Adtalem Global Education (ATGE) 8-K Other Events

Exhibit 99.2

ADTALEM GLOBAL EDUCATION INC.

SCHEDULE OF NON-GAAP EARNINGS

(unaudited and amounts in thousands, except per share amounts)

	Three Months Ended															Year Ended
	September 30, 2017			June 30, 2017			March 31, 2017			December 31, 2016			September 30, 2016			June 30, 2017			June 30, 2016
Net Income (Loss)	$	12,785		$	42,859		$	39,859		$	14,413		$	25,152		$	122,283		$	(3,166	)
Earnings per Share (diluted)		0.20			0.67			0.62			0.23			0.39			1.91			(0.05	)
Continuing Operations:
Restructuring Expense		2,387			9,002			2,804			2,963			3,350			18,119			7,283
Effect on Earnings per Share (diluted)		0.04			0.14			0.04			0.05			0.05			0.28			0.11
Regulatory Settlements		-			-			-			52,150			-			52,150			-
Effect on Earnings per Share (diluted)		-			-			-			0.81			-			0.81			-
Asset Impairment Charge		-			-			-			-			-			-			147,660
Effect on Earnings per Share (diluted)		-			-			-			-			-			-			2.29
Income Tax Impact on Non-GAAP Adjustments		(589	)		(3,678	)		(1,096	)		(20,938	)		(918	)		(26,630	)		(32,708	)
Effect on Earnings per Share (diluted)		(0.01	)		(0.06	)		(0.02	)		(0.33	)		(0.01	)		(0.42	)		(0.51	)
Discontinued Operations, net of tax		9,388			4,072			(3,706	)		(7,455	)		787			(6,302	)		5,751
Effect on Earnings per Share (diluted)		0.15			0.06			(0.06	)		(0.12	)		0.01			(0.10	)		0.09
Net Income from Continuing Operations Excluding Special Items, net of tax	$	23,971		$	52,255		$	37,861		$	41,133		$	28,371		$	159,620		$	124,820
Earnings per Share from Continuing Operations Excluding Special Items (diluted)		0.38			0.82			0.59			0.64			0.44			2.49			1.94
Diluted Shares used in EPS calculation		63,432			64,034			64,266			64,028			63,896			64,019			64,371