EX-99.1 2 a52575986ex991.htm EXHIBIT 99.1
Exhibit 99.1

News Release

Investor Contact
Chandrika Nigam
Chandrika.Nigam@Adtalem.com
312-681-3209
 

Media Contact
Kelly Finelli
Kelly.Finelli@Adtalem.com
872-270-0230



Adtalem Global Education Announces Fiscal Second Quarter 2022 Results
Revises full-year guidance driven by the pending sale of Financial Services segment and continued near-term COVID headwinds


CHICAGO – Feb. 8, 2022 – Adtalem Global Education Inc. (NYSE: ATGE), a leading healthcare educator, today reported academic, operating, and financial results for its fiscal 2022 second quarter ended Dec. 31, 2021. The second quarter results reflect the Financial Services segment in discontinued operations because of the recently announced pending divestiture.
 
“I’m encouraged by the tremendous progress we’ve made to reposition Adtalem as the leading provider of healthcare education. The recent announcement of the pending sale of our Financial Services segment is the culmination of a long-term strategy to sharpen the focus of our portfolio and greatly enhance our ability to address – at scale – the rapidly growing and unmet demand for healthcare professionals in the U.S.,” said Steve Beard, president and CEO of Adtalem Global Education. “Despite the continued near-term headwinds from the pandemic disproportionally impacting our post licensure nursing programs, we believe our strategic focus, significant scale, and the synergies of the recent Walden acquisition leave us uniquely well positioned to be the leader in helping employers across the healthcare industry meet their critical workforce talent needs.  As a result, we are more excited than ever about the opportunities ahead.”
 
Financial Highlights
 
Selected financial data for the three months ended Dec. 31, 2021:

Revenue of $371.2 million increased 58.4% compared with the prior year due to the acquisition of Walden
Diluted earnings per share was $0.36 compared with diluted earnings per share of $0.44 in the prior year; diluted earnings per share from continuing operations, excluding special items, was $0.75, compared to $0.61 in the prior year
Operating income was $24.7 million, compared with $29.1 million in the prior year; operating income, excluding special items, was $70.2 million, a 70.0% increase compared with the prior year
Net income attributable to Adtalem was $17.9 million compared with net income of $23.3 million in the prior year, driven primarily by higher interest expense, partially offset by a decrease in income tax expense; net income from continuing operations, excluding special items, was $37.8 million, a 17.3% increase compared with the prior year

Selected financial data for the six months ended Dec. 31, 2021:

Revenue of $660.3 million increased 45.7% compared with the prior year due to the acquisition of Walden
Diluted loss per share was $0.81 compared with diluted earnings per share of $0.82 in the prior year; diluted earnings per share from continuing operations, excluding special items, was $1.10, compared to $1.23 in the prior year
Operating income was $2.7 million, compared with $55.0 million in the prior year; operating income, excluding special items, was $106.7 million, a 27.6% increase compared with the prior year
Net loss attributable to Adtalem was $40.2 million compared with net income of $43.2 million in the prior year, driven primarily by higher interest expense and business acquisition and integration expense; net income from continuing operations, excluding special items, was $55.4 million, a 14.2% decrease compared with the prior year

Business Highlights
 
Announced the pending sale of Financial Services segment to a consortium of Wendel Group and Colibri Group, thereby enhancing our focus as a pure play, leading provider of talent to the healthcare industry

Achieved re-accreditation for American University of the Caribbean School of Medicine from Accreditation Commission on Colleges of Medicine for the maximum accreditation period of six years through 2027, reaffirming the university’s strong student outcomes
Entered strategic partnership with Society of Teachers of Family Medicine as the lead philanthropic partner committed to combatting inequality and encouraging civic engagement across the entire healthcare sector

Segment Highlights
 
Chamberlain
 
Second quarter segment revenue decreased 2.0% to $139.1 million compared with the prior year, and segment operating income declined 21.6% to $25.5 million due primarily to increased marketing expense and higher costs associated with a return to in-person campus instruction.
 
New and total student enrollment in the November session decreased 0.5% and 2.1%, respectively, compared with the same session last year. The decrease in new student enrollment was primarily attributable to COVID-related headwinds in Chamberlain’s post-licensure programs.
 
