|
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified |
1 Months Ended | 6 Months Ended | 5 Months Ended | 6 Months Ended | 1 Months Ended | 6 Months Ended | 5 Months Ended |
|---|---|---|---|---|---|---|---|
|
Jun. 30, 2011
Successor
|
Jun. 30, 2012
Successor
|
May 23, 2011
Predecessor
|
Jun. 30, 2012
iPayment Holdings, Inc
|
Jun. 30, 2011
iPayment Holdings, Inc
Successor
|
Jun. 30, 2012
iPayment Holdings, Inc
Successor
|
May 23, 2011
iPayment Holdings, Inc
Predecessor
|
|
| Cash flows from operating activities | |||||||
| Net income (loss) | $ 119 | $ 168 | $ (1,016) | $ (1,472) | $ (9,958) | $ (1,684) | |
| Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities | |||||||
| Depreciation and amortization | 5,921 | 30,970 | 16,441 | 5,921 | 30,970 | 16,441 | |
| Noncash interest expense and other | 288 | 1,523 | 7,529 | 6,652 | 312 | 7,539 | |
| Loss on disposal of property and equipment | 13 | 685 | 262 | 13 | 685 | 262 | |
| Changes in assets and liabilities, excluding effects of redemption: | |||||||
| Accounts receivable | 478 | 2,913 | 48 | 478 | 2,913 | 48 | |
| Prepaid expenses and other current assets | (2) | (547) | (457) | (2) | (547) | (457) | |
| Other assets | (491) | (2,858) | 123 | (491) | (2,859) | 123 | |
| Accounts payable and income taxes payable | (431) | (3,918) | (10,869) | (811) | (3,959) | (11,078) | |
| Accrued interest | 2,102 | (96) | 2,959 | 4,049 | (51) | 3,827 | |
| Accrued liabilities and other | (8,343) | 1,516 | 7,178 | (8,343) | 2,026 | 7,311 | |
| Net cash (used in) provided by operating activities | (346) | 30,356 | 22,198 | (346) | 25,872 | 22,332 | |
| Cash flows from investing activities | |||||||
| Change in restricted cash | 1 | 10 | 1 | 10 | |||
| Expenditures for property and equipment | (584) | (4,195) | (1,571) | (584) | (4,195) | (1,571) | |
| Payments for prepaid residual expenses | (371) | (162) | (539) | (371) | (162) | (539) | |
| Acquisitions of merchant portfolios | (3,600) | (19,025) | (3,600) | (19,025) | |||
| Net cash used in investing activities | (4,554) | (23,372) | (2,110) | (4,554) | (23,372) | (2,110) | |
| Cash flows from financing activities | |||||||
| Net repayments on line of credit | (7,500) | 6,000 | (15,500) | (7,500) | 6,000 | (15,500) | |
| Repayments of debt | (3,500) | (8,000) | (615,138) | (3,500) | (8,000) | (615,138) | |
| Net dividends paid to parent company | (4,984) | (135,539) | (257,335) | ||||
| Proceeds from issuance of long-term debt, net of discount | 785,125 | 910,125 | |||||
| Debt issuance costs | (22,054) | (25,392) | |||||
| Net cash (used in) provided by financing activities | (11,000) | (6,984) | (3,106) | (11,000) | (2,000) | (3,240) | |
| Net (decrease) increase in cash and cash equivalents | (15,899) | 16,982 | (15,900) | 500 | 16,982 | ||
| Cash and cash equivalents, beginning of period | 16,983 | 1 | 1 | 16,983 | 1 | 1 | |
| Cash and cash equivalents, end of period | 1,084 | 1 | 16,983 | 1,083 | 501 | 16,983 | |
| Supplemental disclosure of cash flow information: | |||||||
| Cash paid during the period for income taxes | 70 | 2,677 | 11,518 | 70 | 2,677 | 11,518 | |
| Cash paid during the period for interest | 4,847 | 31,413 | 11,596 | 4,847 | 36,285 | 11,596 | |
| Non-cash increases in assets from redemption: | |||||||
| Intangible assets | 106,599 | 106,599 | |||||
| Goodwill | 164,530 | (473) | 165,330 | (473) | |||
| Deferred tax asset | (293) | (293) | |||||
| Non-cash increases in assets from acquisitions: | |||||||
| Intangible assets | 4,625 | 4,625 | |||||
| Goodwill | 9,094 | 9,094 | |||||
| Non-cash increases in debt: | $ 4,872 |