Adtalem Global Education Announces Strong Fiscal Year 2024 Performance; Initiates Fiscal Year 2025 Guidance Exceeding June 2023 Investor Day Projections

Author's Avatar
Aug 06, 2024

Adtalem Global Education Inc. (NYSE: ATGE), the leading healthcare educator in the United States, today reported fourth quarter and fiscal year 2024 results (ended June 30, 2024) demonstrating disciplined operational performance with total enrollment growth resulting in strong earnings and robust cash generation.

“This year was a fundamental chapter in Adtalem's journey, further solidifying our market leading position in healthcare education. Through the rigorous implementation of our Growth with Purpose strategy, we have significantly broadened our impact culminating in 10% enrollment growth during the fourth quarter. This trajectory is a testament to our unwavering commitment to excellence,” said Steve Beard, president and chief executive officer, Adtalem Global Education. “We are confident that fiscal year 2025 will set new benchmarks for Adtalem, reflected in the forward-looking guidance we have established today.”

Financial Highlights

Selected financial data for the three months ended June 30, 2024:

  • Revenue of $409.9 million increased 12.4% compared with the prior year.
  • Operating income was $68.5 million, compared with $39.6 million in the prior year; adjusted operating income was $80.1 million, compared with $69.9 million in the prior year.
  • Net income was $49.4 million, compared with $22.2 million in the prior year; adjusted net income was $52.8 million, compared with $45.3 million in the prior year.
  • Diluted earnings per share was $1.28, compared with $0.50 in the prior year; adjusted earnings per share was $1.37, compared with $1.03 in the prior year.
  • Adjusted EBITDA was $97.4 million, compared with $83.3 million in the prior year; adjusted EBITDA margin was 23.8%, compared with 22.8% in the prior year.

Selected financial data for the fiscal year ended June 30, 2024:

  • Revenue of $1,584.7 million increased 9.2% compared with the prior year.
  • Operating income was $217.1 million, compared with $168.2 million in the prior year; adjusted operating income was $308.8 million, compared with $287.6 million in the prior year.
  • Net income was $136.8 million, compared with $93.4 million in the prior year; adjusted net income was $201.8 million, compared with $192.2 million in the prior year.
  • Diluted earnings per share was $3.39, compared with $2.05 in the prior year; adjusted earnings per share was $5.01, compared with $4.21 in the prior year.
  • Adjusted EBITDA was $377.5 million, compared with $343.4 million in the prior year; adjusted EBITDA margin was 23.8%, compared with 23.7% in the prior year.

Business Highlights

  • Today, we announced the intention to expand into the Kansas City market with our 24th Chamberlain location designed to accommodate approximately 550 students, poised to address provider shortages in the area.
  • In July, Chamberlain welcomed students at its newly relocated Phoenix campus, featuring a modernized learning environment and expanded SIMCARE CENTERTM, with location capacity of approximately 1,100 students. This hybrid campus is built to house our second Physician Assistant program location.
  • Chamberlain expanded its specialized nursing education Practice Ready. Specialty Focused.™ (PRSF) model through a partnership with the American Association of Critical-Care Nurses (AACN), offering an in-depth introduction to caring for acutely and critically ill patients and their families. The AACN offering joins other specializations in the PRSF model, including emergency nursing, nephrology, home healthcare and perioperative nursing.
  • Walden launched the first phase of its website redesign in July, offering students simplified navigation, comprehensive program information and admissions resources. The updates lay the foundation for further enhancements to Walden’s digital learning platform, with more planned throughout fiscal year 2025.
  • Adtalem is expanding its community impact in Barbados. Thirty registered Barbadian nurses will have the opportunity to pursue the Nurse Practitioner program at Chamberlain University following the signing of a Memorandum of Understanding (MOU). The MOU launches the first-ever Nurse Practitioners program in Barbados, which will commence in September. The Pan American Health Organization, regional office of the World Health Organization (PAHO/WHO) and Ross University School of Medicine have forged an alliance to strengthen health systems in Barbados and the Eastern Caribbean, enhancing the health workforce’s capacity to handle emergencies, disasters and non-communicable diseases.

