Strategic Education, Inc.NASDAQ: STRA

Strategic Education, Inc. Reports Fourth Quarter 2023 Results

· Issued by Strategic Education, Inc. via Business Wire

HERNDON, Va.--(BUSINESS WIRE)-- Strategic Education, Inc. (Strategic Education) (NASDAQ: STRA) today announced financial results for the period ended December 31, 2023.

“During 2023, we delivered strong enrollment, revenue, and earnings growth and are proud of the organization’s ongoing commitment to the success of our students,” said Karl McDonnell, Chief Executive Officer of Strategic Education. “As we begin a new year, we look toward continued strength in the U.S. Higher Education segment driven by employer affiliated enrollment; strong growth in the Education Technology Services segment, including Sophia subscription growth; and a return to total enrollment growth in the Australia/New Zealand segment.”

STRATEGIC EDUCATION CONSOLIDATED RESULTS

Three Months Ended December 31

  • Revenue increased 12.1% to $302.7 million compared to $269.9 million for the same period in 2022. Revenue on a constant currency basis increased 12.5% to $303.6 million in the fourth quarter of 2023 compared to $269.9 million for the same period in 2022.
  • Income from operations was $54.2 million or 17.9% of revenue, compared to $27.6 million or 10.2% of revenue for the same period in 2022. Adjusted income from operations, which is a non-GAAP financial measure, was $56.6 million compared to $27.2 million for the same period in 2022. The adjusted operating income margin, which is a non-GAAP financial measure, was 18.7% compared to 10.1% for the same period in 2022. For more details on non-GAAP financial measures, refer to the information in the Non-GAAP Financial Measures section of this press release.
  • Net income was $39.1 million compared to $18.3 million for the same period in 2022. Adjusted net income, which is a non-GAAP financial measure, was $40.4 million compared to $18.7 million for the same period in 2022.
  • Adjusted EBITDA, which is a non-GAAP financial measure, was $74.4 million compared to $45.2 million for the same period in 2022.
  • Diluted earnings per share was $1.63 compared to $0.77 for the same period in 2022. Adjusted diluted earnings per share, which is a non-GAAP financial measure, increased to $1.68 from $0.78 for the same period in 2022. Adjusted diluted earnings per share on a constant currency basis, which is a non-GAAP financial measure, was $1.70. Diluted weighted average shares outstanding increased slightly to 23,968,000 from 23,911,000 for the same period in 2022.

Year Ended December 31

  • Revenue increased 6.3% to $1,132.9 million compared to $1,065.5 million in 2022. Revenue on a constant currency basis increased 7.4% to $1,143.9 million in 2023 compared to $1,065.5 million in 2022.
  • Income from operations was $95.3 million or 8.4% of revenue, compared to $70.8 million or 6.6% of revenue in 2022. Adjusted income from operations, which is a non-GAAP financial measure, was $124.6 million in 2023 compared to $88.3 million in 2022. The adjusted operating income margin, which is a non-GAAP financial measure, was 11.0% compared to 8.3% in 2022. For more details on non-GAAP financial measures, refer to the information in the Non-GAAP Financial Measures section of this press release.
  • Net income was $69.8 million in 2023 compared to $46.7 million in 2022. Adjusted net income, which is a non-GAAP financial measure, was $89.1 million compared to $60.3 million in 2022.
  • Adjusted EBITDA, which is a non-GAAP financial measure, was $196.5 million compared to $163.1 million in 2022.
  • Diluted earnings per share was $2.91 compared to $1.94 in 2022. Adjusted diluted earnings per share, which is a non-GAAP financial measure, increased to $3.72 from $2.51 in 2022. Adjusted diluted earnings per share on a constant currency basis, which is a non-GAAP financial measure, was $3.78. Diluted weighted average shares outstanding decreased slightly to 23,956,000 from 23,998,000 in 2022.