Walden
 
Revenue in the second quarter was $140.6 million. Segment operating loss was $2.4 million, driven primarily by intangible amortization expense. Segment operating income, excluding special items, was $32.4 million. With the acquisition closing on August 12, 2021, there are no prior year comparables.

New and total student enrollment in the December session decreased 18.3% and 9.1%, respectively, compared with the prior year. The decrease in new student enrollment was primarily attributable to COVID-related headwinds in Walden’s post-licensure nursing programs.

Medical and Veterinary
 
Revenue in the second quarter decreased 1.0% to $91.5 million compared with the prior year, while segment operating income increased 3.8% to $19.5 million primarily driven by lower expenses.
 
Adtalem Outlook
 
For the full fiscal year 2022, Adtalem revised its guidance of adjusted revenue, excluding special items, to be within the range of $1,350 million and $1,390 million, and adjusted diluted earnings per share of $2.90 to $3.10 from continuing operations, excluding special items, based on the key factors below:

-
Pending sale of Financial Services segment thereby moving it to discontinued operations
-
Impact of COVID-related headwinds associated with the Omicron variant that has further burdened healthcare professionals, which continues to negatively impact enrollments

Conference Call and Webcast Information
 
Adtalem will hold a conference call to discuss its fiscal 2022 second quarter on Tuesday, Feb. 8, 2022, at 4 p.m. CT (5 p.m. ET). The conference call will be led by Steve Beard, president and chief executive officer, and Bob Phelan, senior vice president and chief financial officer. For those participating by telephone, dial 877-407-6184 (United States) or +1 201-389-0877 (outside the United States) and request the “Adtalem Call” or use conference ID: 13725911. Adtalem will also broadcast the conference call live on the web at: https://themediaframe.com/mediaframe/webcast.html?webcastid=muQe4vy4.
 
Please access the website at least 15 minutes prior to the start of the call to register, download and install any necessary audio software.
 
Adtalem will archive a replay of the call until Mar. 8, 2022. To access the replay, dial 877-660-6853 (United States) or +1 201-612-7415 (outside the United States), conference ID: 13725911, or visit the Adtalem website at: https://investors.adtalem.com/overview/default.aspx.

About Adtalem Global Education
Adtalem Global Education (NYSE: ATGE), partners with organizations in the healthcare and financial services industries to solve critical workforce talent needs by expanding access to education, certifications and upskilling programs at scale. With a dedicated focus on driving strong outcomes that increase workforce preparedness, Adtalem empowers a diverse learner population to achieve their goals and make inspiring contributions to the global community. Adtalem is the parent organization of ACAMS, American University of the Caribbean School of Medicine, Becker Professional Education, Chamberlain University, EduPristine, OnCourse Learning, Ross University School of Medicine, Ross University School of Veterinary Medicine and Walden University. Adtalem has more than 10,000 employees, a network of more than 275,000 alumni and serves over 89,000 members across 200 countries and territories. Adtalem was named one of America’s Most Responsible Companies 2021 by Newsweek and one of America’s Best Employers for Diversity 2021 by Forbes. Follow Adtalem on Twitter (@adtalemglobal), LinkedIn or visit adtalem.com for more information.

Forward-Looking Statements
Certain statements contained in this release are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact, which includes statements regarding the future impacts of the COVID-19 pandemic, and the efficacy and distribution of the vaccines, the expected synergies from the recent Walden acquisition, and the pending sale of the financial services segment including our anticipated net proceeds and whether the pending sale will be completed in the anticipated timeframe, if at all. Forward-looking statements can also be identified by words such as “future,” “believe,” “expect,” “anticipate,” “estimate,” “plan,” “intend,” “may,” “will,” “would,” “could,” “can,” “continue,” “preliminary,” “range,” and similar terms. These forward-looking statements are subject to risk and uncertainties that could cause actual results to differ materially from those described in the statements. These risk and uncertainties include the risk factors described in Item 1A. “Risk Factors” of our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (SEC) and our other filings with the SEC. These forward-looking statements are based on information available to us as of the date any such statements are made, and we do not undertake any obligation to update any forward-looking statement, except as required by law.

