XML 74 R51.htm IDEA: XBRL DOCUMENT v3.10.0.1
Earnings (Loss) Per Share (Tables)
 12 Months Ended
Dec. 31, 2017
Earnings Per Share [Abstract]  
Schedule of earnings per share, basic and diluted
The following tables summarize the computations of basic and diluted earnings per share:
For the years ended December 31,
2017
 
2016
 
2015
Numerator used in basic and diluted earnings (loss) per common share for continuing operations:
 
 
 
 
 
Income (loss) from continuing operations
$
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
)
 
 
 
 
 
 
Accretion of redemption value of redeemable noncontrolling interests and equity
317

 
263

 
(13,041
)
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value
(6,358
)
 
33

 
6,879

Accretion of redemption value of Series A Preferred Stock
(292,450
)
 
(1,719
)
 
—

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 and diluted earnings per share
$
(276,850
)
 
$
332,612

 
$
(329,749
)
 
 
 
 
 
 
Numerator used in basic and diluted earnings (loss) per common share for discontinued operations:
 
 
 
 
 
Income from discontinued operations, net of tax
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
)
 
—

Net income from discontinued operations for basic and 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
172,409

 
133,295

 
132,950

Effect of dilutive stock options
—

 
833

 
—

Effect of dilutive restricted stock units
—

 
278

 
—

Dilutive weighted average shares outstanding
172,409

 
134,406

 
132,950

 
 
 
 
 
 
Basic earnings (loss) per share:
 
 
 
 
 
(Loss) income from continuing operations
$
(1.60
)
 
$
2.50

 
$
(2.49
)
Income from discontinued operations
0.40

 
0.28

 
0.05

Basic (loss) earnings per share
$
(1.20
)
 
$
2.78

 
$
(2.44
)
Diluted earnings (loss) per share:
 
 
 
 
 
(Loss) income from continuing operations
$
(1.60
)
 
$
2.48

 
$
(2.49
)
Income from discontinued operations
0.40

 
0.28

 
0.05

Diluted (loss) earnings per share
$
(1.20
)
 
$
2.76

 
$
(2.44
)
Schedule of antidilutive securities excluded from computation of earnings per share
The following table summarizes the number of stock options and shares of restricted stock that were excluded from the diluted EPS calculations because the effect would have been antidilutive:
For the years ended December 31,
2017
 
2016
 
2015
Stock options
12,497

 
5,773

 
10,743

Restricted stock
986

 
181

 
430