Strategic Education, Inc. (Strategic Education) (NASDAQ: STRA) today announced financial results for the period ended December 31, 2021.
“We are very proud of the organization’s commitment over the past year to the success of our students and our mission to enable economic mobility,” said Karl McDonnell, Chief Executive Officer of Strategic Education. “As we enter 2022, we are focused on investing in opportunities within our diversified portfolio, including more growth in the Education Technology Services and Australia/New Zealand segments and continued recovery in our U.S. Higher Education segment.”
STRATEGIC EDUCATION CONSOLIDATED RESULTS
[Note: Strategic Education’s financial results for any periods ended prior to November 3, 2020 do not include the financial results of the Australia/New Zealand acquisition and are therefore not directly comparable.]
Three Months Ended December 31
- Revenue increased 1.7% to $272.1 million compared to $267.5 million for the same period in 2020. Adjusted revenue, which is a non-GAAP financial measure, decreased 2.1% to $272.8 million compared to $278.8 million for the same period in 2020. 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 $27.9 million or 10.2% of revenue, compared to $3.6 million or 1.3% of revenue for the same period in 2020. Adjusted income from operations, which is a non-GAAP financial measure, was $37.9 million in 2021 compared to $47.1 million for the same period in 2020. The adjusted operating income margin, which is a non-GAAP financial measure, was 13.9% compared to 16.9% for the same period in 2020.
- Net income was $21.7 million in 2021 compared to $5.9 million for the same period in 2020. Adjusted net income, which is a non-GAAP financial measure, was $27.7 million compared to $33.4 million for the same period in 2020.
- Adjusted EBITDA, which is a non-GAAP financial measure, was $56.1 million compared to $64.2 million for the same period in 2020.
- Diluted earnings per share was $0.90 compared to $0.25 for the same period in 2020. Adjusted diluted earnings per share, which is a non-GAAP financial measure, decreased to $1.15 from $1.39 for the same period in 2020. Diluted weighted average shares outstanding decreased to 24,098,000 from 24,143,000 for the same period in 2020.
Year Ended December 31
- Revenue increased 10.1% to $1,131.7 million compared to $1,027.7 million in 2020. Adjusted revenue, which is a non-GAAP financial measure, increased 9.0% to $1,132.1 million compared to $1,038.9 million in 2020. 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 $73.9 million or 6.5% of revenue, compared to $109.4 million or 10.6% of revenue in 2020. Adjusted income from operations, which is a non-GAAP financial measure, was $165.3 million in 2021 compared to $211.1 million in 2020. The adjusted operating income margin, which is a non-GAAP financial measure, was 14.6% compared to 20.3% in 2020.
- Net income was $55.1 million in 2021 compared to $86.3 million in 2020. Adjusted net income, which is a non-GAAP financial measure, was $116.4 million compared to $152.7 million in 2020.
- Adjusted EBITDA, which is a non-GAAP financial measure, was $237.3 million compared to $271.2 million in 2020.
- Diluted earnings per share was $2.28 compared to $3.77 in 2020. Adjusted diluted earnings per share, which is a non-GAAP financial measure, decreased to $4.82 from $6.68 in 2020. Diluted weighted average shares outstanding increased to 24,122,000 from 22,860,000 in 2020, due primarily to new shares issued to facilitate the acquisition of Torrens University and associated assets in Australia and New Zealand.
U.S. Higher Education Segment Highlights
- The U.S. Higher Education segment (USHE) is comprised of Strayer University and Capella University.
- For the fourth quarter, student enrollment within USHE decreased 14.3% to 78,721 compared to 91,846 for the same period in 2020. Full-year 2021 student enrollment within USHE decreased 11.0% compared to 2020.
- For the fourth quarter, FlexPath enrollment was 18% of USHE enrollment compared to 15% for the same period in 2020.
- Revenue decreased 14.9% to $198.6 million in the fourth quarter of 2021 compared to $233.4 million for the same period in 2020, driven by lower fourth quarter enrollment and slightly lower revenue-per-student.
- Income from operations decreased to $19.9 million in the fourth quarter of 2021 from $44.2 million for the same period in 2020. The operating income margin was 10.0%, compared to 18.9% for the same period in 2020.
- Strayer University has now reopened 50 campuses that had been closed during the COVID-19 pandemic, and continues to evaluate reopening additional campuses in 2022.
Education Technology Services Segment Highlights
- The Alternative Learning segment has been renamed to the Education Technology Services segment, and is comprised primarily of Employer Solutions, Sophia Learning, and Workforce Edge.
- For the fourth quarter, employer affiliated enrollment was 21.7% of USHE enrollment compared to 18.8% for the same period in 2020. Full-year 2021 employer affiliated enrollment was 21.0% of USHE enrollment compared to 17.8% in 2020.
