Strategic Education, Inc. Reports Second Quarter 2022 Results
Strategic Education (NASDAQ: STRA) reported a 8.6% revenue decline to $273.6 million for Q2 2022, compared to $299.2 million in Q2 2021. Adjusted net income fell to $20.5 million from $37.8 million year-over-year, while diluted EPS decreased to $0.63 from $0.83. The U.S. Higher Education segment noted an 8.6% drop in student enrollment. However, Education Technology Services saw a revenue increase of 23.9% to $16 million. The company remains optimistic about growth in Australia/New Zealand once immigration barriers are resolved. A quarterly cash dividend of $0.60 per share was declared.
- Education Technology Services revenue increased 23.9% to $16.0 million.
- Quarterly cash dividend declared at $0.60 per share.
- Overall revenue decreased 8.6% to $273.6 million.
- Adjusted net income fell to $20.5 million from $37.8 million.
- U.S. Higher Education segment enrollment dropped 8.6%.
“During our second quarter of 2022, demand continued to strengthen in the
STRATEGIC EDUCATION CONSOLIDATED RESULTS
Three Months Ended
-
Revenue decreased
8.6% to compared to$273.6 million for the same period in 2021. Adjusted revenue, which is a non-GAAP financial measure, decreased$299.2 million 9.0% to compared to$273.6 million for the same period in 2021. [Adjusted results for 2021 exclude an adjustment for foreign currency exchange impacts and are therefore not directly comparable to adjusted results previously reported for the three months ended$300.6 million June 30, 2021 .] For more details on non-GAAP financial measures, refer to the information in the Non-GAAP Financial Measures section of this press release.
-
Income from operations was
or$21.9 million 8.0% of revenue, compared to or$26.7 million 8.9% of revenue for the same period in 2021. Adjusted income from operations, which is a non-GAAP financial measure, was compared to$29.5 million for the same period in 2021. The adjusted operating income margin, which is a non-GAAP financial measure, was$54.3 million 10.8% compared to18.1% for the same period in 2021.
-
Net income was
compared to$15.2 million for the same period in 2021. Adjusted net income, which is a non-GAAP financial measure, was$20.0 million compared to$20.5 million for the same period in 2021.$37.8 million
-
Adjusted EBITDA, which is a non-GAAP financial measure, was
compared to$47.9 million for the same period in 2021.$72.4 million
-
Diluted earnings per share was
compared to$0.63 for the same period in 2021. Adjusted diluted earnings per share, which is a non-GAAP financial measure, decreased to$0.83 from$0.85 for the same period in 2021. Adjusted diluted earnings per share on a constant currency basis, which is a non-GAAP financial measure, was$1.57 . Diluted weighted average shares outstanding decreased to 24,063,000 from 24,126,000 for the same period in 2021.$0.87
-
The
U.S. Higher Education segment (USHE) is comprised ofStrayer University andCapella University .
-
For the second quarter, student enrollment within USHE decreased
8.6% to 76,728 compared to 83,923 for the same period in 2021.
-
For the second quarter, FlexPath enrollment was
19% of USHE enrollment compared to18% for the same period in 2021.
-
Revenue decreased
10.5% to in the second quarter of 2022 compared to$190.0 million for the same period in 2021, driven by lower second quarter enrollment and lower revenue-per-student.$212.2 million
-
Income from operations decreased to
in the second quarter of 2022 from$11.9 million for the same period in 2021. The operating income margin was$32.1 million 6.2% , compared to15.1% for the same period in 2021.
Education Technology Services Segment Highlights
-
The Education Technology Services segment (ETS) is comprised primarily of Employer Solutions,
Sophia Learning , and Workforce Edge.
-
For the second quarter, employer affiliated enrollment was
24.6% of USHE enrollment compared to20.5% for the same period in 2021.
-
As of
June 30, 2022 , Workforce Edge had a total of 45 corporate agreements, collectively employing approximately 1,040,000 employees.
-
Revenue increased
23.9% to in the second quarter of 2022 compared to$16.0 million for the same period in 2021, driven by growth in$12.9 million Sophia Learning subscriptions and employer affiliated enrollment.
-
Income from operations increased to
in the second quarter of 2022 from$5.3 million for the same period in 2021. The operating income margin was$5.2 million 33.1% , compared to40.1% for the same period in 2021.