Segment Highlights

Chamberlain

$ in millions

Three Months Ended
June 30,

Year Ended
June 30,

2024

2023

% Change

2024

2023

% Change

Revenue

$167.0

$144.5

15.6%

$633.5

$571.0

10.9%

Operating Income

$40.5

$35.7

13.5%

$137.8

$134.7

2.3%

Adj. Operating Income

$40.5

$35.7

13.5%

$137.8

$135.5

1.7%

Adj. EBITDA

$47.3

$41.1

15.1%

$166.2

$157.5

5.5%

Total Students (1)

36,750

33,284

10.4%

  • Total student enrollment increased 10.4% compared with the prior year, driven by continued growth in pre-licensure and post-licensure nursing programs.

Walden

$ in millions

Three Months Ended

June 30,

Year Ended

June 30,

2024

2023

% Change

2024

2023

% Change

Revenue

$156.3

$138.0

13.3%

$595.3

$533.7

11.5%

Operating Income

$30.1

$9.8

206.4%

$77.2

$35.9

115.1%

Adj. Operating Income

$37.4

$32.2

16.2%

$130.5

$110.4

18.3%

Adj. EBITDA

$41.1

$35.3

16.6%

$146.8

$123.7

18.7%

Total Students (1)

41,845

37,582

11.3%

  • Total student enrollment increased 11.3% compared with prior year, driven by growth in healthcare and non-healthcare programs.

Medical and Veterinary

$ in millions

Three Months Ended

June 30,

Year Ended

June 30,

2024

2023

% Change

2024

2023

% Change

Revenue

$86.6

$82.1

5.4%

$355.8

$346.1

2.8%

Operating Income

$11.9

$10.5

13.8%

$71.1

$59.6

19.1%

Adj. Operating Income

$12.0

$10.8

10.7%

$71.5

$67.3

6.2%

Adj. EBITDA

$16.5

$14.7

12.3%

$88.9

$82.8

7.3%

Total Students (1)

4,726

4,869

(2.9)%

  • Total student enrollment decreased 2.9% compared with the prior year, driven by declines at medical.

Fiscal Year 2025 Outlook

Adtalem initiates guidance for fiscal year 2025, revenue in the range of $1,660 million to $1,700 million, approximately 5% to 7.5% growth year-over-year. Adjusted earnings per share to be in the range of $5.60 to $5.85, approximately 12% to 17% growth year-over-year.

Conference Call and Webcast Information

Adtalem will hold a conference call to discuss its fiscal 2024 fourth quarter and fiscal year results today at 4:30 p.m. CT (5:30 p.m. ET).

The call can be accessed by dialing +1 877-407-6184 (U.S. participants) or +1 201-389-0877 (international participants) and stating “Adtalem earnings call” or by using conference ID: 13747739. The call will be simulcast through the Adtalem investor relations website at: https://investors.adtalem.com.

Adtalem will archive a replay of the call for 30 days. To access the replay, dial +1 877-660-6853 (U.S.) or +1 201-612-7415 (international), conference ID: 13747739, or visit the Adtalem investor relations website.

About Adtalem Global Education

Adtalem Global Education is the leading provider of healthcare education in the U.S., shaping the future of healthcare by preparing a diverse workforce with high-quality academic programs. We innovate education pathways, align with industry needs and empower individuals to reach their full potential. Our commitment to excellence and inclusivity is reflected in our expansive network of institutions, serving over 80,000 students and supported by a strong community of over 300,000 alumni and nearly 10,000 dedicated employees. Discover more Adtalem.com for more information and follow us on LinkedIn, Instagram and Facebook.

Cautionary Disclosure Regarding 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 Adtalem’s future growth. Forward-looking statements generally can be identified by the use of forward-looking terminology 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 risks and uncertainties include the risk factors described in Item 1A. “Risk Factors” of our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (SEC) 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 Adtalem assumes no obligation to publicly update or revise its forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied therein will not be realized, except as required by law.

A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of special items that may be incurred in the future, although these special items could be material to Adtalem's results in accordance with GAAP.

1 Represents total students attending sessions during each institution’s most recent enrollment period in Q4 FY 2024 and Q4 FY 2023.

Adtalem Global Education Inc.