- As of December 31, 2021, Workforce Edge had a total of 32 corporate agreements, collectively employing approximately 640,000 employees.
- Revenue increased 29.8% to $13.9 million in the fourth quarter of 2021 compared to $10.7 million for the same period in 2020, driven by growth in Sophia Learning subscriptions.
- Income from operations increased to $5.1 million in the fourth quarter of 2021 from $4.9 million for the same period in 2020. The operating income margin was 36.5%, compared to 45.9% for the same period in 2020.
Australia/New Zealand Segment Highlights
- The Australia/New Zealand segment (ANZ) is comprised of Torrens University, Think Education, and Media Design School.
- For the fourth quarter, student enrollment within ANZ was 18,942. On a pro forma basis, full-year 2021 student enrollment within ANZ increased 1.5% compared to 2020.
- Revenue was $59.6 million in the fourth quarter of 2021, and adjusted revenue, which is a non-GAAP financial measure, was $60.3 million.
- Income from operations was $12.8 million or 21.6% of revenue in the fourth quarter of 2021, and adjusted income from operations, which is a non-GAAP financial measure, was $12.9 million or 21.4% of adjusted revenue.
BALANCE SHEET AND CASH FLOW
At December 31, 2021, Strategic Education had cash, cash equivalents, and marketable securities of $298.8 million, and $141.6 million outstanding under its revolving credit facility. Cash provided by operations in 2021 was $180.5 million compared to $142.9 million in 2020. Capital expenditures for 2021 were $49.4 million compared to $46.8 million in 2020.
For the fourth quarter of 2021, consolidated bad debt expense as a percentage of revenue was 4.5%, compared to 5.5%, or 5.3% of adjusted revenue, which is a non-GAAP financial measure, for the same period in 2020.
COMMON STOCK CASH DIVIDEND
Strategic Education announced today that it declared a regular, quarterly cash dividend of $0.60 per share of common stock. This dividend will be paid on March 14, 2022 to shareholders of record as of March 7, 2022.
CONFERENCE CALL WITH MANAGEMENT
Strategic Education will host a conference call to discuss its fourth quarter 2021 results at 10:00 a.m. (ET) today. To participate in the live call, investors should dial (877) 303-9047 ten minutes prior to the start time. In addition, the call will be available via webcast. To access the live webcast of the conference call, please go to www.strategiceducation.com in the Investor Relations section 15 minutes prior to the start time of the call to register. An earnings release presentation will also be posted to www.strategiceducation.com in the Investor Relations section. Following the call, the webcast will be archived and available at www.strategiceducation.com in the Investor Relations section.
About Strategic Education, Inc.
Strategic Education, Inc. (NASDAQ: STRA) (www.strategiceducation.com) is dedicated to helping advance economic mobility through higher education. We primarily serve working adult students globally through our core focus areas: 1) U.S. Higher Education, including Strayer University and Capella University, each institutionally accredited, and collectively offer flexible and affordable associate, bachelor’s, master’s, and doctoral programs including the Jack Welch Management Institute at Strayer University, and non-degree web and mobile application development courses through Strayer University’s Hackbright Academy and Devmountain; 2) Education Technology Services, developing and maintaining relationships with employers to build education benefits programs providing employees access to affordable and industry-relevant training, certificate, and degree programs, including through Workforce Edge, a full-service education benefits administration solution for employers, and Sophia Learning, enabling education benefits programs through low-cost online general education courses that are ACE-recommended for college credit; and 3) Australia/New Zealand, comprised of Torrens University, Think Education, and Media Design School that collectively offer certificate and degree programs in Australia and New Zealand. This portfolio of high quality, innovative, relevant, and affordable programs and institutions helps our students prepare for success in today’s workforce and find a path to bettering their lives.
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 Strategic Education; Strategic Education’s plans, strategies and prospects; and future events and expectations. The statements are based on Strategic Education’s current expectations and are subject to a number of assumptions, uncertainties and risks, including but not limited to:
-
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 by the Department of Education and increased focus by the U.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 in the case of Strategic Education’s acquisition of Torrens University and associated assets in Australia and New Zealand, the risk that the benefits of the acquisition may not be fully realized or may take longer to realize than expected, and the risk that the acquisition 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 Strategic Education on the date they are made, and Strategic Education undertakes no obligation to update or revise forward-looking statements, except as required by law. Actual results may differ materially from those projected in the forward-looking statements.
