EX-99.1 2 a52214509ex99_1.htm EXHIBIT 99.1
Exhibit 99.1

News Release

Investor Contact:
Maureen Resac
Maureen.Resac@Adtalem.com
312-651-1481

Media Contact:
John Kristoff
John.Kristoff@Adtalem.com
312-651-1437


Adtalem Global Education Announces Fiscal Third Quarter 2020 Results


CHICAGO – May 5, 2020 – Adtalem Global Education Inc. (NYSE: ATGE), a leading workforce solutions provider, today reported academic, operating and financial results for its fiscal 2020 third quarter ended March 31, 2020.

“We reported a solid third quarter, delivering both revenue growth and enhanced profitability through new student enrollments and employer partnerships, and prudent cost management across the business. As the COVID-19 crisis escalated near the end of the quarter, our experienced team reacted quickly, leveraging our existing robust eLearning infrastructure to move more than 15,000 medical and healthcare students to online platforms within a week, and with minimal disruption,” said Lisa Wardell, chairman and CEO of Adtalem. “While the ultimate impact on the global economy from this pandemic is far from known at this point, we remain well-positioned with offerings focused on the critical industries of healthcare and financial services, coupled with our strong online capabilities and superior student outcomes.”

“Adtalem has significant cash on hand and ample liquidity, bolstered most recently by the proceeds from the Adtalem Brazil divestiture which closed in April ahead of our original fiscal 2021 Q1 closing date estimate. We maintain a focused portfolio in healthcare where employer needs continue to increase, and in financial services in areas that will remain critical to business operations and integrity through any economic consequences of the current crisis. Our leadership team has demonstrated its ability to successfully navigate crises in the past, and we are confident that we will emerge from this crisis as a stronger, well positioned business with attractive opportunities for growth,” concluded Wardell.



Financial Highlights
Selected financial data for the three months ended March 31, 2020:

Revenue of $271.5 million increased 4.9% compared with the prior year
Diluted earnings per share was $2.83 compared with $0.64 in the prior year; diluted earnings per share from continuing operations, excluding special items, was $0.81, compared to $0.64 in the prior year
Operating income from continuing operations was $54.5 million compared with $45.6 million in the prior year; operating income from continuing operations, excluding special items, was $56.3 million, an 18.0% increase compared with the prior year
Net income attributable to Adtalem was $150.8 million, driven by a pre-tax unrealized gain of $111.8 million from a currency hedge associated with our Adtalem Brazil transaction, compared with $37.9 million in the prior year; net income from continuing operations attributable to Adtalem, excluding special items, was $43.2 million, a 15.7% increase compared with the prior year
Approximately 1.2 million shares of common stock were repurchased during the third quarter of fiscal 2020 at an average purchase price of $31.67 for a total of $36.9 million

Selected financial data for the nine months ended March 31, 2020:

Revenue of $792.3 million increased 5.7% compared with the prior year
Diluted earnings per share was $3.13 compared with $0.76 in the prior year; diluted earnings per share from continuing operations, excluding special items, was $1.70, compared to $1.64 in the prior year
Operating income from continuing operations was $120.5 million compared with $101.0 million in the prior year; operating income from continuing operations, excluding special items, was $126.1 million, a 3.5% decrease compared with the prior year
Net income attributable to Adtalem was $170.7 million, driven by a pre-tax unrealized gain of $83.8 million from a currency hedge associated with our Adtalem Brazil transaction, compared with $45.7 million in the prior year; net income from continuing operations attributable to Adtalem, excluding special items, was $93.0 million, a 5.4% decrease compared with prior year
Approximately 3.8 million shares of common stock were repurchased during the first nine months of fiscal 2020 at an average purchase price of $35.66 for a total of $136.9 million
 
Fiscal 2020 third quarter results contained special items including total pre-tax restructuring charges of $1.9 million ($10.3 million for the nine months ended March 31, 2020), the majority of which are related to Adtalem’s home office real estate consolidations and workforce reductions which were not related to the COVID-19 pandemic.  In addition, a pre-tax unrealized gain of $111.8 million was recorded in the third quarter on the deal-contingent hedge arrangement entered into in connection with the sale of Adtalem Brazil completed on April 24, 2020.  The arrangement hedged the Brazilian Real denominated purchase price through mitigation of the currency exchange rate risk. This mark to market gain is non-cash and did not affect the proceeds upon closing.
 


