Laureate Education Cash Flow Statement (2016-2025) | LAUR

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement 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
Operating Activities
Net Income -102.19M348.96M80.93M4.95M46.41M33.94M-36.31M28.88M318.33M37.54M-37.91M61.33M248.00M641.52M-41.13M21.37M-107.78M-300.07M-513.39M623.13M-0.42M86.66M370.53M30.09M0.73M4.14M-0.82M4.20M-0.01M-4.04M0.25M-5.96M-0.06M0.39M-0.00M0.32M0.21M-0.00M0.01M
Share-based Compensation 7.16M13.74M8.03M9.87M22.39M12.95M8.63M20.82M-3.76M7.69M6.56M0.30M3.15M4.86M1.58M3.41M1.98M4.62M3.67M3.02M1.58M3.20M2.40M3.00M2.76M2.36M1.85M1.80M1.12M1.98M1.79M2.22M1.41M2.89M2.78M0.77M2.46M3.48M3.77M
Deferred Taxes -19.98M7.44M0.23M-17.84M-15.88M12.69M-18.59M-143.00M-26.56M25.90M0.27M-7.08M8.84M-4.09M-7.85M-26.71M-248.70M21.86M-37.54M78.73M84.41M-17.44M200.59M-71.99M4.41M5.14M-1.40M-8.68M-0.61M-6.26M-2.67M-46.32M1.27M-1.49M-39.65M1.35M4.86M-6.65M1.75M
Cash from Discontinued Operations -5.89M4.55M1.34M-68.10M35.12M-0.10M14.18M-55.31M-68.31M-2.83M67.09M165.94M-45.63M10.09M-76.60M284.81M-22.51M-3.53M168.46M120.09M3.10M-0.56M0.25M-0.19M0.28M-0.27M0.22M0.03M-0.39M-0.42M1.08M
Gains from Investment Securities -1.47M2.78M-2.88M-4.38M-1.92M3.20M0.45M-5.19M0.80M9.23M1.57M-1.31M-1.54M5.65M83.80M-82.58M29.20M-28.05M-1.91M5.79M-2.16M1.05M-1.56M4.57M-1.57M-7.52M-3.72M12.55M-3.08M-5.13M-3.22M12.66M-3.56M-2.96M-3.30M10.37M-1.32M
Asset Writedowns and Impairment 25.84M30.27M20.03M31.88M16.50M34.94M35.63M22.15M10.03M29.41M23.65M0.47M19.87M22.91M23.77M323.40M439.29M56.65M7.22M3.29M6.59M-2.54M7.78M2.79M1.62M13.36M14.20M6.31M8.32M18.53M4.39M19.31M16.78M
Cash from Operations -89.30M25.89M259.38M-3.71M-36.40M-104.36M352.51M-19.59M-7.08M8.91M354.53M40.49M44.97M-12.43M279.72M27.50M-3.53M64.89M160.39M37.80M11.28M6.57M36.19M-210.12M53.88M-8.24M109.04M23.55M26.47M52.32M108.63M63.36M33.15M40.23M118.66M40.69M57.78M74.05M140.98M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 33.37M29.41M32.78M27.11M23.26M26.22M18.75M11.97M15.69M11.31M8.79M8.28M7.76M7.56M6.88M7.19M7.19M8.00M8.93M9.12M9.77M9.97M9.01M8.22M8.12M8.85M9.50M
Amortization of Deferred Charges 16.48M11.83M8.58M12.23M10.13M7.45M-29.81M33.37M29.41M32.78M27.11M23.26M26.22M18.75M11.97M15.69M11.31M8.79M
Depreciation & Amortization (CF) 52.88M52.81M-76.62M47.21M49.34M20.37M20.36M19.65M18.11M18.19M27.18M22.76M26.98M25.87M25.61M14.37M14.79M14.47M15.50M16.72M17.32M17.92M17.66M18.05M17.44M16.61M16.14M16.08M17.66M19.60M
Change in Working Capital
Change in Receivables 244.59M-96.39M201.88M-239.38M267.48M-105.11M182.29M-215.33M268.43M-84.43M104.74M-205.43M264.94M-43.23M52.11M-110.63M173.76M-33.89M185.23M-2.07M-5.11M48.26M-33.52M6.35M-18.92M56.47M-15.54M5.51M-4.22M61.32M-16.07M10.72M-2.30M61.24M-18.86M17.90M-40.93M113.28M-46.15M
Change in Accured Expenses -47.39M54.16M-17.42M11.34M-51.85M-34.51M100.99M-45.03M-61.09M7.07M47.76M-1.25M-47.93M14.37M19.46M19.68M-64.92M-35.37M49.75M3.35M-30.73M-2.28M-14.16M1.85M-15.70M-9.95M8.78M6.40M-26.16M31.11M-3.91M-5.30M-26.60M25.25M11.20M-5.10M-18.50M21.90M14.07M
Change in Taxes 18.21M-18.20M-23.56M-13.21M-8.91M-12.96M2.05M9.12M-14.81M26.76M-22.04M58.96M-45.01M-8.17M13.45M3.51M2.71M-49.02M-10.56M156.44M-16.73M-1.13M81.01M-164.28M26.96M14.26M12.37M-22.26M-32.66M30.92M-4.97M30.01M-11.99M-5.88M-3.55M-9.19M-20.94M32.01M-5.86M