-
The
Australia /New Zealand segment (ANZ) is comprised ofTorrens University ,Think Education , andMedia Design School .
-
For the second quarter, student enrollment within ANZ increased
0.2% to 18,834 compared to 18,800 for the same period in 2021.
-
Revenue decreased
8.8% to in the second quarter of 2022 compared to$67.5 million for the same period in 2021. Adjusted revenue, which is a non-GAAP financial measure, decreased$74.1 million 10.5% to compared to$67.5 million for the same period in 2021.$75.5 million
-
Income from operations was
or$12.3 million 18.2% of revenue, compared to or$15.6 million 21.1% of revenue for the same period in 2021. Adjusted income from operations, which is a non-GAAP financial measure, was compared to$12.3 million for the same period in 2021. The adjusted operating income margin, which is a non-GAAP financial measure, was$17.0 million 18.2% compared to22.6% for the same period in 2021.
Balance Sheet and Cash Flow
At
For the second quarter of 2022, consolidated bad debt expense as a percentage of revenue was
COMMON STOCK CASH DIVIDEND
CONFERENCE CALL WITH MANAGEMENT
About
Forward-Looking Statements
This communication contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by the use of words such as “expect,” “estimate,” “assume,” “believe,” “anticipate,” “may,” “will,” “forecast,” “outlook,” “plan,” “project,” “potential” and other similar words, and include all statements that are not historical facts, including with respect to, among other things, the future financial performance and growth opportunities of
- the pace of student enrollment;
- Strategic Education’s continued compliance with Title IV of the Higher Education Act, and the regulations thereunder, as well as other federal laws and regulations, institutional accreditation standards and state regulatory requirements;
-
rulemaking and other action by the
Department of Education , including without limitation action related to borrower defense to repayment applications, and increased focus by theU.S. Congress on for-profit education institutions; - competitive factors;
- risks associated with the further spread of COVID-19, including the ultimate impact of COVID-19 on people and economies;
- the impact of regulatory measures or voluntary actions that may be put in place to limit the spread of COVID-19, including restrictions on business operations or social distancing requirements;
- risks associated with the opening of new campuses;
- risks associated with the offering of new educational programs and adapting to other changes;
-
risks associated with the acquisition of existing educational institutions, including Strategic Education’s acquisition of
Torrens University and associated assets inAustralia and New Zealand ; -
the risk that the benefits of the acquisition of
Torrens University and associated assets inAustralia and New Zealand may not be fully realized or may take longer to realize than expected; -
the risk that the acquisition of
Torrens University and associated assets inAustralia and New Zealand may not advance Strategic Education’s business strategy and growth strategy; - risks relating to the timing of regulatory approvals;
- Strategic Education’s ability to implement its growth strategy;
- the risk that the combined company may experience difficulty integrating employees or operations;
- risks associated with the ability of Strategic Education’s students to finance their education in a timely manner;
- general economic and market conditions; and
- additional factors described in Strategic Education’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
