Delaware
|
|
52-1492296
|
||
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
||
|
|
|
|
|
650 S. Exeter Street,
|
Baltimore,
|
Maryland
|
|
21202
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A common stock, par value $0.004 per share
|
LAUR
|
The NASDAQ Stock Market LLC
|
Nasdaq Global Select Market
|
Class
|
|
Outstanding at June 30, 2019
|
Class A common stock, par value $0.004 per share
|
|
118,806,216 shares
|
Class B common stock, par value $0.004 per share
|
|
105,866,032 shares
|
INDEX
|
|||
PART I. - FINANCIAL INFORMATION
|
|
Page No.
|
|
|
|
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
Consolidated Statements of Operations - Three months ended June 30, 2019 and June 30, 2018
|
|
|
|
|
|
|
|
Consolidated Statements of Operations - Six months ended June 30, 2019 and June 30, 2018
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income - Three months ended June 30, 2019 and
June 30, 2018
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income - Six months ended June 30, 2019 and
June 30, 2018
|
|
|
|
|
|
|
|
Consolidated Balance Sheets - June 30, 2019 and December 31, 2018
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows - Six months ended June 30, 2019 and June 30, 2018
|
|
|
|
|
|
|
|
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 6.
|
Exhibits
|
|
|
|
|
|
|
SIGNATURES
|
|
|
|
|
|
||||
For the three months ended June 30,
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Revenues
|
$
|
1,001,802
|
|
|
$
|
1,017,196
|
|
Costs and expenses:
|
|
|
|
||||
Direct costs
|
720,230
|
|
|
725,774
|
|
||
General and administrative expenses
|
67,405
|
|
|
73,202
|
|
||
Loss on impairment of assets
|
470
|
|
|
—
|
|
||
Operating income
|
213,697
|
|
|
218,220
|
|
||
Interest income
|
2,844
|
|
|
2,588
|
|
||
Interest expense
|
(41,467
|
)
|
|
(60,110
|
)
|
||
Loss on debt extinguishment
|
(15,595
|
)
|
|
—
|
|
||
Gain on derivatives
|
2,632
|
|
|
111,596
|
|
||
Other income (expense), net
|
7,696
|
|
|
(91
|
)
|
||
Foreign currency exchange gain (loss), net
|
8,817
|
|
|
(5,668
|
)
|
||
Income from continuing operations before income taxes and equity in net income of affiliates
|
178,624
|
|
|
266,535
|
|
||
Income tax expense
|
(74,343
|
)
|
|
(92,654
|
)
|
||
Equity in net income of affiliates, net of tax
|
219
|
|
|
—
|
|
||
Income from continuing operations
|
104,500
|
|
|
173,881
|
|
||
Income from discontinued operations, net of tax (expense) benefit of ($3,942) and $3,765, respectively
|
33,600
|
|
|
38,072
|
|
||
Gain on sales of discontinued operations, net of tax benefit of $34,457 and $0, respectively
|
641,516
|
|
|
12,003
|
|
||
Net income
|
779,616
|
|
|
223,956
|
|
||
Net loss attributable to noncontrolling interests
|
1,976
|
|
|
456
|
|
||
Net income attributable to Laureate Education, Inc.
|
$
|
781,592
|
|
|
$
|
224,412
|
|
|
|
|
|
||||
Accretion of Series A convertible redeemable preferred stock and other redeemable noncontrolling interests and equity
|
194
|
|
|
(4,324
|
)
|
||
Gain upon conversion of Series A convertible redeemable preferred stock
|
—
|
|
|
74,110
|
|
||
Net income available to common stockholders
|
$
|
781,786
|
|
|
$
|
294,198
|
|
Basic earnings per share:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.48
|
|
|
$
|
1.14
|
|
Income from discontinued operations
|
3.00
|
|
|
0.23
|
|
||
Basic earnings per share
|
$
|
3.48
|
|
|
$
|
1.37
|
|
Diluted earnings per share:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.48
|
|
|
$
|
0.78
|
|
Income from discontinued operations
|
3.00
|
|
|
0.22
|
|
||
Diluted earnings per share
|
$
|
3.48
|
|
|
$
|
1.00
|
|
|
|
|
|
||||
For the six months ended June 30,
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Revenues
|
$
|
1,623,598
|
|
|
$
|
1,649,412
|
|
Costs and expenses:
|
|
|
|
||||
Direct costs
|
1,372,644
|
|
|
1,403,309
|
|
||
General and administrative expenses
|
121,316
|
|
|
120,504
|
|
||
Loss on impairment of assets
|
470
|
|
|
—
|
|
||
Operating income
|
129,168
|
|
|
125,599
|
|
||
Interest income
|
6,397
|
|
|
5,856
|
|
||
Interest expense
|
(96,122
|
)
|
|
(123,445
|
)
|
||
Loss on debt extinguishment
|
(26,217
|
)
|
|
(7,481
|
)
|
||
Gain on derivatives
|
7,815
|
|
|
92,256
|
|
||
Other income, net
|
8,055
|
|
|
2,506
|
|
||
Foreign currency exchange gain (loss), net
|
4,158
|
|
|
(17,450
|
)
|
||
Income from continuing operations before income taxes and equity in net income of affiliates
|
33,254
|
|
|
77,841
|
|
||
Income tax expense
|
(39,287
|
)
|
|
(69,595
|
)
|
||
Equity in net income of affiliates, net of tax
|
219
|
|
|
—
|
|
||
(Loss) income from continuing operations
|
(5,814
|
)
|
|
8,246
|
|
||
Income from discontinued operations, including tax expense of $13,292 and $42,618, respectively
|
90,174
|
|
|
56,925
|
|
||
Gain on sales of discontinued operations, net, including tax benefit of $34,744 and $20,792, respectively
|
889,521
|
|
|
330,330
|
|
||
Net income
|
973,881
|
|
|
395,501
|
|
||
Net income attributable to noncontrolling interests
|
(1,046
|
)
|
|
(2,210
|
)
|
||
Net income attributable to Laureate Education, Inc.
|
$
|
972,835
|
|
|
$
|
393,291
|
|
|
|
|
|
||||
Accretion of other redeemable noncontrolling interests and equity and Series A convertible redeemable preferred stock
|
457
|
|
|
(61,727
|
)
|
||
Gain upon conversion of Series A convertible redeemable preferred stock
|
—
|
|
|
74,110
|
|
||
Net income available to common stockholders
|
$
|
973,292
|
|
|
$
|
405,674
|
|
Basic earnings per share:
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
0.09
|
|
Income from discontinued operations
|
4.36
|
|
|
1.92
|
|
||
Basic earnings per share
|
$
|
4.33
|
|
|
$
|
2.01
|
|
Diluted earnings per share:
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
0.03
|
|
Income from discontinued operations
|
4.36
|
|
|
1.72
|
|
||
Diluted earnings per share
|
$
|
4.33
|
|
|
$
|
1.75
|
|
|
|
|
|
||||
For the three months ended June 30,
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Net income
|
$
|
779,616
|
|
|
$
|
223,956
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation adjustment, net of tax of $0 for both periods
|
10,188
|
|
|
(196,672
|
)
|
||
Unrealized (loss) gain on derivative instruments, net of tax of $0 for both periods
|
(10,559
|
)
|
|
10,126
|
|
||
Total other comprehensive loss
|
(371
|
)
|
|
(186,546
|
)
|
||
Comprehensive income
|
779,245
|
|
|
37,410
|
|
||
Net comprehensive loss (income) attributable to noncontrolling interests
|
2,063
|
|
|
(15
|
)
|
||
Comprehensive income attributable to Laureate Education, Inc.
|
$
|
781,308
|
|
|
$
|
37,395
|
|
|
|
|
|
||||
For the six months ended June 30,
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Net income
|
$
|
973,881
|
|
|
$
|
395,501
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation adjustment, net of tax of $0 for both periods
|
59,739
|
|
|
(113,303
|
)
|
||
Unrealized (loss) gain on derivative instruments, net of tax of $0 for both periods
|
(7,950
|
)
|
|
12,336
|
|
||
Minimum pension liability adjustment, net of tax of $0
|
—
|
|
|
376
|
|
||
Total other comprehensive income (loss)
|
51,789
|
|
|
(100,591
|
)
|
||
Comprehensive income
|
1,025,670
|
|
|
294,910
|
|
||
Net comprehensive income attributable to noncontrolling interests
|
(989
|
)
|
|
(2,402
|
)
|
||
Comprehensive income attributable to Laureate Education, Inc.
|
$
|
1,024,681
|
|
|
$
|
292,508
|
|
|
|
|
|
||||
|
June 30, 2019
|
|
December 31, 2018
|
||||
Assets
|
(Unaudited)
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents (includes VIE amounts of $69,692 and $158,387, see Note 2)
|
$
|
236,412
|
|
|
$
|
388,490
|
|
Restricted cash
|
188,938
|
|
|
201,300
|
|
||
Receivables:
|
|
|
|
||||
Accounts and notes receivable
|
531,390
|
|
|
399,322
|
|
||
Other receivables
|
13,943
|
|
|
11,596
|
|
||
Allowance for doubtful accounts
|
(177,167
|
)
|
|
(161,649
|
)
|
||
Receivables, net
|
368,166
|
|
|
249,269
|
|
||
Income tax receivable
|
42,094
|
|
|
18,515
|
|
||
Prepaid expenses and other current assets
|
98,083
|
|
|
53,187
|
|
||
Current assets held for sale
|
187,166
|
|
|
306,372
|
|
||
Total current assets (includes VIE amounts of $424,040 and $483,613, see Note 2)
|
1,120,859
|
|
|
1,217,133
|
|
||
Notes receivable, net
|
14,613
|
|
|
2,397
|
|
||
Property and equipment:
|
|
|
|
||||
Land
|
239,860
|
|
|
234,826
|
|
||
Buildings
|
668,619
|
|
|
645,177
|
|
||
Furniture, equipment and software
|
1,013,347
|
|
|
968,468
|
|
||
Leasehold improvements
|
335,259
|
|
|
356,824
|
|
||
Construction in-progress
|
40,720
|
|
|
60,919
|
|
||
Accumulated depreciation and amortization
|
(1,059,335
|
)
|
|
(987,279
|
)
|
||
Property and equipment, net
|
1,238,470
|
|
|
1,278,935
|
|
||
Operating lease right-of-use assets, net
|
937,884
|
|
|
—
|
|
||
Land use rights, net
|
1,607
|
|
|
1,552
|
|
||
Goodwill
|
1,737,455
|
|
|
1,707,089
|
|
||
Other intangible assets:
|
|
|
|
||||
Tradenames
|
1,134,648
|
|
|
1,126,244
|
|
||
Other intangible assets, net
|
2,076
|
|
|
25,429
|
|
||
Deferred costs, net
|
70,283
|
|
|
66,835
|
|
||
Deferred income taxes
|
150,076
|
|
|
136,487
|
|
||
Derivative instruments
|
—
|
|
|
3,259
|
|
||
Other assets
|
189,958
|
|
|
172,817
|
|
||
Long-term assets held for sale
|
493,859
|
|
|
1,031,459
|
|
||
Total assets (includes VIE amounts of $1,133,619 and $1,196,813, see Note 2)
|
$
|
7,091,788
|
|
|
$
|
6,769,636
|
|
|
|
|
|
||||
|
June 30, 2019
|
|
December 31, 2018
|
||||
Liabilities and stockholders' equity
|
(Unaudited)
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
70,908
|
|
|
$
|
67,303
|
|
Accrued expenses
|
231,836
|
|
|
227,583
|
|
||
Accrued compensation and benefits
|
172,745
|
|
|
196,355
|
|
||
Deferred revenue and student deposits
|
283,763
|
|
|
193,226
|
|
||
Current portion of operating leases
|
95,697
|
|
|
—
|
|
||
Current portion of long-term debt and finance leases
|
136,127
|
|
|
101,866
|
|
||
Current portion of due to shareholders of acquired companies
|
14,239
|
|
|
23,820
|
|
||
Income taxes payable
|
30,360
|
|
|
20,901
|
|
||
Derivative instruments
|
—
|
|
|
4,021
|
|
||
Other current liabilities
|
30,649
|
|
|
46,621
|
|
||
Current liabilities held for sale
|
139,162
|
|
|
308,391
|
|
||
Total current liabilities (includes VIE amounts of $190,725 and $207,977, see Note 2)
|
1,205,486
|
|
|
1,190,087
|
|
||
Long-term operating leases, less current portion
|
862,369
|
|
|
—
|
|
||
Long-term debt and finance leases, less current portion
|
1,222,142
|
|
|
2,593,585
|
|
||
Due to shareholders of acquired companies, less current portion
|
21,626
|
|
|
21,571
|
|
||
Deferred compensation
|
13,059
|
|
|
12,778
|
|
||
Income taxes payable
|
86,367
|
|
|
93,460
|
|
||
Deferred income taxes
|
227,677
|
|
|
217,558
|
|
||
Derivative instruments
|
—
|
|
|
6,656
|
|
||
Other long-term liabilities
|
169,627
|
|
|
214,306
|
|
||
Long-term liabilities held for sale
|
163,859
|
|
|
354,293
|
|
||
Total liabilities (includes VIE amounts of $318,677 and $274,744, see Note 2)
|
3,972,212
|
|
|
4,704,294
|
|
||
Redeemable noncontrolling interests and equity
|
12,493
|
|
|
14,396
|
|
||
Stockholders' equity:
|
|
|
|
||||
Preferred stock, par value $0.001 per share – 49,889 shares authorized as of June 30, 2019 and December 31, 2018, respectively, no shares issued and outstanding as of June 30, 2019 and December 31, 2018
|
—
|
|
|
—
|
|
||
Class A common stock, par value $0.004 per share – 700,000 shares authorized, 118,806 shares issued and outstanding as of June 30, 2019 and 107,450 shares issued and outstanding as of December 31, 2018
|
475
|
|
|
430
|
|
||