   
2Q 2022
   
2Q 2021
   
% Change
 
Adtalem Global Education Student Enrollments
                 
New students(1)
   
7,915
     
9,046
     
-12.5
%
Total students
   
80,255
     
85,509
     
-6.1
%
                         
                         
Chamberlain University
                       
November Session
                       
New students(2)
   
2,916
     
2,931
     
-0.5
%
Total students
   
33,648
     
34,387
     
-2.1
%
                         
                         
Walden University(3)
                       
October - December Quarter
                       
New students
   
4,999
     
6,115
     
-18.3
%
Total students
   
41,158
     
45,272
     
-9.1
%

                       
                         
Medical & Veterinary
                       
New students(4)
   
n/a
     
n/a
     
n/a
 
Total students
   
5,449
     
5,850
     
-6.9
%

1)
Includes intakes from 2Q FY 2022 enrollment sessions at Adtalem’s postsecondary institutions.
2)
Post-licensure online programs only; Pre-licensure campus-based programs start in September, January and May.
3)
Prior year Walden enrollment figures are as calculated by Walden while controlled by Laureate Education, Inc., and are included here for comparative purposes only.
4)
Medical and Veterinary segment does not have an intake period during 2Q FY 2022.

Adtalem Global Education Inc.
Consolidated Balance Sheets
(unaudited)
(in thousands, except par value)

   
December 31,
   
June 30,
   
December 31,
 
   
2021
   
2021
   
2020
 
Assets:
                 
Current assets:
                 
Cash and cash equivalents
 
$
275,420
   
$
476,377
   
$
415,907
 
Restricted cash
   
1,224
     
819,003
     
39,425
 
Accounts receivable, net
   
92,744
     
43,041
     
71,614
 
Prepaid expenses and other current assets
   
166,722
     
128,217
     
96,910
 
Current assets held for sale
   
74,397
     
48,315
     
56,704
 
Total current assets
   
610,507
     
1,514,953
     
680,560
 
Noncurrent assets:
                       
Property and equipment, net
   
301,666
     
283,692
     
279,186
 
Operating lease assets
   
155,356
     
167,365
     
191,028
 
Deferred income taxes
   
61,536
     
53,486
     
53,592
 
Intangible assets, net
   
923,701
     
137,500
     
137,500
 
Goodwill
   
960,058
     
310,210
     
310,210
 
Other assets, net
   
117,621
     
86,040
     
88,362
 
Noncurrent assets held for sale
   
529,328
     
531,597
     
534,442
 
Total noncurrent assets
   
3,049,266
     
1,569,890
     
1,594,320
 
Total assets
 
$
3,659,773
   
$
3,084,843
   
$
2,274,880
 
                         
Liabilities and shareholders' equity:
                       
Current liabilities:
                       
Accounts payable
 
$
65,422
   
$
42,421
   
$
39,255
 
Accrued payroll and benefits
   
52,086
     
54,331
     
31,983
 
Accrued liabilities
   
134,585
     
126,344
     
97,013
 
Deferred revenue
   
124,347
     
68,807
     
69,652
 
Current operating lease liabilities
   
54,845
     
53,991
     
50,657
 
Current portion of long-term debt
   
8,500
     
3,000
     
3,000
 
Current liabilities held for sale
   
57,690
     
59,913
     
49,296
 
Total current liabilities
   
497,475
     
408,807
     
340,856
 
Noncurrent liabilities:
                       
Long-term debt
   
1,599,538
     
1,067,711
     
284,131
 
Long-term operating lease liabilities
   
155,827
     
167,066
     
194,355
 
Deferred income taxes
   
27,127
     
26,177
     
24,732
 
Other liabilities
   
58,040
     
78,705
     
80,883
 
Noncurrent liabilities held for sale
   
32,086
     
33,517
     
33,549
 
Total noncurrent liabilities
   
1,872,618
     
1,373,176
     
617,650
 
Total liabilities
   
2,370,093
     
1,781,983
     
958,506
 
Commitments and contingencies
                       
Redeemable noncontrolling interest
   
1,790
     
1,790
     
2,595
 
Shareholders' equity:
                       
Common stock, $0.01 par value per share, 200,000 shares authorized; 49,797, 49,253, and
50,632 shares outstanding as of December 31, 2021, June 30, 2021, and December 31, 2020, respectively
   
