Forward-Looking Statements
This Quarterly Report on Form 10-Q (this Form 10-Q) contains "forward-looking
statements" within the meaning of the federal securities laws, which involve
risks and uncertainties. You can identify forward-looking statements because
they contain words such as "believes," "expects," "may," "will," "should,"
"seeks," "approximately," "intends," "plans," "estimates" or "anticipates" or
similar expressions that concern our strategy, plans or intentions. All
statements we make relating to estimated and projected earnings, costs,
expenditures, cash flows, growth rates and financial results, and all statements
we make relating to (i) our exploration of strategic alternatives and potential
future plans, strategies or transactions that may be identified, explored or
implemented as a result of such review process, (ii) our planned divestitures,
the expected proceeds generated therefrom, the expected reduction in revenue
resulting therefrom and any resulting litigation or dispute therewith, and (iii)
the potential impact of the COVID-19 pandemic on our business or the global
economy as a whole, are forward-looking statements. In addition, we, through our
senior management, from time to time make forward-looking public statements
concerning our expected future operations and performance and other
developments. All of these forward-looking statements are subject to risks and
uncertainties that may change at any time, including, with respect to our
exploration of strategic alternatives, risks and uncertainties as to the terms,
timing, structure, benefits and costs of any divestiture or separation
transaction and whether one will be consummated at all, and the impact of any
divestiture or separation transaction on our remaining businesses. Accordingly,
our actual results may differ materially from those we expected. We derive most
of our forward-looking statements from our operating budgets and forecasts,
which are based upon many detailed assumptions. While we believe that our
assumptions are reasonable, we caution that it is very difficult to predict the
impact of known factors, and, of course, it is impossible for us to anticipate
all factors that could affect our actual results. Important factors that could
cause actual results to differ materially from our expectations, including,
without limitation, in conjunction with the forward-looking statements included
in this Form 10-Q, are disclosed in "Item 1-Business," and "Item 1A-Risk
Factors" of our Annual Report on Form 10-K for the fiscal year ended December
31, 2019 (the 2019 Form 10-K), as updated by Part II, "Item 1A-Risk Factors" of
our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020 and
June 30, 2020. Some of the factors that we believe could affect our results
include:
•the risks and uncertainties related to the long-term effect to the Company of
the COVID-19 pandemic and its resurgence, including, but not limited to, its
effect on student enrollment, tuition pricing, and collections in future
periods;
•the risks associated with conducting our global operations, including complex
business, foreign currency, political, legal, regulatory, tax and economic
risks;
•the risks associated with our exploration of strategic alternatives, including
possible disruption to our ongoing businesses and increased transaction-related
expenses;
•our ability to effectively manage the growth of our business, implement common
operating models within our country networks and increase our operating
leverage;
•the development and expansion of our operations and the effect of new
technology applications in the educational services industry;
•our ability to successfully complete previously announced divestitures;
•the effect of existing international and U.S. laws and regulations governing
our business or changes to those laws and regulations or in their application to
our business;
•changes in the political, economic and business climate in the international or
the U.S. markets where we operate;
•risks of downturns in general economic conditions and in the educational
services and education technology industries that could, among other things,
impair our goodwill and intangible assets;
•possible increased competition from other educational service providers;
•market acceptance of new service offerings by us or our competitors and our
ability to predict and respond to changes in the markets for our educational
services;
•the effect on our business and results of operations from fluctuations in the
value of foreign currencies;
•our ability to attract and retain key personnel;
•the fluctuations in revenues due to seasonality;
•our ability to maintain proper and effective internal controls necessary to
produce accurate financial statements on a timely basis;
                                       39
--------------------------------------------------------------------------------

•our focus on a specific public benefit purpose and producing a positive effect
for society may negatively influence our financial performance;
•the future trading prices of our Class A common stock and the impact of any
securities analysts' reports on these prices; and
•our ability to maintain and, subsequently, increase tuition rates and student
enrollments in our institutions.

We caution you that the foregoing list of important factors may not contain all
of the material factors that are important to you. In addition, in light of
these risks and uncertainties, the matters referred to in the forward-looking
statements contained in this Form 10-Q may not in fact occur. We undertake no
obligation to publicly update or revise any forward-looking statement as a
result of new information, future events or otherwise, except as otherwise
required by law.

Introduction



This Management's Discussion and Analysis of Financial Condition and Results of
Operations (the MD&A) is provided to assist readers of the financial statements
in understanding the results of operations, financial condition and cash flows
of Laureate Education, Inc. This MD&A should be read in conjunction with the
consolidated financial statements and related notes included elsewhere in this
Quarterly Report on Form 10-Q (Form 10-Q). The consolidated financial statements
included elsewhere in this Form 10-Q are presented in U.S. dollars (USD) rounded
to the nearest thousand, with the amounts in MD&A rounded to the nearest tenth
of a million. Therefore, discrepancies in the tables between totals and the sums
of the amounts listed may occur due to such rounding. Our MD&A is presented in
the following sections:

•Overview;
•Results of Operations;
•Liquidity and Capital Resources;
•Critical Accounting Policies and Estimates; and
•Recently Adopted Accounting Standards.

Overview

Our Business



We have built a portfolio of degree-granting higher education institutions,
primarily focused in Latin America, with 335,600 students enrolled at our five
institutions in two countries (Mexico and Peru) included in our continuing
operations as of September 30, 2020. We believe the global higher education
market presents an attractive long-term opportunity, primarily because of the
large and growing imbalance between the supply and demand for quality higher
education around the world. Advanced education opportunities drive higher
earnings potential, and we believe the projected growth in the middle-class
population worldwide and limited government resources dedicated to higher
education create substantial opportunities for high-quality private institutions
to meet this growing and unmet demand. Our outcomes-driven strategy is focused
on enabling students to prosper and thrive in the dynamic and evolving knowledge
economy.

We have six operating segments as described below. We group our institutions by
geography in: 1) Brazil; 2) Mexico; 3) Peru (formerly Andean); 4) Central
America (formerly Central America & U.S. Campuses); and 5) Rest of World for
reporting purposes. Our sixth segment, Online & Partnerships, includes fully
online institutions that operate globally. As described further below, our
Mexico and Peru operating segments are classified as Continuing Operations and
the remaining operating segments are classified as Discontinued Operations.

COVID-19



In response to the COVID-19 pandemic, we have temporarily transitioned the
educational delivery method at all of our campus-based institutions to be online
and are leveraging our existing technologies and learning platforms to serve
students outside of the traditional classroom setting.

The outbreak of COVID-19 has caused domestic and global disruption in operations
for institutions of higher education. The long-term effect to the Company of the
COVID-19 pandemic depends on numerous factors, including, but not limited to,
the effect on student enrollment, tuition pricing, and collections in future
periods, which cannot be fully quantified at this time. In addition, regulatory
activity that occurs in response to COVID-19 could have an adverse effect on our
business if, for example,
                                       40
--------------------------------------------------------------------------------


legislation was passed to suspend or reduce student tuition payments in any of
the markets in which we operate. As a result, the full impact of COVID-19 and
the scope of any adverse effect on the Company's operations, including any
potential impairments, which could be material, cannot be fully determined at
this time. See also "Part II, Item 1A-Risk Factors-An epidemic, pandemic or
other public health emergency, such as the recent outbreak of a novel strain of
coronavirus (COVID-19), could have a material adverse effect on our business,
financial condition, cash flows and results of operations" in our Quarterly
Report on Form 10-Q for the quarter ended March 31, 2020.

