| Warrants
|
|
|
|
|
|
|
|
|
As Reported | As Restated | As Reported | As Revised | ||||||||||||||||||||
Consolidated balance sheet data: | December 31, 2013 | December 31, 2012 | |||||||||||||||||||||
Cash and cash equivalents | $ | 249,472 | $ | 212,526 | $ | 255,965 | $ | 208,971 | |||||||||||||||
Restricted cash | $ | — | $ | 36,946 | $ | — | $ | 46,994 | |||||||||||||||
Accounts receivable, net | $ | 28,565 | $ | 22,953 | $ | 67,371 | $ | 54,487 | |||||||||||||||
Deferred income taxes, current | $ | 15,232 | $ | 16,683 | $ | 10,936 | $ | 15,490 | |||||||||||||||
Prepaid expenses and other current assets | $ | 21,369 | $ | 21,563 | $ | 19,810 | $ | 20,053 | |||||||||||||||
Total current assets | $ | 381,582 | $ | 377,615 | $ | 491,605 | $ | 483,518 | |||||||||||||||
Student loans receivable, net, non-current | - | - | $ | 15,143 | $ | 14,416 | |||||||||||||||||
Deferred income taxes, non-current | - | - | $ | 13,266 | $ | 13,706 | |||||||||||||||||
Total assets | $ | 573,979 | $ | 570,012 | $ | 750,787 | $ | 742,413 | |||||||||||||||
Accrued liabilities | $ | 54,756 | $ | 54,290 | - | - | |||||||||||||||||
Total current liabilities | $ | 192,742 | $ | 192,276 | - | - | |||||||||||||||||
Total liabilities | $ | 255,940 | $ | 225,474 | - | - | |||||||||||||||||
Retained earnings | $ | 515,608 | $ | 512,107 | $ | 474,598 | $ | 466,224 | |||||||||||||||
Total stockholders’ equity | $ | 348,039 | $ | 344,538 | $ | 491,570 | $ | 483,196 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 573,979 | $ | 570,012 | $ | 750,787 | $ | 742,413 | |||||||||||||||
Year to Date Period Ended | |||||||||||||||||||||||
As Reported | As Restated | As Reported | As Revised | As Reported | As Revised | ||||||||||||||||||
Consolidated statement of income data: | December 31, 2013 | December 31, 2012 | December 31, 2011 | ||||||||||||||||||||
Revenue | $ | 768,623 | $ | 751,449 | $ | 968,171 | $ | 943,405 | $ | 933,349 | $ | 915,247 | |||||||||||
Instructional costs and services | $ | 395,928 | $ | 370,734 | $ | 364,001 | $ | 343,072 | $ | 304,190 | $ | 288,882 | |||||||||||
Total costs and expenses | $ | 708,180 | $ | 682,986 | $ | 772,707 | $ | 751,778 | $ | 659,602 | $ | 644,294 | |||||||||||
Operating income | $ | 60,443 | $ | 68,463 | $ | 195,464 | $ | 191,627 | $ | 273,747 | $ | 270,953 | |||||||||||
Other income, net | $ | 3,346 | $ | 3,082 | $ | 3,370 | $ | 3,531 | $ | 2,768 | $ | 2,871 | |||||||||||
Income before income taxes | $ | 63,789 | $ | 71,545 | $ | 198,834 | $ | 195,158 | $ | 276,515 | $ | 273,824 | |||||||||||
Income tax expense | $ | 22,779 | $ | 25,662 | $ | 75,413 | $ | 74,012 | $ | 103,751 | $ | 102,746 | |||||||||||
Net income | $ | 41,010 | $ | 45,883 | $ | 123,421 | $ | 121,146 | $ | 172,764 | $ | 171,078 | |||||||||||
Basic earnings per share | $ | 0.76 | $ | 0.85 | $ | 2.33 | $ | 2.29 | $ | 3.30 | $ | 3.27 | |||||||||||
Diluted earnings per share | $ | 0.74 | $ | 0.83 | $ | 2.21 | $ | 2.17 | $ | 3.02 | $ | 2.99 | |||||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||||||
Net income | $ | 41,010 | $ | 45,883 | $ | 123,421 | $ | 121,146 | $ | 172,764 | $ | 171,078 | |||||||||||
Provision for bad debts | $ | 72,313 | $ | 47,119 | $ | 73,696 | $ | 52,767 | $ | 58,511 | $ | 43,203 | |||||||||||
Amortization of premium/ discount | $ | 3,559 | $ | 2,624 | $ | 6,805 | $ | 8,992 | - | - | |||||||||||||
Deferred income taxes | $ | (10,506 | ) | $ | (6,962 | ) | $ | (9,972 | ) | $ | (11,373 | ) | $ | 6,606 | $ | 5,601 | |||||||
Restricted cash | $ | — | $ | 10,048 | $ | — | $ | 6,721 | $ | — | $ | (4,855 | ) | ||||||||||
Accounts receivable | $ | (34,348 | ) | $ | (15,973 | ) | $ | (81,577 | ) | $ | (62,333 | ) | $ | (60,587 | ) | $ | (43,300 | ) | |||||
Prepaid expenses and other current assets | $ | (2,411 | ) | $ | (2,607 | ) | $ | (1,056 | ) | $ | (2,387 | ) | $ | (2,104 | ) | $ | (3,547 | ) | |||||
Student loan receivable, net | - | - | $ | (3,778 | ) | $ | (5,742 | ) | $ | (8,177 | ) | $ | (6,021 | ) | |||||||||
Accounts payable and accrued liabilities | $ | 13,687 | $ | 13,220 | - | - | - | - | |||||||||||||||
Deferred revenue and student deposits | - | - | $ | (10,389 | ) | $ | (3,921 | ) | - | - | |||||||||||||
Cash flows from operating activities | $ | 75,538 | $ | 85,586 | $ | 143,185 | $ | 149,905 | $ | 220,808 | $ | 215,954 |
Buildings | 39 years |
Furniture and office equipment | 3 - 7 years |
Software | 3 years |
Vehicles | 5 years |
December 31, 2013 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized losses on investments | $ | (280 | ) | $ | 106 | $ | (174 | ) | |||
December 31, 2012 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized gains on investments | $ | 1,300 | $ | (483 | ) | $ | 817 | ||||
December 31, 2011 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized losses on investments | $ | (946 | ) | $ | 351 | (595 | ) |
|
December 31, 2013 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Demand notes | $ | — | $ | 719 | $ | — | $ | 719 | |||||||
Corporate notes and bonds | — | 16,244 | — | 16,244 | |||||||||||
Certificates of deposit | — | 90,000 | — | 90,000 | |||||||||||
Total | $ | — | $ | 106,963 | $ | — | $ | 106,963 |
December 31, 2012 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Demand notes | $ | — | $ | 415 | $ | — | $ | 415 | |||||||
Corporate notes and bonds | — | 148,801 | — | 148,801 | |||||||||||
Certificates of deposit | — | 109,489 | — | 109,489 | |||||||||||
Total | $ | — | $ | 258,705 | $ | — | $ | 258,705 |
December 31, 2013 | |||||||||||||||||
Gross unrealized | |||||||||||||||||
Maturities in Years | Amortized Cost | Gain | Loss | Fair Value | |||||||||||||
Short-term | |||||||||||||||||
Demand notes | 1 year or less | $ | 719 | $ | — | $ | — | $ | 719 | ||||||||
Corporate notes and bonds | 1 year or less | 5,132 | 50 | — | 5,182 | ||||||||||||
Certificates of deposit | 1 year or less | 60,000 | — | — | 60,000 | ||||||||||||
Long-term | |||||||||||||||||
Corporate notes and bonds | 3 years or less | 11,037 | 25 | — | 11,062 | ||||||||||||
Certificates of deposit | 3 years or less | 30,000 | — | — | 30,000 | ||||||||||||
Total | $ | 106,888 | $ | 75 | $ | — | $ | 106,963 |
December 31, 2012 | |||||||||||||||||
Gross unrealized | |||||||||||||||||
Maturities in Years | Amortized Cost | Gain | Loss | Fair Value | |||||||||||||
Short-term | |||||||||||||||||
Demand notes | 1 year or less | $ | 415 | $ | — | $ | — | $ | 415 | ||||||||
Corporate notes and bonds | 1 year or less | 126,806 | 282 | (25 | ) | 127,063 | |||||||||||
Certificate of deposit | 1 year or less | 9,489 | — | — | 9,489 | ||||||||||||
Long-term | |||||||||||||||||
Corporate notes and bonds | 3 years or less | 21,641 | 117 | (20 | ) | 21,738 | |||||||||||
Certificate of deposit | 3 years or less | 100,000 | — | — | 100,000 | ||||||||||||
Total | $ | 258,351 | $ | 399 | $ | (45 | ) | $ | 258,705 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Accounts receivable | $ | 49,854 | $ | 85,953 | |||
Less allowance for doubtful accounts | 26,901 | 31,466 | |||||
Accounts receivable, net | $ | 22,953 | $ | 54,487 |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful accounts receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 31,466 | $ | 46,851 | $ | (51,416 | ) | $ | 26,901 | ||||||
For the year ended December 31, 2012 | 24,688 | 52,794 | (46,016 | ) | 31,466 | ||||||||||
For the year ended December 31, 2011 | 19,783 | 42,077 | (37,172 | ) | 24,688 |
(1) | Deductions represent accounts written off, net of recoveries. |
As of December 31, | |||||||
Short-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 587 | $ | 428 | |||
Student loans receivable (tuition related) | 621 | 167 | |||||
Current student loans receivable | 1,208 | 595 | |||||
Less allowance for doubtful accounts | 165 | 39 | |||||
Student loans receivable, net | $ | 1,043 | $ | 556 | |||
As of December 31, | |||||||
Long-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 7,347 | $ | 8,101 | |||
Student loans receivable (tuition related) | 6,417 | 8,171 | |||||
Non-current student loans receivable | 13,764 | 16,272 | |||||
Less allowance for doubtful accounts | 1,979 | 1,856 | |||||
Student loans receivable, net | $ | 11,785 | $ | 14,416 |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful student loans receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 1,895 | $ | 268 | $ | (19 | ) | $ | 2,144 | ||||||
For the year ended December 31, 2012 | 2,070 | (27 | ) | (148 | ) | 1,895 | |||||||||
For the year ended December 31, 2011 | 930 | 1,126 | 14 | 2,070 |
(1) | Deductions represent accounts written off, net of recoveries. |
Less than 120 days | $ | 16,998 | |
From 120 - 269 days | 1,238 | ||
Greater than 270 days | 2,132 | ||
Total gross student loans receivable | 20,368 | ||
Less: Amounts reserved or impaired | (4,143 | ) | |
Less: Discount on student loans receivable | (3,397 | ) | |
Total student loans receivable, net | $ | 12,828 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Accounts receivable | $ | 49,854 | $ | 85,953 | |||
Less allowance for doubtful accounts | 26,901 | 31,466 | |||||
Accounts receivable, net | $ | 22,953 | $ | 54,487 |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful accounts receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 31,466 | $ | 46,851 | $ | (51,416 | ) | $ | 26,901 | ||||||
For the year ended December 31, 2012 | 24,688 | 52,794 | (46,016 | ) | 31,466 | ||||||||||
For the year ended December 31, 2011 | 19,783 | 42,077 | (37,172 | ) | 24,688 |
(1) | Deductions represent accounts written off, net of recoveries. |
As of December 31, | |||||||
Short-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 587 | $ | 428 | |||
Student loans receivable (tuition related) | 621 | 167 | |||||
Current student loans receivable | 1,208 | 595 | |||||
Less allowance for doubtful accounts | 165 | 39 | |||||
Student loans receivable, net | $ | 1,043 | $ | 556 | |||
As of December 31, | |||||||
Long-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 7,347 | $ | 8,101 | |||
Student loans receivable (tuition related) | 6,417 | 8,171 | |||||
Non-current student loans receivable | 13,764 | 16,272 | |||||
Less allowance for doubtful accounts | 1,979 | 1,856 | |||||
Student loans receivable, net | $ | 11,785 | $ | 14,416 |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful student loans receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 1,895 | $ | 268 | $ | (19 | ) | $ | 2,144 | ||||||
For the year ended December 31, 2012 | 2,070 | (27 | ) | (148 | ) | 1,895 | |||||||||
For the year ended December 31, 2011 | 930 | 1,126 | 14 | 2,070 |
(1) | Deductions represent accounts written off, net of recoveries. |
Less than 120 days | $ | 16,998 | |
From 120 - 269 days | 1,238 | ||
Greater than 270 days | 2,132 | ||
Total gross student loans receivable | 20,368 | ||
Less: Amounts reserved or impaired | (4,143 | ) | |
Less: Discount on student loans receivable | (3,397 | ) | |
Total student loans receivable, net | $ | 12,828 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Prepaid expenses | $ | 10,814 | $ | 9,367 | |||
Prepaid licenses | 5,833 | 5,864 | |||||
Prepaid income taxes | 195 | — | |||||
Prepaid insurance | 1,131 | 1,134 | |||||
Interest receivable | 86 | 2,221 | |||||
Other current assets | 3,504 | 1,467 | |||||
Total prepaid expenses and other current assets | $ | 21,563 | $ | 20,053 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
Land | $ | 7,091 | $ | 7,091 | |||
Buildings | 28,916 | 25,430 | |||||
Furniture and office equipment | 84,852 | 79,656 | |||||
Software | 10,075 | 6,053 | |||||
Leasehold improvements | 24,360 | 23,756 | |||||
Vehicles | 147 | 147 | |||||
Total property and equipment | 155,441 | 142,133 | |||||
Less accumulated depreciation and amortization | (64,016 | ) | (46,167 | ) | |||
Total property and equipment, net | $ | 91,425 | $ | 95,966 |
|
December 31, 2013 | |||||||||||
Definite-lived intangible assets: | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||
Capitalized curriculum costs | $ | 14,540 | $ | (5,035 | ) | $ | 9,505 | ||||
Purchased intangible assets | 15,857 | (1,051 | ) | 14,806 | |||||||
Total definite-lived intangible assets | $ | 30,397 | $ | (6,086 | ) | $ | 24,311 | ||||
Goodwill and indefinite-lived intangibles | 2,567 | ||||||||||
Total goodwill and intangibles, net | $ | 26,878 | |||||||||
December 31, 2012 | |||||||||||
Definite-lived intangible assets: | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||
Capitalized curriculum costs | $ | 9,977 | $ | (1,823 | ) | $ | 8,154 | ||||
Purchased intangible assets | 857 | (839 | ) | 18 | |||||||
Total definite-lived intangible assets | $ | 10,834 | $ | (2,662 | ) | $ | 8,172 | ||||
Goodwill and indefinite-lived intangibles | 2,567 | ||||||||||
Total goodwill and intangibles, net | $ | 10,739 |
Year Ended December 31, | ||||
2014 | $ | 5,143 | ||
2015 | 3,995 | |||
2016 | 2,234 | |||
2017 | 1,232 | |||
2018 | 1,232 | |||
Thereafter | 10,475 | |||
Total future amortization expense | $ | 24,311 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Accrued salaries and wages | $ | 12,790 | $ | 11,585 | |||
Accrued bonus | 2,277 | 1,603 | |||||
