XML 49 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries
3 Months Ended
Mar. 31, 2014
Guarantor Subsidiaries [Abstract]  
Guarantor Subsidiaries
Guarantor Subsidiaries

As discussed in Note 7 - Long-Term Debt, the Notes are guaranteed on a senior unsecured basis by each of our existing and future direct and indirect subsidiaries that guarantee our Credit Agreement. These guarantees are required in support of the Notes, are coterminous with the terms of the Notes and would require performance upon certain events of default referred to in the respective guarantees. The guarantees are subject to release under certain customary circumstances. The indenture governing the notes provides that the guarantees may be automatically and unconditionally released only upon the following circumstances: 1) the guarantor is sold or sells all of its assets in compliance with the terms of the indenture; 2) the guarantor is released from its guarantee obligations under the credit agreement; 3) the guarantor is properly designated as an “unrestricted subsidiary”; or 4) the requirements for legal or covenant defeasance or satisfaction and discharge have been satisfied.

The maximum potential amounts that could be required to be paid under the guarantees are essentially equal to the outstanding principal and interest under the Notes. The following condensed consolidating financial information reflects the separate accounts of CoreLogic, Inc. (the "Parent"), the combined accounts of the guarantor subsidiaries, the combined accounts of the non-guarantor subsidiaries, the combined consolidating adjustments and eliminations and the Parent's consolidated accounts for the dates and periods indicated.

 
 
Condensed Balance Sheet
 
 
As of March 31, 2014
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
82,476

 
$
8,794

 
$
31,636

 
$

 
$
122,906

Accounts receivable
 

 
167,842

 
26,182

 

 
194,024

Other current assets
 
64,902

 
248,677

 
4,183

 
(2,231
)
 
315,531

Property and equipment, net
 
19,766

 
324,679

 
30,730

 

 
375,175

Goodwill, net
 

 
1,579,527

 
186,405

 

 
1,765,932

Other identifiable intangible assets, net
 
333

 
260,072

 
45,530

 

 
305,935

Capitalized data and database cost, net
 

 
250,294

 
88,689

 

 
338,983

Investments in affiliates, net
 

 
112,885

 

 

 
112,885

Deferred income tax assets, long-term
 
58,998

 

 

 
(58,998
)
 

Restricted cash
 
11,035

 
121

 
1,474

 

 
12,630

Investment in subsidiaries
 
2,239,138

 

 

 
(2,239,138
)
 

Intercompany receivable
 
164,495

 

 

 
(164,495
)
 

Other assets
 
135,748

 
38,009

 
2,260

 

 
176,017

Total assets
 
$
2,776,891

 
$
2,990,900

 
$
417,089

 
$
(2,464,862
)
 
$
3,720,018

 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity:
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
129,838

 
$
388,407

 
$
42,084

 
$
(2,231
)
 
$
558,098

Long-term debt, net of current
 
1,475,145

 
5,530

 

 

 
1,480,675

Deferred revenue, net of current
 

 
363,844

 
8

 

 
363,852

Deferred income taxes, long term
 

 
134,800

 
24,303

 
(58,998
)
 
100,105

Intercompany payable
 

 
87,936

 
76,559

 
(164,495
)
 

Other liabilities
 
127,715

 
31,404

 
3,537

 

 
162,656

Redeemable noncontrolling interest
 

 

 
10,439

 

 
10,439

Total CoreLogic stockholders' equity
 
1,044,193

 
1,978,979

 
260,159

 
(2,239,138
)
 
1,044,193

Total liabilities and equity
 
$
2,776,891

 
$
2,990,900

 
$
417,089

 
$
(2,464,862
)
 
$
3,720,018


 
 
Condensed Balance Sheet
 
 
December 31, 2013
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
104,632

 
$

 
$
30,109

 
$

 
$
134,741

Accounts receivable
 

 
174,518

 
21,764

 

 
196,282

Other current assets
 
57,368

 
249,680

 
3,543

 

 
310,591

Property and equipment, net
 
20,076

 
147,951

 
27,618

 

 
195,645

Goodwill, net
 

 
1,228,855

 
161,819

 

 
1,390,674

Other identifiable intangible assets, net
 
348

 
135,326

 
40,134

 

 
175,808

Capitalized data and database cost, net
 

 
249,472

 
80,716

 

