LANHAM,
Md., Feb. 12, 2024 /PRNewswire/
-- 2U, Inc. (Nasdaq: TWOU), a leading online
education platform company, today reported financial and operating
results for the quarter and full-year ended December 31, 2023.
"I am proud to lead 2U through the next chapter of its journey,"
said Paul Lalljie, Chief Executive
Officer of 2U. "We finished the year with strong performance,
particularly in our executive education business, and a new
organizational structure designed to enhance transparency and
alignment across the company. We are resetting and enhancing our
operations with renewed financial discipline. Looking ahead, we
believe this renewed focus, along with our market-proven offerings,
robust partner network, and scalable technology and services, will
allow us to take advantage of increasing demand for high-quality
online education and continue to deliver on our mission."
"Our immediate focus in 2024 is to strengthen the fundamentals
of our business in order to extend our debt maturities and restore
a healthy balance sheet," added Matthew
Norden, Chief Financial Officer of 2U. "The measures we have
already implemented are good first steps to enhancing our
operational efficiency and improving our adjusted EBITDA and free
cash flow, but we are not done. We are undergoing a comprehensive
review of our business to streamline and consolidate costs,
implement rigorous criteria for new programs, and optimize staffing
levels in key functional areas while maintaining the quality of our
offerings to partners and students. We are approaching the future
with new financial discipline, providing us with the foundation to
actively manage our upcoming maturities and build a scalable
business."
Results for Fourth Quarter 2023 compared to Fourth
Quarter 2022
- Revenue increased 8% to $255.7
million
- Degree Program Segment revenue increased 19% to $163.5 million
- Alternative Credential Segment revenue decreased 7% to
$92.2 million
- Net loss was $42.4 million, or
$0.52 per share, and includes
non-cash impairment charges of $62.8
million
Non-GAAP Results for Fourth Quarter 2023 compared to Fourth
Quarter 2022
- Adjusted EBITDA increased 54% to $90.2
million; a margin of 35%
- Adjusted net income was $49.5
million, or $0.48 per
share
Results for Full-Year 2023 compared to Full-Year 2022
- Revenue decreased 2% to $946.0
million
- Degree Program Segment revenue decreased 2% to $561.0 million
- Alternative Credential Segment revenue decreased 2% to
$384.9 million
- Net loss was $317.6 million, or
$3.93 per share, and includes
non-cash impairment charges of $196.9
million
Non-GAAP Results for Full-Year 2023 compared to Full-Year
2022
- Adjusted EBITDA increased 37% to $170.8
million; a margin of 18%
- Adjusted net income was $15.4
million, or $0.19 per
share
Discussion of 2023 Results
Revenue for the quarter totaled $255.7
million, an 8% increase from $236.0
million in the fourth quarter of 2022. Revenue from the
Degree Program Segment increased $26.4
million, or 19%, and included $54.6
million of revenue recognized from the mutually negotiated
exit of certain degree programs, also referred to as portfolio
management activities. Revenue from the Alternative Credential
Segment decreased $6.7 million,
or 7%, primarily due to lower enrollments in coding boot camp
offerings, partially offset by 8% growth in FCE enrollments in
executive education offerings.
Revenue for the year totaled $946.0
million, a 2% decrease from $963.1
million in 2022. Revenue from the Degree Program
Segment decreased $10.6 million, or
2%, and included $88.0 million of
revenue recognized from portfolio management activities. Revenue
from the Alternative Credential Segment decreased $6.6 million, or 2%, primarily due
to lower enrollments in coding boot camp offerings, partially
offset by 8% growth in FCE enrollments in executive education
offerings.
Costs and expenses for the quarter totaled $278.2 million, a 21% increase from $230.6 million in the fourth quarter of 2022.
Fourth quarter costs and expenses included $62.8 million of non-cash impairment charges to
goodwill for which the company did not have a corresponding expense
in the fourth quarter of 2022. The remaining change in costs and
expenses, a decrease of $15.2
million, was primarily driven by a $27.2 million decrease in personnel and
personnel-related expense and a $4.6
million decrease in depreciation and amortization expense.
These decreases were partially offset by a $9.6 million increase in restructuring charges,
primarily driven by changes to the company's organizational
structure, a $4.0 million increase in
paid marketing costs, and a $3.1
million increase in transaction and integration expense.
Costs and expenses for the year totaled $1.17 billion, a 4% decrease from $1.22 billion in 2022. This $49.5 million decrease in costs and expenses
includes a $58.6 million increase in
non-cash impairment charges to goodwill and indefinite-lived
intangible assets. The remaining change in costs and expenses, a
decrease of $108.1 million, was
primarily driven by a $66.6 million decrease in personnel and
personnel-related expense, a $25.5 million decrease in paid marketing
costs, a $12.8 million decrease
in depreciation and amortization expense, and an $11.5 million decrease in lease and facility
expense.