Consolidated Balance Sheets

(unaudited)

(in thousands, except per share data)

June 30,

2024

2023

Assets:

Current assets:

Cash and cash equivalents

$

219,306

$

272,194

Restricted cash

1,896

2,881

Accounts and financing receivables, net

126,833

102,749

Prepaid expenses and other current assets

70,050

102,473

Total current assets

418,085

480,297

Noncurrent assets:

Property and equipment, net

248,524

244,649

Operating lease assets

176,755

174,677

Deferred income taxes

49,088

56,694

Intangible assets, net

776,694

812,338

Goodwill

961,262

961,262

Other assets, net

103,184

80,624

Assets held for sale

7,825

—

Total noncurrent assets

2,323,332

2,330,244

Total assets

$

2,741,417

$

2,810,541

Liabilities and shareholders' equity:

Current liabilities:

Accounts payable

$

102,626

$

81,812

Accrued payroll and benefits

71,373

52,041

Accrued liabilities

96,957

105,806

Deferred revenue

185,272

153,871

Current operating lease liabilities

31,429

37,673

Total current liabilities

487,657

431,203

Noncurrent liabilities:

Long-term debt

648,712

695,077

Long-term operating lease liabilities

167,712

163,441

Deferred income taxes

29,526

26,068

Other liabilities

38,675

37,416

Total noncurrent liabilities

884,625

922,002

Total liabilities

1,372,282

1,353,205

Commitments and contingencies

Total shareholders' equity

1,369,135

1,457,336

Total liabilities and shareholders' equity

$

2,741,417

$

2,810,541

Adtalem Global Education Inc.

Consolidated Statements of Income

(unaudited)

(in thousands, except per share data)

Three Months Ended

Year Ended

June 30,

June 30,

2024

2023

2024

2023

Revenue

$

409,907

$

364,641

$

1,584,652

$

1,450,826

Operating cost and expense:

Cost of educational services

182,540

163,718

698,548

648,486

Student services and administrative expense

154,597

153,296

632,965

586,009

Restructuring expense

653

1,111

1,870

18,817

Business acquisition and integration expense

3,594

6,959

34,215

42,661

Gain on sale of assets

—

—

—

(13,317

)

Total operating cost and expense

341,384

325,084

1,367,598

1,282,656

Operating income

68,523

39,557

217,054

168,170

Interest expense

(14,749

)

(15,294

)

(63,659

)

(63,100

)

Other income, net

1,894

3,664

10,542

6,965

Income from continuing operations before income taxes

55,668

27,927

163,937

112,035

Provision for income taxes

(5,068

)

(4,377

)

(26,224

)

(10,283

)

Income from continuing operations

50,600

23,550

137,713

101,752

Discontinued operations:

Loss from discontinued operations before income taxes

(1,091

)

(1,730

)

(762

)

(8,464

)

Loss on disposal of discontinued operations before income taxes

—

—

—

(3,576

)

(Provision for) benefit from income taxes

(90

)

424

(174

)

3,646

Loss from discontinued operations

(1,181

)

(1,306

)

(936

)

(8,394

)

Net income

$

49,419

$

22,244

$

136,777

$

93,358

Earnings (loss) per share:

Basic:

Continuing operations

$

1.34

$

0.54

$

3.49

$

2.27

Discontinued operations

$

(0.03

)

$

(0.03

)

$

(0.02

)

$

(0.19

)

Total basic earnings per share

$

1.31

$

0.51

$

3.47

$

2.08

Diluted:

Continuing operations

$

1.31

$

0.53

$

3.42

$

2.23

Discontinued operations

$

(0.03

)

$

(0.03

)

$

(0.02

)

$

(0.18

)

Total diluted earnings per share

$

1.28

$

0.50

$

3.39

$

2.05

Weighted-average shares outstanding:

Basic shares

37,642

43,292

39,413

44,781

Diluted shares

38,595

44,129

40,307

45,600

Adtalem Global Education Inc.