U.S. Higher Education Segment Highlights

  • The U.S. Higher Education segment (USHE) is comprised of Capella University and Strayer University.
  • For the fourth quarter, student enrollment within USHE increased 10.5% to 86,233 compared to 78,062 for the same period in 2022. Full-year 2023 student enrollment within USHE increased 6.8% compared to 2022.
  • For the fourth quarter, FlexPath enrollment was 21% of USHE enrollment compared to 19% for the same period in 2022.
  • Revenue increased 8.9% to $217.6 million in the fourth quarter of 2023 compared to $199.7 million for the same period in 2022, driven by higher fourth quarter enrollment.
  • Income from operations was $32.9 million in the fourth quarter of 2023 compared to $13.2 million for the same period in 2022. The operating income margin was 15.1%, compared to 6.6% for the same period in 2022.

Education Technology Services Segment Highlights

  • The Education Technology Services segment (ETS) is comprised primarily of Enterprise Partnerships, Sophia Learning, and Workforce Edge.
  • For the fourth quarter, employer affiliated enrollment was 27.7% of USHE enrollment compared to 24.7% for the same period in 2022. Full-year 2023 employer affiliated enrollment was 27.2% of USHE enrollment compared to 24.4% in 2022.
  • For the fourth quarter, average total subscribers at Sophia Learning increased approximately 44% from the same period in 2022.
  • As of December 31, 2023, Workforce Edge had a total of 65 corporate agreements, collectively employing approximately 1,460,000 employees.
  • Revenue increased 30.7% to $21.9 million in the fourth quarter of 2023 compared to $16.7 million for the same period in 2022, driven by growth in Sophia Learning subscriptions and employer affiliated enrollment.
  • Income from operations was $8.8 million in the fourth quarter of 2023 compared to $4.0 million for the same period in 2022. The operating income margin was 40.3%, compared to 24.1% for the same period in 2022.

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 decreased 2.0% to 19,252 compared to 19,651 for the same period in 2022. Full-year 2023 student enrollment within ANZ decreased 3.6% compared to 2022.
  • Revenue increased 18.2% to $63.3 million in the fourth quarter of 2023 compared to $53.5 million for the same period in 2022, driven by higher revenue-per-student. Revenue on a constant currency basis increased 20.0% to $64.2 million in the fourth quarter of 2023 compared to $53.5 million for the same period in 2022, driven by higher revenue-per-student.
  • Income from operations was $14.9 million in the fourth quarter of 2023 compared to $10.0 million for the same period in 2022. The operating income margin was 23.5%, compared to 18.6% for the same period in 2022. Income from operations on a constant currency basis was $15.2 million in the fourth quarter of 2023 compared to $10.0 million for the same period in 2022. The operating income margin on a constant currency basis was 23.7%, compared to 18.6% for the same period in 2022.

Balance Sheet and Cash Flow

At December 31, 2023, Strategic Education had cash, cash equivalents, and marketable securities of $208.7 million, and $61.4 million outstanding under its revolving credit facility. Cash provided by operations in 2023 was $117.1 million compared to $126.1 million in 2022. Capital expenditures for 2023 were $36.9 million compared to $43.2 million in 2022.

For the fourth quarter of 2023, consolidated bad debt expense as a percentage of revenue was 3.7%, compared to 4.9% of revenue for the same period in 2022.

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 18, 2024 to shareholders of record as of March 11, 2024.

CONFERENCE CALL WITH MANAGEMENT

Strategic Education will host a conference call to discuss its fourth quarter 2023 results at 10:00 a.m. (ET) today. This 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. To participate in the live call, investors should register here prior to the call to receive dial-in information and a PIN.

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 Capella University and Strayer 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-level 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 and other action by the Department of Education or other governmental entities, including without limitation action related to borrower defense to repayment applications, gainful employment, 90/10, and increased focus by the U.S. Congress on for-profit education institutions;
  • competitive factors;
  • risks associated with the ultimate impact of COVID-19 on people and economies;
  • 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 in Australia and New Zealand;
  • the risk that the benefits of the acquisition of Torrens University and associated assets in Australia 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 in Australia 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 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

December 31,

For the twelve months ended

December 31,

2022

2023

2022

2023

Revenues

$

269,938

$

302,702

$

1,065,480

$

1,132,924

Costs and expenses:

Instructional and support costs

152,167

153,751

597,321

623,903

General and administration

90,558

92,377

379,817

384,443

Amortization of intangible assets

3,396

1,093

14,350

11,457

Merger and integration costs

184

209

1,117

1,544

Restructuring costs

(4,014

)

