|
|
Consolidated
|
||||||||
Balance Sheets data:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
265,494
|
|
|
$
|
504,962
|
|
|
$
|
169,074
|
|
|
$
|
464,965
|
|
Current assets held for sale
|
2,723
|
|
|
92,248
|
|
|
—
|
|
|
—
|
|
||||
Other current assets
|
281,504
|
|
|
962,689
|
|
|
153,136
|
|
|
650,836
|
|
||||
Total current assets
|
549,721
|
|
|
1,559,899
|
|
|
322,210
|
|
|
1,115,801
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Goodwill
|
193,669
|
|
|
2,028,286
|
|
|
181,669
|
|
|
1,934,464
|
|
||||
Tradenames
|
109,394
|
|
|
1,330,302
|
|
|
104,117
|
|
|
1,307,633
|
|
||||
Other intangible assets, net
|
—
|
|
|
43,206
|
|
|
—
|
|
|
46,700
|
|
||||
Long-term assets held for sale
|
28,306
|
|
|
279,801
|
|
|
—
|
|
|
—
|
|
||||
Other long-term assets
|
676,960
|
|
|
2,541,070
|
|
|
701,117
|
|
|
2,657,872
|
|
||||
Total assets
|
1,558,050
|
|
|
7,782,564
|
|
|
1,309,113
|
|
|
7,062,470
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Current liabilities held for sale
|
6,855
|
|
|
158,280
|
|
|
—
|
|
|
—
|
|
||||
Current liabilities
|
497,470
|
|
|
1,736,699
|
|
|
320,922
|
|
|
1,440,232
|
|
||||
Long-term liabilities held for sale
|
11,239
|
|
|
73,199
|
|
|
—
|
|
|
—
|
|
||||
Long-term debt and other long-term liabilities
|
91,332
|
|
|
3,915,249
|
|
|
103,375
|
|
|
4,601,013
|
|
||||
Total liabilities
|
606,896
|
|
|
5,883,427
|
|
|
424,297
|
|
|
6,041,245
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total stockholders' equity
|
951,154
|
|
|
1,582,229
|
|
|
884,816
|
|
|
664,392
|
|
||||
Total stockholders' equity attributable to Laureate Education, Inc.
|
932,384
|
|
|
1,551,678
|
|
|
866,997
|
|
|
632,210
|
|
|
CA Nursing
Australia |
||
Property and equipment
|
$
|
9,581
|
|
Goodwill
|
3,099
|
|
|
Other intangible assets
|
3,293
|
|
|
Total assets acquired
|
15,973
|
|
|
Current portion of long-term debt
|
166
|
|
|
Other current liabilities
|
5,960
|
|
|
Long-term debt, less current portion
|
7,267
|
|
|
Other long-term liabilities
|
1,745
|
|
|
Total liabilities
|
15,138
|
|
|
Net assets acquired attributable to Laureate Education, Inc.
|
835
|
|
|
Debt assumed
|
7,433
|
|
|
Net assets acquired attributable to Laureate Education, Inc. plus debt assumed
|
$
|
8,268
|
|
|
|
||
Net assets acquired
|
$
|
835
|
|
Net cash paid at acquisition
|
$
|
835
|
|
Property and equipment, net
|
$
|
213,593
|
|
Goodwill
|
32,330
|
|
|
Tradenames
|
16,534
|
|
|
Other assets
|
17,344
|
|
|
Long-term assets held for sale
|
$
|
279,801
|
|
Long-term debt, including current portion
|
$
|
34,798
|
|
Other liabilities
|
196,681
|
|
|
Total liabilities held for sale
|
$
|
231,479
|
|
|
September 30, 2017
|
December 31, 2016
|
Nominal Currency
|
Interest
Rate % |
||||
Universidade Anhembi Morumbi (UAM Brazil)
|
$
|
46,475
|
|
$
|
52,043
|
|
BRL
|
CDI + 2%
|
University of St. Augustine for Health Sciences, LLC
(St. Augustine) |
11,550
|
|
11,550
|
|
USD
|
7%
|
||
Monash South Africa (MSA)
|
9,591
|
|
27,462
|
|
AUD
|
n/a, 6.75%
|
||
Universidad Tecnologica Centroamericana (UNITEC Honduras)
|
4,184
|
|
5,196
|
|
HNL
|
IIBC
|
||
CH Holding Netherlands B.V. (CH Holding)
|
3,885
|
|
8,587
|
|
USD
|
n/a
|
||
Faculdade Porto-Alegrense (FAPA)
|
3,132
|
|
2,973
|
|
BRL
|
IGP-M
|
||
IADE Group
|
2,358
|
|
2,755
|
|
EUR
|
3%
|
||
Faculdades Metropolitanas Unidas Educacionais (FMU)
|
—
|
|
100,382
|
|
BRL
|
CDI
|
||
Total due to shareholders of acquired companies
|
81,175
|
|
210,948
|
|
|
|
||
Less: Current portion of due to shareholders of acquired companies
|
28,881
|
|
118,679
|
|
|
|
||
Due to shareholders of acquired companies, less current portion
|
$
|
52,294
|
|
$
|
92,269
|
|
|
|
AUD: Australian Dollar
|
|
CDI: Certificados de Depósitos Interbancários (Brazil)
|
BRL: Brazilian Real
|
|
IIBC: Índice de Inflación del Banco Central (Honduras)
|
EUR: European Euro
|
|
IGP-M: General Index of Market Prices (Brazil)
|
HNL: Honduran Lempira
|
|
|
USD: United States Dollar
|
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
|||||||||||
|
2017
|
2016
|
|
2017
|
|
2016
|
||||||||
Revenues
|
|
|
|
|
|
|
||||||||
Brazil
|
$
|
170,497
|
|
$
|
152,768
|
|
|
$
|
547,971
|
|
|
$
|
479,628
|
|
Mexico
|
141,175
|
|
140,400
|
|
|
451,993
|
|
|
455,130
|
|
||||
Andean & Iberian
|
314,788
|
|
289,182
|
|
|
930,335
|
|
|
835,477
|
|
||||
Central America & U.S. Campuses
|
69,598
|
|
65,602
|
|
|
219,081
|
|
|
207,142
|
|
||||
EMEAA
|
126,353
|
|
116,967
|
|
|
468,339
|
|
|
584,979
|
|
||||
Online & Partnerships
|
168,375
|
|
173,303
|
|
|
520,982
|
|
|
531,063
|
|
||||
Corporate
|
(7,392
|
)
|
(8,367
|
)
|
|
(21,935
|
)
|
|
(25,120
|
)
|
||||
Revenues
|
$
|
983,394
|
|
$
|
929,855
|
|
|
$
|
3,116,766
|
|
|
$
|
3,068,299
|
|
Adjusted EBITDA of reportable segments
|
|
|
|
|
|
|
||||||||
Brazil
|
$
|
9,138
|
|
$
|
11,856
|
|
|
$
|
61,289
|
|
|
$
|
63,174
|
|
Mexico
|
6,465
|
|
24,775
|
|
|
78,590
|
|
|
89,292
|
|
||||
Andean & Iberian
|
74,983
|
|
63,979
|
|
|
240,273
|
|
|
179,846
|
|
||||
Central America & U.S. Campuses
|
9,731
|
|
7,472
|
|
|
38,480
|
|
|
31,657
|
|
||||
EMEAA
|
(13,655
|
)
|
(24,365
|
)
|
|
54,166
|
|
|
67,951
|
|
||||
Online & Partnerships
|
42,883
|
|
51,250
|
|
|
145,753
|
|
|
149,097
|
|
||||
Total Adjusted EBITDA of reportable segments
|
129,545
|
|
134,967
|
|
|
618,551
|
|
|
581,017
|
|
||||
Reconciling items:
|
|
|
|
|
|
|
||||||||
Corporate
|
(42,976
|
)
|
(36,379
|
)
|
|
(141,556
|
)
|
|
(100,255
|
)
|
||||
Depreciation and amortization expense
|
(67,930
|
)
|
(66,824
|
)
|
|
(199,394
|
)
|
|
(202,735
|
)
|
||||
Loss on impairment of assets
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Share-based compensation expense
|
(8,632
|
)
|
(8,030
|
)
|
|
(43,969
|
)
|
|
(28,939
|
)
|
||||
EiP expenses
|
(15,703
|
)
|
(11,232
|
)
|
|
(58,344
|
)
|
|
(37,175
|
)
|
||||
Operating (loss) income
|
(5,696
|
)
|
12,502
|
|
|
175,288
|
|
|
211,913
|
|
||||
Interest income
|
5,840
|
|
3,437
|
|
|
14,994
|
|
|
13,305
|
|
||||
Interest expense
|
(76,454
|
)
|
(104,781
|
)
|
|
(278,049
|
)
|
|
(314,383
|
)
|
||||
Loss on debt extinguishment
|
—
|
|
(15,682
|
)
|
|
(8,425
|
)
|
|
(17,363
|
)
|
||||
(Loss) gain on derivatives
|
(19,930
|
)
|
516
|
|
|
19,187
|
|
|
(8,235
|
)
|
||||
Other (expense) income, net
|
(718
|
)
|
353
|
|
|
(667
|
)
|
|
(964
|
)
|
||||
Foreign currency exchange gain (loss), net
|
7,327
|
|
26,329
|
|
|
(109
|
)
|
|
80,263
|
|
||||
Gain (loss) on sales of subsidiaries, net
|
—
|
|
155,151
|
|
|
(172
|
)
|
|
398,412
|
|
||||
(Loss) income from continuing operations before income taxes and equity in net income of affiliates
|
$
|
(89,631
|
)
|
$
|
77,825
|
|
|
$
|
(77,953
|
)
|
|
$
|
362,948
|
|
|
September 30, 2017
|
December 31, 2016
|
||||
Assets
|
|
|
||||
Brazil
|
$
|