Class B common stock, par value $0.004 per share – 175,000 shares authorized, 105,866 shares issued and outstanding as of June 30, 2019 and 116,865 shares issued and outstanding as of December 31, 2018
|
423
|
|
|
467
|
|
||
Additional paid-in capital
|
3,707,305
|
|
|
3,703,796
|
|
||
Retained earnings (accumulated deficit)
|
470,860
|
|
|
(530,919
|
)
|
||
Accumulated other comprehensive loss
|
(1,060,849
|
)
|
|
(1,112,695
|
)
|
||
Total Laureate Education, Inc. stockholders' equity
|
3,118,214
|
|
|
2,061,079
|
|
||
Noncontrolling interests
|
(11,131
|
)
|
|
(10,133
|
)
|
||
Total stockholders' equity
|
3,107,083
|
|
|
2,050,946
|
|
||
Total liabilities and stockholders' equity
|
$
|
7,091,788
|
|
|
$
|
6,769,636
|
|
For the six months ended June 30,
|
2019
|
|
2018
|
||||
Cash flows from operating activities
|
(Unaudited)
|
|
(Unaudited)
|
||||
Net income
|
$
|
973,881
|
|
|
$
|
395,501
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
97,384
|
|
|
130,164
|
|
||
Amortization of operating lease right-of-use assets
|
62,788
|
|
|
—
|
|
||
Loss on impairment of assets
|
470
|
|
|
—
|
|
||
Gain on sales of subsidiaries and disposal of property and equipment, net
|
(852,348
|
)
|
|
(309,918
|
)
|
||
Gain on derivative instruments
|
(7,977
|
)
|
|
(92,680
|
)
|
||
Payments for settlement of derivative contracts
|
(8,233
|
)
|
|
—
|
|
||
Loss on debt extinguishment
|
26,217
|
|
|
7,481
|
|
||
Non-cash interest expense
|
(317
|
)
|
|
11,023
|
|
||
Non-cash share-based compensation expense
|
8,004
|
|
|
3,931
|
|
||
Bad debt expense
|
62,410
|
|
|
58,282
|
|
||
Deferred income taxes
|
4,744
|
|
|
(660
|
)
|
||
Unrealized foreign currency exchange (gain) loss
|
(5,246
|
)
|
|
18,721
|
|
||
Non-cash loss (gain) from non-income tax contingencies
|
4,609
|
|
|
(928
|
)
|
||
Other, net
|
(4,117
|
)
|
|
(10,032
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Receivables
|
(221,719
|
)
|
|
(184,005
|
)
|
||
Prepaid expenses and other assets
|
(78,740
|
)
|
|
(83,347
|
)
|
||
Accounts payable and accrued expenses
|
(33,562
|
)
|
|
(54,020
|
)
|
||
Income tax receivable/payable, net
|
(53,183
|
)
|
|
11,951
|
|
||
Deferred revenue and other liabilities
|
57,482
|
|
|
100,372
|
|
||
Net cash provided by operating activities
|
32,547
|
|
|
1,836
|
|
||
Cash flows from investing activities
|
|
|
|
||||
Purchase of property and equipment
|
(62,801
|
)
|
|
(93,741
|
)
|
||
Expenditures for deferred costs
|
(8,022
|
)
|
|
(7,732
|
)
|
||
Receipts from sales of discontinued operations, net of cash sold, property and equipment and other
|
1,161,440
|
|
|
374,713
|
|
||
Settlement of derivatives related to sale of discontinued operations and net investment hedge
|
12,866
|
|
|
(9,960
|
)
|
||
Business acquisitions, net of cash acquired
|
(1,205
|
)
|
|
—
|
|
||
Payments from related parties
|
87
|
|
|
983
|
|
||
Net cash provided by investing activities
|
1,102,365
|
|
|
264,263
|
|
||
Cash flows from financing activities
|
|
|
|
||||
Proceeds from issuance of long-term debt, net of original issue discount
|
507,691
|
|
|
298,726
|
|
||
Payments on long-term debt
|
(1,877,310
|
)
|
|
(671,721
|
)
|
||
Payments of deferred purchase price for acquisitions
|
(12,133
|
)
|
|
(5,875
|
)
|
||
Payments to purchase noncontrolling interests
|
(5,761
|
)
|
|
(127
|
)
|
||
Payment of dividends on Series A Preferred Stock
|
—
|
|
|
(11,103
|
)
|
||
Withholding of shares to satisfy tax withholding for vested stock awards
|
(1,251
|
)
|
|
(1,744
|
)
|
||
Payments of debt issuance costs and redemption premiums
|
(5,949
|
)
|
|
(303
|
)
|
||
Distributions to noncontrolling interest holders
|
(1,363
|
)
|
|
(912
|
)
|
||
Net cash used in financing activities
|
(1,396,076
|
)
|
|
(393,059
|
)
|
||
Effects of exchange rate changes on Cash and cash equivalents and Restricted cash
|
8,651
|
|
|
3,822
|
|
||
Change in cash included in current assets held for sale
|
88,073
|
|
|
14,082
|
|
||
Net change in Cash and cash equivalents and Restricted cash
|
(164,440
|
)
|
|
(109,056
|
)
|
||
Cash and cash equivalents and Restricted cash at beginning of period
|
589,790
|
|
|
532,782
|
|
||
Cash and cash equivalents and Restricted cash at end of period
|
$
|
425,350
|
|
|
$
|
423,726
|
|
|
For the three months ended June 30,
|
|
For the six months ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Selected Statements of Operations information:
|
|
|
|
|
|
|
|
||||||||
Revenues, by segment:
|
|
|
|
|
|
|
|
||||||||
Brazil
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mexico
|
—
|
|
|
86
|
|
|
—
|
|
|
86
|
|
||||
Andean
|
148,472
|
|
|
150,504
|
|
|
204,922
|
|
|
205,540
|
|
||||
Revenues
|
148,472
|
|
|
150,590
|
|
|
204,922
|
|
|
205,626
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
6,890
|
|
|
6,490
|
|
|
12,986
|
|
|
13,235
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating income (loss), by segment:
|
|
|
|
|
|
|
|
||||||||
Brazil
|
(17
|
)
|
|
(22
|
)
|
|
(34
|
)
|
|
(40
|
)
|
||||
Mexico
|
(99
|
)
|
|
(71
|
)
|
|
(196
|
)
|
|
(228
|
)
|
||||
Andean
|
44,519
|
|
|
34,011
|
|
|
17,299
|
|
|
(5,240
|
)
|
||||
Operating income (loss)
|
44,403
|
|
|
33,918
|
|
|
17,069
|
|
|
(5,508
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Net income
|
41,785
|
|
|
39,042
|
|
|
17,585
|
|
|
4,047
|
|
||||
Net income attributable to Laureate Education, Inc.
|
41,785
|
|
|
39,042
|
|
|
17,585
|
|
|
4,047
|
|
|
For the three months ended June 30,
|
|
For the six months ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net income (loss) attributable to Laureate Education, Inc.:
|
|
|
|
|
|
|
|
||||||||
Variable interest entities
|
$
|
41,785
|
|
|
$
|
39,042
|
|
|
$
|
17,585
|
|
|
$
|
4,047
|
|
Other operations
|
699,745
|
|
|
238,626
|
|
|
654,533
|
|
|
220,359
|
|
||||
Corporate and eliminations
|
40,062
|
|
|
(53,256
|
)
|
|
300,717
|
|
|
168,885
|
|
||||
Net income attributable to Laureate Education, Inc.
|
$
|
781,592
|
|
|
$
|
224,412
|
|
|
$
|
972,835
|
|
|
$
|
393,291
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
VIE
|
|
Consolidated
|
|
VIE
|
|
Consolidated
|
||||||||
Balance Sheets data:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
69,692
|
|
|
$
|
236,412
|
|
|
$
|
158,387
|
|
|
$
|
388,490
|
|
Current assets held for sale
|
102,792
|
|
|
187,166
|
|
|
183,880
|
|
|
306,372
|
|
||||
Other current assets
|
251,556
|
|
|
697,281
|
|
|
141,346
|
|
|
522,271
|
|
||||
Total current assets
|
424,040
|
|
|
1,120,859
|
|
|
483,613
|
|
|
1,217,133
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Goodwill
|
172,557
|
|
|
1,737,455
|
|
|
168,473
|
|
|
1,707,089
|
|
||||
Tradenames
|
68,319
|
|
|
1,134,648
|
|
|
66,929
|
|
|
1,126,244
|
|
||||
Other intangible assets, net
|
—
|
|
|
2,076
|
|
|
—
|
|
|
25,429
|
|
||||
Operating lease right-of-use assets, net
|
76,620
|
|
|
937,884
|
|
|
—
|
|
|
—
|
|
||||
Long-term assets held for sale
|
99,967
|
|
|
493,859
|
|
|
165,087
|
|
|
1,031,459
|
|
||||
Other long-term assets
|
292,116
|
|
|
1,665,007
|
|
|
312,711
|
|
|
1,662,282
|
|
||||
Total assets
|
1,133,619
|
|
|
7,091,788
|
|
|
1,196,813
|
|
|
6,769,636
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Current liabilities held for sale
|
34,066
|
|
|
139,162
|
|
|
101,320
|
|
|
308,391
|
|
||||
Other current liabilities
|
156,659
|
|
|
1,066,324
|
|
|
106,657
|
|
|
881,696
|
|
||||
Long-term operating leases, less current portion
|
65,836
|
|
|
862,369
|
|
|
—
|
|
|
—
|
|
||||
Long-term liabilities held for sale
|
28,939
|
|
|
163,859
|
|
|
42,265
|
|
|
354,293
|
|
||||
Long-term debt and other long-term liabilities
|
33,177
|
|
|
1,740,498
|
|
|
24,502
|
|
|
3,159,914
|
|
||||
Total liabilities
|
318,677
|
|
|
3,972,212
|
|
|
274,744
|
|
|
4,704,294
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total stockholders' equity
|
814,942
|
|
|
3,107,083
|
|
|
922,069
|
|
|
2,050,946
|
|
||||
Total stockholders' equity attributable to Laureate Education, Inc.
|
814,942
|
|
|
3,118,214
|
|
|
921,747
|
|
|
2,061,079
|
|
•
|
The recognition of ROU assets and lease liabilities for operating leases, which totaled $937,884 and $958,066, respectively, as of June 30, 2019;
|
•
|
An increase in 2019 rent expense of approximately $13,000 for continuing operations primarily related to build-to-suit arrangements where Laureate was deemed to be the owner of the construction. Upon adoption of this standard, these arrangements were classified on the balance sheet as operating leases and the related ROU asset is being amortized to rent expense rather than depreciation expense; and
|
•
|
A cumulative-effect adjustment to retained earnings upon adoption of $28,944, which is primarily attributable to the reclassification into retained earnings of deferred gain liabilities related to sale-leaseback transactions that were classified as operating leases upon adoption.
|
|
Brazil
|
Mexico
|
Andean
|
Rest of World
|
Online & Partnerships
|
Corporate(1)
|
Total
|
||||||||||||||||
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tuition and educational services
|
$
|
333,758
|
|
$
|
178,088
|
|
$
|
448,971
|
|
$
|
63,677
|
|
$
|
177,590
|
|
$
|
—
|
|
$
|
1,202,084
|
|
120
|
%
|
Other
|
2,443
|
|
21,167
|
|
22,762
|
|
1,996
|
|
13,319
|
|
(1,053
|
)
|
60,634
|
|
6
|
%
|
|||||||
Gross revenue
|
$
|
336,201
|
|
$
|
199,255
|
|
$
|
471,733
|
|
$
|
65,673
|
|
$
|
190,909
|
|
$
|
(1,053
|
)
|
$
|
1,262,718
|
|
126
|
%
|
Less: Discounts / waivers / scholarships
|
(139,095
|
)
|
(36,800
|
)
|
(48,739
|
)
|
(5,088
|
)
|
(31,194
|
)
|
—
|
|
(260,916
|
)
|
(26
|
)%
|
|||||||
Total
|
$
|
197,106
|
|
$
|
162,455
|
|
$
|
422,994
|
|
$
|
60,585
|
|
$
|
159,715
|
|
$
|
(1,053
|
)
|
$
|
1,001,802
|
|
100
|
%
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Tuition and educational services
|
$
|
343,171
|
|
$
|
174,964
|
|
$
|
441,053
|
|
$
|
63,110
|
|
$
|
180,373
|
|
$
|
—
|
|
$
|
1,202,671
|
|
118
|
%
|
Other
|
2,842
|
|
19,951
|
|
21,386
|
|
3,047
|
|
12,550
|
|
(3,890
|
)
|
55,886
|
|
5
|
%
|
|||||||
Gross revenue
|
$
|
346,013
|
|
$
|
194,915
|
|
$
|
462,439
|
|
$
|
66,157
|
|
$
|
192,923
|
|
$
|
(3,890
|
)
|
$
|
1,258,557
|
|
124
|
%
|
Less: Discounts / waivers / scholarships
|
(120,414
|
)
|
(35,270
|
)
|
(52,893
|
)
|
(4,816
|
)
|
(27,968
|
)
|
—
|
|
(241,361
|
)
|
(24
|
)%
|
|||||||
Total
|
$
|
225,599
|
|
$
|
159,645
|
|
$
|
409,546
|
|
$
|
61,341
|
|
$
|
164,955
|
|
$
|
(3,890
|
)
|
$
|
1,017,196
|
|
100
|
%
|
|
Brazil
|
Mexico
|
Andean
|
Rest of World
|
Online & Partnerships
|
Corporate(1)
|
Total
|
||||||||||||||||
2019
|
|
|
|
|
|
|
|
|
|||||||||||||||
Tuition and educational services
|
$
|
535,013
|
|
$
|
342,890
|
|
$
|
586,374
|
|
$
|
117,756
|
|
$
|
358,640
|
|
$
|
—
|
|
$
|
1,940,673
|
|
120
|
%
|
Other
|
4,367
|
|
47,662
|
|
38,610
|
|
5,174
|
|
25,327
|
|
(562
|
)
|
120,578
|
|
7
|
%
|
|||||||
Gross revenue
|
$
|
539,380
|
|
$
|
390,552
|
|
$
|
624,984
|
|
$
|
122,930
|
|
$
|
383,967
|
|
$
|
(562
|
)
|
$
|
2,061,251
|
|
127
|
%
|
Less: Discounts / waivers / scholarships
|
(232,306
|
)
|
(71,633
|
)
|
(63,047
|
)
|
(8,189
|
)
|
(62,478
|
)
|
—
|
|
(437,653
|
)
|
(27
|
)%
|
|||||||
Total
|
$
|
307,074
|
|
$
|
318,919
|
|
$
|
561,937
|
|
$
|
114,741
|
|
$
|
321,489
|
|
$
|
(562
|
)
|
$
|
1,623,598
|
|
100
|
%
|
2018
|
|
|
|
|
|
|
|
|
|||||||||||||||
Tuition and educational services
|
$
|
545,274
|
|
$
|
341,274
|
|
$
|
577,016
|
|
$
|
116,425
|
|
$
|
361,618
|
|
$
|
—
|
|
$
|
1,941,607
|
|
118
|
%
|
Other
|
5,703
|
|
45,229
|
|
36,929
|
|
5,236
|
|
26,732
|
|
(5,723
|
)
|
114,106
|
|
7
|
%
|
|||||||
Gross revenue
|
$
|
550,977
|
|
$
|
386,503
|
|
$
|
613,945
|
|
$
|
121,661