Consolidated Statements of Cash Flows

(unaudited)

(in thousands)

Year Ended June 30,

2024

2023

Operating activities:

Net income

$

136,777

$

93,358

Loss from discontinued operations

936

8,394

Income from continuing operations

137,713

101,752

Adjustments to reconcile net income to net cash provided by operating activities:

Stock-based compensation

25,947

14,299

Amortization and impairments to operating lease assets

32,641

48,470

Depreciation

39,676

41,376

Amortization of acquired intangible assets

35,644

61,239

Amortization and write-off of debt discount and issuance costs

5,663

9,129

Provision for bad debts

53,175

32,999

Deferred income taxes

11,073

(5,087

)

Loss on disposals, accelerated depreciation, and impairments to property and equipment

466

3,999

Gain on extinguishment of debt

—

(71

)

(Gain) loss on investments

(1,365

)

3,689

Gain on sale of assets

—

(13,317

)

Unrealized loss on assets held for sale

647

—

Changes in assets and liabilities:

Accounts and financing receivables

(76,355

)

(56,309

)

Prepaid expenses and other current assets

(8,781

)

9,324

Cloud computing implementation assets

(27,154

)

(13,873

)

Accounts payable

18,330

24,744

Accrued payroll and benefits

19,422

(15,683

)

Accrued liabilities

27,422

241

Deferred revenue

40,622

5,807

Operating lease liabilities

(36,692

)

(59,188

)

Other assets and liabilities

(9,727

)

1,150

Net cash provided by operating activities-continuing operations

288,367

194,690

Net cash provided by (used in) operating activities-discontinued operations

7,408

(2,776

)

Net cash provided by operating activities

295,775

191,914

Investing activities:

Capital expenditures

(48,893

)

(26,014

)

Proceeds from sales of marketable securities

1,732

7,635

Purchases of marketable securities

(689

)

(1,508

)

Proceeds from note receivable related to property sold

—

46,800

Net cash (used in) provided by investing activities-continuing operations

(47,850

)

26,913

Payment for working capital adjustment for sale of business

—

(3,174

)

Net cash (used in) provided by investing activities

(47,850

)

23,739

Financing activities:

Proceeds from exercise of stock options

17,089

2,625

Employee taxes paid on withholding shares

(7,731

)

(4,592

)

Proceeds from stock issued under Colleague Stock Purchase Plan

810

608

Repurchases of common stock for treasury

(261,966

)

(123,133

)

Payment on equity forward contract

—

(13,162

)

Proceeds from issuance of long-term debt

1,896

—

Repayments of long-term debt

(51,896

)

(150,861

)

Net cash used in financing activities

(301,798

)

(288,515

)

Net decrease in cash, cash equivalents and restricted cash

(53,873

)

(72,862

)

Cash, cash equivalents and restricted cash at beginning of period

275,075

347,937

Cash, cash equivalents and restricted cash at end of period

$

221,202

$

275,075

Adtalem Global Education Inc.

Segment Information

(unaudited)

(in thousands)

Three Months Ended

Year Ended

June 30,

June 30,

Increase/(Decrease)

Increase/(Decrease)

2024

2023

$

%

2024

2023

$

%

Revenue:

Chamberlain

$

167,035

$

144,496

$

22,539

15.6

%

$

633,522

$

571,034

$

62,488

10.9

%

Walden

156,309

138,010

18,299

13.3

%

595,332

533,725

61,607

11.5

%

Medical and Veterinary

86,563

82,135

4,428

5.4

%

355,798

346,067

9,731

2.8

%

Total consolidated revenue

$

409,907

$

364,641

$

45,266

12.4

%

$

1,584,652

$

1,450,826

$

133,826

9.2

%

Operating income (loss):

Chamberlain

$

40,487

$

35,683

$

4,804

13.5

%

$

137,800

$

134,685

$

3,115

2.3

%

Walden

30,058

9,809

20,249

206.4

%

77,179

35,880

41,299

115.1

%

Medical and Veterinary

11,923

10,477

1,446

13.8

%

71,065

59,649

11,416

19.1

%

Home Office

(13,945

)

(16,412

)

2,467

15.0

%

(68,990

)

(62,044

)

(6,946

)

(11.2

)%

Total consolidated operating income

$

68,523

$

39,557

$

28,966

73.2

%

$

217,054

$

168,170

$

48,884

29.1

%

Non-GAAP Financial Measures and Reconciliations

We believe that certain non-GAAP financial measures provide investors with useful supplemental information regarding the underlying business trends and performance of Adtalem’s ongoing operations as seen through the eyes of management and are 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 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:

Adjusted net income (most comparable GAAP measure: net income) – Measure of Adtalem’s net income adjusted for restructuring expense, business acquisition and integration expense, amortization of acquired intangible assets, gain on sale of assets, write-off of debt discount and issuance costs, gain on extinguishment of debt, litigation reserve, investment impairment, loss on assets held for sale, debt modification costs, tax benefit due to change in valuation allowance, tax benefit due to change in unrecognized tax benefits, and loss from discontinued operations.