Segment Highlights
 
Medical and Healthcare

Third quarter segment revenue increased 1.7% to $227.3 million compared with the prior year.

Chamberlain revenue in the third quarter increased 5.4% compared with the prior year. New student enrollment for the January 2020 and March 2020 sessions increased 11.2% and 12.7% compared with the prior year, respectively, while total student enrollment for the January 2020 and March 2020 sessions increased 4.6% and 5.1%, respectively, compared with the prior year.

Revenue in the third quarter for the medical and veterinary schools decreased 3.3% compared with the prior year, with the majority of that decline driven by COVID-19 resulting from reduced clinical weeks in March.

Segment operating income in the third quarter increased 6.9% to $56.7 million compared with the prior year. Excluding special items, segment operating income in the third quarter increased 8.7% to $57.6 million. The increase in segment operating income is the result of strong enrollment for Chamberlain and efforts to reduce travel and discretionary spend, offset by corporate costs that were previously allocated to our former Business and Law segment.

Financial Services

Third quarter segment revenue increased 22.8% to $44.1 million compared with the prior year. Becker Accounting revenue increased 5.3% compared with the prior year.  Third quarter segment revenue included $8.5 million of revenue from the May 2019 acquisition of OnCourse Learning, which more than offset the decrease in revenue from the sale of Becker’s healthcare assets. Segment operating income decreased 17.6% to $4.2 million compared with the prior year. The decrease in segment operating income is the result of corporate costs that were previously allocated to our former Business and Law segment.
 
Adtalem Outlook
 
While the near-term financial impact of the COVID-19 pandemic is rapidly evolving and difficult to measure, based on current visibility, there is wider range of potential projected outcomes than normal for the fiscal fourth quarter. Despite confidence in the Adtalem’s ability to exit this period of disruption in a position of strength, Adtalem will not provide fiscal year guidance and withdraws its previously issued guidance for fiscal 2020.

Conference Call and Webcast Information

Adtalem will hold a conference call to discuss its fiscal 2020 third quarter on Tuesday, May 5, 2020, at 4 p.m. CT (5 p.m. ET). The conference call will be led by Lisa Wardell, chairman and chief executive officer, and Mike Randolfi, senior vice president and chief financial officer.
 


For those participating by telephone, dial 877-407-6184 (United States) or +1 201-389-0877 (outside the United States) and request the “Adtalem Call” or use conference ID: 13700577. Adtalem will also broadcast the conference call live on the web at:
 
https://78449.themediaframe.com/dataconf/productusers/age/mediaframe/36492/indexl.html.
 
Please access the website at least 15 minutes prior to the start of the call to register, download and install any necessary audio software.
 
Adtalem will archive a replay of the call until June 5, 2020. To access the replay, dial 877-660-6853 (United States) or +1 201-612-7415 (outside the United States), conference ID: 13700577, or visit the Adtalem website at: https://investors.adtalem.com/overview/default.aspx.

About Adtalem Global Education

The purpose of Adtalem Global Education is to empower students to achieve their goals, find success, and make inspiring contributions to our global community. Adtalem Global Education Inc. (NYSE: ATGE; member S&P MidCap 400 Index) is a leading global education provider and the parent organization of American University of the Caribbean School of Medicine, Association of Certified Anti-Money Laundering Specialists, Becker Professional Education, Chamberlain University, EduPristine, OnCourse Learning, Ross University School of Medicine and Ross University School of Veterinary Medicine. For more information, please visit adtalem.com and follow us on Twitter (@adtalemglobal) and LinkedIn.

Forward-Looking Statements

Certain statements contained in this release are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact, which includes statements regarding the future impacts of the COVID-19 pandemic. Forward-looking statements can also be identified by words such as “future,” “believe,” “expect,” “anticipate,” “estimate,” “plan,” “intend,” “may,” “will,” “would,” “could,” “can,” “continue,” “preliminary,” “range,” and similar terms. These forward-looking statements are subject to risk and uncertainties that could cause actual results to differ materially from those described in the statements. These risk and uncertainties include the risk factors described in Item 1A. “Risk Factors” of our most recent Annual Report on Form 10-K for the fiscal year ended June 30, 2019 filed with the Securities and Exchange Commission (SEC) on August 28, 2019 and our other filings with the SEC. These forward-looking statements are based on information available to us as of the date any such statements are made, and we do not undertake any obligation to update any forward-looking statement, except as required by law.