1,048

2,115

16,256

Total costs and expenses

242,291

248,478

994,720

1,037,603

Income from operations

27,647

54,224

70,760

95,321

Other income (expense)

(58

)

994

(1,191

)

5,405

Income before income taxes

27,589

55,218

69,569

100,726

Provision for income taxes

9,260

16,089

22,899

30,935

Net income

$

18,329

$

39,129

$

46,670

$

69,791

Earnings per share:

Basic

$

0.78

$

1.67

$

1.97

$

2.98

Diluted

$

0.77

$

1.63

$

1.94

$

2.91

Weighted average shares outstanding:

Basic

23,421

23,367

23,679

23,403

Diluted

23,911

23,968

23,998

23,956

 
 
 
 

STRATEGIC EDUCATION, INC. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share data) 

 

December 31,

2022

December 31,

2023

ASSETS

Current assets:

Cash and cash equivalents

$

213,667

$

168,481

Marketable securities

9,156

39,728

Tuition receivable, net

62,953

76,102

Other current assets

43,285

44,758

Total current assets

329,061

329,069

Property and equipment, net

132,845

118,529

Right-of-use lease assets

125,248

119,202

Marketable securities, non-current

13,123

483

Intangible assets, net

260,541

251,623

Goodwill

1,251,277

1,251,888

Other assets

49,652

54,419

Total assets

$

2,161,747

$

2,125,213

LIABILITIES & STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable and accrued expenses

$

90,588

$

90,888

Income taxes payable

6,989

2,200

Contract liabilities

88,488

92,341

Lease liabilities

23,879

24,190

Total current liabilities

209,944

209,619

Long-term debt

101,396

61,400

Deferred income tax liabilities

34,605

28,338

Lease liabilities, non-current

134,006

127,735

Other long-term liabilities

46,006

45,603

Total liabilities

525,957

472,695

Commitments and contingencies

Stockholders’ equity:

Common stock, par value $0.01; 32,000,000 shares authorized; 24,402,891 and 24,406,816 shares issued and outstanding at December 31, 2022 and December 31, 2023, respectively

244

244

Additional paid-in capital

1,510,924

1,517,650

Accumulated other comprehensive loss

(35,068

)

(34,247

)

Retained earnings

159,690

168,871

Total stockholders’ equity

1,635,790

1,652,518

Total liabilities and stockholders’ equity

$

2,161,747

$

2,125,213

 
 
 
 

STRATEGIC EDUCATION, INC. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) 

 

For the year ended

December 31,

2022

2023

Cash flows from operating activities:

Net income

$

46,670

$

69,791

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

Gain on sale of property and equipment

(2,886

)

(2,136

)

Amortization of deferred financing costs

552

557

Amortization of investment discount/premium

32

(65

)

Depreciation and amortization

63,124

57,313

Deferred income taxes

(8,667

)

(6,322

)

Stock-based compensation

21,792

19,772

Impairment of right-of-use lease assets

1,185

5,135

Changes in assets and liabilities:

Tuition receivable, net

(12,558

)

(12,874

)

Other assets

3,584

(7,631

)

Accounts payable and accrued expenses

(4,339

)

552

Income taxes payable and income taxes receivable

7,580

(4,688

)

Contract liabilities

18,960

4,495

Other liabilities

(8,977

)

(6,780

)

Net cash provided by operating activities

126,052

117,119

Cash flows from investing activities:

Cash paid for acquisition, net of cash acquired

(800

)

(530

)

Purchases of property and equipment

(43,170

)

(36,943

)

Purchases of marketable securities

—

(26,905

)

Proceeds from marketable securities

6,420

9,800

Proceeds from sale of property and equipment

6,525

5,890

Proceeds from other investments

—

457

Other investments

(335

)

(314

)

Net cash used in investing activities

(31,360

)

(48,545

)

Cash flows from financing activities:

Common dividends paid

(59,240

)

(58,780

)

Payments on long-term debt

(40,000

)

(40,000

)

Net payments for stock awards

(3,004

)

(4,828

)

Repurchase of common stock

(40,116

)

(9,999

)

Net cash used in financing activities

(142,360

)

(113,607

)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

(4,090

)

(496

)

Net decrease in cash, cash equivalents, and restricted cash

(51,758

)

(45,529

)