1,288,014
|
|
$
|
1,245,264
|
|
Mexico
|
1,087,323
|
|
972,171
|
|
||
Andean & Iberian
|
2,264,689
|
|
1,951,864
|
|
||
Central America & U.S. Campuses
|
339,816
|
|
345,238
|
|
||
EMEAA
|
1,147,354
|
|
958,883
|
|
||
Online & Partnerships
|
1,215,107
|
|
1,297,798
|
|
||
Corporate
|
440,261
|
|
291,252
|
|
||
Total assets
|
$
|
7,782,564
|
|
$
|
7,062,470
|
|
|
Brazil
|
Mexico
|
Andean & Iberian
|
Central America & U.S. Campuses
|
EMEAA
|
Online & Partnerships
|
Total
|
||||||||||||||
Goodwill
|
$
|
501,055
|
|
$
|
480,985
|
|
$
|
297,519
|
|
$
|
154,759
|
|
$
|
200,254
|
|
$
|
459,787
|
|
$
|
2,094,359
|
|
Accumulated impairment loss
|
—
|
|
—
|
|
—
|
|
(96,754
|
)
|
(63,141
|
)
|
—
|
|
(159,895
|
)
|
|||||||
Balance at December 31, 2016
|
501,055
|
|
480,985
|
|
297,519
|
|
58,005
|
|
137,113
|
|
459,787
|
|
1,934,464
|
|
|||||||
Acquisitions
|
—
|
|
—
|
|
—
|
|
—
|
|
3,099
|
|
—
|
|
3,099
|
|
|||||||
Dispositions
|
—
|
|
—
|
|
—
|
|
—
|
|
(488
|
)
|
—
|
|
(488
|
)
|
|||||||
Reclassification to Long-term assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
(32,330
|
)
|
—
|
|
(32,330
|
)
|
|||||||
Currency translation adjustments
|
16,286
|
|
75,101
|
|
19,748
|
|
—
|
|
11,506
|
|
900
|
|
123,541
|
|
|||||||
Adjustments to prior acquisitions
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
Balance at September 30, 2017
|
$
|
517,341
|
|
$
|
556,086
|
|
$
|
317,267
|
|
$
|
58,005
|
|
$
|
118,900
|
|
$
|
460,687
|
|
$
|
2,028,286
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Senior long-term debt:
|
|
|
|
||||
Senior Secured Credit Facility (stated maturity dates April 2022 and April 2024 as of September 30, 2017; stated maturity dates June 2018, June 2019 and March 2021 as of December 31, 2016), net of discount
|
$
|
1,576,845
|
|
|
$
|
1,497,869
|
|
Senior Notes (stated maturity dates May 2025 as of September 30, 2017 and September 2019 as of December 31, 2016), net of discount
|
800,000
|
|
|
1,388,036
|
|
||
Total senior long-term debt
|
2,376,845
|
|
|
2,885,905
|
|
||
Other debt:
|
|
|
|
||||
Lines of credit
|
51,065
|
|
|
66,081
|
|
||
Notes payable and other debt
|
626,687
|
|
|
650,184
|
|
||
Total senior and other debt
|
3,054,597
|
|
|
3,602,170
|
|
||
Capital lease obligations and sale-leaseback financings
|
261,650
|
|
|
250,842
|
|
||
Total long-term debt
|
3,316,247
|
|
|
3,853,012
|
|
||
Less: total unamortized deferred financing costs
|
105,839
|
|
|
44,648
|
|
||
Less: current portion of long-term debt
|
185,848
|
|
|
178,989
|
|
||
Long-term debt, less current portion
|
$
|
3,024,560
|
|
|
$
|
3,629,375
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Carrying amount
|
|
Estimated fair value
|
|
Carrying amount
|
|
Estimated fair value
|
||||||||
Total senior and other debt
|
$
|
3,054,597
|
|
|
$
|
3,118,539
|
|
|
$
|
3,602,170
|
|
|
$
|
3,632,853
|
|
|
Nominal Currency
|
First Exercisable Date
|
Estimated Value as of September 30, 2017 redeemable within
12-months: |
|
Reported
Value |
||||
Noncontrolling interest holder put arrangements
|
|
|
|
|
|
||||
INTI Education Holdings Sdn Bhd (INTI) - 10%
|
MYR
|
Current
|
$
|
10,016
|
|
|
$
|
10,016
|
|
Pearl Retail Solutions Private Limited and Creative Arts Education Society (Pearl) - 10%
|
INR
|
Current
|
1,835
|
|
|
1,835
|
|
||
Stamford International University (STIU) - Puttable preferred stock of TEDCO
|
THB
|
Current
|
60
|
|
|
60
|
|
||
Total noncontrolling interest holder put arrangements
|
|
|
11,911
|
|
|
11,911
|
|
||
Puttable common stock - currently redeemable
|
USD
|
Current
|
4
|
|
|
4
|
|
||
Puttable common stock - not currently redeemable
|
USD
|
*
|
—
|
|
|
2,300
|
|
||
Total redeemable noncontrolling interests and equity
|
|
|
$
|
11,915
|
|
|
$
|
14,215
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Financing receivables
|
$
|
36,501
|
|
|
$
|
29,776
|
|
Allowance for doubtful accounts
|
(8,289
|
)
|
|
(9,175
|
)
|
||
Financing receivables, net of allowances
|
$
|
28,212
|
|
|
$
|
20,601
|
|
|
Chile
|
|
Other
|
|
Total
|
||||||
As of September 30, 2017
|
|
|
|
|
|
||||||
Amounts past due less than one year
|
$
|
11,317
|
|
|
$
|
843
|
|
|
$
|
12,160
|
|
Amounts past due one year or greater
|
3,850
|
|
|
1,424
|
|
|
5,274
|
|
|||
Total past due (on non-accrual status)
|
15,167
|
|
|
2,267
|
|
|
17,434
|
|
|||
Not past due
|
16,564
|
|
|
2,503
|
|
|
19,067
|
|
|||
Total financing receivables
|
$
|
31,731
|
|
|
$
|
4,770
|
|
|
$
|
36,501
|
|
|
|
|
|
|
|
||||||
As of December 31, 2016
|
|
|
|
|
|
||||||
Amounts past due less than one year
|
$
|
8,711
|
|
|
$
|
834
|
|
|
$
|
9,545
|
|
Amounts past due one year or greater
|
3,899
|
|
|
1,482
|
|
|
5,381
|
|
|||
Total past due (on non-accrual status)
|
12,610
|
|
|
2,316
|
|
|
14,926
|
|
|||
Not past due
|
11,758
|
|
|
3,092
|
|
|
14,850
|
|
|||
Total financing receivables
|
$
|
24,368
|
|
|
$
|
5,408
|
|
|
$
|
29,776
|
|
|
Chile
|
|
Other
|
|
Total
|
||||||
Balance at December 31, 2016
|
$
|
(6,209
|
)
|
|
$
|
(2,966
|
)
|
|
$
|
(9,175
|
)
|
Charge-offs
|
2,798
|
|
|
330
|
|
|
3,128
|
|
|||
Recoveries
|
—
|
|
|
(36
|
)
|
|
(36
|
)
|
|||
Reclassifications
|
—
|
|
|
69
|
|
|
69
|
|
|||
Provision
|
(2,089
|
)
|
|
93
|
|
|
(1,996
|
)
|
|||
Currency adjustments
|
(360
|
)
|
|
81
|
|
|
(279
|
)
|
|||
Balance at September 30, 2017
|
$
|
(5,860
|
)
|
|
$
|
(2,429
|
)
|
|
$
|
(8,289
|
)
|
|
|
|
|
|
|
||||||
Balance at December 31, 2015
|
$
|
(7,240
|
)
|
|
$
|
(3,336
|
)
|
|
$
|
(10,576
|
)
|
Charge-offs
|
3,525
|
|
|
104
|
|
|
3,629
|
|
|||
Recoveries
|
—
|
|
|
(46
|
)
|
|
(46
|
)
|
|||
Reclassifications
|
—
|
|
|
—
|
|
|
—
|
|
|||
Provision
|
(2,152
|
)
|
|
181
|
|
|
(1,971
|
)
|
|||
Currency adjustments
|
(387
|
)
|
|
97
|
|
|
(290
|
)
|
|||
Balance at September 30, 2016
|
$
|
(6,254
|
)
|
|
$
|
(3,000
|
)
|
|
$
|
(9,254
|
)
|
|
Number of Financing Receivable Accounts
|
|
Pre-Modification Balance Outstanding
|
|
Post-Modification Balance Outstanding
|
|||||
2017
|
355
|
|
|
$
|
1,838
|
|
|
$
|
1,655
|
|
2016
|
559
|
|
|
$
|
8,615
|
|
|
$
|
5,986
|
|
|
Number of Financing Receivable Accounts
|
|
Balance at Default
|
|||
Total
|
156
|
|
|
$
|
721
|
|
|
Number of Financing Receivable Accounts
|
|
Balance at Default
|
|||
Total
|
355
|
|
|
$
|
1,089
|
|
|
For the three months ended September 30,
|
|
For the nine months ended September 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Stock options, net of estimated forfeitures
|
$
|
4,590
|
|
|
$
|
5,578
|
|
|
$
|
33,421
|
|
|
$
|
21,527
|
|
Restricted stock awards
|
4,042
|
|
|
2,235
|
|
|
10,548
|
|
|
6,897
|
|
||||
Total non-cash stock compensation
|
8,632
|
|
|
7,813
|
|
|
43,969
|
|
|
28,424
|
|
||||
Deferred compensation arrangement
|
—
|
|
|
216
|
|
|
—
|
|
|
515
|
|
||||
Total
|
$
|
8,632
|
|
|
$
|
8,029