Many of these risks, uncertainties and assumptions are beyond Strategic Education’s ability to control or predict. Because of these risks, uncertainties and assumptions, you should not place undue reliance on these forward-looking statements. Furthermore, these forward-looking statements speak only as of the information currently available to
|
||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
|
For the three months ended
|
|
For the six months ended
|
|||||||||||||
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|||||||||
Revenues |
$ |
299,173 |
|
$ |
273,564 |
|
$ |
589,509 |
|
$ |
532,419 |
|||||
Costs and expenses: |
|
|
|
|
|
|
|
|||||||||
Instructional and support costs |
|
152,938 |
|
|
|
147,368 |
|
|
|
305,743 |
|
|
|
291,992 |
|
|
General and administration |
|
93,395 |
|
|
|
96,722 |
|
|
|
180,240 |
|
|
|
191,506 |
|
|
Amortization of intangible assets |
|
19,392 |
|
|
|
3,694 |
|
|
|
38,799 |
|
|
|
7,432 |
|
|
Merger and integration costs |
|
1,937 |
|
|
|
254 |
|
|
|
2,949 |
|
|
|
664 |
|
|
Restructuring costs |
|
4,811 |
|
|
|
3,661 |
|
|
|
23,078 |
|
|
|
5,519 |
|
|
Total costs and expenses |
|
272,473 |
|
|
|
251,699 |
|
|
|
550,809 |
|
|
|
497,113 |
|
|
Income from operations |
|
26,700 |
|
|
|
21,865 |
|
|
|
38,700 |
|
|
|
35,306 |
|
|
Other income (expense) |
|
757 |
|
|
|
300 |
|
|
|
2,924 |
|
|
|
(871 |
) |
|
Income before income taxes |
|
27,457 |
|
|
|
22,165 |
|
|
|
41,624 |
|
|
|
34,435 |
|
|
Provision for income taxes |
|
7,481 |
|
|
|
6,945 |
|
|
|
12,071 |
|
|
|
12,186 |
|
|
Net income |
$ |
19,976 |
|
|
$ |
15,220 |
|
|
$ |
29,553 |
|
|
$ |
22,249 |
|
|
Earnings per share: |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.83 |
|
|
$ |
0.64 |
|
|
$ |
1.23 |
|
|
$ |
0.93 |
|
|
Diluted |
$ |
0.83 |
|
|
$ |
0.63 |
|
|
$ |
1.22 |
|
|
$ |
0.92 |
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
23,975 |
|
|
|
23,796 |
|
|
|
23,974 |
|
|
|
23,872 |
|
|
Diluted |
|
24,126 |
|
|
|
24,063 |
|
|
|
24,139 |
|
|
|
24,089 |
|
|
||||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(in thousands, except share and per share data) |
||||||||
|
|
|
|
|||||
ASSETS |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
268,918 |
|
$ |
262,941 |
|||
Marketable securities |
|
6,501 |
|
|
|
8,854 |
|
|
Tuition receivable, net |
|
51,277 |
|
|
|
75,937 |
|
|
Income taxes receivable |
|
313 |
|
|
|
— |
|
|
Other current assets |
|
40,777 |
|
|
|
48,092 |
|
|
Total current assets |
|
367,786 |
|
|
|
395,824 |
|
|
Property and equipment, net |
|
150,589 |
|
|
|
141,736 |
|
|
Right-of-use lease assets |
|
149,587 |
|
|
|
132,961 |
|
|
Marketable securities, non-current |
|
23,377 |
|
|
|
17,939 |
|
|
Intangible assets, net |
|
276,380 |
|
|
|
266,078 |
|
|
|
|
1,285,864 |
|
|
|
1,256,428 |
|
|
Other assets |
|
52,297 |
|
|
|
49,295 |
|
|
Total assets |
$ |
2,305,880 |
|
|
$ |
2,260,261 |
|
|
|
|
|
|
|||||
LIABILITIES & STOCKHOLDERS’ EQUITY |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable and accrued expenses |
$ |
95,518 |
|
|
$ |
85,210 |
|
|
Income taxes payable |
|
— |
|
|
|
4,379 |
|
|
Contract liabilities |
|
73,232 |
|
|
|
121,035 |
|
|
Lease liabilities |
|
27,005 |
|
|
|
25,009 |
|
|
Total current liabilities |
|
195,755 |
|
|
|
235,633 |
|
|
Long-term debt |
|
141,630 |
|
|
|
141,437 |
|
|
Deferred income tax liabilities |
|
44,595 |
|
|
|
38,614 |
|
|
Lease liabilities, non-current |
|
162,821 |
|
|
|
145,841 |
|
|
Other long-term liabilities |
|
47,089 |
|
|
|
46,815 |
|
|
Total liabilities |
|
591,890 |
|
|
|
608,340 |
|
|
Commitments and contingencies |
|
|
|
|||||
Stockholders’ equity: |
|
|
|
|||||
Common stock, par value |
|