The COVID-19 pandemic has affected the academic calendars at a number of our
institutions, resulting in the deferral of revenue to the fourth quarter of 2020
that would otherwise have been recognized by September 30, 2020, if the academic
calendars had not been changed. For the nine months ended September 30, 2020,
revenue of approximately $15 million related to our Mexico operations was
deferred to the fourth quarter of 2020, due to changes in the academic calendar,
primarily as a result of the COVID-19 pandemic. During the third quarter of
2020, our Peru operations held rescheduled classes and recognized revenue that
had previously been deferred as of June 30, 2020, due to academic calendar
changes during the first half of 2020 that resulted from the COVID-19 pandemic.

Discontinued Operations



In 2017 and 2018, the Company announced the divestiture of certain subsidiaries
located in Europe, Asia and Central America, which were included in the Rest of
World, Peru (formerly Andean), and Central America (formerly Central America &
U.S. Campuses) segments. The goal of the divestitures was to create a more
focused and simplified business model and generate proceeds to be used for
further repayment of long-term debt. This represented a strategic shift that had
a major effect on the Company's operations and financial results. Accordingly,
all of the divestitures that were part of this strategic shift, as well as the
Company's operations in the Kingdom of Saudi Arabia that were managed under a
contract that expired on August 31, 2019 and was not renewed, were accounted for
as discontinued operations for all periods presented in accordance with
Accounting Standards Codification (ASC) 205-20, "Discontinued Operations" (ASC
205).

On January 27, 2020, Laureate announced that its Board of Directors had
authorized the Company to explore strategic alternatives for each of its
businesses to unlock shareholder value. As part of this process, the Company is
evaluating all potential options for its remaining businesses, including sales,
spin-offs or business combinations. There can be no assurance as to the outcome
of this process, including whether it will result in the completion of any
transaction, as to the values that may be realized from any potential
transaction or as to how long the review process will take.

As a result of these efforts to explore strategic alternatives, during the third
quarter of 2020, the Company announced that it had completed a sale of its
operations in Chile and had signed agreements to sell its operations in Brazil,
Australia and New Zealand, as well as Walden University, its fully online higher
education institution in the United States. The sale of Australia and New
Zealand was subsequently completed on November 3, 2020. After completing these
announced divestitures, the Company's remaining principal markets will be Mexico
and Peru. This also represented a strategic shift that had a major effect on the
Company's operations and financial results. Accordingly, Chile, Brazil,
Australia and New Zealand, and Walden also have been accounted for as
discontinued operations for all periods presented in accordance with ASC 205.

Because our entire Brazil, Central America, Rest of World and Online &
Partnerships operating segments are included in Discontinued Operations, they no
longer meet the criteria for a reportable segment under ASC 280, "Segment
Reporting," and, therefore, are excluded from the segments information for all
periods presented. In addition, the portions of the former Andean reportable
segment (now called the Peru segment) that are included in Discontinued
Operations, such as Chile, Spain and Portugal, have also been excluded from the
segment information for all periods presented. Unless indicated otherwise, the
information in the MD&A relates to continuing operations.

The Company began closing sale transactions in the first quarter of 2018. We
have not yet completed the divestitures of Walden University or our subsidiaries
in Honduras and Brazil. As noted above, during the third quarter of 2020, we
signed agreements to sell Walden University and divest our operations in Brazil,
Chile, and Australia and New Zealand. The divestitures of Chile and Australia
and New Zealand were completed on September 11, 2020 and November 3, 2020,
respectively. On October 13, 2020, we entered into an agreement to sell our
operations in Honduras. See also Note 4, Discontinued Operations and Assets Held
for Sale, Note 5, Dispositions, and Note 19, Subsequent Events, in our
consolidated financial statements included elsewhere in this Form 10-Q.

                                       41
--------------------------------------------------------------------------------


If the Company determines that the estimated fair value of any business is less
than its carrying value, the Company will be required to record an impairment
charge that could be material. See Note 4, Discontinued Operations and Assets
Held for Sale, in our consolidated financial statements included elsewhere in
this Form 10-Q for discussion of the impairment charges that the Company
recorded during 2020 for Chile, Honduras and Brazil.

While the Company explores these strategic alternatives for its remaining
Continuing Operations, and until the held-for-sale criteria are met, the
long-lived assets in these businesses continue to be classified as held and used
and are evaluated for impairment under that model, based on the cash flows
expected to be generated by the use of those asset groups in operations. Should
the held-for-sale criteria be met, the long-lived assets will be recorded at the
lower of their carrying value or fair value, less cost to sell. Because
completing a sale, spin-off, or other transaction may be challenging due to the
regulatory environment, market conditions and other factors, the values that may
be realized from any potential transactions could be less than if these
businesses remained held and used.

If the Company decides to sell any of its remaining businesses, the carrying
value used to evaluate the business for potential impairment and to determine
the gain or loss on sale will include any accumulated foreign currency
translation (FX) losses associated with that business. In recent years, the U.S.
dollar has strengthened against many international currencies, including the
Brazilian Real and the Mexican Peso. As a result, the Company has significant FX
losses recorded within stockholders' equity, as a component of accumulated other
comprehensive income. As of both September 30, 2020, and December 31, 2019, the
Company's consolidated FX loss totaled approximately $1.1 billion. Upon the sale
of a business, any FX loss related to that business would be recognized as part
of the gain or loss on sale. In addition, upon classification of a business as
held-for-sale, the cumulative translation losses would be included as part of
the carrying value of that business when evaluating it for potential impairment.

Presented in the table below are the Company's businesses, by asset group/reporting unit, that carry the most significant FX losses.



Asset Group/ Reporting Unit                                      Foreign Currency Translation Losses
                                                                  As of                      As of
(in millions)                                               September 30, 2020         December 31, 2019
Brazil                                                      $           494          $              407
Mexico                                                                  627                         461
Total Brazil and Mexico                                     $         1,121          $              868



As discussed in Note 4, Discontinued Operations and Assets Held for Sale, in our
consolidated financial statements included elsewhere in this Form 10-Q, the
Company decided to sell its Brazil operations during the third quarter of 2020
and recorded an impairment charge to write down the carrying value of its Brazil
operations to its estimated fair value as of September 30, 2020. While the
Company has not agreed to divest our Mexico operations, the substantial amounts
of FX losses attributable to this business would have a material effect on the
amount of gain or loss that would result from its sale. Moreover, such FX losses
could result in a material impairment charge (or increase it) if the
held-for-sale criteria are met and the carrying value of a held-for-sale
business exceeds its fair value, less cost to sell. To date, the Company has not
identified impairment indicators related to its Mexico asset group/reporting
unit based on the Company's estimates of future cash flows assuming that the
business is held and used. As a result of the considerations highlighted above
and the significant FX losses, the Mexico asset group/reporting unit may be at
risk of impairment if the Company commits to a plan to sell its interests in
this business. Furthermore, additional impairments of the Brazil asset
group/reporting unit could be required in future periods depending on changes in
Brazil's carrying value or estimated fair value. The Company will continue to
monitor for impairment indicators as additional information becomes known.