Liquidity and Cash Flow
As of December 31, 2023, the
company's cash, cash equivalents, and restricted cash totaled
$73.4 million, a decrease of
$109.2 million from $182.6 million as of December 31, 2022. As of December 31, 2023, the company's total debt was
$904.7 million, including
borrowings of $40.0 million
under the company's revolving credit facility.
In January 2024, the company
entered into a receivables factoring transaction with Morgan
Stanley Senior Funding ("Morgan Stanley") whereby Morgan Stanley
has committed to purchase up to $86.2 million of receivables owing to the
company related to portfolio management activities at a purchase
rate of 88%.
The company expects that if it does not amend or refinance its
term loan, or raise capital to reduce its debt in the short term,
and in the event the obligations under its term loan accelerate or
come due within twelve months from the date of its financial
statement issuance in accordance with its current terms, there is
substantial doubt about its ability to continue as a going concern.
The company's financial statements will be included in the
company's Annual Report on Form 10-K for the fiscal year ended
December 31, 2023.
Business Highlights
- Transitioned to a new organizational structure with an
executive leading each of the company's business segments.
Andrew Hermalyn has been appointed
President of the Degree Program Segment, and Aaron McCullough has been appointed President of
the Alternative Credential Segment.
- Announced new offerings under our flexible degree partnership
model:
- The University of Birmingham -
seven new online master's degrees across in-demand fields including
data science, digital media, and marketing;
- The University of Surrey - fifteen online master's degrees to
be launched over three years, plus more than 15 professional
certificate programs in the fields of technology, business,
healthcare, communications technologies, and sustainability.
- Added 98 new edX courses from 41 unique institutions.
- Added new edX members including the University of Birmingham, Howard University, and Avado.
Forward-Looking Guidance
As of February 12, 2024, the company is initiating its
first quarter and full-year 2024 guidance as follows:
First quarter 2024
- Revenue to range from $195
million to $198 million
- Net loss to range from $60
million to $55 million
- Adjusted EBITDA to range from $10
million to $12 million
Full-year 2024
- Revenue to range from $805
million to $815 million
- Net loss to range from $90
million to $85 million
- Adjusted EBITDA to range from $120
million to $125 million
The company is undergoing a comprehensive performance
improvement exercise, the potential results of which are not
reflected in the guidance above. This effort aims to improve our
profitability through cost control and contribution margin
improvement across both segments, optimize our operating model,
ensure staffing levels align with business priorities across
functional areas, and deleverage our balance sheet. In addition,
guidance assumes the following: (i) no new portfolio management
activities in 2024 and (ii) revenue from 2023 portfolio management
activities of $10 million in the first quarter of 2024 and
$15 million in full-year 2024.
For full-year 2024, we anticipate approximately $45 million
in capital expenditures and weighted average shares outstanding of
85 million.
Non-GAAP Measures
To provide investors and others with additional information
regarding 2U's results, the company has disclosed the following
non-GAAP financial measures: adjusted EBITDA (loss), adjusted
EBITDA margin, adjusted free cash flow, adjusted unlevered free
cash flow, adjusted net income (loss), and adjusted net income
(loss) per share. The company has provided a reconciliation of each
non-GAAP financial measure used in this earnings release to the
most directly comparable GAAP financial measure. The company
defines adjusted EBITDA (loss) as net income or net loss, as
applicable, before net interest income (expense), other income
(expense), net, taxes, depreciation and amortization expense,
transaction costs, integration costs, restructuring-related costs,
stockholder activism costs, certain litigation-related costs,
consisting of fees for certain non-ordinary course litigation and
other proceedings, impairment charges, debt modification expense
and loss on debt extinguishment, and stock-based compensation
expense. The company defines adjusted EBITDA margin as adjusted
EBITDA divided by revenue. The company defines adjusted free cash
flow as net cash provided by (used in) operating activities, less
capital expenditures, payments to university clients, and certain
non-ordinary cash payments. The company defines adjusted unlevered
free cash flow as adjusted free cash flow less cash interest
payments on debt. The company defines adjusted net income (loss) as
net income or net loss, as applicable, before other income
(expense), net, acquisition-related gains or losses, deferred
revenue fair value adjustments, transaction costs, integration
costs, restructuring-related costs, stockholder activism costs,
certain litigation-related costs, consisting of fees for certain
non-ordinary course litigation and other proceedings, impairment
charges, debt modification expense and loss on debt extinguishment,
and stock-based compensation expense. Adjusted net income (loss)
per share is calculated as adjusted net income (loss) divided by
diluted weighted-average shares of common stock outstanding for
periods that result in adjusted net income, and basic
weighted-average shares outstanding for periods that result in an
adjusted net loss. Some of the adjustments described above may not
be applicable in any given reporting period and may vary from
period to period.