Adjusted earnings per share (most comparable GAAP measure: diluted earnings per share) – Measure of Adtalem’s diluted earnings per share adjusted for restructuring expense, business acquisition and integration expense, amortization of acquired intangible assets, gain on sale of assets, write-off of debt discount and issuance costs, gain on extinguishment of debt, litigation reserve, investment impairment, loss on assets held for sale, debt modification costs, tax benefit due to change in valuation allowance, tax benefit due to change in unrecognized tax benefits, and loss from discontinued operations.

Adjusted operating income (most comparable GAAP measure: operating income) – Measure of Adtalem’s operating income adjusted for restructuring expense, business acquisition and integration expense, amortization of acquired intangible assets, litigation reserve, loss on assets held for sale, debt modification costs, and gain on sale of assets. This measure is applied on a consolidated and segment basis, depending on the context of the discussion.

Adjusted EBITDA (most comparable GAAP measure: net income) – Measure of Adtalem’s net income adjusted for loss from discontinued operations, interest expense, other income, net, provision for income taxes, depreciation, amortization of acquired intangible assets, amortization of cloud computing implementation assets, stock-based compensation, restructuring expense, business acquisition and integration expense, litigation reserve, loss on assets held for sale, debt modification costs, and gain on sale of assets. This measure is applied on a consolidated and segment basis, depending on the context of the discussion. Provision for income taxes, interest expense, and other income, net is not recorded at the reportable segments, and therefore, the segment adjusted EBITDA reconciliations begin with operating income.

Free cash flow (most comparable GAAP measure: net cash provided by operating activities-continuing operations) – Defined as net cash provided by operating activities-continuing operations less capital expenditures.

Net debt – Defined as long-term debt less cash and cash equivalents.

Net leverage – Defined as net debt divided by adjusted EBITDA.

A description of special items in our non-GAAP financial measures described above are as follows:

  • Restructuring expense primarily related to real estate consolidations at Walden, Medical and Veterinary, and Adtalem’s home office. We do not include normal, recurring, cash operating expenses in our restructuring expense.
  • Business acquisition and integration expense include expenses related to the Walden acquisition and certain costs related to growth transformation initiatives. We do not include normal, recurring, cash operating expenses in our business acquisition and integration expense.
  • Amortization of acquired intangible assets.
  • Amortization of cloud computing implementation assets.
  • Gain on sale of Adtalem’s Chicago, Illinois, campus facility.
  • Write-off of debt discount and issuance costs and gain on extinguishment of debt related to prepayments of debt, reserves related to significant litigation, impairment of an equity investment, loss on assets held for sale related to a fair value write-down on assets, and debt modification costs related to refinancing our Term Loan B loan.
  • Tax benefit due to change in valuation allowance.
  • Tax benefit due to change in unrecognized tax benefits.
  • Loss from discontinued operations includes expense from ongoing litigation costs and settlements related to the DeVry University and Carrington College divestitures, a loss on sale of ACAMS, Becker, and OCL for working capital adjustments to the initial sales prices and a tax return to provision adjustment, and the earn-outs we received.

Adtalem Global Education Inc.

Non-GAAP Operating Income by Segment

(unaudited)

(in thousands)

Three Months Ended

Year Ended

June 30,

June 30,

Increase/(Decrease)

Increase/(Decrease)

2024

2023

$

%

2024

2023

$

%

Chamberlain:

Operating income (GAAP)

$

40,487

$

35,683

$

4,804

13.5

%

$

137,800

$

134,685

$

3,115

2.3

%

Restructuring expense

—

—

—

—

818

(818

)

Adjusted operating income (non-GAAP)

$

40,487

$

35,683

$

4,804

13.5

%

$

137,800

$

135,503

$

2,297

1.7

%

Operating margin (GAAP)

24.2

%

24.7

%

21.8

%

23.6

%

Operating margin (non-GAAP)