STRATEGIC EDUCATION, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share data) |
||||||||||||||||
|
For the three months ended
|
|
For the twelve months ended
|
|||||||||||||
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
||
Revenues |
$ |
267,494 |
|
|
$ |
272,099 |
|
|
$ |
1,027,653 |
|
$ |
1,131,686 |
|||
Costs and expenses: |
|
|
|
|
|
|
|
|||||||||
Instructional and support costs |
|
147,007 |
|
|
|
148,867 |
|
|
|
532,661 |
|
|
608,261 |
|||
General and administration |
|
84,635 |
|
|
|
85,391 |
|
|
|
295,231 |
|
|
361,345 |
|||
Amortization of intangible assets |
|
17,974 |
|
|
|
3,764 |
|
|
|
64,225 |
|
|
51,495 |
|||
Merger and integration costs |
|
5,912 |
|
|
|
7,141 |
|
|
|
13,770 |
|
|
11,201 |
|||
Restructuring costs |
|
8,358 |
|
|
|
(928 |
) |
|
|
12,382 |
|
|
25,472 |
|||
Total costs and expenses |
|
263,886 |
|
|
|
244,235 |
|
|
|
918,269 |
|
|
1,057,774 |
|||
Income from operations |
|
3,608 |
|
|
|
27,864 |
|
|
|
109,384 |
|
|
73,912 |
|||
Other income (expense) |
|
(101 |
) |
|
|
1,611 |
|
|
|
4,573 |
|
|
2,687 |
|||
Income before income taxes |
|
3,507 |
|
|
|
29,475 |
|
|
|
113,957 |
|
|
76,599 |
|||
Provision (benefit) for income taxes |
|
(2,410 |
) |
|
|
7,795 |
|
|
|
27,689 |
|
|
21,512 |
|||
Net income |
$ |
5,917 |
|
|
$ |
21,680 |
|
|
$ |
86,268 |
|
$ |
55,087 |
|||
Earnings per share: |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.25 |
|
|
$ |
0.91 |
|
|
$ |
3.81 |
|
$ |
2.30 |
|||
Diluted |
$ |
0.25 |
|
|
$ |
0.90 |
|
|
$ |
3.77 |
|
$ |
2.28 |
|||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
23,955 |
|
|
|
23,924 |
|
|
|
22,633 |
|
|
23,955 |
|||
Diluted |
|
24,143 |
|
|
|
24,098 |
|
|
|
22,860 |
|
|
24,122 |
|||
|
|
|
|
|
|
|
|
STRATEGIC EDUCATION, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share data) |
||||||||
|
December 31,
|
|
December 31,
|
|||||
ASSETS |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
187,509 |
|
$ |
268,918 |
|||
Marketable securities |
|
7,557 |
|
|
6,501 |
|||
Tuition receivable, net |
|
50,169 |
|
|
51,277 |
|||
Income taxes receivable |
|
1,429 |
|
|
313 |
|||
Other current assets |
|
39,458 |
|
|
40,777 |
|||
Total current assets |
|
286,122 |
|
|
367,786 |
|||
Property and equipment, net |
|
158,854 |
|
|
150,589 |
|||
Right-of-use lease assets |
|
120,687 |
|
|
149,587 |
|||
Marketable securities, non-current |
|
30,270 |
|
|
23,377 |
|||
Intangible assets, net |
|
326,420 |
|
|
276,380 |
|||
Goodwill |
|
1,318,526 |
|
|
1,285,864 |
|||
Other assets |
|
54,928 |
|
|
52,297 |
|||
Total assets |
$ |
2,295,807 |
|
$ |
2,305,880 |
|||
|
|
|
|
|||||
LIABILITIES & STOCKHOLDERS’ EQUITY |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable and accrued expenses |
$ |
104,742 |
|
$ |
95,518 |
|||
Contract liabilities |
|
60,501 |
|
|
73,232 |
|||
Lease liabilities |
|
34,809 |
|
|
27,005 |
|||
Total current liabilities |
|
200,052 |
|
|
195,755 |
|||
Long-term debt |
|
141,823 |
|
|
141,630 |
|||
Deferred income tax liabilities |
|
53,407 |
|
|
44,595 |
|||
Lease liabilities, non-current |
|
106,151 |
|
|
162,821 |
|||
Other long-term liabilities |
|
46,055 |
|
|
47,089 |
|||
Total liabilities |
|
547,488 |
|
|
591,890 |
|||
Commitments and contingencies |
|
|
|
|||||
Stockholders’ equity: |
|
|
|
|||||
Common stock, par value $0.01; 32,000,000 shares authorized; 24,418,939 and 24,592,098 shares issued and outstanding at December 31, 2020 and December 31, 2021, respectively |
|
244 |
|
|
246 |
|||
Additional paid-in capital |
|
1,519,549 |
|
|
1,529,969 |
|||
Accumulated other comprehensive income |
|
48,880 |
|
|
9,203 |
|||
Retained earnings |
|
179,646 |
|
|
174,572 |
|||
Total stockholders’ equity |
|
1,748,319 |
|
|
1,713,990 |
|||
Total liabilities and stockholders’ equity |
$ |
2,295,807 |
|
$ |
2,305,880 |
STRATEGIC EDUCATION, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
||||||||
|
For the year ended
|
|||||||
|
|
2020 |
|
|
|
2021 |
|
|
Cash flows from operating activities: |
|
|
|
|||||
Net income |
$ |
86,268 |
|
|
$ |
55,087 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||
Loss on sale of marketable securities |
|
— |
|
|
|
781 |
|
|
Gain on sale of property and equipment |
|
— |
|
|
|
(2,656 |
) |
|
Amortization of deferred financing costs |
