XML 74 R42.htm IDEA: XBRL DOCUMENT v3.8.0.1
Significant Accounting Policies - Schedule of Variable Interest Entities (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Revenues, by segment:            
Revenues $ 983,394 $ 929,855 $ 3,116,766 $ 3,068,299    
Operating (loss) income, by segment:            
Operating (loss) income (5,696) 12,502 175,288 211,913    
Net income (loss) (103,490) 80,930 (106,745) 327,722    
Net income (loss) attributable to Laureate Education, Inc. (97,959) 86,317 (104,380) 330,539    
Balance Sheets data:            
Cash and cash equivalents 504,962 481,471 504,962 481,471 $ 464,965 $ 458,673
Current assets held for sale 92,248   92,248   0  
Other current assets 962,689   962,689   650,836  
Total current assets (includes VIE amounts of $549,721 and $322,210, see Note 2) 1,559,899   1,559,899   1,115,801  
Goodwill 2,028,286   2,028,286   1,934,464  
Tradenames 1,330,302   1,330,302   1,307,633  
Other intangible assets, net 43,206   43,206   46,700  
Long-term assets held for sale 279,801   279,801   0  
Other long-term assets 2,541,070   2,541,070   2,657,872  
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 7,782,564   7,782,564   7,062,470  
Current liabilities held for sale 158,280   158,280   0  
Current liabilities 1,736,699   1,736,699   1,440,232  
Long-term liabilities held for sale 73,199   73,199   0  
Long-term debt and other long-term liabilities 3,915,249   3,915,249   4,601,013  
Total liabilities (includes VIE amounts of $606,896 and $424,297, see Note 2) 5,883,427   5,883,427   6,041,245  
Total stockholders' equity 1,582,229   1,582,229   664,392  
Total stockholders' equity attributable to Laureate Education, Inc. 1,551,678   1,551,678   632,210  
Brazil            
Balance Sheets data:            
Goodwill 517,341   517,341   501,055  
Mexico            
Balance Sheets data:            
Goodwill 556,086   556,086   480,985  
Andean & Iberian            
Balance Sheets data:            
Goodwill 317,267   317,267   297,519  
Central America & U.S. Campuses            
Balance Sheets data:            
Goodwill 58,005   58,005   58,005  
EMEAA            
Balance Sheets data:            
Goodwill 118,900   118,900   137,113  
Operating Segments            
Revenues, by segment:            
Revenues 983,394 929,855 3,116,766 3,068,299    
Operating Segments | Brazil            
Revenues, by segment:            
Revenues 170,497 152,768 547,971 479,628    
Balance Sheets data:            
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 1,288,014   1,288,014   1,245,264  
Operating Segments | Mexico            
Revenues, by segment:            
Revenues 141,175 140,400 451,993 455,130    
Balance Sheets data:            
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 1,087,323   1,087,323   972,171  
Operating Segments | Andean & Iberian            
Revenues, by segment:            
Revenues 314,788 289,182 930,335 835,477    
Balance Sheets data:            
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 2,264,689   2,264,689   1,951,864  
Operating Segments | Central America & U.S. Campuses            
Revenues, by segment:            
Revenues 69,598 65,602 219,081 207,142    
Balance Sheets data:            
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 339,816   339,816   345,238  
Operating Segments | EMEAA            
Revenues, by segment:            
Revenues 126,353 116,967 468,339 584,979    
Balance Sheets data:            
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 1,147,354   1,147,354   958,883  
Other operations            
Revenues, by segment:            
Depreciation and amortization 67,930 66,824 199,394 202,735    
Operating (loss) income, by segment:            
Operating (loss) income (5,696) 12,502 175,288 211,913    
Net income (loss) attributable to Laureate Education, Inc. 49,968 61,132 264,644 387,008    
Corporate and eliminations            
Revenues, by segment:            
Revenues (7,392) (8,367) (21,935) (25,120)    
Operating (loss) income, by segment:            
Net income (loss) attributable to Laureate Education, Inc. (149,192) 22,478 (391,308) (37,995)    
Variable Interest Entity, Primary Beneficiary            
Balance Sheets data:            
Cash and cash equivalents 265,494   265,494   169,074  
Current assets held for sale 2,723   2,723   0  
Other current assets 281,504   281,504   153,136  
Total current assets (includes VIE amounts of $549,721 and $322,210, see Note 2) 549,721   549,721   322,210  
Goodwill 193,669   193,669   181,669  
Tradenames 109,394   109,394   104,117  
Other intangible assets, net 0   0   0  
Long-term assets held for sale 28,306   28,306   0  
Other long-term assets 676,960   676,960   701,117  
Total assets (includes VIE amounts of $1,558,050 and $1,309,113, see Note 2) 1,558,050   1,558,050   1,309,113  
Current liabilities held for sale 6,855   6,855   0  
Current liabilities 497,470   497,470   320,922  
Long-term liabilities held for sale 11,239   11,239   0  
Long-term debt and other long-term liabilities 91,332   91,332   103,375  
Total liabilities (includes VIE amounts of $606,896 and $424,297, see Note 2) 606,896   606,896   424,297  
Total stockholders' equity 951,154   951,154   884,816  
Total stockholders' equity attributable to Laureate Education, Inc. 932,384   932,384   $ 866,997  
Variable Interest Entity, Primary Beneficiary | Operating Segments            
Revenues, by segment:            
Revenues 173,517 173,871 523,981 488,869    
Depreciation and amortization 12,697 13,422 38,171 39,190    
Operating (loss) income, by segment:            
Operating (loss) income (4,202) (1,957) 6,137 (24,890)    
Net income (loss) 378 1,563 23,418 (18,517)    
Net income (loss) attributable to Laureate Education, Inc. 1,265 2,707 22,284 (18,474)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Brazil            
Revenues, by segment:            
Revenues 11 0 57 0    
Operating (loss) income, by segment:            
Operating (loss) income (23) (17) (30) (60)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Mexico            
Revenues, by segment:            
Revenues 0 0 0 0    
Operating (loss) income, by segment:            
Operating (loss) income (163) (105) (516) (492)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Andean & Iberian            
Revenues, by segment:            
Revenues 114,494 116,839 300,385 257,327    
Operating (loss) income, by segment:            
Operating (loss) income 6,584 12,365 (3,567) (29,625)    
Variable Interest Entity, Primary Beneficiary | Operating Segments | Central America & U.S. Campuses            
Revenues, by segment:            
Revenues 16,350 15,113 47,362 44,088    
Operating (loss) income, by segment:            
Operating (loss) income 910 406 1,873 212    
Variable Interest Entity, Primary Beneficiary | Operating Segments | EMEAA            
Revenues, by segment:            
Revenues 42,662 41,919 176,177 187,454    
Operating (loss) income, by segment:            
Operating (loss) income $ (11,510) $ (14,606) $ 8,377 $ 5,075