Accrued vacation | 9,696 | 8,993 | |||||
Accrued litigation and fees | 8,000 | — | |||||
Accrued expenses | 19,081 | 15,924 | |||||
Rent liability | 2,446 | — | |||||
Accrued income taxes payable | — | 6,535 | |||||
Total accrued liabilities | $ | 54,290 | $ | 44,640 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
Deferred revenue | $ | 29,279 | $ | 44,967 | |||
Student deposits | 103,512 | 130,090 | |||||
Total deferred revenue and student deposits | $ | 132,791 | $ | 175,057 |
|
|
Year Ended December 31, | ||||
2014 | $ | 36,962 | ||
2015 | 37,226 | |||
2016 | 37,293 | |||
2017 | 37,363 | |||
2018 | 34,072 | |||
Thereafter | 41,722 | |||
Total minimum payments | $ | 224,638 |
|
Options Outstanding | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | |||||||||
December 31, 2010 | 10,195 | $ | 4.76 | 5.47 | $ | 147,545 | ||||||
Granted | 1,294 | 17.41 | ||||||||||
Exercised | (3,070 | ) | 1.59 | |||||||||
Forfeitures and expired | (139 | ) | 17.65 | |||||||||
December 31, 2011 | 8,280 | 7.70 | 5.90 | 127,308 | ||||||||
Granted | 1,595 | 22.59 | ||||||||||
Exercised | (3,128 | ) | 0.72 | |||||||||
Forfeitures and expired | (335 | ) | 19.79 | |||||||||
December 31, 2012 | 6,412 | 14.17 | 7.21 | $ | 9,010 | |||||||
Granted | 483 | 10.23 | ||||||||||
Exercised | (1,060 | ) | 9.87 | |||||||||
Forfeitures and expired | (345 | ) | 20.65 | |||||||||
December 31, 2013 | 5,490 | $ | 14.25 | 6.52 | $ | 28,769 | ||||||
Vested and expected to vest at December 31, 2013 | 5,435 | $ | 14.22 | 6.50 | $ | 28,588 | ||||||
Exercisable at December 31, 2013 | 3,809 | $ | 12.82 | 5.80 | $ | 23,827 |
2013 | 2012 | 2011 | |||||||||
Weighted average exercise price per share | $ | 10.23 | $ | 22.59 | $ | 17.41 | |||||
Risk-free interest rate | 1.0 | % | 1.2 | % | 2.5 | % | |||||
Expected dividend yield | — | — | — | ||||||||
Expected volatility | 58.9 | % | 54.6 | % | 52.7 | % | |||||
Expected life (in years) | 5.85 | 5.67 | 6.12 | ||||||||
Forfeiture rate | 5.0 | % | 4.0 | % | 4.0 | % | |||||
Weighted average grant date fair value per share | $ | 5.48 | $ | 11.26 | $ | 9.07 |
Restricted Stock Units | Weighted Average Grant Date Fair Value | |||||
Balance at December 31, 2010 | — | $ | — | |||
Awarded | 56,855 | 23.97 | ||||
Vested | — | — | ||||
Canceled | — | — | ||||
Balance at December 31, 2011 | 56,855 | 23.97 | ||||
Awarded | 362,199 | 9.72 | ||||
Vested | (56,855 | ) | 23.97 | |||
Canceled | — | — | ||||
Balance at December 31, 2012 | 362,199 | 9.72 | ||||
Awarded | 1,016,035 | 10.50 | ||||
Vested | (181,104 | ) | 9.72 | |||
Canceled | (98,613 | ) | 10.39 | |||
Balance at December 31, 2013 | 1,098,517 | $ | 10.38 |
|
Exercise Price | December 31, 2012 | ||
$1.125 | 41 | ||
$2.250 | 55 | ||
$2.835 | — | ||
$2.925 | 19 | ||
$9.000 | 3 | ||
Total | 118 |
|
|
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(As restated) | |||||||||||
Current: | |||||||||||
Federal | $ | 29,456 | $ | 77,720 | $ | 88,513 | |||||
State | 3,168 | 7,665 | 8,632 | ||||||||
32,624 | 85,385 | 97,145 | |||||||||
Deferred: | |||||||||||
Federal | (5,952 | ) | (10,470 | ) | 6,089 | ||||||
State | (1,010 | ) | (903 | ) | (488 | ) | |||||
(6,962 | ) | (11,373 | ) | 5,601 | |||||||
Total | $ | 25,662 | $ | 74,012 | $ | 102,746 |
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Deferred tax assets: | |||||||
Net operating loss | $ | 235 | $ | 258 | |||
Fixed assets | 214 | 233 | |||||
Bad debt | 463 | 1,632 | |||||
Vacation accrual | 2,762 | 2,815 | |||||
Stock-based compensation | 15,341 | 13,299 | |||||
Deferred rent | 9,944 | 9,404 | |||||
State tax | 2,310 | 2,541 | |||||
Bonus accrual | 849 | 599 | |||||
Unearned interest | 1,281 | 1,081 | |||||
Accrued expenses | 4,377 | 196 | |||||
Revenue reserves | 8,992 | 10,681 | |||||
Total deferred tax assets | 46,768 | 42,739 | |||||
Valuation allowance | — | — | |||||
Net deferred tax assets | 46,768 | 42,739 | |||||
Deferred tax liabilities: | |||||||
Fixed assets and intangibles | (11,550 | ) | (13,411 | ) | |||
Unrealized gain on investments | (28 | ) | (132 | ) | |||
Total deferred tax liabilities | (11,578 | ) | (13,543 | ) | |||
Total net deferred tax assets | $ | 35,190 | $ | 29,196 |
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Current deferred tax assets | $ | 16,683 | $ | 15,490 | |||
Current deferred tax liabilities | — | — | |||||
Noncurrent deferred tax assets | 18,507 | 13,706 | |||||
Noncurrent deferred tax liabilities | — | — | |||||
Total | $ | 35,190 | $ | 29,196 |
Year Ended December 31, | |||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||
(As restated) | |||||||||||||||||
Computed expected federal tax expense | $ | 25,041 | 35.0 | % | $ | 68,305 | 35.0 | % | $ | 95,839 | 35.0 | % | |||||
State taxes, net of federal benefit | 1,351 | 1.9 | 4,586 | 2.4 | 5,370 | 2.0 | |||||||||||
Permanent differences | 917 | 1.3 | 1,074 | 0.5 | 1,601 | 0.6 | |||||||||||
Uncertain tax positions | (1,647 | ) | (2.3 | ) | 31 | — | (192 | ) | (0.1 | ) | |||||||
Other | — | — | 16 | — | 128 | — | |||||||||||
Income tax expense | $ | 25,662 | 35.9 | % | $ | 74,012 | 37.9 | % | $ | 102,746 | 37.5 | % |
Unrecognized tax benefits at December 31, 2011 | $ | 8,070 | |
Gross increases-tax positions in prior period | 965 | ||
Gross decreases-tax positions in prior period | — | ||
Gross increases-current period tax positions | 231 | ||
Settlements | — | ||
Lapse of statute of limitations | — | ||
Unrecognized tax benefits at December 31, 2012 | 9,266 | ||
Gross increases-tax positions in prior period | — | ||
Gross decreases-tax positions in prior period | (5 | ) | |
Gross increases-current period tax positions | 100 | ||
Settlements | — | ||
Lapse of statute of limitations | (1,974 | ) | |
Unrecognized tax benefits at December 31, 2013 | $ | 7,387 |
|
|
|
|
|
First Quarter (as Restated) | Second Quarter (as Restated) | Third Quarter (as Restated) | Fourth Quarter (as Restated) | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
2013 | |||||||||||||||
Revenue | $ | 212,986 | $ | 193,470 | $ | 182,768 | $ | 162,225 | |||||||
Operating income (loss) | 39,676 | 19,133 | 19,524 | (9,870 | ) | ||||||||||
Net income (loss) | 24,667 | 12,114 | 14,211 | (5,109 | ) | ||||||||||
Earnings (loss) per common share: | |||||||||||||||
Basic | $ | 0.46 | $ | 0.22 | $ | 0.26 | $ | (0.10 | ) | ||||||
Diluted | 0.45 | 0.22 | 0.25 | (0.10 | ) |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
2012 | |||||||||||||||
Revenue | $ | 241,433 | $ | 249,534 | $ | 245,917 | $ | 206,521 | |||||||
Operating income | 44,875 | 67,874 | 47,647 | 31,231 | |||||||||||
Net income | 28,434 | 42,708 | 30,179 | 19,825 | |||||||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.55 | $ | 0.81 | $ | 0.57 | $ | 0.37 | |||||||
Diluted | 0.51 | 0.76 | 0.54 | 0.36 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Consolidated balance sheet data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Cash and cash equivalents | $ | 316,267 | - | $ | 275,533 | $ | 363,121 | - | $ | 322,578 | |||||||||
Restricted cash | $ | — | - | $ | 41,094 | $ | — | - | $ | 40,543 | |||||||||
Accounts receivable, net | $ | 69,352 | $ | 68,472 | $ | 51,835 | $ | 60,502 | $ | 58,895 | $ | 43,393 | |||||||
Student loans receivable, net, current | $ | — | $ | 880 | $ | 880 | $ | — | $ | 1,607 | $ | 1,607 | |||||||
Deferred income taxes, current | $ | 10,970 | - | $ | 15,524 | $ | 11,020 | - | $ | 15,573 | |||||||||
Prepaid expenses and other current assets | $ | 21,445 | - | $ | 25,245 | $ | 20,294 | - | $ | 23,891 | |||||||||
Total current assets | $ | 530,232 | - | $ | 521,949 | $ | 541,747 | - | $ | 534,395 | |||||||||
Student loans receivable, net, non-current | $ | 14,524 | - | $ | 13,788 | - | - | - | |||||||||||
Deferred income taxes, non-current | $ | 13,262 | - | $ | 13,701 | $ | 13,306 | - | $ | 13,746 | |||||||||
Total assets | $ | 763,100 | - | $ | 754,520 | $ | 761,992 | - | $ | 755,080 | |||||||||
Accrued liabilities | $ | 56,707 | - | $ | 58,801 | $ | 45,089 | - | $ | 48,336 | |||||||||
Deferred revenue and student deposits | - | - | - | $ | 135,865 | - | $ | 134,634 | |||||||||||
Total current liabilities | $ | 204,577 | - | $ | 206,671 | $ | 188,315 | - | $ | 190,331 | |||||||||
Total liabilities | $ | 240,985 | - | $ | 243,079 | $ | 225,222 | - | $ | 227,238 | |||||||||
Retained earnings | $ | 501,565 | - | $ | 490,891 | $ | 511,933 | - | $ | 503,005 | |||||||||
Total stockholders’ equity | $ | 522,115 | - | $ | 511,441 | $ | 536,770 | - | $ | 527,842 | |||||||||
Total liabilities and stockholders’ equity | $ | 763,100 | - | $ | 754,520 | $ | 761,992 | - | $ | 755,080 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Consolidated balance sheet data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Cash and cash equivalents | $ | 431,762 | - | $ | 392,299 | $ | 249,472 | - | $ | 212,526 | |||||||
Restricted cash | $ | — | - | $ | 39,463 | $ | — | - | $ | 36,946 | |||||||
Accounts receivable, net | $ | 51,123 | $ | 49,441 | $ | 41,842 | $ | 28,565 | - | $ | 22,953 | ||||||
Student loans receivable, net, current | $ | — | $ | 1,682 | $ | 1,682 | - | - | - | ||||||||
Deferred income taxes, current | $ | 11,033 | - | $ | 15,586 | $ | 15,232 | - | $ | 16,683 | |||||||
Prepaid expenses and other current assets | $ | 16,057 | - | $ | 19,072 | $ | 21,369 | - | $ | 21,563 | |||||||
Total current assets | $ | 545,196 | - | $ | 545,165 | $ | 381,582 | - | $ | 377,615 | |||||||
Deferred income taxes, non-current | $ | 13,284 | - | $ | 13,724 | - | - | - | |||||||||
Total assets | $ | 765,190 | - | $ | 765,599 | $ | 573,979 | - | $ | 570,012 | |||||||
Accrued liabilities | $ | 43,567 | - | $ | 48,828 | $ | 54,756 | - | $ | 54,290 | |||||||
Total current liabilities | $ | 179,336 | - | $ | 184,597 | $ | 192,742 | - | $ | 192,276 | |||||||
Total liabilities | $ | 214,375 | - | $ | 219,636 | $ | 225,940 | - | $ | 225,474 | |||||||
Retained earnings | $ | 522,068 | - | $ | 517,216 | $ | 515,608 | - | $ | 512,107 | |||||||
Total stockholders’ equity | $ | 550,815 | - | $ | 545,963 | $ | 348,039 | - | $ | 344,538 | |||||||
Total liabilities and stockholders’ equity | $ | 765,190 | - | $ | 765,599 | $ | 573,979 | - | $ | 570,012 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Revenue | $ | 221,984 | - | $ | 212,986 | $ | 197,574 | - | $ | 193,470 | |||||||||
Instructional costs and services | $ | 101,646 | $ | 102,282 | $ | 97,028 | $ | 106,045 | $ | 106,812 | $ | 99,603 | |||||||
General and administrative | $ | 19,375 | $ | 18,739 | $ | 18,739 | $ | 17,919 | $ | 17,152 | $ | 17,152 | |||||||
Total costs and expenses | $ | 178,564 | - | $ | 173,310 | $ | 181,546 | - | $ | 174,337 | |||||||||
Operating income | $ | 43,420 | - | $ | 39,676 | $ | 16,028 | - | $ | 19,133 | |||||||||
Other income, net | $ | 818 | - | $ | 837 | $ | 1,031 | - | $ | 748 | |||||||||
Income before income taxes | $ | 44,238 | - | $ | 40,513 | $ | 17,059 | - | $ | 19,881 | |||||||||
Income tax expense | $ | 17,271 | - | $ | 15,846 | $ | 6,691 | - | $ | 7,767 | |||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 10,368 | - | $ | 12,114 | |||||||||
Basic earnings per share | $ | 0.50 | - | $ | 0.46 | $ | 0.19 | - | $ | 0.22 | |||||||||
Diluted earnings per share | $ | 0.49 | - | $ | 0.45 | $ | 0.19 | - | $ | 0.22 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Three Months Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Revenue | $ | 185,612 | - | $ | 182,768 | $ | 163,453 | - | $ | 162,225 | |||||||
Instructional costs and services | $ | 92,204 | $ | 93,079 | $ | 83,562 | $ | 93,755 | - | $ | 90,541 | ||||||
General and administrative | $ | 16,050 | $ | 15,175 | $ | 15,175 | - | - | - | ||||||||
Total costs and expenses | $ | 172,761 | - | $ | 163,244 | $ | 175,309 | - | $ | 172,095 | |||||||
Operating income (loss) | $ | 12,851 | - | $ | 19,524 | $ | (11,856 | ) | - | $ | (9,870 | ) | |||||
Income (loss) before income taxes | $ | 13,638 | - | $ | 20,310 | $ | (11,146 | ) | - | $ | (9,159 | ) | |||||
Income tax expense (benefit) | $ | 3,503 | - | $ | 6,099 | $ | (4,686 | ) | - | $ | (4,050 | ) | |||||
Net income (loss) | $ | 10,135 | - | $ | 14,211 | $ | (6,460 | ) | - | $ | (5,109 | ) | |||||
Basic earnings (loss) per share | $ | 0.19 | - | $ | 0.26 | $ | (0.12 | ) | - | $ | (0.10 | ) | |||||
Diluted earnings (loss) per share | $ | 0.18 | - | $ | 0.25 | $ | (0.12 | ) | - | $ | (0.10 | ) |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Year to Date Period Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Revenue | $ | 221,984 | - | $ | 212,986 | $ | 419,558 | - | $ | 406,456 | |||||||||
Instructional costs and services | $ | 101,646 | $ | 102,282 | $ | 97,028 | $ | 207,691 | $ | 209,094 | $ | 196,631 | |||||||
General and administrative | $ | 19,375 | $ | 18,739 | $ | 18,739 | $ | 37,294 | $ | 35,891 | $ | 35,891 | |||||||
Total costs and expenses | $ | 178,564 | - | $ | 173,310 | $ | 360,110 | - | $ | 347,647 | |||||||||
Operating income | $ | 43,420 | - | $ | 39,676 | $ | 59,448 | - | $ | 58,809 | |||||||||
Other income, net | $ | 818 | - | $ | 837 | $ | 1,849 | - | $ | 1,585 | |||||||||
Income before income taxes | $ | 44,238 | - | $ | 40,513 | $ | 61,297 | - | $ | 60,394 | |||||||||