817
     
811
     
810
 
Additional paid-in capital
   
542,296
     
519,826
     
512,102
 
Retained earnings
   
1,964,954
     
2,005,105
     
1,970,813
 
Accumulated other comprehensive loss
   
(634
)
   
(7,365
)
   
(7,711
)
Treasury stock, at cost, 31,908, 31,846, and 30,389 shares as of December 31, 2021, June 30,
2021, and December 31, 2020, respectively
   
(1,219,543
)
   
(1,217,307
)
   
(1,162,235
)
Total shareholders' equity
   
1,287,890
     
1,301,070
     
1,313,779
 
Total liabilities and shareholders' equity
 
$
3,659,773
   
$
3,084,843
   
$
2,274,880
 

Adtalem Global Education Inc.
Consolidated Statements of Income (Loss)
(unaudited)
(in thousands, except per share data)


 
Three Months Ended
   
Six Months Ended
 
 
December 31,
   
December 31,
 
 
2021
   
2020
   
2021
   
2020
 
Revenue
$
371,198
   
$
234,396
   
$
660,268
   
$
453,222
 
Operating cost and expense:
                             
Cost of educational services
 
180,420
     
120,827
     
332,470
     
226,520
 
Student services and administrative expense
 
153,597
     
72,260
     
283,033
     
143,090
 
Restructuring expense
 
3,387
     
1,166
     
6,481
     
4,082
 
Business acquisition and integration expense
 
9,060
     
11,079
     
35,613
     
24,515
 
Total operating cost and expense
 
346,464
     
205,332
     
657,597
     
398,207
 
Operating income
 
24,734
     
29,064
     
2,671
     
55,015
 
Other income (expense):
                             
Interest and dividend income
 
861
     
1,219
     
1,739
     
2,223
 
Interest expense
 
(25,929
)
   
(3,736
)
   
(73,322
)
   
(7,428
)
Investment gain
 
     
1,005
     
     
1,523
 
Net other expense
 
(25,068
)
   
(1,512
)
   
(71,583
)
   
(3,682
)
(Loss) income from continuing operations before income taxes
 
(334
)
   
27,552
     
(68,912
)
   
51,333
 
Benefit from (provision for) income taxes
 
39,368
     
(3,611
)
   
30,764
     
(7,806
)
Income (loss) from continuing operations
 
39,034
     
23,941
     
(38,148
)
   
43,527
 
Discontinued operations:
                             
Income (loss) from discontinued operations before income taxes
 
4,159
     
72
     
(1,891
)
   
743
 
Provision for income taxes
 
(25,340
)
   
(864
)
   
(112
)
   
(1,282
)
Loss from discontinued operations
 
(21,181
)
   
(792
)
   
(2,003
)
   
(539
)
Net income (loss)
 
17,853
     
23,149
     
(40,151
)
   
42,988
 
Net loss attributable to redeemable noncontrolling interest from discontinued
operations
 
     
166
     
     
257
 
Net income (loss) attributable to Adtalem Global Education
$
17,853
   
$
23,315
   
$
(40,151
)
 
$
43,245
 
                               
Amounts attributable to Adtalem Global Education:
                             
Net income (loss) from continuing operations
$
39,034
   
$
23,941
   
$
(38,148
)
 
$
43,527
 
Net loss from discontinued operations
 
(21,181
)
   
(626
)
   
(2,003
)
   
(282
)
Net income (loss) attributable to Adtalem Global Education
$
17,853
   
$
23,315
   
$
(40,151
)
 
$
43,245
 
                               
Earnings (loss) per share attributable to Adtalem Global Education:
                             
Basic:
                             
Continuing operations
$
0.78
   
$
0.46
   
$
(0.77
)
 
$
0.83
 
Discontinued operations
$
(0.43
)
 
$
(0.01
)
 
$
(0.04
)
 
$
(0.01
)
Net
$
0.36
   
$
0.45
   
$
(0.81
)
 
$
0.83
 
Diluted:
                             
Continuing operations
$
0.78
   
$
0.46
   
$
(0.77
)
 
$
0.83
 
Discontinued operations
$
(0.42
)
 
$
(0.01
)
 
$
(0.04
)
 
$
(0.01
)
Net
$
0.36
   
$
0.44
   
$
(0.81
)
 