246 |
|
|
|
246 |
|
|
Additional paid-in capital |
|
1,529,969 |
|
|
|
1,513,509 |
|
|
Accumulated other comprehensive income (loss) |
|
9,203 |
|
|
|
(28,009 |
) |
|
Retained earnings |
|
174,572 |
|
|
|
166,175 |
|
|
Total stockholders’ equity |
|
1,713,990 |
|
|
|
1,651,921 |
|
|
Total liabilities and stockholders’ equity |
$ |
2,305,880 |
|
|
$ |
2,260,261 |
|
|
||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(in thousands) |
||||||||
|
For the six months ended
|
|||||||
|
2021 |
|
2022 |
|||||
Cash flows from operating activities: |
|
|
|
|||||
Net income |
$ |
29,553 |
|
|
$ |
22,249 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||
Amortization of deferred financing costs |
|
276 |
|
|
|
276 |
|
|
Amortization of investment discount/premium |
|
40 |
|
|
|
28 |
|
|
Depreciation and amortization |
|
66,624 |
|
|
|
33,436 |
|
|
Deferred income taxes |
|
(10,499 |
) |
|
|
(4,909 |
) |
|
Stock-based compensation |
|
8,068 |
|
|
|
10,597 |
|
|
Impairment of right-of-use lease assets |
|
17,015 |
|
|
|
1,121 |
|
|
Changes in assets and liabilities: |
|
|
|
|||||
Tuition receivable, net |
|
(28,947 |
) |
|
|
(25,162 |
) |
|
Other assets |
|
(9,308 |
) |
|
|
(2,354 |
) |
|
Accounts payable and accrued expenses |
|
(7,835 |
) |
|
|
(8,113 |
) |
|
Income taxes payable and income taxes receivable |
|
5,444 |
|
|
|
4,913 |
|
|
Contract liabilities |
|
58,937 |
|
|
|
51,901 |
|
|
Other liabilities |
|
(3,537 |
) |
|
|
(3,307 |
) |
|
Net cash provided by operating activities |
|
125,831 |
|
|
|
80,676 |
|
|
|
|
|
|
|||||
Cash flows from investing activities: |
|
|
|
|||||
Purchases of property and equipment |
|
(23,138 |
) |
|
|
(22,688 |
) |
|
Proceeds from marketable securities |
|
5,595 |
|
|
|
2,100 |
|
|
Other investments |
|
(262 |
) |
|
|
(223 |
) |
|
Net cash used in investing activities |
|
(17,805 |
) |
|
|
(20,811 |
) |
|
|
|
|
|
|||||
Cash flows from financing activities: |
|
|
|
|||||
Common dividends paid |
|
(29,549 |
) |
|
|
(29,886 |
) |
|
Net payments for stock awards |
|
(2,283 |
) |
|
|
(2,881 |
) |
|
Repurchase of common stock |
|
(2,904 |
) |
|
|
(24,972 |
) |
|
Net cash used in financing activities |
|
(34,736 |
) |
|
|
(57,739 |
) |
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(1,396 |
) |
|
|
(4,981 |
) |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
71,894 |
|
|
|
(2,855 |
) |
|
Cash, cash equivalents, and restricted cash — beginning of period |
|
202,020 |
|
|
|
279,212 |
|
|
Cash, cash equivalents, and restricted cash — end of period |
$ |
273,914 |
|
|
$ |
276,357 |
|
|
||||||||||||||||
UNAUDITED SEGMENT REPORTING |
||||||||||||||||
(in thousands) |
||||||||||||||||
|
For the three months ended
|
|
For the six months ended
|
|||||||||||||
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||
|
$ |
212,207 |
|
|
$ |
190,026 |
|
|
$ |
438,754 |
|
|
$ |
385,792 |
|
|
|
|
74,060 |
|
|
|
67,543 |
|
|
|
125,325 |
|
|
|
116,055 |
|
|
Education Technology Services |
|
12,906 |
|
|
|
15,995 |
|
|
|
25,430 |
|
|
|
30,572 |
|
|
Consolidated revenues |
$ |
299,173 |
|
|
$ |
273,564 |
|
|
$ |
589,509 |
|
|
$ |
532,419 |
|
|
Income from operations: |
|
|
|
|
|
|
|
|||||||||
|
$ |
32,059 |
|
|
$ |
11,851 |
|
|
$ |
79,813 |
|
|
$ |
27,334 |
|
|
|
|
15,601 |
|
|
|
12,321 |
|
|
|
12,652 |
|
|
|
11,572 |
|
|
Education Technology Services |
|
5,180 |
|
|
|
5,302 |
|
|
|
11,061 |
|
|
|
10,015 |
|
|
Amortization of intangible assets |
|
(19,392 |
) |
|
|
(3,694 |
) |
|
|
(38,799 |
) |
|
|
(7,432 |
) |
|
Merger and integration costs |
|
(1,937 |
) |
|
|
(254 |
) |
|
|
(2,949 |
) |
|
|
(664 |
) |
|
Restructuring costs |
|
(4,811 |
) |
|
|