                                       42
--------------------------------------------------------------------------------

Our Segments



Our campus-based segments generate revenues by providing an education that
emphasizes profession-oriented fields of study with undergraduate and graduate
degrees in a wide range of disciplines. Our educational offerings are
increasingly utilizing online and hybrid (a combination of online and
in-classroom) courses and programs to deliver their curriculum. As noted above,
in response to the COVID-19 pandemic we have temporarily transitioned the
educational delivery method at our campus-based institutions to be online. Many
of our largest campus-based operations are in developing markets which, in
recent years, have experienced a growing demand for higher education based on
favorable demographics and increasing secondary completion rates, driving
increases in participation rates. Traditional higher education students (defined
as 18-24 year olds) have historically been served by public universities, which
have limited capacity and are often underfunded, resulting in an inability to
meet the growing student demand and employer requirements. This supply and
demand imbalance has created a market opportunity for private sector
participants. Most students finance their own education. However, there are some
government-sponsored student financing programs which are discussed below. These
campus-based segments include Brazil, Mexico, Peru, Central America, and Rest of
World. Specifics related to each of these campus-based segments and our Online &
Partnerships segment are discussed below:

•In Brazil, approximately 73% of post-secondary students are enrolled in private
higher education institutions. While the federal government defines the national
curricular guidelines, institutions are licensed to operate by city. Laureate
owns 11 institutions in seven states throughout Brazil, with a particularly
strong presence in the competitive São Paulo market. Most students finance their
own education, while others rely on the government-sponsored programs such as
Prouni and Fundo de Financiamento Estudantil (FIES). The entire Brazil segment
is included in Discontinued Operations.

•Public universities in Mexico enroll approximately two-thirds of students
attending post-secondary education. However, many public institutions are faced
with capacity constraints or the quality of the education is considered low.
Laureate owns two institutions and is present throughout the country with a
footprint of over 35 campuses. Each institution in Mexico has a national
license. Students in our Mexican institutions typically finance their own
education.

•The Peru segment includes three institutions, where the public sector plays a significant role, but private universities are increasingly providing the capacity to meet growing demand.

•The Central America segment includes an institution in Honduras, which is included in Discontinued Operations. Students in Central America typically finance their own education.



•The Rest of World segment includes campus-based institutions in Asia Pacific
with operations in Australia and New Zealand. Additionally, the Rest of World
segment manages one institution in China through a joint venture arrangement.
The entire Rest of World segment is included in Discontinued Operations.

•The Online & Partnerships segment includes fully online institutions that offer
profession-oriented degree programs in the United States through Walden
University (Walden), a U.S.-based accredited institution, and through the
University of Liverpool and the University of Roehampton in the United Kingdom.
These online institutions primarily serve working adults with undergraduate and
graduate degree program offerings. Students in the United States finance their
education in a variety of ways, including Title IV programs. We no longer accept
new enrollments at the University of Liverpool and the University of Roehampton,
which are in a teach-out process. The entire Online & Partnerships segment is
included in Discontinued Operations.

Corporate is a non-operating business unit whose purpose is to support
operations. Its departments are responsible for establishing operational
policies and internal control standards, implementing strategic initiatives, and
monitoring compliance with policies and controls throughout our operations. Our
Corporate segment is an internal source of capital and provides financial, human
resource, information technology, insurance, legal, and tax compliance services.
The Corporate segment also contains the eliminations of intersegment revenues
and expenses.

                                       43
--------------------------------------------------------------------------------

The following information for our reportable segments in continuing operations is presented as of September 30, 2020:

2020 YTD Revenues ($ % Contribution to 2020 YTD


                                  Countries        Institutions        Enrollment        in millions)(1)             Revenues
Mexico                                   1                 2            192,100                    385.0                         52  %
Peru                                     1                 3            143,500                    351.4                         48  %
Total (1)                                2                 5            335,600       $            739.7                        100  %

(1) Amounts related to Corporate, partially offset by the elimination of intersegment revenues, totaled $3.3 million and are not separately presented.

Challenges



Our operations are subject to complex business, economic, legal, regulatory,
political, tax and foreign currency risks, which may be difficult to adequately
address. The majority of our operations are outside the United States. As a
result, we face risks that are inherent in international operations, including:
fluctuations in exchange rates, possible currency devaluations, inflation and
hyper-inflation; price controls and foreign currency exchange restrictions;
potential economic and political instability in the countries in which we
operate; expropriation of assets by local governments; key political elections
and changes in government policies; multiple and possibly overlapping and
conflicting tax laws; and compliance with a wide variety of foreign laws. See
"Item 1A-Risk Factors-Risks Relating to Our Continuing Business-We are a
multinational business with continuing operations in nine countries around the
world, predominantly in Latin America, and are subject to complex business,
economic, legal, political, tax and foreign currency risks, which risks may be
difficult to adequately address," in our 2019 Form 10-K. There are also risks
associated with our decision to divest certain operations. See "Item 1A-Risk
Factors-Risks Relating to Our Continuing Business-Our exploration of strategic
alternatives and our activities related to previously announced divestitures may
disrupt our ongoing businesses, result in increased expenses and present certain
risks to the Company," in our 2019 Form 10-K. We plan to grow our continuing
operations organically by: 1) adding new programs and course offerings; 2)
expanding target student demographics; and 3) increasing capacity at existing
and new campus locations. Our success in growing our business will depend on the
ability to anticipate and effectively manage these and other risks related to
operating in various countries.

Regulatory Environment and Other Matters



Our business is subject to varying laws and regulations based on the
requirements of local jurisdictions. These laws and regulations are subject to
updates and changes. We cannot predict the form of the rules that ultimately may
be adopted in the future or what effects they might have on our business,
financial condition, results of operations and cash flows. We will continue to
develop and implement necessary changes that enable us to comply with such laws
and regulations. See Part II, "Item 1A-Risk Factors-An epidemic, pandemic or
other public health emergency, such as the recent outbreak of a novel strain of
coronavirus (COVID-19), could have a material adverse effect on our business,
financial condition, cash flows and results of operations" in our Quarterly
Report on Form 10-Q for the quarter ended March 31, 2020. See also "Item 1A-Risk
Factors-Risks Relating to Our Continuing Business-Our institutions are subject
to uncertain and varying laws and regulations, and any changes to these laws or
regulations or their application to us may materially adversely affect our
business, financial condition and results of operations," "Risk Factors-Risks
Relating to Our Highly Regulated Industry in the United States," and "Item
1-Business-Industry Regulation," in our 2019 Form 10-K for a detailed discussion
of our different regulatory environments.

