EX-99.2 4 dex992.htm CONSOLIDATED STATEMENTS OF CASH FLOW Consolidated Statements of Cash Flow

EXHIBIT 99.2

 

InterCept, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

(in thousands)

 

     Nine Months Ended
September 30,


 
     2003

 

Cash flows from operating activities:

        

Net income

   $ 2,138  

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

        

Preferred dividends

     21  

Depreciation and amortization

     14,831  

WorldCom reserve

     —    

Loan cost amortization

     253  

Minority interest

     42  

Deferred income tax provision

     4,456  

Loss on sale of property and equipment

     154  

Gain due to stock issuance of subsidiary

        

Equity in net loss of affiliates

     19  

Income tax benefit related to exercise of stock options

     65  

Changes in operating assets and liabilities, net of effects of acquisitions:

        

Accounts receivable, net

     54  

Inventory, prepaid expenses, and other current assets

     6,418  

Other assets

     (7,941 )

Accounts payable and accrued liabilities

     (1,270 )

Client payouts

     (22,328 )

Interest accrued on notes receivable

     (107 )

SLM Note Receivable

     3,390  

Deferred revenue

     (989 )
    


Net cash (used in) / provided by operating activities

     (794 )
    


Cash flows from investing activities:

        

Acquisitions, net of cash acquired

     5,859  

Advances to EPX prior to acquisition

     —    

Proceeds from sale of investments, net

     19,432  

(Advances to) repayments from affiliate, net

     3,210  

Purchases of property and equipment, net

     (19,395 )

Patent costs incurred

     —    

Increases in capitalized software

     (1,483 )
    


Net cash provided by (used in) investing activities

     7,623  
    


Cash flows from financing activities:

        

Proceeds from line of credit

     89,156  

Payments on notes payable and line of credit

     (119,175 )

Proceeds from issuance of common stock, net of related issuance costs

     —    

Proceeds from employee stock purchase plan

     632  

Preferred stock investment

     10,000  

Proceeds from exercise of stock options

     155  
    


Net cash (used in) provided by financing activities

     (19,232 )

Net (decrease) increase in cash and cash equivalents

     (12,403 )

Cash and cash equivalents at beginning of the period

     24,071  
    


Cash and cash equivalents at end of the period

   $ 11,668  
    


Supplemental disclosures of cash flow information:

        

Cash paid for interest

   $ 1,261  
    


Cash paid for income taxes

   $ 167  
    


 

The accompanying notes are an integral part of these condensed consolidated statements of cash flows.