 
3Q 2020
3Q 2019
% Change
Adtalem Global Education Student Enrollments(1)
     
New students
3,559
3,197
+11.3%
Total students
39,391
37,652
+4.6%
       
       
Chamberlain University
     
January Session
     
New students
5,293
 4,759
+11.2%
Total students
 33,850
 32,354
+4.6%
       
March Session
     
New students(2)
3,073
 2,726
+12.7%
Total students
 33,748
 32,104
+5.1%
       
       
Medical and Veterinary(3)
     
January Semester
     
New students
486
 471
+3.2%
Total students
 5,643
 5,548
+1.7%
       
1)
Includes the most recently reported enrollment sessions at Adtalem’s postsecondary institutions, excluding Adtalem Brazil
2)
Post-licensure online programs only; Pre-licensure campus-based programs start in September, January and May; Total students includes pre- and post-licensure enrollment
3)
Includes enrollments in its medical and veterinary preparatory programs



Adtalem Global Education Inc.
Consolidated Balance Sheets
(unaudited)
(in thousands, except par value)

   
March 31,
   
June 30,
   
March 31,
 
   
2020
   
2019
   
2019
 
Assets:
                 
Current assets:
                 
Cash and cash equivalents
 
$
167,771
   
$
204,202
   
$
230,700
 
Investments in marketable securities
   
7,754
     
8,680
     
8,341
 
Restricted cash
   
807
     
1,022
     
391
 
Accounts receivable, net
   
98,732
     
83,560
     
89,578
 
Prepaid expenses and other current assets
   
126,785
     
29,313
     
44,524
 
Current assets held for sale
   
142,417
     
177,923
     
166,557
 
Total current assets
   
544,266
     
504,700
     
540,091
 
Noncurrent assets:
                       
Property and equipment, net
   
286,346
     
283,433
     
279,387
 
Operating lease assets
   
188,629
     
     
 
Deferred income taxes
   
15,066
     
18,314
     
19,199
 
Intangible assets, net
   
290,092
     
297,989
     
237,013
 
Goodwill
   
686,235
     
687,256
     
627,685
 
Other assets, net
   
84,825
     
52,113
     
54,386
 
Other assets held for sale
   
348,561
     
398,891
     
390,942
 
Total noncurrent assets
   
1,899,754
     
1,737,996
     
1,608,612
 
Total assets
 
$
2,444,020
   
$
2,242,696
   
$
2,148,703
 
                         
Liabilities and shareholders' equity:
                       
Current liabilities:
                       
Accounts payable
 
$
33,932
   
$
53,385
   
$
39,092
 
Accrued payroll and benefits
   
40,373
     
46,664
     
39,439
 
Accrued liabilities
   
60,458
     
76,529
     
74,614
 
Deferred revenue
   
120,047
     
95,944
     
108,370
 
Current operating lease liabilities
   
51,926
     
     
 
Current portion of long-term debt
   
3,000
     
3,000
     
3,000
 
Current liabilities held for sale
   
34,950
     
36,109
     
44,690
 
Total current liabilities
   
344,686
     
311,631
     
309,205
 
Noncurrent liabilities:
                       
Long-term debt
   
446,610
     
398,094
     
288,589
 
Long-term operating lease liabilities
   
179,195
     
     
 
Deferred income taxes
   
28,147
     
29,426
     
33,278
 
Other liabilities
   
91,011
     
86,326
     
88,190
 
Noncurrent liabilities held for sale
   
56,850
     
16,146
     
16,372
 
Total noncurrent liabilities
   
801,813
     
529,992
     
426,429
 
Total liabilities
   
1,146,499
     
841,623
     
735,634
 
Commitments and contingencies
                       
Redeemable noncontrolling interest
   
2,962
     
9,543
     
8,482
 
Shareholders' equity:
                       
Common stock, $0.01 par value per share, 200,000 shares authorized; 51,802, 55,303, and 56,954 shares outstanding as of March 31, 2020, June 30, 2019, and March 31, 2019, respectively
   