The company's management uses these non-GAAP financial measures
to understand and compare operating results across accounting
periods, to understand cash that is generated by or available for
operational expenses and investment in the business after capital
expenditures, for internal budgeting and forecasting purposes, for
short- and long-term operating plans, and to evaluate the company's
financial performance. Management believes these non-GAAP financial
measures reflect the company's ongoing business in a manner that
allows for meaningful period-to-period comparisons and analysis of
trends in the company's business as they exclude expenses that are
not reflective of ongoing operating results. Management also
believes that these non-GAAP financial measures provide useful
information to investors and others in understanding and evaluating
the company's operating results and prospects in the same manner as
management and in comparing financial results across accounting
periods and to those of peer companies.
The use of adjusted EBITDA (loss), adjusted free cash flow,
adjusted unlevered free cash flow, adjusted net income (loss), and
adjusted net income (loss) per share measures has certain
limitations, as they do not reflect all items of income and expense
that affect the company's operations. The company compensates for
these limitations by reconciling the non-GAAP financial measures to
the most directly comparable GAAP financial measures. These
non-GAAP financial measures should be considered in addition to,
not as a substitute for or in isolation from, measures prepared in
accordance with GAAP. Further, these non-GAAP measures may differ
from the non-GAAP information used by other companies, including
peer companies, and therefore comparability may be limited.
Management encourages investors and others to review the company's
financial information in its entirety and not rely on a single
financial measure.
Conference Call Information
What:
|
|
2U's fourth quarter and
full-year 2023 financial results conference call
|
When:
|
|
Monday, February 12,
2024
|
Time:
|
|
4:30
p.m. ET
|
Live Call:
|
|
(888)
330-2446
|
Conference ID
#:
|
|
1153388
|
Webcast:
|
|
investor.2U.com
|
About 2U, Inc. (Nasdaq: TWOU)
2U is a global leader in online education. Guided by its
founding mission to eliminate the back row in higher education, 2U
has spent 15 years advancing the technology and innovation to
deliver world-class learning outcomes at scale. Through its global
online learning platform edX, 2U connects more than 83 million
people with thousands of affordable, career-relevant learning
opportunities in partnership with 260 of the world's leading
universities, institutions, and industry experts. From free courses
to full degrees, 2U is creating a better future for all through the
power of high-quality online education. Learn more at 2U.com.
Cautionary Language Concerning Forward-Looking
Statements
This press release contains forward-looking statements
regarding 2U, Inc.'s future business expectations, which are
subject to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. All statements other than statements
of historical facts contained in this press release, including
statements regarding future results of operations and financial
position of 2U, including financial targets, business strategy, and
plans and objectives for future operations, are forward-looking
statements. 2U has based these forward-looking statements largely
on its estimates of its financial results and its current
expectations and projections about future events and financial
trends that it believes may affect its financial condition, results
of operations, business strategy, short-term and long-term business
operations and objectives, and financial needs as of the date of
this press release. The company undertakes no obligation to update
these statements as a result of new information or future events.
These forward-looking statements are subject to a number of risks,
uncertainties and assumptions that could cause actual results to
differ materially from the results predicted, including, but not
limited to:
- trends in the higher education market and the market for
online education, and expectations for growth in those
markets;
- the company's ability to maintain minimum recurring revenues
or other financial ratios through the maturity date of its amended
term loan facilities;
- the acceptance, adoption and growth of online learning by
colleges and universities, faculty, students, employers,
accreditors and state and federal licensing bodies;
- the impact of competition on the company's industry and
innovations by competitors;
- the company's ability to comply with evolving regulations
and legal obligations related to data privacy, data protection and
information security;
- the company's expectations about the potential benefits of
its cloud-based software-as-a-service technology and
technology-enabled services to university clients and
students;
- the company's dependence on third parties to provide certain
technological services or components used in its platform;
- the company's expectations about the predictability,
visibility and recurring nature of its business model;
- the company's ability to meet the anticipated launch dates
of its offerings;
- the company's ability to acquire new clients and expand its
offerings with existing university clients;
- the company's ability to successfully integrate the
operations of its acquisitions, including the edX acquisition, to
achieve the expected benefits of its acquisitions and manage,
expand and grow the combined company;
- the company's ability to refinance its indebtedness on
attractive terms, if at all, to better align with its focus on
profitability and address impending maturities;
- the company's ability to service its substantial
indebtedness and comply with the covenants and conversion
obligations contained in the indentures governing its 2.25%
convertible senior notes due 2025 and 4.50% convertible senior
notes due 2030 and the credit agreement governing its revolving
credit facility;
- the company's ability to implement its platform strategy and
achieve the expected benefits;
- the company's ability to generate sufficient future
operating cash flows from recent acquisitions to ensure related
goodwill is not impaired;
- the company's ability to execute its growth strategy,
including internationally and growing its enterprise
business;
- the company's ability to continue to recruit prospective
students for its offerings;
- the company's ability to maintain or increase student
retention rates in its degree programs;
- the company's ability to attract, hire and retain senior
management and other key personnel;
- the company's expectations about the scalability of its
cloud-based platform;
- potential changes in laws, regulations or guidance
applicable to the company or its university clients;
- the company's expectations regarding the amount of time its
cash balances and other available financial resources will be
sufficient to fund its operations;
- the impact and cost of stockholder activism;
- the potential negative impact of the significant decline in
the market price of the company's common stock, including the
impairment of goodwill and indefinite-lived intangible
assets;
- the expected impact of our 2022 Strategic Realignment Plan,
or similar performance improvement initiatives, and the estimated
savings and amounts expected to be incurred in connection
therewith;
- the impact of any natural disasters or public health
emergencies, such as the COVID-19 pandemic;
- the company's expectations regarding the effect of the
capped call transactions and regarding actions of the option
counterparties and/or their respective affiliates; and
- other factors beyond the company's control.
