VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
LAURLaureate Education, Inc.
$37.12$5.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksLAURCash Flow

Laureate Education, Inc. (LAUR) Cash Flow Statement

27Y historyFree accessUpdated daily

Free cash flow remains highly sensitive to tuition collection timing, evidenced by a $145.7 million working capital outflow in 2025Q4 and an erratic OCF/NI ratio of -2.87 in 2026Q1.

LAUR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96Dec'95Dec'94Dec'93
Cash from Operations370.35M366.19M232.73M250.78M178.2M-156.08M259.56M330.68M396.9M130.76M184.6M170.49M269.16M277.55M216.82M141.06M124.34M58.9M81.13M-45.4M7.93M70.92M58.13M55.54M23.29M-3M-1.5M-1.6M
Operating CF Margin %-21.52%14.86%16.9%14.34%-14.36%25.32%27.28%34.68%3.92%5.59%3.97%6.1%7.09%18.92%16.11%19.28%12.43%24.08%-18.57%8.12%25.6%23.49%32.56%10.59%-2.7%-3.79%-8.84%
Operating CF Growth %239.57%57.34%-7.2%40.73%214.17%-160.13%-21.51%-16.68%203.54%-29.17%8.28%-36.66%-3.02%28.01%53.7%13.45%111.12%-27.4%278.67%-672.7%-88.82%22.01%4.66%138.47%876.34%-100%6.25%-
Net Income279.58M281.63M296.4M117.35M69M-295.01M-320.43M-1.24B370.9M93.76M366.2M-315.85M-162.45M-85.08M103.95M75.18M73.64M4.21M-93.51M-17.45M-5.58M-14.99M35.71M29.43M14.74M3.5M2.8M-100K
Depreciation & Amortization118.26M110.79M105.21M102.85M88.5M145.26M223.72M316.03M240M264.74M264.9M282.95M288.33M242.72M48.86M50.77M30.32M25.09M31.04M37.97M30.44M46.79M32.32M18.22M12.61M-7.7M-3.2M-2.3M
Stock-Based Compensation2.62M13.34M008.78M00010.79M64.79M38.81M39.02M49.19M49.51M15.09M4.59M5.72M23.05M0000000000
Deferred Taxes-9.32M-1.85M-38.5M-55.86M-500K195.56M-185.65M-29.81M-7.47M-164.78M-30.15M-15.56M-163.26M-16.21M1.67M11.5M1.99M-6.47M-9.11M-1.21M-4.64M-317K1.26M1.88M2.11M-400K00
Other Non-Cash Items155.16M103.38M4.02M130.23M33.32M76.26M669.62M1.57B-188.82M87.83M-253.56M287.38M365.25M155.22M31.02M31.11M19.02M37.67M138.35M48.97M28.25M46.63M4.18M16.07M-307.66K16.2M6.3M3.8M
Working Capital Changes-176.14M-141.1M-134.4M-43.8M-20.9M-278.15M-127.7M-289.05M-28.5M-215.59M-201.6M-107.45M-107.91M-68.63M16.22M-32.09M-6.35M-24.65M14.36M-113.68M-40.54M-7.19M-15.35M-10.06M-5.86M-17.9M-7.4M-3M
Change in Receivables-62.17M-93.06M-57.98M-51.74M-27.52M-15.99M-323.04M-163.2M-83.32M-129.34M-110.69M-225.03M-166.01M-95.3M-10.92M-62.01M-66.7M-16.06M-13.04M000000-11.1M-5.8M-1.6M
Change in Inventory000037.99M0000-60.05M-17.59M-15.53M-28.52M-35.45M0-16.41M000000-4.2M-300.15K-238.31K-1.5M-1M-100K
Change in Payables-1.3M17.92M0-4.26M-10.46M-45.33M-47.2M5.57M-7.51M-30.41M688K15.24M13.03M26.57M28.41M-19.4M-271K8.54M15.46M000000-3.2M-200K-500K
Cash from Investing-106.39M-102.65M-57.55M-52.04M30.3M2.04B573.68M1.11B115.5M-324.53M269.1M-173.64M-489.18M-889.08M-448.98M-198.04M-128.17M-42.87M-97.51M536K305.26M-157.91M-74.51M-114.47M-14.69M-47.1M-14M-9M