Income tax expense | $ | 17,271 | - | $ | 15,846 | $ | 23,962 | - | $ | 23,613 | |||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 37,335 | - | $ | 36,781 | |||||||||
Basic earnings per share | $ | 0.50 | - | $ | 0.46 | $ | 0.69 | - | $ | 0.68 | |||||||||
Diluted earnings per share | $ | 0.49 | - | $ | 0.45 | $ | 0.67 | - | $ | 0.66 | |||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 37,335 | - | $ | 36,781 | |||||||||
Provision for bad debts | $ | 18,294 | - | $ | 13,040 | $ | 36,865 | - | $ | 24,403 | |||||||||
Amortization of premium/ discount | $ | 1,005 | - | $ | 1,407 | $ | 3,100 | - | $ | 2,165 | |||||||||
Restricted cash | $ | — | - | $ | 5,900 | $ | — | - | $ | 6,451 | |||||||||
Accounts receivable | $ | (19,381 | ) | - | $ | (10,229 | ) | $ | (28,744 | ) | - | $ | (13,222 | ) | |||||
Prepaid expenses and other current assets | $ | (1,635 | ) | - | $ | (5,656 | ) | $ | (96 | ) | - | $ | (4,110 | ) | |||||
Student loan receivable | $ | 281 | - | $ | (133 | ) | - | - | - | ||||||||||
Accounts payable and accrued liabilities | $ | 14,119 | - | $ | 16,213 | $ | 2,153 | - | $ | 5,400 | |||||||||
Deferred revenue and student deposits | $ | (34,088 | ) | - | $ | (33,747 | ) | $ | (39,192 | ) | - | $ | (39,996 | ) | |||||
Cash flows from operating activities | $ | 15,616 | - | $ | 21,516 | $ | 32,273 | - | $ | 38,724 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Year to Date Period Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Revenue | $ | 605,170 | - | $ | 589,224 | $ | 768,623 | - | $ | 751,449 | |||||||
Instructional costs and services | $ | 299,895 | $ | 302,173 | $ | 280,193 | $ | 395,928 | - | $ | 370,734 | ||||||
General and administrative | $ | 53,344 | $ | 51,066 | $ | 51,066 | - | - | - | ||||||||
Total costs and expenses | $ | 532,871 | - | $ | 510,891 | $ | 708,180 | - | $ | 682,986 | |||||||
Operating income | $ | 72,299 | - | $ | 78,333 | $ | 60,443 | - | $ | 68,463 | |||||||
Other income, net | $ | 2,636 | - | $ | 2,371 | $ | 3,346 | - | $ | 3,082 | |||||||
Income before income taxes | $ | 74,935 | - | $ | 80,704 | $ | 63,789 | - | $ | 71,545 | |||||||
Income tax expense | $ | 27,465 | - | $ | 29,712 | $ | 22,779 | - | $ | 25,662 | |||||||
Net income | $ | 47,470 | - | $ | 50,992 | $ | 41,010 | - | $ | 45,883 | |||||||
Basic earnings per share | $ | 0.88 | - | $ | 0.94 | $ | 0.76 | - | $ | 0.85 | |||||||
Diluted earnings per share | $ | 0.85 | - | $ | 0.91 | $ | 0.74 | - | $ | 0.83 | |||||||
Consolidated statement of cash flow data: | |||||||||||||||||
Net income | $ | 47,470 | - | $ | 50,992 | $ | 41,010 | - | $ | 45,883 | |||||||
Provision for bad debts | $ | 53,649 | - | $ | 31,670 | $ | 72,313 | - | $ | 47,119 | |||||||
Amortization of premium/discount | $ | 3,596 | - | $ | 2,662 | $ | 3,559 | - | $ | 2,624 | |||||||
Deferred income taxes | - | - | - | $ | (10,506 | ) | - | $ | (6,962 | ) | |||||||
Restricted cash | $ | — | - | $ | 7,531 | $ | — | - | $ | 10,048 | |||||||
Accounts receivable | $ | (36,056 | ) | - | $ | (18,826 | ) | $ | (34,348 | ) | - | $ | (15,973 | ) | |||
Prepaid expenses and other current assets | $ | 3,395 | - | $ | (155 | ) | $ | (2,411 | ) | - | $ | (2,607 | ) | ||||
Accounts payable and accrued liabilities | $ | 3,699 | - | $ | 8,960 | $ | 13,687 | - | $ | 13,220 | |||||||
Deferred revenue and student deposits | $ | (48,610 | ) | - | $ | (48,160 | ) | - | - | - | |||||||
Cash flows from operating activities | $ | 54,277 | - | $ | 61,808 | $ | 75,538 | - | $ | 85,586 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Consolidated balance sheet data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Cash and cash equivalents | $ | 162,148 | - | $ | 103,405 | $ | 180,425 | - | $ | 123,901 | |||||||||
Restricted cash | $ | 25 | - | $ | 58,768 | $ | — | - | $ | 56,524 | |||||||||
Accounts receivable, net | $ | 91,129 | $ | 90,708 | $ | 75,846 | $ | 91,139 | $ | 90,620 | $ | 74,826 | |||||||
Student loan receivables, net, current | $ | — | $ | 421 | $ | 421 | $ | — | $ | 519 | $ | 519 | |||||||
Deferred income taxes, current | $ | 5,441 | - | $ | 8,235 | $ | 5,442 | - | $ | 8,235 | |||||||||
Prepaid expenses and other current assets | $ | 17,864 | - | $ | 18,367 | 22,966 | - | 25,105 | |||||||||||
Total current assets | $ | 441,169 | - | $ | 429,604 | $ | 459,764 | - | $ | 448,902 | |||||||||
Student loan receivables, net, non-current | $ | 12,065 | - | $ | 11,035 | $ | 14,998 | - | $ | 14,232 | |||||||||
Deferred income taxes, non-current | $ | 10,805 | - | $ | 11,604 | $ | 10,810 | - | $ | 11,608 | |||||||||
Total assets | $ | 682,447 | - | $ | 670,651 | $ | 723,119 | - | $ | 712,289 | |||||||||
Accrued liabilities | $ | 66,755 | - | $ | 64,595 | $ | 54,650 | - | $ | 54,006 | |||||||||
Total current liabilities | $ | 260,575 | - | $ | 258,415 | $ | 248,012 | - | $ | 247,368 | |||||||||
Total liabilities | $ | 289,296 | - | $ | 287,136 | $ | 279,333 | - | $ | 278,689 | |||||||||
Retained earnings | $ | 383,148 | - | $ | 373,512 | $ | 426,406 | - | $ | 416,220 | |||||||||
Total stockholders’ equity | $ | 393,151 | - | $ | 383,515 | $ | 443,786 | - | $ | 433,600 | |||||||||
Total liabilities and stockholders’ equity | $ | 682,447 | - | $ | 670,651 | $ | 723,119 | - | $ | 712,289 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||
Consolidated balance sheet data: | September 30, 2012 | December 31, 2012 | |||||||||||||||
Cash and cash equivalents | $ | 181,577 | - | $ | 131,501 | $ | 255,965 | - | $ | 208,971 | |||||||
Restricted cash | $ | — | - | $ | 50,076 | $ | — | - | $ | 46,994 | |||||||
Accounts receivable, net | $ | 99,919 | $ | 99,386 | $ | 84,178 | $ | 67,371 | - | $ | 54,487 | ||||||
Student loan receivables, net, current | $ | — | $ | 533 | $ | 533 | - | - | - | ||||||||
Deferred income taxes, current | $ | 5,313 | - | $ | 8,106 | $ | 10,936 | - | $ | 15,490 | |||||||
Prepaid expenses and other current assets | $ | 22,722 | - | $ | 22,944 | $ | 19,810 | - | $ | 20,053 | |||||||
Total current assets | $ | 452,515 | - | $ | 440,322 | $ | 491,605 | - | $ | 483,518 | |||||||
Student loan receivables, net, non-current | $ | 14,992 | - | $ | 14,291 | $ | 15,143 | - | $ | 14,416 | |||||||
Deferred income taxes, non-current | $ | 10,752 | - | $ | 11,550 | $ | 13,266 | - | $ | 13,706 | |||||||
Total assets | $ | 736,099 | - | $ | 724,003 | $ | 750,787 | - | $ | 742,413 | |||||||
Accrued liabilities | $ | 52,313 | - | $ | 50,044 | - | - | - | |||||||||
Total current liabilities | $ | 231,925 | - | $ | 229,656 | - | - | - | |||||||||
Total liabilities | $ | 265,565 | - | $ | 263,296 | - | - | - | |||||||||
Retained earnings | $ | 456,226 | - | $ | 446,399 | $ | 474,598 | - | $ | 466,224 | |||||||
Total stockholders’ equity | $ | 470,534 | - | $ | 460,707 | $ | 491,570 | - | $ | 483,196 | |||||||
Total liabilities and stockholders’ equity | $ | 736,099 | - | $ | 724,003 | $ | 750,787 | - | $ | 742,413 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Revenue | $ | 250,437 | - | $ | 241,433 | $ | 256,302 | - | $ | 249,534 | |||||||||
Instructional costs and services | $ | 84,224 | $ | 84,453 | $ | 81,202 | $ | 85,279 | $ | 85,579 | $ | 79,719 | |||||||
General and administrative | $ | 25,542 | $ | 25,314 | $ | 25,314 | $ | 15,047 | $ | 14,747 | $ | 14,747 | |||||||
Total costs and expenses | $ | 199,808 | - | $ | 196,558 | $ | 187,520 | - | $ | 181,660 | |||||||||
Operating income | $ | 50,629 | - | $ | 44,875 | $ | 68,782 | - | $ | 67,874 | |||||||||
Other income, net | $ | 683 | - | $ | 740 | $ | 854 | - | $ | 883 | |||||||||
Income before income taxes | $ | 51,312 | - | $ | 45,615 | $ | 69,636 | - | $ | 68,757 | |||||||||
Income tax expense | $ | 19,341 | - | $ | 17,181 | $ | 26,378 | - | $ | 26,049 | |||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 43,258 | - | $ | 42,708 | |||||||||
Basic earnings per share | $ | 0.61 | - | $ | 0.55 | $ | 0.82 | - | $ | 0.81 | |||||||||
Diluted earnings per share | $ | 0.57 | - | $ | 0.51 | $ | 0.77 | - | $ | 0.76 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | September 30, 2012 | December 31, 2012 | |||||||||||||||||
Revenue | $ | 252,076 | - | $ | 245,917 | $ | 209,356 | - | $ | 206,521 | |||||||||
Instructional costs and services | $ | 90,986 | $ | 91,362 | $ | 84,666 | $ | 102,034 | $ | 102,607 | $ | 97,485 | |||||||
General and administrative | $ | 17,247 | $ | 16,870 | $ | 16,870 | $ | 13,139 | $ | 12,566 | $ | 12,566 | |||||||
Total costs and expenses | $ | 204,967 | - | $ | 198,270 | $ | 180,412 | - | $ | 175,290 | |||||||||
Operating income | $ | 47,109 | - | $ | 47,647 | $ | 28,944 | - | $ | 31,231 | |||||||||
Other income, net | $ | 955 | - | $ | 996 | $ | 878 | - | $ | 912 | |||||||||
Income before income taxes | $ | 48,064 | - | $ | 48,643 | $ | 29,822 | - | $ | 32,143 | |||||||||
Income tax expense | $ | 18,244 | - | $ | 18,464 | $ | 11,450 | - | $ | 12,318 | |||||||||
Net income | $ | 29,820 | - | $ | 30,179 | $ | 18,372 | - | $ | 19,825 | |||||||||
Basic earnings per share | $ | 0.56 | - | $ | 0.57 | $ | 0.34 | - | $ | 0.37 | |||||||||
Diluted earnings per share | $ | 0.53 | - | $ | 0.54 | $ | 0.33 | - | $ | 0.36 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Year to Date Period Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Revenue | $ | 250,437 | - | $ | 241,433 | $ | 506,739 | - | $ | 490,967 | |||||||||
Instructional costs and services | $ | 84,224 | $ | 84,453 | $ | 81,202 | $ | 169,503 | $ | 170,032 | $ | 160,921 | |||||||
General and administrative | $ | 25,542 | $ | 25,314 | $ | 25,314 | $ | 40,589 | $ | 40,061 | $ | 40,061 | |||||||
Total costs and expenses | $ | 199,808 | - | $ | 196,558 | $ | 387,328 | - | $ | 378,218 | |||||||||
Operating income | $ | 50,629 | - | $ | 44,875 | $ | 119,411 | - | $ | 112,749 | |||||||||
Other income, net | $ | 683 | - | $ | 740 | $ | 1,537 | - | $ | 1,623 | |||||||||
Income before income taxes | $ | 51,312 | - | $ | 45,615 | $ | 120,948 | - | $ | 114,372 | |||||||||
Income tax expense | $ | 19,341 | - | $ | 17,181 | $ | 45,719 | - | $ | 43,230 | |||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 75,229 | - | $ | 71,142 | |||||||||
Basic earnings per share | $ | 0.61 | - | $ | 0.55 | $ | 1.44 | - | $ | 1.36 | |||||||||
Diluted earnings per share | $ | 0.57 | - | $ | 0.51 | $ | 1.34 | - | $ | 1.27 | |||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 75,229 | - | $ | 71,142 | |||||||||
Provision for bad debts | $ | 16,669 | - | $ | 13,418 | $ | 33,401 | - | $ | 24,289 | |||||||||
Amortization of premium/discount | $ | 1,754 | - | $ | 2,125 | $ | 3,594 | $ | 4,470 | ||||||||||
Restricted cash | $ | — | - | $ | (5,028 | ) | $ | — | - | $ | (2,809 | ) | |||||||
Accounts receivable | $ | (46,053 | ) | - | $ | (37,153 | ) | $ | (62,501 | ) | - | $ | (46,772 | ) | |||||
Prepaid expenses and other current assets | $ | (459 | ) | - | $ | 32 | $ | (5,084 | ) | - | $ | (6,806 | ) | ||||||
Student loans receivable | $ | (2,399 | ) | $ | (3,214 | ) | $ | (5,626 | ) | $ | (6,666 | ) | |||||||
Accounts payable and accrued liabilities | $ | 26,851 | - | $ | 24,691 | $ | 18,492 | - | $ | 17,847 | |||||||||
Cash flows from operating activities | $ | 40,350 | - | $ | 35,321 | $ | 76,806 | - | $ | 73,996 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||
Year to Date Period Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2012 | December 31, 2012 | |||||||||||||||
Revenue | $ | 758,815 | - | $ | 736,884 | $ | 968,171 | - | $ | 943,405 | |||||||
Instructional costs and services | $ | 260,489 | $ | 261,394 | $ | 245,587 | $ | 364,001 | - | $ | 343,072 | ||||||
General and administrative | $ | 57,836 | $ | 56,931 | $ | 56,931 | - | - | - | ||||||||
Total costs and expenses | $ | 592,295 | - | $ | 576,488 | $ | 772,707 | - | $ | 751,778 | |||||||
Operating income | $ | 166,520 | - | $ | 160,396 | $ | 195,464 | - | $ | 191,627 | |||||||
Other income, net | $ | 2,492 | - | $ | 2,619 | $ | 3,370 | - | $ | 3,531 | |||||||
Income before income taxes | $ | 169,012 | - | $ | 163,015 | $ | 198,834 | - | $ | 195,158 | |||||||
Income tax expense | $ | 63,963 | - | $ | 61,694 | $ | 75,413 | - | $ | 74,012 | |||||||
Net income | $ | 105,049 | - | $ | 101,321 | $ | 123,421 | - | $ | 121,146 | |||||||
Basic earnings per share | $ | 2.00 | - | $ | 1.93 | $ | 2.33 | - | $ | 2.29 | |||||||
Diluted earnings per share | $ | 1.87 | - | $ | 1.81 | $ | 2.21 | - | $ | 2.17 | |||||||
Consolidated statement of cash flow data: | |||||||||||||||||
Net income | $ | 105,049 | - | $ | 101,321 | $ | 123,421 | - | $ | 121,146 | |||||||
Provision for bad debts | $ | 52,418 | - | $ | 36,610 | $ | 73,696 | - | $ | 52,767 | |||||||
Deferred income taxes | - | - | - | $ | (9,972 | ) | - | $ | (11,373 | ) | |||||||
Amortization of premium/discount | $ | 5,384 | $ | 6,922 | $ | 6,805 | $ | 8,992 | |||||||||
Restricted cash | $ | — | - | $ | 3,639 | $ | — | - | $ | 6,721 | |||||||
Accounts receivable | $ | (90,188 | ) | - | $ | (68,357 | ) | $ | (81,577 | ) | - | $ | (62,333 | ) | |||
Prepaid expenses and other current assets | $ | (3,982 | ) | - | $ | (4,548 | ) | $ | (1,056 | ) | - | $ | (2,387 | ) | |||
Student loans receivable | $ | (5,730 | ) | $ | (6,729 | ) | $ | (3,778 | ) | $ | (5,742 | ) | |||||
