Laureate Education Balance Sheet (2016-2026) | LAUR

Balance Sheet Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025 Mar2026
Assets
Current Assets
Cash & Equivalents (Quarter)
427.14M1,856.86M324.80M293.83M156.91M319.04M85.17M130.64M111.65M130.86M89.39M126.23M128.84M134.41M91.35M109.78M135.35M240.99M146.70M157.35M
Short-term Investments (Quarter)
20.77M8.62M
Cash & Current Investments (Quarter)
427.14M1,856.86M345.57M293.83M156.91M319.04M93.78M130.64M111.65M130.86M89.39M126.23M128.84M134.41M91.35M109.78M135.35M240.99M146.70M157.35M
Receivables - Net (Quarter)
143.11M113.84M117.99M108.85M152.04M125.92M133.10M120.26M186.73M159.73M173.57M159.15M206.81M91.23M189.12M47.39M145.90M189.65M244.07M173.51M
Receivables - Other (Quarter)
48.52M101.74M96.23M80.69M78.41M5.82M9.49M16.74M12.38M10.66M3.51M8.42M4.64M4.18M3.19M5.48M8.27M6.19M15.73M2.44M
Receivables (Quarter)
191.64M215.58M214.22M189.54M230.44M131.75M142.59M137.00M199.11M170.39M177.08M167.56M211.45M95.41M192.31M52.87M154.17M195.84M259.81M175.95M
Prepaid Assets (Quarter)
20.35M29.14M16.28M21.03M24.02M19.54M19.45M30.36M30.34M26.49M19.28M33.43M26.25M25.31M30.02M39.33M30.41M30.46M28.96M32.23M
Current Assets (Quarter)
897.02M2,169.85M544.32M491.61M400.52M455.88M226.20M279.39M293.58M280.03M224.41M262.45M289.06M261.04M227.31M228.05M323.47M370.46M318.35M270.65M
Non-Current Assets
Buildings (Quarter)
329.89M320.96M328.34M346.87M345.56M333.84M348.93M361.54M383.09M370.22M377.95M377.87M354.31M348.87M347.52M353.34M365.05M381.56M397.10M408.61M
Construction in Progress (Quarter)
5.89M7.87M9.62M8.90M7.50M6.49M11.87M13.80M12.43M16.02M22.67M18.90M21.25M19.38M28.00M29.46M24.60M10.84M26.70M28.00M
Land & Improvements (Quarter)
121.17M127.15M162.59M159.11M
Property, Plant & Equipment (Net) (Quarter)
518.34M493.43M499.52M516.85M506.06M486.31M523.41M538.75M562.46M543.61M562.23M567.47M526.63M508.47M514.25M522.03M546.87M570.03M628.62M633.49M
Long-Term Investments (Quarter)
Goodwill (Quarter)
568.77M559.28M546.79M567.06M570.61M553.27M583.49M618.47M658.72M640.36M661.48M672.50M621.66M578.72M563.40M565.74M602.16M616.44M637.30M635.21M
Intangibles (Quarter)
1.55M150.61M142.85M148.65M149.06M144.43M151.65M159.45M168.90M164.06M169.18M171.31M159.88M150.94M147.91M148.94M157.17M160.70M166.19M165.04M
Goodwill & Intangibles (Quarter)
570.32M709.89M689.64M715.71M719.68M697.70M735.14M777.92M827.63M804.41M830.66M843.81M781.53M729.66M711.32M714.68M759.34M777.14M803.50M800.25M
Long-Term Deferred Tax (Quarter)
101.99M61.69M38.71M47.78M46.63M47.47M51.94M55.62M57.74M58.05M71.43M71.32M67.21M63.26M60.82M56.62M67.54M66.90M72.16M74.60M
Other Non-Current Assets (Quarter)
106.77M105.00M20.77M20.61M20.19M17.45M8.62M8.64M8.85M7.59M7.50M7.62M7.64M6.31M6.50M7.13M4.76M4.54M1.68M
Non-Current Assets (Quarter)
2,748.64M1,744.51M1,666.99M1,719.12M1,701.43M1,642.88M1,746.04M1,816.09M1,877.31M1,817.24M1,901.21M1,913.94M1,772.75M1,666.12M1,634.75M1,630.15M1,712.44M1,746.09M1,888.00M2,010.50M
Assets (Quarter)
3,645.67M3,914.36M2,211.31M2,210.73M2,101.95M2,098.76M1,972.24M2,095.47M2,170.89M2,097.27M2,125.62M2,176.39M2,061.81M1,927.16M1,862.06M1,858.20M2,035.90M2,116.55M2,206.35M2,281.15M
Liabilities
Current Liabilities
Accounts Payables (Quarter)
34.02M31.99M26.87M45.70M34.46M31.19M42.84M32.85M36.95M33.33M43.24M35.82M33.83M44.20M35.34M46.97M43.07M55.71M57.13M45.74M
Notes Payables (Quarter)
Dividends payables (Quarter)
1,271.79M6.93M140.00M
Payables (Quarter)
34.02M1,303.78M33.80M45.70M34.46M171.19M42.84M32.85M36.95M33.33M43.24M35.82M33.83M44.20M35.34M46.97M43.07M55.71M57.13M45.74M
Accumulated Expenses (Quarter)
