XML 43 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries Financial Information Guarantor Subsidiaries Financial Information (Tables)
12 Months Ended
Jun. 30, 2012
Gurantor Subsidiaries Financial Information [Abstract]  
Schedule of Condensed Balance Sheet [Table Text Block]

CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 2012 (In thousands)
 
 
EM LLC
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
EM LLC
Consolidated
EDMC
Eliminations
EDMC
Consolidated
Assets
 
 
 
 
 
 
 
 
Current:
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
(26,249
)
$
98

$
213,960

$

$
187,809

$
3,199

$

$
191,008

Restricted cash
42,931


224,949


267,880



267,880

Student and other receivables, net
4,149

153

216,284


220,586

(1
)

220,585

Inventories

159

8,223


8,382



8,382

Other current assets
35,543

660

113,660


149,863



149,863

Total current assets
56,374

1,070

777,076


834,520

3,198


837,718

Property and equipment, net
72,279

7,846

571,672


651,797



651,797

Intangible assets, net
2,031

39

327,959


330,029



330,029

Goodwill
7,328


956,222


963,550



963,550

Intercompany balances
1,059,102

(26,456
)
(1,181,164
)

(148,518
)
148,518



Other long-term assets
15,276


40,724


56,000

1


56,001

Investment in subsidiaries
826,651



(826,651
)

344,742

(344,742
)

Total assets
$
2,039,041

$
(17,501
)
$
1,492,489

$
(826,651
)
$
2,687,378

$
496,459

$
(344,742
)
$
2,839,095

Liabilities and shareholders’ equity (deficit)
 
 
 
 
 
 
 
 
Current:
 
 
 
 
 
 
 
 
Current portion of long-term debt and revolving credit facility
$
123,150

$

$
226

$

$
123,376

$

$

$
123,376

Other current liabilities
63,935

8,319

338,378


410,632

(3
)

410,629

Total current liabilities
187,085

8,319

338,604


534,008

(3
)

534,005

Long-term debt, less current portion
1,453,234


234


1,453,468



1,453,468

Other long-term liabilities
52,450

374

190,465


243,289

2


243,291

Deferred income taxes
1,530

515

109,826


111,871

(104
)

111,767

Total liabilities
1,694,299

9,208

639,129


2,342,636

(105
)

2,342,531

Total shareholders’ equity (deficit)
344,742

(26,709
)
853,360

(826,651
)
344,742

496,564

(344,742
)
496,564

Total liabilities and shareholders’ equity (deficit)
$
2,039,041

$
(17,501
)
$
1,492,489

$
(826,651
)
$
2,687,378

$
496,459

$
(344,742
)
$
2,839,095


CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 2011 (In thousands)
 
 
EM LLC
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
EM LLC
Consolidated
EDMC
Eliminations
EDMC
Consolidated
Assets
 
 
 
 
 
 
 
 
Current:
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
(16,816
)
$
270

$
369,637

$

$
353,091

$
50,133

$

$
403,224

Restricted cash
30,685


16,828


47,513



47,513

Student and other receivables, net
3,758

78

169,121


172,957



172,957

Inventories
(296
)
172

9,718


9,594



9,594

Other current assets
25,229

586

110,432


136,247



136,247

Total current assets
42,560

1,106

675,736


719,402

50,133


769,535

Property and equipment, net
71,417

7,552

613,632


692,601



692,601

Intangible assets, net
2,300

51

460,036


462,387



462,387

Goodwill
7,328


2,574,671


2,581,999



2,581,999

Intercompany balances
1,206,218

(29,516
)
(1,364,228
)

(187,526
)
187,526



Other long-term assets
30,229


16,384


46,613



46,613

Investment in subsidiaries
2,189,687



(2,189,687
)

1,866,158

(1,866,158
)

Total assets
$
3,549,739

$
(20,807
)
$
2,976,231

$
(2,189,687
)
$
4,315,476

$
2,103,817

$
(1,866,158
)
$
4,553,135

Liabilities and shareholders’ equity (deficit)
 
 
 
 
 
 
 
 
Current:
 
 
 
 
 
 
 