(3,661 |
) |
|
|
(23,078 |
) |
|
|
(5,519 |
) |
|
Consolidated income from operations |
$ |
26,700 |
|
|
$ |
21,865 |
|
|
$ |
38,700 |
|
|
$ |
35,306 |
|
Non-GAAP Financial Measures
In our press release and schedules, we report certain financial measures that are not required by, or presented in accordance with, accounting principles generally accepted in
Management uses certain non-GAAP measures to evaluate financial performance because those non-GAAP measures allow for period-over-period comparisons of the Company’s ongoing operations before the impact of certain items described below. Management believes this information is useful to investors to compare the Company’s results of operations period-over-period. These measures are Adjusted Revenue, Adjusted Total Costs and Expenses, Adjusted Income from Operations, Adjusted Operating Margin, Adjusted Income Before Income Taxes, Adjusted Net Income, Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), Adjusted EBITDA and Adjusted Diluted Earnings Per Share (EPS). We define Adjusted Revenue, Adjusted Total Costs and Expenses, Adjusted Income from Operations, Adjusted Operating Margin, Adjusted Income Before Income Taxes, Adjusted Net Income, and Adjusted Diluted EPS to exclude (1) a purchase accounting adjustment to record acquired contract liabilities at fair value as a result of the Company’s acquisition of
|
||||||||||||||||||||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||||||||||
ADJUSTED REVENUE, ADJUSTED TOTAL COSTS AND EXPENSES, ADJUSTED INCOME FROM |
||||||||||||||||||||||||||||
OPERATIONS, ADJUSTED INCOME BEFORE INCOME TAXES, ADJUSTED NET INCOME, AND ADJUSTED |
||||||||||||||||||||||||||||
EPS |
||||||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||||||
|
|
|
For the three months ended |
|
|
|||||||||||||||||||||||
|
As Reported
|
|
Purchase
|
|
Merger and
|
|
Restructuring
|
|
Income from
|
|
Tax
|
|
As Adjusted
|
|||||||||||||||
Revenues |
$ |
299,173 |
|
$ |
1,423 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
300,596 |
||||||||
Total costs and expenses |
$ |
272,473 |
|
|
$ |
(19,392 |
) |
|
$ |
(1,937 |
) |
|
$ |
(4,811 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
246,333 |
|
|
Income from operations |
$ |
26,700 |
|
|
$ |
20,815 |
|
|
$ |
1,937 |
|
|
$ |
4,811 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
54,263 |
|
|
Operating margin |
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
18.1 |
% |
|||||||||||
Income before income taxes |
$ |
27,457 |
|
|
$ |
20,815 |
|
|
$ |
1,937 |
|
|
$ |
4,811 |
|
|
$ |
(1,398 |
) |
|
$ |
— |
|
|
$ |
53,622 |
|
|
Net income |
$ |
19,976 |
|
|
$ |
20,815 |
|
|
$ |
1,937 |
|
|
$ |
4,811 |
|
|
$ |
(1,398 |
) |
|
$ |
(8,312 |
) |
|
$ |
37,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||
Diluted |
$ |
0.83 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.57 |
|
|||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||
Diluted |
|
24,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
24,126 |
|
|||||||||||
|
|
|
For the three months ended |
|
|
|||||||||||||||||||||||
|
As Reported
|
|
Purchase
|
|
Merger and
|
|
Restructuring
|
|
Income from
|
|
Tax
|
|
As Adjusted
|
|||||||||||||||
Revenues |
$ |
273,564 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
273,564 |
|
|
Total costs and expenses |
$ |
251,699 |
|
|
$ |
(3,694 |
) |
|
$ |
(254 |
) |
|
$ |
(3,661 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
244,090 |
|
|
Income from operations |
$ |
21,865 |
|
|
$ |
3,694 |
|
|
$ |
254 |
|
|
$ |
3,661 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
29,474 |
|
|
Operating margin |