|
466 |
|
|
|
552 |
|
|
Amortization of investment discount/premium |
|
146 |
|
|
|
70 |
|
|
Depreciation and amortization |
|
109,154 |
|
|
|
103,416 |
|
|
Deferred income taxes |
|
(13,431 |
) |
|
|
(7,710 |
) |
|
Stock-based compensation |
|
14,610 |
|
|
|
18,149 |
|
|
Impairment of right-of-use lease assets |
|
848 |
|
|
|
18,876 |
|
|
Changes in assets and liabilities: |
|
|
|
|||||
Tuition receivable, net |
|
19,659 |
|
|
|
(196 |
) |
|
Other assets |
|
(32,326 |
) |
|
|
(6,964 |
) |
|
Accounts payable and accrued expenses |
|
(22,685 |
) |
|
|
(6,700 |
) |
|
Income taxes payable and income taxes receivable |
|
(4,020 |
) |
|
|
1,196 |
|
|
Contract liabilities |
|
(10,095 |
) |
|
|
13,995 |
|
|
Other liabilities |
|
(5,689 |
) |
|
|
(7,369 |
) |
|
Net cash provided by operating activities |
|
142,905 |
|
|
|
180,527 |
|
|
|
|
|
|
|||||
Cash flows from investing activities: |
|
|
|
|||||
Cash paid for acquisition, net of cash acquired |
|
(628,759 |
) |
|
|
— |
|
|
Purchases of property and equipment |
|
(46,812 |
) |
|
|
(49,433 |
) |
|
Purchases of marketable securities |
|
(1,863 |
) |
|
|
— |
|
|
Proceeds from marketable securities |
|
36,192 |
|
|
|
9,300 |
|
|
Proceeds from sale of property and equipment |
|
— |
|
|
|
8,331 |
|
|
Other investments |
|
(950 |
) |
|
|
(1,292 |
) |
|
Net cash used in investing activities |
|
(642,192 |
) |
|
|
(33,094 |
) |
|
|
|
|
|
|||||
Cash flows from financing activities: |
|
|
|
|||||
Net proceeds from issuance of common stock |
|
220,248 |
|
|
|
— |
|
|
Proceeds from long-term debt |
|
145,630 |
|
|
|
— |
|
|
Common dividends paid |
|
(55,956 |
) |
|
|
(59,045 |
) |
|
Net payments for stock awards |
|
(24,741 |
) |
|
|
(2,938 |
) |
|
Payments on long-term debt |
|
(3,807 |
) |
|
|
— |
|
|
Payment of deferred financing costs |
|
(1,940 |
) |
|
|
— |
|
|
Repurchase of common stock |
|
(247 |
) |
|
|
(5,905 |
) |
|
Net cash provided by (used in) financing activities |
|
279,187 |
|
|
|
(67,888 |
) |
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
1,623 |
|
|
|
(2,353 |
) |
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
(218,477 |
) |
|
|
77,192 |
|
|
Cash, cash equivalents, and restricted cash — beginning of period |
|
420,497 |
|
|
|
202,020 |
|
|
Cash, cash equivalents, and restricted cash — end of period |
$ |
202,020 |
|
|
$ |
279,212 |
|
STRATEGIC EDUCATION, INC. UNAUDITED SEGMENT REPORTING (in thousands) |
||||||||||||||||
|
For the three months
|
|
For the twelve months
|
|||||||||||||
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
Revenues: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
$ |
233,405 |
|
|
$ |
198,623 |
|
|
$ |
966,579 |
|
|
$ |
829,270 |
|
|
Australia/New Zealand |
|
23,381 |
|
|
|
59,575 |
|
|
|
23,381 |
|
|
|
250,124 |
|
|
Education Technology Services |
|
10,708 |
|
|
|
13,901 |
|
|
|
37,693 |
|
|
|
52,292 |
|
|
Consolidated revenues |
$ |
267,494 |
|
|
$ |
272,099 |
|
|
$ |
1,027,653 |
|
|
$ |
1,131,686 |
|
|
Income (loss) from operations: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
$ |
44,213 |
|
|
$ |
19,933 |
|
|
$ |
193,393 |
|
|
$ |
104,914 |
|
|
Australia/New Zealand |
|
(13,275 |
) |
|
|
12,839 |
|
|
|
(13,275 |
) |
|
|
35,855 |
|
|
Education Technology Services |
|
4,914 |
|
|
|
5,069 |
|
|
|
19,643 |
|
|
|
21,311 |
|
|
Amortization of intangible assets |
|
(17,974 |
) |
|
|
(3,764 |
) |
|
|
(64,225 |
) |
|
|
(51,495 |
) |
|
Merger and integration costs |
|
(5,912 |
) |
|
|
(7,141 |
) |
|
|
(13,770 |
) |
|
|
(11,201 |
) |
|
Restructuring costs |
|
(8,358 |
) |
|
|
928 |
|
|
|
(12,382 |
) |
|
|
(25,472 |
) |
|
Consolidated income from operations |
$ |
3,608 |
|
|
$ |
27,864 |
|
|
$ |
109,384 |
|
|
$ |
73,912 |
|
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 the United States of America ("GAAP"). We discuss management's reasons for reporting these non-GAAP measures below, and the press release schedules that follow reconcile the most directly comparable GAAP measure to each non-GAAP measure that we reference. Although management evaluates and presents these non-GAAP measures for the reasons described below, please be aware that these non-GAAP measures have limitations and should not be considered in isolation or as a substitute for revenue, total costs and expenses, income from operations, operating margin, income before income taxes, net income, earnings per share or any other comparable financial measure prescribed by GAAP. In addition, we may calculate and/or present these non-GAAP financial measures differently than measures with the same or similar names that other companies report, and as a result, the non-GAAP measures we report may not be comparable to those reported by others.
