XML 98 R57.htm IDEA: XBRL DOCUMENT v3.8.0.1
Significant Accounting Policies - Schedule of Variable Interest Entities (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Jul. 31, 2015
Dec. 31, 2014
Revenues, by segment:                          
Revenues $ 1,261,223 $ 983,394 $ 1,277,439 $ 855,933 $ 1,175,893 $ 929,855 $ 1,231,910 $ 906,534 $ 4,377,989 $ 4,244,192 $ 4,291,659    
Depreciation and amortization                 264,742 264,879 282,946    
Operating (loss) income, by segment:                          
Operating income 181,499 (5,696) 243,850 (62,866) 170,980 12,502 210,568 (11,157) 356,787 382,893 336,957    
Net income 200,509 (103,490) 117,098 (120,353) 38,464 80,930 349,238 (102,446) 93,764 366,186 (315,845)    
Net income (loss) attributable to Laureate Education, Inc. 195,845 $ (97,959) $ 116,386 $ (122,807) 41,308 $ 86,317 $ 347,389 $ (103,167) 91,465 371,847 (316,248)    
Balance Sheets data:                          
Cash and cash equivalents 468,733       464,965       468,733 464,965 458,673   $ 461,584
Current assets held for sale 102,623       0       102,623 0      
Other current assets 717,498       650,836       717,498 650,836      
Total current assets (includes VIE amounts of $407,315 and $322,210, see Note 2) 1,288,854       1,115,801       1,288,854 1,115,801      
Goodwill 1,954,666       1,934,464       1,954,666 1,934,464 2,115,897 $ 6,969  
Tradenames 1,295,614       1,307,633       1,295,614 1,307,633      
Other intangible assets, net 35,927       46,700       35,927 46,700      
Long-term assets held for sale 392,391       0       392,391 0      
Other long-term assets 2,424,271       2,657,872       2,424,271 2,657,872      
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 7,391,723       7,062,470       7,391,723 7,062,470      
Current liabilities held for sale 176,719       0       176,719 0      
Other current liabilities 1,198,030       1,440,232       1,198,030 1,440,232      
Long-term liabilities held for sale 94,407       0       94,407 0      
Long-term debt and other long-term liabilities 3,921,288       4,601,013       3,921,288 4,601,013      
Total liabilities (includes VIE amounts of $449,561 and $424,297, see Note 2) 5,390,444       6,041,245       5,390,444 6,041,245      
Total stockholders' equity 1,587,282       664,392       1,587,282 664,392 355,426   $ 1,056,548
Total stockholders' equity attributable to Laureate Education, Inc. 1,575,164       632,210       1,575,164 632,210      
Brazil                          
Balance Sheets data:                          
Goodwill 493,373       501,055       493,373 501,055 417,938    
Mexico                          
Balance Sheets data:                          
Goodwill 503,373       480,985       503,373 480,985 578,350    
Andean & Iberian                          
Balance Sheets data:                          
Goodwill 321,762       297,519       321,762 297,519 292,219    
Central America & U.S. Campuses                          
Balance Sheets data:                          
Goodwill 58,005       58,005       58,005 58,005 53,138    
EMEAA                          
Balance Sheets data:                          
Goodwill 117,413       137,114       117,413 137,114 314,466    
Operating Segments                          
Revenues, by segment:                          
Revenues                 4,377,989 4,244,192 4,291,659    
Depreciation and amortization                 264,742 264,879 282,946    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 7,391,723       7,062,470       7,391,723 7,062,470 7,403,445    
Operating Segments | Brazil                          
Revenues, by segment:                          
Revenues                 765,746 690,804 672,917    
Depreciation and amortization                 35,715 35,695 34,261    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 1,256,364       1,245,264       1,256,364 1,245,264 1,054,870    
Operating Segments | Mexico                          
Revenues, by segment:                          
Revenues                 646,154 626,011 678,193    
Depreciation and amortization                 27,990 26,273 35,156    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 969,400       972,171       969,400 972,171 1,157,814    
Operating Segments | Andean & Iberian                          
Revenues, by segment:                          
Revenues                 1,313,872 1,188,599 1,121,408    
Depreciation and amortization                 81,644 82,982 80,556    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 2,117,317       1,951,864       2,117,317 1,951,864 1,841,239    
Operating Segments | Central America & U.S. Campuses                          
Revenues, by segment:                          
Revenues                 291,877 274,860 263,283    
Depreciation and amortization                 15,723 17,360 22,935    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 376,070       345,238       376,070 345,238 378,023    
