CORELOGIC, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
UNAUDITED | |||||||
| |||||||
|
For the Nine Months Ended | ||||||
|
September 30, | ||||||
(in thousands) |
2013 |
|
2012 | ||||
Cash flows from operating activities: |
|
|
| ||||
Net income |
$ |
120,800 |
|
|
$ |
97,399 |
|
Less: Loss from discontinued operations, net of tax |
(3,205) |
|
|
(18,142) |
| ||
Less: (Loss)/gain from sale of discontinued operations, net of tax |
(5,052) |
|
|
9,277 |
| ||
Net income from continuing operations |
129,057 |
|
|
106,264 |
| ||
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: |
|
|
| ||||
Depreciation and amortization |
99,333 |
|
|
93,434 |
| ||
Provision for bad debt and claim losses |
9,582 |
|
|
16,447 |
| ||
Share-based compensation |
20,810 |
|
|
16,211 |
| ||
Excess tax benefit related to stock options |
(2,895) |
|
|
(643) |
| ||
Equity in earnings of affiliates, net of taxes |
(23,848) |
|
|
(29,381) |
| ||
Loss on sale of property and equipment |
|
|
|
933 |
| ||
Loss on early extinguishment of debt |
|
|
|
326 |
| ||
Deferred income tax |
3,875 |
|
|
5,538 |
| ||
(Gain)/loss on investments and other, net |
(10,825) |
|
|
3,865 |
| ||
Change in operating assets and liabilities, net of acquisitions: |
|
|
| ||||
Accounts receivable |
(9,158) |
|
|
(46,358) |
| ||
Prepaid expenses and other current assets |
(2,687) |
|
|
(326) |
| ||
Accounts payable and accrued expenses |
(11,187) |
|
|
31,725 |
| ||
Deferred revenue |
43,610 |
|
|
(3,667) |
| ||
Income taxes |
13,853 |
|
|
24,683 |
| ||
Dividends received from investments in affiliates |
30,062 |
|
|
46,265 |
| ||
Other assets and other liabilities |
(24,466) |
|
|
(6,527) |
| ||
Net cash provided by operating activities - continuing operations |
265,116 |
|
|
258,789 |
| ||
Net cash (used in)/provided by operating activities - discontinued operations |
(2,408) |
|
|
9,684 |
| ||
Total cash provided by operating activities |
$ |
262,708 |
|
|
$ |
268,473 |
|
Cash flows from investing activities: |
|
|
| ||||
Purchases of capitalized data and other intangible assets |
(28,795) |
|
|
(24,054) |
| ||
Purchases of property and equipment |
(51,956) |
|
|
(38,753) |
| ||
Cash paid for acquisitions, net of cash acquired |
(70,904) |
|
|
111 |
| ||
Purchases of investments |
(2,351) |
|
|
|
| ||
Cash received from sale of subsidiary, net, including discontinued operations |
800 |
|
|
10,000 |
| ||
Proceeds from sale of property and equipment |
|
|
|
1,852 |
| ||
Proceeds from sale of investments |
|
|
|
8,000 |
| ||
Change in restricted cash |
5,728 |
|
|
122 |
| ||
Net cash used in investing activities - continuing operations |
(147,478) |
|
|
(42,722) |
| ||
Net cash provided by/(used in) investing activities - discontinued operations |
2,152 |
|
|
(1,512) |
| ||
Total cash used in investing activities |
$ |
(145,326) |
|
|
$ |
(44,234) |
|
Cash flows from financing activities: |
|
|
| ||||
Proceeds from long-term debt |
1,075 |
|
|
|
| ||
Repayment of long-term debt |
(4,516) |
|
|
(114,365) |
| ||
Proceeds from issuance of stock related to stock options and employee benefit plans |
11,662 |
|
|
9,624 |
| ||
Minimum tax withholding paid on behalf of employees for restricted stock units |
(6,893) |
|
|
(3,015) |
| ||
Shares repurchased and retired |
(133,565) |
|
|
(226,629) |
| ||
Distribution to noncontrolling interests |
|
|
|
(10) |
| ||
Excess tax benefit related to stock options |
2,895 |
|
|
643 |
| ||
Net cash used in financing activities - continuing operations |
(129,342) |
|
|
(333,752) |
| ||
Net cash provided by financing activities - discontinued operations |
|
|
|
3 |
| ||
Total cash used in financing activities |
$ |
(129,342) |
|
|
$ |
(333,749) |
|
Effect of exchange rate on cash |
(1,341) |
|
|
|
| ||
Net increase in cash and cash equivalents |
(13,301) |
|
|
(109,510) |
| ||
Cash and cash equivalents at beginning of period |
148,858 |
|
|
259,266 |
| ||
Less: Change in cash and cash equivalents - discontinued operations |
(256) |
|
|
8,175 |
| ||
Plus: Cash swept (to)/from discontinued operations |
(256) |
|
|
12,971 |
| ||
Cash and cash equivalents at end of period |
$ |
135,557 |
|
|
$ |
154,552 |
|
|
|
|
|
|
|
|
|
Please refer to the full Form 10-Q filing for the complete financial statements and related notes that are an integral part of the financial statements. |