 
Current portion of long-term debt and revolving credit facility
$
90,850

$

$
226

$

$
91,076

$

$

$
91,076

Other current liabilities
94,837

3,517

347,514


445,868

(3
)

445,865

Total current liabilities
185,687

3,517

347,740


536,944

(3
)

536,941

Long-term debt, less current portion
1,466,277


497


1,466,774



1,466,774

Other long-term liabilities
42,841

433

181,426


224,700



224,700

Deferred income taxes
(11,224
)
265

231,859


220,900

(124
)

220,776

Total liabilities
1,683,581

4,215

761,522


2,449,318

(127
)

2,449,191

Total shareholders’ equity (deficit)
1,866,158

(25,022
)
2,214,709

(2,189,687
)
1,866,158

2,103,944

(1,866,158
)
2,103,944

Total liabilities and shareholders’ equity (deficit)
$
3,549,739

$
(20,807
)
$
2,976,231

$
(2,189,687
)
$
4,315,476

$
2,103,817

$
(1,866,158
)
$
4,553,135


C
Schedule of Condensed Income Statement [Table Text Block]
CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS
For the Fiscal Year Ended June 30, 2012 (In thousands)

 
 
EM LLC
Guarantor Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
EM LLC
Consolidated
EDMC
Eliminations
EDMC
Consolidated
Net revenues
$

$
9,000

$
2,751,967

$

$
2,760,967

$

$

$
2,760,967

Costs and expenses:
 
 
 
 
 
 
 
 
Educational services
93,322

10,554

1,400,502


1,504,378



1,504,378

General and administrative
(82,634
)
(352
)
843,551


760,565

276


760,841

Depreciation and amortization
26,637

500

131,526


158,663



158,663

Goodwill and indefinite lived intangible asset impairments


1,746,765


1,746,765



1,746,765

Total costs and expenses
37,325

10,702

4,122,344


4,170,371

276


4,170,647

Loss before loss on extinguishment of debt, interest and income taxes
(37,325
)
(1,702
)
(1,370,377
)

(1,409,404
)
(276
)

(1,409,680
)
Interest (income) expense, net
107,772


2,565


110,337

(7
)

110,330

Loss on extinguishment of debt
9,474




9,474



9,474

Deficit in loss of subsidiaries
1,362,378



(1,362,378
)

1,515,569

(1,515,569
)

Loss before income taxes
(1,516,949
)
(1,702
)
(1,372,942
)
1,362,378

(1,529,215
)
(1,515,838
)
1,515,569

(1,529,484
)
Provision for income taxes (benefit) expense
(1,380
)
(15
)
(12,251
)

(13,646
)
(97
)

(13,743
)
Net loss
$
(1,515,569
)
$
(1,687
)
$
(1,360,691
)
$
1,362,378

$
(1,515,569
)
$
(1,515,741
)
$
1,515,569

$
(1,515,741
)
 
 
 
 
 
 
 
 
 
Net change in unrecognized loss on interest rate swaps, net of tax
$
(5,189
)
$

$

$

$
(5,189
)
$
(5,189
)
$
5,189

$
(5,189
)
Foreign currency translation loss
(658
)

(658
)
658

(658
)
(658
)
658

(658
)
Other comprehensive loss
(5,847
)

(658
)
658

(5,847
)
(5,847
)
5,847

(5,847
)
Comprehensive loss
$
(1,521,416
)
$
(1,687
)
$
(1,361,349
)
$
1,363,036

$
(1,521,416
)
$
(1,521,588
)
$
1,521,416

$
(1,521,588
)


CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
For the Fiscal Year Ended June 30, 2011 (In thousands)

 
EM LLC
Guarantor Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
EM LLC
Consolidated
EDMC
Eliminations
EDMC
Consolidated
Net revenues
$

$
5,920

$
2,881,709

$

$
2,887,629

$

$

$
2,887,629

Costs and expenses:
 
 
 
 
 
 
 
 
Educational services
77,100

30,852

1,372,823


1,480,775

1


1,480,776

General and administrative
(112,066
)
(2,524
)
873,461


758,871

228


759,099

Depreciation and amortization
24,668

342

121,471


146,481

(1
)