Operating Segments | EMEAA                          
Revenues, by segment:                          
Revenues                 697,244 788,683 881,664    
Depreciation and amortization                 51,558 54,543 65,069    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 1,022,569       958,883       1,022,569 958,883 1,407,909    
Other operations                          
Revenues, by segment:                          
Depreciation and amortization                 264,742 264,879 282,946    
Operating (loss) income, by segment:                          
Operating income                 356,787 382,893 336,957    
Net income (loss) attributable to Laureate Education, Inc.                 482,822 520,087 118,488    
Corporate and eliminations                          
Revenues, by segment:                          
Revenues                 (27,278) (29,741) (33,804)    
Depreciation and amortization                 16,672 9,574 7,808    
Operating (loss) income, by segment:                          
Net income (loss) attributable to Laureate Education, Inc.                 (434,537) (181,273) (446,274)    
Balance Sheets data:                          
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 355,856       291,252       355,856 291,252 338,450    
Variable Interest Entity, Primary Beneficiary                          
Revenues, by segment:                          
Revenues                 123,237 113,276 106,005    
Balance Sheets data:                          
Cash and cash equivalents 231,940       169,074       231,940 169,074      
Current assets held for sale 22,246       0       22,246 0      
Other current assets 153,129       153,136       153,129 153,136      
Total current assets (includes VIE amounts of $407,315 and $322,210, see Note 2) 407,315       322,210       407,315 322,210      
Goodwill 192,230       181,669       192,230 181,669      
Tradenames 110,577       104,117       110,577 104,117      
Other intangible assets, net 0       0       0 0      
Long-term assets held for sale 185,139       0       185,139 0      
Other long-term assets 524,318       701,117       524,318 701,117      
Total assets (includes VIE amounts of $1,419,579 and $1,309,113, see Note 2) 1,419,579       1,309,113       1,419,579 1,309,113      
Current liabilities held for sale 64,895       0       64,895 0      
Other current liabilities 276,252       320,922       276,252 320,922      
Long-term liabilities held for sale 41,732       0       41,732 0      
Long-term debt and other long-term liabilities 66,682       103,375       66,682 103,375      
Total liabilities (includes VIE amounts of $449,561 and $424,297, see Note 2) 449,561       424,297       449,561 424,297      
Total stockholders' equity 970,018       884,816       970,018 884,816      
Total stockholders' equity attributable to Laureate Education, Inc. $ 948,966       $ 866,997       948,966 866,997      
Variable Interest Entity, Primary Beneficiary | Operating Segments                          
Revenues, by segment:                          
Revenues                 745,818 711,048 682,367    
Depreciation and amortization                 49,130 51,708 53,019    
Operating (loss) income, by segment:                          
Operating income                 27,457 11,179 8,062    
Net income                 46,348 35,075 11,760    
Net income (loss) attributable to Laureate Education, Inc.                 43,180 33,033 11,538    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Brazil                          
Revenues, by segment:                          
Revenues                 104 0 0    
Operating (loss) income, by segment:                          
Operating income                 (1) (80) (18)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Mexico                          
Revenues, by segment:                          
Revenues                 0 0 9    
Operating (loss) income, by segment:                          
Operating income                 (876) (967) (1,330)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Andean & Iberian                          
Revenues, by segment:                          
Revenues                 418,019 380,145 363,486    
Operating (loss) income, by segment:                          
Operating income                 (4,900) (17,166) (12,849)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Central America & U.S. Campuses                          
Revenues, by segment:                          
Revenues                 61,919 57,838 54,333    
Operating (loss) income, by segment:                          
Operating income                 274 390 (593)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | EMEAA                          
Revenues, by segment:                          
Revenues                 265,776 273,065 264,539    
Operating (loss) income, by segment:                          
Operating income                 $ 32,960 $ 29,002 $ 22,852