Perdoceo Education CorporationNASDAQ: PRDO

Perdoceo Education Corporation Reports Fourth Quarter and Full Year 2022 Results

· Issued by Perdoceo Education Corporation via Business Wire

SCHAUMBURG, Ill.--(BUSINESS WIRE)-- Perdoceo Education Corporation (NASDAQ: PRDO) today reported operating and financial results for the quarter and year ended December 31, 2022.

Full Year 2022 Results as Compared to Prior Year

  • Revenue increased 0.3% to $695.2 million, with a 2.7% increase at CTU mostly offset by a 3.1% decline at AIUS.
  • Operating income decreased 13.0% to $129.6 million, while adjusted operating income decreased 6.6% to $164.0 million.*
  • Earnings per diluted share was $1.39 as compared to $1.55, while adjusted earnings per diluted share was $1.63 as compared to $1.70.*
  • Total student enrollments at December 31, 2022 decreased by 3.0%. AIUS experienced a 10.8% decrease in total student enrollments that was partially offset by a 2.0% increase at CTU.
  • Ended the year with $518.2 million in cash, cash equivalents, restricted cash and available-for-sale-short-term investments.

Fourth Quarter 2022 Results as Compared to Prior Year Quarter

  • Revenue increased 10.2% to $176.1 million, with a 13.1% increase at CTU and a 5.9% increase at AIUS.
  • Operating income decreased 34.4% to $22.7 million, while adjusted operating income decreased 22.9% to $32.4 million, primarily due to certain one-time investments within our academic institutions.*
  • Earnings per diluted share was $0.23 as compared to $0.35, while adjusted earnings per diluted share was $0.31 as compared to $0.40.*

*See GAAP (U.S. generally accepted accounting principles) to non-GAAP reconciliation attached to this press release

"Overall, we ended 2022 on a positive note as we experienced further improvement in student retention and engagement during the second half of 2022,” said Andrew Hurst, President and Chief Executive Officer. “As we look to 2023, we will continue to optimize investments in technology that will drive operational efficiencies across our academic institutions, while remaining committed to further enhancing student experiences and academic outcomes."

REVENUE

  • For the quarter ended December 31, 2022, revenue of $176.1 million increased 10.2% compared to revenue of $159.9 million for the prior year quarter.
  • For the year ended December 31, 2022, revenue of $695.2 million increased 0.3% compared to revenue of $693.0 million for the prior year.

For the Quarter Ended December 31,

For the Year Ended December 31,

Revenue ($ in thousands)

2022 (1)

2021

% Change

2022 (1)

2021

% Change

CTU

$

108,446

$

95,904

13.1

%

$

419,617

$

408,549

2.7

%

AIUS

67,445

63,712

5.9

%

274,479

283,360

-3.1

%

Corporate and Other

254

243

NM

1,112

1,125

NM

Total

$

176,145

$

159,859

10.2

%

$

695,208

$

693,034

0.3

%

(1) Results of operations include an acquisition completed on December 1, 2022 within CTU and an acquisition completed on July 1, 2022 within AIUS.

TOTAL STUDENT ENROLLMENTS

  • As of December 31, 2022, CTU’s total student enrollments increased 2.0%, while AIUS’ total student enrollments decreased 10.8% as compared to the prior year end.

At December 31,

Total Student Enrollments(1)

2022

2021

% Change

CTU

25,200

24,700

2.0

%

AIUS

14,000

15,700

-10.8

%

Total

39,200

40,400

-3.0

%

(1) Total student enrollments do not include learners participating in: a) non-degree seeking and professional development programs, and b) degree seeking, non-Title IV, self-paced programs at our universities.

OPERATING INCOME

  • For the quarter ended December 31, 2022, operating income decreased by 34.4% to $22.7 million as compared to the prior year quarter.
  • For the year ended December 31, 2022, operating income decreased by 13.0% to $129.6 million as compared to the prior year.

For the Quarter Ended December 31,

For the Year Ended December 31,

Operating Income ($ in thousands)

2022 (1)

2021

% Change

2022 (1)

2021

% Change

CTU

$

34,082

$

35,723

-4.6

%

$

141,622

$

148,481

-4.6

%

AIUS

3,469

10,255

-66.2

%

33,315

39,130

-14.9

%

Corporate and Other

(14,877

)

(11,402

)

NM

(45,300

)

(38,595

)

NM

Total

$

22,674

$

34,576

-34.4

%

$

129,637

$

149,016

-13.0

%

(1) Results of operations include an acquisition completed on December 1, 2022 within CTU and an acquisition completed on July 1, 2022 within AIUS.