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 Torrens University and associated assets in Australia and New Zealand, and amortization and depreciation expense related to intangible assets and software assets associated with the Company’s merger with Capella Education Company and the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand, (2) transaction and integration expenses associated with the Company's merger with Capella Education Company and the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand, (3) severance costs and right-of-use lease asset impairment charges associated with the Company’s restructuring, (4) income/loss recognized from the Company’s investments in partnership interests and other investments, (5) discrete tax adjustments utilizing adjusted effective income tax rates of 28.4% and 25.5% for the three months ended December 31, 2020 and 2021, respectively, and an adjusted effective income tax rate of 28.5% for the twelve months ended December 31, 2020 and 2021, and (6) foreign currency exchange impact related to translating foreign currency results at a constant exchange rate of 0.743 Australian Dollars to U.S. Dollars, which is the 2021 budget rate. We define EBITDA as net income before other income, the provision for income taxes, gains on sale of property and equipment, depreciation and amortization, and from this amount in arriving at Adjusted EBITDA we also exclude stock-based compensation expense, amortization expense associated with deferred implementation costs incurred in cloud computing arrangements, a purchase accounting adjustment to record acquired contract liabilities at fair value, and the amounts in (2), (3) and (6) above. These non-GAAP measures are reconciled to the most directly comparable GAAP measures in the sections that follow. Non-GAAP measures should not be viewed as substitutes for GAAP measures.
STRATEGIC EDUCATION, INC. 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 December 31, 2020 Non-GAAP Adjustments |
|
|
|||||||||||||||||||||||||||
|
As
|
|
Purchase
|
|
Merger and
|
|
Restructuring
|
|
Income from
|
|
Tax
|
|
Foreign
|
|
As
|
|||||||||||||||||
Revenues |
$ |
267,494 |
|
|
$ |
11,296 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
278,790 |
|
||
Total costs and expenses |
$ |
263,886 |
|
|
$ |
(17,974 |
) |
|
$ |
(5,912 |
) |
|
$ |
(8,358 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
231,642 |
|
||
Income from operations |
$ |
3,608 |
|
|
$ |
29,270 |
|
|
$ |
5,912 |
|
|
$ |
8,358 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
47,148 |
|
||
Operating margin |
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.9 |
% |
|||||||||||||
Income before income taxes |
$ |
3,507 |
|
|
$ |
29,270 |
|
|
$ |
5,912 |
|
|
$ |
8,358 |
|
|
$ |
(315 |
) |
|
$ |
— |
|
|
$ |
— |
|
$ |
46,732 |
|
||
Net income |
$ |
5,917 |
|
|
$ |
29,270 |
|
|
$ |
5,912 |
|
|
$ |
8,358 |
|
|
$ |
(315 |
) |
|
$ |
(15,700 |
) |
|
$ |
— |
|
$ |
33,442 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Diluted |
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.39 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Diluted |
|
24,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,143 |
|
|
|
|
For the three months ended December 31, 2021 Non-GAAP Adjustments |
|
|
|||||||||||||||||||||||||||
|
As
|
|
Purchase
|
|
Merger and
|
|
Restructuring
|
|
Income from
|
|
Tax
|
|
Foreign
|
|
As
|
|||||||||||||||||
Revenues |
$ |
272,099 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
698 |
|
$ |
272,797 |
|
||
Total costs and expenses |
$ |
244,235 |
|
|
$ |
(3,764 |
) |
|
$ |
(7,141 |
) |
|
$ |
928 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
646 |
|
$ |
234,904 |
|
||
Income from operations |
$ |
27,864 |