|
|
|
$
|
43,969
|
|
|
$
|
28,939
|
|
|
Laureate Education, Inc. Stockholders
|
|
|
|||||||||||||||||||||||||||
|
Class A
Common Stock
|
Class B
Common Stock
|
Common Stock
|
Additional paid-in capital
|
(Accumulated deficit) retained earnings
|
Accumulated other comprehensive (loss) income
|
Non-controlling interests
|
Total stockholders' equity
|
||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||
Balance at December 31, 2016
|
—
|
|
$
|
—
|
|
—
|
|
$
|
—
|
|
133,376
|
|
$
|
534
|
|
$
|
2,721,432
|
|
$
|
(1,037,701
|
)
|
$
|
(1,052,055
|
)
|
$
|
32,182
|
|
$
|
664,392
|
|
Non-cash stock compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
43,969
|
|
—
|
|
—
|
|
—
|
|
43,969
|
|
||||||||
Reclassification of Common stock into Class B common stock on January 31, 2017
|
—
|
|
—
|
|
133,376
|
|
534
|
|
(133,376
|
)
|
(534
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Issuance of Class A common stock in initial public offering
|
35,000
|
|
140
|
|
—
|
|
—
|
|
—
|
|
—
|
|
456,219
|
|
—
|
|
—
|
|
—
|
|
456,359
|
|
||||||||
Conversion of Class B shares to Class A shares
|
1,032
|
|
4
|
|
(1,032
|
)
|
(4
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Note exchange transaction
|
18,683
|
|
75
|
|
—
|
|
—
|
|
—
|
|
—
|
|
245,672
|
|
—
|
|
—
|
|
—
|
|
245,747
|
|
||||||||
Vesting of restricted stock and exercise of stock options, net of shares withheld to satisfy tax withholding
|
34
|
|
—
|
|
231
|
|
1
|
|
—
|
|
—
|
|
(1,726
|
)
|
—
|
|
—
|
|
—
|
|
(1,725
|
)
|
||||||||
Reclassification to equity upon expiration of put right on share-based awards
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,500
|
|
—
|
|
—
|
|
—
|
|
5,500
|
|
||||||||
Dividends to noncontrolling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(889
|
)
|
—
|
|
—
|
|
—
|
|
(889
|
)
|
||||||||
Distributions to noncontrolling interest holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(847
|
)
|
(847
|
)
|
||||||||
Change in noncontrolling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,104
|
|
—
|
|
(1,164
|
)
|
60
|
|
—
|
|
||||||||
Accretion of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(6,135
|
)
|
—
|
|
—
|
|
—
|
|
(6,135
|
)
|
||||||||
Accretion of Series A Convertible Redeemable Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(185,149
|
)
|
—
|
|
—
|
|
—
|
|
(185,149
|
)
|
||||||||
Beneficial conversion feature for Series A Convertible Redeemable Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
265,368
|
|
—
|
|
—
|
|
—
|
|
265,368
|
|
||||||||
Reclassification of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(834
|
)
|
(834
|
)
|
||||||||
Net loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(104,380
|
)
|
—
|
|
(2,365
|
)
|
(106,745
|
)
|
||||||||
Foreign currency translation adjustment, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
194,238
|
|
2,355
|
|
196,593
|
|
||||||||
Unrealized gain on derivatives, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6,625
|
|
—
|
|
6,625
|
|
||||||||
Balance at September 30, 2017
|
54,749
|
|
$
|
219
|
|
132,575
|
|
$
|
531
|
|
—
|
|
$
|
—
|
|
$
|
3,545,365
|
|
$
|
(1,142,081
|
)
|
$
|
(852,356
|
)
|
$
|
30,551
|
|
$
|
1,582,229
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
Laureate Education, Inc.
|
Noncontrolling Interests
|
Total
|
|
Laureate Education, Inc.
|
Noncontrolling Interests
|
Total
|
||||||||||||
Foreign currency translation loss
|
$
|
(851,148
|
)
|
$
|
51
|
|
$
|
(851,097
|
)
|
|
$
|
(1,044,222
|
)
|
$
|
(2,304
|
)
|
$
|
(1,046,526
|
)
|
Unrealized gain (loss) on derivatives
|
1,407
|
|
—
|
|
1,407
|
|
|
(5,218
|
)
|
—
|
|
(5,218
|
)
|
||||||
Minimum pension liability adjustment
|
(2,615
|
)
|
—
|
|
(2,615
|
)
|
|
(2,615
|
)
|
—
|
|
(2,615
|
)
|
||||||
Accumulated other comprehensive (loss) income
|
$
|
(852,356
|
)
|
$
|
51
|
|
$
|
(852,305
|
)
|
|
$
|
(1,052,055
|
)
|
$
|
(2,304
|
)
|
$
|
(1,054,359
|
)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
Derivatives designated as hedging instruments:
|
|
|
|
||||
Long-term assets:
|
|
|
|
||||
Interest rate swaps
|
$
|
1,407
|
|
|
$
|
—
|
|
Current liabilities:
|
|
|
|
||||
Interest rate swaps
|
—
|
|
|
5,218
|
|
||
Derivatives not designated as hedging instruments:
|
|
|
|
||||
Long-term assets:
|
|
|
|
||||
Contingent redemption features - Series A Preferred Stock
|
28,314
|
|
|
4,464
|
|
||
Long-term liabilities:
|
|
|
|
||||
Cross currency and interest rate swaps
|
7,864
|
|
|
7,420
|
|
||
Interest rate swaps
|
230
|
|
|
330
|
|
||
Total derivative instrument assets
|
$
|
29,721
|
|
|
$
|
4,464
|
|
Total derivative instrument liabilities
|
$
|
8,094
|
|
|
$
|
12,968
|
|
|
Gain Recognized in Comprehensive Income
(Effective Portion) |
|
Income Statement Location
|
|
Loss Reclassified
from AOCI to Income (Effective Portion) |
||||||||||||
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|||||||||
Interest rate swaps
|
$
|
525
|
|
|
$
|
2,386
|
|
|
Interest expense
|
|
$
|
(972
|
)
|
|
$
|
(2,687
|
)
|
|
Gain Recognized in Comprehensive Income (Effective Portion)
|
|
Income Statement Location
|
|
Loss Reclassified
from AOCI to Income (Effective Portion) |
||||||||||||
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|||||||||
Interest rate swaps
|
$
|
6,625
|
|
|
$
|
5,509
|
|
|
Interest expense
|
|
$
|
(6,705
|
)
|
|
$
|
(8,002
|
)
|
|
For the three months
ended September 30, |
|
For the nine months
ended September 30, |
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Unrealized (Loss) Gain
|
|
|
|
|
|
|
|
||||||||
Contingent redemption features - Series A Preferred
|
$
|
(19,974
|
)
|
|
$
|
—
|
|
|
$
|
19,468
|
|
|
$
|
—
|
|
Cross currency and interest rate swaps
|
151
|
|
|
(3,979
|
)
|
|
24
|
|
|
(1,514
|
)
|
||||
Interest rate swaps
|
58
|
|
|
17
|
|
|
129
|
|
|
(34
|
)
|
||||
|
(19,765
|
)
|
|
(3,962
|
)
|
|
19,621
|
|
|
(1,548
|
)
|
||||
Realized (Loss) Gain
|
|
|
|
|
|
|
|
||||||||
Cross currency and interest rate swaps
|
(165
|
)
|
|
4,539
|
|
|
(434
|
)
|
|
(6,530
|
)
|
||||
Interest rate swaps
|
—
|
|
|
(61
|
)
|
|
—
|
|
|
(157
|
)
|
||||
|
(165
|
)
|
|
4,478
|
|
|
(434
|
)
|
|
(6,687
|
)
|
||||
Total (Loss) Gain
|
|
|
|
|
|
|
|
||||||||
Contingent redemption features - Series A Preferred
|
(19,974
|
)
|
|
—
|
|
|
19,468
|
|
|
—
|
|
||||
Cross currency and interest rate swaps
|
(14
|
)
|
|
560
|
|
|
(410
|
)
|
|
(8,044
|
)
|
||||
Interest rate swaps
|
58
|
|
|
(44
|
)
|
|
129
|
|
|
(191
|
)
|
||||
(Loss) gain on derivatives, net
|
$
|
(19,930
|
)
|
|
$
|
516
|
|
|
$
|
19,187
|
|
|
$
|
(8,235
|
)
|
For the three months ended September 30,
|
2017
|
|
2016
|
||||
Numerator used in basic and diluted (loss) earnings per common share:
|
|
|
|
||||
(Loss) income from continuing operations attributable to Laureate Education, Inc.