24.2

%

24.7

%

21.8

%

23.7

%

Walden:

Operating income (GAAP)

$

30,058

$

9,809

$

20,249

206.4

%

$

77,179

$

35,880

$

41,299

115.1

%

Restructuring expense

—

71

(71

)

(776

)

3,245

(4,021

)

Amortization of acquired intangible assets

7,348

12,303

(4,955

)

35,644

61,239

(25,595

)

Litigation reserve

—

10,000

(10,000

)

18,500

10,000

8,500

Adjusted operating income (non-GAAP)

$

37,406

$

32,183

$

5,223

16.2

%

$

130,547

$

110,364

$

20,183

18.3

%

Operating margin (GAAP)

19.2

%

7.1

%

13.0

%

6.7

%

Operating margin (non-GAAP)

23.9

%

23.3

%

21.9

%

20.7

%

Medical and Veterinary:

Operating income (GAAP)

$

11,923

$

10,477

$

1,446

13.8

%

$

71,065

$

59,649

$

11,416

19.1

%

Restructuring expense

63

353

(290

)

442

7,687

(7,245

)

Adjusted operating income (non-GAAP)

$

11,986

$

10,830

$

1,156

10.7

%

$

71,507

$

67,336

$

4,171

6.2

%

Operating margin (GAAP)

13.8

%

12.8

%

20.0

%

17.2

%

Operating margin (non-GAAP)

13.8

%

13.2

%

20.1

%

19.5

%

Home Office:

Operating loss (GAAP)

$

(13,945

)

$

(16,412

)

$

2,467

15.0

%

$

(68,990

)

$

(62,044

)

$

(6,946

)

(11.2

)%

Restructuring expense

590

687

(97

)

2,204

7,067

(4,863

)

Business acquisition and integration expense

3,594

6,959

(3,365

)

34,215

42,661

(8,446

)

Loss on assets held for sale

—

—

—

647

—

647

Debt modification costs

—

—

—

848

—

848

Gain on sale of assets

—

—

—

—

(13,317

)

13,317

Adjusted operating loss (non-GAAP)

$

(9,761

)

$

(8,766

)

$

(995

)

(11.4

)%

$

(31,076

)

$

(25,633

)

$

(5,443

)

(21.2

)%

Adtalem Global Education:

Operating income (GAAP)

$

68,523

$

39,557

$

28,966

73.2

%

$

217,054

$

168,170

$

48,884

29.1

%

Restructuring expense

653

1,111

(458

)

1,870

18,817

(16,947

)

Business acquisition and integration expense

3,594

6,959

(3,365

)

34,215

42,661

(8,446

)

Amortization of acquired intangible assets

7,348

12,303

(4,955

)

35,644

61,239

(25,595

)

Litigation reserve

—

10,000

(10,000

)

18,500

10,000

8,500

Loss on assets held for sale

—

—

—

647

—

647

Debt modification costs

—

—

—

848

—

848

Gain on sale of assets

—

—

—

—

(13,317

)

13,317

Adjusted operating income (non-GAAP)

$

80,118

$

69,930

$

10,188

14.6

%

$

308,778

$

287,570

$

21,208

7.4

%

Operating margin (GAAP)

16.7

%

10.8

%

13.7

%

11.6

%

Operating margin (non-GAAP)

19.5

%

19.2

%

19.5

%

19.8

%

Adtalem Global Education Inc.

Non-GAAP Adjusted EBITDA by Segment

(unaudited)

(in thousands)

Three Months Ended

Year Ended

June 30,

June 30,

Increase/(Decrease)

Increase/(Decrease)

2024

2023

$

%

2024

2023

$

%

Chamberlain:

Operating income (GAAP)

$

40,487

$

35,683

$

4,804

13.5

%

$

137,800

$

134,685

$

3,115

2.3

%

Restructuring expense

—

—

—

—

818

(818

)

Depreciation

4,912

4,240

672

18,752

17,175

1,577

Amortization of cloud computing implementation assets

382

39

343

1,332

89

1,243

Stock-based compensation

1,512

1,118

394

8,303

4,719

3,584

Adjusted EBITDA (non-GAAP)

$

47,293

$

41,080

$

6,213

15.1

%

$

166,187

$

157,486

$

8,701

5.5

%

Adjusted EBITDA margin (non-GAAP)