These and other potential risks and uncertainties that could
cause actual results to differ from the results predicted are more
fully detailed under the heading "Risk Factors" in the Company's
Annual Report on Form 10-K for the year ended December 31, 2022, and other SEC filings.
Moreover, 2U operates in a very competitive and rapidly changing
environment. New risks emerge from time to time. It is not possible
for 2U management to predict all risks, nor can 2U assess the
impact of all factors on its business or the extent to which any
factor, or combination of factors, may cause actual results to
differ materially from those contained in any forward-looking
statements 2U may make. In light of these risks, uncertainties and
assumptions, the forward-looking events and circumstances discussed
in this press release may not occur and actual results could differ
materially and adversely from those anticipated.
Investor Relations Contact: investorinfo@2U.com
Media Contact: media@2U.com
2U, Inc.
Condensed
Consolidated Balance Sheets
(in thousands,
except share and per share amounts)
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
|
|
|
|
(unaudited)
|
|
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
60,689
|
|
$
167,518
|
Restricted
cash
|
12,710
|
|
15,060
|
Accounts receivable,
net
|
115,944
|
|
62,826
|
Other receivables,
net
|
28,293
|
|
33,813
|
Prepaid expenses and
other assets
|
33,828
|
|
43,090
|
Total current
assets
|
251,464
|
|
322,307
|
Other receivables,
net, non-current
|
12,507
|
|
14,788
|
Property and
equipment, net
|
40,233
|
|
45,855
|
Right-of-use
assets
|
63,986
|
|
72,361
|
Goodwill
|
651,498
|
|
734,620
|
Intangible assets,
net
|
371,198
|
|
549,755
|
Other assets,
non-current
|
68,797
|
|
71,173
|
Total
assets
|
$ 1,459,683
|
|
$ 1,810,859
|
Liabilities and
stockholders' equity
|
|
|
|
Current
liabilities
|
|
|
|
Accounts payable and
accrued expenses
|
$
103,378
|
|
$
110,020
|
Deferred
revenue
|
81,949
|
|
90,161
|
Lease
liability
|
15,158
|
|
13,909
|
Accrued restructuring
liability
|
14,506
|
|
6,692
|
Other current
liabilities
|
44,348
|
|
58,210
|
Total current
liabilities
|
259,339
|
|
278,992
|
Long-term
debt
|
896,514
|
|
928,564
|
Deferred tax
liabilities, net
|
323
|
|
282
|
Lease liability,
non-current
|
83,297
|
|
99,709
|
Other liabilities,
non-current
|
1,165
|
|
1,796
|
Total
liabilities
|
1,240,638
|
|
1,309,343
|
Stockholders'
equity
|
|
|
|
Preferred stock,
$0.001 par value, 5,000,000 shares authorized, none
issued
|
—
|
|
—
|
Common stock, $0.001
par value, 200,000,000 shares authorized, 82,260,619 shares
issued
and outstanding as of
December 31, 2023; 78,334,666 shares issued and outstanding as
of
December 31,
2022
|
83
|
|
78
|
Additional paid-in
capital
|
1,741,657
|
|
1,700,855
|
Accumulated
deficit
|
(1,497,579)
|
|
(1,179,972)
|
Accumulated other
comprehensive loss
|
(25,116)
|
|
(19,445)
|
Total stockholders'
equity
|
219,045
|
|
501,516
|
Total liabilities
and stockholders' equity
|
$ 1,459,683
|
|
$ 1,810,859
|
2U, Inc.