Accounts payable and accrued liabilities | $ | 19,363 | - | $ | 17,094 | - | - | - | |||||||||
Deferred revenue and student deposits | - | - | - | $ | (10,389 | ) | - | $ | (3,921 | ) | |||||||
Cash flows from operating activities | $ | 93,588 | - | $ | 97,226 | $ | 143,185 | - | $ | 149,905 |
|
|
Buildings | 39 years |
Furniture and office equipment | 3 - 7 years |
Software | 3 years |
Vehicles | 5 years |
December 31, 2013 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized losses on investments | $ | (280 | ) | $ | 106 | $ | (174 | ) | |||
December 31, 2012 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized gains on investments | $ | 1,300 | $ | (483 | ) | $ | 817 | ||||
December 31, 2011 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized losses on investments | $ | (946 | ) | $ | 351 | (595 | ) |
|
As Reported | As Restated | As Reported | As Revised | ||||||||||||||||||||
Consolidated balance sheet data: | December 31, 2013 | December 31, 2012 | |||||||||||||||||||||
Cash and cash equivalents | $ | 249,472 | $ | 212,526 | $ | 255,965 | $ | 208,971 | |||||||||||||||
Restricted cash | $ | — | $ | 36,946 | $ | — | $ | 46,994 | |||||||||||||||
Accounts receivable, net | $ | 28,565 | $ | 22,953 | $ | 67,371 | $ | 54,487 | |||||||||||||||
Deferred income taxes, current | $ | 15,232 | $ | 16,683 | $ | 10,936 | $ | 15,490 | |||||||||||||||
Prepaid expenses and other current assets | $ | 21,369 | $ | 21,563 | $ | 19,810 | $ | 20,053 | |||||||||||||||
Total current assets | $ | 381,582 | $ | 377,615 | $ | 491,605 | $ | 483,518 | |||||||||||||||
Student loans receivable, net, non-current | - | - | $ | 15,143 | $ | 14,416 | |||||||||||||||||
Deferred income taxes, non-current | - | - | $ | 13,266 | $ | 13,706 | |||||||||||||||||
Total assets | $ | 573,979 | $ | 570,012 | $ | 750,787 | $ | 742,413 | |||||||||||||||
Accrued liabilities | $ | 54,756 | $ | 54,290 | - | - | |||||||||||||||||
Total current liabilities | $ | 192,742 | $ | 192,276 | - | - | |||||||||||||||||
Total liabilities | $ | 255,940 | $ | 225,474 | - | - | |||||||||||||||||
Retained earnings | $ | 515,608 | $ | 512,107 | $ | 474,598 | $ | 466,224 | |||||||||||||||
Total stockholders’ equity | $ | 348,039 | $ | 344,538 | $ | 491,570 | $ | 483,196 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 573,979 | $ | 570,012 | $ | 750,787 | $ | 742,413 | |||||||||||||||
Year to Date Period Ended | |||||||||||||||||||||||
As Reported | As Restated | As Reported | As Revised | As Reported | As Revised | ||||||||||||||||||
Consolidated statement of income data: | December 31, 2013 | December 31, 2012 | December 31, 2011 | ||||||||||||||||||||
Revenue | $ | 768,623 | $ | 751,449 | $ | 968,171 | $ | 943,405 | $ | 933,349 | $ | 915,247 | |||||||||||
Instructional costs and services | $ | 395,928 | $ | 370,734 | $ | 364,001 | $ | 343,072 | $ | 304,190 | $ | 288,882 | |||||||||||
Total costs and expenses | $ | 708,180 | $ | 682,986 | $ | 772,707 | $ | 751,778 | $ | 659,602 | $ | 644,294 | |||||||||||
Operating income | $ | 60,443 | $ | 68,463 | $ | 195,464 | $ | 191,627 | $ | 273,747 | $ | 270,953 | |||||||||||
Other income, net | $ | 3,346 | $ | 3,082 | $ | 3,370 | $ | 3,531 | $ | 2,768 | $ | 2,871 | |||||||||||
Income before income taxes | $ | 63,789 | $ | 71,545 | $ | 198,834 | $ | 195,158 | $ | 276,515 | $ | 273,824 | |||||||||||
Income tax expense | $ | 22,779 | $ | 25,662 | $ | 75,413 | $ | 74,012 | $ | 103,751 | $ | 102,746 | |||||||||||
Net income | $ | 41,010 | $ | 45,883 | $ | 123,421 | $ | 121,146 | $ | 172,764 | $ | 171,078 | |||||||||||
Basic earnings per share | $ | 0.76 | $ | 0.85 | $ | 2.33 | $ | 2.29 | $ | 3.30 | $ | 3.27 | |||||||||||
Diluted earnings per share | $ | 0.74 | $ | 0.83 | $ | 2.21 | $ | 2.17 | $ | 3.02 | $ | 2.99 | |||||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||||||
Net income | $ | 41,010 | $ | 45,883 | $ | 123,421 | $ | 121,146 | $ | 172,764 | $ | 171,078 | |||||||||||
Provision for bad debts | $ | 72,313 | $ | 47,119 | $ | 73,696 | $ | 52,767 | $ | 58,511 | $ | 43,203 | |||||||||||
Amortization of premium/ discount | $ | 3,559 | $ | 2,624 | $ | 6,805 | $ | 8,992 | - | - | |||||||||||||
Deferred income taxes | $ | (10,506 | ) | $ | (6,962 | ) | $ | (9,972 | ) | $ | (11,373 | ) | $ | 6,606 | $ | 5,601 | |||||||
Restricted cash | $ | — | $ | 10,048 | $ | — | $ | 6,721 | $ | — | $ | (4,855 | ) | ||||||||||
Accounts receivable | $ | (34,348 | ) | $ | (15,973 | ) | $ | (81,577 | ) | $ | (62,333 | ) | $ | (60,587 | ) | $ | (43,300 | ) | |||||
Prepaid expenses and other current assets | $ | (2,411 | ) | $ | (2,607 | ) | $ | (1,056 | ) | $ | (2,387 | ) | $ | (2,104 | ) | $ | (3,547 | ) | |||||
Student loan receivable, net | - | - | $ | (3,778 | ) | $ | (5,742 | ) | $ | (8,177 | ) | $ | (6,021 | ) | |||||||||
Accounts payable and accrued liabilities | $ | 13,687 | $ | 13,220 | - | - | - | - | |||||||||||||||
Deferred revenue and student deposits | - | - | $ | (10,389 | ) | $ | (3,921 | ) | - | - | |||||||||||||
Cash flows from operating activities | $ | 75,538 | $ | 85,586 | $ | 143,185 | $ | 149,905 | $ | 220,808 | $ | 215,954 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Consolidated balance sheet data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Cash and cash equivalents | $ | 316,267 | - | $ | 275,533 | $ | 363,121 | - | $ | 322,578 | |||||||||
Restricted cash | $ | — | - | $ | 41,094 | $ | — | - | $ | 40,543 | |||||||||
Accounts receivable, net | $ | 69,352 | $ | 68,472 | $ | 51,835 | $ | 60,502 | $ | 58,895 | $ | 43,393 | |||||||
Student loans receivable, net, current | $ | — | $ | 880 | $ | 880 | $ | — | $ | 1,607 | $ | 1,607 | |||||||
Deferred income taxes, current | $ | 10,970 | - | $ | 15,524 | $ | 11,020 | - | $ | 15,573 | |||||||||
Prepaid expenses and other current assets | $ | 21,445 | - | $ | 25,245 | $ | 20,294 | - | $ | 23,891 | |||||||||
Total current assets | $ | 530,232 | - | $ | 521,949 | $ | 541,747 | - | $ | 534,395 | |||||||||
Student loans receivable, net, non-current | $ | 14,524 | - | $ | 13,788 | - | - | - | |||||||||||
Deferred income taxes, non-current | $ | 13,262 | - | $ | 13,701 | $ | 13,306 | - | $ | 13,746 | |||||||||
Total assets | $ | 763,100 | - | $ | 754,520 | $ | 761,992 | - | $ | 755,080 | |||||||||
Accrued liabilities | $ | 56,707 | - | $ | 58,801 | $ | 45,089 | - | $ | 48,336 | |||||||||
Deferred revenue and student deposits | - | - | - | $ | 135,865 | - | $ | 134,634 | |||||||||||
Total current liabilities | $ | 204,577 | - | $ | 206,671 | $ | 188,315 | - | $ | 190,331 | |||||||||
Total liabilities | $ | 240,985 | - | $ | 243,079 | $ | 225,222 | - | $ | 227,238 | |||||||||
Retained earnings | $ | 501,565 | - | $ | 490,891 | $ | 511,933 | - | $ | 503,005 | |||||||||
Total stockholders’ equity | $ | 522,115 | - | $ | 511,441 | $ | 536,770 | - | $ | 527,842 | |||||||||
Total liabilities and stockholders’ equity | $ | 763,100 | - | $ | 754,520 | $ | 761,992 | - | $ | 755,080 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Consolidated balance sheet data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Cash and cash equivalents | $ | 431,762 | - | $ | 392,299 | $ | 249,472 | - | $ | 212,526 | |||||||
Restricted cash | $ | — | - | $ | 39,463 | $ | — | - | $ | 36,946 | |||||||
Accounts receivable, net | $ | 51,123 | $ | 49,441 | $ | 41,842 | $ | 28,565 | - | $ | 22,953 | ||||||
Student loans receivable, net, current | $ | — | $ | 1,682 | $ | 1,682 | - | - | - | ||||||||
Deferred income taxes, current | $ | 11,033 | - | $ | 15,586 | $ | 15,232 | - | $ | 16,683 | |||||||
Prepaid expenses and other current assets | $ | 16,057 | - | $ | 19,072 | $ | 21,369 | - | $ | 21,563 | |||||||
Total current assets | $ | 545,196 | - | $ | 545,165 | $ | 381,582 | - | $ | 377,615 | |||||||
Deferred income taxes, non-current | $ | 13,284 | - | $ | 13,724 | - | - | - | |||||||||
Total assets | $ | 765,190 | - | $ | 765,599 | $ | 573,979 | - | $ | 570,012 | |||||||
Accrued liabilities | $ | 43,567 | - | $ | 48,828 | $ | 54,756 | - | $ | 54,290 | |||||||
Total current liabilities | $ | 179,336 | - | $ | 184,597 | $ | 192,742 | - | $ | 192,276 | |||||||
Total liabilities | $ | 214,375 | - | $ | 219,636 | $ | 225,940 | - | $ | 225,474 | |||||||
Retained earnings | $ | 522,068 | - | $ | 517,216 | $ | 515,608 | - | $ | 512,107 | |||||||
Total stockholders’ equity | $ | 550,815 | - | $ | 545,963 | $ | 348,039 | - | $ | 344,538 | |||||||
Total liabilities and stockholders’ equity | $ | 765,190 | - | $ | 765,599 | $ | 573,979 | - | $ | 570,012 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Revenue | $ | 221,984 | - | $ | 212,986 | $ | 197,574 | - | $ | 193,470 | |||||||||
Instructional costs and services | $ | 101,646 | $ | 102,282 | $ | 97,028 | $ | 106,045 | $ | 106,812 | $ | 99,603 | |||||||
General and administrative | $ | 19,375 | $ | 18,739 | $ | 18,739 | $ | 17,919 | $ | 17,152 | $ | 17,152 | |||||||
Total costs and expenses | $ | 178,564 | - | $ | 173,310 | $ | 181,546 | - | $ | 174,337 | |||||||||
Operating income | $ | 43,420 | - | $ | 39,676 | $ | 16,028 | - | $ | 19,133 | |||||||||
Other income, net | $ | 818 | - | $ | 837 | $ | 1,031 | - | $ | 748 | |||||||||
Income before income taxes | $ | 44,238 | - | $ | 40,513 | $ | 17,059 | - | $ | 19,881 | |||||||||
Income tax expense | $ | 17,271 | - | $ | 15,846 | $ | 6,691 | - | $ | 7,767 | |||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 10,368 | - | $ | 12,114 | |||||||||
Basic earnings per share | $ | 0.50 | - | $ | 0.46 | $ | 0.19 | - | $ | 0.22 | |||||||||
Diluted earnings per share | $ | 0.49 | - | $ | 0.45 | $ | 0.19 | - | $ | 0.22 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Three Months Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Revenue | $ | 185,612 | - | $ | 182,768 | $ | 163,453 | - | $ | 162,225 | |||||||
Instructional costs and services | $ | 92,204 | $ | 93,079 | $ | 83,562 | $ | 93,755 | - | $ | 90,541 | ||||||
General and administrative | $ | 16,050 | $ | 15,175 | $ | 15,175 | - | - | - | ||||||||
Total costs and expenses | $ | 172,761 | - | $ | 163,244 | $ | 175,309 | - | $ | 172,095 | |||||||
Operating income (loss) | $ | 12,851 | - | $ | 19,524 | $ | (11,856 | ) | - | $ | (9,870 | ) | |||||
Income (loss) before income taxes | $ | 13,638 | - | $ | 20,310 | $ | (11,146 | ) | - | $ | (9,159 | ) | |||||
Income tax expense (benefit) | $ | 3,503 | - | $ | 6,099 | $ | (4,686 | ) | - | $ | (4,050 | ) | |||||
Net income (loss) | $ | 10,135 | - | $ | 14,211 | $ | (6,460 | ) | - | $ | (5,109 | ) | |||||
Basic earnings (loss) per share | $ | 0.19 | - | $ | 0.26 | $ | (0.12 | ) | - | $ | (0.10 | ) | |||||
Diluted earnings (loss) per share | $ | 0.18 | - | $ | 0.25 | $ | (0.12 | ) | - | $ | (0.10 | ) |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Year to Date Period Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Revenue | $ | 221,984 | - | $ | 212,986 | $ | 419,558 | - | $ | 406,456 | |||||||||
Instructional costs and services | $ | 101,646 | $ | 102,282 | $ | 97,028 | $ | 207,691 | $ | 209,094 | $ | 196,631 | |||||||
General and administrative | $ | 19,375 | $ | 18,739 | $ | 18,739 | $ | 37,294 | $ | 35,891 | $ | 35,891 | |||||||
Total costs and expenses | $ | 178,564 | - | $ | 173,310 | $ | 360,110 | - | $ | 347,647 | |||||||||
Operating income | $ | 43,420 | - | $ | 39,676 | $ | 59,448 | - | $ | 58,809 | |||||||||
Other income, net | $ | 818 | - | $ | 837 | $ | 1,849 | - | $ | 1,585 | |||||||||
Income before income taxes | $ | 44,238 | - | $ | 40,513 | $ | 61,297 | - | $ | 60,394 | |||||||||
Income tax expense | $ | 17,271 | - | $ | 15,846 | $ | 23,962 | - | $ | 23,613 | |||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 37,335 | - | $ | 36,781 | |||||||||
Basic earnings per share | $ | 0.50 | - | $ | 0.46 | $ | 0.69 | - | $ | 0.68 | |||||||||
Diluted earnings per share | $ | 0.49 | - | $ | 0.45 | $ | 0.67 | - | $ | 0.66 | |||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 37,335 | - | $ | 36,781 | |||||||||
Provision for bad debts | $ | 18,294 | - | $ | 13,040 | $ | 36,865 | - | $ | 24,403 | |||||||||
Amortization of premium/ discount | $ | 1,005 | - | $ | 1,407 | $ | 3,100 | - | $ | 2,165 | |||||||||
Restricted cash | $ | — | - | $ | 5,900 | $ | — | - | $ | 6,451 | |||||||||
Accounts receivable | $ | (19,381 | ) | - | $ | (10,229 | ) | $ | (28,744 | ) | - | $ | (13,222 | ) | |||||
Prepaid expenses and other current assets | $ | (1,635 | ) | - | $ | (5,656 | ) | $ | (96 | ) | - | $ | (4,110 | ) | |||||
Student loan receivable | $ | 281 | - | $ | (133 | ) | - | - | - | ||||||||||
Accounts payable and accrued liabilities | $ | 14,119 | - | $ | 16,213 | $ | 2,153 | - | $ | 5,400 | |||||||||
Deferred revenue and student deposits | $ | (34,088 | ) | - | $ | (33,747 | ) | $ | (39,192 | ) | - | $ | (39,996 | ) | |||||
Cash flows from operating activities | $ | 15,616 | - | $ | 21,516 | $ | 32,273 | - | $ | 38,724 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Year to Date Period Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Revenue | $ | 605,170 | - | $ | 589,224 | $ | 768,623 | - | $ | 751,449 | |||||||