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
10.8 |
% |
|||||||||||
Income before income taxes |
$ |
22,165 |
|
|
$ |
3,694 |
|
|
$ |
254 |
|
|
$ |
3,661 |
|
|
$ |
(526 |
) |
|
$ |
— |
|
|
$ |
29,248 |
|
|
Net income |
$ |
15,220 |
|
|
$ |
3,694 |
|
|
$ |
254 |
|
|
$ |
3,661 |
|
|
$ |
(526 |
) |
|
$ |
(1,829 |
) |
|
$ |
20,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings per share: |
||||||||||||||||||||||||||||
Diluted |
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.85 |
|
|||||||||||
Weighted average shares outstanding: |
||||||||||||||||||||||||||||
Diluted |
|
24,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
24,063 |
|
(1) |
Reflects a purchase accounting adjustment to record acquired contract liabilities at fair value as a result of the Company’s acquisition of |
|
(2) |
Reflects integration expenses associated with the Company's merger with |
|
(3) | Reflects severance costs and right-of-use lease asset impairment charges associated with the Company’s restructuring. |
|
(4) | Reflects income/loss recognized from the Company's investments in partnership interests and other investments. |
|
(5) |
Reflects tax impacts of the adjustments described above and discrete tax adjustments related to stock-based compensation and other adjustments, utilizing adjusted effective income tax rates of |
|
|||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||
Q2 2022 AS ADJUSTED WITH CONSTANT CURRENCY |
|||||||||||
(in thousands, except per share data) |
|||||||||||
|
As Adjusted
|
|
Constant
|
|
As Adjusted
|
||||||
Revenues |
$ |
273,564 |
|
|
$ |
4,839 |
|
$ |
278,403 |
|
|
Total costs and expenses |
$ |
244,090 |
|
|
$ |
4,065 |
|
$ |
248,155 |
|
|
Income from operations |
$ |
29,474 |
|
|
$ |
774 |
|
$ |
30,248 |
|
|
Operating margin |
|
10.8 |
% |
|
|
|
|
10.9 |
% |
||
Income before income taxes |
$ |
29,248 |
|
|
$ |
770 |
|
$ |
30,018 |
|
|
Net income |
$ |
20,474 |
|
|
$ |
548 |
|
$ |
21,022 |
|
|
|
|
|
|
|
|
||||||
Earnings per share: |
|||||||||||
Diluted |
$ |
0.85 |
|
|
|
|
$ |
0.87 |
|
||
|
|
|
|
|
|
||||||
Weighted average shares outstanding: |
|||||||||||
Diluted |
|
24,063 |
|
|
|
|
|
24,063 |
|
(1) |
Reflects an adjustment to translate foreign currency results for the three months ended |
|
||||||||||||||||
UNAUDITED NON-GAAP SEGMENT REPORTING |
||||||||||||||||
(in thousands) |
||||||||||||||||
|
For the three months ended
|
|
For the six months ended
|
|||||||||||||
|
2021 |
|
2022 |
|
2021 |
|
2022 |
|||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||
|
$ |
212,207 |
|
|
$ |
190,026 |
|
|
$ |
438,754 |
|
|
$ |
385,792 |
|
|
|
|
74,060 |
|
|
|
67,543 |
|
|
|
125,325 |
|
|
|
116,055 |
|
|
Education Technology Services |
|
12,906 |
|
|
|
15,995 |
|
|
|
25,430 |
|
|
|
30,572 |
|
|
Consolidated revenues |
|
299,173 |
|
|
|
273,564 |
|
|
|
589,509 |
|
|
|
532,419 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjustments to consolidated revenues: |
|
|
|
|
|
|
|
|||||||||
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
1,423 |
|
|
|
— |
|
|
|
3,646 |
|
|
|
— |
|
|
Education Technology Services |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total adjustments to consolidated revenues |
|
1,423 |
|
|
|
— |
|
|
|
3,646 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted revenues by segment: |
|
|
|
|
|
|
|
|||||||||
|
|
212,207 |
|
|
|
190,026 |
|
|
|
438,754 |
|
|
|
385,792 |
|
|
|
|
75,483 |
|
|
|
67,543 |
|
|
|
128,971 |
|
|
|
116,055 |
|
|
Education Technology Services |
|
12,906 |
|
|
|
15,995 |
|
|
|
25,430 |
|
|
|
30,572 |
|
|
Adjusted consolidated revenues |
$ |
300,596 |
|
|
$ |
273,564 |
|
|
$ |
593,155 |
|
|
$ |