|
|
$
|
388,350
|
|
$
|
(5,723
|
)
|
$
|
2,055,713
|
|
125
|
%
|
Less: Discounts / waivers / scholarships
|
(202,586
|
)
|
(70,960
|
)
|
(69,345
|
)
|
(8,046
|
)
|
(55,364
|
)
|
—
|
|
(406,301
|
)
|
(25
|
)%
|
|||||||
Total
|
$
|
348,391
|
|
$
|
315,543
|
|
$
|
544,600
|
|
$
|
113,615
|
|
$
|
332,986
|
|
$
|
(5,723
|
)
|
$
|
1,649,412
|
|
100
|
%
|
For the three months ended June 30,
|
2019
|
|
2018
|
||||
Revenues
|
$
|
147,947
|
|
|
$
|
230,721
|
|
Depreciation and amortization
|
—
|
|
|
9,517
|
|
||
Share-based compensation expense
|
106
|
|
|
427
|
|
||
Other direct costs
|
113,735
|
|
|
173,222
|
|
||
Operating income
|
34,106
|
|
|
47,555
|
|
||
Other non-operating income (expense)
|
3,436
|
|
|
(13,248
|
)
|
||
Pretax income of discontinued operations
|
37,542
|
|
|
34,307
|
|
||
Income tax (expense) benefit
|
(3,942
|
)
|
|
3,765
|
|
||
Income from discontinued operations, net of tax
|
$
|
33,600
|
|
|
$
|
38,072
|
|
|
|
|
|
||||
|
|
|
|
||||
For the six months ended June 30,
|
2019
|
|
2018
|
||||
Revenues
|
$
|
350,563
|
|
|
$
|
483,793
|
|
Depreciation and amortization
|
—
|
|
|
20,310
|
|
||
Share-based compensation expense
|
269
|
|
|
747
|
|
||
Other direct costs
|
253,382
|
|
|
350,020
|
|
||
Operating income
|
96,912
|
|
|
112,716
|
|
||
Other non-operating income (loss)
|
6,554
|
|
|
(13,173
|
)
|
||
Pretax income of discontinued operations
|
103,466
|
|
|
99,543
|
|
||
Income tax expense
|
(13,292
|
)
|
|
(42,618
|
)
|
||
Income from discontinued operations, net of tax
|
$
|
90,174
|
|
|
$
|
56,925
|
|
|
|
|
|
||||
Operating cash flows of discontinued operations
|
$
|
13,157
|
|
|
$
|
64,505
|
|
Investing cash flows of discontinued operations
|
$
|
(11,007
|
)
|
|
$
|
(22,031
|
)
|
Financing cash flows of discontinued operations
|
$
|
(25,712
|
)
|
|
$
|
(9,903
|
)
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Assets of Discontinued Operations
|
|
|
|
||||
Cash and cash equivalents
|
$
|
123,224
|
|
|
$
|
214,934
|
|
Receivables, net
|
35,947
|
|
|
38,588
|
|
||
Property and equipment, net
|
292,129
|
|
|
667,527
|
|
||
Goodwill
|
13,362
|
|
|
131,329
|
|
||
Tradenames
|
17,170
|
|
|
124,932
|
|
||
Operating lease right-of-use assets, net
|
69,951
|
|
|
—
|
|
||
Other assets
|
58,879
|
|
|
99,566
|
|
||
Subtotal: assets of Discontinued Operations
|
$
|
610,662
|
|
|
$
|
1,276,876
|
|
|
|
|
|
||||
Other assets classified as held for sale: UniNorte Brazil
|
|
|
|
||||
Receivables, net
|
$
|
6,750
|
|
|
$
|
6,983
|
|
Property and equipment, net
|
14,366
|
|
|
16,726
|
|
||
Goodwill
|
15,379
|
|
|
15,165
|
|
||
Tradenames
|
8,261
|
|
|
8,146
|
|
||
Operating lease right-of-use assets, net
|
18,034
|
|
|
—
|
|
||
Other assets
|
7,573
|
|
|
13,935
|
|
||
Subtotal: other assets classified as held for sale
|
$
|
70,363
|
|
|
$
|
60,955
|
|
|
|
|
|
||||
Total assets held for sale
|
$
|
681,025
|
|
|
$
|
1,337,831
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Liabilities of Discontinued Operations
|
|
|
|
||||
Deferred revenue and student deposits
|
$
|
39,989
|
|
|
$
|
115,969
|
|
Operating leases, including current portion
|
75,542
|
|
|
—
|
|
||
Long-term debt and finance leases, including current portion
|
63,897
|
|
|
278,074
|
|
||
Other liabilities
|
96,093
|
|
|
253,397
|
|
||
Subtotal: liabilities of Discontinued Operations
|
$
|
275,521
|
|
|
$
|
647,440
|
|
|
|
|
|
||||
Other liabilities classified as held for sale: UniNorte Brazil
|
|
|
|
||||
Deferred revenue and student deposits
|
$
|
546
|
|
|
$
|
469
|
|
Operating leases, including current portion
|
11,641
|
|
|
—
|
|
||
Long-term debt and finance leases, including current portion
|
2,486
|
|
|
5,370
|
|
||
Other liabilities
|
12,827
|
|
|
9,405
|
|
||
Subtotal: other liabilities classified as held for sale
|
$
|
27,500
|
|
|
$
|
15,244
|
|
|
|
|
|
||||
Total liabilities held for sale
|
$
|
303,021
|
|
|
$
|
662,684
|
|
|
June 30, 2019
|
December 31, 2018
|
Nominal Currency
|
Interest
Rate % |
||||
Universidade Anhembi Morumbi (UAM Brazil)
|
$
|
32,592
|
|
$
|
30,912
|
|
BRL
|
CDI + 2%
|
Faculdade Porto-Alegrense (FAPA)
|
2,137
|
|
1,943
|
|
BRL
|
IGP-M
|
||
IADE Group
|
1,136
|
|
1,141
|
|
EUR
|
3%
|
||
University of St. Augustine for Health Sciences, LLC (St. Augustine)
|
—
|
|
11,395
|
|
USD
|
7%
|
||
Total due to shareholders of acquired companies
|
35,865
|
|
45,391
|
|
|
|
||
Less: Current portion of due to shareholders of acquired companies
|
14,239
|
|
23,820
|
|
|
|
||
Due to shareholders of acquired companies, less current portion
|
$
|
21,626
|
|
$
|
21,571
|
|
|
|
BRL: Brazilian Real
|
|
CDI: Certificados de Depósitos Interbancários (Brazil)
|
EUR: European Euro
|
|
IGP-M: General Index of Market Prices (Brazil)
|
USD: United States Dollar
|
|
|
|
For the three months ended
|
|
For the six months ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Brazil
|
$
|
197,106
|
|
|
$
|
225,599
|
|
|
$
|
307,074
|
|
|
$
|
348,391
|
|
Mexico
|
162,455
|
|
|
159,645
|
|
|
318,919
|
|
|
315,543
|
|
||||
Andean
|
422,994
|
|
|
409,546
|
|
|
561,937
|
|
|
544,600
|
|
||||
Rest of World
|
60,585
|
|
|
61,341
|
|
|
114,741
|
|
|
113,615
|
|
||||
Online & Partnerships
|
159,715
|
|
|
164,955
|
|
|
321,489
|
|
|
332,986
|
|
||||
Corporate
|
(1,053
|
)
|
|
(3,890
|
)
|
|
(562
|
)
|
|
(5,723
|
)
|
||||
Revenues
|
$
|
1,001,802
|
|
|
$
|
1,017,196
|
|
|
$
|
1,623,598
|
|
|
$
|
1,649,412
|
|
Adjusted EBITDA of reportable segments
|
|
|
|
|
|
|
|
||||||||
Brazil
|
$
|
58,856
|
|
|
$
|
77,934
|
|
|
$
|
28,200
|
|
|
$
|
51,918
|
|
Mexico
|
31,585
|
|
|
27,806
|
|
|
57,413
|
|
|
58,250
|
|
||||
Andean
|
186,734
|
|
|
184,198
|
|
|
153,491
|
|
|
144,766
|
|
||||
Rest of World
|
10,459
|
|
|
7,603
|
|
|
14,958
|
|
|
10,593
|
|
||||
Online & Partnerships
|
49,859
|
|
|
45,427
|
|
|
98,435
|
|
|
90,401
|
|
||||
Total Adjusted EBITDA of reportable segments
|
337,493
|
|
|
342,968
|
|
|
352,497
|
|
|
355,928
|
|
||||
Reconciling items:
|
|
|
|
|
|
|
|
||||||||
Corporate
|
(40,205
|
)
|
|
(39,368
|
)
|
|
(76,814
|
)
|
|
(81,994
|
)
|
||||
Depreciation and amortization expense
|
(49,740
|
)
|
|
(52,885
|
)
|
|
(97,384
|
)
|
|
(109,854
|
)
|
||||
Loss on impairment of assets
|
(470
|
)
|
|
—
|
|
|
(470
|
)
|
|
—
|
|
||||
Share-based compensation expense
|
(4,748
|
)
|
|
(7,261
|
)
|
|
(7,735
|
)
|
|
(3,184
|
)
|
||||
EiP expenses
|
(28,633
|
)
|
|
(25,234
|
)
|
|
(40,926
|
)
|
|
(35,297
|
)
|
||||
Operating income
|
213,697
|
|
|
218,220
|
|
|
129,168
|
|
|
125,599
|
|
||||
Interest income
|
2,844
|
|
|
2,588
|
|
|
6,397
|
|
|
5,856
|
|
||||
Interest expense
|
(41,467
|
)
|
|
(60,110
|
)
|
|
(96,122
|
)
|
|
(123,445
|
)
|
||||
Loss on debt extinguishment
|
(15,595
|
)
|
|
—
|
|
|
(26,217
|
)
|
|
(7,481
|
)
|
||||
Gain on derivatives
|
2,632
|
|
|
111,596
|
|
|
7,815
|
|
|
92,256
|
|
||||
Other income (expense), net
|
7,696
|
|
|
(91
|
)
|
|
8,055
|
|
|
2,506
|
|
||||
Foreign currency exchange gain (loss), net
|
8,817
|
|
|
(5,668
|
)
|
|
4,158
|
|
|
(17,450
|
)
|
||||
Income from continuing operations before income taxes
|
$
|
178,624
|
|
|
$
|
266,535
|
|
|
$
|
33,254
|
|
|
$
|
77,841
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
||||
Brazil
|
$
|
1,189,061
|
|
|
$
|
1,011,391
|
|
Mexico
|
1,300,938
|
|
|
971,309
|
|
||
Andean
|
1,870,780
|
|
|
1,608,406
|
|
||
Rest of World
|
250,662
|
|
|
231,421
|
|
||
Online & Partnerships
|
1,245,058
|
|
|
1,308,854
|
|
||
Corporate and Discontinued Operations
|
1,235,289
|
|
|
1,638,255
|
|
||
Total assets
|
$
|
7,091,788
|
|
|
$
|
6,769,636
|
|
|
Brazil
|
Mexico
|
Andean
|
Rest of World
|
Online & Partnerships
|
Total
|
||||||||||||
Balance at December 31, 2018
|
$
|
406,452
|
|
$
|
498,219
|
|
$
|
254,259
|
|
$
|
87,419
|
|
$
|
460,740
|
|
$
|
1,707,089
|
|
Acquisitions
|
1,337
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,337
|
|
||||||
Dispositions
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Impairments
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Currency translation adjustments
|
5,747
|
|
19,172
|
|
5,078
|
|
(968
|
)
|
—
|
|
29,029
|
|
||||||
Adjustments to prior acquisitions
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Balance at June 30, 2019
|
$
|
413,536
|
|
$
|
517,391
|
|
$
|
259,337
|
|
$
|
86,451
|
|
$
|
460,740
|
|
$
|
1,737,455
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Senior long-term debt:
|
|
|
|
||||
Senior Secured Credit Facility (stated maturity dates of April 2022 as of June 30, 2019 and April 2022 and April 2024 as of December 31, 2018), net of discount
|
$
|
14,500
|
|
|
$
|
1,321,629
|
|
Senior Notes (stated maturity date May 2025)
|
800,000
|
|
|
800,000
|
|
||
Total senior long-term debt
|
814,500
|
|
|
2,121,629
|
|
||
Other debt:
|
|
|
|
||||
Lines of credit
|
29,314
|
|
|
37,899
|
|
||
Notes payable and other debt
|
502,543
|
|
|
504,522
|
|
||
Total senior and other debt
|
1,346,357
|
|
|
2,664,050
|
|
||
Finance lease obligations and sale-leaseback financings
|
83,110
|
|
|
119,642
|
|
||
Total long-term debt and finance leases
|
1,429,467
|
|
|
2,783,692
|
|
||
Less: total unamortized deferred financing costs
|
71,198
|
|
|
88,241
|
|
||
Less: current portion of long-term debt and finance leases
|
136,127
|
|
|
101,866
|
|
||
Long-term debt and finance leases, less current portion
|
$
|
1,222,142
|
|
|
$
|
2,593,585
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
Carrying amount
|
|
Estimated fair value
|
|
Carrying amount
|
|
Estimated fair value
|
||||||||
Total senior and other debt
|
$
|
1,346,357
|
|
|
$
|
1,415,357
|
|
|
$
|
2,664,050
|
|
|
$
|
2,677,024
|
|
Leases
|
Classification
|
June 30, 2019
|
||
Assets:
|
|
|
||
Operating
|
Operating lease right-of-use assets, net
|
$
|
937,884
|
|
Finance
|
Buildings, Furniture, equipment and software, net
|
35,128
|
|
|
Total leased assets
|
|
$
|
973,012
|
|
|
|
|
||
Liabilities:
|
|
|
||
Current
|
|
|
||
Operating
|
Current portion of operating leases
|
$
|
95,697
|
|
Finance
|
Current portion of long-term debt and finance leases
|
3,805
|
|
|
Non-current
|
|
|
||
Operating
|
Long-term operating leases, less current portion
|
862,369
|
|
|
Finance
|
Long-term debt and finance leases, less current portion
|
34,252
|
|
|
Total lease liabilities
|
|
$
|
996,123
|
|
Lease Term and Discount Rate
|
June 30, 2019
|
|
Weighted average remaining lease terms
|
|
|
Operating leases
|
9.5 years
|
|
Finance leases
|
10.5 years
|
|
|
|
|
Weighted average discount rate
|
|
|
Operating leases
|
9.50
|
%
|
Finance leases
|
9.20
|
%
|
Lease Cost
|
Classification
|
For the three months ended June 30, 2019
|
For the six months ended June 30, 2019
|
||||
Operating lease cost
|
Direct costs
|
$
|
44,798
|
|
$
|
90,514
|
|
Finance lease cost
|
|
|
|
||||
Amortization of leased assets
|
Direct costs
|
1,492
|
|
2,638
|
|
||
Interest on leased assets
|
Interest expense
|
856
|
|
1,477
|
|
||
Short-term lease costs
|
Direct costs
|
1,313
|
|
1,990
|
|
||
Variable lease costs
|
Direct costs
|
2,725
|
|
6,573
|
|
||
Sublease income
|
Revenues
|
(1,252
|
)
|
(2,211
|
)
|
||
Total lease cost
|
|
$
|
49,932
|
|
$
|
100,981
|
|
Maturity of Lease Liability
|
Operating Leases
|
Finance Leases
|
||||
Year 1
|
$
|
178,746
|
|
$
|
6,999
|
|
Year 2
|
170,477
|
|
6,291
|
|
||
Year 3
|
159,700
|
|
5,839
|
|
||
Year 4
|
150,842
|
|
5,740
|
|
||
Year 5
|
141,027
|
|
4,430
|
|
||
Thereafter
|
632,804
|
|
30,151
|
|
||
Total lease payments
|
$
|
1,433,596
|
|
$
|
59,450
|
|
Less: interest and inflation
|
(475,530
|
)
|
(21,393
|
)
|
||
Present value of lease liabilities
|
$
|
958,066
|
|
$
|
38,057
|
|
|
Lease Payments
|
||
2019
|
$
|
151,795
