Adtalem Global Education (ATGE) 8-K Regulation FD Disclosure

Exhibit 99.3

ADTALEM GLOBAL EDUCATION INC.

SCHEDULE OF NON-GAAP SEGMENT OPERATING INCOME

(unaudited and amounts in thousands)

	Three Months Ended								Year Ended
	September 30,		December 31,		March 31,		June 30,		June 30,		June 30,
	2018		2018		2019		2019		2019		2018
Medical and Healthcare:
Operating Income	$	1,656	$	60,647	$	53,093	$	39,726	$	155,122	$	189,672
Restructure Expense (Gain)		39,015		2,445		(133)		339		41,666		803
Settlement Gains		—		(15,571)		—		—		(15,571)		—
Operating Income Excluding Special Items	$	40,671	$	47,521	$	52,960	$	40,065	$	181,217	$	190,475
Financial Services:
Operating Income	$	4,750	$	9,633	$	5,086	$	14,694	$	34,163	$	27,695
Restructure Expense		—		—		—		1,304		1,304		357
Operating Income Excluding Special Items	$	4,750	$	9,633	$	5,086	$	15,998	$	35,467	$	28,052
Home Office and Other:
Previously Reported Operating Income (Loss)	$	(6,169)	$	(8,452)	$	(9,312)	$	3,176	$	(20,757)	$	(39,322)
Stranded Costs Allocated to Continuing Operations		(3,469)		(3,159)		(3,288)		(2,782)		(12,698)		(10,883)
Adjusted Reported Operating Income (Loss)		(9,638)		(11,611)		(12,600)		394		(33,455)		(50,205)
Restructure Expense		458		1,090		2,319		6,230		10,097		2,691
Settlement Gains		—		—		—		(10,607)		(10,607)		—
Operating Loss Excluding Special Items	$	(9,180)	$	(10,521)	$	(10,281)	$	(3,983)	$	(33,965)	$	(47,514)
Adtalem Global Education:
Previously Reported Operating Income (Loss)	$	(2,508)	$	70,299	$	46,306	$	71,892	$	185,989	$	207,476
Adtalem Brazil Operating (Income) Loss Charged to Discontinued Operations		2,745		(8,471)		2,561		(14,296)		(17,461)		(29,431)
Stranded Costs Allocated to Continuing Operations		(3,469)		(3,159)		(3,288)		(2,782)		(12,698)		(10,883)
Adjusted Reported Operating Income (Loss)		(3,232)		58,669		45,579		54,814		155,830		167,162
Restructure Expense		39,473		3,535		2,186		7,873		53,067		3,851
Settlement Gains		—		(15,571)		—		(10,607)		(26,178)		—
Operating Income Excluding Special Items	$	36,241	$	46,633	$	47,765	$	52,080	$	182,719	$	171,013