Department of Justice Voluntary Information Request for Walden University



On September 14, 2020, Walden University (Walden) received a letter from the
Civil Division of the United States Department of Justice (DOJ) indicating that
the DOJ is examining whether Walden, in the operation of its Masters of Science
in Nursing program (Nursing Program), may have violated the Federal False Claims
Act by misrepresenting compliance with its program participation agreement with
the U.S. Department of Education, which agreement covers Walden University's
participation in federal student financial aid programs under Title IV of the
U.S. Higher Education Act. The letter invites Walden to provide information
regarding a number of specific areas primarily related to the practicum
component of its Nursing Program, but it makes no allegations of any misconduct
or wrongdoing by Walden. While the Company is cooperating with the DOJ's request
to voluntarily provide information, it cannot predict the timing or outcome of
this matter. Further, on October 12, 2020, Walden received notice from the
Higher Learning Commission (HLC) of its intent to assign a public "Governmental
Investigation" designation to Walden due to the DOJ inquiry. While the HLC has
complete discretion in whether to issue such a public designation, Walden has
requested that such a designation not be imposed, as there has been no
governmental allegation of any misconduct or illegal acts. The Company accrues
for a liability when it is both probable that a liability has been incurred and
the
                                       44
--------------------------------------------------------------------------------


amount of the liability can be reasonably estimated. Significant judgment is
required in both the determination of probability and the determination as to
whether a loss is reasonably estimable. The disclosures, accruals or estimates,
if any, resulting from the foregoing analysis are reviewed and adjusted to
reflect the effect of negotiations, settlements, rulings, advice of legal
counsel and other information and events pertaining to a particular matter. At
this time, the Company does not believe that this matter will have a material
effect on the Company's financial position, results of operations, or cash
flows.

Key Business Metric

Enrollment

Enrollment is our lead revenue indicator and represents our most important
non-financial metric. We define "enrollment" as the number of students
registered in a course on the last day of the enrollment reporting period. New
enrollments provide an indication of future revenue trends. Total enrollment is
a function of continuing student enrollments, new student enrollments and
enrollments from acquisitions, offset by graduations, attrition and enrollment
decreases due to dispositions. Attrition is defined as a student leaving the
institution before completion of the program. To minimize attrition, we have
implemented programs that involve assisting students in remedial education,
mentoring, counseling and student financing.

Each of our institutions has an enrollment cycle that varies by geographic
region and academic program. Each institution has a "Primary Intake" period
during each academic year in which the majority of the enrollment occurs. Most
institutions also have one or more smaller "Secondary Intake" periods. Our
Peruvian institutions have their Primary Intake during the first calendar
quarter and a Secondary Intake during the third calendar quarter. Institutions
in our Mexico segment have their Primary Intake during the third calendar
quarter and a Secondary Intake during the first calendar quarter. Our
institutions in Peru are generally out of session in January, February and July,
while institutions in Mexico are generally out of session in May through July.
Revenues are recognized when classes are in session.

Principal Components of Income Statement

Revenues



The majority of our revenue is derived from tuition and educational services.
The amount of tuition generated in a given period depends on the price per
credit hour and the total credit hours or price per program taken by the
enrolled student population. The price per credit hour varies by program, by
market and by degree level. Additionally, varying levels of discounts and
scholarships are offered depending on market-specific dynamics and individual
achievements of our students. Revenues are recognized net of scholarships, other
discounts, refunds, waivers and the fair value of any guarantees made by
Laureate related to student financing programs. In addition to tuition revenues,
we generate other revenues from student fees, dormitory/residency fees and other
education-related activities. These other revenues are less material to our
overall financial results and have a tendency to trend with tuition revenues.
The main drivers of changes in revenues between periods are student enrollment
and price. We continually monitor market conditions and carefully adjust our
tuition rates to meet local demand levels. We proactively seek the best price
and content combinations to remain competitive in all the markets in which we
operate.

Direct Costs

Our direct costs include labor and operating costs associated with the delivery
of services to our students, including the cost of wages, payroll taxes and
benefits, depreciation and amortization, rent, utilities, bad debt expenses, and
marketing and promotional costs to grow future enrollments. In general, a
significant portion of our direct costs tend to be variable in nature and trend
with enrollment, and management continues to monitor and improve the efficiency
of instructional delivery. Conversely, as campuses expand, direct costs may grow
faster than enrollment growth as infrastructure investments are made in
anticipation of future enrollment growth.

General and Administrative Expenses

Our general and administrative expenses primarily consist of costs associated with corporate departments, including executive management, finance, legal, business development and other departments that do not provide direct operational services.


                                       45
--------------------------------------------------------------------------------

Factors Affecting Comparability

Acquisitions



Our past experiences provide us with the expertise to further our mission of
providing high-quality, accessible and affordable higher education to students
by expanding into new markets if opportunities arise, primarily through
acquisitions. Acquisitions affect the comparability of our financial statements
from period to period. Acquisitions completed during one period impact
comparability to a prior period in which we did not own the acquired entity.
Therefore, changes related to such entities are considered "incremental impact
of acquisitions" for the first 12 months of our ownership. We have not made any
acquisitions thus far in 2020, and we did not make any acquisitions in 2019
related to our continuing operations.

Dispositions



Any dispositions of our continuing operations affect the comparability of our
financial statements from period to period. Dispositions completed during one
period impact comparability to a prior period in which we owned the divested
entity. Therefore, changes related to such entities are considered "incremental
impact of dispositions" for the first 12 months subsequent to the disposition.
As discussed above, all of the divestitures that are part of the strategic
shifts are included in Discontinued Operations for all periods presented.

Foreign Exchange



Institutions in our continuing operations are located outside the United States.
These institutions enter into transactions in currencies other than USD and keep
their local financial records in a functional currency other than the USD. We
monitor the impact of foreign currency movements and the correlation between the
local currency and the USD. Our revenues and expenses are generally denominated
in local currency. The USD is our reporting currency and our subsidiaries
operate in other functional currencies, including: the Mexican Peso and Peruvian
Nuevo Sol. The principal foreign exchange exposure is the risk related to the
translation of revenues and expenses incurred in each country from the local
currency into USD. See "Item 1A-Risk Factors-Risks Relating to Our Continuing
Business-Our reported revenues and earnings may be negatively affected by the
strengthening of the U.S. dollar and currency exchange rates" in our 2019 Form
10-K. In order to provide a framework for assessing how our business performed
excluding the effects of foreign currency fluctuations, we present organic
constant currency in our segment results, which is calculated using the change
from prior-year average foreign exchange rates to current-year average foreign
exchange rates, as applied to local-currency operating results for the current
year, and then excludes the impact of acquisitions, divestitures and other
items, as described in the segments results.

Seasonality



Institutions in our network have a summer break during which classes are
generally not in session and minimal revenues are recognized. In addition to the
timing of summer breaks, holidays such as Easter also have an impact on our
academic calendar. Operating expenses, however, do not fully correlate to the
enrollment and revenue cycles, as the institutions continue to incur expenses
during summer breaks. Given the geographic diversity of our institutions and
differences in timing of summer breaks, our second and fourth quarters are
stronger revenue quarters as the majority of our institutions are in session for
most of these respective quarters. Our first and third fiscal quarters are
weaker revenue quarters because our institutions have summer breaks for some
portion of one of these two quarters. However, our primary enrollment intakes
occur during the first and third quarters. Due to this seasonality, revenues and
profits in any one quarter are not necessarily indicative of results in
subsequent quarters and may not be correlated to new enrollment in any one
quarter. Additionally, seasonality may be affected due to other events, such as
the COVID-19 pandemic, which changed the academic calendar at many of our
institutions. See "Item 1A-Risk Factors-Risks Relating to Our Continuing
Business-We experience seasonal fluctuations in our results of operations" in
our 2019 Form 10-K.