Instructional costs and services | $ | 299,895 | $ | 302,173 | $ | 280,193 | $ | 395,928 | - | $ | 370,734 | ||||||
General and administrative | $ | 53,344 | $ | 51,066 | $ | 51,066 | - | - | - | ||||||||
Total costs and expenses | $ | 532,871 | - | $ | 510,891 | $ | 708,180 | - | $ | 682,986 | |||||||
Operating income | $ | 72,299 | - | $ | 78,333 | $ | 60,443 | - | $ | 68,463 | |||||||
Other income, net | $ | 2,636 | - | $ | 2,371 | $ | 3,346 | - | $ | 3,082 | |||||||
Income before income taxes | $ | 74,935 | - | $ | 80,704 | $ | 63,789 | - | $ | 71,545 | |||||||
Income tax expense | $ | 27,465 | - | $ | 29,712 | $ | 22,779 | - | $ | 25,662 | |||||||
Net income | $ | 47,470 | - | $ | 50,992 | $ | 41,010 | - | $ | 45,883 | |||||||
Basic earnings per share | $ | 0.88 | - | $ | 0.94 | $ | 0.76 | - | $ | 0.85 | |||||||
Diluted earnings per share | $ | 0.85 | - | $ | 0.91 | $ | 0.74 | - | $ | 0.83 | |||||||
Consolidated statement of cash flow data: | |||||||||||||||||
Net income | $ | 47,470 | - | $ | 50,992 | $ | 41,010 | - | $ | 45,883 | |||||||
Provision for bad debts | $ | 53,649 | - | $ | 31,670 | $ | 72,313 | - | $ | 47,119 | |||||||
Amortization of premium/discount | $ | 3,596 | - | $ | 2,662 | $ | 3,559 | - | $ | 2,624 | |||||||
Deferred income taxes | - | - | - | $ | (10,506 | ) | - | $ | (6,962 | ) | |||||||
Restricted cash | $ | — | - | $ | 7,531 | $ | — | - | $ | 10,048 | |||||||
Accounts receivable | $ | (36,056 | ) | - | $ | (18,826 | ) | $ | (34,348 | ) | - | $ | (15,973 | ) | |||
Prepaid expenses and other current assets | $ | 3,395 | - | $ | (155 | ) | $ | (2,411 | ) | - | $ | (2,607 | ) | ||||
Accounts payable and accrued liabilities | $ | 3,699 | - | $ | 8,960 | $ | 13,687 | - | $ | 13,220 | |||||||
Deferred revenue and student deposits | $ | (48,610 | ) | - | $ | (48,160 | ) | - | - | - | |||||||
Cash flows from operating activities | $ | 54,277 | - | $ | 61,808 | $ | 75,538 | - | $ | 85,586 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Consolidated balance sheet data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Cash and cash equivalents | $ | 162,148 | - | $ | 103,405 | $ | 180,425 | - | $ | 123,901 | |||||||||
Restricted cash | $ | 25 | - | $ | 58,768 | $ | — | - | $ | 56,524 | |||||||||
Accounts receivable, net | $ | 91,129 | $ | 90,708 | $ | 75,846 | $ | 91,139 | $ | 90,620 | $ | 74,826 | |||||||
Student loan receivables, net, current | $ | — | $ | 421 | $ | 421 | $ | — | $ | 519 | $ | 519 | |||||||
Deferred income taxes, current | $ | 5,441 | - | $ | 8,235 | $ | 5,442 | - | $ | 8,235 | |||||||||
Prepaid expenses and other current assets | $ | 17,864 | - | $ | 18,367 | 22,966 | - | 25,105 | |||||||||||
Total current assets | $ | 441,169 | - | $ | 429,604 | $ | 459,764 | - | $ | 448,902 | |||||||||
Student loan receivables, net, non-current | $ | 12,065 | - | $ | 11,035 | $ | 14,998 | - | $ | 14,232 | |||||||||
Deferred income taxes, non-current | $ | 10,805 | - | $ | 11,604 | $ | 10,810 | - | $ | 11,608 | |||||||||
Total assets | $ | 682,447 | - | $ | 670,651 | $ | 723,119 | - | $ | 712,289 | |||||||||
Accrued liabilities | $ | 66,755 | - | $ | 64,595 | $ | 54,650 | - | $ | 54,006 | |||||||||
Total current liabilities | $ | 260,575 | - | $ | 258,415 | $ | 248,012 | - | $ | 247,368 | |||||||||
Total liabilities | $ | 289,296 | - | $ | 287,136 | $ | 279,333 | - | $ | 278,689 | |||||||||
Retained earnings | $ | 383,148 | - | $ | 373,512 | $ | 426,406 | - | $ | 416,220 | |||||||||
Total stockholders’ equity | $ | 393,151 | - | $ | 383,515 | $ | 443,786 | - | $ | 433,600 | |||||||||
Total liabilities and stockholders’ equity | $ | 682,447 | - | $ | 670,651 | $ | 723,119 | - | $ | 712,289 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||
Consolidated balance sheet data: | September 30, 2012 | December 31, 2012 | |||||||||||||||
Cash and cash equivalents | $ | 181,577 | - | $ | 131,501 | $ | 255,965 | - | $ | 208,971 | |||||||
Restricted cash | $ | — | - | $ | 50,076 | $ | — | - | $ | 46,994 | |||||||
Accounts receivable, net | $ | 99,919 | $ | 99,386 | $ | 84,178 | $ | 67,371 | - | $ | 54,487 | ||||||
Student loan receivables, net, current | $ | — | $ | 533 | $ | 533 | - | - | - | ||||||||
Deferred income taxes, current | $ | 5,313 | - | $ | 8,106 | $ | 10,936 | - | $ | 15,490 | |||||||
Prepaid expenses and other current assets | $ | 22,722 | - | $ | 22,944 | $ | 19,810 | - | $ | 20,053 | |||||||
Total current assets | $ | 452,515 | - | $ | 440,322 | $ | 491,605 | - | $ | 483,518 | |||||||
Student loan receivables, net, non-current | $ | 14,992 | - | $ | 14,291 | $ | 15,143 | - | $ | 14,416 | |||||||
Deferred income taxes, non-current | $ | 10,752 | - | $ | 11,550 | $ | 13,266 | - | $ | 13,706 | |||||||
Total assets | $ | 736,099 | - | $ | 724,003 | $ | 750,787 | - | $ | 742,413 | |||||||
Accrued liabilities | $ | 52,313 | - | $ | 50,044 | - | - | - | |||||||||
Total current liabilities | $ | 231,925 | - | $ | 229,656 | - | - | - | |||||||||
Total liabilities | $ | 265,565 | - | $ | 263,296 | - | - | - | |||||||||
Retained earnings | $ | 456,226 | - | $ | 446,399 | $ | 474,598 | - | $ | 466,224 | |||||||
Total stockholders’ equity | $ | 470,534 | - | $ | 460,707 | $ | 491,570 | - | $ | 483,196 | |||||||
Total liabilities and stockholders’ equity | $ | 736,099 | - | $ | 724,003 | $ | 750,787 | - | $ | 742,413 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Revenue | $ | 250,437 | - | $ | 241,433 | $ | 256,302 | - | $ | 249,534 | |||||||||
Instructional costs and services | $ | 84,224 | $ | 84,453 | $ | 81,202 | $ | 85,279 | $ | 85,579 | $ | 79,719 | |||||||
General and administrative | $ | 25,542 | $ | 25,314 | $ | 25,314 | $ | 15,047 | $ | 14,747 | $ | 14,747 | |||||||
Total costs and expenses | $ | 199,808 | - | $ | 196,558 | $ | 187,520 | - | $ | 181,660 | |||||||||
Operating income | $ | 50,629 | - | $ | 44,875 | $ | 68,782 | - | $ | 67,874 | |||||||||
Other income, net | $ | 683 | - | $ | 740 | $ | 854 | - | $ | 883 | |||||||||
Income before income taxes | $ | 51,312 | - | $ | 45,615 | $ | 69,636 | - | $ | 68,757 | |||||||||
Income tax expense | $ | 19,341 | - | $ | 17,181 | $ | 26,378 | - | $ | 26,049 | |||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 43,258 | - | $ | 42,708 | |||||||||
Basic earnings per share | $ | 0.61 | - | $ | 0.55 | $ | 0.82 | - | $ | 0.81 | |||||||||
Diluted earnings per share | $ | 0.57 | - | $ | 0.51 | $ | 0.77 | - | $ | 0.76 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | September 30, 2012 | December 31, 2012 | |||||||||||||||||
Revenue | $ | 252,076 | - | $ | 245,917 | $ | 209,356 | - | $ | 206,521 | |||||||||
Instructional costs and services | $ | 90,986 | $ | 91,362 | $ | 84,666 | $ | 102,034 | $ | 102,607 | $ | 97,485 | |||||||
General and administrative | $ | 17,247 | $ | 16,870 | $ | 16,870 | $ | 13,139 | $ | 12,566 | $ | 12,566 | |||||||
Total costs and expenses | $ | 204,967 | - | $ | 198,270 | $ | 180,412 | - | $ | 175,290 | |||||||||
Operating income | $ | 47,109 | - | $ | 47,647 | $ | 28,944 | - | $ | 31,231 | |||||||||
Other income, net | $ | 955 | - | $ | 996 | $ | 878 | - | $ | 912 | |||||||||
Income before income taxes | $ | 48,064 | - | $ | 48,643 | $ | 29,822 | - | $ | 32,143 | |||||||||
Income tax expense | $ | 18,244 | - | $ | 18,464 | $ | 11,450 | - | $ | 12,318 | |||||||||
Net income | $ | 29,820 | - | $ | 30,179 | $ | 18,372 | - | $ | 19,825 | |||||||||
Basic earnings per share | $ | 0.56 | - | $ | 0.57 | $ | 0.34 | - | $ | 0.37 | |||||||||
Diluted earnings per share | $ | 0.53 | - | $ | 0.54 | $ | 0.33 | - | $ | 0.36 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Year to Date Period Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Revenue | $ | 250,437 | - | $ | 241,433 | $ | 506,739 | - | $ | 490,967 | |||||||||
Instructional costs and services | $ | 84,224 | $ | 84,453 | $ | 81,202 | $ | 169,503 | $ | 170,032 | $ | 160,921 | |||||||
General and administrative | $ | 25,542 | $ | 25,314 | $ | 25,314 | $ | 40,589 | $ | 40,061 | $ | 40,061 | |||||||
Total costs and expenses | $ | 199,808 | - | $ | 196,558 | $ | 387,328 | - | $ | 378,218 | |||||||||
Operating income | $ | 50,629 | - | $ | 44,875 | $ | 119,411 | - | $ | 112,749 | |||||||||
Other income, net | $ | 683 | - | $ | 740 | $ | 1,537 | - | $ | 1,623 | |||||||||
Income before income taxes | $ | 51,312 | - | $ | 45,615 | $ | 120,948 | - | $ | 114,372 | |||||||||
Income tax expense | $ | 19,341 | - | $ | 17,181 | $ | 45,719 | - | $ | 43,230 | |||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 75,229 | - | $ | 71,142 | |||||||||
Basic earnings per share | $ | 0.61 | - | $ | 0.55 | $ | 1.44 | - | $ | 1.36 | |||||||||
Diluted earnings per share | $ | 0.57 | - | $ | 0.51 | $ | 1.34 | - | $ | 1.27 | |||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 75,229 | - | $ | 71,142 | |||||||||
Provision for bad debts | $ | 16,669 | - | $ | 13,418 | $ | 33,401 | - | $ | 24,289 | |||||||||
Amortization of premium/discount | $ | 1,754 | - | $ | 2,125 | $ | 3,594 | $ | 4,470 | ||||||||||
Restricted cash | $ | — | - | $ | (5,028 | ) | $ | — | - | $ | (2,809 | ) | |||||||
Accounts receivable | $ | (46,053 | ) | - | $ | (37,153 | ) | $ | (62,501 | ) | - | $ | (46,772 | ) | |||||
Prepaid expenses and other current assets | $ | (459 | ) | - | $ | 32 | $ | (5,084 | ) | - | $ | (6,806 | ) | ||||||
Student loans receivable | $ | (2,399 | ) | $ | (3,214 | ) | $ | (5,626 | ) | $ | (6,666 | ) | |||||||
Accounts payable and accrued liabilities | $ | 26,851 | - | $ | 24,691 | $ | 18,492 | - | $ | 17,847 | |||||||||
Cash flows from operating activities | $ | 40,350 | - | $ | 35,321 | $ | 76,806 | - | $ | 73,996 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||
Year to Date Period Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2012 | December 31, 2012 | |||||||||||||||
Revenue | $ | 758,815 | - | $ | 736,884 | $ | 968,171 | - | $ | 943,405 | |||||||
Instructional costs and services | $ | 260,489 | $ | 261,394 | $ | 245,587 | $ | 364,001 | - | $ | 343,072 | ||||||
General and administrative | $ | 57,836 | $ | 56,931 | $ | 56,931 | - | - | - | ||||||||
Total costs and expenses | $ | 592,295 | - | $ | 576,488 | $ | 772,707 | - | $ | 751,778 | |||||||
Operating income | $ | 166,520 | - | $ | 160,396 | $ | 195,464 | - | $ | 191,627 | |||||||
Other income, net | $ | 2,492 | - | $ | 2,619 | $ | 3,370 | - | $ | 3,531 | |||||||
Income before income taxes | $ | 169,012 | - | $ | 163,015 | $ | 198,834 | - | $ | 195,158 | |||||||
Income tax expense | $ | 63,963 | - | $ | 61,694 | $ | 75,413 | - | $ | 74,012 | |||||||
Net income | $ | 105,049 | - | $ | 101,321 | $ | 123,421 | - | $ | 121,146 | |||||||
Basic earnings per share | $ | 2.00 | - | $ | 1.93 | $ | 2.33 | - | $ | 2.29 | |||||||
Diluted earnings per share | $ | 1.87 | - | $ | 1.81 | $ | 2.21 | - | $ | 2.17 | |||||||
Consolidated statement of cash flow data: | |||||||||||||||||
Net income | $ | 105,049 | - | $ | 101,321 | $ | 123,421 | - | $ | 121,146 | |||||||
Provision for bad debts | $ | 52,418 | - | $ | 36,610 | $ | 73,696 | - | $ | 52,767 | |||||||
Deferred income taxes | - | - | - | $ | (9,972 | ) | - | $ | (11,373 | ) | |||||||
Amortization of premium/discount | $ | 5,384 | $ | 6,922 | $ | 6,805 | $ | 8,992 | |||||||||
Restricted cash | $ | — | - | $ | 3,639 | $ | — | - | $ | 6,721 | |||||||
Accounts receivable | $ | (90,188 | ) | - | $ | (68,357 | ) | $ | (81,577 | ) | - | $ | (62,333 | ) | |||
Prepaid expenses and other current assets | $ | (3,982 | ) | - | $ | (4,548 | ) | $ | (1,056 | ) | - | $ | (2,387 | ) | |||
Student loans receivable | $ | (5,730 | ) | $ | (6,729 | ) | $ | (3,778 | ) | $ | (5,742 | ) | |||||
Accounts payable and accrued liabilities | $ | 19,363 | - | $ | 17,094 | - | - | - | |||||||||
Deferred revenue and student deposits | - | - | - | $ | (10,389 | ) | - | $ | (3,921 | ) | |||||||
Cash flows from operating activities | $ | 93,588 | - | $ | 97,226 | $ | 143,185 | - | $ | 149,905 |
Buildings | 39 years |
Furniture and office equipment | 3 - 7 years |
Software | 3 years |
Vehicles | 5 years |
As of December 31, | |||||||
2013 | 2012 | ||||||
Land | $ | 7,091 | $ | 7,091 | |||
Buildings | 28,916 | 25,430 | |||||
Furniture and office equipment | 84,852 | 79,656 | |||||
Software | 10,075 | 6,053 | |||||
Leasehold improvements | 24,360 | 23,756 | |||||
Vehicles | 147 | 147 | |||||
Total property and equipment | 155,441 | 142,133 | |||||
Less accumulated depreciation and amortization | (64,016 | ) | (46,167 | ) | |||
Total property and equipment, net | $ | 91,425 | $ | 95,966 |
December 31, 2013 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized losses on investments | $ | (280 | ) | $ | 106 | $ | (174 | ) | |||
December 31, 2012 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized gains on investments | $ | 1,300 | $ | (483 | ) | $ | 817 | ||||
December 31, 2011 | |||||||||||
Before-Tax Amount | Tax Effect | Net-of-Tax Amount | |||||||||
Unrealized losses on investments | $ | (946 | ) | $ | 351 | (595 | ) |
|
December 31, 2013 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Demand notes | $ | — | $ | 719 | $ | — | $ | 719 | |||||||
Corporate notes and bonds | — | 16,244 | — | 16,244 | |||||||||||