Capital Expenditures-106.76M-103.04M-71.9M-56.46M-52.8M-56.29M-89.16M-173.34M-238M-274.06M-240.3M-344.06M-416.75M-500.89M-174.73M-109.14M-100.78M-81.08M-69.75M-55.78M-33.81M-61.21M-58.29M-28.66M-13.27M-4.8M-7.9M-1.1M
CapEx % of Revenue6.14%6.05%4.59%3.8%4.25%5.18%8.7%14.3%20.79%8.22%7.28%8.02%9.44%12.8%15.25%12.46%15.63%17.12%20.71%22.81%34.61%22.09%23.56%16.8%6.03%4.32%19.95%6.08%
Acquisitions341K397K04.42M83.4M2.1B662.85M1.27B358.8M9M554.4M-2.93M-283.38M-192.01M-238.81M-69.78M-75.76M34.48M-56.21M-60.48M683.95M-65.68M-13.78M-1.73M00100K100K
Investments----------------------------
Other Investing29K014.35M0-300K0-7K926K-5.3M-59.46M-39.3M-32.21M207.5M-196.18M-6.21M-17.81M32.06M-8.03M-4.68M-6.72M-83.55M-23.59M-62.93M-4.21M-15.5M-17.3M-1.8M-8.8M
Cash from Financing-229.12M-222.47M-166.94M-201.76M-461.6M-2.68B-259M-1.66B-410.1M222.79M-445.7M34.42M172.59M756.66M218.53M40.81M31.83M-2.79M21.8M30.65M-212.03M76.87M17.23M71.84M28.46K48.9M7.2M21.2M
Debt Issued (Net)-10.45M-2.91M-60.41M-90.97M62.55M-928.52M-177.75M-1.38B-382.44M-140.11M-712.55M100.49M231.39M660.4M196.79M27.58M10.84M-17.39M674K-11.07M-26.23M109.19M124.45M8.25M-1.92M000
Equity Issued (Net)-175.58M-215.04M-102.07M2.31M-284.14M-377.09M-73.81M-250.09M0511.65M329.14M0-2.24M199.72M19.11M14.31M19.65M15.02M15.68M16.93M-210.72M-32.31M6.89M78.16M5.44M000
Dividends Paid-166K-455K-1.71M-112.48M-253.19M000-11.1M-19.37M-1.5M-20.47M-6.53M-22.87M00000000000000
Share Repurchases-283.84M-215.17M-102.07M0-282.15M-380.5M-99.52M-264.09M-2.53M0-1.73M-3.87M-2.24M0000000-211.99M-36.21M0-492.89K-199.66K000
Other Financing-42.92M-4.06M-2.74M-623K13.22M-1.38B-7.44M-24.43M-16.58M-129.37M-35.94M-45.59M-50.04M-80.59M2.62M-1.08M1.33M-419K5.45M24.8M24.93M0-114.14M-15.31M-3.5M48.9M7.2M21.2M
Net Change in Cash46.08M54.22M957K3.11M-251.8M-521.72M769.48M-485.75M57M24.78M6.3M-2.91M-98.32M132.59M-8.12M-12.41M17.87M-6.3M2.49M-14.3M97.5M-12.76M3.35M11.95M8.55M-1.1M-8.3M10.6M
Free Cash Flow263.59M263.15M160.85M194.34M125.4M-206.53M184.93M175.04M158.9M-143.31M-55.7M-173.57M-147.59M-223.34M42.08M31.92M23.56M-22.18M11.37M-101.19M-25.89M9.71M-168K26.88M10.02M-7.8M-9.4M-2.7M
FCF Margin %15.16%15.46%10.27%13.09%10.09%-19%18.04%14.44%13.88%-4.3%-1.69%-4.04%-3.34%-5.71%3.67%3.64%3.65%-4.68%3.38%-41.38%-26.5%3.5%-0.07%15.76%4.55%-7.02%-23.74%-14.92%
FCF Growth %33.97%63.6%-17.24%54.98%160.72%-211.68%5.65%10.16%210.88%-157.28%67.91%-17.6%33.92%-630.7%31.86%35.45%206.22%-295.1%111.24%-290.92%-366.61%5879.17%-100.63%168.3%228.44%17.02%-248.15%-
FCF per Share1.851.771.051.230.75-1.090.880.790.75-0.83-0.42-1.31-1.10-1.680.790.610.48-0.540.28-2.67-0.540.18-0.000.650.25-0.30-0.47-0.18
FCF Conversion (FCF/Net Income)0.94x1.30x0.79x2.33x2.56x-0.81x-0.42x0.35x1.07x1.43x0.50x-0.54x-1.70x-3.98x2.05x1.86x2.02x1.28x-0.85x2.60x0.03x-4.73x1.63x1.99x1.47x-0.83x-0.54x5.33x
Interest Paid0000000000000000000000000000
Taxes Paid0000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Regional Regulatory and FX Exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Seasonality