 
330,188

Investments in affiliates, net
 

 
95,343

 

 

 
95,343

Deferred income tax assets, long-term
 
58,998

 

 

 
(58,998
)
 

Restricted cash
 
10,335

 
306

 
1,409

 

 
12,050

Investment in subsidiaries
 
2,209,926

 

 

 
(2,209,926
)
 

Intercompany receivable
 
63,647

 
555,216

 
9,170

 
(628,033
)
 

Other assets
 
118,708

 
41,221

 
2,104

 

 
162,033

Total assets
 
$
2,644,038

 
$
2,877,888

 
$
378,386

 
$
(2,896,957
)
 
$
3,003,355

 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity:
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
107,340

 
$
397,481

 
$
33,206

 
$

 
$
538,027

Long-term debt, net of current
 
806,395

 
5,381

 

 

 
811,776

Deferred revenue, net of current
 

 
377,077

 
9

 

 
377,086

Deferred income taxes, long term
 

 
109,003

 
24,303

 
(58,998
)
 
74,308

Intercompany payable
 
564,386

 

 
63,647

 
(628,033
)
 

Other liabilities
 
121,544

 
22,768

 
3,271

 

 
147,583

Redeemable noncontrolling interest
 

 

 
10,202

 

 
10,202

Total CoreLogic stockholders' equity
 
1,044,373

 
1,966,178

 
243,748

 
(2,209,926
)
 
1,044,373

Total liabilities and equity
 
$
2,644,038

 
$
2,877,888

 
$
378,386

 
$
(2,896,957
)
 
$
3,003,355


 
 
Condensed Statement of Operations
 
 
For the three months ended March 31, 2014
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Operating revenues
 
$

 
$
279,074

 
$
31,343

 
$

 
$
310,417

Intercompany revenues
 

 

 
58

 
(58
)
 

Cost of services (exclusive of depreciation and amortization below)
 

 
163,968

 
13,327

 
86

 
177,381

Selling, general and administrative expenses
 
18,592

 
62,766

 
8,730

 
(144
)
 
89,944

Depreciation and amortization
 
1,147

 
21,936

 
6,356

 

 
29,439

Operating (loss)/income
 
(19,739
)
 
30,404

 
2,988

 

 
13,653

Total interest (expense)/income, net
 
(14,987
)
 
(95
)
 
(575
)
 

 
(15,657
)
Loss on investments and other, net
 
(3,991
)
 
(360
)
 

 

 
(4,351
)
(Benefit)/provision for income taxes
 
(13,740
)
 
10,259

 
3,119

 

 
(362
)
Equity in earnings of affiliates, net of tax
 

 
2,382

 

 

 
2,382

Equity in earnings of subsidiary, net of tax
 
22,185

 

 

 
(22,185
)
 

Net (loss)/income from continuing operations, net of tax
 
(2,792
)
 
22,072

 
(706
)
 
(22,185
)
 
(3,611
)
Income from discontinued operations, net of tax
 

 
1,083

 

 

 
1,083

Net (loss)/income
 
(2,792
)
 
23,155

 
(706
)
 
(22,185
)
 
(2,528
)
Less: Net income attributable to noncontrolling interest
 

 

 
264

 

 
264

Net (loss)/income attributable to CoreLogic
 
$
(2,792
)
 
$
23,155

 
$
(970
)
 
$
(22,185
)
 
$
(2,792
)
 
 
 
 
 
 
 
 
 
 
 
Net (loss)/income
 
$
(2,792
)
 
$
23,155

 
$
(706
)
 
$
(22,185
)
 
$
(2,528
)
Total other comprehensive income/(loss)
 
12,989

 

 
10,502

 
(10,502
)
 
12,989

Less: Comprehensive income attributable to noncontrolling interests
 

 

 
264

 

 
264

Comprehensive income attributable to CoreLogic
 
$
10,197

 
$
23,155

 
$
9,532

 
$
(32,687
)
 
$
10,197


 
 
Condensed Statement of Operations
 
 
For the three months ended March 31, 2013
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Operating revenues
 
$

 
$
308,336

 
$
22,965

 
$

 
$
331,301

Intercompany revenues
 

 

 
167

 
(167
)
 