Condensed
Consolidated Statements of Operations and Comprehensive
Loss
(in thousands,
except share and per share amounts)
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
Revenue
|
$
255,661
|
|
$
236,049
|
|
$
945,953
|
|
$
963,080
|
Costs and
expenses
|
|
|
|
|
|
|
|
Curriculum and
teaching
|
30,219
|
|
32,953
|
|
129,304
|
|
129,886
|
Servicing and
support
|
27,120
|
|
35,002
|
|
128,298
|
|
147,797
|
Technology and content
development
|
40,607
|
|
49,823
|
|
176,218
|
|
190,472
|
Marketing and
sales
|
79,816
|
|
80,504
|
|
372,129
|
|
422,147
|
General and
administrative
|
23,972
|
|
28,272
|
|
132,680
|
|
159,418
|
Restructuring
charges
|
13,674
|
|
4,067
|
|
36,256
|
|
33,239
|
Impairment
charges
|
62,754
|
|
—
|
|
196,871
|
|
138,291
|
Total costs and
expenses
|
278,162
|
|
230,621
|
|
1,171,756
|
|
1,221,250
|
(Loss) income from
operations
|
(22,501)
|
|
5,428
|
|
(225,803)
|
|
(258,170)
|
Interest
income
|
862
|
|
398
|
|
1,961
|
|
1,165
|
Interest
expense
|
(19,533)
|
|
(18,525)
|
|
(74,573)
|
|
(62,234)
|
Debt modification
expense and loss on debt extinguishment
|
—
|
|
—
|
|
(16,735)
|
|
—
|
Other (expense)
income, net
|
(52)
|
|
427
|
|
(803)
|
|
(3,815)
|
Loss before income
taxes
|
(41,224)
|
|
(12,272)
|
|
(315,953)
|
|
(323,054)
|
Income tax (expense)
benefit
|
(1,224)
|
|
429
|
|
(1,654)
|
|
903
|
Net
loss
|
$
(42,448)
|
|
$
(11,843)
|
|
$
(317,607)
|
|
$
(322,151)
|
Net loss per share,
basic and diluted
|
$
(0.52)
|
|
$
(0.15)
|
|
$
(3.93)
|
|
$
(4.17)
|
Weighted-average
shares of common stock outstanding, basic and
diluted
|
82,140,194
|
|
78,261,601
|
|
80,891,146
|
|
77,327,850
|
|
|
|
|
|
|
|
|
Other comprehensive
loss (income)
|
|
|
|
|
|
|
|
Foreign currency
translation adjustments, net of tax of $0 for all periods
presented
|
1,448
|
|
2,448
|
|
(5,671)
|
|
(3,534)
|
Comprehensive
loss
|
$
(41,000)
|
|
$
(9,395)
|
|
$
(323,278)
|
|
$
(325,685)
|
2U, Inc.
Condensed
Consolidated Statements of Cash Flows
(in
thousands)
|
|
|
Year
Ended
December
31,
|
|
2023
|
|
2022
|
|
2021
|
|
(unaudited)
|
|
|
|
|
Cash flows from
operating activities
|
|
|
|
|
|
Net
loss
|
$
(317,607)
|
|
$
(322,151)
|
|
$
(194,766)
|
Adjustments to
reconcile net loss to net cash (used in) provided by operating
activities:
|
|
|
|
|
|
Non-cash interest
expense
|
13,652
|
|
19,835
|
|
25,403
|
Depreciation and
amortization expense
|
115,322
|
|
128,153
|
|
108,448
|
Stock-based
compensation expense
|
39,688
|
|
80,220
|
|
97,766
|
Non-cash lease
expense
|
17,404
|
|
21,020
|
|
18,933
|
Restructuring
|
866
|
|
9,555
|
|
5,014
|
Impairment
charges
|
196,871
|
|
138,291
|
|
—
|
Provision for credit
losses
|
10,017
|
|
8,610
|
|
8,036
|
Loss on debt
extinguishment
|
12,123
|
|
—
|
|
1,101
|
Gain on sale of
investment
|
—
|
|
—
|
|
(27,762)
|
Other
|
965
|
|
5,443
|
|
2,515
|
Changes in operating
assets and liabilities, net of assets and liabilities
acquired:
|
|
|
|
|
|
Accounts receivable,
net
|
(58,972)
|
|
(3,041)
|
|
(31,756)
|
Other receivables,
net
|
2,980
|
|
(517)
|
|
(27,001)
|
Prepaid expenses and
other assets
|
13,504
|
|
4,833
|
|
(7,636)
|
Accounts payable and
accrued expenses
|
(436)
|
|
(42,735)
|
|
21,212
|
Deferred
revenue
|
(8,657)
|
|
5,326
|
|
9,388
|
Other liabilities,
net
|
(41,151)
|
|
(41,915)
|
|
(26,969)
|
Net cash (used in)
provided by operating activities
|
(3,431)
|
|
10,927
|
|
(18,074)
|
Cash flows from
investing activities
|
|
|
|
|
|
Purchase of a
business, net of cash acquired
|
—
|
|
5,010
|
|
(761,118)
|
Additions of
amortizable intangible assets
|
(44,010)
|
|
(62,445)
|
|
(60,546)
|
Purchases of property
and equipment
|
(6,021)
|
|
(11,755)
|
|
(9,788)
|
Purchase of
investments
|
—
|
|
—
|
|
(1,000)
|
Proceeds from
investments
|
—
|
|
—
|
|
38,818
|
Advances made to
university clients
|
—
|
|
(310)
|
|
—
|
Advances repaid by
university clients
|
200
|
|
200
|
|
200
|
Other
|
—
|
|
(50)
|
|
—
|
Net cash used in
investing activities
|
(49,831)
|
|
(69,350)
|
|
(793,434)
|
Cash flows from
financing activities
|
|
|
|
|
|
Proceeds from
debt
|
329,223
|
|
696
|
|
569,477
|
Payments on
debt
|
(375,283)
|
|
(7,181)
|
|
(4,334)
|
Prepayment premium on
extinguishment of senior secured term loan facility
|
(5,666)
|
|
—
|
|
—
|
Payment of debt
issuance costs
|
(4,411)
|
|
—
|
|
(11,575)
|
Tax withholding
payments associated with settlement of restricted stock
units
|
(1,093)
|
|
(2,850)
|
|
(18,780)
|
Proceeds from exercise
of stock options
|
110
|
|
1,128
|
|
6,489
|
Proceeds from employee
stock purchase plan share purchases
|
2,102
|
|
1,282
|
|
3,583
|
Net cash (used in)
provided by financing activities
|
(55,018)
|
|
(6,925)
|
|
544,860
|
Effect of exchange
rate changes on cash
|
(899)
|
|
(1,983)
|
|
(2,309)
|
Net decrease in
cash, cash equivalents and restricted cash
|
(109,179)
|
|
(67,331)
|
|
(268,957)
|
Cash, cash
equivalents and restricted cash, beginning of period
|
182,578
|
|
249,909
|
|
518,866
|
Cash, cash
equivalents and restricted cash, end of period
|
$
73,399
|
|
$
182,578
|
|
$
249,909
|
2U, Inc.