28.3

%

28.4

%

26.2

%

27.6

%

Walden:

Operating income (GAAP)

$

30,058

$

9,809

$

20,249

206.4

%

$

77,179

$

35,880

$

41,299

115.1

%

Restructuring expense

—

71

(71

)

(776

)

3,245

(4,021

)

Amortization of acquired intangible assets

7,348

12,303

(4,955

)

35,644

61,239

(25,595

)

Litigation reserve

—

10,000

(10,000

)

18,500

10,000

8,500

Depreciation

1,654

2,157

(503

)

7,389

9,419

(2,030

)

Amortization of cloud computing implementation assets

385

32

353

1,331

73

1,258

Stock-based compensation

1,703

916

787

7,525

3,861

3,664

Adjusted EBITDA (non-GAAP)

$

41,148

$

35,288

$

5,860

16.6

%

$

146,792

$

123,717

$

23,075

18.7

%

Adjusted EBITDA margin (non-GAAP)

26.3

%

25.6

%

24.7

%

23.2

%

Medical and Veterinary:

Operating income (GAAP)

$

11,923

$

10,477

$

1,446

13.8

%

$

71,065

$

59,649

$

11,416

19.1

%

Restructuring expense

63

353

(290

)

442

7,687

(7,245

)

Depreciation

3,086

3,092

(6

)

11,983

12,438

(455

)

Amortization of cloud computing implementation assets

138

16

122

469

37

432

Stock-based compensation

1,243

712

531

4,930

3,003

1,927

Adjusted EBITDA (non-GAAP)

$

16,453

$

14,650

$

1,803

12.3

%

$

88,889

$

82,814

$

6,075

7.3

%

Adjusted EBITDA margin (non-GAAP)

19.0

%

17.8

%

25.0

%

23.9

%

Home Office:

Operating loss (GAAP)

$

(13,945

)

$

(16,412

)

$

2,467

15.0

%

$

(68,990

)

$

(62,044

)

$

(6,946

)

(11.2

)%

Restructuring expense

590

687

(97

)

2,204

7,067

(4,863

)

Business acquisition and integration expense

3,594

6,959

(3,365

)

34,215

42,661

(8,446

)

Loss on assets held for sale

—

—

—

647

—

647

Debt modification costs

—

—

—

848

—

848

Gain on sale of assets

—

—

—

—

(13,317

)

13,317

Depreciation

145

381

(236

)

1,552

2,344

(792

)

Stock-based compensation

2,084

645

1,439

5,189

2,716

2,473

Adjusted EBITDA (non-GAAP)

$

(7,532

)

$

(7,740

)

$

208

2.7

%

$

(24,335

)

$

(20,573

)

$

(3,762

)

(18.3

)%

Adtalem Global Education:

Net income (GAAP)

$

49,419

$

22,244

$

27,175

122.2

%

$

136,777

$

93,358

$

43,419

46.5

%

Loss from discontinued operations

1,181

1,306

(125

)

936

8,394

(7,458

)

Interest expense

14,749

15,294

(545

)

63,659

63,100

559

Other income, net

(1,894

)

(3,664

)

1,770

(10,542

)

(6,965

)

(3,577

)

Provision for income taxes

5,068

4,377

691

26,224

10,283

15,941

Operating income (GAAP)

68,523

39,557

28,966

217,054

168,170

48,884

Depreciation and amortization

18,050

22,260

(4,210

)

78,452

102,814

(24,362

)

Stock-based compensation

6,542

3,391

3,151

25,947

14,299

11,648

Restructuring expense

653

1,111

(458

)

1,870

18,817

(16,947

)

Business acquisition and integration expense

3,594

6,959

(3,365

)

34,215

42,661

(8,446

)

Litigation reserve

—

10,000

(10,000

)

18,500

10,000

8,500

Loss on assets held for sale

—

—

—

647

—

647

Debt modification costs

—

—

—

848

—

848

Gain on sale of assets

—

—

—

—

(13,317

)

13,317

Adjusted EBITDA (non-GAAP)

$

97,362

$

83,278

$

14,084

16.9

%

$

377,533

$

343,444

$

34,089

9.9

%

Adjusted EBITDA margin (non-GAAP)

23.8

%

22.8

%

23.8

%

23.7

%

Adtalem Global Education Inc.