Cost of services (exclusive of depreciation and amortization below)
 

 
158,206

 
9,590

 
(167
)
 
167,629

Selling, general and administrative expenses
 
16,532

 
57,567

 
8,097

 

 
82,196

Depreciation and amortization
 
850

 
27,522

 
5,769

 

 
34,141

Operating (loss)/income
 
(17,382
)
 
65,041

 
(324
)
 

 
47,335

Total interest expense, net
 
(11,695
)
 
(122
)
 
166

 

 
(11,651
)
Gain on investment and other, net
 
1,339

 

 

 

 
1,339

(Benefit)/provision for income taxes
 
(11,038
)
 
24,737

 
523

 

 
14,222

Equity in earnings of affiliates, net of tax
 

 
8,453

 
335

 

 
8,788

Equity in earnings of subsidiary, net of tax
 
50,268

 

 

 
(50,268
)
 

Net income/(loss) from continuing operations, net of tax
 
33,568


48,635


(346
)

(50,268
)

31,589

Income/(loss) from discontinued operations, net of tax
 

 
3,868

 
(171
)
 

 
3,697

Loss from sale of discontinued operations, net of tax
 

 
(1,744
)
 

 

 
(1,744
)
Net income/(loss)
 
33,568

 
50,759

 
(517
)
 
(50,268
)
 
33,542

Less: Net loss attributable to noncontrolling interest
 

 

 
(26
)
 

 
(26
)
Net income/(loss) attributable to CoreLogic
 
$
33,568

 
$
50,759

 
$
(491
)
 
$
(50,268
)
 
$
33,568

 
 
 
 
 
 
 
 
 
 
 
Net income/(loss)
 
$
33,568

 
$
50,759

 
$
(517
)
 
$
(50,268
)
 
$
33,542

Total other comprehensive (loss)/income
 
(538
)
 

 
(933
)
 
933

 
(538
)
Less: Comprehensive loss attributable to noncontrolling interests
 

 

 
(26
)
 

 
(26
)
Comprehensive income/(loss) attributable to CoreLogic
 
$
33,030

 
$
50,759

 
$
(1,424
)
 
$
(49,335
)
 
$
33,030


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
 
Condensed Statement of Cash Flows
 
 
For the three months ended March 31, 2014
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash (used in)/provided by operating activities - continuing operations
 
$
(21,816
)
 
$
29,798

 
$
4,689

 
$

 
$
12,671

Net cash provided by operating activities - discontinued operations
 

 
3,982

 

 

 
3,982

Total cash (used in)/provided by operating activities
 
$
(21,816
)
 
$
33,780

 
$
4,689

 
$

 
$
16,653

Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property and equipment
 
$
(824
)
 
$
(9,557
)
 
$
(3,046
)
 
$

 
$
(13,427
)
Purchases of capitalized data and other intangible assets
 

 
(6,841
)
 
(344
)
 

 
(7,185
)
Cash paid for acquisitions, net of cash acquired
 

 
(636,640
)
 
(29,118
)
 

 
(665,758
)
Change in restricted cash
 
(700
)
 
185

 
(65
)
 

 
(580
)
Net cash used in investing activities - continuing operations
 
(1,524
)
 
(652,853
)
 
(32,573
)
 

 
(686,950
)
Net cash used in investing activities - discontinued operations
 

 
(6
)
 

 

 
(6
)
Total cash used in investing activities
 
$
(1,524
)
 
$
(652,859
)
 
$
(32,573
)
 
$

 
$
(686,956
)
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
 
$
689,641

 
$

 
$

 
$

 
$
689,641

Debt issuance costs
 
(14,042
)
 

 

 

 
(14,042
)
Repayments of long-term debt
 
(266
)
 
(4,888
)
 

 

 
(5,154
)
Share repurchased and retired
 
(6,850
)
 

 

 

 
(6,850
)
Proceeds from issuance of stock related to stock options and employee benefit plans
 
2,730

 

 

 

 
2,730

Minimum tax withholding paid on behalf of employees for restricted stock units
 
(14,314
)
 

 

 

 
(14,314
)
Excess tax benefit related to stock options
 
5,942

 

 

 

 
5,942

Intercompany payments
 
(665,666
)
 


 


 
665,666

 

Intercompany proceeds
 

 
636,737

 
28,929

 
(665,666
)
 