Reconciliation of
Non-GAAP Measures - Adjusted EBITDA
(unaudited)
|
|
The following table
presents a reconciliation of adjusted EBITDA to net loss for each
of the periods indicated.
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
(in thousands, except share and per
share amounts)
|
Revenue
|
$ 255,661
|
|
$ 236,049
|
|
$ 945,953
|
|
$ 963,080
|
|
|
|
|
|
|
|
|
Net loss
|
$ (42,448)
|
|
$ (11,843)
|
|
$
(317,607)
|
|
$
(322,151)
|
Stock-based
compensation expense
|
3,702
|
|
17,480
|
|
39,688
|
|
80,220
|
Other expense
(income), net
|
52
|
|
(427)
|
|
803
|
|
3,815
|
Amortization of
acquired intangible assets
|
7,688
|
|
10,901
|
|
34,225
|
|
53,417
|
Income tax benefit on
amortization of acquired intangible assets
|
(19)
|
|
(1)
|
|
(76)
|
|
(1,202)
|
Impairment
charges
|
62,754
|
|
—
|
|
196,871
|
|
138,291
|
Debt modification
expense and loss on debt extinguishment
|
—
|
|
—
|
|
16,735
|
|
—
|
Restructuring
charges
|
13,674
|
|
4,067
|
|
36,256
|
|
33,239
|
Other*
|
4,079
|
|
(1,677)
|
|
8,462
|
|
3,348
|
Adjusted net
income (loss)
|
49,482
|
|
18,500
|
|
15,357
|
|
(11,023)
|
Net interest
expense
|
18,671
|
|
18,127
|
|
72,612
|
|
61,069
|
Income tax expense
(benefit)
|
1,243
|
|
(428)
|
|
1,730
|
|
299
|
Depreciation and
amortization expense
|
20,788
|
|
22,182
|
|
81,097
|
|
74,736
|
Adjusted
EBITDA
|
$
90,184
|
|
$
58,381
|
|
$ 170,796
|
|
$ 125,081
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
35 %
|
|
25 %
|
|
18 %
|
|
13 %
|
Net loss per share,
basic and diluted
|
$
(0.52)
|
|
$
(0.15)
|
|
$
(3.93)
|
|
$
(4.17)
|
Adjusted net income
(loss) per share, basic
|
$
0.60
|
|
$
0.24
|
|
$
0.19
|
|
$
(0.14)
|
Adjusted net income
(loss) per share, diluted**
|
$
0.48
|
|
$
0.23
|
|
$
0.19
|
|
$
(0.14)
|
Weighted-average
shares of common stock outstanding, basic
|
82,140,194
|
|
78,261,601
|
|
80,891,146
|
|
77,327,850
|
Weighted-average
shares of common stock outstanding, diluted
|
112,909,097
|
|
78,921,457
|
|
82,331,052
|
|
77,327,850
|
|
|
|
|
*
|
|
Includes (i)
transaction and integration expense of $3.3 million and
$0.2 million for the three months ended December 31, 2023 and
2022, respectively, and $3.6 million and $3.6 million for
the years ended December 31, 2023 and 2022, respectively and (ii)
litigation-related expense (recoveries) of $0.8 million and $(1.9)
million for the three months ended December 31, 2023 and 2022,
respectively, and $4.9 million and $(0.3) million for the years
ended December 31, 2023 and 2022, respectively.
|
**
|
|
For the purposes of
calculating adjusted net income per share on a diluted basis,
interest expense associated with the company's convertible notes of
$5.0 million has been added back to adjusted net income for the
three months ended December 31, 2023. For all other periods
presented, no such adjustment was made as the result would be
anti-dilutive.
|
2U, Inc.
