Laureate Education Inc
NASDAQ:LAUR
Income Statement
Earnings Waterfall
Laureate Education Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-936.5m
USD
|
Gross Profit
|
547.7m
USD
|
Operating Expenses
|
-205.8m
USD
|
Operating Income
|
341.9m
USD
|
Other Expenses
|
-234.3m
USD
|
Net Income
|
107.6m
USD
|
Income Statement
Laureate Education Inc
Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 008
N/A
|
1 076
+7%
|
1 146
+7%
|
1 194
+4%
|
1 267
+6%
|
886
-30%
|
2 156
+143%
|
3 141
+46%
|
4 292
+37%
|
4 313
+0%
|
4 274
-1%
|
4 219
-1%
|
4 244
+1%
|
4 194
-1%
|
3 722
-11%
|
3 611
-3%
|
3 333
-8%
|
3 109
-7%
|
3 337
+7%
|
3 296
-1%
|
1 145
-65%
|
1 114
-3%
|
108
-90%
|
(393)
N/A
|
1 212
N/A
|
803
-34%
|
1 125
+40%
|
1 092
-3%
|
1 025
-6%
|
1 027
+0%
|
1 051
+2%
|
1 075
+2%
|
1 087
+1%
|
1 102
+1%
|
1 159
+5%
|
1 193
+3%
|
1 242
+4%
|
1 284
+3%
|
1 361
+6%
|
1 421
+4%
|
1 484
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(829)
|
(897)
|
(951)
|
(999)
|
(1 059)
|
(900)
|
(1 889)
|
(2 795)
|
(3 482)
|
(3 730)
|
(3 704)
|
(3 663)
|
(3 341)
|
(3 599)
|
(3 164)
|
(3 028)
|
(2 553)
|
(2 600)
|
(2 772)
|
(2 709)
|
(904)
|
(866)
|
(2)
|
433
|
(874)
|
(531)
|
(901)
|
(857)
|
(734)
|
(764)
|
(769)
|
(765)
|
(685)
|
(816)
|
(845)
|
(892)
|
(776)
|
(950)
|
(1 001)
|
(1 063)
|
(937)
|
|
Gross Profit |
179
N/A
|
179
0%
|
195
+9%
|
195
+0%
|
207
+6%
|
(14)
N/A
|
267
N/A
|
346
+30%
|
810
+134%
|
582
-28%
|
570
-2%
|
556
-2%
|
904
+63%
|
595
-34%
|
558
-6%
|
582
+4%
|
780
+34%
|
510
-35%
|
565
+11%
|
588
+4%
|
241
-59%
|
248
+3%
|
106
-57%
|
40
-62%
|
338
+737%
|
273
-19%
|
225
-18%
|
235
+5%
|
291
+24%
|
264
-9%
|
282
+7%
|
310
+10%
|
402
+30%
|
286
-29%
|
314
+10%
|
300
-4%
|
466
+55%
|
334
-28%
|
360
+8%
|
359
0%
|
548
+53%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(38)
|
(41)
|
(46)
|
(47)
|
(46)
|
(40)
|
(89)
|
(134)
|
(473)
|
(203)
|
(212)
|
(219)
|
(497)
|
(240)
|
(274)
|
(286)
|
(538)
|
(297)
|
(279)
|
(288)
|
(267)
|
(274)
|
(256)
|
(248)
|
(302)
|
(217)
|
(206)
|
(192)
|
(268)
|
(197)
|
(204)
|
(198)
|
(334)
|
(179)
|
(146)
|
(114)
|
(196)
|
(58)
|
(54)
|
(50)
|
(206)
|
|
Selling, General & Administrative |
(38)
|
(41)
|
(46)
|
(47)
|
(46)
|
(40)
|
(88)
|
(134)
|
(473)
|
(203)
|
(212)
|
(219)
|
(497)
|
(240)
|
(274)
|
(286)
|
(538)
|
(297)
|
(279)
|
(288)
|
(267)
|
(274)
|
(255)
|
(248)
|
(302)
|
(218)
|
(206)
|
(193)
|
(268)
|
(197)
|
(204)
|
(198)
|
(334)
|
(179)
|
(146)
|
(114)
|
(196)
|
(58)
|
(54)
|
(50)
|
(206)
|
|
Operating Income |
141
N/A
|
138
-2%
|
149
+8%
|
148
0%
|
161
+9%
|
(54)
N/A
|
178
N/A
|
212
+19%
|
337
+59%
|
380
+13%
|
358
-6%
|
337
-6%
|
406
+21%
|
355
-13%
|
284
-20%
|
296
+4%
|
242
-18%
|
213
-12%
|
286
+34%
|
300
+5%
|
(27)
N/A
|
(26)
+2%
|
(150)
-470%
|
(207)
-38%
|
36
N/A
|
55
+52%
|
19
-66%
|
42
+128%
|
23
-46%
|
66
+192%
|
78
+18%
|
112
+42%
|
68
-39%
|
107
+57%
|
168
+58%
|
186
+11%
|