806
     
801
     
801
 
Additional paid-in capital
   
499,703
     
486,061
     
483,043
 
Retained earnings
   
2,183,620
     
2,012,902
     
1,964,169
 
Accumulated other comprehensive loss
   
(276,379
)
   
(137,290
)
   
(148,706
)
Treasury stock, at cost, 28,790, 24,830, and 23,149 shares as of March 31, 2020, June 30, 2019, and March 31, 2019, respectively
   
(1,113,191
)
   
(970,944
)
   
(894,720
)
Total shareholders' equity
   
1,294,559
     
1,391,530
     
1,404,587
 
Total liabilities and shareholders' equity
 
$
2,444,020
   
$
2,242,696
   
$
2,148,703
 



Adtalem Global Education Inc.
Consolidated Statements of Income
(unaudited)
(in thousands, except per share data)

   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2020
   
2019
   
2020
   
2019
 
Revenue
 
$
271,487
   
$
258,703
   
$
792,272
   
$
749,603
 
Operating cost and expense:
                               
Cost of educational services
   
118,712
     
120,192
     
374,004
     
349,803
 
Student services and administrative expense
   
96,434
     
90,746
     
292,169
     
269,161
 
Restructuring expense
   
1,854
     
2,186
     
10,339
     
45,194
 
Gain on sale of assets
   
     
     
(4,779
)
   
 
Settlement gain
   
     
     
     
(15,571
)
Total operating cost and expense
   
217,000
     
213,124
     
671,733
     
648,587
 
Operating income from continuing operations
   
54,487
     
45,579
     
120,539
     
101,016
 
Other income (expense):
                               
Interest and dividend income
   
782
     
1,062
     
2,675
     
3,204
 
Interest expense
   
(5,191
)
   
(4,786
)
   
(15,585
)
   
(14,710
)
Investment (loss) gain
   
(1,548
)
   
715
     
(1,106
)
   
(407
)
Gain on derivative
   
111,838
     
     
83,832
     
 
Net other income (expense)
   
105,881
     
(3,009
)
   
69,816
     
(11,913
)
Income from continuing operations before income taxes
   
160,368
     
42,570
     
190,355
     
89,103
 
Provision for income taxes
   
(6,937
)
   
(7,843
)
   
(18,213
)
   
(17,370
)
Income from continuing operations
   
153,431
     
34,727
     
172,142
     
71,733
 
Discontinued operations:
                               
(Loss) income from discontinued operations before income taxes
   
(5,947
)
   
3,222
     
(5,536
)
   
1,271
 
Loss on disposal of discontinued operations before income taxes
   
     
(265
)
   
     
(32,979
)
Benefit from income taxes
   
3,228
     
182
     
3,778
     
5,762
 
(Loss) income from discontinued operations
   
(2,719
)
   
3,139
     
(1,758
)
   
(25,946
)
Net income
   
150,712
     
37,866
     
170,384
     
45,787
 
Net loss attributable to redeemable noncontrolling interest from continuing operations
   
120
     
113
     
334
     
265
 
Net income attributable to redeemable noncontrolling interest from discontinued operations
   
     
(74
)
   
     
(382
)
Net income attributable to Adtalem Global Education
 
$
150,832
   
$
37,905
   
$
170,718
   
$
45,670
 
                                 
Amounts attributable to Adtalem Global Education:
                               
Net income from continuing operations
 
$
153,551
   
$
34,840
   
$
172,476
   
$
71,998
 
Net (loss) income from discontinued operations
   
(2,719
)
   
3,065
     
(1,758
)
   
(26,328
)
Net income attributable to Adtalem Global Education
 
$
150,832
   
$
37,905
   
$
170,718
   
$
45,670
 
                                 
Earnings (loss) per share attributable to Adtalem Global Education:
                               
Basic:
                               
Continuing operations
 
$
2.90
   
$
0.60
   
$
3.19
   
$
1.22
 
Discontinued operations
 
$
(0.05
)
 
$
0.05
   
$
(0.03
)
 
$
(0.44
)
Net
 
$
2.85
   
$
0.65
   
$
3.15
   
$
0.77
 
Diluted:
                               
Continuing operations
 
$
2.88
   
$
0.59
   
$
3.16
   
$
1.20
 
Discontinued operations
 
$
(0.05
)
 
$
0.05
   
$
(0.03
)
 