|
|
$ |
3,764 |
|
|
$ |
7,141 |
|
|
$ |
(928 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
52 |
|
$ |
37,893 |
|
||
Operating margin |
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.9 |
% |
|||||||||||||
Income before income taxes |
$ |
29,475 |
|
|
$ |
3,764 |
|
|
$ |
7,141 |
|
|
$ |
(928 |
) |
|
$ |
(2,330 |
) |
|
$ |
— |
|
|
$ |
52 |
|
$ |
37,174 |
|
||
Net income |
$ |
21,680 |
|
|
$ |
3,764 |
|
|
$ |
7,141 |
|
|
$ |
(928 |
) |
|
$ |
(2,330 |
) |
|
$ |
(1,682 |
) |
|
$ |
52 |
|
$ |
27,697 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Diluted |
$ |
0.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1.15 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Diluted |
|
24,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,098 |
|
|||||||||||||
|
|
|
For the twelve months ended December 31, 2020 Non-GAAP Adjustments |
|
|
|||||||||||||||||||||||||||
|
As
|
|
Purchase
|
|
Merger and
|
|
Restructuring
|
|
Income from
|
|
Tax
|
|
Foreign
|
|
As
|
|||||||||||||||||
Revenues |
$ |
1,027,653 |
|
|
$ |
11,296 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
1,038,949 |
|
||
Total costs and expenses |
$ |
918,269 |
|
|
$ |
(64,225 |
) |
|
$ |
(13,770 |
) |
|
$ |
(12,382 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
827,892 |
|
||
Income from operations |
$ |
109,384 |
|
|
$ |
75,521 |
|
|
$ |
13,770 |
|
|
$ |
12,382 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
211,057 |
|
||
Operating margin |
|
10.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.3 |
% |
|||||||||||||
Income before income taxes |
$ |
113,957 |
|
|
$ |
75,521 |
|
|
$ |
13,770 |
|
|
$ |
12,382 |
|
|
$ |
(2,094 |
) |
|
$ |
— |
|
|
$ |
— |
|
$ |
213,536 |
|
||
Net income |
$ |
86,268 |
|
|
$ |
75,521 |
|
|
$ |
13,770 |
|
|
$ |
12,382 |
|
|
$ |
(2,094 |
) |
|
$ |
(33,141 |
) |
|
$ |
— |
|
$ |
152,706 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Diluted |
$ |
3.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6.68 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Diluted |
|
22,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,860 |
|
|
|
|
For the twelve months ended December 31, 2021 Non-GAAP Adjustments |
|
|
|||||||||||||||||||||||||||
|
As
|
|
Purchase
|
|
Merger and
|
|
Restructuring
|
|
Income from
|
|
Tax
|
|
Foreign
|
|
As
|
|||||||||||||||||
Revenues |
$ |
1,131,686 |
|
|
$ |
3,646 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(3,209 |
) |
|
$ |
1,132,123 |
|
|
Total costs and expenses |
$ |
1,057,774 |
|
|
$ |
(51,495 |
) |
|
$ |
(11,201 |
) |
|
$ |
(25,472 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(2,823 |
) |
|
$ |
966,783 |
|
|
Income from operations |
$ |
73,912 |
|
|
$ |
55,141 |
|
|
$ |
11,201 |
|
|
$ |
25,472 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(386 |
) |
|
$ |
165,340 |
|
|
Operating margin |
|
6.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.6 |
% |
|||||||||||||
Income before income taxes |
$ |
76,599 |
|
|
$ |
55,141 |
|
|
$ |
11,201 |
|
|
$ |
25,472 |
|
|
$ |
(5,300 |
) |
|
$ |
— |
|
|
$ |
(386 |
) |
|
$ |
162,727 |
|
|
Net income |
$ |
55,087 |
|
|
$ |
55,141 |
|
|
$ |
11,201 |
|
|
$ |
25,472 |
|
|
$ |
(5,300 |
) |
|
$ |
(24,865 |
) |
|
$ |
(386 |
) |
|
$ |
116,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Diluted |
$ |
2.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4.82 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Diluted |
|
24,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,122 |
|
(1) |
Reflects a purchase accounting adjustment to record acquired contract liabilities at fair value as a result of the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand, and amortization and depreciation expense of intangible assets and software assets acquired through the Company’s merger with Capella Education Company and the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand. | |
(2) |
Reflects transaction and integration expenses associated with the Company's merger with Capella Education Company, including premerger litigation settlement in principle, net of insurance recovery, and the Company's acquisition of Torrens University and associated assets in Australia and New Zealand. | |
(3) |