ADJUSTED OPERATING INCOME

The Company believes it is useful to present non-GAAP financial measures, which exclude certain significant and non-cash items, as a means to understand the performance of its operations. (See table below and the GAAP to non-GAAP reconciliation attached to this press release for further details.)

  • For the quarter ended December 31, 2022, adjusted operating income of $32.4 million decreased 22.9% compared to adjusted operating income of $42.0 million for the prior year quarter.
  • For the year ended December 31, 2022, adjusted operating income of $164.0 million decreased 6.6% compared to adjusted operating income of $175.5 million for the prior year.

For the Quarter Ended December 31,

For the Year Ended

December 31,

Adjusted Operating Income ($ in thousands)

2022

2021

2022

2021

Operating income

$

22,674

$

34,576

$

129,637

$

149,016

Depreciation and amortization (1)

4,878

4,964

19,734

16,766

Legal fee expense related to certain matters (2)

4,869

2,494

14,597

9,735

Adjusted Operating Income

$

32,421

$

42,034

$

163,968

$

175,517

Increase (Decrease)

-22.9

%

-6.6

%

(1) Amortization relates to definite-lived intangible assets associated with acquisitions.

(2) Legal fee expense associated with (i) responses to the Department of Education (the “Department”) relating to borrower defense to repayment applications from former students, and (ii) acquisition efforts.

NET INCOME AND EARNINGS PER DILUTED SHARE

For the quarter ended December 31, 2022, the Company recorded:

  • Net income of $16.0 million compared to $24.5 million for the prior year quarter.
  • Earnings per diluted share of $0.23 compared to $0.35 for the prior year quarter.
  • Adjusted earnings per diluted share of $0.31 compared to $0.40 for the prior year quarter. (See table below and the GAAP to non-GAAP reconciliation attached to this press release for further details.)

For the year ended December 31, 2022, the Company recorded:

  • Net income of $95.9 million compared to $109.6 million for the prior year.
  • Earnings per diluted share of $1.39 compared to $1.55 for the prior year.
  • Adjusted earnings per diluted share of $1.63 compared to $1.70 for the prior year. (See table below and the GAAP to non-GAAP reconciliation attached to this press release for further details.)

For the Quarter Ended December 31,

For the Year Ended December 31,

2022

2021

2022

2021

Reported Earnings Per Diluted Share

$

0.23

$

0.35

$

1.39

$

1.55

Pre-tax adjustments included in operating expenses:

Amortization for acquired intangible assets (1)

0.03

0.03

0.11

0.06

Legal fee expense related to certain matters (2)

0.07

0.04

0.21

0.14

Tax effect of adjustments (3)

(0.02

)

(0.02

)

(0.08

)

(0.05

)

Adjusted Earnings Per Diluted Share

$

0.31

$

0.40

$

1.63

$

1.70

(1) Amortization relates to definite-lived intangible assets associated with acquisitions.

(2) Legal fee expense associated with (i) responses to the Department relating to borrower defense to repayment applications from former students, and (ii) acquisition efforts.

(3) The tax effect of adjustments was calculated by multiplying the pre-tax adjustments with a tax rate of 25.0%. This tax rate is intended to reflect federal and state taxable jurisdictions as well as the nature of the adjustments.

BALANCE SHEET AND CASH FLOW

  • For the quarter ended December 31, 2022, net cash provided by operating activities was $40.5 million, compared to net cash provided by operating activities of $46.9 million for the prior year quarter.
  • For the year ended December 31, 2022, net cash provided by operating activities was $148.2 million, compared to net cash provided by operating activities of $191.1 million in the prior year.
  • At December 31, 2022 and December 31, 2021, cash, cash equivalents, restricted cash and available-for-sale short-term investments totaled $518.2 million and $499.4 million, respectively.
  • For the year ended December 31, 2022, the Company repurchased 2.1 million shares for $23.1 million at an average price of $11.02 as compared to 2.3 million shares for $25.3 million at an average price of $10.94 for the year ended December 31, 2021.