Non-GAAP Earnings Disclosure

(unaudited)

(in thousands, except per share data)

Three Months Ended

Year Ended

June 30,

June 30,

2024

2023

2024

2023

Net income (GAAP)

$

49,419

$

22,244

$

136,777

$

93,358

Restructuring expense

653

1,111

1,870

18,817

Business acquisition and integration expense

3,594

6,959

34,215

42,661

Amortization of acquired intangible assets

7,348

12,303

35,644

61,239

Gain on sale of assets

—

—

—

(13,317

)

Write-off of debt discount and issuance costs, gain on extinguishment of debt, litigation reserve, investment impairment, loss on assets held for sale, and debt modification costs

—

10,000

21,108

19,226

Tax benefit due to change in valuation allowance

—

—

—

(6,184

)

Tax benefit due to change in unrecognized tax benefits

(5,657

)

—

(5,657

)

—

Income tax impact on non-GAAP adjustments (1)

(3,749

)

(8,656

)

(23,104

)

(31,997

)

Loss from discontinued operations

1,181

1,306

936

8,394

Adjusted net income (non-GAAP)

$

52,789

$

45,267

$

201,789

$

192,197

(1) Represents the income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.

Three Months Ended

Year Ended

June 30,

June 30,

2024

2023

2024

2023

Diluted earnings per share (GAAP)

$

1.28

$

0.50

$

3.39

$

2.05

Effect on diluted earnings per share:

Restructuring expense

0.02

0.03

0.05

0.41

Business acquisition and integration expense

0.09

0.16

0.85

0.94

Amortization of acquired intangible assets

0.19

0.28

0.88

1.34

Gain on sale of assets

—

—

—

(0.29

)

Write-off of debt discount and issuance costs, gain on extinguishment of debt, litigation reserve, investment impairment, loss on assets held for sale, and debt modification costs

—

0.23

0.52

0.42

Tax benefit due to change in valuation allowance

—

—

—

(0.14

)

Tax benefit due to change in unrecognized tax benefits

(0.15

)

—

(0.14

)

—

Income tax impact on non-GAAP adjustments (1)

(0.10

)

(0.20

)

(0.57

)

(0.70

)

Loss from discontinued operations

0.03

0.03

0.02

0.18

Adjusted earnings per share (non-GAAP)

$

1.37

$

1.03

$

5.01

$

4.21

Diluted shares used in non-GAAP EPS calculation

38,595

44,129

40,307

45,600

Note: May not sum due to rounding.

(1) Represents the income tax impact of non-GAAP continuing operations adjustments that is recognized in our GAAP financial statements.

Adtalem Global Education Inc.

Non-GAAP Free Cash Flow Disclosure

(unaudited)

(in thousands)

Twelve Months Ended

FY23

FY24

FY24

FY24

FY24

Q4

Q1

Q2

Q3

Q4

Net cash provided by operating activities-continuing operations (GAAP)

$

194,690

$

189,501

$

227,600

$

276,843

$

288,367

Capital expenditures

(26,014

)

(31,070

)

(38,713

)

(44,137

)

(48,893

)

Free cash flow (non-GAAP)

$

168,676

$

158,431

$

188,887

$

232,706

$

239,474

Adtalem Global Education Inc.

Non-GAAP Net Leverage Disclosure

(unaudited)

(in thousands)

Year Ended

June 30, 2024

Adtalem Global Education:

Net income (GAAP)

$

136,777

Net loss from discontinued operations

936

Interest expense

63,659

Other income, net

(10,542

)

Provision for income taxes

26,224

Depreciation and amortization

78,452

Stock-based compensation

25,947

Restructuring expense

1,870

Business acquisition and integration expense

34,215

Litigation reserve

18,500

Loss on assets held for sale

647

Debt modification costs

848

Adjusted EBITDA (non-GAAP)

$

377,533

June 30, 2024

Long-term debt

$

658,283

Less: Cash and cash equivalents

(219,306

)

Net debt (non-GAAP)

$

438,977

Net leverage (non-GAAP)

1.2

x

CT?id=bwnews&sty=20240806972548r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20240806972548/en/