|
$
|
(97,959
|
)
|
|
$
|
86,317
|
|
|
|
|
|
||||
Accretion of redemption value of redeemable noncontrolling interests and equity
|
(105
|
)
|
|
1,426
|
|
||
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value
|
—
|
|
|
756
|
|
||
Accretion of Series A convertible redeemable preferred stock
|
(83,955
|
)
|
|
—
|
|
||
Distributed and undistributed earnings to participating securities
|
—
|
|
|
(22
|
)
|
||
Accretion of Series A convertible redeemable preferred stock and other redeemable noncontrolling interests and equity
|
(84,060
|
)
|
|
2,160
|
|
||
Net (loss) income available to common stockholders
|
$
|
(182,019
|
)
|
|
$
|
88,477
|
|
|
|
|
|
||||
Denominator used in basic and diluted (loss) earnings per common share:
|
|
|
|
||||
Basic weighted average shares outstanding
|
178,871
|
|
|
133,303
|
|
||
Effect of dilutive stock options
|
—
|
|
|
828
|
|
||
Effect of dilutive restricted stock units
|
—
|
|
|
98
|
|
||
Dilutive weighted average shares outstanding
|
178,871
|
|
|
134,229
|
|
||
|
|
|
|
||||
Basic and diluted (loss) earnings per share:
|
|
|
|
||||
Basic (loss) earnings per share
|
$
|
(1.02
|
)
|
|
$
|
0.66
|
|
Diluted (loss) earnings per share
|
$
|
(1.02
|
)
|
|
$
|
0.66
|
|
For the nine months ended September 30,
|
2017
|
|
2016
|
||||
Numerator used in basic and diluted (loss) earnings per common share:
|
|
|
|
||||
(Loss) income from continuing operations attributable to Laureate Education, Inc.
|
$
|
(104,380
|
)
|
|
$
|
330,539
|
|
|
|
|
|
||||
Accretion of redemption value of redeemable noncontrolling interests and equity
|
(635
|
)
|
|
3,538
|
|
||
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value
|
(6,357
|
)
|
|
(201
|
)
|
||
Accretion of redemption value of Series A Preferred Stock
|
(185,149
|
)
|
|
—
|
|
||
Distributed and undistributed earnings to participating securities
|
—
|
|
|
(104
|
)
|
||
Accretion of Series A convertible redeemable preferred stock and other redeemable noncontrolling interests and equity
|
(192,141
|
)
|
|
3,233
|
|
||
Net (loss) income available to common stockholders
|
$
|
(296,521
|
)
|
|
$
|
333,772
|
|
|
|
|
|
||||
Denominator used in basic and diluted (loss) earnings per common share:
|
|
|
|
||||
Basic weighted average shares outstanding
|
167,261
|
|
|
133,291
|
|
||
Effect of dilutive stock options
|
—
|
|
|
858
|
|
||
Effect of dilutive restricted stock units
|
—
|
|
|
68
|
|
||
Dilutive weighted average shares outstanding
|
167,261
|
|
|
134,217
|
|
||
|
|
|
|
||||
Basic and diluted (loss) earnings per share:
|
|
|
|
||||
Basic (loss) earnings per share
|
$
|
(1.77
|
)
|
|
$
|
2.50
|
|
Diluted (loss) earnings per share
|
$
|
(1.77
|
)
|
|
$
|
2.49
|
|
|
For the three months
ended September 30, |
|
For the nine months
ended September 30, |
||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
Stock options
|
13,443
|
|
|
5,414
|
|
|
12,957
|
|
|
2,931
|
|
Restricted stock
|
843
|
|
|
168
|
|
|
730
|
|
|
131
|
|
•
|
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets;
|
•
|
Level 2 – Observable inputs other than quoted prices that are either directly or indirectly observable for the asset or liability;
|
•
|
Level 3 – Unobservable inputs that are supported by little or no market activity.
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
29,721
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,721
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
8,094
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,094
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
4,464
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,464
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
12,968
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,968
|
|
|
Total Assets (Liabilities)
|
||
Balance December 31, 2016
|
$
|
(8,504
|
)
|
Gain (loss) included in earnings:
|
|
||
Unrealized gains, net
|
19,621
|
|
|
Realized losses, net
|
(434
|
)
|
|
Included in other comprehensive income
|
6,625
|
|
|
Included in issuance of Series A convertible redeemable Preferred Stock
|
4,382
|
|
|
Settlements
|
434
|
|
|
Currency translation adjustment
|
(497
|
)
|
|
Balance September 30, 2017
|
$
|
21,627
|
|
Unrealized gain, net relating to derivatives held at September 30, 2017
|
$
|
19,621
|
|
|
Fair Value at September 30, 2017
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range/Input Value
|
|||
Contingent redemption features - Series A Preferred Stock
|
$
|
28,314
|
|
|
Monte Carlo Simulation Method
|
|
Credit Risk
|
|
5.05
|
%
|
Derivative instruments - cross currency and interest rate swaps
|
$
|
(6,687
|
)
|
|
Discounted Cash Flow
|
|
Credit Risk
|
|
4.45
|
%
|
•
|
Overview;
|
•
|
Results of Operations;
|
•
|
Liquidity and Capital Resources;
|
•
|
Critical Accounting Policies and Estimates; and
|
•
|
Recently Issued Accounting Pronouncements.
|
•
|
In Brazil, approximately 75% of post-secondary students are enrolled in private higher education institutions. While the federal government defines the national curricular guidelines, institutions are licensed to operate by city. Laureate owns 13 institutions in eight states throughout Brazil, with a particularly strong presence in the competitive São Paulo market. Many students finance their own education while others rely on the government-sponsored programs such as Prouni and FIES.
|
•
|
Public universities in Mexico enroll approximately two-thirds of students attending post-secondary education. However, many public institutions are faced with capacity constraints or the quality of the education is considered low. Laureate owns two
|
•
|
The Andean & Iberian segment includes institutions in Chile, Peru, Portugal and Spain and has contractual relationships with a licensed institution in Ecuador. In Chile, private universities enroll approximately 80% of post-secondary students. In Peru, the public sector plays a significant role but private universities are increasingly providing the capacity to meet growing demand. In Spain and Portugal, the high demand for post-secondary education places capacity constraints on the public sector, pushing students to turn to the private sector for high-quality education. Chile has government-sponsored student financing programs, while in the other countries students generally finance their own education.
|
•
|
The Central America & U.S. Campuses segment includes institutions in Costa Rica, Honduras, Panama and the United States. Students in Central America typically finance their own education while students in the United States finance their education in a variety of ways, including Title IV programs.
|
•
|
The EMEAA segment includes institutions in the European countries of Cyprus, Germany, Italy and Turkey, as well as locations in the Middle East, Africa and Asia Pacific consisting of campus-based institutions with operations in Australia, China, India, Malaysia, Morocco, New Zealand, South Africa and Thailand. Additionally, EMEAA manages
nine licensed institutions in the Kingdom of Saudi Arabia and manages one additional institution in China through a joint venture arrangement.
|
•
|
The Online & Partnerships segment includes fully online institutions operating globally that offer professionally-oriented degree programs in the United States through Walden University, a U.S.-based accredited institution, and through the University of Liverpool and the University of Roehampton in the United Kingdom. These online institutions primarily serve working adults with undergraduate and graduate degree program offerings. Students in the United States finance their education in a variety of ways, including Title IV programs.
|
|
Countries
(2)
|
Institutions
|
Enrollment
|
2017 YTD Revenues ($ in millions)
(1)
|
% Contribution to 2017 YTD Revenues
|
||||||
Brazil
|
1
|
|
13
|
|
275,000
|
|
$
|
548.0
|
|
17
|
%
|
Mexico
|
1
|
|
2
|
|
212,300
|
|
452.0
|
|
14
|
%
|
|
Andean & Iberian
|
5
|
|
16
|
|
329,800
|
|
930.3
|
|
30
|
%
|
|
Central America & U.S. Campuses
(2)
|
4
|
|
8
|
|
71,000
|
|
219.1
|
|
7
|
%
|
|
EMEAA
(3)
|
13
|
|
26
|
|
126,900
|
|
468.3
|
|
15
|
%
|
|
Online & Partnerships
(2)
|
2
|
|
3
|
|
64,700
|
|
521.0
|
|
17
|
%
|
|
Total
(1) (2)
|
25
|
|
68
|
|
1,079,700
|
|
$
|
3,116.8
|
|
100
|
%
|
•
|
Summary Comparison of Consolidated Results;
|
•
|
Non-GAAP Financial Measure; and
|
•
|
Segment Results.
