XML 168 R126.htm IDEA: XBRL DOCUMENT v3.10.0.1
Earnings (Loss) Per Share - Summary of Earnings (Loss) Per Share Basic and Diluted (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items]                      
(Loss) income from continuing operations $ 30,819 $ (43,792) $ 173,880 $ (165,637) $ 171,631 $ (67,180) $ 83,154 $ (166,767) $ (4,730) $ 20,838 $ 332,740
Net (income) loss attributable to noncontrolling interests                 (11) 804 1,393
(Loss) income from continuing operations attributable to Laureate Education, Inc.                 (4,741) 21,642 334,133
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of temporary equity                 (61,974) 0 0
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value                 (559) (6,358) 33
Gain upon conversion of Series A convertible redeemable preferred stock 0 0 (74,110) 0         (74,110) 0 0
Distributed and undistributed earnings to participating securities                 0 (1) (98)
Subtotal: accretion of Series A Preferred Stock, net, and other redeemable noncontrolling interests and equity                 11,285 (298,492) (1,521)
Net (loss) income from continuing operations available to common stockholders for basic earnings per share                 6,544 (276,850) 332,612
Net (loss) income from continuing operations available to common stockholders for diluted earnings per share                 (5,592) (276,850) 332,612
Income (loss) from discontinued operations, net of tax 56,621 (34,466) 38,072 18,853 $ 28,879 $ (36,309) $ 33,943 $ 46,413 79,080 72,926 33,446
(Income) loss attributable to noncontrolling interests $ (15,324) $ (18,426) $ 12,003 $ 318,327         296,580 0 0
Net (income) loss attributable to noncontrolling interests                 (852) (3,103) 4,268
Allocation of earnings from discontinued operations to participating securities                 0 (5) (16)
Net income from discontinued operations for basic earnings per share                 $ 374,808 $ 69,818 $ 37,698
Denominator used in basic and diluted (loss) earnings per common share:                      
Basic weighted average shares outstanding (in shares)                 212,769 172,409 133,295
Diluted weighted average shares outstanding (in shares)                 212,769 172,409 134,406
Basic earnings (loss) per share:                      
Income (loss) from continuing operations (in dollars per share) $ 0.13 $ (0.18) $ 1.14 $ (1.20) $ 0.34 $ (0.82) $ 0.09 $ (1.34) $ 0.03 $ (1.60) $ 2.50
Income from discontinued operations (in dollars per share) 0.18 (0.24) 0.23 1.79 0.14 (0.20) 0.19 0.29 1.76 0.40 0.28
Basic earnings (loss) per share (in dollars per share) 0.31 (0.42) 1.37 0.59 0.48 (1.02) 0.28 (1.05) 1.79 (1.20) 2.78
Diluted earnings (loss) per share:                      
(Loss) income from continuing operations (in dollars per share) 0.13 (0.18) 0.78 (1.20) 0.34 (0.82) 0.09 (1.34) (0.03) (1.60) 2.48
Income from discontinued operations (in dollars per share) 0.18 (0.24) 0.22 1.79 0.14 (0.20) 0.19 0.29 1.76 0.40 0.28
Diluted earnings (loss) per share (in dollars per share) $ 0.31 $ (0.42) $ 1.00 $ 0.59 $ 0.48 $ (1.02) $ 0.28 $ (1.05) $ 1.73 $ (1.20) $ 2.76
Stock options                      
Denominator used in basic and diluted (loss) earnings per common share:                      
Effect of dilutive stock (in shares)                 0 0 833
Restricted Stock Units (RSUs)                      
Denominator used in basic and diluted (loss) earnings per common share:                      
Effect of dilutive stock (in shares)                 0 0 278
Puttable Arrangements - Common and Preferred Stock                      
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of temporary equity                 $ (292) $ 317 $ 263
Series A Convertible Redeemable Preferred Stock                      
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of temporary equity                 $ (61,974) $ (292,450) $ (1,719)