Certificates of deposit | — | 90,000 | — | 90,000 | |||||||||||
Total | $ | — | $ | 106,963 | $ | — | $ | 106,963 |
December 31, 2012 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Demand notes | $ | — | $ | 415 | $ | — | $ | 415 | |||||||
Corporate notes and bonds | — | 148,801 | — | 148,801 | |||||||||||
Certificates of deposit | — | 109,489 | — | 109,489 | |||||||||||
Total | $ | — | $ | 258,705 | $ | — | $ | 258,705 |
December 31, 2013 | |||||||||||||||||
Gross unrealized | |||||||||||||||||
Maturities in Years | Amortized Cost | Gain | Loss | Fair Value | |||||||||||||
Short-term | |||||||||||||||||
Demand notes | 1 year or less | $ | 719 | $ | — | $ | — | $ | 719 | ||||||||
Corporate notes and bonds | 1 year or less | 5,132 | 50 | — | 5,182 | ||||||||||||
Certificates of deposit | 1 year or less | 60,000 | — | — | 60,000 | ||||||||||||
Long-term | |||||||||||||||||
Corporate notes and bonds | 3 years or less | 11,037 | 25 | — | 11,062 | ||||||||||||
Certificates of deposit | 3 years or less | 30,000 | — | — | 30,000 | ||||||||||||
Total | $ | 106,888 | $ | 75 | $ | — | $ | 106,963 |
December 31, 2012 | |||||||||||||||||
Gross unrealized | |||||||||||||||||
Maturities in Years | Amortized Cost | Gain | Loss | Fair Value | |||||||||||||
Short-term | |||||||||||||||||
Demand notes | 1 year or less | $ | 415 | $ | — | $ | — | $ | 415 | ||||||||
Corporate notes and bonds | 1 year or less | 126,806 | 282 | (25 | ) | 127,063 | |||||||||||
Certificate of deposit | 1 year or less | 9,489 | — | — | 9,489 | ||||||||||||
Long-term | |||||||||||||||||
Corporate notes and bonds | 3 years or less | 21,641 | 117 | (20 | ) | 21,738 | |||||||||||
Certificate of deposit | 3 years or less | 100,000 | — | — | 100,000 | ||||||||||||
Total | $ | 258,351 | $ | 399 | $ | (45 | ) | $ | 258,705 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Accounts receivable | $ | 49,854 | $ | 85,953 | |||
Less allowance for doubtful accounts | 26,901 | 31,466 | |||||
Accounts receivable, net | $ | 22,953 | $ | 54,487 |
As of December 31, | |||||||
Short-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 587 | $ | 428 | |||
Student loans receivable (tuition related) | 621 | 167 | |||||
Current student loans receivable | 1,208 | 595 | |||||
Less allowance for doubtful accounts | 165 | 39 | |||||
Student loans receivable, net | $ | 1,043 | $ | 556 | |||
As of December 31, | |||||||
Long-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 7,347 | $ | 8,101 | |||
Student loans receivable (tuition related) | 6,417 | 8,171 | |||||
Non-current student loans receivable | 13,764 | 16,272 | |||||
Less allowance for doubtful accounts | 1,979 | 1,856 | |||||
Student loans receivable, net | $ | 11,785 | $ | 14,416 |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful accounts receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 31,466 | $ | 46,851 | $ | (51,416 | ) | $ | 26,901 | ||||||
For the year ended December 31, 2012 | 24,688 | 52,794 | (46,016 | ) | 31,466 | ||||||||||
For the year ended December 31, 2011 | 19,783 | 42,077 | (37,172 | ) | 24,688 |
(1) | Deductions represent accounts written off, net of recoveries. |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful student loans receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 1,895 | $ | 268 | $ | (19 | ) | $ | 2,144 | ||||||
For the year ended December 31, 2012 | 2,070 | (27 | ) | (148 | ) | 1,895 | |||||||||
For the year ended December 31, 2011 | 930 | 1,126 | 14 | 2,070 |
(1) | Deductions represent accounts written off, net of recoveries. |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Accounts receivable | $ | 49,854 | $ | 85,953 | |||
Less allowance for doubtful accounts | 26,901 | 31,466 | |||||
Accounts receivable, net | $ | 22,953 | $ | 54,487 |
As of December 31, | |||||||
Short-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 587 | $ | 428 | |||
Student loans receivable (tuition related) | 621 | 167 | |||||
Current student loans receivable | 1,208 | 595 | |||||
Less allowance for doubtful accounts | 165 | 39 | |||||
Student loans receivable, net | $ | 1,043 | $ | 556 | |||
As of December 31, | |||||||
Long-term: | 2013 | 2012 | |||||
Student loans receivable (non-tuition related) | $ | 7,347 | $ | 8,101 | |||
Student loans receivable (tuition related) | 6,417 | 8,171 | |||||
Non-current student loans receivable | 13,764 | 16,272 | |||||
Less allowance for doubtful accounts | 1,979 | 1,856 | |||||
Student loans receivable, net | $ | 11,785 | $ | 14,416 |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful accounts receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 31,466 | $ | 46,851 | $ | (51,416 | ) | $ | 26,901 | ||||||
For the year ended December 31, 2012 | 24,688 | 52,794 | (46,016 | ) | 31,466 | ||||||||||
For the year ended December 31, 2011 | 19,783 | 42,077 | (37,172 | ) | 24,688 |
(1) | Deductions represent accounts written off, net of recoveries. |
Beginning Balance | Charged to Expense | Deductions(1) | Ending Balance | ||||||||||||
Allowance for doubtful student loans receivable: | |||||||||||||||
For the year ended December 31, 2013 | $ | 1,895 | $ | 268 | $ | (19 | ) | $ | 2,144 | ||||||
For the year ended December 31, 2012 | 2,070 | (27 | ) | (148 | ) | 1,895 | |||||||||
For the year ended December 31, 2011 | 930 | 1,126 | 14 | 2,070 |
(1) | Deductions represent accounts written off, net of recoveries. |
Less than 120 days | $ | 16,998 | |
From 120 - 269 days | 1,238 | ||
Greater than 270 days | 2,132 | ||
Total gross student loans receivable | 20,368 | ||
Less: Amounts reserved or impaired | (4,143 | ) | |
Less: Discount on student loans receivable | (3,397 | ) | |
Total student loans receivable, net | $ | 12,828 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Prepaid expenses | $ | 10,814 | $ | 9,367 | |||
Prepaid licenses | 5,833 | 5,864 | |||||
Prepaid income taxes | 195 | — | |||||
Prepaid insurance | 1,131 | 1,134 | |||||
Interest receivable | 86 | 2,221 | |||||
Other current assets | 3,504 | 1,467 | |||||
Total prepaid expenses and other current assets | $ | 21,563 | $ | 20,053 |
|
Buildings | 39 years |
Furniture and office equipment | 3 - 7 years |
Software | 3 years |
Vehicles | 5 years |
As of December 31, | |||||||
2013 | 2012 | ||||||
Land | $ | 7,091 | $ | 7,091 | |||
Buildings | 28,916 | 25,430 | |||||
Furniture and office equipment | 84,852 | 79,656 | |||||
Software | 10,075 | 6,053 | |||||
Leasehold improvements | 24,360 | 23,756 | |||||
Vehicles | 147 | 147 | |||||
Total property and equipment | 155,441 | 142,133 | |||||
Less accumulated depreciation and amortization | (64,016 | ) | (46,167 | ) | |||
Total property and equipment, net | $ | 91,425 | $ | 95,966 |
|
December 31, 2013 | |||||||||||
Definite-lived intangible assets: | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||
Capitalized curriculum costs | $ | 14,540 | $ | (5,035 | ) | $ | 9,505 | ||||
Purchased intangible assets | 15,857 | (1,051 | ) | 14,806 | |||||||
Total definite-lived intangible assets | $ | 30,397 | $ | (6,086 | ) | $ | 24,311 | ||||
Goodwill and indefinite-lived intangibles | 2,567 | ||||||||||
Total goodwill and intangibles, net | $ | 26,878 | |||||||||
December 31, 2012 | |||||||||||
Definite-lived intangible assets: | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||
Capitalized curriculum costs | $ | 9,977 | $ | (1,823 | ) | $ | 8,154 | ||||
Purchased intangible assets | 857 | (839 | ) | 18 | |||||||
Total definite-lived intangible assets | $ | 10,834 | $ | (2,662 | ) | $ | 8,172 | ||||
Goodwill and indefinite-lived intangibles | 2,567 | ||||||||||
Total goodwill and intangibles, net | $ | 10,739 |
Year Ended December 31, | ||||
2014 | $ | 5,143 | ||
2015 | 3,995 | |||
2016 | 2,234 | |||
2017 | 1,232 | |||
2018 | 1,232 | |||
Thereafter | 10,475 | |||
Total future amortization expense | $ | 24,311 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Accrued salaries and wages | $ | 12,790 | $ | 11,585 | |||
Accrued bonus | 2,277 | 1,603 | |||||
Accrued vacation | 9,696 | 8,993 | |||||
Accrued litigation and fees | 8,000 | — | |||||
Accrued expenses | 19,081 | 15,924 | |||||
Rent liability | 2,446 | — | |||||
Accrued income taxes payable | — | 6,535 | |||||
Total accrued liabilities | $ | 54,290 | $ | 44,640 |
|
As of December 31, | |||||||
2013 | 2012 | ||||||
Deferred revenue | $ | 29,279 | $ | 44,967 | |||
Student deposits | 103,512 | 130,090 | |||||
Total deferred revenue and student deposits | $ | 132,791 | $ | 175,057 |
|
Year Ended December 31, | ||||
2014 | $ | 36,962 | ||
2015 | 37,226 | |||
2016 | 37,293 | |||
2017 | 37,363 | |||
2018 | 34,072 | |||
Thereafter | 41,722 | |||
Total minimum payments | $ | 224,638 |
|
Options Outstanding | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | |||||||||
December 31, 2010 | 10,195 | $ | 4.76 | 5.47 | $ | 147,545 | ||||||
Granted | 1,294 | 17.41 | ||||||||||
Exercised | (3,070 | ) | 1.59 | |||||||||
Forfeitures and expired | (139 | ) | 17.65 | |||||||||
December 31, 2011 | 8,280 | 7.70 | 5.90 | 127,308 | ||||||||
Granted | 1,595 | 22.59 | ||||||||||
Exercised | (3,128 | ) | 0.72 | |||||||||
Forfeitures and expired | (335 | ) | 19.79 | |||||||||
December 31, 2012 | 6,412 | 14.17 | 7.21 | $ | 9,010 | |||||||
Granted | 483 | 10.23 | ||||||||||
Exercised | (1,060 | ) | 9.87 | |||||||||
Forfeitures and expired | (345 | ) | 20.65 | |||||||||
December 31, 2013 | 5,490 | $ | 14.25 | 6.52 | $ | 28,769 | ||||||
Vested and expected to vest at December 31, 2013 | 5,435 | $ | 14.22 | 6.50 | $ | 28,588 | ||||||
Exercisable at December 31, 2013 | 3,809 | $ | 12.82 | 5.80 | $ | 23,827 |
2013 | 2012 | 2011 | |||||||||
Weighted average exercise price per share | $ | 10.23 | $ | 22.59 | $ | 17.41 | |||||
Risk-free interest rate | 1.0 | % | 1.2 | % | 2.5 | % | |||||
Expected dividend yield | — | — | — | ||||||||
Expected volatility | 58.9 | % | 54.6 | % | 52.7 | % | |||||
Expected life (in years) | 5.85 | 5.67 | 6.12 | ||||||||
Forfeiture rate | 5.0 | % | 4.0 | % | 4.0 | % | |||||
Weighted average grant date fair value per share | $ | 5.48 | $ | 11.26 | $ | 9.07 |
Restricted Stock Units | Weighted Average Grant Date Fair Value | |||||
Balance at December 31, 2010 | — | $ | — | |||
Awarded | 56,855 | 23.97 | ||||
Vested | — | — | ||||
Canceled | — | — | ||||
Balance at December 31, 2011 | 56,855 | 23.97 | ||||
Awarded | 362,199 | 9.72 | ||||
Vested | (56,855 | ) | 23.97 | |||
Canceled | — | — | ||||
Balance at December 31, 2012 | 362,199 | 9.72 | ||||
Awarded | 1,016,035 | 10.50 | ||||
Vested | (181,104 | ) | 9.72 | |||
Canceled | (98,613 | ) | 10.39 | |||
Balance at December 31, 2013 | 1,098,517 | $ | 10.38 |
|
Exercise Price | December 31, 2012 | ||
$1.125 | 41 | ||
$2.250 | 55 | ||
$2.835 | — | ||
$2.925 | 19 | ||
$9.000 | 3 | ||
Total | 118 |
|
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(As restated) | |||||||||||
Current: | |||||||||||
Federal | $ | 29,456 | $ | 77,720 | $ | 88,513 | |||||
State | 3,168 | 7,665 | 8,632 | ||||||||
32,624 | 85,385 | 97,145 | |||||||||
Deferred: | |||||||||||
Federal | (5,952 | ) | (10,470 | ) | 6,089 | ||||||
State | (1,010 | ) | (903 | ) | (488 | ) | |||||
(6,962 | ) | (11,373 | ) | 5,601 | |||||||
Total | $ | 25,662 | $ | 74,012 | $ | 102,746 |
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Deferred tax assets: | |||||||
Net operating loss | $ | 235 | $ | 258 | |||
Fixed assets | 214 | 233 | |||||
Bad debt | 463 | 1,632 | |||||
Vacation accrual | 2,762 | 2,815 | |||||
Stock-based compensation | 15,341 | 13,299 | |||||
Deferred rent | 9,944 | 9,404 | |||||
State tax | 2,310 | 2,541 | |||||
Bonus accrual | 849 | 599 | |||||
Unearned interest | 1,281 | 1,081 | |||||
Accrued expenses | 4,377 | 196 | |||||
Revenue reserves | 8,992 | 10,681 | |||||
Total deferred tax assets | 46,768 | 42,739 | |||||
Valuation allowance | — | — | |||||
Net deferred tax assets | 46,768 | 42,739 | |||||
Deferred tax liabilities: | |||||||
Fixed assets and intangibles | (11,550 | ) | (13,411 | ) | |||
Unrealized gain on investments | (28 | ) | (132 | ) | |||
Total deferred tax liabilities | (11,578 | ) | (13,543 | ) | |||
Total net deferred tax assets | $ | 35,190 | $ | 29,196 |
As of December 31, | |||||||
2013 | 2012 | ||||||
(As restated) | |||||||
Current deferred tax assets | $ | 16,683 | $ | 15,490 | |||
Current deferred tax liabilities | — | — | |||||
Noncurrent deferred tax assets | 18,507 | 13,706 | |||||
Noncurrent deferred tax liabilities | — | — | |||||
Total | $ | 35,190 | $ | 29,196 |
Year Ended December 31, | |||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||
(As restated) | |||||||||||||||||
Computed expected federal tax expense | $ | 25,041 | 35.0 | % | $ | 68,305 | 35.0 | % | $ | 95,839 | 35.0 | % | |||||
State taxes, net of federal benefit | 1,351 | 1.9 | 4,586 | 2.4 | 5,370 | 2.0 | |||||||||||
Permanent differences | 917 | 1.3 | 1,074 | 0.5 | 1,601 | 0.6 | |||||||||||
Uncertain tax positions | (1,647 | ) | (2.3 | ) | 31 | — | (192 | ) | (0.1 | ) | |||||||
Other | — | — | 16 | — | 128 | — | |||||||||||
Income tax expense | $ | 25,662 | 35.9 | % | $ | 74,012 | 37.9 | % | $ | 102,746 | 37.5 | % |
Unrecognized tax benefits at December 31, 2011 | $ | 8,070 | |