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Revenues
|
$
|
983.4
|
|
|
$
|
929.9
|
|
|
6
|
%
|
Direct costs
|
924.1
|
|
|
864.2
|
|
|
(7
|
)%
|
||
General and administrative expenses
|
65.0
|
|
|
53.2
|
|
|
(22
|
)%
|
||
Operating (loss) income
|
(5.7
|
)
|
|
12.5
|
|
|
(146
|
)%
|
||
Interest expense, net of interest income
|
(70.6
|
)
|
|
(101.3
|
)
|
|
30
|
%
|
||
Other non-operating (expense) income
|
(13.3
|
)
|
|
166.7
|
|
|
(108
|
)%
|
||
(Loss) income from continuing operations before income taxes
|
(89.6
|
)
|
|
77.8
|
|
|
nm
|
|
||
Income tax (expense) benefit
|
(13.9
|
)
|
|
3.1
|
|
|
nm
|
|
||
Net (loss) income
|
(103.5
|
)
|
|
80.9
|
|
|
nm
|
|
||
Net loss attributable to noncontrolling interests
|
5.5
|
|
|
5.4
|
|
|
(2
|
)%
|
||
Net (loss) income attributable to Laureate Education, Inc.
|
$
|
(98.0
|
)
|
|
$
|
86.3
|
|
|
nm
|
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Revenues
|
$
|
3,116.8
|
|
|
$
|
3,068.3
|
|
|
2
|
%
|
Direct costs
|
2,719.6
|
|
|
2,697.8
|
|
|
(1
|
)%
|
||
General and administrative expenses
|
221.9
|
|
|
158.6
|
|
|
(40
|
)%
|
||
Operating income
|
175.3
|
|
|
211.9
|
|
|
(17
|
)%
|
||
Interest expense, net of interest income
|
(263.1
|
)
|
|
(301.1
|
)
|
|
13
|
%
|
||
Other non-operating income
|
9.8
|
|
|
452.1
|
|
|
(98
|
)%
|
||
(Loss) income from continuing operations before income taxes and equity in net income of affiliates
|
(78.0
|
)
|
|
362.9
|
|
|
(121
|
)%
|
||
Income tax expense
|
(28.8
|
)
|
|
(35.2
|
)
|
|
18
|
%
|
||
Equity in net income of affiliates, net of tax
|
—
|
|
|
—
|
|
|
nm
|
|
||
Net (loss) income
|
(106.7
|
)
|
|
327.7
|
|
|
(133
|
)%
|
||
Net loss attributable to noncontrolling interests
|
2.4
|
|
|
2.8
|
|
|
14
|
%
|
||
Net (loss) income attributable to Laureate Education, Inc.
|
$
|
(104.4
|
)
|
|
$
|
330.5
|
|
|
(132
|
)%
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2017
|
|
2016
|
|
2017 vs. 20
16
|
|||||
Net (loss) income
|
$
|
(103.5
|
)
|
|
$
|
80.9
|
|
|
nm
|
|
Plus:
|
|
|
|
|
|
|||||
Equity in net income of affiliates, net of tax
|
—
|
|
|
—
|
|
|
nm
|
|
||
Income tax expense (benefit)
|
13.9
|
|
|
(3.1
|
)
|
|
nm
|
|
||
(Loss) income from continuing operations before income taxes and equity in net income of affiliates
|
(89.6
|
)
|
|
77.8
|
|
|
nm
|
|
||
Plus:
|
|
|
|
|
|
|||||
Gain on sale of subsidiaries, net
|
—
|
|
|
(155.2
|
)
|
|
(100
|
)%
|
||
Foreign currency exchange gain, net
|
(7.3
|
)
|
|
(26.3
|
)
|
|
(72
|
)%
|
||
Other expense (income), net
|
0.7
|
|
|
(0.4
|
)
|
|
nm
|
|
||
Loss (gain) on derivatives
|
19.9
|
|
|
(0.5
|
)
|
|
nm
|
|
||
Loss on debt extinguishment
|
—
|
|
|
15.7
|
|
|
100
|
%
|
||
Interest expense
|
76.5
|
|
|
104.8
|
|
|
27
|
%
|
||
Interest income
|
(5.8
|
)
|
|
(3.4
|
)
|
|
71
|
%
|
||
Operating (loss) income
|
(5.7
|
)
|
|
12.5
|
|
|
(146
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Depreciation and amortization
|
67.9
|
|
|
66.8
|
|
|
(2
|
)%
|
||
EBITDA
|
62.2
|
|
|
79.3
|
|
|
(22
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Share-based compensation expense
(a)
|
8.6
|
|
|
8.0
|
|
|
(8
|
)%
|
||
Loss on impairment of assets
|
—
|
|
|
—
|
|
|
nm
|
|
||
EiP implementation expenses
(b)
|
15.7
|
|
|
11.2
|
|
|
(40
|
)%
|
||
Adjusted EBITDA
|
$
|
86.5
|
|
|
$
|
98.5
|
|
|
(12
|
)%
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Net (loss) income
|
$
|
(106.7
|
)
|
|
$
|
327.7
|
|
|
(133
|
)%
|
Plus:
|
|
|
|
|
|
|||||
Equity in net income of affiliates, net of tax
|
—
|
|
|
—
|
|
|
nm
|
|
||
Income tax expense
|
28.8
|
|
|
35.2
|
|
|
18
|
%
|
||
(Loss) income from continuing operations before income taxes and equity in net income of affiliates
|
(78.0
|
)
|
|
362.9
|
|
|
(121
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Loss (gain) on sale of subsidiaries, net
|
0.2
|
|
|
(398.4
|
)
|
|
(100
|
)%
|
||
Foreign currency exchange loss (gain), net
|
0.1
|
|
|
(80.3
|
)
|
|
(100
|
)%
|
||
Other expense, net
|
0.7
|
|
|
1.0
|
|
|
30
|
%
|
||
(Gain) loss on derivatives
|
(19.2
|
)
|
|
8.2
|
|
|
nm
|
|
||
Loss on debt extinguishment
|
8.4
|
|
|
17.4
|
|
|
52
|
%
|
||
Interest expense
|
278.0
|
|
|
314.4
|
|
|
12
|
%
|
||
Interest income
|
(15.0
|
)
|
|
(13.3
|
)
|
|
13
|
%
|
||
Operating income
|
175.3
|
|
|
211.9
|
|
|
(17
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Depreciation and amortization
|
199.4
|
|
|
202.7
|
|
|
2
|
%
|
||
EBITDA
|
374.7
|
|
|
414.6
|
|
|
(10
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Share-based compensation expense
(a)
|
44.0
|
|
|
28.9
|
|
|
(52
|
)%
|
||
Loss on impairment of assets
|
—
|
|
|
—
|
|
|
nm
|
|
||
EiP implementation expenses
(b)
|
58.3
|
|
|
37.2
|
|
|
(57
|
)%
|
||
Adjusted EBITDA
|
$
|
477.0
|
|
|
$
|
480.7
|
|
|
(1
|
)%
|
(in millions)
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
For the three months ended September 30,
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Revenues:
|
|
|
|
|
|
|||||
Brazil
|
$
|
170.5
|
|
|
$
|
152.8
|
|
|
12
|
%
|
Mexico
|
141.2
|
|
|
140.4
|
|
|
1
|
%
|
||
Andean & Iberian
|
314.8
|
|
|
289.2
|
|
|
9
|
%
|
||
Central America & U.S. Campuses
|
69.6
|
|
|
65.6
|
|
|
6
|
%
|
||
EMEAA
|
126.4
|
|
|
117.0
|
|
|
8
|
%
|
||
Online & Partnerships
|
168.4
|
|
|
173.3
|
|
|
(3
|
)%
|
||
Corporate
|
(7.4
|
)
|
|
(8.4
|
)
|
|
12
|
%
|
||
Consolidated Total Revenues
|
$
|
983.4
|
|
|
$
|
929.9
|
|
|
6
|
%
|
|
|
|
|
|
|
|||||
Adjusted EBITDA:
|
|
|
|
|
|
|||||
Brazil
|
$
|
9.1
|
|
|
$
|
11.9
|
|
|
(24
|
)%
|
Mexico
|
6.5
|
|
|
24.8
|
|
|
(74
|
)%
|
||
Andean & Iberian
|
75.0
|
|
|
64.0
|
|
|
17
|
%
|
||
Central America & U.S. Campuses
|
9.7
|
|
|
7.5
|
|
|
29
|
%
|
||
EMEAA
|
(13.7
|
)
|
|
(24.4
|
)
|
|
44
|
%
|
||
Online & Partnerships
|
42.9
|
|
|
51.3
|
|
|
(16
|
)%
|
||
Corporate
|
(43.0
|
)
|
|
(36.4
|
)
|
|
(18
|
)%
|
||
Consolidated Total Adjusted EBITDA
|
$
|
86.5
|
|
|
$
|
98.5
|
|
|
(12
|
)%
|
(in millions)
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
For the nine months ended September 30,
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Revenues:
|
|
|
|
|
|
|||||
Brazil
|
$
|
548.0
|
|
|
$
|
479.6
|
|
|
14
|
%
|
Mexico
|
452.0
|
|
|
455.1
|
|
|
(1
|
)%
|
||
Andean & Iberian
|
930.3
|
|
|
835.5
|
|
|
11
|
%
|
||
Central America & U.S. Campuses
|
219.1
|
|
|
207.1
|
|
|
6
|
%
|
||
EMEAA
|
468.3
|
|
|
585.0
|
|
|
(20
|
)%
|
||
Online & Partnerships
|
521.0
|
|
|
531.1
|
|
|
(2
|
)%
|
||
Corporate
|
(21.9
|
)
|
|
(25.1
|
)
|
|
13
|
%
|
||
Consolidated Total Revenues
|
$
|
3,116.8
|
|
|
$
|
3,068.3
|
|
|
2
|
%
|
|
|
|
|
|
|
|||||
Adjusted EBITDA:
|
|
|
|
|
|
|||||
Brazil
|
$
|
61.3
|
|
|
$
|
63.2
|
|
|
(3
|
)%
|
Mexico
|
78.6
|
|
|
89.3
|
|
|
(12
|
)%
|
||
Andean & Iberian
|
240.3
|
|
|
179.8
|
|
|
34
|
%
|
||
Central America & U.S. Campuses
|
38.5
|
|
|
31.7
|
|
|
21
|
%
|
||
EMEAA
|
54.2
|
|
|
68.0
|
|
|
(20
|
)%
|
||
Online & Partnerships
|
145.8
|
|
|
149.1
|
|
|
(2
|
)%
|
||
Corporate
|
(141.6
|
)
|
|
(100.3
|
)
|
|
(41
|
)%
|
||
Consolidated Total Adjusted EBITDA
|
$
|
477.0
|
|
|
$
|
480.7
|
|
|
(1
|
)%
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
152.8
|
|
|
$
|
140.9
|
|
|
$
|
11.9
|
|
Organic enrollment
(1)
|
7.2
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
5.5
|
|
|
|
|
|
|||||
Organic constant currency
|
12.7
|
|
|
15.6
|
|
|
(2.9
|
)
|
|||
Foreign exchange
|
5.0
|
|
|
4.0
|
|
|
1.0
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
—
|
|
|
0.9
|
|
|
(0.9
|
)
|
|||
September 30, 2017
|
$
|
170.5
|
|
|
$
|
161.4
|
|
|
$
|
9.1
|
|
•
|
Organic enrollment increased during the fiscal quarter by 4%, increasing revenues by
$7.2 million
.