|
|
2020
|
142,995
|
|
|
2021
|
135,426
|
|
|
2022
|
128,441
|
|
|
2023
|
119,955
|
|
|
Thereafter
|
482,220
|
|
|
Total
|
$
|
1,160,832
|
|
|
Nominal Currency
|
First Exercisable Date
|
Estimated Value as of June 30, 2019 redeemable within 12-months:
|
|
Reported
Value |
||||
Noncontrolling interest holder put arrangements
|
|
|
|
|
|
||||
INTI Education Holdings Sdn Bhd (Inti Holdings) - 10.10%
|
MYR
|
Current
|
$
|
10,779
|
|
|
$
|
10,779
|
|
Total noncontrolling interest holder put arrangements
|
|
|
10,779
|
|
|
10,779
|
|
||
Puttable common stock - not currently redeemable
|
USD
|
*
|
—
|
|
|
1,714
|
|
||
Total redeemable noncontrolling interests and equity
|
|
|
$
|
10,779
|
|
|
$
|
12,493
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Financing receivables
|
$
|
36,217
|
|
|
$
|
16,531
|
|
Allowance for doubtful accounts
|
(6,371
|
)
|
|
(6,395
|
)
|
||
Financing receivables, net of allowances
|
$
|
29,846
|
|
|
$
|
10,136
|
|
|
Chile
|
|
Other
|
|
Total
|
||||||
As of June 30, 2019
|
|
|
|
|
|
||||||
Amounts past due less than one year
|
$
|
9,881
|
|
|
$
|
1,086
|
|
|
$
|
10,967
|
|
Amounts past due one year or greater
|
3,143
|
|
|
140
|
|
|
3,283
|
|
|||
Total past due (on non-accrual status)
|
13,024
|
|
|
1,226
|
|
|
14,250
|
|
|||
Not past due
|
20,588
|
|
|
1,379
|
|
|
21,967
|
|
|||
Total financing receivables
|
$
|
33,612
|
|
|
$
|
2,605
|
|
|
$
|
36,217
|
|
|
|
|
|
|
|
||||||
As of December 31, 2018
|
|
|
|
|
|
||||||
Amounts past due less than one year
|
$
|
7,618
|
|
|
$
|
644
|
|
|
$
|
8,262
|
|
Amounts past due one year or greater
|
2,879
|
|
|
192
|
|
|
3,071
|
|
|||
Total past due (on non-accrual status)
|
10,497
|
|
|
836
|
|
|
11,333
|
|
|||
Not past due
|
4,980
|
|
|
218
|
|
|
5,198
|
|
|||
Total financing receivables
|
$
|
15,477
|
|
|
$
|
1,054
|
|
|
$
|
16,531
|
|
|
Chile
|
|
Other
|
|
Total
|
||||||
Balance at December 31, 2018
|
$
|
(6,108
|
)
|
|
$
|
(287
|
)
|
|
$
|
(6,395
|
)
|
Charge-offs
|
1,071
|
|
|
495
|
|
|
1,566
|
|
|||
Recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|||
Reclassifications
|
—
|
|
|
—
|
|
|
—
|
|
|||
Provision
|
(731
|
)
|
|
(675
|
)
|
|
(1,406
|
)
|
|||
Currency adjustments
|
(129
|
)
|
|
(7
|
)
|
|
(136
|
)
|
|||
Balance at June 30, 2019
|
$
|
(5,897
|
)
|
|
$
|
(474
|
)
|
|
$
|
(6,371
|
)
|
|
|
|
|
|
|
||||||
Balance at December 31, 2017
|
$
|
(6,107
|
)
|
|
$
|
(365
|
)
|
|
$
|
(6,472
|
)
|
Charge-offs
|
944
|
|
|
—
|
|
|
944
|
|
|||
Recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|||
Reclassifications
|
—
|
|
|
—
|
|
|
—
|
|
|||
Provision
|
(745
|
)
|
|
68
|
|
|
(677
|
)
|
|||
Currency adjustments
|
162
|
|
|
2
|
|
|
164
|
|
|||
Balance at June 30, 2018
|
$
|
(5,746
|
)
|
|
$
|
(295
|
)
|
|
$
|
(6,041
|
)
|
|
Number of Financing Receivable Accounts
|
|
Pre-Modification Balance Outstanding
|
|
Post-Modification Balance Outstanding
|
|||||
2019
|
327
|
|
|
$
|
1,100
|
|
|
$
|
980
|
|
2018
|
326
|
|
|
$
|
1,092
|
|
|
$
|
1,036
|
|
|
Number of Financing Receivable Accounts
|
|
Balance at Default
|
|||
Total
|
174
|
|
|
$
|
431
|
|
|
Number of Financing Receivable Accounts
|
|
Balance at Default
|
|||
Total
|
104
|
|
|
$
|
351
|
|
|
For the three months ended June 30,
|
|
For the six months ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Continuing operations
|
|
|
|
|
|
|
|
||||||||
Stock options, net of estimated forfeitures
|
$
|
1,340
|
|
|
$
|
1,982
|
|
|
$
|
2,163
|
|
|
$
|
(5,265
|
)
|
Restricted stock awards
|
3,408
|
|
|
5,279
|
|
|
5,572
|
|
|
8,449
|
|
||||
Total continuing operations
|
$
|
4,748
|
|
|
$
|
7,261
|
|
|
$
|
7,735
|
|
|
$
|
3,184
|
|
|
|
|
|
|
|
|
|
||||||||
Discontinued operations
|
|
|
|
|
|
|
|
||||||||
Share-based compensation expense for discontinued operations
|
106
|
|
|
427
|
|
|
269
|
|
|
747
|
|
||||
Total continuing and discontinued operations
|
$
|
4,854
|
|
|
$
|
7,688
|
|
|
$
|
8,004
|
|
|
$
|
3,931
|
|
|
Laureate Education, Inc. Stockholders
|
|
|
||||||||||||||||||||||
|
Class A
Common Stock |
Class B
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
|
|||||||||||||||||||||
Balance at December 31, 2018
|
107,450
|
$
|
430
|
|
116,865
|
|
$
|
467
|
|
$
|
3,703,796
|
|
$
|
(530,919
|
)
|
$
|
(1,112,695
|
)
|
$
|
(10,133
|
)
|
$
|
2,050,946
|
|
|
Adoption of accounting standards
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
28,944
|
|
—
|
|
—
|
|
28,944
|
|
|||||||
Balance at January 1, 2019
|
107,450
|
|
430
|
|
116,865
|
|
467
|
|
3,703,796
|
|
(501,975
|
)
|
(1,112,695
|
)
|
(10,133
|
)
|
2,079,890
|
|
|||||||
Non-cash stock compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
3,149
|
|
—
|
|
—
|
|
—
|
|
3,149
|
|
|||||||
Conversion of Class B shares to Class A shares
|
8
|
|
—
|
|
(8
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
Vesting of restricted stock, net of shares withheld to satisfy tax withholding
|
325
|
|
1
|
|
—
|
|
—
|
|
(1,421
|
)
|
—
|
|
—
|
|
—
|
|
(1,420
|
)
|
|||||||
Distributions to noncontrolling interest holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(625
|
)
|
(625
|
)
|
|||||||
Accretion of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
263
|
|
—
|
|
—
|
|
—
|
|
263
|
|
|||||||
Reclassification of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
224
|
|
224
|
|
|||||||
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
191,243
|
|
—
|
|
3,022
|
|
194,265
|
|
|||||||
Foreign currency translation adjustment, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
49,521
|
|
30
|
|
49,551
|
|
|||||||
Unrealized gain on derivatives, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,609
|
|
—
|
|
2,609
|
|
|||||||
Balance at March 31, 2019
|
107,783
|
|
$
|
431
|
|
116,857
|
|
$
|
467
|
|
$
|
3,705,787
|
|
$
|
(310,732
|
)
|
$
|
(1,060,565
|
)
|
$
|
(7,482
|
)
|
$
|
2,327,906
|
|
Non-cash stock compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
4,854
|
|
—
|
|
—
|
|
—
|
|
4,854
|
|
|||||||
Conversion of Class B shares to Class A shares
|
10,991
|
|
44
|
|
(10,991
|
)
|
(44
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
Exercise of stock options and vesting of restricted stock, net of shares withheld to satisfy tax withholding
|
32
|
|
—
|
|
—
|
|
—
|
|
170
|
|
—
|
|
—
|
|
—
|
|
170
|
|
|||||||
Distributions to noncontrolling interest holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(731
|
)
|
(731
|
)
|
|||||||
Change in noncontrolling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,700
|
)
|
—
|
|
—
|
|
—
|
|
(3,700
|
)
|
|||||||
Accretion of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
194
|
|
—
|
|
—
|
|
—
|
|
194
|
|
|||||||
Reclassification of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(855
|
)
|
(855
|
)
|
|||||||
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
781,592
|
|
—
|
|
(1,976
|
)
|
779,616
|
|
|||||||
Foreign currency translation adjustment, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10,275
|
|
(87
|
)
|
10,188
|
|
|||||||
Unrealized loss on derivatives, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(10,559
|
)
|
—
|
|
(10,559
|
)
|
|||||||
Balance at June 30, 2019
|
118,806
|
|
$
|
475
|
|
105,866
|
|
$
|
423
|
|
$
|
3,707,305
|
|
$
|
470,860
|
|
$
|
(1,060,849
|
)
|
$
|
(11,131
|
)
|
$
|
3,107,083
|
|
|
Laureate Education, Inc. Stockholders
|
|
|
||||||||||||||||||||||
|
Class A
Common Stock
|
Class B
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
|
|||||||||||||||||||||
Balance at December 31, 2017
|
55,052
|
|
$
|
220
|
|
132,443
|
|
$
|
530
|
|
$
|
3,446,206
|
|
$
|
(946,236
|
)
|
$
|
(925,556
|
)
|
$
|
12,118
|
|
$
|
1,587,282
|
|
Adoption of accounting standards
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,074
|
|
—
|
|
—
|
|
5,074
|
|
|||||||
Balance at January 1, 2018
|
55,052
|
|
220
|
|
132,443
|
|
530
|
|
3,446,206
|
|
(941,162
|
)
|
(925,556
|
)
|
12,118
|
|
1,592,356
|
|
|||||||
Non-cash stock compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,756
|
)
|
—
|
|
—
|
|
—
|
|
(3,756
|
)
|
|||||||
Conversion of Class B shares to Class A shares
|
59
|
|
—
|
|
(59
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
Vesting of restricted stock, net of shares withheld to satisfy tax withholding
|
145
|
|
1
|
|
59
|
|
—
|
|
(804
|
)
|
—
|
|
—
|
|
—
|
|
(803
|
)
|
|||||||
Distributions from noncontrolling interest holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
581
|
|
581
|
|
|||||||
Change in noncontrolling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
(468
|
)
|
—
|
|
—
|
|
(20,575
|
)
|
(21,043
|
)
|
|||||||
Accretion of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
(76
|
)
|
—
|
|
—
|
|
—
|
|
(76
|
)
|
|||||||
Accretion of Series A Convertible Redeemable Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
(57,324
|
)
|
—
|
|
—
|
|
—
|
|
(57,324
|
)
|
|||||||
Reclassification of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
38
|
|
38
|
|
|||||||
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
168,879
|
|
—
|
|
2,666
|
|
171,545
|
|
|||||||
Foreign currency translation adjustment, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
83,648
|
|
(279
|
)
|
83,369
|
|
|||||||
Unrealized gain on derivatives, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,210
|
|
—
|
|
2,210
|
|
|||||||
Minimum pension liability adjustment, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
376
|
|
—
|
|
376
|
|
|||||||
Balance at March 31, 2018
|
55,256
|
|
$
|
221
|
|
132,443
|
|
$
|
530
|
|
$
|
3,383,778
|
|
$
|
(772,283
|
)
|
$
|
(839,322
|
)
|
$
|
(5,451
|
)
|
$
|
1,767,473
|
|
Non-cash stock compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
7,687
|
|
—
|
|
—
|
|
—
|
|
7,687
|
|
|||||||
Conversion of Class B shares to Class A shares
|
27
|
|
—
|
|
(27
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||||
Vesting of restricted stock, net of shares withheld to satisfy tax withholding
|
188
|
|
1
|
|
—
|
|
—
|
|
(942
|
)
|
—
|
|
—
|
|
—
|
|
(941
|
)
|
|||||||
Distributions to noncontrolling interest holders
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,473
|
)
|
(1,473
|
)
|
|||||||
Change in noncontrolling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,730
|
)
|
(2,730
|
)
|
|||||||
Accretion of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
882
|
|
—
|
|
—
|
|
—
|
|
882
|
|
|||||||
Accretion of Series A Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
(4,650
|
)
|
—
|
|
—
|
|
—
|
|
(4,650
|
)
|
|||||||
Gain upon conversion of Series A Preferred Stock
|
—
|
|
—
|
|
—
|
|
—
|
|
74,110
|
|
—
|
|
—
|
|
—
|
|
74,110
|
|
|||||||
Reclassification of Series A Preferred Stock upon conversion
|
36,143
|
|
144
|
|
—
|
|
—
|
|
237,957
|
|
—
|
|
—
|
|
—
|
|
238,101
|
|
|||||||
Other
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(744
|
)
|
—
|
|
—
|
|
(744
|
)
|
|||||||
Reclassification of redeemable noncontrolling interests and equity
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(19
|
)
|
(19
|
)
|
|||||||
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
224,412
|
|
—
|
|
(456
|
)
|
223,956
|
|
|||||||
Foreign currency translation adjustment, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(197,143
|
)
|
471
|
|
(196,672
|
)
|
|||||||
Unrealized gain on derivatives, net of tax of $0
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10,126
|
|
—
|
|
10,126
|
|
|||||||
Balance at June 30, 2018
|
91,614
|
|
$
|
366
|
|
132,416
|
|
$
|
530
|
|
$
|
3,698,822
|
|
$
|
(548,615
|
)
|
$
|
(1,026,339
|
)
|
$
|
(9,658
|
)
|
$
|
2,115,106
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||||||
|
Laureate Education, Inc.
|
Noncontrolling Interests
|
Total
|
|
Laureate Education, Inc.