Cash, cash equivalents, and restricted cash — beginning of period

279,212

227,454

Cash, cash equivalents, and restricted cash — end of period

$

227,454

$

181,925

 
 
 
 

STRATEGIC EDUCATION, INC. UNAUDITED SEGMENT REPORTING (in thousands) 

 

For the three months ended

December 31,

For the twelve months ended

December 31,

2022

2023

2022

2023

Revenues:

U.S. Higher Education

$

199,688

$

217,551

$

770,979

$

818,953

Australia/New Zealand

53,515

63,279

230,747

233,518

Education Technology Services

16,735

21,872

63,754

80,453

Consolidated revenues

$

269,938

$

302,702

$

1,065,480

$

1,132,924

Income from operations:

U.S. Higher Education

$

13,219

$

32,886

$

38,605

$

59,628

Australia/New Zealand

9,967

14,878

30,473

35,862

Education Technology Services

4,027

8,810

19,264

29,088

Amortization of intangible assets

(3,396

)

(1,093

)

(14,350

)

(11,457

)

Merger and integration costs

(184

)

(209

)

(1,117

)

(1,544

)

Restructuring costs

4,014

(1,048

)

(2,115

)

(16,256

)

Consolidated income from operations

$

27,647

$

54,224

$

70,760

$

95,321

 
 
 

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) amortization and depreciation expense related to intangible assets and software assets associated with the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand, (2) 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, lease and fixed asset impairment charges, gains on sale of real estate and early termination of leased facilities, and other costs associated with the Company’s restructuring activities, (4) income/loss recognized from the Company’s investments in partnership interests and other investments, and (5) discrete tax adjustments utilizing an adjusted effective income tax rate of 30.0% for the three months ended December 31, 2022 and 2023, and adjusted effective income tax rates of 30.4% and 30.0% for the twelve months ended December 31, 2022 and 2023, respectively. To illustrate currency impacts to operating results, 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 for the three and twelve months ended December 31, 2023 are also presented on a constant currency basis utilizing an exchange rate of 0.66 and 0.69 Australian Dollars to U.S. Dollars, respectively, which were the average exchange rates for the same periods in 2022. We define EBITDA as net income before other income (expense), 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, and the amounts in (2) and (3) 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 OPERATING MARGIN, ADJUSTED INCOME BEFORE INCOME TAXES, ADJUSTED NET INCOME, AND ADJUSTED EPS (in thousands, except per share data) 

 

For the three months ended December 31, 2022

Non-GAAP Adjustments

As Reported

(GAAP)

Amortization

of intangible

assets(1)

Merger and

integration

costs(2)

Restructuring

costs(3)

Income from

other

investments(4)

Tax

adjustments(5)

As Adjusted

(Non-GAAP)

Revenues

$

269,938

$

—

$

—

$

—

$

—

$

—

$

269,938

Total costs and expenses

$

242,291

$

(3,396

)

$

(184

)

$

4,014

$

—

$

—

$

242,725

Income from operations

$

27,647

$

3,396

$

184

$

(4,014

)

$

—

$

—

$

27,213

Operating margin

10.2

%

10.1

%

Income before income taxes

$

27,589

$

3,396

$

184

$

(4,014

)

$

(401

)

$

—

$

26,754

Net income

$

18,329

$

3,396

$

184

$

(4,014

)

$

(401

)

$

1,246

$

18,740

Earnings per share:

Diluted

$

0.77

$

0.78

Weighted average shares outstanding:

Diluted

23,911

23,911

 
 

For the three months ended December 31, 2023

Non-GAAP Adjustments

As Reported

(GAAP)

Amortization

of intangible

assets(1)

Merger and

integration

costs(2)

Restructuring

costs(3)

Loss from

other

investments(4)

Tax

adjustments(5)

As Adjusted

(Non-GAAP)

Revenues

$

302,702

$

—

$

—

$

—

$

—

$

—

$

302,702

Total costs and expenses

$

248,478

$

(1,093

)

$

(209

)

$

(1,048

)

$

—

$

—

$

246,128

Income from operations

$

54,224

$

1,093

$

209

$

1,048

$

—

$

—

$

56,574

Operating margin

17.9

%

18.7

%

Income before income taxes

$

55,218

$

1,093

$

209

$

1,048

$

108

$

—

$

57,676

Net income

$

39,129

$

1,093

$

209

$

1,048

$

108

$

(1,214

)