$
0.82
 
                               
Weighted-average shares outstanding:
                             
Basic shares
 
49,776
     
52,251
     
49,719
     
52,358
 
Diluted shares
 
50,237
     
52,441
     
49,719
     
52,622
 

Adtalem Global Education Inc.
Consolidated Statements of Cash Flows
(unaudited)
(in thousands)

 
Six Months Ended
 
 
December 31,
 
 
2021
   
2020
 
Operating activities:
         
Net (loss) income
$
(40,151
)
 
$
42,988
 
Loss from discontinued operations
 
2,003
     
539
 
(Loss) income from continuing operations
 
(38,148
)
   
43,527
 
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
             
Stock-based compensation expense
 
13,931
     
6,967
 
Amortization and adjustments to operating lease assets
 
24,421
     
26,676
 
Depreciation
 
22,130
     
16,722
 
Amortization of intangible assets
 
47,150
     
 
Amortization of debt discount and issuance costs
 
19,985
     
828
 
Provision for bad debts
 
12,577
     
5,157
 
Deferred income taxes
 
(9,331
)
   
(1,382
)
Loss on disposals, accelerated depreciation, and adjustments to property and equipment
 
266
     
1,593
 
Realized and unrealized gain on investments
 
     
(1,524
)
Changes in assets and liabilities:
             
Accounts receivable
 
(33,765
)
   
(10,362
)
Prepaid expenses and other current assets
 
(29,686
)
   
5,095
 
Accounts payable
 
(8,304
)
   
3,678
 
Accrued payroll and benefits
 
(26,594
)
   
(9,816
)
Accrued liabilities
 
(10,524
)
   
797
 
Deferred revenue
 
44,582
     
6,157
 
Operating lease liabilities
 
(23,027
)
   
(24,321
)
Other assets and liabilities
 
(24,631
)
   
(11,835
)
Net cash (used in) provided by operating activities-continuing operations
 
(18,968
)
   
57,957
 
Net cash provided by operating activities-discontinued operations
 
20,062
     
5,436
 
Net cash provided by operating activities
 
1,094
     
63,393
 
Investing activities:
             
Capital expenditures
 
(14,772
)
   
(19,704
)
Proceeds from sales of marketable securities
 
     
1,565
 
Purchases of marketable securities
 
     
(1,613
)
Payment for purchase of business, net of cash and restricted cash acquired
 
(1,488,054
)
   
 
Net cash used in investing activities-continuing operations
 
(1,502,826
)
   
(19,752
)
Net cash used in investing activities-discontinued operations
 
(2,199
)
   
(4,471
)
Net cash used in investing activities
 
(1,505,025
)
   
(24,223
)
Financing activities:
             
Proceeds from exercise of stock options
 
8,200
     
56
 
Employee taxes paid on withholding shares
 
(2,518
)
   
(4,073
)
Proceeds from stock issued under Colleague Stock Purchase Plan
 
244
     
83
 
Repurchases of common stock for treasury
 
     
(44,963
)
Proceeds from long-term debt
 
850,000
     
 
Repayments of long-term debt
 
(291,000
)
   
(1,500
)
Payment of debt discount and issuance costs
 
(49,553
)
   
(1,722
)
Net cash provided by (used in) financing activities
 
515,373
     
(52,119
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash
 
36
     
565
 
Net decrease in cash, cash equivalents and restricted cash
 
(988,522
)
   
(12,384
)
Cash, cash equivalents and restricted cash at beginning of period
 
1,313,616
     
501,105
 
Cash, cash equivalents and restricted cash at end of period
 
325,094
     
488,721
 
Less: cash, cash equivalents and restricted cash of discontinued operations at end of period
 
48,450
     
33,389
 
Cash, cash equivalents and restricted cash at end of period
$
276,644
   
$
455,332
 

Adtalem Global Education Inc.
Segment Information
(unaudited)
(in thousands)


 
Three Months Ended
   
Six Months Ended
 
 
December 31,
   
December 31,
 
 
2021
   
2020
   
Increase
(Decrease)
   
2021
   
2020
   
Increase
(Decrease)
 
Revenue:
                                 