Gross increases-tax positions in prior period | 965 | ||
Gross decreases-tax positions in prior period | — | ||
Gross increases-current period tax positions | 231 | ||
Settlements | — | ||
Lapse of statute of limitations | — | ||
Unrecognized tax benefits at December 31, 2012 | 9,266 | ||
Gross increases-tax positions in prior period | — | ||
Gross decreases-tax positions in prior period | (5 | ) | |
Gross increases-current period tax positions | 100 | ||
Settlements | — | ||
Lapse of statute of limitations | (1,974 | ) | |
Unrecognized tax benefits at December 31, 2013 | $ | 7,387 |
|
First Quarter (as Restated) | Second Quarter (as Restated) | Third Quarter (as Restated) | Fourth Quarter (as Restated) | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
2013 | |||||||||||||||
Revenue | $ | 212,986 | $ | 193,470 | $ | 182,768 | $ | 162,225 | |||||||
Operating income (loss) | 39,676 | 19,133 | 19,524 | (9,870 | ) | ||||||||||
Net income (loss) | 24,667 | 12,114 | 14,211 | (5,109 | ) | ||||||||||
Earnings (loss) per common share: | |||||||||||||||
Basic | $ | 0.46 | $ | 0.22 | $ | 0.26 | $ | (0.10 | ) | ||||||
Diluted | 0.45 | 0.22 | 0.25 | (0.10 | ) |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
2012 | |||||||||||||||
Revenue | $ | 241,433 | $ | 249,534 | $ | 245,917 | $ | 206,521 | |||||||
Operating income | 44,875 | 67,874 | 47,647 | 31,231 | |||||||||||
Net income | 28,434 | 42,708 | 30,179 | 19,825 | |||||||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.55 | $ | 0.81 | $ | 0.57 | $ | 0.37 | |||||||
Diluted | 0.51 | 0.76 | 0.54 | 0.36 |
As Reported | As Restated | As Reported | As Revised | ||||||||||||||||||||
Consolidated balance sheet data: | December 31, 2013 | December 31, 2012 | |||||||||||||||||||||
Cash and cash equivalents | $ | 249,472 | $ | 212,526 | $ | 255,965 | $ | 208,971 | |||||||||||||||
Restricted cash | $ | — | $ | 36,946 | $ | — | $ | 46,994 | |||||||||||||||
Accounts receivable, net | $ | 28,565 | $ | 22,953 | $ | 67,371 | $ | 54,487 | |||||||||||||||
Deferred income taxes, current | $ | 15,232 | $ | 16,683 | $ | 10,936 | $ | 15,490 | |||||||||||||||
Prepaid expenses and other current assets | $ | 21,369 | $ | 21,563 | $ | 19,810 | $ | 20,053 | |||||||||||||||
Total current assets | $ | 381,582 | $ | 377,615 | $ | 491,605 | $ | 483,518 | |||||||||||||||
Student loans receivable, net, non-current | - | - | $ | 15,143 | $ | 14,416 | |||||||||||||||||
Deferred income taxes, non-current | - | - | $ | 13,266 | $ | 13,706 | |||||||||||||||||
Total assets | $ | 573,979 | $ | 570,012 | $ | 750,787 | $ | 742,413 | |||||||||||||||
Accrued liabilities | $ | 54,756 | $ | 54,290 | - | - | |||||||||||||||||
Total current liabilities | $ | 192,742 | $ | 192,276 | - | - | |||||||||||||||||
Total liabilities | $ | 255,940 | $ | 225,474 | - | - | |||||||||||||||||
Retained earnings | $ | 515,608 | $ | 512,107 | $ | 474,598 | $ | 466,224 | |||||||||||||||
Total stockholders’ equity | $ | 348,039 | $ | 344,538 | $ | 491,570 | $ | 483,196 | |||||||||||||||
Total liabilities and stockholders’ equity | $ | 573,979 | $ | 570,012 | $ | 750,787 | $ | 742,413 | |||||||||||||||
Year to Date Period Ended | |||||||||||||||||||||||
As Reported | As Restated | As Reported | As Revised | As Reported | As Revised | ||||||||||||||||||
Consolidated statement of income data: | December 31, 2013 | December 31, 2012 | December 31, 2011 | ||||||||||||||||||||
Revenue | $ | 768,623 | $ | 751,449 | $ | 968,171 | $ | 943,405 | $ | 933,349 | $ | 915,247 | |||||||||||
Instructional costs and services | $ | 395,928 | $ | 370,734 | $ | 364,001 | $ | 343,072 | $ | 304,190 | $ | 288,882 | |||||||||||
Total costs and expenses | $ | 708,180 | $ | 682,986 | $ | 772,707 | $ | 751,778 | $ | 659,602 | $ | 644,294 | |||||||||||
Operating income | $ | 60,443 | $ | 68,463 | $ | 195,464 | $ | 191,627 | $ | 273,747 | $ | 270,953 | |||||||||||
Other income, net | $ | 3,346 | $ | 3,082 | $ | 3,370 | $ | 3,531 | $ | 2,768 | $ | 2,871 | |||||||||||
Income before income taxes | $ | 63,789 | $ | 71,545 | $ | 198,834 | $ | 195,158 | $ | 276,515 | $ | 273,824 | |||||||||||
Income tax expense | $ | 22,779 | $ | 25,662 | $ | 75,413 | $ | 74,012 | $ | 103,751 | $ | 102,746 | |||||||||||
Net income | $ | 41,010 | $ | 45,883 | $ | 123,421 | $ | 121,146 | $ | 172,764 | $ | 171,078 | |||||||||||
Basic earnings per share | $ | 0.76 | $ | 0.85 | $ | 2.33 | $ | 2.29 | $ | 3.30 | $ | 3.27 | |||||||||||
Diluted earnings per share | $ | 0.74 | $ | 0.83 | $ | 2.21 | $ | 2.17 | $ | 3.02 | $ | 2.99 | |||||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||||||
Net income | $ | 41,010 | $ | 45,883 | $ | 123,421 | $ | 121,146 | $ | 172,764 | $ | 171,078 | |||||||||||
Provision for bad debts | $ | 72,313 | $ | 47,119 | $ | 73,696 | $ | 52,767 | $ | 58,511 | $ | 43,203 | |||||||||||
Amortization of premium/ discount | $ | 3,559 | $ | 2,624 | $ | 6,805 | $ | 8,992 | - | - | |||||||||||||
Deferred income taxes | $ | (10,506 | ) | $ | (6,962 | ) | $ | (9,972 | ) | $ | (11,373 | ) | $ | 6,606 | $ | 5,601 | |||||||
Restricted cash | $ | — | $ | 10,048 | $ | — | $ | 6,721 | $ | — | $ | (4,855 | ) | ||||||||||
Accounts receivable | $ | (34,348 | ) | $ | (15,973 | ) | $ | (81,577 | ) | $ | (62,333 | ) | $ | (60,587 | ) | $ | (43,300 | ) | |||||
Prepaid expenses and other current assets | $ | (2,411 | ) | $ | (2,607 | ) | $ | (1,056 | ) | $ | (2,387 | ) | $ | (2,104 | ) | $ | (3,547 | ) | |||||
Student loan receivable, net | - | - | $ | (3,778 | ) | $ | (5,742 | ) | $ | (8,177 | ) | $ | (6,021 | ) | |||||||||
Accounts payable and accrued liabilities | $ | 13,687 | $ | 13,220 | - | - | - | - | |||||||||||||||
Deferred revenue and student deposits | - | - | $ | (10,389 | ) | $ | (3,921 | ) | - | - | |||||||||||||
Cash flows from operating activities | $ | 75,538 | $ | 85,586 | $ | 143,185 | $ | 149,905 | $ | 220,808 | $ | 215,954 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Consolidated balance sheet data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Cash and cash equivalents | $ | 316,267 | - | $ | 275,533 | $ | 363,121 | - | $ | 322,578 | |||||||||
Restricted cash | $ | — | - | $ | 41,094 | $ | — | - | $ | 40,543 | |||||||||
Accounts receivable, net | $ | 69,352 | $ | 68,472 | $ | 51,835 | $ | 60,502 | $ | 58,895 | $ | 43,393 | |||||||
Student loans receivable, net, current | $ | — | $ | 880 | $ | 880 | $ | — | $ | 1,607 | $ | 1,607 | |||||||
Deferred income taxes, current | $ | 10,970 | - | $ | 15,524 | $ | 11,020 | - | $ | 15,573 | |||||||||
Prepaid expenses and other current assets | $ | 21,445 | - | $ | 25,245 | $ | 20,294 | - | $ | 23,891 | |||||||||
Total current assets | $ | 530,232 | - | $ | 521,949 | $ | 541,747 | - | $ | 534,395 | |||||||||
Student loans receivable, net, non-current | $ | 14,524 | - | $ | 13,788 | - | - | - | |||||||||||
Deferred income taxes, non-current | $ | 13,262 | - | $ | 13,701 | $ | 13,306 | - | $ | 13,746 | |||||||||
Total assets | $ | 763,100 | - | $ | 754,520 | $ | 761,992 | - | $ | 755,080 | |||||||||
Accrued liabilities | $ | 56,707 | - | $ | 58,801 | $ | 45,089 | - | $ | 48,336 | |||||||||
Deferred revenue and student deposits | - | - | - | $ | 135,865 | - | $ | 134,634 | |||||||||||
Total current liabilities | $ | 204,577 | - | $ | 206,671 | $ | 188,315 | - | $ | 190,331 | |||||||||
Total liabilities | $ | 240,985 | - | $ | 243,079 | $ | 225,222 | - | $ | 227,238 | |||||||||
Retained earnings | $ | 501,565 | - | $ | 490,891 | $ | 511,933 | - | $ | 503,005 | |||||||||
Total stockholders’ equity | $ | 522,115 | - | $ | 511,441 | $ | 536,770 | - | $ | 527,842 | |||||||||
Total liabilities and stockholders’ equity | $ | 763,100 | - | $ | 754,520 | $ | 761,992 | - | $ | 755,080 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Consolidated balance sheet data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Cash and cash equivalents | $ | 431,762 | - | $ | 392,299 | $ | 249,472 | - | $ | 212,526 | |||||||
Restricted cash | $ | — | - | $ | 39,463 | $ | — | - | $ | 36,946 | |||||||
Accounts receivable, net | $ | 51,123 | $ | 49,441 | $ | 41,842 | $ | 28,565 | - | $ | 22,953 | ||||||
Student loans receivable, net, current | $ | — | $ | 1,682 | $ | 1,682 | - | - | - | ||||||||
Deferred income taxes, current | $ | 11,033 | - | $ | 15,586 | $ | 15,232 | - | $ | 16,683 | |||||||
Prepaid expenses and other current assets | $ | 16,057 | - | $ | 19,072 | $ | 21,369 | - | $ | 21,563 | |||||||
Total current assets | $ | 545,196 | - | $ | 545,165 | $ | 381,582 | - | $ | 377,615 | |||||||
Deferred income taxes, non-current | $ | 13,284 | - | $ | 13,724 | - | - | - | |||||||||
Total assets | $ | 765,190 | - | $ | 765,599 | $ | 573,979 | - | $ | 570,012 | |||||||
Accrued liabilities | $ | 43,567 | - | $ | 48,828 | $ | 54,756 | - | $ | 54,290 | |||||||
Total current liabilities | $ | 179,336 | - | $ | 184,597 | $ | 192,742 | - | $ | 192,276 | |||||||
Total liabilities | $ | 214,375 | - | $ | 219,636 | $ | 225,940 | - | $ | 225,474 | |||||||
Retained earnings | $ | 522,068 | - | $ | 517,216 | $ | 515,608 | - | $ | 512,107 | |||||||
Total stockholders’ equity | $ | 550,815 | - | $ | 545,963 | $ | 348,039 | - | $ | 344,538 | |||||||
Total liabilities and stockholders’ equity | $ | 765,190 | - | $ | 765,599 | $ | 573,979 | - | $ | 570,012 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Revenue | $ | 221,984 | - | $ | 212,986 | $ | 197,574 | - | $ | 193,470 | |||||||||
Instructional costs and services | $ | 101,646 | $ | 102,282 | $ | 97,028 | $ | 106,045 | $ | 106,812 | $ | 99,603 | |||||||
General and administrative | $ | 19,375 | $ | 18,739 | $ | 18,739 | $ | 17,919 | $ | 17,152 | $ | 17,152 | |||||||
Total costs and expenses | $ | 178,564 | - | $ | 173,310 | $ | 181,546 | - | $ | 174,337 | |||||||||
Operating income | $ | 43,420 | - | $ | 39,676 | $ | 16,028 | - | $ | 19,133 | |||||||||
Other income, net | $ | 818 | - | $ | 837 | $ | 1,031 | - | $ | 748 | |||||||||
Income before income taxes | $ | 44,238 | - | $ | 40,513 | $ | 17,059 | - | $ | 19,881 | |||||||||
Income tax expense | $ | 17,271 | - | $ | 15,846 | $ | 6,691 | - | $ | 7,767 | |||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 10,368 | - | $ | 12,114 | |||||||||
Basic earnings per share | $ | 0.50 | - | $ | 0.46 | $ | 0.19 | - | $ | 0.22 | |||||||||
Diluted earnings per share | $ | 0.49 | - | $ | 0.45 | $ | 0.19 | - | $ | 0.22 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Three Months Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Revenue | $ | 185,612 | - | $ | 182,768 | $ | 163,453 | - | $ | 162,225 | |||||||
Instructional costs and services | $ | 92,204 | $ | 93,079 | $ | 83,562 | $ | 93,755 | - | $ | 90,541 | ||||||
General and administrative | $ | 16,050 | $ | 15,175 | $ | 15,175 | - | - | - | ||||||||
Total costs and expenses | $ | 172,761 | - | $ | 163,244 | $ | 175,309 | - | $ | 172,095 | |||||||
Operating income (loss) | $ | 12,851 | - | $ | 19,524 | $ | (11,856 | ) | - | $ | (9,870 | ) | |||||
Income (loss) before income taxes | $ | 13,638 | - | $ | 20,310 | $ | (11,146 | ) | - | $ | (9,159 | ) | |||||
Income tax expense (benefit) | $ | 3,503 | - | $ | 6,099 | $ | (4,686 | ) | - | $ | (4,050 | ) | |||||
Net income (loss) | $ | 10,135 | - | $ | 14,211 | $ | (6,460 | ) | - | $ | (5,109 | ) | |||||
Basic earnings (loss) per share | $ | 0.19 | - | $ | 0.26 | $ | (0.12 | ) | - | $ | (0.10 | ) | |||||
Diluted earnings (loss) per share | $ | 0.18 | - | $ | 0.25 | $ | (0.12 | ) | - | $ | (0.10 | ) |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||||
Year to Date Period Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2013 | June 30, 2013 | |||||||||||||||||
Revenue | $ | 221,984 | - | $ | 212,986 | $ | 419,558 | - | $ | 406,456 | |||||||||
Instructional costs and services | $ | 101,646 | $ | 102,282 | $ | 97,028 | $ | 207,691 | $ | 209,094 | $ | 196,631 | |||||||
General and administrative | $ | 19,375 | $ | 18,739 | $ | 18,739 | $ | 37,294 | $ | 35,891 | $ | 35,891 | |||||||
Total costs and expenses | $ | 178,564 | - | $ | 173,310 | $ | 360,110 | - | $ | 347,647 | |||||||||
Operating income | $ | 43,420 | - | $ | 39,676 | $ | 59,448 | - | $ | 58,809 | |||||||||
Other income, net | $ | 818 | - | $ | 837 | $ | 1,849 | - | $ | 1,585 | |||||||||
Income before income taxes | $ | 44,238 | - | $ | 40,513 | $ | 61,297 | - | $ | 60,394 | |||||||||
Income tax expense | $ | 17,271 | - | $ | 15,846 | $ | 23,962 | - | $ | 23,613 | |||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 37,335 | - | $ | 36,781 | |||||||||
Basic earnings per share | $ | 0.50 | - | $ | 0.46 | $ | 0.69 | - | $ | 0.68 | |||||||||
Diluted earnings per share | $ | 0.49 | - | $ | 0.45 | $ | 0.67 | - | $ | 0.66 | |||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||
Net income | $ | 26,967 | - | $ | 24,667 | $ | 37,335 | - | $ | 36,781 | |||||||||
Provision for bad debts | $ | 18,294 | - | $ | 13,040 | $ | 36,865 | - | $ | 24,403 | |||||||||
Amortization of premium/ discount | $ | 1,005 | - | $ | 1,407 | $ | 3,100 | - | $ | 2,165 | |||||||||
Restricted cash | $ | — | - | $ | 5,900 | $ | — | - | $ | 6,451 | |||||||||
Accounts receivable | $ | (19,381 | ) | - | $ | (10,229 | ) | $ | (28,744 | ) | - | $ | (13,222 | ) | |||||
