XML 89 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net income (loss) $ 29,253us-gaap_NetIncomeLoss $ (27,024)us-gaap_NetIncomeLoss $ 138,970us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash flows from operating activities:      
Depreciation and amortization 26,456us-gaap_DepreciationDepletionAndAmortization 27,252us-gaap_DepreciationDepletionAndAmortization 29,350us-gaap_DepreciationDepletionAndAmortization
Provision for doubtful accounts 63,928us-gaap_ProvisionForDoubtfulAccounts 67,640us-gaap_ProvisionForDoubtfulAccounts 56,818us-gaap_ProvisionForDoubtfulAccounts
Deferred income taxes 41,969us-gaap_DeferredIncomeTaxExpenseBenefit (54,102)us-gaap_DeferredIncomeTaxExpenseBenefit (59,571)us-gaap_DeferredIncomeTaxExpenseBenefit
Excess tax benefit from stock option exercises 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (1,382)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Stock-based compensation expense 10,336us-gaap_ShareBasedCompensation 11,638us-gaap_ShareBasedCompensation 16,658us-gaap_ShareBasedCompensation
Settlement cost 0esi_PaymentsChargesForSettlements (46,000)esi_PaymentsChargesForSettlements 21,750esi_PaymentsChargesForSettlements
Goodwill and asset impairment 2,454us-gaap_AssetImpairmentCharges 0us-gaap_AssetImpairmentCharges 15,166us-gaap_AssetImpairmentCharges
Accretion of discount on private education loans (12,170)esi_AccretionOfDiscountOnLoansReceivable (12,996)esi_AccretionOfDiscountOnLoansReceivable 0esi_AccretionOfDiscountOnLoansReceivable
Accretion of discount on long-term debt 118esi_AccretionOfDiscountOnLongTermDebt 0esi_AccretionOfDiscountOnLongTermDebt 0esi_AccretionOfDiscountOnLongTermDebt
Accretion of discount on PEAKS Trust senior debt 6,712esi_AccretionOfDiscountOnSeniorDebt 4,926esi_AccretionOfDiscountOnSeniorDebt 0esi_AccretionOfDiscountOnSeniorDebt
Accretion of discount on CUSO secured borrowing obligation 231esi_AccretionOfDiscountOnSecuredBorrowingObligation 0esi_AccretionOfDiscountOnSecuredBorrowingObligation 0esi_AccretionOfDiscountOnSecuredBorrowingObligation
Provision for private education loan losses 14,150us-gaap_ProvisionForLoanAndLeaseLosses 29,349us-gaap_ProvisionForLoanAndLeaseLosses 0us-gaap_ProvisionForLoanAndLeaseLosses
(Gain) loss on consolidation of variable interest entities (16,631)us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss 73,248us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss 0us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss
Other (613)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 315us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 6,992us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Changes in operating assets and liabilities, net of acquisition:      
Restricted cash 2,334us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities (455)us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities 3,794us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities
Accounts receivable (10,010)us-gaap_IncreaseDecreaseInAccountsReceivable (87,225)us-gaap_IncreaseDecreaseInAccountsReceivable (87,138)us-gaap_IncreaseDecreaseInAccountsReceivable
Private education loans 18,552us-gaap_IncreaseDecreaseInFinanceReceivables 11,554us-gaap_IncreaseDecreaseInFinanceReceivables 0us-gaap_IncreaseDecreaseInFinanceReceivables
Accounts payable 9,591us-gaap_IncreaseDecreaseInAccountsPayable (5,574)us-gaap_IncreaseDecreaseInAccountsPayable (15,572)us-gaap_IncreaseDecreaseInAccountsPayable
Other operating assets and liabilities (48,727)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 73,880us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 72,429us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Deferred revenue (1,156)us-gaap_IncreaseDecreaseInDeferredRevenue 11,299us-gaap_IncreaseDecreaseInDeferredRevenue (90,643)us-gaap_IncreaseDecreaseInDeferredRevenue
Net cash flows from operating activities 136,777us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 77,725us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 107,621us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:      
Capital expenditures, net (6,092)us-gaap_PaymentsToAcquireOtherProductiveAssets (5,147)us-gaap_PaymentsToAcquireOtherProductiveAssets (18,250)us-gaap_PaymentsToAcquireOtherProductiveAssets
Acquisition of company, net of cash acquired (5,220)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (7,150)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Collateralization of letters of credit (89,304)esi_CollateralizationOfLettersOfCredit 0esi_CollateralizationOfLettersOfCredit 0esi_CollateralizationOfLettersOfCredit
Proceeds from sales and maturities of investments and repayment of notes 293us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments 461us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments 217,301us-gaap_ProceedsFromSaleMaturityAndCollectionsOfInvestments
Note advances and purchases of investments (2)us-gaap_PaymentsToAcquireInvestments (1,242)us-gaap_PaymentsToAcquireInvestments (75,887)us-gaap_PaymentsToAcquireInvestments