Chamberlain
$
139,121
   
$
141,977
   
(2.0
)%
 
$
274,760
   
$
275,741
   
(0.4
)%
Walden
 
140,627
     
   
NM
     
209,244
     
   
NM
 
Medical and Veterinary
 
91,450
     
92,419
   
(1.0
)%
   
176,264
     
177,481
   
(0.7
)%
Total consolidated revenue
$
371,198
   
$
234,396
   
58.4
%
 
$
660,268
   
$
453,222
   
45.7
%
Operating income (loss):
                                         
Chamberlain
$
25,456
   
$
32,482
   
(21.6
)%
 
$
46,311
   
$
62,651
   
(26.1
)%
Walden
 
(2,443
)
   
   
NM
     
(14,089
)
   
   
NM
 
Medical and Veterinary
 
19,518
     
18,808
   
3.8
%
   
35,183
     
41,649
   
(15.5
)%
Home Office and Other
 
(17,797
)
   
(22,226
)
 
19.9
%
   
(64,734
)
   
(49,285
)
 
(31.3
)%
Total consolidated operating income
$
24,734
   
$
29,064
   
(14.9
)%
 
$
2,671
   
$
55,015
   
(95.1
)%

Non-GAAP Financial Measures and Reconciliations

We believe that certain non-GAAP financial measures provide investors with useful supplemental information regarding the underlying business trends and performance of Adtalem’s ongoing operations and are useful for period-over-period comparisons. We use these supplemental non-GAAP financial measures internally in our assessment of performance and budgeting process. However, these non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The following are non-GAAP financial measures used in the subsequent GAAP to non-GAAP reconciliation tables:
 
Net income from continuing operations excluding special items (most comparable GAAP measure: net income (loss) attributable to Adtalem) – Measure of Adtalem’s net income (loss) attributable to Adtalem adjusted for deferred revenue adjustment, CEO transition costs, restructuring expense, business acquisition and integration expense, Walden intangible amortization expense, pre-acquisition interest expense, and loss from discontinued operations.
 
Earnings per share from continuing operations excluding special items (most comparable GAAP measure: earnings (loss) per share) – Measure of Adtalem’s diluted earnings (loss) per share adjusted for deferred revenue adjustment, CEO transition costs, restructuring expense, business acquisition and integration expense, Walden intangible amortization expense, pre-acquisition interest expense, and loss from discontinued operations.
 
Operating income excluding special items (most comparable GAAP measure: operating income) – Measure of Adtalem’s operating income adjusted for deferred revenue adjustment, CEO transition costs, restructuring expense, business acquisition and integration expense, and Walden intangible amortization expense. This measure is applied on a consolidated and segment basis, depending on the context of the discussion.
 
Free cash flow (most comparable GAAP measure: net cash (used in) provided by operating activities-continuing operations ) – Defined as net cash (used in) provided by operating activities-continuing operations less capital expenditures.
 
A description of special items in our non-GAAP financial measures described above are as follows:

Deferred revenue adjustment related to a revenue purchase accounting adjustment to record Walden’s deferred revenue at fair value.
CEO transition costs related to acceleration of stock-based compensation expense.
Restructuring expense primarily related to plans to achieve synergies with the Walden acquisition and real estate consolidations at Adtalem’s home office.
Business acquisition and integration expense include expenses related to the Walden acquisition.
Walden amortization expense on acquired intangible assets.
Pre-acquisition interest expense related to financing arrangements in connection with the Walden acquisition.
Loss from discontinued operations attributable to Adtalem includes the operations of ACAMS, Becker, OCL, and EduPristine, in addition to costs related to DeVry University.

Adtalem Global Education Inc.
Non-GAAP Operating Income by Segment
(unaudited)
(in thousands)

 
Three Months Ended
   
Six Months Ended
 
 
December 31,
   
December 31,
 
 
2021
   
2020
   
Increase
(Decrease)
   
2021
   
2020
   
Increase
(Decrease)
 
Chamberlain:
                                 
Operating income (GAAP)
$
25,456
   
$
32,482
   
(21.6
)%
 
$
46,311
   
$
62,651
   
(26.1
)%
Restructuring expense
 
335
     
           
335
     
       
Operating income excluding special items (non-GAAP)
$
25,791
   
$
32,482
   
(20.6
)%
 
$
46,646
   
$
62,651
   
(25.5
)%
                                           
Walden:
                                         