Net cash (used in)/provided by financing activities - continuing operations
 
(2,825
)
 
631,849

 
28,929

 

 
657,953

Net cash provided by financing activities - discontinued operations
 

 

 

 

 

Total cash (used in)/provided by financing activities
 
$
(2,825
)
 
$
631,849

 
$
28,929

 
$

 
$
657,953

Effect of exchange rate on cash
 

 

 
482

 

 
482

Net (decrease)/increase in cash and cash equivalents
 
(26,165
)
 
12,770

 
1,527

 

 
(11,868
)
Cash and cash equivalents at beginning of period
 
104,632

 

 
30,109

 

 
134,741

Less: Change in cash and cash equivalents - discontinued operations
 

 
3,976

 

 

 
3,976

Plus: Cash swept to discontinued operations
 
4,009

 

 

 

 
4,009

Cash and cash equivalents at end of period
 
$
82,476

 
$
8,794

 
$
31,636

 
$

 
$
122,906


 
 
Condensed Statement of Cash Flows
 
 
For the three months ended March 31, 2013
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash provided by/(used in) operating activities - continuing operations
 
$
32,508

 
$
54,908

 
$
(5,344
)
 
$

 
$
82,072

Net cash provided by operating activities - discontinued operations
 

 
9,003

 

 

 
9,003

Total cash provided by/(used in) operating activities
 
$
32,508

 
$
63,911

 
$
(5,344
)
 
$

 
$
91,075

Cash flow from investing activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property and equipment
 
$
(871
)
 
$
(15,025
)
 
$
(2,154
)
 
$

 
$
(18,050
)
Purchases of capitalized data and other intangible assets
 
(390
)
 
(8,051
)
 
(1,048
)
 

 
(9,489
)
Cash paid for acquisitions, net of cash acquired
 

 
(7,027
)
 

 

 
(7,027
)
Cash received from sale of discontinued operations
 

 
2,263

 

 

 
2,263

Purchases of investments
 

 
(2,351
)
 

 

 
(2,351
)
Change in restricted cash
 
(4
)
 
1

 
(37
)
 

 
(40
)
Net cash used in investing activities - continuing operations
 
(1,265
)
 
(30,190
)
 
(3,239
)
 

 
(34,694
)
Net cash used in by investing activities - discontinued operations
 

 
(87
)
 

 

 
(87
)
Total cash used in investing activities
 
$
(1,265
)
 
$
(30,277
)
 
$
(3,239
)
 
$

 
$
(34,781
)
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 
 
Repayments of long-term debt
 
$
(4,375
)
 
$
(25
)
 
$

 
$

 
$
(4,400
)
Share repurchased and retired
 
(75,676
)
 

 

 

 
(75,676
)
Proceeds from issuance of stock related to stock options and employee benefit plans
 
4,621

 

 

 

 
4,621

Minimum tax withholding paid on behalf of employees for restricted stock units
 
(6,437
)
 

 

 

 
(6,437
)
Excess tax benefit related to stock options
 
2,321

 

 

 

 
2,321

Intercompany payments
 

 
(41,854
)
 
(5,604
)
 
47,458

 

Intercompany proceeds
 
47,458

 

 

 
(47,458
)
 

Net cash used in financing activities - continuing operations
 
(32,088
)
 
(41,879
)
 
(5,604
)
 

 
(79,571
)
Net cash provided by financing activities - discontinued operations
 

 

 

 

 

Total cash used in financing activities
 
$
(32,088
)
 
$
(41,879
)
 
$
(5,604
)
 
$

 
$
(79,571
)
Effect of exchange rate on cash
 

 

 
(26
)
 

 
(26
)
Net decrease in cash and cash equivalents
 
(845
)
 
(8,245
)
 
(14,213
)
 

 
(23,303
)
Cash and cash equivalents at beginning of period
 
111,305

 
5,889

 
34,792

 

 
151,986

Less: Change in cash and cash equivalents - discontinued operations
 

 
8,916

 

 

 
8,916

Plus: Cash swept to discontinued operations
 
(2,408
)
 
11,274

 

 

 
8,866

Cash and cash equivalents at end of period
 
$
108,052

 
$
2

 
$
20,579

 
$

 
$
128,633