Reconciliation of
Non-GAAP Measures - Adjusted EBITDA by Segment
(unaudited)
|
|
The following table
presents a reconciliation of adjusted EBITDA (loss) to net income
(loss) by segment for each of the periods indicated.
|
|
|
Degree Program
Segment
|
|
Alternative
Credential Segment
|
|
Consolidated
|
|
Three Months
Ended
December
31,
|
|
Three Months
Ended
December
31,
|
|
Three Months
Ended
December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Revenue
|
$
163,466
|
|
$
137,109
|
|
$ 92,195
|
|
$ 98,940
|
|
$
255,661
|
|
$
236,049
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$ 38,120
|
|
$ 15,093
|
|
$
(80,568)
|
|
$
(26,936)
|
|
$
(42,448)
|
|
$
(11,843)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expense
|
2,180
|
|
9,754
|
|
1,522
|
|
7,726
|
|
3,702
|
|
17,480
|
Other expense
(income), net
|
2
|
|
(806)
|
|
50
|
|
379
|
|
52
|
|
(427)
|
Net interest expense
(income)
|
18,778
|
|
18,197
|
|
(107)
|
|
(70)
|
|
18,671
|
|
18,127
|
Income tax expense
(benefit)
|
100
|
|
132
|
|
1,124
|
|
(561)
|
|
1,224
|
|
(429)
|
Depreciation and
amortization expense
|
14,777
|
|
16,506
|
|
13,699
|
|
16,577
|
|
28,476
|
|
33,083
|
Impairment
charges
|
—
|
|
—
|
|
62,754
|
|
—
|
|
62,754
|
|
—
|
Restructuring
charges
|
12,701
|
|
3,292
|
|
973
|
|
775
|
|
13,674
|
|
4,067
|
Other
|
4,079
|
|
(1,705)
|
|
—
|
|
28
|
|
4,079
|
|
(1,677)
|
Total
adjustments
|
52,617
|
|
45,370
|
|
80,015
|
|
24,854
|
|
132,632
|
|
70,224
|
Total adjusted EBITDA
(loss)
|
$ 90,737
|
|
$ 60,463
|
|
$
(553)
|
|
$ (2,082)
|
|
$ 90,184
|
|
$ 58,381
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
56 %
|
|
44 %
|
|
(1) %
|
|
(2) %
|
|
35 %
|
|
25 %
|
2U, Inc.
Reconciliation of
Non-GAAP Measures - Adjusted EBITDA by Segment
(unaudited)
|
|
The following table
presents a reconciliation of adjusted EBITDA (loss) to net loss by
segment for each of the periods indicated.
|
|
|
Degree Program
Segment
|
|
Alternative
Credential Segment
|
|
Consolidated
|
|
Year
Ended
December
31,
|
|
Year
Ended
December
31,
|
|
Year
Ended
December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Revenue
|
$
561,044
|
|
$
571,608
|
|
$
384,909
|
|
$
391,472
|
|
$
945,953
|
|
$
963,080
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
3,934
|
|
$
(10,797)
|
|
$ (321,541)
|
|
$ (311,354)
|
|
$ (317,607)
|
|
$ (322,151)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expense
|
23,382
|
|
44,378
|
|
16,306
|
|
35,842
|
|
39,688
|
|
80,220
|
Other (income)
expense, net
|
(1,398)
|
|
882
|
|
2,201
|
|
2,933
|
|
803
|
|
3,815
|
Net interest expense
(income)
|
73,041
|
|
61,341
|
|
(429)
|
|
(272)
|
|
72,612
|
|
61,069
|
Income tax expense
(benefit)
|
415
|
|
5
|
|
1,239
|
|
(908)
|
|
1,654
|
|
(903)
|
Depreciation and
amortization expense
|
57,029
|
|
57,779
|
|
58,293
|
|
70,374
|
|
115,322
|
|
128,153
|
Impairment
charges
|
—
|
|
—
|
|
196,871
|
|
138,291
|
|
196,871
|
|
138,291
|
Debt modification
expense and loss on debt extinguishment
|
16,735
|
|
—
|
|
—
|
|
—
|
|
16,735
|
|
—
|
Restructuring
charges
|
33,127
|
|
24,528
|
|
3,129
|
|
8,711
|
|
36,256
|
|
33,239
|
Other
|
8,434
|
|
2,611
|
|
28
|
|
737
|
|
8,462
|
|
3,348
|
Total
adjustments
|
210,765
|
|
191,524
|
|
277,638
|
|
255,708
|
|
488,403
|
|
447,232
|
Total adjusted EBITDA
(loss)
|
$
214,699
|
|
$
180,727
|
|
$
(43,903)
|
|
$
(55,646)
|
|
$
170,796
|
|
$
125,081
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin
|
38 %
|
|
32 %
|
|
(11) %
|
|
(14) %
|
|
18 %
|
|
13 %
|
2U, Inc.