Reflects severance costs and right-of-use lease asset impairment charges associated with the Company’s restructuring. | |
(4) |
Reflects income 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 28.4% and 25.5% for the three months ended December 31, 2020 and 2021, respectively, and an adjusted effective income tax rate of 28.5% for the twelve months ended December 31, 2020 and 2021. | |
(6) |
Reflects foreign currency exchange impact related to translating foreign currency results at a constant exchange rate of 0.743 Australian Dollars to U.S. Dollars, which is the 2021 budget rate. |
STRATEGIC EDUCATION, INC. UNAUDITED NON-GAAP SEGMENT REPORTING (in thousands) |
||||||||||||||||
|
For the three months ended |
|
For the twelve months ended |
|||||||||||||
|
December 31, |
|
December 31, |
|||||||||||||
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
Revenues: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
$ |
233,405 |
|
|
$ |
198,623 |
|
|
$ |
966,579 |
|
|
$ |
829,270 |
|
|
Australia/New Zealand |
|
23,381 |
|
|
|
59,575 |
|
|
|
23,381 |
|
|
|
250,124 |
|
|
Education Technology Services |
|
10,708 |
|
|
|
13,901 |
|
|
|
37,693 |
|
|
|
52,292 |
|
|
Consolidated revenues |
|
267,494 |
|
|
|
272,099 |
|
|
|
1,027,653 |
|
|
|
1,131,686 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjustments to consolidated revenues: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Australia/New Zealand(1) |
|
11,296 |
|
|
|
698 |
|
|
|
11,296 |
|
|
|
437 |
|
|
Education Technology Services |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total adjustments to consolidated revenues |
|
11,296 |
|
|
|
698 |
|
|
|
11,296 |
|
|
|
437 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted revenues by segment: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
|
233,405 |
|
|
|
198,623 |
|
|
|
966,579 |
|
|
|
829,270 |
|
|
Australia/New Zealand |
|
34,677 |
|
|
|
60,273 |
|
|
|
34,677 |
|
|
|
250,561 |
|
|
Education Technology Services |
|
10,708 |
|
|
|
13,901 |
|
|
|
37,693 |
|
|
|
52,292 |
|
|
Adjusted consolidated revenues |
$ |
278,790 |
|
|
$ |
272,797 |
|
|
$ |
1,038,949 |
|
|
$ |
1,132,123 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from operations: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
$ |
44,213 |
|
|
$ |
19,933 |
|
|
$ |
193,393 |
|
|
$ |
104,914 |
|
|
Australia/New Zealand |
|
(13,275 |
) |
|
|
12,839 |
|
|
|
(13,275 |
) |
|
|
35,855 |
|
|
Education Technology Services |
|
4,914 |
|
|
|
5,069 |
|
|
|
19,643 |
|
|
|
21,311 |
|
|
Amortization of intangible assets |
|
(17,974 |
) |
|
|
(3,764 |
) |
|
|
(64,225 |
) |
|
|
(51,495 |
) |
|
Merger and integration costs |
|
(5,912 |
) |
|
|
(7,141 |
) |
|
|
(13,770 |
) |
|
|
(11,201 |
) |
|
Restructuring costs |
|
(8,358 |
) |
|
|
928 |
|
|
|
(12,382 |
) |
|
|
(25,472 |
) |
|
Consolidated income from operations |
|
3,608 |
|
|
|
27,864 |
|
|
|
109,384 |
|
|
|
73,912 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjustments to consolidated income from operations: |
|
|
|
|
|
|
|
|||||||||
Australia/New Zealand(2) |
|
11,296 |
|
|
|
52 |
|
|
|
11,296 |
|
|
|
3,260 |
|
|
Amortization of intangible assets |
|
17,974 |
|
|
|
3,764 |
|
|
|
64,225 |
|
|
|
51,495 |
|
|
Merger and integration costs |
|
5,912 |
|
|
|
7,141 |
|
|
|
13,770 |
|
|
|
11,201 |
|
|
Restructuring costs |
|
8,358 |
|
|
|
(928 |
) |
|
|
12,382 |
|
|
|
25,472 |
|
|
Total adjustments to consolidated income from operations |
|
43,540 |
|
|
|
10,029 |
|
|
|
101,673 |
|
|
|
91,428 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted income (loss) from operations by segment: |
|
|
|
|
|
|
|
|||||||||
U.S. Higher Education |
|
44,213 |
|
|
|
19,933 |
|
|
|
193,393 |
|
|
|
104,914 |
|
|
Australia/New Zealand |
|
(1,979 |
) |
|
|
12,891 |
|
|
|
(1,979 |
) |
|
|
39,115 |
|
|
Education Technology Services |
|
4,914 |
|
|
|
5,069 |
|
|
|
19,643 |
|
|
|
21,311 |
|
|
Total adjusted income from operations |
$ |
47,148 |
|
|
$ |
37,893 |
|
|
$ |
211,057 |
|
|
$ |
165,340 |
|
(1) |
