XML 125 R126.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
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, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Earnings Per Share, Basic, by Common Class, Including Two Class Method [Line Items]                      
Income (loss) from continuing operations $ 51,736 $ (28,526) $ 107,820 $ (117,069) $ 26,107 $ (40,353) $ 174,410 $ (170,698) $ 13,961 $ (10,534) $ 16,374
Net income attributable to noncontrolling interests                 (99) (141) (79)
Income (loss) from continuing operations attributable to Laureate Education, Inc.                 13,862 (10,675) 16,295
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of redemption value of redeemable noncontrolling interests and equity                 (208) (292) 317
Adjusted for: accretion related to noncontrolling interests and equity redeemable at fair value                 0 (559) (6,358)
Accretion of Series A Preferred Stock                 0 (61,974) 0
Gain upon conversion of Series A Preferred Stock                 0 74,110 0
Distributed and undistributed earnings to participating securities                 0 0 (1)
Subtotal: accretion of Series A Preferred Stock, net, and other redeemable noncontrolling interests and equity                 (208) 11,285 (298,492)
Net income (loss) from continuing operations available to common stockholders for basic earnings per share                 13,654 610 (282,197)
Adjusted for: accretion of Series A Preferred Stock                 0 61,974 0
Adjusted for: gain upon conversion of Series A Preferred Stock                 0 (74,110) 0
Net income (loss) from continuing operations available to common stockholders for diluted earnings per share                 13,654 (11,526) (282,197)
Income from discontinued operations, net of tax (12,531) (27,137) 30,280 63,329 61,333 (37,905) 37,542 23,914 53,941 84,884 77,390
Gain on sale of discontinued operations, net of tax $ 21,372 $ (41,131) $ 641,516 $ 248,005 $ (15,324) $ (18,426) $ 12,003 $ 318,327 869,762 296,580 0
Loss (income) attributable to noncontrolling interests                 919 (722) (2,220)
Allocation of earnings from discontinued operations to participating securities                 0 0 (5)
Net income from discontinued operations for basic and diluted earnings per share                 $ 924,622 $ 380,742 $ 75,165
Denominator used in basic and diluted (loss) earnings per common share:                      
Basic weighted average shares outstanding (in shares)                 221,928 212,769 172,409
Diluted weighted average shares outstanding (in shares)                 222,471 212,769 172,409
Basic earnings (loss) per share:                      
Income (loss) from continuing operations (in dollars per share) $ 0.24 $ (0.13) $ 0.48 $ (0.52) $ 0.11 $ (0.18) $ 1.14 $ (1.22) $ 0.06 $ 0 $ (1.64)
Income from discontinued operations (in dollars per share) 0.04 (0.30) 3.00 1.37 0.20 (0.24) 0.23 1.81 4.17 1.79 0.44
Basic earnings (loss) per share (in dollars per share) 0.28 (0.43) 3.48 0.85 0.31 (0.42) 1.37 0.59 4.23 1.79 (1.20)
Diluted earnings (loss) per share:                      
(Loss) income from continuing operations (in dollars per share) 0.24 (0.13) 0.48 (0.52) 0.11 (0.18) 0.78 (1.22) 0.06 (0.06) (1.64)
Income from discontinued operations (in dollars per share) 0.04 (0.30) 3.00 1.37 0.20 (0.24) 0.22 1.81 4.16 1.79 0.44
Diluted earnings (loss) per share (in dollars per share) $ 0.28 $ (0.43) $ 3.48 $ 0.85 $ 0.31 $ (0.42) $ 1.00 $ 0.59 $ 4.22 $ 1.73 $ (1.20)
Stock options                      
Denominator used in basic and diluted (loss) earnings per common share:                      
Effect of dilutive stock (in shares)                 27 0 0
Restricted Stock Units (RSUs)                      
Denominator used in basic and diluted (loss) earnings per common share:                      
Effect of dilutive stock (in shares)                 516 0 0
Puttable Arrangements - Common and Preferred Stock                      
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of redemption value of redeemable noncontrolling interests and equity                     $ (5,183)
Series A Convertible Redeemable Preferred Stock                      
Numerator used in basic and diluted (loss) earnings per common share:                      
Accretion of Series A Preferred Stock                     (292,450)
Adjusted for: accretion of Series A Preferred Stock                     $ 292,450