Other Working Capital Changes 231.21M-162.87M326.83M-424.73M360.63M-261.62M336.15M-375.12M389.60M-289.23M328.29M-375.93M387.50M-308.76M179.71M-311.60M312.59M-185.22M236.84M-192.74M65.37M-51.81M-67.83M-44.01M44.05M-39.96M16.98M-40.04M58.26M-47.20M8.80M-33.58M46.20M-59.16M28.32M-50.73M43.49M-32.02M-4.20M
Investing Activities
Capital Expenditures 39.76M46.46M46.68M107.35M37.15M49.65M47.84M139.43M44.24M49.50M56.72M87.59M32.32M30.48M39.35M53.49M24.58M24.58M13.18M12.28M11.74M8.81M7.03M22.87M1.21M6.88M8.66M36.00M5.83M9.02M11.89M29.70M15.88M10.73M7.94M37.33M4.61M13.27M18.19M
Sales of Property, Plant and Equipment 7.71M-6.28M2.19M0.37M24.64M2.71M0.84M0.00M0.11M0.14M0.02M0.05M3.21M0.03M14.67M0.06M0.08M0.11M
Acquisitions 17.02M1.19M0.01M-0.25M-4.01M0.15M-0.93M4.38M-0.11M
Divestments 213.76M0.58M0.13M0.38M0.68M8.65M359.51M15.20M1.08M0.01M331.00M830.44M-19.75M124.35M4.03M18.42M17.69M636.42M30.84M694.48M1,412.35M13.15M9.19M1.07M73.15M0.01M0.25M0.11M0.14M4.04M
Cash from Investing Activities -35.34M263.01M164.66M-95.03M-40.47M-55.03M-50.77M-138.41M302.69M-38.43M-37.44M-111.33M294.08M808.28M-51.69M66.08M-23.96M-11.08M0.89M621.56M-1.09M651.08M1,404.40M-10.19M7.94M-5.90M64.25M-35.94M-5.58M-8.91M-11.75M-25.68M-15.99M-6.59M-7.91M-27.06M-4.56M-13.19M-17.96M
Financing Activities
Other financing activities 1.01M0.43M9.15M0.99M0.60M75.87M0.05M4.72M0.15M0.15M0.19M0.10M5.23M0.72M0.61M2.53M0.73M0.05M0.01M32.97M1.28M0.02M0.01M0.07M0.00M
Cash from Financing Activities 29.13M-280.40M-321.41M126.96M464.12M-340.91M-134.61M168.98M-369.00M-24.06M-93.85M76.78M-449.60M-946.47M-191.48M-86.42M267.90M-4.49M-6.02M-530.11M-199.15M-963.57M-121.81M-1398.70M-104.14M-122.05M-10.32M-225.06M21.14M-66.83M-74.53M-81.67M18.38M-26.65M-103.48M-55.20M-34.65M-39.18M-23.04M
Dividend Payments
Dividends Paid - Common 0.67M25.00M5.25M14.12M9.72M1.38M0.62M0.74M0.67M3.73M0.61M13.11M1,374.86M3.49M0.87M0.21M248.62M2.32M110.16M1.60M0.12M0.39M0.07M
Additional items
Exchange Rate Effect 7.33M7.12M-7.27M-3.70M10.62M8.64M6.71M-0.06M22.15M-18.33M-8.36M13.53M2.04M6.61M-11.61M8.03M-7.71M3.80M-9.54M12.90M-6.85M3.41M-10.92M-0.36M11.19M-1.16M-3.59M-5.25M3.46M5.20M-4.65M2.64M1.12M-4.09M-3.26M-1.33M0.88M3.90M3.32M
Change in Cash -94.08M20.17M96.70M21.02M397.86M-491.68M105.75M46.03M-51.34M-57.72M159.57M-48.84M-111.33M-76.92M190.88M-30.44M242.79M-23.48M430.53M119.64M-199.34M-134.05M1,427.94M-1616.28M-31.13M-137.34M159.39M-242.70M45.50M-18.78M17.95M-41.55M36.95M2.64M4.24M-42.86M19.05M25.16M104.38M
Beginning Cash Balance 4.28M0.69M
Free Cash Flow -129.06M-20.57M212.70M-111.07M-73.55M-154.01M304.68M-159.03M-51.32M-40.58M297.82M-47.10M12.65M-42.91M240.38M-25.99M-28.11M40.31M147.21M25.52M-0.46M-2.24M29.16M-232.99M52.67M-15.12M100.38M-12.45M20.64M43.30M96.74M33.66M17.27M29.50M110.72M3.36M53.16M60.79M122.79M
Net Cash Flow -95.51M8.49M102.63M28.21M387.24M-500.31M167.14M10.98M-73.39M-53.58M223.24M5.94M-110.54M-150.62M36.55M7.16M240.41M49.32M155.26M129.25M-188.96M-305.93M1,318.77M-1619.02M-42.32M-136.19M162.97M-237.46M42.03M-23.41M22.35M-43.99M35.54M6.99M7.27M-41.56M18.57M21.69M99.97M