|
•
|
Revenues represented
17%
of our consolidated total revenues for the
2017
fiscal quarter compared to
16%
for the
2016
fiscal quarter.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
479.6
|
|
|
$
|
416.4
|
|
|
$
|
63.2
|
|
Organic enrollment
(1)
|
15.2
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
3.7
|
|
|
|
|
|
|||||
Organic constant currency
|
18.9
|
|
|
25.1
|
|
|
(6.2
|
)
|
|||
Foreign exchange
|
49.5
|
|
|
49.1
|
|
|
0.4
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
—
|
|
|
(3.9
|
)
|
|
3.9
|
|
|||
September 30, 2017
|
$
|
548.0
|
|
|
$
|
486.7
|
|
|
$
|
61.3
|
|
•
|
Organic enrollment increased during the fiscal period by 2%, increasing revenues by
$15.2 million
.
|
•
|
Revenues represented
17%
of our consolidated total revenues for the
2017
fiscal period compared to
15%
for the
2016
fiscal period.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
140.4
|
|
|
$
|
115.6
|
|
|
$
|
24.8
|
|
Organic enrollment
(1)
|
—
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
(6.4
|
)
|
|
|
|
|
|||||
Organic constant currency
|
(6.4
|
)
|
|
12.5
|
|
|
(18.9
|
)
|
|||
Foreign exchange
|
7.2
|
|
|
6.5
|
|
|
0.7
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|||
September 30, 2017
|
$
|
141.2
|
|
|
$
|
134.7
|
|
|
$
|
6.5
|
|
•
|
The product mix, pricing and timing change primarily resulted from the deferral of approximately $11.7 million of revenues from the 2017 fiscal quarter as a result of class disruptions at our Mexico institutions due to the earthquake.
|
•
|
Revenues represented
14%
of our consolidated total revenues for the
2017
fiscal quarter as compared to
15%
for the
2016
fiscal quarter.
|
•
|
The deferral of revenue due to the class disruptions, as well as approximately
$2.7 million
of repairs and maintenance expenses resulting from the earthquake, accounted for the majority of the decrease.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
455.1
|
|
|
$
|
365.8
|
|
|
$
|
89.3
|
|
Organic enrollment
(1)
|
8.1
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
4.9
|
|
|
|
|
|
|||||
Organic constant currency
|
13.0
|
|
|
20.0
|
|
|
(7.0
|
)
|
|||
Foreign exchange
|
(16.1
|
)
|
|
(11.6
|
)
|
|
(4.5
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
—
|
|
|
(0.8
|
)
|
|
0.8
|
|
|||
September 30, 2017
|
$
|
452.0
|
|
|
$
|
373.4
|
|
|
$
|
78.6
|
|
•
|
Organic enrollment increased during the fiscal period by 2%, increasing revenues by
$8.1 million
.
|
•
|
Product mix, pricing and timing change includes the deferral of approximately $11.7 million of revenues from the 2017 fiscal period as a result of class disruptions at our Mexico institutions due to the earthquake.
|
•
|
Revenues represented
14%
of our consolidated total revenues for the
2017
fiscal period as compared to
15%
for the
2016
fiscal period.
|
•
|
The deferral of revenue due to the class disruptions, as well as approximately
$2.7 million
of repairs and maintenance expenses resulting from the earthquake, accounted for the majority of the decrease.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
289.2
|
|
|
$
|
225.2
|
|
|
$
|
64.0
|
|
Organic enrollment
(1)
|
8.7
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
6.7
|
|
|
|
|
|
|||||
Organic constant currency
|
15.4
|
|
|
6.9
|
|
|
8.5
|
|
|||
Foreign exchange
|
10.2
|
|
|
7.6
|
|
|
2.6
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|||
September 30, 2017
|
$
|
314.8
|
|
|
$
|
239.8
|
|
|
$
|
75.0
|
|
•
|
Organic enrollment increased during the fiscal quarter by 4%, increasing revenues by
$8.7 million
.
|
•
|
The product mix, pricing and timing change includes the recognition of approximately $11.9 million revenue in the third quarter of 2017 that had been deferred from the first quarter of 2017 related to class disruptions at our three Peruvian institutions during a period of heavy rains and floods. This increase in product mix, pricing and timing was offset by a quarter-over-quarter impact of approximately $12.0 million of revenue that had been deferred from the second quarter of 2016 to the third quarter of 2016 as a result of class disruptions at two of our Chilean institutions during a nationwide student protest that ended in July 2016.
|
•
|
Revenues represented
32%
of our consolidated total revenues for the
2017
fiscal quarter compared to
31%
for the
2016
fiscal quarter.
|
•
|
Foreign exchange affected the results for the
2017
fiscal quarter due to the strengthening of the Chilean Peso, the Peruvian Nuevo Sol and the Euro relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
835.5
|
|
|
$
|
655.7
|
|
|
$
|
179.8
|
|
Organic enrollment
(1)
|
32.2
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
45.1
|
|
|
|
|
|
|||||
Organic constant currency
|
77.3
|
|
|
17.1
|
|
|
60.2
|
|
|||
Foreign exchange
|
17.5
|
|
|
17.1
|
|
|
0.4
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|||
September 30, 2017
|
$
|
930.3
|
|
|
$
|
690.0
|
|
|
$
|
240.3
|
|
•
|
Organic enrollment increased during the fiscal period by 5%, increasing revenues by
$32.2 million
.
|
•
|
The product mix, pricing and timing change partially resulted from a period-over-period impact to revenue of approximately $18.0 million of revenue that had been deferred from the second quarter of 2016 and was recognized during the fourth of 2016, as a result of the class disruptions at two of our Chilean institutions during a nationwide student protest that ended in July 2016.
|
•
|
Revenue represented
30%
of our consolidated total revenues for the
2017
fiscal period compared to
27%
for the
2016
fiscal period.
|
•
|
Foreign exchange affected the results for the
2017
fiscal period due to the strengthening of the Chilean Peso and the Peruvian Nuevo Sol partially offset by the weakening of the Euro relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
65.6
|
|
|
$
|
58.1
|
|
|
$
|
7.5
|
|
Organic enrollment
(1)
|
4.6
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
0.6
|
|
|
|
|
|
|||||
Organic constant currency
|
5.2
|
|
|
2.8
|
|
|
2.4
|
|
|||
Foreign exchange
|
(1.2
|
)
|
|
(1.0
|
)
|
|
(0.2
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
September 30, 2017
|
$
|
69.6
|
|
|
$
|
59.9
|
|
|
$
|
9.7
|
|
•
|
Organic enrollment increased during the fiscal quarter by 3%, increasing revenues by
$4.6 million
.
|
•
|
Revenues represented
7%
of our consolidated total revenues for both the
2017
and
2016
fiscal quarters.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
207.1
|
|
|
$
|
175.4
|
|
|
$
|
31.7
|
|
Organic enrollment
(1)
|
13.1
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
3.2
|
|
|
|
|
|
|||||
Organic constant currency
|
16.3
|
|
|
8.8
|
|
|
7.5
|
|
|||
Foreign exchange
|
(4.3
|
)
|
|
(3.6
|
)
|
|
(0.7
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
September 30, 2017
|
$
|
219.1
|
|
|
$
|
180.6
|
|
|
$
|
38.5
|
|
•
|
Organic enrollment increased during the fiscal period by 4%, increasing revenues by
$13.1 million
.
|
•
|
Revenues represented
7%
of our consolidated total revenues for both the
2017
and
2016
fiscal periods.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
117.0
|
|
|
$
|
141.4
|
|
|
$
|
(24.4
|
)
|
Organic enrollment
(1)
|
4.4
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
5.9
|
|
|
|
|
|
|||||
Organic constant currency
|
10.3
|
|
|
3.2
|
|
|
7.1
|
|
|||
Foreign exchange
|
1.5
|
|
|
0.3
|
|
|
1.2
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
(2.4
|
)
|
|
(4.8
|
)
|
|
2.4
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
September 30, 2017
|
$
|
126.4
|
|
|
$
|
140.1
|
|
|
$
|
(13.7
|
)
|
•
|
Organic enrollment increased during the fiscal quarter by 6%, increasing revenues by
$4.4 million
.
|
•
|
Revenues represented
13%
of our consolidated total revenues for the
2017
fiscal quarter compared to
12%
for the
2016
fiscal quarter.