For the Quarter Ended December 31,

For the Year Ended December 31,

Selected Cash Flow Items ($ in thousands)

2022

2021

% Change

2022

2021

% Change

Net cash provided by operating activities

$

40,546

$

46,910

-13.6

%

$

148,186

$

191,116

-22.5

%

Business acquisitions, net of cash acquired

$

45,271

$

196

NM

$

84,308

$

57,143

47.5

%

Capital expenditures

$

3,515

$

4,177

-15.8

%

$

12,620

$

10,453

20.7

%

OUTLOOK

The Company is providing the following 2023 outlook, subject to the key assumptions identified below. Please see the GAAP to non-GAAP reconciliation for adjusted operating income and adjusted earnings per diluted share attached to this press release for further details.

Total Company Outlook

For Quarter Ending March 31,

For the Year Ending December 31,

OUTLOOK

ACTUAL

OUTLOOK

ACTUAL

2023

2022

2023

2022

Operating Income

$41.3M - $43.3M

$43.7M

$120.6M - $140.6M

$129.6M

Depreciation and amortization

$5.1M

$4.9M

$17.4M

$19.8M

Legal fee expense related to certain matters (1)

$4.6M

$2.3M

$12.0M

$14.6M

Adjusted Operating Income

$51.0M - $53.0M

$50.9M

$150.0M - $170.0M

$164.0M

Earnings Per Diluted Share

$0.47 - $0.49

$0.46

$1.41 - $1.63

$1.39

Amortization of acquired intangible assets

$0.04

$0.02

$0.12

$0.11

Legal fee expense related to certain matters (1)

$0.07

$0.03

$0.17

$0.21

Tax effect of adjustments

($0.03)

($0.01)

($0.07)

($0.08)

Adjusted Earnings Per Diluted Share

$0.55 - $0.57

$0.50

$1.63 - $1.85

$1.63

(1) Legal fee expense associated with (i) responses to the Department relating to borrower defense to repayment applications from former students, and (ii) acquisition efforts.

Operating income, which is the most directly comparable GAAP measure to adjusted operating income, and earnings per diluted share, which is the most directly comparable GAAP measure to adjusted earnings per diluted share, may not follow the same trends stated in the outlook above because of adjustments made for certain significant and non-cash items. The operating income, adjusted operating income, earnings per share and adjusted earnings per share outlook provided above for 2023 are based on the following key assumptions and factors, among others: (i) prospective student interest in the Company’s programs and trends in student retention and engagement remain consistent with management’s estimates, (ii) no significant impact of new or proposed regulations, including recent Department negotiated rulemaking initiatives, or other adverse changes in the legal or regulatory environment, which may require operational changes in the way the Company’s academic institutions enroll, support and educate current and prospective students, among other impacts, (iii) no significant operating impacts from the settlements with the U.S. Federal Trade Commission and state attorneys general or other legal or regulatory matters, (iv) the impact from student loan initiatives implemented by the current administration remains consistent with management's estimates, (v) earnings per diluted share outlook assumes an effective income tax rate of approximately 26.0% for both the first quarter and the full year, and (vi) excludes any future impact from the Company’s stock repurchase program. Although these estimates and assumptions are based upon management’s good faith beliefs regarding current and future circumstances and actions that may be undertaken, actual results could differ materially from these estimates. In addition, decisions the Company makes in the future as it continues to evaluate diverse strategies to enhance stockholder value may impact the outlook provided above.

CONFERENCE CALL INFORMATION

Perdoceo Education Corporation will host a conference call on Thursday, February 23, 2023 at 5:30 p.m. Eastern time to discuss fourth quarter and full year 2022 results and 2023 outlook. Interested parties can access the live webcast of the conference call at www.perdoceoed.com in the Investor Relations section of the website. Participants can also listen to the conference call by dialing 1-844-200-6205 (domestic) or 1-929-526-1599 (international). Both dial-in numbers will use the access code 690929. Viewers can also access the conference call by following this link https://events.q4inc.com/attendee/456229475. Please log-in or dial-in at least 10 minutes prior to the start time to ensure a connection. An archived version of the webcast will be accessible for 90 days at www.perdoceoed.com in the Investor Relations section of the website.