532,419 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations: |
|
|
|
|
|
|
|
|||||||||
|
$ |
32,059 |
|
|
$ |
11,851 |
|
|
$ |
79,813 |
|
|
$ |
27,334 |
|
|
|
|
15,601 |
|
|
|
12,321 |
|
|
|
12,652 |
|
|
|
11,572 |
|
|
Education Technology Services |
|
5,180 |
|
|
|
5,302 |
|
|
|
11,061 |
|
|
|
10,015 |
|
|
Amortization of intangible assets |
|
(19,392 |
) |
|
|
(3,694 |
) |
|
|
(38,799 |
) |
|
|
(7,432 |
) |
|
Merger and integration costs |
|
(1,937 |
) |
|
|
(254 |
) |
|
|
(2,949 |
) |
|
|
(664 |
) |
|
Restructuring costs |
|
(4,811 |
) |
|
|
(3,661 |
) |
|
|
(23,078 |
) |
|
|
(5,519 |
) |
|
Consolidated income from operations |
|
26,700 |
|
|
|
21,865 |
|
|
|
38,700 |
|
|
|
35,306 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjustments to consolidated income from operations: |
|
|
|
|
|
|
|
|||||||||
|
|
1,423 |
|
|
|
— |
|
|
|
3,646 |
|
|
|
— |
|
|
Amortization of intangible assets |
|
19,392 |
|
|
|
3,694 |
|
|
|
38,799 |
|
|
|
7,432 |
|
|
Merger and integration costs |
|
1,937 |
|
|
|
254 |
|
|
|
2,949 |
|
|
|
664 |
|
|
Restructuring costs |
|
4,811 |
|
|
|
3,661 |
|
|
|
23,078 |
|
|
|
5,519 |
|
|
Total adjustments to consolidated income from operations |
|
27,563 |
|
|
|
7,609 |
|
|
|
68,472 |
|
|
|
13,615 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted income from operations by segment: |
|
|
|
|
|
|
|
|||||||||
|
|
32,059 |
|
|
|
11,851 |
|
|
|
79,813 |
|
|
|
27,334 |
|
|
|
|
17,024 |
|
|
|
12,321 |
|
|
|
16,298 |
|
|
|
11,572 |
|
|
Education Technology Services |
|
5,180 |
|
|
|
5,302 |
|
|
|
11,061 |
|
|
|
10,015 |
|
|
Total adjusted income from operations |
$ |
54,263 |
|
|
$ |
29,474 |
|
|
$ |
107,172 |
|
|
$ |
48,921 |
|
(1) |
Adjustments to the |
|
||||||||
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||
ADJUSTED EBITDA |
||||||||
(in thousands) |
||||||||
|
For the three months ended
|
|||||||
|
2021 |
|
2022 |
|||||
Net income |
$ |
19,976 |
|
|
$ |
15,220 |
|
|
Provision for income taxes |
|
7,481 |
|
|
|
6,945 |
|
|
Other income |
|
(757 |
) |
|
|
(300 |
) |
|
Depreciation and amortization |
|
32,053 |
|
|
|
17,164 |
|
|
EBITDA (1) |
|
58,753 |
|
|
|
39,029 |
|
|
Stock-based compensation |
|
4,649 |
|
|
|
5,529 |
|
|
Merger and integration costs (2) |
|
1,937 |
|
|
|
254 |
|
|
Restructuring costs (3) |
|
4,811 |
|
|
|
1,518 |
|
|
Cloud computing amortization (4) |
|
841 |
|
|
|
1,606 |
|
|
Contract liability adjustment (5) |
|
1,423 |
|
|
|
— |
|
|
Adjusted EBITDA (1) |
$ |
72,414 |
|
|
$ |
47,936 |
|
(1) | Denotes non-GAAP financial measures. Please see the information in the Non-GAAP Financial Measures section of this press release for more detail regarding these adjustments and management’s reasons for providing this information. |
|
(2) |
Reflects integration charges associated with the Company's merger with |
|
(3) |
Reflects severance costs and right-of-use lease asset impairment charges associated with the Company’s restructuring. Excludes |
|
(4) | Reflects amortization expense associated with deferred implementation costs incurred in cloud computing arrangements. |
|
(5) |
Reflects a purchase accounting adjustment to record acquired contract liabilities at fair value as a result of the Company’s acquisition of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220727005193/en/
Director of Investor Relations
(612) 977-6331
terese.wilke@strategiced.com
Source:
FAQ
What were Strategic Education's financial results for Q2 2022?
How much did diluted earnings per share decline in Q2 2022 for STRA?
What is the cash dividend amount declared by STRA?
What factors affected enrollment in U.S. Higher Education segment?