$

40,373

Earnings per share:

Diluted

$

1.63

$

1.68

Weighted average shares outstanding:

Diluted

23,968

23,968

 
 

For the twelve months ended December 31, 2022

Non-GAAP Adjustments

As Reported

(GAAP)

Amortization

of intangible

assets(1)

Merger and

integration

costs(2)

Restructuring

costs(3)

Income from

other

investments(4)

Tax

adjustments(5)

As Adjusted

(Non-GAAP)

Revenues

$

1,065,480

$

—

$

—

$

—

$

—

$

—

$

1,065,480

Total costs and expenses

$

994,720

$

(14,350

)

$

(1,117

)

$

(2,115

)

$

—

$

—

$

977,138

Income from operations

$

70,760

$

14,350

$

1,117

$

2,115

$

—

$

—

$

88,342

Operating margin

6.6

%

8.3

%

Income before income taxes

$

69,569

$

14,350

$

1,117

$

2,115

$

(579

)

$

—

$

86,572

Net income

$

46,670

$

14,350

$

1,117

$

2,115

$

(579

)

$

(3,419

)

$

60,254

Earnings per share:

Diluted

$

1.94

$

2.51

Weighted average shares outstanding:

Diluted

23,998

23,998

 
 

For the twelve months ended December 31, 2023

Non-GAAP Adjustments

As Reported

(GAAP)

Amortization

of intangible

assets(1)

Merger and

integration

costs(2)

Restructuring

costs(3)

Income from

other

investments(4)

Tax

adjustments(5)

As Adjusted

(Non-GAAP)

Revenues

$

1,132,924

$

—

$

—

$

—

$

—

$

—

$

1,132,924

Total costs and expenses

$

1,037,603

$

(11,457

)

$

(1,544

)

$

(16,256

)

$

—

$

—

$

1,008,346

Income from operations

$

95,321

$

11,457

$

1,544

$

16,256

$

—

$

—

$

124,578

Operating margin

8.4

%

11.0

%

Income before income taxes

$

100,726

$

11,457

$

1,544

$

16,256

$

(2,718

)

$

—

$

127,265

Net income

$

69,791

$

11,457

$

1,544

$

16,256

$

(2,718

)

$

(7,245

)

$

89,085

Earnings per share:

Diluted

$

2.91

$

3.72

Weighted average shares outstanding:

Diluted

23,956

23,956

(1)

Reflects amortization and depreciation expense of intangible assets and software assets acquired through the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand. 

(2)

Reflects 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)

Reflects severance costs, lease and fixed asset impairment charges, gains on sale of real estate and early termination of leased facilities, and other costs associated with the Company’s restructuring activities. 

(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 an adjusted effective income tax rate of 30.0% for the three months ended December 31, 2022 and 2023, and adjusted effective income tax rates of 30.4% and 30.0% for the twelve months ended December 31, 2022 and 2023, respectively. 

 
 
 
 

STRATEGIC EDUCATION, INC. UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES 2023 AS ADJUSTED WITH CONSTANT CURRENCY (in thousands, except per share data) 

 

For the three months ended

December 31, 2023

For the twelve months ended

December 31, 2023

As Adjusted

(Non-GAAP)

Constant

currency

adjustment(1)

As Adjusted

with Constant

Currency

(Non-GAAP)

As Adjusted

(Non-GAAP)

Constant

currency

adjustment(1)

As Adjusted

with Constant

Currency

(Non-GAAP)

Revenues

$

302,702

$

922

$

303,624

$

1,132,924

$

10,937

$

1,143,861

Total costs and expenses

$

246,128

$

555

$

246,683

$

1,008,346

$

8,925

$

1,017,271

Income from operations

$

56,574

$

367

$

56,941

$

124,578

$

2,012

$

126,590

Operating margin

18.7

%

18.8

%

11.0

%

11.1

%

Income before income taxes

$

57,676

$

369

$

58,045

$

127,265

$

2,106

$

129,371

Net income

$

40,373

$

258

$

40,631

$

89,085

$

1,475

$

90,560

Earnings per share:

Diluted

$

1.68

$

1.70

$

3.72

$

3.78

Weighted average shares outstanding:

Diluted

23,968

23,968

23,956

23,956

(1)

Reflects an adjustment to translate foreign currency results for the three and twelve months ended December 31, 2023 at a constant exchange rate of 0.66 and 0.69 Australian Dollars to U.S. Dollars, respectively, which were the average exchange rates for the same periods in 2022.