|
Noncontrolling Interests
|
Total
|
||||||||||||
Foreign currency translation loss
|
$
|
(1,067,923
|
)
|
$
|
402
|
|
$
|
(1,067,521
|
)
|
|
$
|
(1,127,719
|
)
|
$
|
459
|
|
$
|
(1,127,260
|
)
|
Unrealized gain on derivatives
|
10,416
|
|
—
|
|
10,416
|
|
|
18,366
|
|
—
|
|
18,366
|
|
||||||
Minimum pension liability adjustment
|
(3,342
|
)
|
—
|
|
(3,342
|
)
|
|
(3,342
|
)
|
—
|
|
(3,342
|
)
|
||||||
Accumulated other comprehensive loss
|
$
|
(1,060,849
|
)
|
$
|
402
|
|
$
|
(1,060,447
|
)
|
|
$
|
(1,112,695
|
)
|
$
|
459
|
|
$
|
(1,112,236
|
)
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Derivatives designated as hedging instruments:
|
|
|
|
||||
Long-term assets:
|
|
|
|
||||
Net investment cross currency swaps
|
$
|
—
|
|
|
$
|
3,259
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Cross currency swaps
|
—
|
|
|
4,021
|
|
||
Long-term liabilities:
|
|
|
|
||||
Cross currency and interest rate swaps
|
—
|
|
|
6,656
|
|
||
Total derivative instrument assets
|
$
|
—
|
|
|
$
|
3,259
|
|
Total derivative instrument liabilities
|
$
|
—
|
|
|
$
|
10,677
|
|
|
(Loss) Gain Recognized in Comprehensive Income (Effective Portion)
|
Income Statement Location
|
|
Gain Reclassified
from AOCI to Income (Effective Portion) |
Total Consolidated Interest Expense
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
|
|
2019
|
|
2018
|
|
2019
|
2018
|
||||||||||||
Cash flow hedge
|
|
|
|
|||||||||||||||||||||
Interest rate swaps
|
$
|
(10,606
|
)
|
|
$
|
2,556
|
|
|
Interest expense
|
|
$
|
10,606
|
|
|
$
|
260
|
|
|
|
|
||||
Net investment hedge
|
|
|
|
|||||||||||||||||||||
Cross currency swaps
|
47
|
|
|
7,570
|
|
|
N/A
|
|
—
|
|
|
—
|
|
|
|
|
||||||||
Total
|
$
|
(10,559
|
)
|
|
$
|
10,126
|
|
|
|
|
$
|
10,606
|
|
|
$
|
260
|
|
|
$
|
(41,467
|
)
|
$
|
(60,110
|
)
|
|
(Loss) Gain Recognized in Comprehensive Income
(Effective Portion) |
Income Statement Location
|
|
Gain (Loss) Reclassified
from AOCI to Income (Effective Portion) |
Total Consolidated Interest Expense
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
|
|
2019
|
|
2018
|
|
2019
|
2018
|
||||||||||||
Cash flow hedge
|
|
|
|
|||||||||||||||||||||
Interest rate swaps
|
$
|
(11,818
|
)
|
|
$
|
9,244
|
|
|
Interest expense
|
|
$
|
11,818
|
|
|
$
|
(38
|
)
|
|
|
|
||||
Net investment hedge
|
|
|
|
|||||||||||||||||||||
Cross currency swaps
|
3,868
|
|
|
3,092
|
|
|
N/A
|
|
—
|
|
|
—
|
|
|
|
|
||||||||
Total
|
$
|
(7,950
|
)
|
|
$
|
12,336
|
|
|
|
|
$
|
11,818
|
|
|
$
|
(38
|
)
|
|
$
|
(96,122
|
)
|
$
|
(123,445
|
)
|
|
For the three months ended June 30,
|
|
For the six months ended June 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Unrealized (Loss) Gain
|
|
|
|
|
|
|
|
||||||||
Contingent redemption features - Series A Preferred Stock
|
$
|
—
|
|
|
$
|
(28,607
|
)
|
|
$
|
—
|
|
|
$
|
(42,140
|
)
|
Cross currency and interest rate swaps
|
(2,555
|
)
|
|
53
|
|
|
4,021
|
|
|
4,358
|
|
||||
Interest rate swaps
|
—
|
|
|
48
|
|
|
—
|
|
|
103
|
|
||||
|
(2,555
|
)
|
|
(28,506
|
)
|
|
4,021
|
|
|
(37,679
|
)
|
||||
Realized Gain (Loss)
|
|
|
|
|
|
|
|
||||||||
Contingent redemption features - Series A Preferred Stock
|
—
|
|
|
140,319
|
|
|
—
|
|
|
140,319
|
|
||||
Cross currency and interest rate swaps
|
5,187
|
|
|
(217
|
)
|
|
3,794
|
|
|
(10,384
|
)
|
||||
|
5,187
|
|
|
140,102
|
|
|
3,794
|
|
|
129,935
|
|
||||
Total Gain (Loss)
|
|
|
|
|
|
|
|
||||||||
Contingent redemption features - Series A Preferred Stock
|
—
|
|
|
111,712
|
|
|
—
|
|
|
98,179
|
|
||||
Cross currency and interest rate swaps
|
2,632
|
|
|
(164
|
)
|
|
7,815
|
|
|
(6,026
|
)
|
||||
Interest rate swaps
|
—
|
|
|
48
|
|
|
—
|
|
|
103
|
|
||||
Gain on derivatives, net
|
$
|
2,632
|
|
|
$
|
111,596
|
|
|
$
|
7,815
|
|
|
$
|
92,256
|
|
For the three months ended June 30,
|
2019
|
|
2018
|
||||
Numerator used in basic and diluted earnings per common share for continuing operations:
|
|
|
|
||||
Income from continuing operations
|
$
|
104,500
|
|
|
$
|
173,881
|
|
Net loss attributable to noncontrolling interests
|
2,315
|
|
|
548
|
|
||
Income from continuing operations attributable to Laureate Education, Inc.
|
106,815
|
|
|
174,429
|
|
||
|
|
|
|
||||
Accretion of redemption value of redeemable noncontrolling interests and equity
|
194
|
|
|
882
|
|
||
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value
|
—
|
|
|
(556
|
)
|
||
Accretion of Series A Preferred Stock
|
—
|
|
|
(4,650
|
)
|
||
Gain upon conversion of Series A Preferred Stock
|
—
|
|
|
74,110
|
|
||
Subtotal: accretion of Series A Preferred Stock and other redeemable noncontrolling interests and equity
|
194
|
|
|
69,786
|
|
||
Net income from continuing operations available to common stockholders for basic earnings per share
|
107,009
|
|
|
244,215
|
|
||
Adjusted for: accretion of Series A Preferred Stock
|
—
|
|
|
4,650
|
|
||
Adjusted for: gain upon conversion of Series A Preferred Stock
|
—
|
|
|
(74,110
|
)
|
||
Net income from continuing operations available to common stockholders for diluted earnings per share
|
$
|
107,009
|
|
|
$
|
174,755
|
|
|
|
|
|
||||
Numerator used in basic and diluted earnings per common share for discontinued operations:
|
|
|
|
||||
Income from discontinued operations, net of tax
|
$
|
33,600
|
|
|
$
|
38,072
|
|
Gain on sales of discontinued operations, net of tax
|
641,516
|
|
|
12,003
|
|
||
Income attributable to noncontrolling interests
|
(339
|
)
|
|
(92
|
)
|
||
Net income from discontinued operations for basic and diluted earnings per share
|
$
|
674,777
|
|
|
$
|
49,983
|
|
|
|
|
|
||||
Denominator used in basic and diluted earnings per common share:
|
|
|
|
||||
Basic weighted average shares outstanding
|
224,658
|
|
|
214,864
|
|
||
Dilutive effect of Series A Preferred Stock
|
—
|
|
|
9,135
|
|
||
Dilutive effect of stock options
|
25
|
|
|
—
|
|
||
Dilutive effect of restricted stock units
|
263
|
|
|
355
|
|
||
Diluted weighted average shares outstanding
|
224,946
|
|
|
224,354
|
|
||
|
|
|
|
||||
Basic earnings per share:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.48
|
|
|
$
|
1.14
|
|
Income from discontinued operations
|
3.00
|
|
|
0.23
|
|
||
Basic earnings per share
|
$
|
3.48
|
|
|
$
|
1.37
|
|
Diluted earnings per share:
|
|
|
|
||||
Income from continuing operations
|
$
|
0.48
|
|
|
$
|
0.78
|
|
Income from discontinued operations
|
3.00
|
|
|
0.22
|
|
||
Diluted earnings per share
|
$
|
3.48
|
|
|
$
|
1.00
|
|
For the six months ended June 30,
|
2019
|
|
2018
|
||||
Numerator used in basic and diluted earnings (loss) per common share for continuing operations:
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(5,814
|
)
|
|
$
|
8,246
|
|
Net income attributable to noncontrolling interests
|
(416
|
)
|
|
(1,111
|
)
|
||
(Loss) income from continuing operations attributable to Laureate Education, Inc.
|
(6,230
|
)
|
|
7,135
|
|
||
|
|
|
|
||||
Accretion of redemption value of redeemable noncontrolling interests and equity
|
457
|
|
|
806
|
|
||
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value
|
—
|
|
|
(559
|
)
|
||
Accretion of Series A Preferred Stock
|
—
|
|
|
(61,974
|
)
|
||
Gain upon conversion of Series A Preferred Stock
|
—
|
|
|
74,110
|
|
||
Subtotal: accretion of other redeemable noncontrolling interests and equity and Series A Preferred Stock, net
|
457
|
|
|
12,383
|
|
||
Net (loss) income available to common stockholders for basic earnings per share
|
$
|
(5,773
|
)
|
|
$
|
19,518
|
|
Adjusted for: accretion of Series A Preferred Stock
|
—
|
|
|
61,974
|
|
||
Adjusted for: gain upon conversion of Series A Preferred Stock
|
—
|
|
|
(74,110
|
)
|
||
Net (loss) income from continuing operations available to common stockholders for diluted earnings per share
|
$
|
(5,773
|
)
|
|
$
|
7,382
|
|
|
|
|
|
||||
Numerator used in basic and diluted earnings per common share for discontinued operations:
|
|
|
|
||||
Income from discontinued operations, net of tax
|
$
|
90,174
|
|
|
$
|
56,925
|
|
Gain on sale of discontinued operations, net of tax
|
889,521
|
|
|
330,330
|
|
||
Income attributable to noncontrolling interests
|
(630
|
)
|
|
(1,099
|
)
|
||
Net income from discontinued operations for basic and diluted earnings per share
|
$
|
979,065
|
|
|
$
|
386,156
|
|
|
|
|
|
||||
Denominator used in basic and diluted earnings per common share:
|
|
|
|
||||
Basic weighted average shares outstanding
|
224,656
|
|
|
201,494
|
|
||
Dilutive effect of Series A Preferred Stock
|
—
|
|
|
22,564
|
|
||
Dilutive effect of stock options
|
—
|
|
|
—
|
|
||
Dilutive effect of restricted stock units
|
—
|
|
|
416
|
|
||
Diluted weighted average shares outstanding
|
224,656
|
|
|
224,474
|
|
||
|
|
|
|
||||
Basic earnings per share:
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
0.09
|
|
Income from discontinued operations
|
4.36
|
|
|
1.92
|
|
||
Basic earnings per share
|
$
|
4.33
|
|
|
$
|
2.01
|
|
Diluted earnings per share:
|
|
|
|
||||
(Loss) income from continuing operations
|
$
|
(0.03
|
)
|
|
$
|
0.03
|
|
Income from discontinued operations
|
4.36
|
|
|
1.72
|
|
||
Diluted earnings per share
|
$
|
4.33
|
|
|
$
|
1.75
|
|
|
For the three months ended June 30,
|
|
For the six months ended June 30,
|
||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
Stock options
|
8,846
|
|
|
9,714
|
|
|
8,993
|
|
|
9,779
|
|
Restricted stock and RSUs
|
14
|
|
|
131
|
|
|
915
|
|
|
169
|
|
•
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Equity securities - preferred stock investment
|
11,116
|
|
|
—
|
|
|
11,116
|
|
|
—
|
|
||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
3,259
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,259
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative instruments
|
$
|
10,677
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,677
|
|
Balance at December 31, 2018
|
$
|
(7,418
|
)
|
Gain included in earnings:
|
|
||
Unrealized gains, net
|
4,021
|
|
|
Realized gains, net
|
3,794
|
|
|
Included in other comprehensive income
|
(7,950
|
)
|
|
Settlements
|
(4,634
|
)
|
|
Reclassification, currency translation adjustment and other
|
12,187
|
|
|
Balance at June 30, 2019
|
$
|
—
|
|
|
Fair Value at June 30, 2019
|
Valuation Technique
|
Unobservable Input
|
|
Range/Input Value
|
||
Derivative instruments - cross currency swaps
|
$
|
—
|
|
Discounted Cash Flow
|
Credit Risk
|
|
3.62%
|
Equity securities - preferred stock investment
|
$
|
11,116
|
|
Market Approach
|
n/a
|
|
n/a
|
|
|
June 30, 2019
|
June 30, 2018
|
December 31, 2018
|
||||||
Cash and cash equivalents
|
|
$
|
236,412
|
|
$
|
249,871
|
|
$
|
388,490
|
|
Restricted cash
|
|
188,938
|
|
173,855
|
|
201,300
|
|
|||
Total Cash and cash equivalents and Restricted cash shown in the Consolidated Statements of Cash Flows
|
|
$
|
425,350
|
|
$
|
423,726
|
|
$
|
589,790
|
|
•
|
the risks associated with conducting our global operations, including complex business, foreign currency, political, legal, regulatory, tax and economic risks;
|
•
|
our ability to effectively manage the growth of our business, implement a common operating model and platform, and increase our operating leverage;
|
•
|
the development and expansion of our global education network and programs and the effect of new technology applications in the educational services industry;
|
•
|
our ability to successfully complete planned divestitures and make strategic acquisitions, and to successfully integrate and operate acquired businesses;
|
•
|
the effect of existing international and U.S. laws and regulations governing our business or changes to those laws and regulations or in their application to our business;
|
•
|
changes in the political, economic and business climate in the international or the U.S. markets where we operate;
|
•
|
risks of downturns in general economic conditions and in the educational services and education technology industries, that could, among other things, impair our goodwill and intangible assets;
|
•
|
possible increased competition from other educational service providers;
|
•
|
market acceptance of new service offerings by us or our competitors and our ability to predict and respond to changes in the markets for our educational services;
|
•
|
the effect on our business and results of operations from fluctuations in the value of foreign currencies;
|
•
|
our ability to attract and retain key personnel;
|
•
|
the fluctuations in revenues due to seasonality;
|
•
|
our ability to maintain proper and effective internal controls necessary to produce accurate financial statements on a timely basis;
|
•
|
our focus on a specific public benefit purpose and producing a positive effect for society may negatively influence our financial performance;
|
•
|
the future trading prices of our Class A common stock and the impact of any securities analysts’ reports on these prices; and
|
•
|
our ability to maintain and, subsequently, increase tuition rates and student enrollments in our institutions.
|
•
|
Overview;
|
•
|
Results of Operations;
|
•
|
Liquidity and Capital Resources;
|
•
|
Critical Accounting Policies and Estimates; and
|
•
|
Recently Issued Accounting Standards.
|
•
|
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. As described in Note 4, Discontinued Operations and Assets Held for Sale, of our consolidated financial statements included elsewhere in this Form 10-Q, on April 16, 2019, the Company entered into an agreement to divest UniNorte, a traditional higher education institution in Manaus, Brazil.
|
•
|
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 institutions and is present throughout the country with a footprint of over 40 campuses. Each institution in Mexico has a national license. Students in our Mexican institutions typically finance their own education.
|
•
|
The Andean segment includes institutions in Chile and Peru. 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 Chile, there are government-sponsored student financing programs.
|
•
|
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 U.S. Department of Education (DOE) Title IV programs. The entire Central America & U.S. Campuses segment is included in Discontinued Operations.
|
•
|
The Rest of World segment includes an institution in the European country of Turkey, as well as institutions in the Middle East and Asia Pacific consisting of campus-based institutions with operations in Australia, Malaysia and New Zealand. Additionally, the Rest of World segment manages eight licensed institutions in the Kingdom of Saudi Arabia and manages one additional institution in China through a joint venture arrangement. The institutions in Turkey and Malaysia are included in Discontinued Operations. The institutions in the Kingdom of Saudi Arabia are managed under a contract that expires at the end of August 2019 and will not be renewed.
|
•
|
The Online & Partnerships segment includes fully online institutions that offer professionally oriented degree programs in the United States through Walden University (Walden), 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. We no longer accept new enrollments at the University of Liverpool and the University of Roehampton.
|
|
Countries
|
Institutions
|
Enrollment
|
2019 YTD Revenues ($ in millions) (1)
|
% Contribution to 2019 YTD Revenues
|
||||||
Brazil
|
1
|
|
13
|
|
309,000
|
|
$
|
307.1
|
|
19
|
%
|
Mexico
|
1
|
|
2
|
|
179,200
|
|
318.9
|
|
20
|
%
|
|
Andean
|
2
|
|
8
|
|
340,900
|
|
561.9
|
|
34
|
%
|
|
Rest of World (2)
|
4
|
|
12
|
|
20,200
|
|
114.7
|
|
7
|
%
|
|
Online & Partnerships (3)
|
2
|
|
3
|
|
59,400
|
|
321.5
|
|
20
|
%
|
|
Total (1)
|
10
|
|
38
|
|
908,700
|
|
$
|
1,623.6
|
|
100
|
%
|
|
For the three months ended
|
|
For the six months ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
(in millions)
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenues
|
$
|
147.9
|
|
|
$
|
230.7
|
|
|
$
|
350.6
|
|
|
$
|
483.8
|
|
Depreciation and amortization
|
—
|
|
|
9.5
|
|
|
—
|
|
|
20.3
|
|
||||
Share-based compensation expense
|
0.1
|
|
|
0.4
|
|
|
0.3
|
|
|
0.7
|
|
||||
Other direct costs
|
113.7
|
|
|
173.2
|
|
|
253.4
|
|
|
350.0
|
|
||||
Operating income
|
34.1
|
|
|
47.6
|
|
|
96.9
|
|
|
112.7
|
|
||||
Other non-operating income (expense)
|
3.4
|
|
|
(13.2
|
)
|
|
6.6
|
|
|
(13.2
|
)
|
||||
Pretax income of discontinued operations
|
37.5
|
|
|
34.3
|
|
|
103.5
|
|
|
99.5
|
|
||||
Income tax (expense) benefit
|
(3.9
|
)
|
|
3.8
|
|
|
(13.3
|
)
|
|
(42.6
|
)
|
||||
Income from discontinued operations, net of tax
|
33.6
|
|
|
38.1
|
|
|
90.2
|
|
|
56.9
|
|
||||
Gain on sales of discontinued operations, net of tax
|
641.5
|
|
|
12.0
|
|
|
889.5
|
|
|
330.3
|
|
||||
Net income from discontinued operations
|
$
|
675.1
|
|
|
$
|
50.1
|
|
|
$
|
979.7
|
|
|
$
|
387.3
|
|
•
|
Summary Comparison of Consolidated Results;
|
•
|
Non-GAAP Financial Measure; and
|
•
|
Segment Results.