Income Tax Expense

Our consolidated income tax provision is derived based on the combined impact of
federal, state and foreign income taxes. Also, discrete items can arise in the
course of our operations that can further impact the Company's effective tax
rate for the period. Our tax rate fluctuates from period to period due to
changes in the mix of earnings between our tax-paying entities, our tax-exempt
entities and our loss-making entities for which it is not 'more likely than not'
that a tax benefit will be realized on the loss. See "Item 1A-Risk Factors-Risks
Relating to Our Continuing Business-We may have exposure to
greater-than-anticipated tax liabilities" in our 2019 Form 10-K.

                                       46
--------------------------------------------------------------------------------

Results from the Discontinued Operations

The results of operations of our Discontinued Operations for the three and nine months ended September 30, 2020 and 2019 were as follows:


                                                 For the three months ended              For the nine months ended
                                                       September 30,                           September 30,
(in millions)                                      2020              2019                 2020                  2019
Revenues                                       $   459.4          $  561.7          $      1,342.3          $ 1,953.0
Costs and expenses:
Depreciation and amortization                       13.7              28.5                    60.2               84.7
Share-based compensation expense                     1.0               0.3                     2.4                2.0
Other direct costs                                 340.7             468.6                 1,070.4            1,572.7
Loss on impairment of assets                       208.0              25.0                   639.3               25.2
Operating (loss) income                           (104.0)             39.3                  (429.9)             268.3
Other non-operating expense                        (14.7)            (32.4)                  (79.8)             (45.3)
Pretax (loss) income of discontinued
operations                                        (118.7)              6.9                  (509.7)             223.0
Income tax benefit                                 (51.1)             24.1                   (48.2)              17.4
(Loss) income from discontinued operations,
net of tax                                        (169.8)             31.0                  (558.0)             240.4
(Loss) gain on sales of discontinued
operations, net of tax                            (343.6)            (41.1)                 (363.3)             848.4

Net (loss) income from discontinued operations $ (513.4) $ (10.1)

$ (921.2) $ 1,088.8

Enrollments at our discontinued operations as of September 30, 2020 and September 30, 2019 were 393,900 and 606,700, respectively.

Nine Months Ended September 30, 2020

On January 10, 2020, we sold our operations in Costa Rica, which resulted in a pre-tax loss of approximately $18.6 million.

On March 6, 2020, we sold the operations of NewSchool of Architecture and Design, LLC (NSAD), which resulted in a pre-tax loss of approximately $5.9 million.



During the second quarter of 2020, we recorded impairment charges of
$10.0 million related to our Honduras institution and $418.0 million related to
our Chilean operations in order to write down the carrying value of assets in
those regions to their estimated fair value, and $3.3 million related to the
Brazil enrollment to graduation (E2G) software assets.

During the third quarter of 2020, we recorded an impairment charge of
approximately $190.0 million related to our Brazil operations in order to write
down the carrying value of Brazil's assets to their estimated fair value. We
also recorded an additional impairment charge of $10.0 million related to our
Honduras operation in order to write down the carrying value of its assets to
their estimated fair value based on the sale agreement that was signed in
October 2020.

On September 10, 2020, we completed the divestiture of our operations in Chile,
resulting in a pre-tax loss of approximately $344.5 million that relates
primarily to the accumulated foreign currency translation losses associated with
the Chilean operations.

On September 29, 2020, we completed the sale of our operations in Malaysia, which resulted in a pre-tax gain of approximately $45.2 million.



In early October 2020, we received a payment for $8.4 million, representing a
portion of the $15.0 million deferred purchase price related to the sale of our
operations in Turkey in August 2019. At the time of the sale, the Company
determined that this deferred purchase price would be recognized if collected.
Accordingly, as of September 30, 2020, the Company recorded a receivable of $8.4
million through a reduction of the loss on sale for Turkey. The remaining
deferred purchase price is due in January 2021 and will be recognized when
collected.

                                       47
--------------------------------------------------------------------------------

Nine Months Ended September 30, 2019

On February 1, 2019, we sold the operations of St. Augustine, which resulted in a gain of approximately $223.0 million.

On February 12, 2019, we sold our operations in Thailand, which resulted in a gain of approximately $10.8 million.

On January 25, 2018, we completed the sale of LEI Lie Ying Limited (LEILY). During the first quarter of 2019, a legal matter, for which the Company had indemnified the buyer and recorded a contingent liability, was settled with no cost to the Company. Accordingly, the Company reversed the liability and recognized additional gain on the sale of LEILY of approximately $13.7 million.

On April 8, 2019, we sold Monash South Africa as well as the real estate associated with that institution, which resulted in a gain of approximately $2.3 million.

On May 9, 2019, we sold our operations in India, which resulted in a gain of approximately $19.5 million.

On May 31, 2019, we sold our institutions in Spain and Portugal, which resulted in a gain of approximately $615.0 million.

On August 27, 2019, we sold our operations in Turkey, which resulted in a loss of approximately $37.0 million.



During the third quarter of 2019, we recorded an impairment charge of
approximately $25.0 million related to long-lived assets of our institutions in
Costa Rica in order to write down the carrying value of those assets to their
estimated fair value. The sale of the Costa Rica institutions was completed on
January 10, 2020.

Results of Operations

The following discussion of the results of our operations is organized as follows:



•Summary Comparison of Consolidated Results;
•Non-GAAP Financial Measure; and
•Segment Results.

Summary Comparison of Consolidated Results
Discussion of Significant Items Affecting the Consolidated Results for the Nine
Months Ended September 30, 2020 and 2019

Nine Months Ended September 30, 2020

During the first quarter of 2020, the Company recorded an impairment charge of $3.8 million primarily related to the write-off of capitalized curriculum development costs for a program that the Company decided to stop developing.



During the second quarter of 2020, the Company recorded an impairment charge of
approximately $23.8 million related to the Brazil E2G software assets that were
recorded on the Corporate segment, as described in Note 7, Goodwill and Loss on
Impairment of Assets, in our consolidated financial statements included
elsewhere in this Form 10-Q.

During the third quarter of 2020, the Company recognized an impairment charge of
$320.0 million on the Laureate tradename, an intangible asset, as described in
Note 7, Goodwill and Loss on Impairment of Assets, in our consolidated financial
statements included elsewhere in this Form 10-Q.

Nine Months Ended September 30, 2019



During the first quarter of 2019, we used approximately $340.0 million of the
net proceeds from the sale of St. Augustine to repay a portion of our term loan
that had a maturity date of April 2024 (the 2024 Term Loan). In addition, the
Company elected to repay approximately $35.0 million of the approximately $51.7
million principal balance outstanding for certain notes payable at a real estate
subsidiary in Chile. In connection with these debt repayments, the Company
recorded a loss on debt extinguishment of $10.6 million, primarily related to
the write off of a pro-rata portion of the unamortized deferred financing costs
associated with the repaid debt balances. This loss is included in other
non-operating income in the year-to-date table below.
                                       48
--------------------------------------------------------------------------------



During the second quarter of 2019, we fully repaid the remaining balance
outstanding under the 2024 Term Loan, using proceeds received from the sale of
our operations in India, Spain and Portugal. The remaining proceeds were used to
repay borrowings outstanding under the senior secured revolving credit facility.
In connection with these debt repayments, the Company recorded a loss on debt
extinguishment of $15.6 million related to the write off of a pro-rata portion
of the unamortized deferred financing costs associated with the repaid debt
balances, as well as the debt discount associated with the 2024 Term Loan. This
loss is included in other non-operating income in the year-to-date table below.