$
(0.44
)
Net
 
$
2.83
   
$
0.64
   
$
3.13
   
$
0.76
 
                                 
Weighted-average shares outstanding:
                               
Basic shares
   
52,955
     
58,061
     
54,117
     
59,199
 
Diluted shares
   
53,319
     
58,802
     
54,576
     
60,004
 



Adtalem Global Education Inc.
Consolidated Statements of Cash Flows
(unaudited)
(in thousands)

   
Nine Months Ended
 
   
March 31,
 
   
2020
   
2019
 
Operating activities:
           
Net income
 
$
170,384
   
$
45,787
 
Loss from discontinued operations
   
1,758
     
25,946
 
Income from continuing operations
   
172,142
     
71,733
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Stock-based compensation expense
   
11,328
     
10,369
 
Amortization and adjustments to operating lease assets
   
32,369
     
 
Depreciation
   
25,773
     
24,726
 
Amortization
   
8,860
     
5,990
 
Provision for bad debts
   
12,955
     
5,150
 
Deferred income taxes
   
1,824
     
23,717
 
Loss on disposals, accelerated depreciation, and adjustments to property and equipment
   
147
     
41,082
 
Realized and unrealized loss on investments
   
1,106
     
407
 
Realized gain on sale of assets
   
(4,779
)
   
 
Insurance settlement gain
   
     
(15,571
)
Unrealized gain on derivative
   
(83,832
)
   
 
Changes in assets and liabilities:
               
Accounts receivable
   
(19,922
)
   
(24,511
)
Prepaid expenses and other current assets
   
(17,123
)
   
(11,948
)
Accounts payable
   
(18,495
)
   
(4,433
)
Accrued payroll and benefits
   
(6,291
)
   
(12,755
)
Accrued liabilities
   
(4,810
)
   
6,156
 
Deferred revenue
   
24,103
     
9,423
 
Operating lease liabilities
   
(41,628
)
   
 
Other assets and liabilities
   
(2,041
)
   
(22,355
)
Net cash provided by operating activities-continuing operations
   
91,686
     
107,180
 
Net cash provided by operating activities-discontinued operations
   
13,845
     
21,355
 
Net cash provided by operating activities
   
105,531
     
128,535
 
Investing activities:
               
Capital expenditures
   
(31,934
)
   
(45,269
)
Insurance proceeds received for damage to buildings and equipment
   
     
35,706
 
Proceeds from sales of marketable securities
   
1,572
     
1,625
 
Purchases of marketable securities
   
(1,755
)
   
(6,070
)
Proceeds from sale of assets
   
6,421
     
 
Cash received on purchase price adjustment
   
92
     
 
Loan to DeVry University
   
     
(10,000
)
Net cash used in investing activities-continuing operations
   
(25,604
)
   
(24,008
)
Net cash used in investing activities-discontinued operations
   
(3,803
)
   
(7,417
)
Cash and restricted cash transferred in divestitures of discontinued operations
   
     
(48,876
)
Net cash used in investing activities
   
(29,407
)
   
(80,301
)
Financing activities:
               
Proceeds from exercise of stock options
   
2,276
     
16,825
 
Employee taxes paid on withholding shares
   
(5,315
)
   
(6,527
)
Proceeds from stock issued under Colleague Stock Purchase Plan
   
     
421
 
Repurchases of common stock for treasury
   
(136,889
)
   
(176,903
)
Borrowings under credit facility
   
225,000
     
 
Repayments under credit facility
   
(177,250
)
   
(2,250
)
Proceeds from down payment on seller loan
   
5,200
     
 
Payment for purchase of redeemable noncontrolling interest of subsidiary
   
(6,247
)
   
 
Net cash used in financing activities-continuing operations
   
(93,225
)
   
(168,434
)
Net cash used in financing activities-discontinued operations
   
(2,920
)
   
(2,154
)
Net cash used in financing activities
   
(96,145
)
   
(170,588
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash
   
(27,907
)
   
(449
)
Net decrease in cash, cash equivalents and restricted cash
   
(47,928
)
   
(122,803
)
Cash, cash equivalents and restricted cash at beginning of period
   
300,467
     
444,405
 
Cash, cash equivalents and restricted cash at end of period
   
252,539
     
321,602
 
Less: cash, cash equivalents and restricted cash of discontinued operations at end of period
   