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Revenues
|
$
|
1,001.8
|
|
|
$
|
1,017.2
|
|
|
(2
|
)%
|
Direct costs
|
720.2
|
|
|
725.8
|
|
|
1
|
%
|
||
General and administrative expenses
|
67.4
|
|
|
73.2
|
|
|
8
|
%
|
||
Loss on impairment of assets
|
0.5
|
|
|
—
|
|
|
nm
|
|
||
Operating income
|
213.7
|
|
|
218.2
|
|
|
(2
|
)%
|
||
Interest expense, net of interest income
|
(38.7
|
)
|
|
(57.5
|
)
|
|
33
|
%
|
||
Other non-operating income
|
3.5
|
|
|
105.8
|
|
|
(97
|
)%
|
||
Income from continuing operations before income taxes and equity in net income of affiliates
|
178.6
|
|
|
266.5
|
|
|
(33
|
)%
|
||
Income tax expense
|
(74.3
|
)
|
|
(92.7
|
)
|
|
20
|
%
|
||
Equity in net income of affiliates, net of tax
|
0.2
|
|
|
—
|
|
|
nm
|
|
||
Income from continuing operations
|
104.5
|
|
|
173.9
|
|
|
(40
|
)%
|
||
Income from discontinued operations, net of tax
|
33.6
|
|
|
38.1
|
|
|
(12
|
)%
|
||
Gain on sales of discontinued operations, net of tax
|
641.5
|
|
|
12.0
|
|
|
nm
|
|
||
Net income
|
779.6
|
|
|
224.0
|
|
|
nm
|
|
||
Net loss attributable to noncontrolling interests
|
2.0
|
|
|
0.5
|
|
|
nm
|
|
||
Net income attributable to Laureate Education, Inc.
|
$
|
781.6
|
|
|
$
|
224.4
|
|
|
nm
|
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Revenues
|
$
|
1,623.6
|
|
|
$
|
1,649.4
|
|
|
(2
|
)%
|
Direct costs
|
1,372.6
|
|
|
1,403.3
|
|
|
2
|
%
|
||
General and administrative expenses
|
121.3
|
|
|
120.5
|
|
|
(1
|
)%
|
||
Loss on impairment of assets
|
0.5
|
|
|
—
|
|
|
nm
|
|
||
Operating income
|
129.2
|
|
|
125.6
|
|
|
3
|
%
|
||
Interest expense, net of interest income
|
(89.7
|
)
|
|
(117.6
|
)
|
|
24
|
%
|
||
Other non-operating (expense) income
|
(6.2
|
)
|
|
69.8
|
|
|
(109
|
)%
|
||
Income from continuing operations before income taxes and equity in net income of affiliates
|
33.3
|
|
|
77.8
|
|
|
(57
|
)%
|
||
Income tax expense
|
(39.3
|
)
|
|
(69.6
|
)
|
|
44
|
%
|
||
Equity in net income of affiliates, net of tax
|
0.2
|
|
|
—
|
|
|
nm
|
|
||
(Loss) income from continuing operations
|
(5.8
|
)
|
|
8.2
|
|
|
(171
|
)%
|
||
Income from discontinued operations, net of tax
|
90.2
|
|
|
56.9
|
|
|
59
|
%
|
||
Gain on sales of discontinued operations, net of tax
|
889.5
|
|
|
330.3
|
|
|
169
|
%
|
||
Net income
|
973.9
|
|
|
395.5
|
|
|
146
|
%
|
||
Net income attributable to noncontrolling interests
|
(1.0
|
)
|
|
(2.2
|
)
|
|
(55
|
)%
|
||
Net income attributable to Laureate Education, Inc.
|
$
|
972.8
|
|
|
$
|
393.3
|
|
|
147
|
%
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Income from continuing operations
|
$
|
104.5
|
|
|
$
|
173.9
|
|
|
(40
|
)%
|
Plus:
|
|
|
|
|
|
|||||
Equity in net income of affiliates, net of tax
|
(0.2
|
)
|
|
—
|
|
|
nm
|
|
||
Income tax expense
|
74.3
|
|
|
92.7
|
|
|
20
|
%
|
||
Income from continuing operations before income taxes and equity in net income of affiliates
|
178.6
|
|
|
266.5
|
|
|
(33
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Foreign currency exchange (gain) loss, net
|
(8.8
|
)
|
|
5.7
|
|
|
nm
|
|
||
Other (income) expense, net
|
(7.7
|
)
|
|
0.1
|
|
|
nm
|
|
||
Gain on derivatives
|
(2.6
|
)
|
|
(111.6
|
)
|
|
(98
|
)%
|
||
Loss on debt extinguishment
|
15.6
|
|
|
—
|
|
|
nm
|
|
||
Interest expense
|
41.5
|
|
|
60.1
|
|
|
31
|
%
|
||
Interest income
|
(2.8
|
)
|
|
(2.6
|
)
|
|
8
|
%
|
||
Operating income
|
213.7
|
|
|
218.2
|
|
|
(2
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Depreciation and amortization
|
49.7
|
|
|
52.9
|
|
|
6
|
%
|
||
EBITDA
|
263.4
|
|
|
271.1
|
|
|
(3
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Share-based compensation expense (a)
|
4.7
|
|
|
7.3
|
|
|
36
|
%
|
||
Loss on impairment of assets (b)
|
0.5
|
|
|
—
|
|
|
nm
|
|
||
EiP implementation expenses (c)
|
28.6
|
|
|
25.2
|
|
|
(13
|
)%
|
||
Adjusted EBITDA
|
$
|
297.3
|
|
|
$
|
303.6
|
|
|
(2
|
)%
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
(Loss) income from continuing operations
|
$
|
(5.8
|
)
|
|
$
|
8.2
|
|
|
(171
|
)%
|
Plus:
|
|
|
|
|
|
|||||
Equity in net income of affiliates, net of tax
|
(0.2
|
)
|
|
—
|
|
|
nm
|
|
||
Income tax expense
|
39.3
|
|
|
69.6
|
|
|
44
|
%
|
||
Income from continuing operations before income taxes and equity in net income of affiliates
|
33.3
|
|
|
77.8
|
|
|
(57
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Foreign currency exchange (gain) loss, net
|
(4.2
|
)
|
|
17.5
|
|
|
124
|
%
|
||
Other income, net
|
(8.1
|
)
|
|
(2.5
|
)
|
|
nm
|
|
||
Gain on derivatives
|
(7.8
|
)
|
|
(92.3
|
)
|
|
(92
|
)%
|
||
Loss on debt extinguishment
|
26.2
|
|
|
7.5
|
|
|
nm
|
|
||
Interest expense
|
96.1
|
|
|
123.4
|
|
|
22
|
%
|
||
Interest income
|
(6.4
|
)
|
|
(5.9
|
)
|
|
8
|
%
|
||
Operating income
|
129.2
|
|
|
125.6
|
|
|
3
|
%
|
||
Plus:
|
|
|
|
|
|
|||||
Depreciation and amortization
|
97.4
|
|
|
109.9
|
|
|
11
|
%
|
||
EBITDA
|
226.6
|
|
|
235.5
|
|
|
(4
|
)%
|
||
Plus:
|
|
|
|
|
|
|||||
Share-based compensation expense (a)
|
7.7
|
|
|
3.2
|
|
|
(141
|
)%
|
||
Loss on impairment of assets (b)
|
0.5
|
|
|
—
|
|
|
nm
|
|
||
EiP implementation expenses (c)
|
40.9
|
|
|
35.3
|
|
|
(16
|
)%
|
||
Adjusted EBITDA
|
$
|
275.7
|
|
|
$
|
273.9
|
|
|
1
|
%
|
(in millions)
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
For the three months ended June 30,
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Revenues:
|
|
|
|
|
|
|||||
Brazil
|
$
|
197.1
|
|
|
$
|
225.6
|
|
|
(13
|
)%
|
Mexico
|
162.5
|
|
|
159.6
|
|
|
2
|
%
|
||
Andean
|
423.0
|
|
|
409.5
|
|
|
3
|
%
|
||
Rest of World
|
60.6
|
|
|
61.3
|
|
|
(1
|
)%
|
||
Online & Partnerships
|
159.7
|
|
|
165.0
|
|
|
(3
|
)%
|
||
Corporate
|
(1.1
|
)
|
|
(3.9
|
)
|
|
72
|
%
|
||
Consolidated Total Revenues
|
$
|
1,001.8
|
|
|
$
|
1,017.2
|
|
|
(2
|
)%
|
|
|
|
|
|
|
|||||
Adjusted EBITDA:
|
|
|
|
|
|
|||||
Brazil
|
$
|
58.9
|
|
|
$
|
77.9
|
|
|
(24
|
)%
|
Mexico
|
31.6
|
|
|
27.8
|
|
|
14
|
%
|
||
Andean
|
186.7
|
|
|
184.2
|
|
|
1
|
%
|
||
Rest of World
|
10.5
|
|
|
7.6
|
|
|
38
|
%
|
||
Online & Partnerships
|
49.9
|
|
|
45.4
|
|
|
10
|
%
|
||
Corporate
|
(40.2
|
)
|
|
(39.4
|
)
|
|
(2
|
)%
|
||
Consolidated Total Adjusted EBITDA
|
$
|
297.3
|
|
|
$
|
303.6
|
|
|
(2
|
)%
|
(in millions)
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
For the six months ended June 30,
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Revenues:
|
|
|
|
|
|
|||||
Brazil
|
$
|
307.1
|
|
|
$
|
348.4
|
|
|
(12
|
)%
|
Mexico
|
318.9
|
|
|
315.5
|
|
|
1
|
%
|
||
Andean
|
561.9
|
|
|
544.6
|
|
|
3
|
%
|
||
Rest of World
|
114.7
|
|
|
113.6
|
|
|
1
|
%
|
||
Online & Partnerships
|
321.5
|
|
|
333.0
|
|
|
(3
|
)%
|
||
Corporate
|
(0.6
|
)
|
|
(5.7
|
)
|
|
89
|
%
|
||
Consolidated Total Revenues
|
$
|
1,623.6
|
|
|
$
|
1,649.4
|
|
|
(2
|
)%
|
|
|
|
|
|
|
|||||
Adjusted EBITDA:
|
|
|
|
|
|
|||||
Brazil
|
$
|
28.2
|
|
|
$
|
51.9
|
|
|
(46
|
)%
|
Mexico
|
57.4
|
|
|
58.3
|
|
|
(2
|
)%
|
||
Andean
|
153.5
|
|
|
144.8
|
|
|
6
|
%
|
||
Rest of World
|
15.0
|
|
|
10.6
|
|
|
42
|
%
|
||
Online & Partnerships
|
98.4
|
|
|
90.4
|
|
|
9
|
%
|
||
Corporate
|
(76.8
|
)
|
|
(82.0
|
)
|
|
6
|
%
|
||
Consolidated Total Adjusted EBITDA
|
$
|
275.7
|
|
|
$
|
273.9
|
|
|
1
|
%
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
225.6
|
|
|
$
|
147.7
|
|
|
$
|
77.9
|
|
Organic enrollment (1)
|
12.6
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
(21.6
|
)
|
|
|
|
|
|||||
Organic constant currency
|
(9.0
|
)
|
|
3.6
|
|
|
(12.6
|
)
|
|||
Foreign exchange
|
(19.5
|
)
|
|
(13.5
|
)
|
|
(6.0
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other (2)
|
—
|
|
|
0.4
|
|
|
(0.4
|
)
|
|||
June 30, 2019
|
$
|
197.1
|
|
|
$
|
138.2
|
|
|
$
|
58.9
|
|
•
|
Product mix, pricing and timing decreased revenues primarily due to an increase in discounts and scholarships as a percentage of revenue, as the number of students participating in the Brazilian government student loan program (FIES) continues to decline following their graduation.
|
•
|
Decreases in revenues during the 2019 fiscal quarter were partially offset by an increase in organic enrollment of 5%, which increased revenues by $12.6 million.
|
•
|
Revenues represented 20% of our consolidated total revenues for the 2019 fiscal quarter compared to 22% for the 2018 fiscal quarter.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
348.4
|
|
|
$
|
296.5
|
|
|
$
|
51.9
|
|
Organic enrollment (1)
|
16.0
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
(20.2
|
)
|
|
|
|
|
|||||
Organic constant currency
|
(4.2
|
)
|
|
17.1
|
|
|
(21.3
|
)
|
|||
Foreign exchange
|
(37.1
|
)
|
|
(35.9
|
)
|
|
(1.2
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other (2)
|
—
|
|
|
1.2
|
|
|
(1.2
|
)
|
|||
June 30, 2019
|
$
|
307.1
|
|
|
$
|
278.9
|
|
|
$
|
28.2
|
|
•
|
Product mix, pricing and timing decreased revenues primarily due to an increase in discounts and scholarships as a percentage of revenue, as the number of students participating in the Brazilian government student loan program (FIES) continues to decline following their graduation.
|
•
|
Organic enrollment increased during the 2019 fiscal period by 4%, increasing revenues by $16.0 million. The increase in enrollments for the 2019 fiscal period is attributable to growth in distance learning, which has a lower average revenue per student than our campus-based programs.
