First Time Loading...

Laureate Education Inc
NASDAQ:LAUR

Watchlist Manager
Laureate Education Inc Logo
Laureate Education Inc
NASDAQ:LAUR
Watchlist
Price: 14.8 USD 2.42% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

2.1B
+1%
Assets
Growth Rates:
1 Year
+8%
3 Years
-57%
5 Years
-69%
7 Years
-70%
10 Years
-
1.2B
+4%
Liabilities
Growth Rates:
1 Year
-2%
3 Years
-56%
5 Years
-75%
7 Years
-81%
10 Years
-
950.1m
-2%
Equity
Growth Rates:
1 Year
+22%
3 Years
-58%
5 Years
-54%
7 Years
-2%
10 Years
-

Balance Sheet Decomposition
Laureate Education Inc

2.1B
Assets
1.2B
Liabilities
2.1B
Assets
1.2B
Liabilities
Current Assets 224.4m
Cash & Short-Term Investments 89.4m
Receivables 107.3m
Other Current Assets 27.7m
Non-Current Assets 1.9B
PP&E 933.8m
Intangibles 830.7m
Other Non-Current Assets 136.7m
Current Liabilities 453.2m
Accounts Payable 43.2m
Accrued Liabilities 223.6m
Other Current Liabilities 186.3m
Non-Current Liabilities 722.3m
Long-Term Debt 112.2m
Other Non-Current Liabilities 610.1m

Balance Sheet
Laureate Education Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
462
459
465
321
388
62
750
325
85
89
Cash Equivalents
462
459
465
321
388
62
750
325
85
89
Total Receivables
352
343
364
349
244
82
126
183
113
107
Accounts Receivables
288
283
304
296
214
63
62
56
71
89
Other Receivables
65
60
60
53
30
19
64
127
42
19
Other Current Assets
340
334
287
619
586
773
567
37
28
28
Total Current Assets
1 153
1 136
1 116
1 289
1 217
916
1 444
544
226
224
PP&E Net
2 514
2 291
2 152
1 380
1 275
1 162
1 041
884
913
934
PP&E Gross
2 514
2 291
2 152
1 380
1 275
1 162
1 041
884
913
934
Accumulated Depreciation
972
1 043
1 128
939
974
499
522
526
576
661
Intangible Assets
1 609
1 464
1 400
1 205
1 153
564
227
143
152
169
Goodwill
2 470
2 116
1 935
1 828
1 707
607
575
547
584
661
Note Receivable
14
59
61
4
2
0
1
0
0
0
Other Long-Term Assets
598
374
400
1 686
1 415
3 247
1 683
94
98
137
Other Assets
2 470
2 116
1 935
1 828
1 707
607
575
547
584
661
Total Assets
8 358
N/A
7 439
-11%
7 063
-5%
7 391
+5%
6 770
-8%
6 496
-4%
4 971
-23%
2 211
-56%
1 972
-11%
2 126
+8%
Liabilities
Accounts Payable
107
112
87
70
65
63
41
27
43
43
Accrued Liabilities
644
609
609
455
417
246
205
194
175
224
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
259
213
298
157
125
49
96
49
56
53
Other Current Liabilities
658
614
447
693
583
686
463
102
108
134
Total Current Liabilities
1 669
1 548
1 440
1 375
1 190
1 045
805
372
381
453
Long-Term Debt
4 476
4 485
3 722
3 010
2 615
1 103
900
105
176
112
Deferred Income Tax
570
508
452
247
218
75
86
74
90
56
Minority Interest
83
82
56
26
4
1
11
0
1
1
Other Liabilities
543
492
427
758
682
1 457
914
520
549
555
Total Liabilities
7 341
N/A
7 114
-3%
6 097
-14%
5 416
-11%
4 709
-13%
3 680
-22%
2 694
-27%
1 071
-60%
1 196
+12%
1 176
-2%
Equity
Common Stock
1
1
334
401
1
1
1
1
1
1
Retained Earnings
1 093
1 410
1 038
946
531
437
177
16
39
42
Additional Paid In Capital
2 689
2 687
2 721
3 446
3 704
3 725
3 760
2 389
2 205
1 180
Treasury Stock
0
0
0
0
0
271
365
744
1 026
0
Other Equity
579
953
1 052
926
1 113
1 074
942
520
442
272
Total Equity
1 017
N/A
325
-68%
965
+197%
1 975
+105%
2 061
+4%
2 817
+37%
2 277
-19%
1 141
-50%
776
-32%
950
+22%
Total Liabilities & Equity
8 358
N/A
7 439
-11%
7 063
-5%
7 391
+5%
6 770
-8%
6 496
-4%
4 971
-23%
2 211
-56%
1 972
-11%
2 126
+8%
Shares Outstanding
Common Shares Outstanding
168
168
133
188
224
210
206
181
157
158

See Also

Summary
LAUR intrinsic value, competitors valuation, and company profile.
DCF Valuation
LAUR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LAUR stock valuation using valuation multiples.
Wall Street Estimates
LAUR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LAUR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.