Income Statement

LAUREATE EDUCATION, INC.

LAUR
Annual
Performance Overview Click any row in the table to add it to this chart
in millions USD
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY
Revenue
2,271.39 2,055.44 1,910.85 1,242.27 1,086.70 1,024.92 3,250.33 3,350.22 4,377.99
Cost of Revenue
1,219.75 1,146.88 1,089.78 907.37 814.49 802.46 169.27 236.66 364.21
Gross Profit
1,051.63 908.56 821.07 334.91 272.21 222.46 3,081.05 3,113.57 4,013.78
Operating Expenses
51.07 45.78 52.61 64.75 204.37 199.79 252.18 299.26 315.47
Research & Development
- - - - - - - - -
Selling, General & Administrative
51.07 45.78 52.61 64.75 204.37 199.79 252.18 299.26 315.47
Other Operating Expenses
- - - - - - - - -
Operating Income
1,000.56 862.79 768.46 270.16 67.84 22.67 2,828.87 2,814.30 3,698.31
Non-Operating Income
599.65 448.30 514.00 24.31 205.35 473.51 2,734.48 2,685.87 3,671.51
Interest Income
- - - - - - - - -
Interest Expense
- - 20.99 16.42 46.28 100.89 167.33 235.24 362.90
Other Non-Op Income / Expense
7.94 1.22 -0.33 0.77 -1.70 -2.42 9.22 12.17 -2.19
Income Before Tax
400.91 414.48 254.46 245.85 -137.51 -450.84 94.40 128.43 26.80
Income Tax Expense
119.28 118.01 146.87 176.28 -329.95 162.49 -844.09 -374.72 -456.02
Non-Controlling Interest
- -0.08 -0.32 -0.60 11.34 -5.37 -0.82 0.86 2.30
Net Income
281.63 296.47 107.59 69.57 192.45 -613.33 938.48 503.15 482.82
Supplemental Per share data, derived & other items — not part of the income statement
in millions USD unless noted
Metric Dec 31, 2025 2025 FY Dec 31, 2024 2024 FY Dec 31, 2023 2023 FY Dec 31, 2022 2022 FY Dec 31, 2021 2021 FY Dec 31, 2020 2020 FY Dec 31, 2019 2019 FY Dec 31, 2018 2018 FY Dec 31, 2017 2017 FY
Depreciation & Amortization
- - - - - - - - -
EBITDA
1,000.56 862.79 768.46 270.16 67.84 22.67 2,828.87 2,814.30 3,698.31
Earnings Per Share (Basic)
1.91 1.93 0.69 0.42 1.01 -2.93 4.23 1.79 -1.20
Diluted EPS
1.89 1.92 0.68 0.41 1.01 -2.93 4.22 1.73 -1.20
Weighted Average Shares
147.83 153.27 157.26 167.67 189.69 - - - -
Diluted Weighted Avg Shares
148.67 153.90 157.88 168.27 189.69 - 222.47 212.77 172.41
Comprehensive Income
438.86 106.41 277.87 147.35 614.23 -481.34 977.20 182.93 219.13