|
•
|
Revenues represented 19% of our consolidated total revenues for the 2019 fiscal period compared to 21% for the 2018 fiscal period.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
159.6
|
|
|
$
|
131.8
|
|
|
$
|
27.8
|
|
Organic enrollment (1)
|
(6.3
|
)
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
8.3
|
|
|
|
|
|
|||||
Organic constant currency
|
2.0
|
|
|
(2.0
|
)
|
|
4.0
|
|
|||
Foreign exchange
|
0.9
|
|
|
1.2
|
|
|
(0.3
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other (2)
|
—
|
|
|
(0.1
|
)
|
|
0.1
|
|
|||
June 30, 2019
|
$
|
162.5
|
|
|
$
|
130.9
|
|
|
$
|
31.6
|
|
•
|
Increases in revenues during the 2019 fiscal quarter were partially offset by a decrease in organic enrollment of 3%, which decreased revenues by $6.3 million.
|
•
|
Revenues represented 16% of our consolidated total revenues for both the 2019 and the 2018 fiscal quarters.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
315.5
|
|
|
$
|
257.2
|
|
|
$
|
58.3
|
|
Organic enrollment (1)
|
(9.1
|
)
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
15.7
|
|
|
|
|
|
|||||
Organic constant currency
|
6.6
|
|
|
5.2
|
|
|
1.4
|
|
|||
Foreign exchange
|
(3.2
|
)
|
|
(2.0
|
)
|
|
(1.2
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other (2)
|
—
|
|
|
1.1
|
|
|
(1.1
|
)
|
|||
June 30, 2019
|
$
|
318.9
|
|
|
$
|
261.5
|
|
|
$
|
57.4
|
|
•
|
Revenues increase from Product mix, pricing and timing was partially offset by a decrease in organic enrollment of 2% during the 2019 fiscal period, which decreased revenues by $9.1 million.
|
•
|
Revenues represented 20% of our consolidated total revenues for the 2019 fiscal period compared to 19% for the 2018 fiscal period.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
409.5
|
|
|
$
|
225.3
|
|
|
$
|
184.2
|
|
Organic enrollment (1)
|
25.0
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
14.9
|
|
|
|
|
|
|||||
Organic constant currency
|
39.9
|
|
|
26.6
|
|
|
13.3
|
|
|||
Foreign exchange
|
(26.4
|
)
|
|
(15.6
|
)
|
|
(10.8
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
June 30, 2019
|
$
|
423.0
|
|
|
$
|
236.3
|
|
|
$
|
186.7
|
|
•
|
Organic enrollment increased during the 2019 fiscal quarter by 6%, increasing revenues by $25.0 million.
|
•
|
Revenue represented 42% of our consolidated total revenues for the 2019 fiscal quarter compared to 40% for the 2018 fiscal quarter.
|
•
|
Foreign exchange affected the results for the 2019 fiscal quarter, primarily due to the weakening of the Chilean Peso and the Peruvian Nuevo Sol relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
544.6
|
|
|
$
|
399.8
|
|
|
$
|
144.8
|
|
Organic enrollment (1)
|
33.2
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
20.9
|
|
|
|
|
|
|||||
Organic constant currency
|
54.1
|
|
|
37.4
|
|
|
16.7
|
|
|||
Foreign exchange
|
(36.8
|
)
|
|
(28.8
|
)
|
|
(8.0
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
June 30, 2019
|
$
|
561.9
|
|
|
$
|
408.4
|
|
|
$
|
153.5
|
|
•
|
Organic enrollment increased during the 2019 fiscal period by 6%, increasing revenues by $33.2 million.
|
•
|
Revenue represented 34% of our consolidated total revenues for the 2019 fiscal period compared to 33% for the 2018 fiscal period.
|
•
|
Foreign exchange affected the results for the 2019 fiscal period due to weakening of the Chilean Peso and the Peruvian Nuevo Sol relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
61.3
|
|
|
$
|
53.7
|
|
|
$
|
7.6
|
|
Organic enrollment (1)
|
8.5
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
(5.0
|
)
|
|
|
|
|
|||||
Organic constant currency
|
3.5
|
|
|
(0.4
|
)
|
|
3.9
|
|
|||
Foreign exchange
|
(4.2
|
)
|
|
(3.2
|
)
|
|
(1.0
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
June 30, 2019
|
$
|
60.6
|
|
|
$
|
50.1
|
|
|
$
|
10.5
|
|
•
|
Revenue decreases due to product mix, pricing and timing and foreign exchange were largely offset by an increase in organic enrollment during the 2019 fiscal quarter of 15%, which increased revenues by $8.5 million.
|
•
|
Revenues represented 6% of our consolidated total revenues for both the 2019 and the 2018 fiscal quarters.
|
•
|
Foreign exchange affected the results for the 2019 fiscal quarter, primarily due to the weakening of the Australian Dollar relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
113.6
|
|
|
$
|
103.0
|
|
|
$
|
10.6
|
|
Organic enrollment (1)
|
14.4
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
(5.9
|
)
|
|
|
|
|
|||||
Organic constant currency
|
8.5
|
|
|
3.6
|
|
|
4.9
|
|
|||
Foreign exchange
|
(7.4
|
)
|
|
(6.9
|
)
|
|
(0.5
|
)
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
June 30, 2019
|
$
|
114.7
|
|
|
$
|
99.7
|
|
|
$
|
15.0
|
|
•
|
Organic enrollment increased during the 2019 fiscal period by 13%, increasing revenues by $14.4 million.
|
•
|
Revenues represented 7% of our consolidated total revenues for both the 2019 and the 2018 fiscal periods.
|
•
|
Foreign exchange affected the results for the 2019 fiscal period, primarily due to the weakening of the Australian Dollar relative to the USD.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
165.0
|
|
|
$
|
119.6
|
|
|
$
|
45.4
|
|
Organic enrollment (1)
|
1.6
|
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
(6.9
|
)
|
|
|
|
|
|||||
Organic constant currency
|
(5.3
|
)
|
|
(9.8
|
)
|
|
4.5
|
|
|||
Foreign exchange
|
—
|
|
|
—
|
|
|
—
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
June 30, 2019
|
$
|
159.7
|
|
|
$
|
109.8
|
|
|
$
|
49.9
|
|
•
|
Organic enrollment increased revenues by $1.6 million during the 2019 fiscal quarter attributable to organic growth at Walden University, partially offset by a decrease in organic enrollment at the University of Liverpool and the University of Roehampton as we no longer accept new enrollments at those institutions.
|
•
|
Revenues represented 16% of our consolidated total revenues for both the 2019 and the 2018 fiscal quarters.
|
(in millions)
|
Revenues
|
|
Direct Costs
|
|
Adjusted EBITDA
|
||||||
June 30, 2018
|
$
|
333.0
|
|
|
$
|
242.6
|
|
|
$
|
90.4
|
|
Organic enrollment (1)
|
(1.4
|
)
|
|
|
|
|
|||||
Product mix, pricing and timing (1)
|
(10.1
|
)
|
|
|
|
|
|||||
Organic constant currency
|
(11.5
|
)
|
|
(19.5
|
)
|
|
8.0
|
|
|||
Foreign exchange
|
—
|
|
|
—
|
|
|
—
|
|
|||
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|||
June 30, 2019
|
$
|
321.5
|
|
|
$
|
223.1
|
|
|
$
|
98.4
|
|
•
|
Organic enrollment decreased during the 2019 fiscal period by 2%, decreasing revenues by $1.4 million. This decrease was attributable to a decrease in organic enrollment at the University of Liverpool and the University of Roehampton as we no longer accept new enrollments at those institutions, partially offset by organic growth at Walden University.
|
•
|
Revenues represented 20% of our consolidated total revenues for both the 2019 and the 2018 fiscal periods.
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Revenues
|
$
|
(1.1
|
)
|
|
$
|
(3.9
|
)
|
|
72
|
%
|
Expenses
|
39.1
|
|
|
35.5
|
|
|
(10
|
)%
|
||
Adjusted EBITDA
|
$
|
(40.2
|
)
|
|
$
|
(39.4
|
)
|
|
(2
|
)%
|
•
|
Labor costs and other professional fees decreased by $8.6 million for the 2019 fiscal quarter compared to the 2018 fiscal quarter.
|
•
|
Other items accounted for a decrease in Adjusted EBITDA of $9.4 million. This decrease is almost entirely attributable to the year-over-year impact of the resolution of an earnout liability during 2018 that was related to the 2014 acquisition of Monash South Africa; the reversal of the earnout liability increased Adjusted EBITDA during the 2018 fiscal quarter.
|
|
|
|
|
|
% Change
|
|||||
|
|
|
|
|
Better/(Worse)
|
|||||
(in millions)
|
2019
|
|
2018
|
|
2019 vs. 2018
|
|||||
Revenues
|
$
|
(0.6
|
)
|
|
$
|
(5.7
|
)
|
|
89
|
%
|
Expenses
|
76.2
|
|
|
76.3
|
|
|
—
|
%
|
||
Adjusted EBITDA
|
$
|
(76.8
|
)
|
|
$
|
(82.0
|
)
|
|
6
|
%
|
•
|
Labor costs and other professional fees decreased expenses by $15.5 million for the 2019 fiscal period compared to the 2018 fiscal period.
|
•
|
Other items accounted for a decrease in Adjusted EBITDA of $10.3 million. This decrease is almost entirely attributable to the year-over-year impact of the resolution of an earnout liability during 2018 that was related to the 2014 acquisition of Monash South Africa; the reversal of the earnout liability increased Adjusted EBITDA during the 2018 fiscal period.
|
(in millions)
|
2019
|
|
2018
|
||||
Cash provided by (used in):
|
|
|
|
||||
Operating activities
|
$
|
32.5
|
|
|
$
|
1.8
|
|
Investing activities
|
1,102.4
|
|
|
264.3
|
|
||
Financing activities
|
(1,396.1
|
)
|
|
(393.1
|
)
|
||
Effects of exchange rates changes on cash
|
8.7
|
|
|
3.8
|
|
||
Change in cash included in current assets held for sale
|
88.1
|
|
|
14.1
|
|
||
Net change in cash and cash equivalents and restricted cash
|
$
|
(164.4
|
)
|
|
$
|
(109.1
|
)
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
2.1#
|
10-K
|
001-38002
|
2.7
|
03/20/2018
|
|
2.2#
|
8-K
|
001-38002
|
2.1
|
04/18/2018
|
|
2.3#
|
8-K
|
001-38002
|
2.1
|
08/07/2018
|
|
2.4#
|
10-Q
|
001-38002
|
2.4
|
08/09/2018
|
|
2.5#
|
10-K
|
001-38002
|
2.5
|
02/28/2019
|
|
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
|
8-K
|
001-38002
|
3.1
|
07/20/2018
|
|
4.1
|
8-K
|
001-38002
|
4.1
|
04/27/2017
|
|
4.2
|
8-K
|
001-38002
|
4.1
|
04/27/2017
|
|
4.3
|
8-K
|
001-38002
|
4.3
|
04/27/2017
|
|
4.4
|
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
|
10.40
|
11/20/2015
|
|
10.7†
|
S‑1/A
|
333‑207243
|
10.41
|
11/20/2015
|
|
10.8†
|
S‑1/A
|
333‑207243
|
10.42
|
11/20/2015
|
|
10.9†
|
S‑1/A
|
333‑207243
|
10.43
|
11/20/2015
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
10.10
|
S‑1/A
|
333‑207243
|
10.45
|
11/20/2015
|
|
10.11‡
|
S‑1/A
|
333‑207243
|
10.46
|
11/20/2015
|
|
10.12†
|
S‑1/A
|
333‑207243
|
10.47
|
11/20/2015
|
|
10.13†
|
S‑1/A
|
333‑207243
|
10.48
|
11/20/2015
|
|
10.14†
|
S‑1/A
|
333‑207243
|
10.49
|
11/20/2015
|
|
10.15†
|
S‑1/A
|
333‑207243
|
10.50
|
11/20/2015
|
|
10.16
|
S‑1/A
|
333‑207243
|
10.53
|
05/20/2016
|
|
10.17†
|
S‑1/A
|
333‑207243
|
10.54
|
05/20/2016
|
|
10.18†
|
S‑1/A
|
333‑207243
|
10.55
|
05/20/2016
|
|
10.19†
|
S‑1/A
|
333‑207243
|
10.56
|
05/20/2016
|
|
10.20†
|
S‑1/A
|
333‑207243
|
10.57
|
05/20/2016
|
|
10.21†
|
S‑1/A
|
333‑207243
|
10.58
|
05/20/2016
|
|
10.22†
|
S‑1/A
|
333‑207243
|
10.59
|
05/20/2016
|
|
10.23†
|
S‑1/A
|
333‑207243
|
10.60
|
05/20/2016
|
|
10.24
|
S‑1/A
|
333‑207243
|
10.63
|
12/15/2016
|
|
10.25
|
10-K
|
001-38002
|
10.29
|
03/20/2018
|
|
10.26
|
10-K
|
001-38002
|
10.30
|
03/20/2018
|
|
10.27
|
S‑1/A
|
333‑207243
|
10.69
|
01/10/2017
|
|
10.28†
|
S‑1/A
|
333‑207243
|
10.70
|
01/10/2017
|
|
10.29†
|
S‑1/A
|
333‑207243
|
10.71
|
01/10/2017
|
|
10.30†
|
S‑1/A
|
333‑207243
|
10.72
|
01/10/2017
|
|
10.31†
|
S‑1/A
|
333‑207243
|
10.73
|
01/10/2017
|
|
10.32
|
8‑K
|
001‑38002
|
10.1
|
02/06/2017
|
Exhibit
No.
|
Exhibit Description
|
Form
|
File Number
|
Exhibit
Number
|
Filing Date
|
10.33
|
8‑K
|
001‑38002
|
10.2
|
02/06/2017
|
|
10.34†
|
10-K
|
001-38002
|
10.76
|
03/29/2017
|
|
10.35
|
8-K
|
001-38002
|
10.1
|
04/27/2017
|
|
10.36
|
10-Q
|
001-38002
|
10.81
|
05/11/2017
|
|
10.37
|
10-Q
|
001-38002
|
10.82
|
05/11/2017
|
|
10.38
|
10-Q
|
001-38002
|
10.83
|
05/11/2017
|
|
10.39
|
10-Q
|
001-38002
|
10.84
|
05/11/2017
|
|
10.40
|
10-Q
|
001-38002
|
10.85
|
05/11/2017
|
|
10.41
|
10-Q
|
001-38002
|
10.86
|
05/11/2017
|
|
10.42†
|
8-K
|
001-38002
|
10.1
|
06/20/2017
|
|
10.43†
|
10-Q
|
001-38002
|
10.51
|
08/08/2017
|
|
10.44†
|
10-Q
|
001-38002
|
10.52
|
08/08/2017
|
|
10.45†
|
10-Q
|
001-38002
|
10.53
|
08/08/2017
|
|
10.46†
|
10-Q
|
001-38002
|
10.54
|
08/08/2017
|
|
10.47†
|
10-Q
|
001-38002
|
10.55
|
08/08/2017
|
|
10.48†
|
10-Q
|
001-38002
|
10.56
|
08/08/2017
|
|
10.49†
|
10-Q
|
001-38002
|
10.57
|
08/08/2017
|
|
|
Page
|
Section 2.01
|
Termination of a Participant’s Employment on or following Change in Control
|
1
|
Section 2.02
|
Termination of a Participant’s Employment (no Change in Control)
|
4
|
Section 2.03
|
Generally applicable provisions
|
5
|
Section 2.04
|
Definitions
|
11
|
Section 2.05
|
Administration
|
14
|
Appendix A
|
General Plan Information
|
A-1
|
Appendix B
|
Claims Procedure
|
B-1
|
Appendix C
|
ERISA Rights Statement
|
C-1
|
Appendix D
|
Release of Claims
|
D-1
|
Ricardo M. Berckemeyer
|
|
Laureate Education, Inc.
