Adtalem Global Education (ATGE) 8-K Other Events

Exhibit 99.2

DEVRY EDUCATION GROUP INC.
SCHEDULE OF NON-GAAP OPERATING INCOME
(unaudited and amounts in thousands)
	Years Ended
	June 30, 2015			June 30, 2016
Medical and Healthcare:
Operating Income from Continuing Operations	$	155,377		$	178,484
Restructuring Expense		1,491			665
Non-GAAP Operating Income from Continuing Operations	$	156,868		$	179,149
Professional Education:
Operating Income from Continuing Operations	$	22,036		$	28,043
Restructuring Expense		78			1,183
Asset Impairment Charge		1,780			-
Non-GAAP Operating Income from Continuing Operations	$	23,894		$	29,226
U.S. Traditional Postsecondary:
Operating Loss from Continuing Operations	$	(25,177	)	$	(211,299	)
Restructuring Expense		38,063			71,858
Asset Impairment Charge		-			147,660
Gain on Sale of Assets		-			(7,032	)
Non-GAAP Operating Income from Continuing Operations	$	12,886		$	1,187
Home Office and Other:
Operating Loss from Continuing Operations	$	(10,964	)	$	(20,951	)
Restructuring Expense		3,281			519
Non-GAAP Operating Loss from Continuing Operations	$	(7,683	)	$	(20,432	)

DEVRY EDUCATION GROUP INC
SCHEDULE OF NON-GAAP OPERATING INCOME
(unaudited and amounts in thousands)
	Three Months Ended
	September 30, 2015			December 31, 2015			March 31, 2016			June 30, 2016
Medical and Healthcare:
Operating Income	$	36,826		$	46,644		$	57,450		$	37,564
Restructuring Expense		-			-			-			665
Non-GAAP Operating Income	$	36,826		$	46,644		$	57,450		$	38,229
Professional Education:
Operating Income	$	5,691		$	4,042		$	5,905		$	12,405
Restructuring Expense		-			-			300			883
Non-GAAP Operating Income	$	5,691		$	4,042		$	6,205		$	13,288
U.S. Traditional Postsecondary:
Operating Income (Loss)	$	(27,822	)	$	(107,948	)	$	2,942		$	(78,471	)
Restructuring Expense		24,073			12,923			2,573			32,289
Asset Impairment Charge		-			99,473			-			48,187
Gain on Sale of Assets		-			-			(3,849	)		(3,183	)
Non-GAAP Operating Income (Loss)	$	(3,749	)	$	4,448		$	1,666		$	(1,178	)
Home Office and Other:
Operating Loss	$	(2,779	)	$	(2,920	)	$	(3,867	)	$	(11,385	)
Restructuring Expense		-			-			-			519
Non-GAAP Operating Loss	$	(2,779	)	$	(2,920	)	$	(3,867	)	$	(10,866	)

DEVRY EDUCATION GROUP INC.
SCHEDULE OF NON-GAAP OPERATING INCOME
(unaudited and amounts in thousands)
	Three Months Ended
	September 30, 2016			December 31, 2016
U.S. Traditional Postsecondary:
Operating Loss	$	(10,006	)	$	(5,681	)
Restructuring Expense		3,066			4,422
Regulatory Settlements		-			4,102
Loss on Assets Held for Sale		-			4,764
Non-GAAP Operating Income (Loss)	$	(6,940	)	$	7,607
Home Office and Other:
Operating Loss	$	(4,831	)	$	(55,242	)
Restructuring Expense		1,982			627
Regulatory Settlements		-			52,150
Non-GAAP Operating Loss	$	(2,849	)	$	(2,465	)