Net cash flows from investing activities (100,325)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (13,078)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 123,164us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:      
Excess tax benefit from stock option exercises 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,382us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Proceeds from exercise of stock options 0us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised 8,345us-gaap_ProceedsFromStockOptionsExercised
Debt issue costs (4,938)us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts (1,525)us-gaap_PaymentsOfDebtIssuanceCosts
Proceeds from term and revolving borrowings 100,000us-gaap_ProceedsFromLongTermLinesOfCredit 0us-gaap_ProceedsFromLongTermLinesOfCredit 175,000us-gaap_ProceedsFromLongTermLinesOfCredit
Repayment of revolving borrowings (50,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (90,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (185,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Repayment of PEAKS Trust senior debt (158,668)us-gaap_RepaymentsOfLongTermDebt (1,946)us-gaap_RepaymentsOfLongTermDebt 0us-gaap_RepaymentsOfLongTermDebt
Repayment of CUSO secured borrowing obligation (1,766)us-gaap_RepaymentsOfSecuredDebt 0us-gaap_RepaymentsOfSecuredDebt 0us-gaap_RepaymentsOfSecuredDebt
Repurchase of common stock and shares tendered for taxes (914)us-gaap_PaymentsForRepurchaseOfCommonStock (395)us-gaap_PaymentsForRepurchaseOfCommonStock (209,371)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash flows from financing activities (116,286)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (92,341)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (211,169)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash and cash equivalents (79,834)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (27,694)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 19,616us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 215,771us-gaap_CashAndCashEquivalentsAtCarryingValue 243,465us-gaap_CashAndCashEquivalentsAtCarryingValue 223,849us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 135,937us-gaap_CashAndCashEquivalentsAtCarryingValue 215,771us-gaap_CashAndCashEquivalentsAtCarryingValue 243,465us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the period for:      
Income taxes (net of refunds) 14,466us-gaap_IncomeTaxesPaidNet 61,131us-gaap_IncomeTaxesPaidNet 139,919us-gaap_IncomeTaxesPaidNet
Interest 20,897us-gaap_InterestPaid 3,310us-gaap_InterestPaid 3,047us-gaap_InterestPaid
Non-cash operating activities:      
Consolidation of variable interest entities assets 30,136us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 113,819us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
Consolidation of variable interest entities liabilities 2,564us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1 471us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
Non-cash operating and investing activities:      
Accrued capital expenditures 236us-gaap_CapitalExpendituresIncurredButNotYetPaid 0us-gaap_CapitalExpendituresIncurredButNotYetPaid 0us-gaap_CapitalExpendituresIncurredButNotYetPaid
Non-cash financing activities:      
Issuance of treasury stock for Directors' compensation 38us-gaap_StockIssued1 0us-gaap_StockIssued1 37us-gaap_StockIssued1
PEAKS Trust [Member]      
Adjustments to reconcile net income (loss) to net cash flows from operating activities:      
Goodwill and asset impairment     10,300us-gaap_AssetImpairmentCharges
/ dei_LegalEntityAxis
= esi_PeaksTrustMember
Provision for private education loan losses 12,111us-gaap_ProvisionForLoanAndLeaseLosses
/ dei_LegalEntityAxis
= esi_PeaksTrustMember
29,349us-gaap_ProvisionForLoanAndLeaseLosses
/ dei_LegalEntityAxis
= esi_PeaksTrustMember
 
Non-cash financing activities:      
Consolidation of debt 0us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
/ dei_LegalEntityAxis
= esi_PeaksTrustMember
226,096us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
/ dei_LegalEntityAxis
= esi_PeaksTrustMember
0us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
/ dei_LegalEntityAxis
= esi_PeaksTrustMember
CUSO [Member]      
Adjustments to reconcile net income (loss) to net cash flows from operating activities:      
Provision for private education loan losses 2,039us-gaap_ProvisionForLoanAndLeaseLosses
/ dei_LegalEntityAxis
= esi_CusoMember
   
(Gain) loss on consolidation of variable interest entities (16,631)us-gaap_VariableInterestEntityInitialConsolidationGainOrLoss
/ dei_LegalEntityAxis
= esi_CusoMember
   
Non-cash financing activities:      
Consolidation of debt $ 122,542us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
/ dei_LegalEntityAxis
= esi_CusoMember
$ 0us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
/ dei_LegalEntityAxis
= esi_CusoMember
$ 0us-gaap_DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
/ dei_LegalEntityAxis
= esi_CusoMember