Comparison of Consolidated Results for the Three Months Ended September 30, 2020
and 2019
                                                                                                     % Change
                                                                                                  Better/(Worse)
(in millions)                                            2020                2019                  2020 vs. 2019
Revenues                                             $    243.5          $    277.3                             (12) %
Direct costs                                              185.8               229.7                              19  %
General and administrative expenses                        52.6                65.9                              20  %
Loss on impairment of assets                              323.4                   -                                 nm
Operating loss                                           (318.2)              (18.4)                                nm
Interest expense, net of interest income                  (24.0)              (27.4)                             12  %
Other non-operating (expense) income                       (1.0)                7.3                            (114) %
Loss from continuing operations before income taxes      (343.2)              (38.6)                                nm
Income tax benefit (expense)                               72.2               (48.1)                                nm

Loss from continuing operations                          (271.0)              (86.6)                                nm

(Loss) income from discontinued operations, net of tax

                                                      (169.8)               31.0                                 nm
Loss on sales of discontinued operations, net of tax     (343.6)              (41.1)                                nm
Net loss                                                 (784.4)              (96.8)                                nm
Net loss attributable to noncontrolling interests             -                 1.6                             100  %

Net loss attributable to Laureate Education, Inc. $ (784.4) $

   (95.2)                                nm


nm - percentage changes not meaningful



For further details on certain discrete items discussed below, see "Discussion
of Significant Items Affecting the Consolidated Results."
Comparison of Consolidated Results for the Three Months Ended September 30, 2020
to the Three Months Ended September 30, 2019
Revenues decreased by $33.8 million to $243.5 million for the three months ended
September 30, 2020 (the 2020 fiscal quarter) from $277.3 million for the three
months ended September 30, 2019 (the 2019 fiscal quarter). The effect of a net
change in foreign currency exchange rates decreased revenues by $22.9 million,
driven by the weakening of the Mexican Peso and the Peruvian Nuevo Sol against
the USD. Additionally, average total organic enrollment at a majority of our
institutions decreased during the 2020 fiscal quarter, decreasing revenues by
$22.9 million compared to the 2019 fiscal quarter. These decreases in revenues
were partially offset by the effect of changes in tuition rates and enrollments
in programs at varying price points (product mix), pricing and timing, which
increased revenues by $12.4 million compared to the 2019 fiscal quarter, mainly
in our Peru segment where it was mostly attributable to changes in the academic
calendar resulting from the COVID-19 pandemic. Other Corporate and Eliminations
changes accounted for a decrease in revenues of $0.4 million.
Direct costs and general and administrative expenses combined decreased by $57.2
million to $238.4 million for the 2020 fiscal quarter from $295.6 million for
the 2019 fiscal quarter. The effect of a net change in foreign currency exchange
rates decreased costs by $19.4 million. The effect of operational changes
decreased costs by $21.0 million, mainly driven by cost-saving initiatives to
preserve liquidity in the wake of the COVID-19 pandemic. Additionally, changes
in acquisition-related contingent liabilities for taxes other-than-income tax,
net of changes in recorded indemnification assets resulted in a year-over-year
decrease in direct costs of $0.2 million. Other Corporate and Eliminations
expenses accounted for a decrease in costs of $16.6 million, related to
cost-reduction efforts.
                                       49
--------------------------------------------------------------------------------


Operating loss increased by $299.8 million to $318.2 million for the 2020 fiscal
quarter from $18.4 million for the 2019 fiscal quarter, driven by the impairment
charges of $323.4 million during the 2020 fiscal quarter. As compared to the
2019 fiscal quarter, our Mexico segment had a higher operating loss, which was
essentially fully offset by higher operating income at our Peru segment. The
overall increase in operating loss was partially offset by lower operating costs
at Corporate.
Interest expense, net of interest income decreased by $3.4 million to $24.0
million for the 2020 fiscal quarter from $27.4 million for the 2019 fiscal
quarter. The decrease in interest expense was primarily attributable to lower
average debt balances.
Other non-operating (expense) income changed by $8.3 million to expense of
$(1.0) million for the 2020 fiscal quarter from income of $7.3 million for the
2019 fiscal quarter. This change was primarily attributable to a loss on foreign
currency exchange for the 2020 fiscal quarter compared to a gain for the 2019
fiscal quarter, for a change of $10.6 million, and a gain on derivative
instruments for the 2019 fiscal quarter of $0.3 million. These decreases in
other non-operating income were partially offset by: (1) a gain on disposal of
subsidiaries for the 2020 fiscal quarter compared to a loss for the 2019 fiscal
quarter, for a change of $2.1 million; (2) an increase in other non-operating
income of $0.3 million; and (3) a loss on debt extinguishment of $0.2 million
during the 2019 fiscal quarter.
Income tax benefit (expense) changed by $120.3 million to a benefit of $72.2
million for the 2020 fiscal quarter from an expense of $(48.1) million for the
2019 fiscal quarter. This change was attributable to (1) a discrete tax benefit
of approximately $71 million related to the Company's election to exclude
certain foreign income of foreign corporations from global intangible low-taxed
income (GILTI), (2) a tax benefit of approximately $31 million related to
changes in valuation allowance against the U.S. and Australia deferred tax
assets, (3) a tax benefit related to changes in reserves on uncertain tax
positions audit settlement, and (4) changes in the mix of pre-tax book income
attributable to taxable and non-taxable entities in various taxing
jurisdictions. These tax benefits were partially offset by a tax expense of
approximately $81 million related to the remeasurement of the tax-basis step up
of certain intellectual property that became subject to Dutch taxation in the
Netherlands following the reclassification of certain entities as held for sale
during the third quarter of 2020.

(Loss) income from discontinued operations, net of tax changed by $200.8 million
to a loss of $(169.8) million for the 2020 fiscal quarter from income of $31.0
million for the 2019 fiscal quarter. This change was primarily driven by higher
impairment charges of $183.0 million during the 2020 fiscal quarter related to
assets that were held for sale, partially offset by higher income in Chile.

Loss on sales of discontinued operations, net of tax increased by $302.5 million
to $343.6 million for the 2020 fiscal quarter, primarily related to the net
effect of the sales of our operations in Chile and Malaysia, combined with an
adjustment to the loss on sale of our Turkey operations, compared to $41.1
million for the 2019 fiscal quarter, which was primarily related to the sale of
our Turkey operations.

                                       50
--------------------------------------------------------------------------------


Comparison of Consolidated Results for the Nine Months Ended September 30, 2020
and 2019
                                                                                                     % Change
                                                                                                  Better/(Worse)
(in millions)                                            2020                2019                  2020 vs. 2019
Revenues                                             $    739.7          $    860.2                             (14) %
Direct costs                                              614.1               706.8                              13  %
General and administrative expenses                       140.8               174.5                              19  %
Loss on impairment of assets                              350.9                 0.2                                 nm
Operating loss                                           (366.2)              (21.3)                                nm
Interest expense, net of interest income                  (74.1)              (99.0)                             25  %
Other non-operating income                                 70.1                 2.3                                 nm

Loss from continuing operations before income taxes and equity in net income of affiliates

                   (370.2)             (117.9)                                nm
Income tax benefit (expense)                              293.5               (94.0)                                nm
Equity in net income of affiliates, net of tax              0.2                 0.2                               -  %
Loss from continuing operations                           (76.5)             (211.7)                             64  %

(Loss) income from discontinued operations, net of tax

                                                      (558.0)              240.4                                 nm

(Loss) gain on sales of discontinued operations, net of tax

                                                   (363.3)              848.4                            (143) %
Net (loss) income                                        (997.7)              877.1                                 nm
Net loss attributable to noncontrolling interests           5.1                 0.5                                 nm
Net (loss) income attributable to Laureate
Education, Inc.                                      $   (992.7)         $    877.6                                 nm


nm - percentage changes not meaningful

For further details on certain discrete items discussed below, see "Discussion of Significant Items Affecting the Consolidated Results."