|
|
|
|
EXECUTIVE: /s/ Ricardo M. Berckemeyer
|
|
BY: /s/ Victoria Silbey
|
|
|
|
DATE: July 15, 2019
|
|
TITLE: SVP – Chief Legal Officer
|
|
|
|
|
|
DATE: July 19, 2019
|
(i)
|
Executive hereby agrees that, without Laureate’s prior written consent, Executive shall not, directly or indirectly:
|
a.
|
at any time during or after Executive’s employment with Laureate or its affiliates, disclose or use any non-public information concerning trade secret, know-how, software, developments, inventions, processes, technology, designs, the financial data, strategic business plans or any proprietary or confidential information, documents or materials in any form or media (collectively, “Confidential Information”) pertaining to the business of Laureate or its affiliates, except when required to perform his duties to Laureate or one of its affiliates, by law or judicial process;
|
b.
|
at any time during Executive’s employment with Laureate or its affiliates and for a period of two years thereafter, directly or indirectly, (A) act as a proprietor, investor, director, officer, employee, substantial stockholder, consultant, or partner in any business that directly competes, at the relevant determination date, with the post-secondary business of Laureate or its affiliates in any country where Laureate or its Affiliates then manufactures, produces, sells, leases, rents, licenses or otherwise provides products or services, or (B) provide any services to, or otherwise intentionally assist, a prospective purchaser of an affiliate of Laureate, in connection with attempting to purchase such affiliate, including by sharing any Confidential Information; provided, however, that, notwithstanding the foregoing, Executive may, directly or indirectly own, solely as an investment, securities of any person engaged in the business of Laureate or its affiliates which are publicly traded on a national or regional stock exchange or quotation system or on the over-the-counter market if Executive (A) is not a controlling person of, or a member of a group which controls, such person and (B) does not, own 5% or more of any class of securities of such person; and further provided that notwithstanding the foregoing, for the avoidance of doubt (i) in the United States the above restriction applies only to the business of Walden University and its affiliated entities; and (ii) in all countries post-secondary business does not include short-term, non-degree programs or related services;
|
c.
|
at any time during Executive’s employment with Laureate or its affiliates and for a period of two years thereafter, directly or indirectly (A) solicit customers or clients of Laureate or any of its affiliates to terminate their relationship with Laureate or any of its affiliates or otherwise solicit such customers or clients to compete with any business of Laureate or any of its affiliates or (B) solicit or offer employment to any person who is, or has been at any time during the twelve
|
(ii)
|
if Executive is bound by any other agreement with Laureate regarding the use or disclosure of Confidential Information, non-solicitation or non-competition, the provisions of this Agreement shall supersede and replace all such agreements; and
|
(iii)
|
notwithstanding, if at any time a court holds that the restrictions stated in this section are unreasonable or otherwise unenforceable under circumstances then existing, the parties hereto agree that the maximum period, scope or geographic area determined to be reasonable under such circumstances by such court will be substituted for the stated period, scope or area. Because Executive’s services are unique and because Executive has had access to Confidential Information, the parties hereto agree that money damages will be an inadequate remedy for any breach of this Agreement. In the event of a breach or threatened breach of this Agreement, Laureate or its successors or assigns may, in addition to other rights and remedies existing in their favor, apply to any court of competent jurisdiction for specific performance and/or injunctive relief in order to enforce, or prevent any violations of, the provisions hereof (without the posting of a bond or other security).
|
1)
|
Executive hereby agrees that, without Laureate’s prior written consent, Executive shall not, directly or indirectly:
|
a)
|
at any time during or after Executive’s employment with Laureate or its affiliates, disclose or use any non-public information concerning trade secret, know-how, software, developments, inventions, processes, technology, designs, the financial data, strategic business plans or any proprietary or confidential information, documents or materials in any form or media (collectively, “Confidential Information”) pertaining to the business of Laureate or its affiliates, except when required to perform his duties to Laureate or one of its affiliates, by law or judicial process;
|
b)
|
at any time during Executive’s employment with Laureate or its affiliates and for a period of one year thereafter, directly or indirectly, (A) act as a proprietor, investor, director, officer, employee, substantial stockholder, consultant, or partner in any business that directly competes, at the relevant determination date, with the post-secondary business of Laureate or its affiliates in any geographic area in South America where Laureate or its Affiliates manufactures, produces, sells, leases, licenses or otherwise provides products or services, or (B) provide any services or assistance to a prospective purchaser of an affiliate of Laureate, including by sharing any Confidential Information; provided, however, that, notwithstanding the foregoing, Executive may, directly or indirectly own, solely as an investment, securities of any person engaged in the business of Laureate or its affiliates which are publicly traded on a national or regional stock exchange or quotation system or on the over-the-counter market if Executive (A) is not a controlling person of, or a member of a group which controls, such person and (B) does not, own 5% or more of any class of securities of such person; and further provided, that notwithstanding the foregoing, for the avoidance of doubt, it is acknowledged and agreed that it shall not be deemed to be a violation of these provisions for Executive to meet with representatives of the Brazilian federal government to discuss higher education generally, nor shall Executive be prohibited from taking employment with any government ministry. In no event may Executive disclose or use any Laurate Confidential Information or be remunerated to otherwise provide assistance to any Laureate competitor;
|
c)
|
at any time during Executive’s employment with Laureate or its affiliates and for a period of one year thereafter, directly or indirectly (A) solicit customers or clients of Laureate or any of its affiliates to terminate their relationship with Laureate or any of its affiliates or otherwise solicit such customers or clients to compete with any business of Laureate or any of its affiliates or (B) solicit or offer employment to any person who is, or has been at any time during the twelve (12) months immediately preceding the termination of Executive’s
|
2)
|
if Executive is bound by any other agreement with Laureate regarding the use or disclosure of Confidential Information, non-solicitation or non-competition, the provisions of this Agreement shall be read in such a way as to further restrict and not to permit any solicitation, competition or more extensive use or disclosure of Confidential Information;
|
3)
|
notwithstanding, if at any time a court holds that the restrictions stated in this section are unreasonable or otherwise unenforceable under circumstances then existing, the parties hereto agree that the maximum period, scope or geographic area determined to be reasonable under such circumstances by such court will be substituted for the stated period, scope or area. Because Executive’s services are unique and because Executive has had access to Confidential Information, the parties hereto agree that money damages will be an inadequate remedy for any breach of this Agreement. In the event of a breach or threatened breach of this Agreement, Laureate or its successors or assigns may, in addition to other rights and remedies existing in their favor, apply to any court of competent jurisdiction for specific performance and/or injunctive relief in order to enforce, or prevent any violations of, the provisions hereof (without the posting of a bond or other security).
|
Company
|
Jurisdiction of
Organization |
D/B/A
|
GNUCO Pty Ltd
|
Australia
|
|
Laureate Education Services Australia Pty. Ltd.
|
Australia
|
|
LEI Australia Education, Pty. Ltd.
|
Australia
|
|
LEI Australia Holdings Pty Ltd
|
Australia
|
|
LEI Higher Education Holdings Pty Ltd
|
Australia
|
|
LESA Education Services Holding Pty Ltd
|
Australia
|
|
Think: Colleges Pty Ltd
|
Australia
|
APM College of Business and Communication, Australasian College of Natural Therapies, Billy Blue College of Design, Jansen Newman Institute, Southern School of Natural Therapies, William Blue College of Hospitality Management, Australian National College of Beauty, CATC Design School
|
Think: Education Group Pty Ltd
|
Australia
|
|
Think: Education Services Pty Ltd
|
Australia
|
|
Torrens University Australia Limited
|
Australia
|
|
AUBH Management SPC
|
Bahrain
|
|
Educacao Interativa do Brasil, Ltda.
|
Brazil
|
|
FACS Serviços Educacionais Ltda.
|
Brazil
|
Universidade Salvador
|
Faculdades Metropolitanas Unidas Educacionais Ltda.
|
Brazil
|
Centro Universitario das Faculdades Metropolitanas Unidas (“FMU”)
|
FADERGS—Faculdade de Desenvolvimento do Rio Grande do Sul Ltda.
|
Brazil
|
|
Fundaçao Encontro das Aguas
|
Brazil
|
Centro Universitario do Norte
|
Instituto Brasileiro de Medicina de Reabilitação, Ltda.
|
Brazil
|
Centro Universitario IBMR
|
ISCP—Sociedade Educacional Ltda.
|
Brazil
|
Universidade Anhembi Morumbi
|
Rede Internacional de Universidades Laureate Ltda.
|
Brazil
|
|
Sociedade Capibaribe de Educação e Cultura Ltda.
|
Brazil
|
Faculdade dos Guararapes
|
Sociedade de Desenvolvimento Cultural do Amazonas Ltda.
|
Brazil
|
Centro Universitario do Norte—UniNorte
|
Sociedade de Educação Ritter dos Reis Ltda
|
Brazil
|
Centro Universitario Ritter dos Reis—Uniritter
|
Sociedade de Ensino Superior da Bahia
|
Brazil
|
|
Sociedade Educacional Luiz Tarquinio
|
Brazil
|
|
Sociedade Paraibana de Educação e Cultura Ltda.
|
Brazil
|
Faculdade Internacional da Paraiba
|
Sociedade Potiguar de Educação e Cultura Ltda.
|
Brazil
|
Universidade Potiguar
|
LEI Combination Holdings Limited
|
Cayman Islands
|
|
LE University Holding
Company Limited
|
Cayman Islands
|
|
CAMPVS Mater, SpA
|
Chile
|
|
Center for Executive Education IEDE SpA
|
Chile
|
|
Centro de Formación Técnica Instituto AIEP Regional SpA
|
Chile
|
|
India Centric Education Hub Private Limited
|
India
|
|
South Asia International Institute Charitable Society
|
India
|
|
Sylvan Learning India Private Limited
|
India
|
|
LEI Japan Holdings K.K.
|
Japan
|
|
Fleet Street Investments Sarl
|
Luxembourg
|
|
Erti Utama Sdn Bhd
|
Malaysia
|
|
Exeter Street Holdings Sdn. Bhd.
|
Malaysia
|
|
INTI Asset Management Sdn Bhd
|
Malaysia
|
|
INTI Assets Holdings Sdn Bhd
|
Malaysia
|
|
INTI Education Holdings Sdn Bhd
|
Malaysia
|
|
INTI Education Sdn Bhd
|
Malaysia
|
|
INTI Higher Learning Centre Sdn Bhd
|
Malaysia
|
|
INTI IABS Sdn. Bhd
|
Malaysia
|
INTI College Sarawak
|
INTI Instruments (M) Sdn Bhd
|
Malaysia
|
INTI International College Subang
|
INTI International College Kuala Lumpur Sdn Bhd
|
Malaysia
|
INTI International College Kuala Lumpur
|
INTI International College Penang Sdn Bhd
|
Malaysia
|
INTI International College Penang
|
INTI International Education Sdn Bhd
|
Malaysia
|
INTI International University
|
INTI Kinabalu Sdn Bhd
|
Malaysia
|
INTI College Sabah
|
INTI Management Services Sdn Bhd
|
Malaysia
|
|
INTI Universal Holdings Sdn. Bhd.
|
Malaysia
|
|
LEI Management Asia, Sdn Bhd
|
Malaysia
|
|
MIM‑IMS Education Sdn Bhd
|
Malaysia
|
MIM‑INTI Management Institute
|
PJ College of Art & Design Sdn Bhd
|
Malaysia
|
|
Colegio Americano de Veracruz, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Colegio Villa Rica Coatzacoalcos, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Colegio Villa Rica, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Corparación Educativa de Celaya, S.C.
|
Mexico
|
|
Fundacion UVM S.C. (fka Fundación Laureate S.C).
|
Mexico
|
|
Estrater, S.A. de C.V. SOFOM ENR
|
Mexico
|
|
Grupo Educativo UVM, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Institute for Executive Development Mexico S.A. de C.V.
|
Mexico
|
|
Laureate Education Mexico, S. de R.L. de C.V.
|
Mexico
|
|
LE Proteccion Contigo Agente de Seguros, SA de CV
|
Mexico
|
|
Planeacion de Sistemas, S.A.P.I. de C.V.
|
Mexico
|
|
Servicios Regionales Universitarios LE, S.C.
|
Mexico
|
|
Universidad Autónoma de Veracruz, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Universidad del Valle de Mexico del Noreste, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Universidad del Valle de México, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Universidad Tecnológica de Mexico, S.C.
|
Mexico
|
Universidad Tecnológica de México; Universidad del Valle de Mexico
|
UVM Educación, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
UVM Formación, S.C.
|
Mexico
|
Universidad del Valle de Mexico
|
Administradora CA Universitaria, S.C.
|
Mexico
|
|
CH Holding Netherlands B.V.
|
Netherlands
|
|
Bilgili Temizlik ve Tadilat Hizmetleri Limited Şirketi
|
Turkey
|
|
Bilgili Yapımcılık Ticaret Limited Şirketi
|
Turkey
|
|
Istanbul Bilgi University
|
Turkey
|
|
Media Com Halkla Ilişkiler Ve Iletişim Limited Şirketi
|
Turkey
|
|
Öztan Temizlik Ve Tadilat Hizmetleri Ticaret Ltd. Şti
|
Turkey
|
|
Ulet Uluslararasi Danişmanlik Eğitim Teknolojileri Sanayi ve Ticaret Limited Şirketi Ortaklar Kurulu Karari
|
Turkey
|
|
Laureate‑Obeikan, Ltd.
|
United Arabs Emirates
|
|
Canter and Associates, LLC
|
Delaware, USA
|
|
Educational Satellite Services, Inc.
|
Delaware, USA
|
|
Exeter Street Holdings LLC
|
Maryland, USA
|
|
Fleet Street Aviation, LLC
|
Washington, USA
|
|
Fleet Street International University Holdings, LLC
|
Maryland, USA
|
|
FSIUH Holding LLC
|
Maryland, USA
|
|
Kendall College LLC
|
Illinois, USA
|
|
LEI Administration, LLC
|
Maryland, USA
|
|
National Hispanic University, LLC
|
California, USA
|
|
NewSchool of Architecture and Design, LLC
|
California, USA
|
|
Post‑Secondary Education Acquisition Corporation
|
Delaware, USA
|
|
The Canter Group of Companies, LLC
|
California, USA
|
|
Walden e‑Learning, LLC
|
Delaware, USA
|
|
Walden University, LLC
|
Florida, USA
|
|
Wall Street International Holdings‑US I, Inc.
|
Maryland, USA
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Laureate Education, Inc.;
|
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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(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.
|
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
|
Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Laureate Education, Inc.;
|
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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) 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)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(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.
|
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/ JEAN-JACQUES CHARHON
|
Jean-Jacques Charhon
|
Executive Vice President and Chief Financial 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/ EILIF SERCK-HANSSEN
|
Eilif Serck-Hanssen
|
Chief Executive Officer
|
/s/ JEAN-JACQUES CHARHON
|
Jean-Jacques Charhon
|
Executive Vice President and Chief Financial Officer
|