83,961
     
90,511
 
Cash, cash equivalents and restricted cash at end of period
 
$
168,578
   
$
231,091
 



Adtalem Global Education Inc.
Segment Information
(unaudited)
(in thousands)

   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2020
   
2019
 

  Increase
(Decrease)
   
2020
   
2019
 
  Increase
(Decrease)

 
Revenue:
                               
Medical and Healthcare
 
$
227,344
   
$
223,575
     
1.7
%
 
$
655,011
   
$
638,302
     
2.6
%
Financial Services
   
44,143
     
35,935
     
22.8
%
   
137,261
     
113,723
     
20.7
%
Home Office and Other
   
     
(807
)
NM
     
     
(2,422
)
NM
 
Total consolidated revenue
 
$
271,487
   
$
258,703
     
4.9
%
 
$
792,272
   
$
749,603
     
5.7
%
Operating income (loss):
                                               
Medical and Healthcare
 
$
56,749
   
$
53,093
     
6.9
%
 
$
126,432
   
$
115,396
     
9.6
%
Financial Services
   
4,190
     
5,086
     
(17.6
)%
   
10,860
     
19,469
     
(44.2
)%
Home Office and Other
   
(6,452
)
   
(12,600
)
   
48.8
%
   
(16,753
)
   
(33,849
)
   
50.5
%
Total consolidated operating income
 
$
54,487
   
$
45,579
     
19.5
%
 
$
120,539
   
$
101,016
     
19.3
%

Non-GAAP Financial Measures and Reconciliations

We believe that certain non-GAAP financial measures provides investors with useful supplemental information regarding the underlying business trends and performance of Adtalem’s ongoing operations and is useful for period-over-period comparisons. We use these supplemental non-GAAP financial measures internally in our assessment of performance and budgeting process. However, these non-GAAP financial measures should be not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The following are non-GAAP financial measures used in the subsequent GAAP to non-GAAP reconciliation tables:
 
Net income from continuing operations attributable to Adtalem excluding special items (most comparable GAAP measure: net income attributable to Adtalem) – Measure of Adtalem’s net income attributable to Adtalem adjusted for restructuring expense, gain on sale of assets, settlement gain, gain on derivative, tax charges related to the divestiture of DeVry University, and loss (income) from discontinued operations.
 
Earnings per share from continuing operations excluding special items (most comparable GAAP measure: earnings per share) – Measure of Adtalem’s diluted earnings per share adjusted for restructuring expense, gain on sale of assets, settlement gain, gain on derivative, tax charges related to the divestiture of DeVry University, and loss (income) from discontinued operations.
 
Operating income from continuing operations excluding special items (most comparable GAAP measure: operating income from continuing operations) – Measure of Adtalem’s operating income from continuing operations adjusted for restructuring expense, gain on sale of assets, and settlement gain. This measure is applied on a consolidated and segment basis, depending on the context of the discussion.
 
A description of special items in our non-GAAP financial measures described above are as follows:
 
Restructuring charges primarily related to the sale of Becker’s courses for healthcare students, real estate consolidations and workforce reductions at Adtalem’s home office, and the closing of the Ross University School of Medicine (“RUSM”) campus in Dominica.
Gain on the sale of Adtalem’s Columbus, Ohio, campus facility.
Settlement gain related to the final insurance settlement related to Hurricanes Irma and Maria at the American University of the Caribbean School of Medicine (“AUC”) and RUSM.
Gain on the deal-contingent foreign currency hedge arrangement entered into in connection with the sale of Adtalem Brazil to economically hedge the Brazilian Real denominated purchase price through mitigation of the currency exchange rate risk.
Tax charges related to the divestiture of DeVry University.
Discontinued operations include the operations of Adtalem Brazil, Carrington, and DeVry University.