ABOUT PERDOCEO EDUCATION CORPORATION

Perdoceo’s accredited academic institutions offer a quality postsecondary education primarily online to a diverse student population, along with campus-based and blended learning programs. The Company’s academic institutions – Colorado Technical University (“CTU”) and the American InterContinental University System (“AIUS” or “AIU System”) – provide degree programs from the associate through doctoral level as well as non-degree seeking and professional development programs. Perdoceo’s academic institutions offer students industry-relevant and career-focused academic programs that are designed to meet the educational needs of today’s busy adults. CTU and AIUS continue to show innovation in higher education, advancing personalized learning technologies like their intellipath® learning platform and using data analytics and technology to serve and educate students while enhancing overall learning and academic experiences. Perdoceo is committed to providing quality education that closes the gap between learners who seek to advance their careers and employers needing a qualified workforce. For more information, please visit www.perdoceoed.com.

Except for the historical and present factual information contained herein, the matters set forth in this release, including statements identified by words such as “believe,” “will,” “expect,” “continue,” “outlook,” “remain,” “focused on,” “should” and similar expressions, are forward-looking statements as defined in Section 21E of the Securities Exchange Act of 1934, as amended. These statements are based on information currently available to us and are subject to various assumptions, risks, uncertainties and other factors that could cause our results of operations, financial condition, cash flows, performance, business prospects and opportunities to differ materially from those expressed in, or implied by, these statements. Except as expressly required by the federal securities laws, we undertake no obligation to update or revise such factors or any of the forward-looking statements contained herein to reflect future events, developments or changed circumstances, or for any other reason. These risks and uncertainties, the outcomes of which could materially and adversely affect our financial condition and operations, include, but are not limited to, the following: declines in enrollment or interest in our programs; our continued compliance with and eligibility to participate in Title IV Programs under the Higher Education Act of 1965, as amended, and the regulations thereunder (including the 90-10, financial responsibility and administrative capability standards prescribed by the U.S. Department of Education), as well as applicable accreditation standards and state regulatory requirements; the impact of various versions of “borrower defense to repayment” regulations; the final outcome of various legal challenges to the Department's loan discharge and forgiveness efforts; rulemaking by the U.S. Department of Education or any state or accreditor and increased focus by Congress and governmental agencies on, or increased negative publicity about, for-profit education institutions; the success of our initiatives to improve student experiences, retention and academic outcomes; our continued eligibility to participate in educational assistance programs for veterans or other military personnel; increased competition; the impact of management changes; and changes in the overall U.S. economy. Further information about these and other relevant risks and uncertainties may be found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 and its subsequent filings with the Securities and Exchange Commission.

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

December 31,

December 31,

2022

2021

ASSETS

CURRENT ASSETS:

Cash and cash equivalents, unrestricted

$

109,408

$

319,982

Restricted cash

9,476

5,196

Short-term investments

399,315

174,213

Total cash and cash equivalents, restricted cash and short-term investments

518,199

499,391

Student receivables, net

42,551

43,033

Receivables, other

3,457

1,692

Prepaid expenses

8,411

6,919

Inventories

1,904

904

Other current assets

597

2,514

Total current assets

575,119

554,453

NON-CURRENT ASSETS:

Property and equipment, net

26,038

28,355

Right of use asset, net

26,156

36,664

Goodwill

243,540

162,579

Intangible assets, net

53,564

32,208

Student receivables, net

1,850

1,372

Deferred income tax assets, net

24,613

25,114

Other assets

6,488

6,688

TOTAL ASSETS

$

957,368

$

847,433

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:

Lease liability - operating

$

6,555

$

9,400

Accounts payable

13,518

10,838

Accrued expenses:

Payroll and related benefits

40,306

25,312

Advertising and marketing costs

8,977

8,690

Income taxes

7,814

211

Other

14,621

15,180

Deferred revenue

71,590

70,613

Total current liabilities

163,381

140,244

NON-CURRENT LIABILITIES:

Lease liability - operating

27,286

35,549

Other liabilities

40,856

21,530

Total non-current liabilities

68,142

57,079

STOCKHOLDERS' EQUITY:

Preferred stock

-

-

Common stock

894

887

Additional paid-in capital

684,183

674,242

Accumulated other comprehensive loss

(5,447

)

(96

)

Retained earnings

347,839

251,972

Treasury stock

(301,624

)

(276,895

)

Total stockholders' equity

725,845

650,110

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

957,368

$

847,433

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts and percentages)

 