|
•
|
Foreign exchange affected the results for the
2017
fiscal quarter primarily due to the strengthening of the Australian Dollar, the Indian Rupee, and the Euro partially offset by the weakening of the Turkish Lira and the Malaysian Ringgit relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
585.0
|
|
|
$
|
517.0
|
|
|
$
|
68.0
|
|
Organic enrollment
(1)
|
27.6
|
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
12.6
|
|
|
|
|
|
|||||
Organic constant currency
|
40.2
|
|
|
21.0
|
|
|
19.2
|
|
|||
Foreign exchange
|
(15.0
|
)
|
|
(8.6
|
)
|
|
(6.4
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
(141.9
|
)
|
|
(115.3
|
)
|
|
(26.6
|
)
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
September 30, 2017
|
$
|
468.3
|
|
|
$
|
414.1
|
|
|
$
|
54.2
|
|
•
|
Organic enrollment increased during the fiscal period by 6%, increasing revenues by
$27.6 million
.
|
•
|
Revenues represented
15%
of our consolidated total revenues for the
2017
fiscal period compared to
19%
for the
2016
fiscal period.
|
•
|
The incremental impact of dispositions accounted for
$141.9 million
of the decrease in revenues.
|
•
|
Foreign exchange affected the results for the
2017
fiscal period primarily due to the weakening of the Turkish Lira, the Malaysian Ringgit, the Chinese Renminbi, and the Euro, partially offset by the strengthening of the Australian Dollar, the South African Rand and the Indian Rupee relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
173.3
|
|
|
$
|
122.0
|
|
|
$
|
51.3
|
|
Organic enrollment
(1)
|
(7.0
|
)
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
1.5
|
|
|
|
|
|
|||||
Organic constant currency
|
(5.5
|
)
|
|
2.8
|
|
|
(8.3
|
)
|
|||
Foreign exchange
|
0.6
|
|
|
0.7
|
|
|
(0.1
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
September 30, 2017
|
$
|
168.4
|
|
|
$
|
125.5
|
|
|
$
|
42.9
|
|
•
|
Organic enrollment decreased during the fiscal quarter by 5%, decreasing revenues by
$7.0 million
.
|
•
|
Revenues represented
17%
of our consolidated total revenues for the
2017
fiscal quarter compared to
19%
for the
2016
fiscal quarter.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
September 30, 2016
|
$
|
531.1
|
|
|
$
|
382.0
|
|
|
$
|
149.1
|
|
Organic enrollment
(1)
|
(25.7
|
)
|
|
|
|
|
|||||
Product mix, pricing and timing
(1)
|
15.9
|
|
|
|
|
|
|||||
Organic constant currency
|
(9.8
|
)
|
|
(6.5
|
)
|
|
(3.3
|
)
|
|||
Foreign exchange
|
(0.3
|
)
|
|
(0.3
|
)
|
|
—
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
September 30, 2017
|
$
|
521.0
|
|
|
$
|
375.2
|
|
|
$
|
145.8
|
|
•
|
Organic enrollment decreased during the fiscal period by 6%, decreasing revenues by
$25.7 million
.
|
•
|
Revenues represented
17%
of our consolidated total revenues for both the
2017
and
2016
fiscal periods.
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Revenues
|
$
|
(7.4
|
)
|
|
$
|
(8.4
|
)
|
|
12
|
%
|
Expenses
|
35.6
|
|
|
28.0
|
|
|
(27
|
)%
|
||
Adjusted EBITDA
|
$
|
(43.0
|
)
|
|
$
|
(36.4
|
)
|
|
(18
|
)%
|
•
|
Labor costs and other professional fees increased expenses by
$5.1 million
, mostly related to ongoing internal controls compliance initiatives.
|
•
|
Other items accounted for a decrease in Adjusted EBITDA of
$1.5 million
.
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2017
|
|
2016
|
|
2017 vs. 2016
|
|||||
Revenues
|
$
|
(21.9
|
)
|
|
$
|
(25.1
|
)
|
|
13
|
%
|
Expenses
|
119.7
|
|
|
75.2
|
|
|
(59
|
)%
|
||
Adjusted EBITDA
|
$
|
(141.6
|
)
|
|
$
|
(100.3
|
)
|
|
(41
|
)%
|
•
|
Expense of
$22.8 million
recorded related to the portion of the refinancing transactions that was deemed to be a debt modification.
|
•
|
Labor costs and other professional fees increased expenses by
$8.5 million
, mostly related to ongoing internal controls compliance initiatives.
|
•
|
Expense of
$4.5 million
recorded related to a transaction with a former business partner.
|
•
|
Other items, including increased IT expenses, accounted for a decrease in Adjusted EBITDA of
$5.5 million
.
|
(in millions)
|
2017
|
|
2016
|
||||
Cash provided by (used in):
|
|
|
|
||||
Operating activities
|
$
|
144.8
|
|
|
$
|
196.0
|
|
Investing activities
|
(150.2
|
)
|
|
392.3
|
|
||
Financing activities
|
53.8
|
|
|
(572.7
|
)
|
||
Effects of exchange rates changes on cash
|
26.1
|
|
|
7.2
|
|
||
Change in cash included in current assets held for sale
|
(34.5
|
)
|
|
—
|
|
||
Net change in cash and cash equivalents
|
$
|
40.0
|
|
|
$
|
22.8
|
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
2.5#
|
|
S‑1/A
|
333‑207243
|
2.5
|
05/20/2016
|
2.6#
|
S‑1/A
|
333‑207243
|
2.6
|
05/20/2016
|
|
3.1
|
S‑1/A
|
333‑207243
|
3.1
|
01/31/2017
|
|
3.2
|
S‑1/A
|
333‑207243
|
3.2
|
01/31/2017
|
|
3.3
|
S‑1/A
|
333‑207243
|
3.3
|
12/15/2016
|
|
4.6
|
8-K
|
001-38002
|
4.1
|
04/27/2017
|
|
4.7
|
|
8-K
|
001-38002
|
4.1
|
04/27/2017
|
4.8
|
|
8-K
|
001-38002
|
4.3
|
04/27/2017
|
4.9
|
8-K
|
001-38002
|
4.3
|
04/27/2017
|
|
10.1†
|
S‑1/A
|
333‑207243
|
10.31
|
11/20/2015
|
|
10.2†
|
S‑1/A
|
333‑207243
|
10.32
|
11/20/2015
|
|
10.3†
|
S‑1/A
|
333‑207243
|
10.34
|
11/20/2015
|
|
10.4†
|
S‑1/A
|
333‑207243
|
10.35
|
11/20/2015
|
|
10.5†
|
S‑1/A
|
333‑207243
|
10.36
|
11/20/2015
|
|
10.6†
|
S‑1/A
|
333‑207243
|
10.38
|
12/23/2015
|
|
10.7†
|
S‑4/A
|
333‑208758
|
10.37
|
01/20/2016
|
|
10.8†
|
S‑1/A
|
333‑207243
|
10.39
|
11/20/2015
|
|
10.9†
|
S‑1/A
|
333‑207243
|
10.40
|
11/20/2015
|
|
10.10†
|
S‑1/A
|
333‑207243
|
10.41
|
11/20/2015
|
|
10.11†
|
S‑1/A
|
333‑207243
|
10.42
|
11/20/2015
|
|
10.12†
|
S‑1/A
|
333‑207243
|
10.43
|
11/20/2015
|
|
10.13
|
S‑1/A
|
333‑207243
|
10.44
|
11/20/2015
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
10.14
|
S‑1/A
|
333‑207243
|
10.45
|
11/20/2015
|
|
10.15‡
|
S‑1/A
|
333‑207243
|
10.46
|
11/20/2015
|
|
10.16†
|
S‑1/A
|
333‑207243
|
10.47
|
11/20/2015
|
|
10.17†
|
S‑1/A
|
333‑207243
|
10.48
|
11/20/2015
|
|
10.18†
|
S‑1/A
|
333‑207243
|
10.49
|
11/20/2015
|
|
10.19†
|
S‑1/A
|
333‑207243
|
10.50
|
11/20/2015
|
|
10.20
|
S‑1/A
|
333‑207243
|
10.53
|
05/20/2016
|
|
10.21†
|
S‑1/A
|
333‑207243
|
10.54
|
05/20/2016
|
|
10.22†
|
S‑1/A
|
333‑207243
|
10.55
|
05/20/2016
|
|
10.23†
|
S‑1/A
|
333‑207243
|
10.56
|
05/20/2016
|
|
10.24†
|
S‑1/A
|
333‑207243
|
10.57
|
05/20/2016
|
|
10.25†
|
S‑1/A
|
333‑207243
|
10.58
|
05/20/2016
|
|
10.26†
|
S‑1/A
|
333‑207243
|
10.59
|
05/20/2016
|
|
10.27†
|
S‑1/A
|
333‑207243
|
10.60
|
05/20/2016
|
|
10.28
|
S‑1/A
|
333‑207243
|
10.63
|
12/15/2016
|
|
10.29
|
S‑1/A
|
333‑207243
|
10.64
|
12/15/2016
|
|
10.30
|
S‑1/A
|
333‑207243
|
10.65
|
12/15/2016
|
|
10.31†
|
S‑1/A
|
333‑207243
|
10.68
|
01/10/2017
|
|
10.32
|
S‑1/A
|
333‑207243
|
10.69
|
01/10/2017
|
|
10.33†
|
S‑1/A
|
333‑207243
|
10.70
|
01/10/2017
|
|
10.34†
|
S‑1/A
|
333‑207243
|
10.71
|
01/10/2017
|
|
10.35†
|
S‑1/A
|
333‑207243
|
10.72
|
01/10/2017
|
|
10.36†
|
S‑1/A
|
333‑207243
|
10.73
|
01/10/2017
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
10.37
|
8‑K
|
001‑38002
|
10.1
|
02/06/2017
|
|
10.38
|
8‑K
|
001‑38002
|
10.2
|
02/06/2017
|
|
10.39†
|
10-K
|
001-38002
|
10.76
|
03/29/2017
|
|
10.40†
|
8-K
|
001-38002
|
10.3
|
02/06/2017
|
|
10.41†
|
8-K
|
001-38002
|
10.4
|
02/06/2017
|
|
10.42
|
8-K
|
001-38002
|
10.1
|
04/27/2017
|
|
10.43†
|
10-Q
|
001-38002
|
10.80
|
05/11/2017
|
|
10.44
|
10-Q
|
001-38002
|
10.81
|
05/11/2017
|
|
10.45
|
10-Q
|
001-38002
|
10.82
|
05/11/2017
|
|
10.46
|
10-Q
|
001-38002
|
10.83
|
05/11/2017
|
|
10.47
|
10-Q
|
001-38002
|
10.84
|
05/11/2017
|
|
10.48
|
10-Q
|
001-38002
|
10.85
|
05/11/2017
|
|
10.49
|
10-Q
|
001-38002
|
10.86
|
05/11/2017
|
|
10.50†
|
|
8-K
|
001-38002
|
10.1
|
06/20/2017
|
10.51†
|
|
10-Q
|
001-38002
|
10.51
|
08/08/2017
|
10.52†
|
10-Q
|
001-38002
|
10.52
|
08/08/2017
|
|
10.53†
|
10-Q
|
001-38002
|
10.53
|
08/08/2017
|
|
10.54†
|
10-Q
|
001-38002
|
10.54
|
08/08/2017
|
|
10.55†
|
|
10-Q
|
001-38002
|
10.55
|
08/08/2017
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
10.56†
|
|
10-Q
|
001-38002
|
10.56
|
08/08/2017
|
10.57†
|
|
10-Q
|
001-38002
|
10.57
|
08/08/2017
|
10.58†
|
|
10-Q
|
001-38002
|
10.58
|
08/08/2017
|
10.59†
|
10-Q
|
001-38002
|
10.59
|