Prepaid expenses and other current assets | $ | (1,635 | ) | - | $ | (5,656 | ) | $ | (96 | ) | - | $ | (4,110 | ) | |||||
Student loan receivable | $ | 281 | - | $ | (133 | ) | - | - | - | ||||||||||
Accounts payable and accrued liabilities | $ | 14,119 | - | $ | 16,213 | $ | 2,153 | - | $ | 5,400 | |||||||||
Deferred revenue and student deposits | $ | (34,088 | ) | - | $ | (33,747 | ) | $ | (39,192 | ) | - | $ | (39,996 | ) | |||||
Cash flows from operating activities | $ | 15,616 | - | $ | 21,516 | $ | 32,273 | - | $ | 38,724 |
As Reported | As Reclassified | As Restated | As Reported | As Reclassified | As Restated | ||||||||||||
Year to Date Period Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2013 | December 31, 2013 | |||||||||||||||
Revenue | $ | 605,170 | - | $ | 589,224 | $ | 768,623 | - | $ | 751,449 | |||||||
Instructional costs and services | $ | 299,895 | $ | 302,173 | $ | 280,193 | $ | 395,928 | - | $ | 370,734 | ||||||
General and administrative | $ | 53,344 | $ | 51,066 | $ | 51,066 | - | - | - | ||||||||
Total costs and expenses | $ | 532,871 | - | $ | 510,891 | $ | 708,180 | - | $ | 682,986 | |||||||
Operating income | $ | 72,299 | - | $ | 78,333 | $ | 60,443 | - | $ | 68,463 | |||||||
Other income, net | $ | 2,636 | - | $ | 2,371 | $ | 3,346 | - | $ | 3,082 | |||||||
Income before income taxes | $ | 74,935 | - | $ | 80,704 | $ | 63,789 | - | $ | 71,545 | |||||||
Income tax expense | $ | 27,465 | - | $ | 29,712 | $ | 22,779 | - | $ | 25,662 | |||||||
Net income | $ | 47,470 | - | $ | 50,992 | $ | 41,010 | - | $ | 45,883 | |||||||
Basic earnings per share | $ | 0.88 | - | $ | 0.94 | $ | 0.76 | - | $ | 0.85 | |||||||
Diluted earnings per share | $ | 0.85 | - | $ | 0.91 | $ | 0.74 | - | $ | 0.83 | |||||||
Consolidated statement of cash flow data: | |||||||||||||||||
Net income | $ | 47,470 | - | $ | 50,992 | $ | 41,010 | - | $ | 45,883 | |||||||
Provision for bad debts | $ | 53,649 | - | $ | 31,670 | $ | 72,313 | - | $ | 47,119 | |||||||
Amortization of premium/discount | $ | 3,596 | - | $ | 2,662 | $ | 3,559 | - | $ | 2,624 | |||||||
Deferred income taxes | - | - | - | $ | (10,506 | ) | - | $ | (6,962 | ) | |||||||
Restricted cash | $ | — | - | $ | 7,531 | $ | — | - | $ | 10,048 | |||||||
Accounts receivable | $ | (36,056 | ) | - | $ | (18,826 | ) | $ | (34,348 | ) | - | $ | (15,973 | ) | |||
Prepaid expenses and other current assets | $ | 3,395 | - | $ | (155 | ) | $ | (2,411 | ) | - | $ | (2,607 | ) | ||||
Accounts payable and accrued liabilities | $ | 3,699 | - | $ | 8,960 | $ | 13,687 | - | $ | 13,220 | |||||||
Deferred revenue and student deposits | $ | (48,610 | ) | - | $ | (48,160 | ) | - | - | - | |||||||
Cash flows from operating activities | $ | 54,277 | - | $ | 61,808 | $ | 75,538 | - | $ | 85,586 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Consolidated balance sheet data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Cash and cash equivalents | $ | 162,148 | - | $ | 103,405 | $ | 180,425 | - | $ | 123,901 | |||||||||
Restricted cash | $ | 25 | - | $ | 58,768 | $ | — | - | $ | 56,524 | |||||||||
Accounts receivable, net | $ | 91,129 | $ | 90,708 | $ | 75,846 | $ | 91,139 | $ | 90,620 | $ | 74,826 | |||||||
Student loan receivables, net, current | $ | — | $ | 421 | $ | 421 | $ | — | $ | 519 | $ | 519 | |||||||
Deferred income taxes, current | $ | 5,441 | - | $ | 8,235 | $ | 5,442 | - | $ | 8,235 | |||||||||
Prepaid expenses and other current assets | $ | 17,864 | - | $ | 18,367 | 22,966 | - | 25,105 | |||||||||||
Total current assets | $ | 441,169 | - | $ | 429,604 | $ | 459,764 | - | $ | 448,902 | |||||||||
Student loan receivables, net, non-current | $ | 12,065 | - | $ | 11,035 | $ | 14,998 | - | $ | 14,232 | |||||||||
Deferred income taxes, non-current | $ | 10,805 | - | $ | 11,604 | $ | 10,810 | - | $ | 11,608 | |||||||||
Total assets | $ | 682,447 | - | $ | 670,651 | $ | 723,119 | - | $ | 712,289 | |||||||||
Accrued liabilities | $ | 66,755 | - | $ | 64,595 | $ | 54,650 | - | $ | 54,006 | |||||||||
Total current liabilities | $ | 260,575 | - | $ | 258,415 | $ | 248,012 | - | $ | 247,368 | |||||||||
Total liabilities | $ | 289,296 | - | $ | 287,136 | $ | 279,333 | - | $ | 278,689 | |||||||||
Retained earnings | $ | 383,148 | - | $ | 373,512 | $ | 426,406 | - | $ | 416,220 | |||||||||
Total stockholders’ equity | $ | 393,151 | - | $ | 383,515 | $ | 443,786 | - | $ | 433,600 | |||||||||
Total liabilities and stockholders’ equity | $ | 682,447 | - | $ | 670,651 | $ | 723,119 | - | $ | 712,289 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||
Consolidated balance sheet data: | September 30, 2012 | December 31, 2012 | |||||||||||||||
Cash and cash equivalents | $ | 181,577 | - | $ | 131,501 | $ | 255,965 | - | $ | 208,971 | |||||||
Restricted cash | $ | — | - | $ | 50,076 | $ | — | - | $ | 46,994 | |||||||
Accounts receivable, net | $ | 99,919 | $ | 99,386 | $ | 84,178 | $ | 67,371 | - | $ | 54,487 | ||||||
Student loan receivables, net, current | $ | — | $ | 533 | $ | 533 | - | - | - | ||||||||
Deferred income taxes, current | $ | 5,313 | - | $ | 8,106 | $ | 10,936 | - | $ | 15,490 | |||||||
Prepaid expenses and other current assets | $ | 22,722 | - | $ | 22,944 | $ | 19,810 | - | $ | 20,053 | |||||||
Total current assets | $ | 452,515 | - | $ | 440,322 | $ | 491,605 | - | $ | 483,518 | |||||||
Student loan receivables, net, non-current | $ | 14,992 | - | $ | 14,291 | $ | 15,143 | - | $ | 14,416 | |||||||
Deferred income taxes, non-current | $ | 10,752 | - | $ | 11,550 | $ | 13,266 | - | $ | 13,706 | |||||||
Total assets | $ | 736,099 | - | $ | 724,003 | $ | 750,787 | - | $ | 742,413 | |||||||
Accrued liabilities | $ | 52,313 | - | $ | 50,044 | - | - | - | |||||||||
Total current liabilities | $ | 231,925 | - | $ | 229,656 | - | - | - | |||||||||
Total liabilities | $ | 265,565 | - | $ | 263,296 | - | - | - | |||||||||
Retained earnings | $ | 456,226 | - | $ | 446,399 | $ | 474,598 | - | $ | 466,224 | |||||||
Total stockholders’ equity | $ | 470,534 | - | $ | 460,707 | $ | 491,570 | - | $ | 483,196 | |||||||
Total liabilities and stockholders’ equity | $ | 736,099 | - | $ | 724,003 | $ | 750,787 | - | $ | 742,413 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Revenue | $ | 250,437 | - | $ | 241,433 | $ | 256,302 | - | $ | 249,534 | |||||||||
Instructional costs and services | $ | 84,224 | $ | 84,453 | $ | 81,202 | $ | 85,279 | $ | 85,579 | $ | 79,719 | |||||||
General and administrative | $ | 25,542 | $ | 25,314 | $ | 25,314 | $ | 15,047 | $ | 14,747 | $ | 14,747 | |||||||
Total costs and expenses | $ | 199,808 | - | $ | 196,558 | $ | 187,520 | - | $ | 181,660 | |||||||||
Operating income | $ | 50,629 | - | $ | 44,875 | $ | 68,782 | - | $ | 67,874 | |||||||||
Other income, net | $ | 683 | - | $ | 740 | $ | 854 | - | $ | 883 | |||||||||
Income before income taxes | $ | 51,312 | - | $ | 45,615 | $ | 69,636 | - | $ | 68,757 | |||||||||
Income tax expense | $ | 19,341 | - | $ | 17,181 | $ | 26,378 | - | $ | 26,049 | |||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 43,258 | - | $ | 42,708 | |||||||||
Basic earnings per share | $ | 0.61 | - | $ | 0.55 | $ | 0.82 | - | $ | 0.81 | |||||||||
Diluted earnings per share | $ | 0.57 | - | $ | 0.51 | $ | 0.77 | - | $ | 0.76 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Three Months Ended | |||||||||||||||||||
Consolidated statement of income data: | September 30, 2012 | December 31, 2012 | |||||||||||||||||
Revenue | $ | 252,076 | - | $ | 245,917 | $ | 209,356 | - | $ | 206,521 | |||||||||
Instructional costs and services | $ | 90,986 | $ | 91,362 | $ | 84,666 | $ | 102,034 | $ | 102,607 | $ | 97,485 | |||||||
General and administrative | $ | 17,247 | $ | 16,870 | $ | 16,870 | $ | 13,139 | $ | 12,566 | $ | 12,566 | |||||||
Total costs and expenses | $ | 204,967 | - | $ | 198,270 | $ | 180,412 | - | $ | 175,290 | |||||||||
Operating income | $ | 47,109 | - | $ | 47,647 | $ | 28,944 | - | $ | 31,231 | |||||||||
Other income, net | $ | 955 | - | $ | 996 | $ | 878 | - | $ | 912 | |||||||||
Income before income taxes | $ | 48,064 | - | $ | 48,643 | $ | 29,822 | - | $ | 32,143 | |||||||||
Income tax expense | $ | 18,244 | - | $ | 18,464 | $ | 11,450 | - | $ | 12,318 | |||||||||
Net income | $ | 29,820 | - | $ | 30,179 | $ | 18,372 | - | $ | 19,825 | |||||||||
Basic earnings per share | $ | 0.56 | - | $ | 0.57 | $ | 0.34 | - | $ | 0.37 | |||||||||
Diluted earnings per share | $ | 0.53 | - | $ | 0.54 | $ | 0.33 | - | $ | 0.36 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||||
Year to Date Period Ended | |||||||||||||||||||
Consolidated statement of income data: | March 31, 2012 | June 30, 2012 | |||||||||||||||||
Revenue | $ | 250,437 | - | $ | 241,433 | $ | 506,739 | - | $ | 490,967 | |||||||||
Instructional costs and services | $ | 84,224 | $ | 84,453 | $ | 81,202 | $ | 169,503 | $ | 170,032 | $ | 160,921 | |||||||
General and administrative | $ | 25,542 | $ | 25,314 | $ | 25,314 | $ | 40,589 | $ | 40,061 | $ | 40,061 | |||||||
Total costs and expenses | $ | 199,808 | - | $ | 196,558 | $ | 387,328 | - | $ | 378,218 | |||||||||
Operating income | $ | 50,629 | - | $ | 44,875 | $ | 119,411 | - | $ | 112,749 | |||||||||
Other income, net | $ | 683 | - | $ | 740 | $ | 1,537 | - | $ | 1,623 | |||||||||
Income before income taxes | $ | 51,312 | - | $ | 45,615 | $ | 120,948 | - | $ | 114,372 | |||||||||
Income tax expense | $ | 19,341 | - | $ | 17,181 | $ | 45,719 | - | $ | 43,230 | |||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 75,229 | - | $ | 71,142 | |||||||||
Basic earnings per share | $ | 0.61 | - | $ | 0.55 | $ | 1.44 | - | $ | 1.36 | |||||||||
Diluted earnings per share | $ | 0.57 | - | $ | 0.51 | $ | 1.34 | - | $ | 1.27 | |||||||||
Consolidated statement of cash flow data: | |||||||||||||||||||
Net income | $ | 31,971 | - | $ | 28,434 | $ | 75,229 | - | $ | 71,142 | |||||||||
Provision for bad debts | $ | 16,669 | - | $ | 13,418 | $ | 33,401 | - | $ | 24,289 | |||||||||
Amortization of premium/discount | $ | 1,754 | - | $ | 2,125 | $ | 3,594 | $ | 4,470 | ||||||||||
Restricted cash | $ | — | - | $ | (5,028 | ) | $ | — | - | $ | (2,809 | ) | |||||||
Accounts receivable | $ | (46,053 | ) | - | $ | (37,153 | ) | $ | (62,501 | ) | - | $ | (46,772 | ) | |||||
Prepaid expenses and other current assets | $ | (459 | ) | - | $ | 32 | $ | (5,084 | ) | - | $ | (6,806 | ) | ||||||
Student loans receivable | $ | (2,399 | ) | $ | (3,214 | ) | $ | (5,626 | ) | $ | (6,666 | ) | |||||||
Accounts payable and accrued liabilities | $ | 26,851 | - | $ | 24,691 | $ | 18,492 | - | $ | 17,847 | |||||||||
Cash flows from operating activities | $ | 40,350 | - | $ | 35,321 | $ | 76,806 | - | $ | 73,996 |
As Reported | As Reclassified | As Revised | As Reported | As Reclassified | As Revised | ||||||||||||
Year to Date Period Ended | |||||||||||||||||
Consolidated statement of income data: | September 30, 2012 | December 31, 2012 | |||||||||||||||
Revenue | $ | 758,815 | - | $ | 736,884 | $ | 968,171 | - | $ | 943,405 | |||||||
Instructional costs and services | $ | 260,489 | $ | 261,394 | $ | 245,587 | $ | 364,001 | - | $ | 343,072 | ||||||
General and administrative | $ | 57,836 | $ | 56,931 | $ | 56,931 | - | - | - | ||||||||
Total costs and expenses | $ | 592,295 | - | $ | 576,488 | $ | 772,707 | - | $ | 751,778 | |||||||
Operating income | $ | 166,520 | - | $ | 160,396 | $ | 195,464 | - | $ | 191,627 | |||||||
Other income, net | $ | 2,492 | - | $ | 2,619 | $ | 3,370 | - | $ | 3,531 | |||||||
Income before income taxes | $ | 169,012 | - | $ | 163,015 | $ | 198,834 | - | $ | 195,158 | |||||||
Income tax expense | $ | 63,963 | - | $ | 61,694 | $ | 75,413 | - | $ | 74,012 | |||||||
Net income | $ | 105,049 | - | $ | 101,321 | $ | 123,421 | - | $ | 121,146 | |||||||
Basic earnings per share | $ | 2.00 | - | $ | 1.93 | $ | 2.33 | - | $ | 2.29 | |||||||
Diluted earnings per share | $ | 1.87 | - | $ | 1.81 | $ | 2.21 | - | $ | 2.17 | |||||||
Consolidated statement of cash flow data: | |||||||||||||||||
Net income | $ | 105,049 | - | $ | 101,321 | $ | 123,421 | - | $ | 121,146 | |||||||
Provision for bad debts | $ | 52,418 | - | $ | 36,610 | $ | 73,696 | - | $ | 52,767 | |||||||
Deferred income taxes | - | - | - | $ | (9,972 | ) | - | $ | (11,373 | ) | |||||||
Amortization of premium/discount | $ | 5,384 | $ | 6,922 | $ | 6,805 | $ | 8,992 | |||||||||
Restricted cash | $ | — | - | $ | 3,639 | $ | — | - | $ | 6,721 | |||||||
Accounts receivable | $ | (90,188 | ) | - | $ | (68,357 | ) | $ | (81,577 | ) | - | $ | (62,333 | ) | |||
Prepaid expenses and other current assets | $ | (3,982 | ) | - | $ | (4,548 | ) | $ | (1,056 | ) | - | $ | (2,387 | ) | |||
Student loans receivable | $ | (5,730 | ) | $ | (6,729 | ) | $ | (3,778 | ) | $ | (5,742 | ) | |||||
Accounts payable and accrued liabilities | $ | 19,363 | - | $ | 17,094 | - | - | - | |||||||||
Deferred revenue and student deposits | - | - | - | $ | (10,389 | ) | - | $ | (3,921 | ) | |||||||
Cash flows from operating activities | $ | 93,588 | - | $ | 97,226 | $ | 143,185 | - | $ | 149,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|