146,480

Total costs and expenses
(10,298
)
28,670

2,367,755


2,386,127

228


2,386,355

Income (loss) before loss on extinguishment of debt, interest and income taxes
10,298

(22,750
)
513,954


501,502

(228
)

501,274

Interest (income) expense, net
121,581

(3,305
)
2,464


120,740

(46
)

120,694

Loss on extinguishment of debt
11,368




11,368



11,368

Equity in earnings of subsidiaries
(305,846
)


305,846


(229,609
)
229,609


Income (loss) before income taxes
183,195

(19,445
)
511,490

(305,846
)
369,394

229,427

(229,609
)
369,212

Provision for income taxes (benefit) expense
(46,414
)
(7,358
)
193,557


139,785

(81
)

139,704

Net income (loss)
229,609

(12,087
)
317,933

(305,846
)
229,609

229,508

(229,609
)
229,508

 
 
 
 
 
 
 
 
 
Net change in unrecognized loss on interest rate swaps, net of tax
$
8,901

$

$

$

$
8,901

$
8,901

$
(8,901
)
$
8,901

Foreign currency translation gain
1,165


1,165

(1,165
)
1,165

1,165

(1,165
)
1,165

Other comprehensive income
10,066


1,165

(1,165
)
10,066

10,066

(10,066
)
10,066

Comprehensive income (loss)
$
239,675

$
(12,087
)
$
319,098

$
(307,011
)
$
239,675

$
239,574

$
(239,675
)
$
239,574


CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
For the Fiscal Year Ended June 30, 2010 (In thousands)

 
EM LLC
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
Eliminations
EM LLC
Consolidated
EDMC
Eliminations
EDMC
Consolidated
Net revenues
$

$
(3,178
)
$
2,511,699

$

$
2,508,521

$

$

$
2,508,521

Costs and expenses:
 
 
 
 
 
 
 
 
Educational services
60,658

(684
)
1,207,132


1,267,106



1,267,106

General and administrative
(94,146
)
(573
)
761,682


666,963

228


667,191

Management fees paid to affiliates
32,055




32,055



32,055

Depreciation and amortization
18,936

243

104,180


123,359



123,359

Total costs and expenses
17,503

(1,014
)
2,072,994


2,089,483

228


2,089,711

Income (loss) before loss on extinguishment of debt, interest and income taxes
(17,503
)
(2,164
)
438,705


419,038

(228
)

418,810

Interest expense (income), net
120,309

(1,649
)
2,854


121,514

(58
)

121,456

Loss on extinguishment of debt
47,207




47,207



47,207

Equity in earnings of subsidiaries
(293,212
)


293,212


(168,596
)
168,596


Income (loss) before income taxes
108,193

(515
)
435,851

(293,212
)
250,317

168,426

(168,596
)
250,147

Provision for income taxes (benefit) expense
(60,403
)
(168
)
142,292


81,721

(80
)

81,641

Net income (loss)
$
168,596

$
(347
)
$
293,559

$
(293,212
)
$
168,596

$
168,506

$
(168,596
)
$
168,506

 
 
 
 
 
 
 
 
 
Net change in unrecognized loss on interest rate swaps, net of tax
$
12,914

$

$

$

$
12,914

$
12,914

$
(12,914
)
$
12,914

Foreign currency translation gain
458


458

(458
)
458

458

(458
)
458

Other comprehensive income
13,372


458

(458
)
13,372

13,372

(13,372
)
13,372

Comprehensive income (loss)
$
181,968

$
(347
)
$
294,017

$
(293,670
)
$
181,968

$
181,878

$
(181,968
)
$
181,878


Schedule of Condensed Cash Flow Statement [Table Text Block]
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
For the Fiscal Year Ended June 30, 2012 (In thousands)

 
EM LLC
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
EM LLC
Consolidated
EDMC
EDMC
Consolidated
Net cash flows provided by (used in) operations
$
(35,071
)
$
4,015

$
17,140

$
(13,916
)
$
3,066

$
(10,850
)
Cash flows from investing activities:
 
 
 
 
 
 
Expenditures for long-lived assets
(10,373
)
(1,127
)
(82,046
)
(93,546
)

(93,546
)
Other investing activities
(375
)

(14,932
)
(15,307
)