Adtalem Global Education Inc.
Non-GAAP Operating Income from Continuing Operations by Segment
(unaudited)
(in thousands)

   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2020
   
2019
 

  Increase
(Decrease)

   
2020
   
2019
 

  Increase
(Decrease)

 
Medical and Healthcare:
                               
Operating income (GAAP)
 
$
56,749
   
$
53,093
     
6.9
%
 
$
126,432
   
$
115,396
     
9.6
%
Restructuring expense
   
810
     
(133
)
NM
     
1,354
     
41,327
     
(96.7
)%
Settlement gain
   
     
 
NM
     
     
(15,571
)
NM
 
Operating income excluding special items (non-GAAP)
 
$
57,559
   
$
52,960
     
8.7
%
 
$
127,786
   
$
141,152
     
(9.5
)%
                                                 
Financial Services:
                                               
Operating income (GAAP)
 
$
4,190
   
$
5,086
     
(17.6
)%
 
$
10,860
   
$
19,469
     
(44.2
)%
Restructuring expense
   
     
 
NM
     
3,116
     
 
NM
 
Operating income excluding special items (non-GAAP)
 
$
4,190
   
$
5,086
     
(17.6
)%
 
$
13,976
   
$
19,469
     
(28.2
)%
                                                 
Home Office and Other:
                                               
Operating loss (GAAP)
 
$
(6,452
)
 
$
(12,600
)
   
48.8
%
 
$
(16,753
)
 
$
(33,849
)
   
50.5
%
Restructuring expense
   
1,044
     
2,319
     
(55.0
)%
   
5,869
     
3,867
     
51.8
%
Gain on sale of assets
   
     
 
NM
     
(4,779
)
   
 
NM
 
Operating loss excluding special items (non-GAAP)
 
$
(5,408
)
 
$
(10,281
)
   
47.4
%
 
$
(15,663
)
 
$
(29,982
)
   
47.8
%
                                                 
Adtalem Global Education:
                                               
Operating income (GAAP)
 
$
54,487
   
$
45,579
     
19.5
%
 
$
120,539
   
$
101,016
     
19.3
%
Restructuring expense
   
1,854
     
2,186
     
(15.2
)%
   
10,339
     
45,194
     
(77.1
)%
Gain on sale of assets
   
     
 
NM
     
(4,779
)
   
 
NM
 
Settlement gain
   
     
 
NM
     
     
(15,571
)
NM
 
Operating income excluding special items (non-GAAP)
 
$
56,341
   
$
47,765
     
18.0
%
 
$
126,099
   
$
130,639
     
(3.5
)%



Adtalem Global Education Inc.
Non-GAAP Earnings Disclosure
(unaudited)
(in thousands, except per share data)

   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2020
   
2019
   
2020
   
2019
 
Net income attributable to Adtalem (GAAP)
 
$
150,832
   
$
37,905
   
$
170,718
   
$
45,670
 
Restructuring expense
   
1,854
     
2,186
     
10,339
     
45,194
 
Gain on sale of assets
   
     
     
(4,779
)
   
 
Settlement gain
   
     
     
     
(15,571
)
Gain on derivative
   
(111,838
)
   
     
(83,832
)
   
 
Tax charges related to the divestiture of DeVry University
   
     
     
     
1,526
 
Income tax impact on non-GAAP adjustments (1)
   
(361
)
   
328
     
(1,165
)
   
(4,795
)
Loss (income) from discontinued operations
   
2,719
     
(3,065
)
   
1,758
     
26,328
 
Net income from continuing operations attributable to Adtalem excluding special items (non-GAAP)
 
$
43,206
   
$
37,354
   
$
93,039
   
$
98,352
 
(1) Represents the income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.


   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2020
   
2019
   
2020
   
2019
 
Earnings per share, diluted (GAAP)
 
$
2.83
   
$
0.64
   
$
3.13
   
$
0.76
 
Effect on diluted earnings per share:
                               
Restructuring expense
   
0.03
     
0.04
     
0.19
     
0.75
 
Gain on sale of assets
   
-
     
-
     
(0.09
)
   
-
 
Settlement gain
   
-
     
-
     
-
     
(0.26
)
Gain on derivative
   
(2.10
)
   
-
     
(1.54
)
   
-
 
Tax charges related to the divestiture of DeVry University
   
-
     
-
     
-
     
0.03
 
Income tax impact on non-GAAP adjustments (1)
   
(0.01
)
   
0.01
     
(0.02
)
   
(0.08
)
Loss (income) from discontinued operations
   
0.05
     
(0.05
)
   
0.03
     
0.44
 
Earnings per share from continuing operations excluding special items, diluted (non-GAAP)
 
$
0.81
   
$
0.64
   
$
1.70
   
$
1.64
 
Diluted shares used in EPS calculation
   
53,319
     
58,802
     
54,576
     
60,004
 
(1) Represents the income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.