Reconciliation of
Non-GAAP Measures - Adjusted Free Cash Flow and Adjusted Unlevered
Free Cash Flow
(unaudited)
|
|
The following table
presents a reconciliation of adjusted unlevered free cash flow to
net cash (used in) provided by operating activities for each of the
twelve-month
periods
indicated.
|
|
|
Trailing Twelve
Months Ended
|
|
December
31,
2023
|
|
September 30,
2023
|
|
June
30,
2023
|
|
March
31,
2023
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Net cash (used in)
provided by operating activities
|
$
(3,431)
|
|
$
(5,149)
|
|
$
(16,536)
|
|
$
38,472
|
Additions of
amortizable intangible assets
|
(44,010)
|
|
(44,733)
|
|
(50,619)
|
|
(55,544)
|
Purchases of property
and equipment
|
(6,021)
|
|
(7,313)
|
|
(8,640)
|
|
(11,210)
|
Payments to university
clients
|
1,050
|
|
1,050
|
|
3,550
|
|
6,425
|
Non-ordinary cash
payments*
|
36,653
|
|
34,618
|
|
36,101
|
|
32,282
|
Adjusted free cash
flow
|
(15,759)
|
|
(21,527)
|
|
(36,144)
|
|
10,425
|
Cash interest payments
on debt
|
61,194
|
|
53,473
|
|
47,802
|
|
48,118
|
Adjusted unlevered free
cash flow
|
$
45,435
|
|
$
31,946
|
|
$
11,658
|
|
$
58,543
|
|
|
|
|
|
|
*
|
|
Includes transaction,
integration, restructuring-related, stockholder activism, and
litigation-related expense.
|
2U, Inc.
Reconciliation of
Non-GAAP Measures
(unaudited)
|
|
The following table
presents a reconciliation of adjusted EBITDA guidance to net loss
guidance, at the midpoint of the ranges
provided by the
company, for the periods indicated.
|
|
|
Three Months
Ending
March 31, 2024
|
|
Year
Ending
December 31,
2024
|
|
(in
millions)
|
Net loss
|
$
(57.5)
|
|
$
(87.5)
|
Stock-based
compensation expense
|
12.0
|
|
30.0
|
Amortization of
acquired intangible assets
|
8.0
|
|
32.5
|
Restructuring
charges
|
3.0
|
|
12.0
|
Other
|
5.5
|
|
7.5
|
Adjusted net
income
|
(29.0)
|
|
(5.5)
|
Net interest
expense
|
20.0
|
|
70.0
|
Depreciation and
amortization expense
|
20.0
|
|
58.0
|
Adjusted
EBITDA
|
$
11.0
|
|
$
122.5
|
2U, Inc.
Key Financial
Performance Metrics
(unaudited)
|
|
Full Course
Equivalent Enrollments
|
|
Degree Program
Segment
|
|
The following table
presents FCE enrollments and average revenue per FCE enrollment in
the company's Degree Program Segment for the last eight
quarters.
|
|
|
Q4
'23
|
|
Q3
'23
|
|
Q2
'23
|
|
Q1
'23
|
|
Q4
'22
|
|
Q3
'22
|
|
Q2
'22
|
|
Q1
'22
|
Degree Program Segment
FCE enrollments
|
43,309
|
|
45,284
|
|
50,490
|
|
55,491
|
|
53,631
|
|
57,092
|
|
60,303
|
|
62,609
|
Degree Program Segment
average revenue per FCE enrollment*
|
$
3,774
|
|
$
3,039
|
|
$
2,367
|
|
$
2,532
|
|
$
2,557
|
|
$
2,404
|
|
$
2,373
|
|
$
2,462
|
|
|
|
|
*
|
|
Average revenue per FCE
enrollment includes revenue from portfolio management
activities.
|
Alternative
Credential Segment*
|
|
The following table
presents FCE enrollments and average revenue per FCE enrollment in
the company's Alternative Credential Segment for the last eight
quarters.
|
|
|
Q4
'23
|
|
Q3
'23
|
|
Q2
'23
|
|
Q1
'23
|
|
Q4
'22
|
|
Q3
'22
|
|
Q2
'22
|
|
Q1
'22
|
Alternative Credential
Segment FCE enrollments
|
24,499
|
|
25,318
|
|
25,840
|
|
21,990
|
|
24,236
|
|
23,128
|
|
23,443
|
|
22,664
|
Alternative Credential
Segment average revenue per FCE enrollment
|
$
3,500
|
|
$
3,428
|
|
$
3,591
|
|
$
4,193
|
|
$
3,840
|
|
$
3,850
|
|
$
3,891
|
|
$
4,012
|
|
|
|
|
*
|
|
FCE enrollments and
average revenue per FCE enrollment exclude the impact of
enrollments in edX offerings and the related revenue of
$6.4 million and $5.9 million for the three months ended
December 31, 2023 and 2022, respectively, and
$27.4 million and $27.2 million for the years ended
December 31, 2023 and 2022, respectively.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/2u-reports-results-for-fourth-quarter-and-full-year-2023-302059834.html
SOURCE 2U, Inc.