As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -2.87 in 2026Q1 to 4.09 in 2025Q3, illustrating that net income is a poor proxy for the company's actual cash-generating capacity during off-peak quarters.

The significant divergence between accounting profit and cash flow suggests that accrual-based earnings are heavily influenced by the timing of tuition recognition versus actual cash collection. Investors should monitor whether this volatility reflects genuine operational friction or simply the mechanical impact of academic enrollment cycles on deferred revenue accounts.

FCF Volatility Reflects Enrollment Cycles

Based on recent quarterly filings, free cash flow margins exhibit extreme variance, ranging from a low of 0.8% in 2024Q4 to a peak of 30.7% in 2025Q3, which underscores the company's dependence on specific enrollment windows to fund its ongoing operations and capital requirements.

The inconsistent FCF trajectory appears to be a direct consequence of the high fixed-cost structure inherent in maintaining physical campus networks in Mexico and Peru. This pattern suggests that the business may struggle to maintain consistent cash flow generation outside of primary enrollment periods, necessitating a cautious approach to evaluating annual cash flow stability.

Capital Intensity Tied to Infrastructure

According to the provided cash flow data, capital expenditures reached a peak of 12.4% of revenue in 2025Q4, indicating that the company must periodically commit significant capital to maintain its physical university infrastructure and comply with local regulatory standards for campus facilities in its core markets.

The lumpy nature of these investments suggests that maintenance capex is not a smooth, predictable expense but rather a periodic burden that can compress free cash flow. Analysts should investigate whether these spikes in spending are essential for regulatory compliance or represent discretionary growth initiatives that may not yield immediate returns.

Working Capital Swings Impact Liquidity

As evidenced by the quarterly cash flow data, working capital changes are a primary driver of cash flow volatility, with a notable $145.7 million outflow in 2025Q4, highlighting the significant impact of tuition collection timing on the company's short-term liquidity position throughout the academic year.

These substantial swings in working capital suggest that the company's cash position is highly sensitive to the timing of student payments and the management of receivables. The recurring nature of these fluctuations warrants further investigation into the effectiveness of the company's collection processes and its exposure to credit risk among its student base.

Aggressive Capital Return Strategy Executed

Based on reported figures, the company has prioritized shareholder returns, evidenced by $143.6 million in share repurchases during 2025Q4 alone, which suggests a management focus on capital efficiency following the successful completion of its multi-year divestiture program and the subsequent reduction in corporate debt levels.

The aggressive use of cash for buybacks, despite the volatility in operating cash flow, implies a high degree of confidence in the company's long-term cash-generating potential. However, investors should monitor whether this capital allocation strategy leaves sufficient liquidity to navigate potential regulatory or macroeconomic shocks in the Mexican and Peruvian markets.

LAUR — Frequently Asked Questions

Quick answers to the most common questions about buying LAUR stock.

How much cash does Laureate Education, Inc. (LAUR) generate from operations?

Laureate Education, Inc. (LAUR) generated $366.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Laureate Education, Inc.'s free cash flow?

Laureate Education, Inc. (LAUR) generated $263.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Laureate Education, Inc.'s capital expenditure (CapEx)?

Laureate Education, Inc. (LAUR) spent $103.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Laureate Education, Inc. distribute cash to shareholders?

In 2025, Laureate Education, Inc. (LAUR) returned $0.5M to shareholders via cash dividends and spent $215.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.