Comparison of Consolidated Results for the Nine Months Ended September 30, 2020 to the Nine Months Ended September 30, 2019



Revenues decreased by $120.5 million to $739.7 million for the nine months ended
September 30, 2020 (the 2020 fiscal period) from $860.2 million for the nine
months ended September 30, 2019 (the 2019 fiscal period). The effect of a net
change in foreign currency exchange rates decreased revenues by $61.5 million,
driven by the weakening of the Mexican Peso and the Peruvian Nuevo Sol against
the USD. Average total organic enrollment at a majority of our institutions
decreased during the 2020 fiscal period, decreasing revenues by $36.7 million
compared to the 2019 fiscal period. The effect of product mix, pricing and
timing decreased revenues by $21.1 million for the 2020 fiscal period, mainly
due to the effect of the COVID-19 pandemic on the academic calendar timing.
Other Corporate and Eliminations changes accounted for a decrease in revenues of
$1.2 million.

Direct costs and general and administrative expenses combined decreased by
$126.4 million to $754.9 million for the 2020 fiscal period from $881.3 million
for the 2019 fiscal period. The effect of a net change in foreign currency
exchange rates decreased costs by $48.7 million. The effect of operational
changes decreased direct costs by $50.1 million, mainly driven by cost-saving
initiatives to preserve liquidity in the wake of the COVID-19 pandemic. Other
Corporate and Eliminations expenses accounted for a decrease in costs of $38.8
million in the 2020 fiscal period, related to cost-reduction efforts. Partially
offsetting these decreases in direct costs was Excellence-in-Process (EiP)
implementation expense, which increased costs by $10.4 million for the 2020
fiscal period compared to the 2019 fiscal period, in addition to changes in
acquisition-related contingent liabilities for taxes other-than-income tax, net
of changes in recorded indemnification assets, which resulted in a
year-over-year increase in direct costs of $0.8 million.

Operating loss increased by $344.9 million to $366.2 million for the 2020 fiscal
period from $21.3 million for the 2019 fiscal period. This increase was
primarily a result of the impairment charges of $350.9 million during the 2020
fiscal period, partially offset by lower operating costs at Corporate.

                                       51
--------------------------------------------------------------------------------


Interest expense, net of interest income decreased by $24.9 million to $74.1
million for the 2020 fiscal period from $99.0 million for the 2019 fiscal
period. The decrease in interest expense was primarily attributable to lower
average debt balances.

Other non-operating income increased by $67.8 million to $70.1 million for the
2020 fiscal period from $2.3 million for the 2019 fiscal period. This change was
primarily attributable to: (1) an increase in gain on foreign currency exchange
of $63.5 million; (2) a decrease in loss on debt extinguishment of $22.1
million, related to the repayment of the 2024 Term Loan during the 2019 fiscal
period; and (3) a decrease in loss on disposal of subsidiaries of $0.3 million.
These increases in non-operating income were partially offset by a loss on
derivative instruments for the 2020 fiscal period compared to a gain for the
2019 fiscal period, for a change of $9.8 million, and a decrease in other
non-operating income of $8.3 million, primarily attributable to non-operating
income recorded during the 2019 fiscal period related to the sale of an equity
security held at Corporate.

Income tax benefit (expense) changed by $387.5 million to a benefit of $293.5
million for the 2020 fiscal period from an expense of $(94.0) million for the
2019 fiscal period. This change was attributable to a net discrete tax benefit
of approximately $141 million that was recognized during the 2020 fiscal period
related to the tax-basis step up of certain intellectual property that became
subject to Dutch taxation in the Netherlands, a discrete tax benefit of
approximately $71 million related to the Company's election to exclude certain
foreign income of foreign corporations from GILTI, and a tax benefit of
approximately $31 million related to changes in valuation allowance against U.S.
and Australia deferred tax assets.

(Loss) income from discontinued operations, net of tax changed by $798.4 million
to a loss of $(558.0) million for the 2020 fiscal period from income of $240.4
million for the 2019 fiscal period. This change was primarily the result of
higher year-over-year impairment charges of $614.1 million during the 2020
fiscal period related to assets that were held for sale, combined with the sales
of discontinued operations that generated income during the 2019 fiscal period.

(Loss) gain on sales of discontinued operations, net of tax changed by $1,211.7
million to a loss of $(363.3) million for the 2020 fiscal period, related to the
net effect of the sales of NSAD and our operations in Costa Rica, Chile and
Malaysia, combined with an adjustment to the loss on sale of our Turkey
operations, compared to a gain of $848.4 million for the 2019 fiscal period
related to the sales of St. Augustine and our operations in Thailand, South
Africa, India, Spain, Portugal and Turkey, along with an adjustment to the gain
on the sale of our China operation.

Net loss attributable to noncontrolling interests increased by $4.6 million to
$5.1 million for the 2020 fiscal period from $0.5 million for the 2019 fiscal
period. This change was primarily related to our previous joint venture in Saudi
Arabia.

Non-GAAP Financial Measure

We define Adjusted EBITDA as income (loss) from continuing operations, before
equity in net (income) loss of affiliates, net of tax, income tax expense
(benefit), (gain) loss on sale or disposal of subsidiaries, net, foreign
currency exchange (gain) loss, net, other (income) expense, net, loss (gain) on
derivatives, loss on debt extinguishment, interest expense and interest income,
plus depreciation and amortization, share-based compensation expense, loss on
impairment of assets and expenses related to implementation of our
Excellence-in-Process (EiP) initiative. When we review Adjusted EBITDA on a
segment basis, we exclude inter-segment revenues and expenses that eliminate in
consolidation. Adjusted EBITDA is used in addition to and in conjunction with
results presented in accordance with GAAP and should not be relied upon to the
exclusion of GAAP financial measures.

Adjusted EBITDA is a key measure used by our management and board of directors
to understand and evaluate our core operating performance and trends, to prepare
and approve our annual budget and to develop short- and long-term operational
plans. In particular, the exclusion of certain expenses in calculating Adjusted
EBITDA can provide a useful measure for period-to-period comparisons of our core
business. Additionally, Adjusted EBITDA is a key financial measure used by the
compensation committee of our board of directors and our Chief Executive Officer
in connection with the payment of incentive compensation to our executive
officers and other members of our management team. Accordingly, we believe that
Adjusted EBITDA provides useful information to investors and others in
understanding and evaluating our operating results in the same manner as our
management and board of directors.

