EX-99.1 2 atge-20220208xex99d1.htm EX-99.1

Exhibit 99.1

Adtalem Global Education Inc.

Consolidated Statements of Income (Loss)

(unaudited)

(in thousands, except per share data)

Three Months Ended

Year Ended

Sept. 30,

June 30,

March 31,

Dec. 31,

Sept. 30,

June 30,

June 30,

2021

2021

2021

2020

2020

2021

2020

Revenue

$

289,070

$

223,466

$

230,213

$

234,396

$

218,826

$

906,901

$

866,427

Operating cost and expense:

 

 

 

 

 

 

 

Cost of educational services

 

152,050

 

116,408

 

114,977

 

120,827

 

105,693

 

457,905

 

457,165

Student services and administrative expense

 

129,436

 

74,980

 

74,412

 

72,260

 

70,830

 

292,482

 

280,291

Restructuring expense

 

3,094

 

1,570

 

1,217

 

1,166

 

2,916

 

6,869

 

23,683

Business acquisition and integration expense

 

26,553

 

3,432

 

3,646

 

11,079

 

13,436

 

31,593

 

Gain on sale of assets

 

 

 

 

 

 

 

(4,779)

Total operating cost and expense

 

311,133

 

196,390

 

194,252

 

205,332

 

192,875

 

788,849

 

756,360

Operating income (loss)

 

(22,063)

 

27,076

 

35,961

 

29,064

 

25,951

 

118,052

 

110,067

Other income (expense):

 

 

 

 

 

 

 

Interest and dividend income

 

878

 

961

 

910

 

1,219

 

1,004

 

4,094

 

3,688

Interest expense

 

(47,393)

 

(25,382)

 

(8,555)

 

(3,736)

 

(3,692)

 

(41,365)

 

(19,510)

Investment gain

636

479

1,005

518

2,638

18

Gain on derivative

110,723

Net other income (expense)

 

(46,515)

 

(23,785)

 

(7,166)

 

(1,512)

 

(2,170)

 

(34,633)

 

94,919

Income (loss) from continuing operations before income taxes

 

(68,578)

 

3,291

 

28,795

 

27,552

 

23,781

 

83,419

 

204,986

(Provision for) benefit from income taxes

 

(8,604)

 

(726)

 

(4,557)

 

(3,611)

 

(4,195)

 

(13,089)

 

14,939

Income (loss) from continuing operations

 

(77,182)

 

2,565

 

24,238

 

23,941

 

19,586

 

70,330

 

219,925

Discontinued operations:

 

 

 

 

 

 

 

Income (loss) from discontinued operations before income taxes

 

(6,050)

 

7,326

 

1,416

 

72

 

671

 

9,485

 

(30,386)

Loss on disposal of discontinued operations before income taxes (includes ($293,360) accumulated other comprehensive income reclassifications for realized loss on foreign currency translation adjustments for the year ended June 30, 2020)

(287,560)

(Provision for) benefit from income taxes

 

25,228

 

(954)

 

(1,104)

 

(864)

 

(418)

 

(3,340)

 

12,243

Income (loss) from discontinued operations

 

19,178

 

6,372

 

312

 

(792)

 

253

 

6,145

 

(305,703)

Net income (loss)

 

(58,004)

 

8,937

 

24,550

 

23,149

 

19,839

 

76,475

 

(85,778)

Net loss attributable to redeemable noncontrolling interest

 

 

75

 

102

 

166

 

91

 

434

 

444

Net income (loss) attributable to Adtalem Global Education

$

(58,004)

$

9,012

$

24,652

$

23,315

$

19,930

$

76,909

$

(85,334)

Amounts attributable to Adtalem Global Education:

 

 

 

 

 

 

 

Net income (loss) from continuing operations

$

(77,182)

$

2,565

$

24,238

$

23,941

$

19,586

$

70,330

$

219,925

Net income (loss) from discontinued operations

 

19,178

 

6,447

 

414

 

(626)

 

344

 

6,579

 

(305,259)

Net income (loss) attributable to Adtalem Global Education

$

(58,004)

$

9,012

$

24,652

$

23,315

$

19,930

$

76,909

$

(85,334)

Earnings (loss) per share attributable to Adtalem Global Education:

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

Continuing operations

$

(1.55)

$

0.05

$

0.48

$

0.46

$

0.37

$

1.37

$

4.10

Discontinued operations

$

0.39

$

0.13

$

0.01

$

(0.01)

$

0.01

$

0.13

$

(5.69)

Net

$

(1.17)

$

0.18

$

0.49

$

0.45

$

0.38

$

1.50

$

(1.59)

Diluted:

 

 

 

 

 

 

 

Continuing operations

$

(1.55)

$

0.05

$

0.47

$

0.46

$

0.37

$

1.36

$

4.07

Discontinued operations

$

0.39

$

0.13

$

0.01

$

(0.01)

$

0.01

$

0.13

$

(5.64)

Net

$

(1.17)

$

0.18

$

0.48

$

0.44

$

0.38

$

1.49

$

(1.58)

Weighted-average shares outstanding:

Basic shares

49,663

49,884

50,658

52,251

52,464

51,322

53,659

Diluted shares

49,663

50,326

51,111

52,441

52,797

51,645

54,094