Adjustments to the Australia/New Zealand segment revenue include a purchase accounting adjustment of $11.3 million for the three and twelve months ended December 31, 2020, and a purchase accounting adjustment of $3.6 million for the twelve months ended December 31, 2021, to record acquired contract liabilities at fair value as a result of the Company's acquisition of Torrens University and associated assets in Australia and New Zealand, and foreign currency exchange impact of $0.7 million and ($3.2) million for the three and twelve months ended December 31, 2021, respectively, related to translating foreign currency results at a constant exchange rate of 0.743 Australian Dollars to U.S. Dollars, which is the 2021 budget rate. | |
(2) |
Adjustments to the Australia/New Zealand segment income from operations include the aforementioned purchase accounting revenue adjustment of $11.3 million for the three and twelve months ended December 31, 2020, and the aforementioned purchase accounting revenue adjustment of $3.6 million for the twelve months ended December 31, 2021, to record acquired contract liabilities at fair value as a result of the Company's acquisition of Torrens University and associated assets in Australia and New Zealand, and foreign currency exchange impact of $0.1 million and ($0.4) million for the three and twelve months ended December 31, 2021, respectively, related to translating foreign currency results at a constant exchange rate of 0.743 Australian Dollars to U.S. Dollars, which is the 2021 budget rate. |
STRATEGIC EDUCATION, INC. UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES ADJUSTED EBITDA (in thousands) |
||||||||||||||||
|
For the three months ended |
|
For the twelve months ended |
|||||||||||||
|
December 31, |
|
December 31, |
|||||||||||||
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ |
5,917 |
|
|
$ |
21,680 |
|
|
$ |
86,268 |
|
|
$ |
55,087 |
|
|
Provision (benefit) for income taxes |
|
(2,410 |
) |
|
|
7,795 |
|
|
|
27,689 |
|
|
|
21,512 |
|
|
Other (income) expense |
|
101 |
|
|
|
(1,611 |
) |
|
|
(4,573 |
) |
|
|
(2,687 |
) |
|
Gain on sale of property and equipment |
|
— |
|
|
|
(1,975 |
) |
|
|
— |
|
|
|
(2,656 |
) |
|
Depreciation and amortization |
|
30,965 |
|
|
|
15,228 |
|
|
|
109,154 |
|
|
|
103,416 |
|
|
EBITDA (1) |
|
34,573 |
|
|
|
41,117 |
|
|
|
218,538 |
|
|
|
174,672 |
|
|
Stock-based compensation |
|
3,851 |
|
|
|
5,435 |
|
|
|
14,610 |
|
|
|
18,852 |
|
|
Merger and integration costs (2) |
|
5,912 |
|
|
|
7,141 |
|
|
|
13,770 |
|
|
|
11,201 |
|
|
Restructuring costs (3) |
|
8,009 |
|
|
|
1,026 |
|
|
|
12,033 |
|
|
|
25,472 |
|
|
Cloud computing amortization (4) |
|
520 |
|
|
|
1,347 |
|
|
|
983 |
|
|
|
3,848 |
|
|
Contract liability adjustment (5) |
|
11,296 |
|
|
|
— |
|
|
|
11,296 |
|
|
|
3,646 |
|
|
Foreign currency exchange impact (6) |
|
— |
|
|
|
52 |
|
|
|
— |
|
|
|
(386 |
) |
|
Adjusted EBITDA (1) |
$ |
64,161 |
|
|
$ |
56,118 |
|
|
$ |
271,230 |
|
|
$ |
237,305 |
|
(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 transaction and integration charges associated with the Company's merger with Capella Education Company, including premerger litigation settlement in principle, net of insurance recovery, and the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand. | |
(3) |
Reflects severance costs and right-of-use lease asset impairment charges associated with the Company’s restructuring. Includes $0.7 million of stock-based compensation benefit related to forfeitures of stock-based awards for the twelve months ended December 31, 2021. Excludes $2.0 million and $2.7 million of gain on sale of property and equipment for the three and twelve months ended December 31, 2021, respectively. Excludes $0.3 million of depreciation and amortization expense for the three months ended December 31, 2020, and $0.3 million and $2.7 million of depreciation and amortization expense for the twelve months ended December 31, 2020 and 2021, respectively. | |
(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 Torrens University and associated assets in Australia and New Zealand. | |
(6) |
Reflects foreign currency exchange impact related to translating foreign currency results at a constant exchange rate of 0.743 Australian Dollars to U.S. Dollars, which is the 2021 budget rate. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220225005096/en/
Contacts
Terese Wilke
Director of Investor Relations
Strategic Education, Inc.
(612) 977-6331
terese.wilke@strategiced.com