Operating loss (GAAP)
$
(2,443
)
 
$
   
NM
   
$
(14,089
)
 
$
   
NM
 
Deferred revenue adjustment
 
2,354
     
           
8,561
     
       
Restructuring expense
 
1,791
     
           
1,791
     
       
Walden intangible amortization expense
 
30,699
     
           
47,150
     
       
Operating income excluding special items (non-GAAP)
$
32,401
   
$
   
NM
   
$
43,413
   
$
   
NM
 
                                           
Medical and Veterinary:
                                         
Operating income (GAAP)
$
19,518
   
$
18,808
   
3.8
%
 
$
35,183
   
$
41,649
   
(15.5
)%
Restructuring expense
 
188
     
           
188
     
       
Operating income excluding special items (non-GAAP)
$
19,706
   
$
18,808
   
4.8
%
 
$
35,371
   
$
41,649
   
(15.1
)%
                                           
Home Office and Other:
                                         
Operating loss (GAAP)
$
(17,797
)
 
$
(22,226
)
 
19.9
%
 
$
(64,734
)
 
$
(49,285
)
 
(31.3
)%
CEO transition costs
 
     
           
6,195
     
       
Restructuring expense
 
1,073
     
1,166
           
4,167
     
4,082
       
Business acquisition and integration expense
 
9,060
     
11,079
           
35,613
     
24,515
       
Operating loss excluding special items (non-GAAP)
$
(7,664
)
 
$
(9,981
)
 
23.2
%
 
$
(18,759
)
 
$
(20,688
)
 
9.3
%
                                           
Adtalem Global Education:
                                         
Operating income (GAAP)
$
24,734
   
$
29,064
   
(14.9
)%
 
$
2,671
   
$
55,015
   
(95.1
)%
Deferred revenue adjustment
 
2,354
     
           
8,561
     
       
CEO transition costs
 
     
           
6,195
     
       
Restructuring expense
 
3,387
     
1,166
           
6,481
     
4,082
       
Business acquisition and integration expense
 
9,060
     
11,079
           
35,613
     
24,515
       
Walden intangible amortization expense
 
30,699
     
           
47,150
     
       
Operating income excluding special items (non-GAAP)
$
70,234
   
$
41,309
   
70.0
%
 
$
106,671
   
$
83,612
   
27.6
%

Adtalem Global Education Inc.
Non-GAAP Earnings Disclosure
(unaudited)
(in thousands, except per share data)

 
Three Months Ended
   
Six Months Ended
 
 
December 31,
   
December 31,
 
 
2021
   
2020
   
2021
   
2020
 
Net income (loss) attributable to Adtalem (GAAP)
$
17,853
   
$
23,315
   
$
(40,151
)
 
$
43,245
 
Deferred revenue adjustment
 
2,354
     
     
8,561
     
 
CEO transition costs
 
     
     
6,195
     
 
Restructuring expense
 
3,387
     
1,166
     
6,481
     
4,082
 
Business acquisition and integration expense
 
9,060
     
11,079
     
35,613
     
24,515
 
Walden intangible amortization expense
 
30,699
     
     
47,150
     
 
Pre-acquisition interest expense
 
     
45
     
31,634
     
45
 
Income tax impact on non-GAAP adjustments (1)
 
(46,742
)
   
(4,006
)
   
(42,102
)
   
(7,607
)
Loss from discontinued operations attributable to Adtalem
 
21,181
     
626
     
2,003
     
282
 
Net income from continuing operations excluding special items (non-GAAP)
$
37,792
   
$
32,225
   
$
55,384
   
$
64,562
 
(1) Represents the income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.