                                       52
--------------------------------------------------------------------------------


The following table presents Adjusted EBITDA and reconciles loss from continuing
operations to Adjusted EBITDA for the three months ended September 30, 2020 and
2019:
                                                                                                     % Change
                                                                                                  Better/(Worse)
(in millions)                                           2020                2019                  2020 vs. 2019
Loss from continuing operations                     $   (271.0)         $    (86.6)                                 nm
Plus:

Income tax (benefit) expense                             (72.2)               48.1                                  nm
Loss from continuing operations before income taxes     (343.2)              (38.6)                                 nm

Plus:


(Gain) loss on disposal of subsidiaries, net              (0.6)                1.5                              140  %
Foreign currency exchange loss (gain), net                 2.9                (7.7)                            (138) %
Other income, net                                         (1.3)               (1.0)                              30  %
Gain on derivatives                                          -                (0.3)                            (100) %
Loss on debt extinguishment                                  -                 0.2                              100  %
Interest expense                                          24.7                28.3                               13  %
Interest income                                           (0.7)               (0.9)                             (22) %
Operating loss                                          (318.2)              (18.4)                                 nm
Plus:
Depreciation and amortization                             18.2                20.4                               11  %
EBITDA                                                  (300.0)                2.0                                  nm

Plus:


Share-based compensation expense (a)                       2.6                 1.2                             (117) %
Loss on impairment of assets (b)                         323.4                   -                                  nm
EiP implementation expenses (c)                           24.4                27.3                               11  %
Adjusted EBITDA                                     $     50.4          $     30.5                               65  %

nm - percentage changes not meaningful



(a) Represents non-cash, share-based compensation expense pursuant to the
provisions of ASC 718, "Stock Compensation."
(b) Represents non-cash charges related to impairments of long-lived assets. For
further details, see "Discussion of Significant Items Affecting the Consolidated
Results for the Nine Months Ended September 30, 2020."
(c) EiP implementation expenses are related to our enterprise-wide initiative to
optimize and standardize Laureate's processes, creating vertical integration of
procurement, information technology, finance, accounting and human resources. It
included the establishment of regional shared services organizations (SSOs)
around the world, as well as improvements to the Company's system of internal
controls over financial reporting. The EiP initiative also includes other back-
and mid-office areas, as well as certain student-facing activities, expenses
associated with streamlining the organizational structure and certain
non-recurring costs incurred in connection with the planned and completed
dispositions. EiP also includes expenses associated with an enterprise-wide
program aimed at revenue growth.

Comparison of Depreciation and Amortization, Share-based Compensation and EiP Implementation Expenses for the Three Months Ended September 30, 2020 and 2019



Depreciation and amortization decreased by $2.2 million to $18.2 million for the
2020 fiscal quarter from $20.4 million for the 2019 fiscal quarter. The effects
of foreign currency exchange decreased depreciation and amortization expense by
$1.4 million for the 2020 fiscal quarter. Other items decreased depreciation and
amortization by $0.8 million.

Share-based compensation expense increased by $1.4 million to $2.6 million for the 2020 fiscal quarter from $1.2 million for the 2019 fiscal quarter.

EiP implementation expenses decreased by $2.9 million to $24.4 million for the 2020 fiscal quarter from $27.3 million for the 2019 fiscal quarter.


                                       53
--------------------------------------------------------------------------------


The following table presents Adjusted EBITDA and reconciles loss from continuing
operations to Adjusted EBITDA for the nine months ended September 30, 2020 and
2019:
                                                                                                     % Change
                                                                                                  Better/(Worse)
(in millions)                                           2020                2019                  2020 vs. 2019
Loss from continuing operations                     $    (76.5)         $   (211.7)                              64  %

Plus:


Equity in net income of affiliates, net of tax            (0.2)               (0.2)                               -  %
Income tax (benefit) expense                            (293.5)               94.0                                  nm

Loss from continuing operations before income taxes and equity in net income of affiliates

                  (370.2)             (117.9)                                 nm

Plus:


Loss on disposal of subsidiaries, net                      1.2                 1.5                               20  %
Foreign currency exchange gain, net                      (71.1)               (7.6)                                 nm
Other income, net                                         (0.8)               (9.1)                             (91) %
Loss (gain) on derivatives                                 0.6                (9.2)                            (107) %
Loss on debt extinguishment                                  -                22.1                              100  %
Interest expense                                          75.7               101.5                               25  %
Interest income                                           (1.6)               (2.6)                             (38) %
Operating loss                                          (366.2)              (21.3)                                 nm
Plus:
Depreciation and amortization                             55.9                61.6                                9  %
EBITDA                                                  (310.3)               40.3                                  nm
Plus:
Share-based compensation expense (a)                       7.9                 7.5                               (5) %
Loss on impairment of assets (b)                         350.9                 0.2                                  nm
EiP implementation expenses (c)                           66.5                56.1                              (19) %
Adjusted EBITDA                                     $    115.1          $    104.2                               10  %

nm - percentage changes not meaningful



(a) Represents non-cash, share-based compensation expense pursuant to the
provisions of ASC 718, "Stock Compensation."
(b) Represents non-cash charges related to impairments of long-lived assets. For
further details, see "Discussion of Significant Items Affecting the Consolidated
Results for the Nine Months Ended September 30, 2020."
(c) EiP implementation expenses are related to our enterprise-wide initiative to
optimize and standardize Laureate's processes, creating vertical integration of
procurement, information technology, finance, accounting and human resources. It
included the establishment of regional shared services organizations (SSOs)
around the world, as well as improvements to the Company's system of internal
controls over financial reporting. The EiP initiative also includes other back-
and mid-office areas, as well as certain student-facing activities, expenses
associated with streamlining the organizational structure and certain
non-recurring costs incurred in connection with the planned and completed
dispositions. Beginning in the third quarter of 2019, EiP also includes expenses
associated with an enterprise-wide program aimed at revenue growth.
Comparison of Depreciation and Amortization, Share-based Compensation and EiP
Implementation Expenses for the Nine Months Ended September 30, 2020 and 2019
Depreciation and amortization decreased by $5.7 million to $55.9 million for the
2020 fiscal period from $61.6 million for the 2019 fiscal period. The effects of
foreign currency exchange decreased depreciation and amortization expense by
$3.4 million for the 2020 fiscal period. Other items decreased depreciation and
amortization by $2.3 million.

Share-based compensation expense increased by $0.4 million to $7.9 million for the 2020 fiscal period from $7.5 million for the 2019 fiscal period.


                                       54
--------------------------------------------------------------------------------


EiP implementation expenses increased by $10.4 million to $66.5 million for the
2020 fiscal period from $56.1 million for the 2019 fiscal period. This increase
was primarily attributable to higher legal and consulting fees related to our
divestiture activity and the inclusion in EiP of expenses associated with an
enterprise-wide program aimed at revenue growth.

Segment Results



We have two reportable segments: Mexico and Peru (formerly Andean). As discussed
in "Overview," the entire Brazil, Central America, Rest of World and Online &
Partnerships operating segments are included in Discontinued Operations and
therefore are excluded from segment results. For purposes of the following
comparison of results discussion, "segment direct costs" represent direct costs
by segment as they are included in Adjusted EBITDA, such that depreciation and
amortization expense, loss on impairment of assets, share-based compensation
expense and our EiP implementation expenses have been excluded. Organic
enrollment is based on average total enrollment for the period. For a further
description of our segments, see "Overview."

The following tables, derived from our consolidated financial statements included elsewhere in this Form 10-Q, presents selected financial information of our segments:

© Edgar Online, source Glimpses