XML 67 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities:        
Net income $ 10,322us-gaap_NetIncomeLoss $ 9,424us-gaap_NetIncomeLoss $ 14,336us-gaap_NetIncomeLoss $ 12,357us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash flows from operating activities:        
Depreciation and amortization 5,537us-gaap_DepreciationDepletionAndAmortization 6,173us-gaap_DepreciationDepletionAndAmortization 18,507us-gaap_DepreciationDepletionAndAmortization 20,816us-gaap_DepreciationDepletionAndAmortization
Provision for doubtful accounts 16,830us-gaap_ProvisionForDoubtfulAccounts 14,526us-gaap_ProvisionForDoubtfulAccounts 47,212us-gaap_ProvisionForDoubtfulAccounts 44,755us-gaap_ProvisionForDoubtfulAccounts
Deferred income taxes 25,046us-gaap_DeferredIncomeTaxExpenseBenefit (6,075)us-gaap_DeferredIncomeTaxExpenseBenefit 23,036us-gaap_DeferredIncomeTaxExpenseBenefit (19,974)us-gaap_DeferredIncomeTaxExpenseBenefit
Stock-based compensation expense 2,667us-gaap_ShareBasedCompensation 3,304us-gaap_ShareBasedCompensation 7,529us-gaap_ShareBasedCompensation 8,698us-gaap_ShareBasedCompensation
Settlement cost 0esi_PaymentsForSettlementCosts 0esi_PaymentsForSettlementCosts 0esi_PaymentsForSettlementCosts (46,000)esi_PaymentsForSettlementCosts
Accretion of discount on private education loans (2,727)esi_AccretionOfDiscountOnLoansReceivable (4,072)esi_AccretionOfDiscountOnLoansReceivable (9,099)esi_AccretionOfDiscountOnLoansReceivable (9,536)esi_AccretionOfDiscountOnLoansReceivable
Accretion of discount on PEAKS Trust senior debt 1,788esi_AccretionOfDiscountOnSeniorDebt 1,411esi_AccretionOfDiscountOnSeniorDebt 4,770esi_AccretionOfDiscountOnSeniorDebt 3,444esi_AccretionOfDiscountOnSeniorDebt
Provision for private education loan losses 4,511us-gaap_ProvisionForLoanAndLeaseLosses 16,382us-gaap_ProvisionForLoanAndLeaseLosses 13,582us-gaap_ProvisionForLoanAndLeaseLosses 20,701us-gaap_ProvisionForLoanAndLeaseLosses
(Gain) loss on consolidation of variable interest entities (16,631)us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss 0us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss (16,631)us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss 73,248us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss
Other (250)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 257us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities (678)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 622us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Changes in operating assets and liabilities, net of acquisition:        
Restricted cash (468)us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 830us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 2,400us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 192us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
Accounts receivable (16,480)us-gaap_IncreaseDecreaseInAccountsReceivable (10,275)us-gaap_IncreaseDecreaseInAccountsReceivable (15,498)us-gaap_IncreaseDecreaseInAccountsReceivable (87,503)us-gaap_IncreaseDecreaseInAccountsReceivable
Private education loans 4,221us-gaap_IncreaseDecreaseInFinanceReceivables 3,434us-gaap_IncreaseDecreaseInFinanceReceivables 12,314us-gaap_IncreaseDecreaseInFinanceReceivables 8,013us-gaap_IncreaseDecreaseInFinanceReceivables
Accounts payable 4,561us-gaap_IncreaseDecreaseInAccountsPayable (2,542)us-gaap_IncreaseDecreaseInAccountsPayable 22,458us-gaap_IncreaseDecreaseInAccountsPayable (2,127)us-gaap_IncreaseDecreaseInAccountsPayable
Other operating assets and liabilities (18,591)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 870us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (28,021)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (7,163)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Deferred revenue 12,786us-gaap_IncreaseDecreaseInDeferredRevenue 17,769us-gaap_IncreaseDecreaseInDeferredRevenue (4,614)us-gaap_IncreaseDecreaseInDeferredRevenue (4,240)us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash flows from operating activities 33,122us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 51,416us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 91,603us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 16,303us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:        
Facility expenditures (603)esi_FacilityExpenditures (81)esi_FacilityExpenditures (760)esi_FacilityExpenditures (541)esi_FacilityExpenditures
Capital expenditures, net (1,195)us-gaap_PaymentsToAcquireOtherProductiveAssets (904)us-gaap_PaymentsToAcquireOtherProductiveAssets (3,695)us-gaap_PaymentsToAcquireOtherProductiveAssets (4,277)us-gaap_PaymentsToAcquireOtherProductiveAssets
Acquisition of company, net of cash acquired (153)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (6,953)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (5,186)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (6,953)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Collateralization of letters of credit (109)esi_CollateralizationOfLettersOfCredit 0esi_CollateralizationOfLettersOfCredit (109)esi_CollateralizationOfLettersOfCredit 0esi_CollateralizationOfLettersOfCredit
Proceeds from repayment of notes 100us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments 91us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments 293us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments 413us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments
Note advances and purchases of investments (1)us-gaap_PaymentsToAcquireInvestments 0us-gaap_PaymentsToAcquireInvestments (2)us-gaap_PaymentsToAcquireInvestments (1,241)us-gaap_PaymentsToAcquireInvestments
Net cash flows from investing activities (1,961)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (7,847)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (9,459)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (12,599)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:        
Repayment of revolving borrowings 0us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (60,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 0us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (80,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Repayment of PEAKS Trust senior debt (51,706)us-gaap_RepaymentsOfLongTermDebt (537)us-gaap_RepaymentsOfLongTermDebt (92,776)us-gaap_RepaymentsOfLongTermDebt (1,198)us-gaap_RepaymentsOfLongTermDebt
Common shares tendered for taxes (184)us-gaap_PaymentsForRepurchaseOfCommonStock (19)us-gaap_PaymentsForRepurchaseOfCommonStock (912)us-gaap_PaymentsForRepurchaseOfCommonStock (390)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash flows from financing activities (51,890)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (60,556)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (93,688)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (81,588)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash and cash equivalents (20,729)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (16,987)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (11,544)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (77,884)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 224,956us-gaap_CashAndCashEquivalentsAtCarryingValue 182,568us-gaap_CashAndCashEquivalentsAtCarryingValue 215,771us-gaap_CashAndCashEquivalentsAtCarryingValue 243,465us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 204,227us-gaap_CashAndCashEquivalentsAtCarryingValue $ 165,581us-gaap_CashAndCashEquivalentsAtCarryingValue $ 204,227us-gaap_CashAndCashEquivalentsAtCarryingValue $ 165,581us-gaap_CashAndCashEquivalentsAtCarryingValue