 
Three Months Ended
   
Six Months Ended
 
 
December 31,
   
December 31,
 
 
2021
   
2020
   
2021
   
2020
 
Earnings (loss) per share, diluted (GAAP)
$
0.36
   
$
0.44
   
$
(0.81
)
 
$
0.82
 
Effect on diluted earnings per share:
                             
Deferred revenue adjustment
 
0.05
     
-
     
0.17
     
-
 
CEO transition costs
 
-
     
-
     
0.12
     
-
 
Restructuring expense
 
0.07
     
0.02
     
0.13
     
0.08
 
Business acquisition and integration expense
 
0.18
     
0.21
     
0.71
     
0.47
 
Walden intangible amortization expense
 
0.61
     
-
     
0.94
     
-
 
Pre-acquisition interest expense
 
-
     
0.00
     
0.63
     
0.00
 
Income tax impact on non-GAAP adjustments (1)
 
(0.93
)
   
(0.08
)
   
(0.84
)
   
(0.14
)
Loss from discontinued operations attributable to Adtalem
 
0.42
     
0.01
     
0.04
     
0.01
 
Earnings per share from continuing operations excluding special items, diluted (non-GAAP)
$
0.75
   
$
0.61
   
$
1.10
   
$
1.23
 
Diluted shares used in non-GAAP EPS calculation
 
50,237
     
52,441
     
50,166
     
52,622
 
Note: May not sum due to rounding.
(1) Represents the income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.

Adtalem Global Education Inc.
Non-GAAP Free Cash Flow Disclosure
(unaudited)
(in thousands)

 
Three Months Ended
 
Twelve Months Ended
 
FY22
 
FY21
 
FY22
 
FY22
 
FY21
 
Q2
    
Q2
    
Q2
 
Q1
 
Q4
Net cash (used in) provided by operating
activities-continuing operations (GAAP)
$
 (48,474)
 
$
 (15,567)
 
$
 91,835
 
$
 124,742
 
$
 168,760
Capital expenditures
 
 (8,081)
   
 (7,388)
   
 (34,949)
   
 (34,256)
   
 (39,881)
Free cash flow (non-GAAP)
$
 (56,555)
 
$
 (22,955)
 
$
 56,886
 
$
 90,486
 
$
 128,879

Adtalem Global Education Inc.
Non-GAAP Outlook Disclosure
(unaudited)
(in millions, except per share data)


   
Year Ended
 
   
June 30, 2022
 
Expected (loss) earnings per share, diluted (GAAP)
$
(0.11) to 0.09
 
Expected effects on diluted earnings per share:
     
Purchase accounting adjustment - deferred revenue
 
0.17
 
CEO transition costs
 
0.12
 
Restructuring expense
 
0.13
 
Business acquisition and integration costs
 
0.71
 
Estimated purchase accounting adjustment - intangible amortization
 
1.94
 
Pre-acquisition interest expense
 
0.63
 
Estimated incremental acquisition integration costs
 
0.26
 
Estimated income tax impact on non-GAAP adjustments(1)
 
(0.99
)
Loss from discontinued operations
 
0.04
 
Expected adjusted earnings per share from continuing operations excluding special items, diluted
(non-GAAP)(2)
$
2.90 to 3.10
 
Diluted shares used in EPS calculation
 
50,166
 
(1) Represents the estimated income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.
(2) The outlook provided above does not reflect the potential impact of any business or asset acquisitions or dispositions that may occur during the remainder of fiscal year 2022, except for reflecting the Financial Services segment in discontinued operations. The expected effects on diluted earnings per share (“EPS”) of (1) the estimated purchase accounting adjustment – intangible amortization, and (2) the estimated incremental acquisition integration costs are estimates related to the Walden University acquisition. The effects on diluted EPS of purchase accounting adjustment – deferred revenue, CEO transition costs, restructuring expense, business acquisition and integration costs, pre-acquisition interest expense, and loss from discontinued operations include the results realized through December 31, 2021. We are not able to further estimate certain special items for the full fiscal year. Additional charges to these special items, or additional special items not currently identified, which may occur during the remainder of fiscal year 2022, would impact the GAAP expected EPS provided above.

 
Year Ended
 
 
June 30, 2022
 
Expected revenue (GAAP)
$
1,341 to 1,381
 
Estimated incremental purchase accounting adjustment - deferred revenue
 
9
 
Expected revenue excluding special items (non-GAAP)(3)
$
1,350 to 1,390
 
(3) The outlook provided above does not reflect the potential impact of any business or asset acquisitions or dispositions that may occur during the remainder of fiscal year 2022, except for reflecting the Financial Services segment in discontinued operations. The expected effects on revenue of the item listed above is an estimate related to the Walden University acquisition.