(15,307
)
Net cash flows used in investing activities
(10,748
)
(1,127
)
(96,978
)
(108,853
)

(108,853
)
Cash flows from financing activities:
 
 
 
 
 
 
Net repayments of debt and other
9,610


(263
)
9,347


9,347

Common stock repurchased and stock option exercises




(101,455
)
(101,455
)
Intercompany transactions
26,776

(3,060
)
(75,171
)
(51,455
)
51,455


Net cash flows provided by (used in) financing activities
36,386

(3,060
)
(75,434
)
(42,108
)
(50,000
)
(92,108
)
Effect of exchange rate changes on cash and cash equivalents


(405
)
(405
)

(405
)
Decrease in cash and cash equivalents
(9,433
)
(172
)
(155,677
)
(165,282
)
(46,934
)
(212,216
)
Beginning cash and cash equivalents
(16,816
)
270

369,637

353,091

50,133

403,224

Ending cash and cash equivalents
$
(26,249
)
$
98

$
213,960

$
187,809

$
3,199

$
191,008






CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
For the Fiscal Year Ended June 30, 2011 (In thousands)

 
EM LLC
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
EM LLC
Consolidated
EDMC
EDMC
Consolidated
Net cash flows provided by (used in) operations
$
(99,516
)
$
33,747

$
463,676

$
397,907

$
1,826

$
399,733

Cash flows from investing activities
 
 
 
 
 
 
Expenditures for long-lived assets
(14,143
)
(1,496
)
(122,466
)
(138,105
)

(138,105
)
Other investing activities


(23,107
)
(23,107
)

(23,107
)
Net cash flows used in investing activities
(14,143
)
(1,496
)
(145,573
)
(161,212
)

(161,212
)
Cash flows from financing activities
 
 
 
 
 
 
Net repayments of debt and other
11,615


(358
)
11,257


11,257

Common stock repurchased and stock option exercises




(220,416
)
(220,416
)
Intercompany transactions
73,706

(32,295
)
(261,827
)
(220,416
)
220,416


Net cash flows provided by (used in) financing activities
85,321

(32,295
)
(262,185
)
(209,159
)

(209,159
)
Effect of exchange rate changes on cash and cash equivalents


316

316


316

Increase (decrease) in cash and cash equivalents
(28,338
)
(44
)
56,234

27,852

1,826

29,678

Beginning cash and cash equivalents
11,522

314

313,403

325,239

48,307

373,546

Ending cash and cash equivalents
$
(16,816
)
$
270

$
369,637

$
353,091

$
50,133

$
403,224


CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
For the Fiscal Year Ended June 30, 2010 (In thousands)
 
 
EM LLC
Guarantor
Subsidiaries
Non-Guarantor
Subsidiaries
EM LLC
Consolidated
EDMC
EDMC
Consolidated
Net cash flows provided by (used in) operations
$
(85,735
)
$
(40,919
)
$
431,407

$
304,753

$
2,362

$
307,115

Cash flows from investing activities
 
 
 
 
 
 
Expenditures for long-lived assets
(16,783
)
(1,801
)
(157,198
)
(175,782
)

(175,782
)
Other investing activities


(14,416
)
(14,416
)

(14,416
)
Net cash flows used in investing activities
(16,783
)
(1,801
)
(171,614
)
(190,198
)

(190,198
)
Cash flows from financing activities
 
 
 
 
 
 
Net repayments of debt and other
(493,206
)

(730
)
(493,936
)

(493,936
)
Issuance of common stock net of repurchases for treasury




387,494

387,494

Intercompany transactions
591,457

42,553

(250,700
)
383,310

(383,310
)

Net cash flows provided by (used in) financing activities
98,251

42,553

(251,430
)
(110,626
)
4,184

(106,442
)
Effect of exchange rate changes on cash and cash equivalents


(247
)
(247
)

(247
)
Increase in cash and cash equivalents
(4,267
)
(167
)
8,116

3,682

6,546

10,228

Beginning cash and cash equivalents
15,789

481

305,287

321,557

41,761

363,318

Ending cash and cash equivalents
$
11,522

$
314

$
313,403

$
325,239

$
48,307

$
373,546