For the Quarter Ended December 31,

2022

% of Total Revenue

2021

% of Total Revenue

REVENUE:

Tuition and fees, net

$

174,012

98.8

%

$

158,185

99.0

%

Other

2,133

1.2

%

1,674

1.0

%

Total revenue

176,145

159,859

OPERATING EXPENSES:

Educational services and facilities

31,217

17.7

%

25,276

15.8

%

General and administrative

114,610

65.1

%

95,043

59.5

%

Depreciation and amortization

4,878

2.8

%

4,964

3.1

%

Asset impairment

2,766

1.6

%

-

0.0

%

Total operating expenses

153,471

87.1

%

125,283

78.4

%

Operating income

22,674

12.9

%

34,576

21.6

%

OTHER INCOME:

Interest income

3,169

1.8

%

136

0.1

%

Interest expense

(102

)

-0.1

%

-

0.0

%

Miscellaneous (expense) income

(1,313

)

-0.7

%

63

0.0

%

Total other income

1,754

1.0

%

199

0.1

%

PRETAX INCOME

24,428

13.9

%

34,775

21.8

%

Provision for income taxes

8,473

4.8

%

10,309

6.4

%

NET INCOME

15,955

9.1

%

24,466

15.3

%

NET INCOME PER SHARE - BASIC:

$

0.24

$

0.35

NET INCOME PER SHARE -DILUTED:

$

0.23

$

0.35

WEIGHTED AVERAGE SHARES OUTSTANDING:

Basic

67,165

69,565

Diluted

68,423

70,335

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Quarter Ended December 31,

(In Thousands)

2022

2021

NET INCOME

$

15,955

$

24,466

OTHER COMPREHENSIVE INCOME (LOSS), net of tax:

Foreign currency translation adjustments

217

(2

)

Unrealized gain (loss) on investments

653

(91

)

Total other comprehensive income (loss)

870

(93

)

COMPREHENSIVE INCOME

$

16,825

$

24,373

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts and percentages)

 

For the Year Ended December 31,

2022

% of Total Revenue

2021

% of Total Revenue

REVENUE:

Tuition and fees, net

$

687,672

98.9

%

$

688,415

99.3

%

Other

7,536

1.1

%

4,619

0.7

%

Total revenue

695,208

693,034

OPERATING EXPENSES:

Educational services and facilities

116,723

16.8

%

108,743

15.7

%

General and administrative

426,120

61.3

%

418,509

60.4

%

Depreciation and amortization

19,734

2.8

%

16,766

2.4

%

Asset impairment

2,994

0.4

%

-

0.0

%

Total operating expenses

565,571

81.4

%

544,018

78.5

%

Operating income

129,637

18.6

%

149,016

21.5

%

OTHER INCOME:

Interest income

6,866

1.0

%

930

0.1

%

Interest expense

(400

)

-0.1

%

(920

)

-0.1

%

Miscellaneous (expense) income

(1,834

)

-0.3

%

41

0.0

%

Total other income

4,632

0.7

%

51

0.0

%

PRETAX INCOME

134,269

19.3

%

149,067

21.5

%

Provision for income taxes

38,402

5.5

%

39,430

5.7

%

NET INCOME

95,867

13.8

%

109,637

15.8

%

NET INCOME PER SHARE - BASIC:

$

1.41

$

1.57

NET INCOME PER SHARE -DILUTED:

$

1.39

$

1.55

WEIGHTED AVERAGE SHARES OUTSTANDING:

Basic

67,934

70,024

Diluted

69,031

70,881

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Year Ended December 31,

(In Thousands)

2022

2021

NET INCOME

$

95,867

$

109,637

OTHER COMPREHENSIVE LOSS, net of tax:

Foreign currency translation adjustments

(166

)

(177

)

Unrealized loss on investments

(5,185

)

(283

)

Total other comprehensive loss

(5,351

)

(460

)

COMPREHENSIVE INCOME

$

90,516

$

109,177

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

For the Year Ended December 31,

2022

2021

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$

95,867

$

109,637

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

Asset impairment

2,994

-

Depreciation and amortization expense

19,734

16,766

Bad debt expense

41,574

44,344

Compensation expense related to share-based awards

8,751

14,972

Deferred income taxes

(720

)

15,330

Changes in operating assets and liabilities:

Student receivables, gross

6,380

6,631

Allowance for credit losses

(38,992

)