75.11M66.55M90.45M72.19M71.41M59.54M50.56M58.37M84.47M73.18M96.65M72.70M70.01M91.92M60.97M62.43M66.70M73.85M72.67M81.53M
Other Accumulated Expenses (Quarter)
19.71M21.01M18.10M16.89M21.45M21.10M17.59M21.75M25.43M31.20M22.71M26.35M29.61M33.51M22.94M27.30M35.45M36.82M26.58M28.21M
Short term Debt (Quarter)
50.94M49.92M49.08M53.22M46.10M46.40M56.18M49.55M62.70M49.05M52.83M49.41M27.41M22.95M41.26M21.91M36.40M30.36M54.59M55.12M
Current Leases (Quarter)
46.71M45.71M38.15M39.28M39.51M38.68M38.99M43.95M52.29M56.27M57.51M59.09M57.00M51.15M48.17M50.98M57.80M59.77M55.97M49.90M
Current Taxes (Quarter)
104.96M271.05M38.70M32.35M49.39M56.69M38.74M13.44M19.93M16.43M40.20M29.03M14.55M12.13M2.37M0.45M16.50M13.42M13.22M
Current Deferred Revenue (Quarter)
48.62M68.30M43.96M97.06M50.47M74.27M51.26M114.83M57.53M81.04M69.35M121.31M61.35M86.84M64.34M112.48M84.29M90.83M80.16M130.35M
Total Current Liabilities (Quarter)
616.79M1,915.47M371.93M426.53M369.92M548.43M381.39M407.78M413.41M431.55M453.21M474.14M381.74M411.94M367.89M395.66M433.09M459.34M472.91M474.75M
Non-Current Liabilities
Capital Leases (Quarter)
Non-Current Debt (Quarter)
123.47M111.81M104.59M99.42M89.87M78.36M175.93M214.98M146.11M83.06M112.24M176.55M202.99M129.84M59.03M90.99M78.15M70.60M73.12M160.72M
Non-Current Deffered Revenue (Quarter)
13.56M12.13M11.90M11.97M12.05M10.62M10.38M10.52M10.67M9.31M9.51M9.64M9.76M8.38M8.27M8.40M8.53M7.16M7.48M7.58M
Minority Interest (Quarter)
1.81M-13.39M1.71M1.71M-1.61M1.40M1.40M-2.16M1.40M1.40M1.40M1.40M-2.21M1.40M-2.40M1.40M-0.12M1.40M-0.57M-0.58M
Liabilities from Discontinued Operations (Quarter)
21.93M6.73M9.79M1.17M1.39M1.44M10.26M10.42M1.38M8.78M8.48M1.08M1.55M
Non-Current Deferred Tax Liability (Quarter)
86.13M137.16M256.02M88.36M92.46M90.60M249.78M94.87M92.61M89.27M56.49M57.22M52.98M11.96M132.39M13.07M14.14M13.98M15.59M15.46M
Operating Leases (Quarter)
432.89M413.78M377.10M373.56M367.74M345.85M376.90M383.95M358.74M336.90M360.12M342.98M315.41M296.12M375.52M270.27M276.63M277.66M331.79M456.97M
Other Non-Current Liabilities (Quarter)
26.55M27.67M96.46M128.80M27.91M127.38M131.30M128.52M133.46M35.38M140.49M35.33M33.24M132.27M31.98M30.21M32.81M35.14M37.72M77.69M
Total Non-Current Liabilities (Quarter)
1,344.87M2,657.01M973.58M1,035.33M1,057.42M1,101.12M1,065.18M1,144.63M1,064.83M1,096.85M1,035.99M1,208.45M1,111.37M898.17M871.53M920.56M950.35M961.90M979.87M1,154.00M
Total Liabilities (Quarter)
1,371.41M2,684.68M1,070.04M1,164.13M1,085.32M1,228.51M1,196.48M1,273.14M1,198.29M1,132.23M1,176.48M1,243.78M1,144.61M1,030.44M903.52M950.77M983.16M997.04M1,017.59M1,231.69M
Shareholder's Equity
Total Debt (Quarter)
174.41M161.73M153.67M152.65M135.97M124.76M232.11M264.52M208.81M132.11M165.07M225.96M230.40M152.79M100.29M112.89M114.55M100.96M127.71M215.84M
Common Equity (Quarter)
2,272.44M1,227.96M1,139.56M1,044.89M1,015.23M868.86M774.36M820.93M971.20M963.64M947.74M931.21M915.81M895.33M957.14M906.03M1,051.35M1,118.12M1,187.36M1,048.06M
Shareholder's Equity (Quarter)
2,272.44M1,227.96M1,139.56M1,044.89M1,015.23M868.86M774.36M820.93M971.20M963.64M947.74M931.21M915.81M895.33M957.14M906.03M1,051.35M1,118.12M1,187.36M1,048.06M
Liabilities and Shareholders Equity (Quarter)
3,645.67M3,914.36M2,211.31M2,210.73M2,101.95M2,098.76M1,972.24M2,095.47M2,170.89M2,097.27M2,125.62M2,176.39M2,061.81M1,927.16M1,862.06M1,858.20M2,035.90M2,116.55M2,206.35M2,281.15M
Treasury Shares (Quarter)
39.99M7.11M0.69M9.48M65.72M65.80M0.66M73.77M0.81M2.61M2.66M1.90M1.12M2.18M1.49M1.14M3.17M
Retained Earnings (Quarter)
-491.43M-10.45M15.52M-470.62M14.73M45.85M39.24M-369.63M-277.63M104.97M-272.14M-245.26M-352.81M-432.90M291.64M246.27M-379.51M-350.89M-304.98M312.99M