XML 148 R125.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, 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
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items]                      
Income (loss) from continuing operations $ 171,631 $ (67,180) $ 83,154 $ (166,767) $ 23,634 $ 120,198 $ 325,541 $ (136,633) $ 20,838 $ 332,740 $ (324,199)
Net loss attributable to noncontrolling interests                 804 1,393 623
Income (loss) from continuing operations attributable to Laureate Education, Inc.                 21,642 334,133 (323,576)
Numerator used in basic and diluted (loss) earnings per common share:                      
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value                 (6,358) 33 6,879
Distributed and undistributed earnings to participating securities                 (1) (98) (11)
Subtotal: accretion of Series A convertible redeemable preferred stock and other redeemable noncontrolling interests and equity                 (298,492) (1,521) (6,173)
Net (loss) income from continuing operations available to common stockholders for basic earnings per share                 (276,850) 332,612 (329,749)
Net (loss) income from continuing operations available to common stockholders for diluted earnings per share                 (276,850) 332,612 (329,749)
Income from discontinued operations, net of tax expense $ 28,879 $ (36,309) $ 33,943 $ 46,413 $ 14,829 $ (39,268) $ 23,698 $ 34,187 72,926 33,446 8,354
(Income) loss attributable to noncontrolling interests                 (3,103) 4,268 (1,026)
Allocation of earnings from discontinued operations to participating securities                 (5) (16) 0
Net income from discontinued operations for basic earnings per share                 69,818 37,698 7,328
Net income from discontinued operations for diluted earnings per share                 $ 69,818 $ 37,698 $ 7,328
Denominator used in basic and diluted (loss) earnings per common share:                      
Basic weighted average shares outstanding (in shares)                 172,409 133,295 132,950
Diluted weighted average shares outstanding (in shares)                 172,409 134,406 132,950
Basic earnings (loss) per share:                      
(Loss) income from continuing operations (in dollars per share) $ 0.34 $ (0.82) $ 0.09 $ (1.34) $ 0.13 $ 0.94 $ 2.43 $ (1.02) $ (1.60) $ 2.50 $ (2.49)
Income from discontinued operations (in dollars per share) 0.14 (0.20) 0.19 0.29 0.14 (0.28) 0.17 0.26 0.40 0.28 0.05
Basic (loss) earnings per share (in dollars per share) 0.48 (1.02) 0.28 (1.05) 0.27 0.66 2.60 (0.76) (1.20) 2.78 (2.44)
Diluted earnings (loss) per share:                      
(Loss) income from continuing operations (in dollars per share) 0.34 (0.82) 0.09 (1.34) 0.13 0.94 2.42 (1.02) (1.60) 2.48 (2.49)
Income from discontinued operations (in dollars per share) 0.14 (0.20) 0.19 0.29 0.14 (0.28) 0.17 0.26 0.40 0.28 0.05
Diluted (loss) earnings per share (in dollars per share) $ 0.48 $ (1.02) $ 0.28 $ (1.05) $ 0.27 $ 0.66 $ 2.59 $ (0.76) $ (1.20) $ 2.76 $ (2.44)
Stock options                      
Denominator used in basic and diluted (loss) earnings per common share:                      
Effect of dilutive stock (in shares)                 0 833 0
Restricted Stock Units (RSUs)                      
Denominator used in basic and diluted (loss) earnings per common share:                      
Effect of dilutive stock (in shares)                 0 278 0
Puttable Arrangements - Common and Preferred Stock                      
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of temporary equity                 $ 317 $ 263 $ (13,041)
Series A Convertible Redeemable Preferred Stock                      
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of temporary equity                 $ (292,450) $ (1,719) $ 0