08/08/2017
|
|
10.60†
|
|
10-Q
|
001-38002
|
10.60
|
08/08/2017
|
10.61*†
|
Employment Offer Letter, dated August 15, 2017, between Laureate Education, Inc. and Victoria Silbey
|
|
|
|
|
10.62*†
|
|
|
|
|
|
10.63*†
|
|
|
|
|
|
10.64*†
|
|
|
|
|
|
10.65*†
|
|
|
|
|
|
21.1*
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
32*
|
|
|
|
|
|
Ex. 101.INS*
|
XBRL Instance Document
|
|
|
|
|
Ex. 101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
Ex. 101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
Ex. 101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
Ex. 101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
Ex. 101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
*
|
Filed herewith.
|
|
|
|
|
#
|
Laureate Education, Inc. hereby undertakes to furnish supplementally a copy of any omitted schedule or exhibit to such agreement to the U.S. Securities and Exchange Commission upon request.
|
||||
†
|
Indicates a management contract or compensatory plan or arrangement.
|
|
|
|
|
‡
|
Confidential treatment has been granted with respect to certain portions of this exhibit. Omitted portions have been filed separately with the U.S. Securities and Exchange Commission.
|
Base Salary:
|
$530,000/ Annually, subject to review and adjustment by the Company
|
Annual Bonus:
|
Your target bonus is 100% of Base Salary, payable in the year following the performance year, customarily in March, upon meeting the applicable performance criteria established by the Compensation Committee of the Company’s Board of Directors (the “Compensation Committee”). You must remain continuously employed through the bonus payment date to receive any bonus. Performance criteria for the 2017 Annual Bonus will be determined within 45 days after your joining the Company. Your 2017 bonus, if any, will be prorated based upon your start date. Any bonus shall be subject to the terms of any applicable incentive compensation plan adopted by the Company.
|
Benefits:
|
You will be eligible for the standard Laureate United States employee benefits package on the first day of the month following one full calendar month of employment. The Company reserves the right to add, terminate and/or amend any employee benefit plans, policies, programs and/or arrangements from time to time in accordance with the terms thereof and applicable law.
|
Vacation:
|
4 weeks / 20 days paid vacation, which will accrue at the rate of 13.34 hours per month.
|
Relocation:
|
The Company will provide relocation assistance for you and your family, subject to the terms of the Company’s relocation policy. Laureate’s Human Resources department will assist you with your relocation activities and will work with the Company’s relocation provider to process relocation related expense reimbursement. Relocation assistance includes:
|
•
|
Five days of destination services to assist with area orientation, home finding, and settling in
|
•
|
Final move of household goods from Philadelphia to Baltimore, MD
|
•
|
Reimbursement of final move train fare, mileage, meals and incidentals incurred during final trip, for you and your family, to Baltimore, MD
|
•
|
Temporary living reimbursement for up to 15 days
|
•
|
Housing allowance of $2,000 net for up to 12 months
|
•
|
A miscellaneous, non-accountable allowance of $10,000 net, to be used for any relocation expenses you may incur upon relocating to the Baltimore area
|
•
|
Payment or reimbursement of all taxes on your relocation benefits (by December 31 of the year following the year in which you remit the taxes)
|
•
|
If you leave the Company, or are terminated for Cause (as defined in the Plan) within 12 months after receiving any assistance, you are responsible for reimbursing the Company 100% of the relocation costs.
|
Severance:
|
Subject to approval of the Compensation Committee, if your employment with the Company is terminated by the Company for reasons other than Cause (as defined in the Plan) or your disability (as determined by the Company), subject to your execution and non-revocation of a release of claims in a form provided by the Company, so that it becomes effective by the 60
th
day after your termination of employment, and your continued compliance with the NDA, you will be eligible to receive severance in an amount equal to two times your then current Base Salary on the date of such termination. Such amount shall be paid in equal installments according to the Company’s regular payroll schedule over the twelve (12) month period following the date of termination; provided, however, that each installment due during the first 60 days after the date of termination shall be paid with the first installment due after such 60 days.
|
Section 409A; Tax:
|
This offer letter is intended to comply with Section 409A of the Internal Revenue Code ("Section 409A") or an exemption thereunder and shall be construed and administered in accordance with Section 409A. Notwithstanding any other provision of this offer letter, payments provided under this offer letter may only be made upon an event and in a manner that complies with Section 409A or an applicable exemption. Any payments under this offer letter that may be excluded from Section 409A either as separation pay due to an involuntary separation from service or as a short-term deferral shall be excluded from Section 409A to the maximum extent possible. For purposes of Section 409A, each installment payment provided under this offer letter shall be treated as a separate payment. Any payments to be made under this offer letter upon a termination of employment shall only be made upon a “separation from service” under Section 409A. Notwithstanding the foregoing, the Company makes no representations that the payments and benefits provided under this offer letter comply with Section 409A and in no event shall the Company be liable for all or any portion of any taxes, penalties, interest or other expenses that may be incurred by you on account of non-compliance with Section 409A.
|
i.
|
In an amount equal to 250,000 USD, less applicable taxes and withholdings, payable in 2018, if, the Company receives at least 300,000,000 USD in net proceeds from Project Bridge on or before June 30, 2018;
|
ii.
|
or, in an amount up to 250,000 USD (as determined by the Company’s Chairman/CEO in his sole, subjective, discretion) if the Company receives less than 300,000,000 USD in net proceeds but deems Project Bridge a success and determines that Executive played a significant role in maintaining operational stability and assisting in the divestiture process.
|
Grant Year
|
# Units eligible to vest
|
2013
|
5,149
|
2014
|
651
|
2015
|
652
|
2017
|
4,228
|
Grant Year
|
Exercise price
|
# Performance options eligible to vest
|
# Time options eligible to vest
|
||
2013
|
|
$17.44
|
|
6,512
|
16,275
|
2014
|
|
$17.44
|
|
1,239
|
2,478
|
2015
|
|
$17.44
|
|
1,246
|
2,491
|
2016
|
|
$17.44
|
|
0
|
2,671
|
2017
|
|
$17.89
|
|
0
|
3,920
|
Section 6.5.
|
Applicability of Plan and Recoupment Policy
|
Name:
|
Robert W. Zentz
|
Section 6.5.
|
Applicability of Plan and Recoupment Policy
|
Name:
|
Robert W. Zentz
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information related to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
[Paragraph omitted in accordance with SEC transition instructions.];
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ DOUGLAS L. BECKER
|
Douglas L. Becker
|
Chairman and Chief Executive Officer
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information related to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
[Paragraph omitted in accordance with SEC transition instructions.];
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
/s/ EILIF SERCK-HANSSEN
|
Eilif Serck-Hanssen
|
President, Chief Financial Officer and Chief Administrative Officer
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
/s/ DOUGLAS L. BECKER
|
Douglas L. Becker
|
Chairman and Chief Executive Officer
|
/s/ EILIF SERCK-HANSSEN
|
Eilif Serck-Hanssen
|
President, Chief Financial Officer and Chief Administrative Officer
|