 
 
 
 

STRATEGIC EDUCATION, INC. UNAUDITED NON-GAAP SEGMENT REPORTING (in thousands) 

 

For the three months ended

December 31,

For the twelve months ended

December 31,

2022

2023

2022

2023

Revenues:

U.S. Higher Education

$

199,688

$

217,551

$

770,979

$

818,953

Australia/New Zealand

53,515

63,279

230,747

233,518

Education Technology Services

16,735

21,872

63,754

80,453

Consolidated revenues

269,938

302,702

1,065,480

1,132,924

Income from operations:

U.S. Higher Education

$

13,219

$

32,886

$

38,605

$

59,628

Australia/New Zealand

9,967

14,878

30,473

35,862

Education Technology Services

4,027

8,810

19,264

29,088

Amortization of intangible assets

(3,396

)

(1,093

)

(14,350

)

(11,457

)

Merger and integration costs

(184

)

(209

)

(1,117

)

(1,544

)

Restructuring costs

4,014

(1,048

)

(2,115

)

(16,256

)

Consolidated income from operations

27,647

54,224

70,760

95,321

Adjustments to consolidated income from operations:

Amortization of intangible assets

3,396

1,093

14,350

11,457

Merger and integration costs

184

209

1,117

1,544

Restructuring costs

(4,014

)

1,048

2,115

16,256

Total adjustments to consolidated income from operations

(434

)

2,350

17,582

29,257

Adjusted income from operations by segment:

U.S. Higher Education

13,219

32,886

38,605

59,628

Australia/New Zealand

9,967

14,878

30,473

35,862

Education Technology Services

4,027

8,810

19,264

29,088

Total adjusted income from operations

$

27,213

$

56,574

$

88,342

$

124,578

 
 
 
 

STRATEGIC EDUCATION, INC. UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES ADJUSTED EBITDA (in thousands) 

 

For the three months ended

December 31,

For the twelve months ended

December 31,

2022

2023

2022

2023

Net income

$

18,329

$

39,129

$

46,670

$

69,791

Provision for income taxes

9,260

16,089

22,899

30,935

Other (income) expense

58

(994

)

1,191

(5,405

)

Gain on sale of property and equipment

(2,886

)

—

(2,886

)

(2,136

)

Depreciation and amortization

13,931

12,432

63,124

57,313

EBITDA (1)

38,692

66,656

130,998

150,498

Stock-based compensation

5,583

4,570

21,792

19,772

Merger and integration costs (2)

184

209

1,170

1,208

Restructuring costs (3)

(1,128

)

907

2,521

17,500

Cloud computing amortization (4)

1,898

2,024

6,640

7,547

Adjusted EBITDA (1)

$

45,229

$

74,366

$

163,121

$

196,525

(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 Capella Education Company and the Company’s acquisition of Torrens University and associated assets in Australia and New Zealand. Excludes $0.1 million and $0.3 million of depreciation and amortization for the twelve months ended December 31, 2022 and 2023, respectively. 

(3)

Reflects severance costs, lease and fixed asset impairment charges, gains on sale of real estate and early termination of leased facilities, and other costs associated with the Company’s restructuring activities. Excludes $2.9 million of gain on the sale of property and equipment for the three and twelve months ended December 31, 2022, and $2.1 million of gain on the sale of property and equipment for the twelve months ended December 31, 2023. Excludes $2.5 million and $0.4 million of depreciation and amortization expense for the twelve months ended December 31, 2022 and 2023, respectively. Excludes $0.1 million and $0.5 million of stock-based compensation expense for the three and twelve months ended December 31, 2023, respectively.

(4)

Reflects amortization expense associated with deferred implementation costs incurred in cloud computing arrangements.

Terese Wilke Director of Investor Relations Strategic Education, Inc. (612) 977-6331 terese.wilke@strategiced.com

Source: Strategic Education, Inc.