270
+45%
|
277
+2%
|
306
+11%
|
308
+1%
|
342
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(18)
|
(32)
|
(36)
|
(40)
|
(181)
|
(275)
|
(432)
|
(537)
|
(436)
|
(416)
|
(333)
|
(342)
|
(344)
|
(339)
|
(343)
|
(291)
|
(299)
|
(183)
|
(185)
|
(96)
|
(56)
|
(116)
|
(55)
|
(122)
|
(16)
|
(36)
|
(43)
|
(111)
|
(131)
|
(182)
|
(152)
|
(53)
|
(93)
|
(27)
|
(17)
|
(26)
|
(54)
|
(73)
|
(79)
|
(88)
|
|
Non-Reccuring Items |
9
|
9
|
9
|
0
|
(12)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
241
|
381
|
366
|
364
|
116
|
(24)
|
(26)
|
(32)
|
(25)
|
(35)
|
(8)
|
(11)
|
(22)
|
(14)
|
(43)
|
(38)
|
(51)
|
(372)
|
(360)
|
(411)
|
(472)
|
(154)
|
(151)
|
(94)
|
(8)
|
(4)
|
1
|
2
|
(1)
|
2
|
0
|
|
Total Other Income |
14
|
16
|
19
|
21
|
22
|
(0)
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
1
|
1
|
3
|
1
|
(2)
|
0
|
0
|
10
|
11
|
8
|
16
|
9
|
9
|
8
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
2
|
2
|
1
|
(0)
|
|
Pre-Tax Income |
150
N/A
|
145
-3%
|
145
0%
|
134
-8%
|
131
-2%
|
(236)
N/A
|
(96)
+59%
|
(220)
-130%
|
(201)
+9%
|
(57)
+72%
|
180
N/A
|
383
+112%
|
431
+13%
|
376
-13%
|
64
-83%
|
(69)
N/A
|
(77)
-11%
|
(118)
-54%
|
78
N/A
|
89
+14%
|
(120)
N/A
|
(84)
+30%
|
(272)
-223%
|
(267)
+2%
|
(120)
+55%
|
9
N/A
|
(67)
N/A
|
(372)
-453%
|
(451)
-21%
|
(478)
-6%
|
(578)
-21%
|
(197)
+66%
|
(138)
+30%
|
(84)
+39%
|
131
N/A
|
164
+26%
|
246
+50%
|
227
-8%
|
233
+3%
|
232
-1%
|
254
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(27)
|
(26)
|
(24)
|
(22)
|
(11)
|
8
|
(76)
|
(82)
|
(118)
|
(136)
|
(80)
|
(71)
|
(65)
|
(28)
|
(28)
|
(43)
|
(43)
|
(47)
|
(110)
|
(94)
|
(71)
|
(59)
|
(48)
|
(100)
|
(31)
|
163
|
236
|
356
|
130
|
(213)
|
(217)
|
(338)
|
(146)
|
(81)
|
(140)
|
(131)
|
(185)
|
(148)
|
(133)
|
(128)
|
(138)
|
|
Income from Continuing Operations |
124
|
120
|
120
|
111
|
120
|
(228)
|
(172)
|
(302)
|
(318)
|
(193)
|
100
|
311
|
366
|
348
|
36
|
(113)
|
(120)
|
(165)
|
(32)
|
(5)
|
(191)
|
(143)
|
(320)
|
(367)
|
(151)
|
172
|
169
|
(16)
|
(321)
|
(691)
|
(796)
|
(535)
|
(283)
|
(164)
|
(9)
|
34
|
61
|
79
|
100
|
104
|
117
|
|
Income to Minority Interest |
(28)
|
(24)
|
(11)
|
(11)
|
(5)
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
2
|
6
|
4
|
7
|
5
|
(0)
|
1
|
1
|
(3)
|
(1)
|
1
|
0
|
(1)
|
1
|
1
|
4
|
5
|
5
|
4
|
1
|
1
|
(11)
|
(11)
|
(11)
|
(11)
|
1
|
0
|
0
|
1
|
0
|
|
Equity Earnings Affiliates |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
91
N/A
|
93
+2%
|
106
+13%
|
98
-8%
|
114
+17%
|
(226)
N/A
|
(174)
+23%
|
(297)
-71%
|
(322)
-9%
|
(192)
+40%
|
103
N/A
|
314
+206%
|
370
+18%
|
310
-16%
|
11
-97%
|
(260)
N/A
|
(207)
+20%
|
66
N/A
|
313
+373%
|
401
+28%
|
381
-5%
|
458
+20%
|
951
+108%
|
947
0%
|
938
-1%
|
850
-9%
|
(245)
N/A
|
(931)
-280%
|
(613)
+34%
|
(878)
-43%
|
(599)
+32%
|
546
N/A
|
193
-65%
|
314
+63%
|
386
+23%
|
56
-85%
|
70
+24%
|
87
+25%
|
100
+15%
|
105
+5%
|
108
+2%
|