(47,417

)

Receivables, other

(1,670

)

5,396

Inventories, prepaid expenses, and other current assets

2,640

3,285

Other non-current assets

843

72

Accounts payable

1,922

(2,744

)

Accrued expenses and other non-current liabilities

22,332

(3,404

)

Deferred revenue

(11,767

)

30,724

Right of use asset and lease liability

(1,702

)

(2,476

)

Net cash provided by operating activities

148,186

191,116

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of available-for-sale investments

(492,100

)

(269,739

)

Sales of available-for-sale investments

262,277

391,659

Purchases of property and equipment

(12,620

)

(10,453

)

Business acquisitions, net of cash acquired

(84,308

)

(57,143

)

Net cash (used in) provided by investing activities

(326,751

)

54,324

CASH FLOWS FROM FINANCING ACTIVITIES:

Purchase of treasury stock

(23,117

)

(25,296

)

Issuance of common stock

1,197

861

Payments of employee tax associated with stock compensation

(1,612

)

(5,511

)

Release of cash held in escrow

(4,197

)

-

Net cash used in financing activities

(27,729

)

(29,946

)

NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

(206,294

)

215,494

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of the period

325,178

109,684

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of the period

$

118,884

$

325,178

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

 

UNAUDITED SELECTED SEGMENT INFORMATION

(In thousands, except percentages)

 

For the Quarter Ended December 31,

2022(1)

2021

REVENUE:

CTU

$

108,446

$

95,904

AIUS

67,445

63,712

Corporate and Other

254

243

Total

$

176,145

$

159,859

OPERATING INCOME (LOSS):

CTU

$

34,082

$

35,723

AIUS

3,469

10,255

Corporate and Other

(14,877

)

(11,402

)

Total

$

22,674

$

34,576

OPERATING MARGIN (LOSS):

CTU

31.4

%

37.2

%

AIUS

5.1

%

16.1

%

Corporate and Other

NM

NM

Total

12.9

%

21.6

%

(1) Results of operations include an acquisition completed on December 1, 2022 within CTU and an acquisition completed on July 1, 2022 within AIUS.

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

UNAUDITED SELECTED SEGMENT INFORMATION

(In thousands, except percentages)

 

For the Year Ended December 31,

2022(1)

2021

REVENUE:

CTU

$

419,617

$

408,549

AIUS

274,479

283,360

Corporate and Other

1,112

1,125

Total

$

695,208

$

693,034

OPERATING INCOME (LOSS):

CTU

$

141,622

$

148,481

AIUS

33,315

39,130

Corporate and Other

(45,300

)

(38,595

)

Total

$

129,637

$

149,016

OPERATING MARGIN (LOSS):

CTU

33.8

%

36.3

%

AIUS

12.1

%

13.8

%

Corporate and Other

NM

NM

Total

18.6

%

21.5

%

(1) Results of operations include an acquisition completed on December 1, 2022 within CTU and an acquisition completed on July 1, 2022 within AIUS.

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

 

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP ITEMS (1)

(In thousands, unless otherwise noted)

 

For the Quarter Ended December 31,

For the Year Ended December 31,

ACTUAL

ACTUAL

Adjusted Operating Income

2022

2021

2022

2021

Operating income

$

22,674

$

34,576

$

129,637

$

149,016

Depreciation and amortization (2)

4,878

4,964

19,734

16,766

Legal fee expense related to certain matters (3)

4,869

2,494

14,597

9,735

Adjusted Operating Income

$

32,421

$

42,034

$

163,968

$

175,517

For the Quarter Ending March 31,

For the Year Ending December 31,

OUTLOOK

ACTUAL

OUTLOOK

ACTUAL

2023

2022

2023

2022

Operating income

$41.3M - $43.3M

$

43,693

$120.6M - $140.6M

$

129,637

Depreciation and amortization (2)

5.1M

4,882

17.4M

19,734

Legal fee expense related to certain matters (3)

4.6M

2,347

12.0M

14,597

Adjusted Operating Income

$51.0M - $53.0M

$

50,922

$150.0M - $170.0M

$

163,968

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP ITEMS (1) (cont’d)

For the Quarter Ended December 31,

For the Year Ended December 31,

ACTUAL

ACTUAL

2022

2021

2022

2021

Reported Earnings Per Diluted Share

$

0.23

$

0.35

$

1.39

$

1.55

Pre-tax adjustments included in operating expenses:

Amortization for acquired intangible assets (2)

0.03

0.03

0.11

0.06

Legal fee expense related to certain matters (3)

0.07

0.04

0.21

0.14

Total pre-tax adjustments

$

0.10

$

0.07

$

0.32

$

0.20

Tax effect of adjustments (4)

(0.02

)

(0.02

)

(0.08

)

(0.05

)

Total adjustments after tax

0.08

0.05

0.24

0.15

Adjusted Earnings Per Diluted Share

$

0.31

$

0.40

$

1.63

$

1.70

For the Quarter Ending March 31,

For the Year Ending December 31,

OUTLOOK

ACTUAL

OUTLOOK

ACTUAL

2023

2022

2023

2022

Reported Earnings Per Diluted Share

$0.47 - $0.49

$

0.46

$1.41 -$ 1.63

$

1.39

Pre-tax adjustments included in operating expenses:

Amortization for acquired intangible assets (2)

0.04

0.02

0.12

0.11

Legal fee expense related to certain matters (3)

0.07

0.03

0.17

0.21

Total pre-tax adjustments

$

0.11

$

0.05

$

0.29

$

0.32

Tax effect of adjustments (4)

(0.03)

(0.01

)

($0.07)

(0.08

)

Total adjustments after tax

0.08

0.04

0.22

0.24

Adjusted Earnings Per Diluted Share

$0.55 - $0.57

$

0.50

$1.63 - $1.85

$

1.63

PERDOCEO EDUCATION CORPORATION AND SUBSIDIARIES UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP ITEMS (1) (cont’d)

(1) The Company believes it is useful to present non-GAAP financial measures which exclude certain significant and non-cash items as a means to understand the performance of its operations. As a general matter, the Company uses non-GAAP financial measures in conjunction with results presented in accordance with GAAP to help analyze the performance of its operations, assist with preparing the annual operating plan, and measure performance for some forms of compensation. In addition, the Company believes that non-GAAP financial information is used by analysts and others in the investment community to analyze the Company’s historical results and to provide estimates of future performance.

The Company believes adjusted operating income and adjusted earnings per diluted share allow it to analyze and assess its operations and compare current operating results with the operational performance of other companies in its industry because it does not give effect to potential differences caused by items it does not consider reflective of underlying operating performance, such as amortization for acquired intangible assets, significant legal settlements and legal fee expense related to certain matters. The Company believes the items it is adjusting for are not normal operating expenses necessary to run its business. In evaluating adjusted operating income and adjusted earnings per diluted share, investors should be aware that in the future the Company may incur expenses similar to the adjustments presented above. The presentation of adjusted operating income and adjusted earnings per diluted share should not be construed as an inference that the Company's future results will be unaffected by expenses that are unusual, non-routine or non-recurring. Adjusted operating income and adjusted earnings per diluted share have limitations as an analytical tool, and should not be considered in isolation, or as a substitute for net income, operating income, earnings per diluted share, or any other performance measure derived in accordance and reported under GAAP or as an alternative to cash flow from operating activities or as a measure of liquidity.

Non-GAAP financial measures, when viewed in a reconciliation to corresponding GAAP financial measures, provide an additional way of viewing the Company’s results of operations and the factors and trends affecting the Company’s business. Non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding financial results presented in accordance with GAAP.

Results of operations include the Coding Dojo acquisition as of December 1, 2022, the CalSouthern acquisition as of July 1, 2022, the DigitalCrafts acquisition as of August 2, 2021 and the Hippo acquisition as of September 10, 2021.

(2) Amortization for acquired intangible assets relate to definite-lived intangible assets associated with acquisitions.

(3) Legal fee expense associated with (i) responses to the Department relating to borrower defense to repayment applications from former students, and (ii) acquisition efforts.

(4) The tax effect of adjustments was calculated by multiplying the pre-tax adjustments with a tax rate of 25.0%. This tax rate is intended to reflect federal and state taxable jurisdictions as well as the nature of the adjustments.

Investors: Alpha IR Group Davis Snyder (312) 445-2870 PRDO@alpha-ir.com Or Media: Perdoceo Education Corporation (847) 585-2600 media@perdoceoed.com

Source: Perdoceo Education Corporation