CoreLogic Reports Fourth Quarter 2019 Financial Results

Use of Non-GAAP (Generally Accepted Accounting Principles) Financial Measures

This press release contains certain non-GAAP financial measures, such as adjusted EBITDA, adjusted EPS and FCF, which are provided only as supplemental information. Investors should consider these non-GAAP financial measures only in conjunction with the most directly comparable GAAP financial measures. These non-GAAP measures are not in accordance with, or a substitute for, U.S. GAAP. A reconciliation of non-GAAP measures to the most directly comparable GAAP financial measures is included in this press release.

The Company believes that its presentation of these non-GAAP measures provides useful supplemental information to investors and management regarding the Company's financial condition and results of operations. Adjusted EBITDA is defined as net income from continuing operations adjusted for interest, taxes, depreciation and amortization, share-based compensation, non-operating gains/losses, and other adjustments. Adjusted EPS is defined as diluted income from continuing operations, net of tax per share, adjusted for share-based compensation, amortization of acquisition-related intangibles, non-operating gains/losses, and other adjustments; and assumes an effective tax rate of 25% and 26% for 2019 and 2018, respectively. FCF is defined as net cash provided by continuing operating activities, less capital expenditures for purchases of property and equipment, capitalized data and other intangible assets. Other firms may calculate non-GAAP measures differently than the Company, which limits comparability between companies.

(Additional Financial Data Follow)

CoreLogic, Inc.

Consolidated Statements of Operations

(Unaudited)

 

 

For the Three Months Ended

 

For the Year Ended

 

December 31,

 

December 31,

(in thousands, except per share amounts)

2019

 

2018

 

2019

 

2018

Operating revenue

$

426,032

 

 

$

403,309

 

 

$

1,762,235

 

 

$

1,788,378

 

Cost of services (exclusive of depreciation and amortization)

205,676

 

 

212,275

 

 

880,133

 

 

921,429

 

Selling, general and administrative expenses

118,640

 

 

104,565

 

 

480,938

 

 

444,614

 

Depreciation and amortization

45,674

 

 

50,048

 

 

187,716

 

 

191,996

 

Impairment loss

 

 

7,639

 

 

47,912

 

 

7,721

 

Total operating expenses

369,990

 

 

374,527

 

 

1,596,699

 

 

1,565,760

 

Operating income

56,042

 

 

28,782

 

 

165,536

 

 

222,618

 

Interest expense:

 

 

 

 

 

 

 

Interest income

408

 

 

524

 

 

2,136

 

 

1,577

 

Interest expense

19,156

 

 

19,490

 

 

78,293

 

 

75,551

 

Total interest expense, net

(18,748

)

 

(18,966

)

 

(76,157

)

 

(73,974

)

Tax indemnification release

 

 

 

 

(13,394

)

 

 

Gain/(loss) on investments and other, net

1,426

 

 

12,881

 

 

(500

)

 

18,005

 

Income from continuing operations before equity in earnings/(losses) of affiliates and income taxes

38,720

 

 

22,697

 

 

75,485

 

 

166,649

 

Provision for income taxes

8,682

 

 

8,259

 

 

9,190

 

 

45,691

 

Income from continuing operations before equity in earnings/(losses) of affiliates

30,038

 

 

14,438

 

 

66,295

 

 

120,958

 

Equity in earnings/(losses) of affiliates, net of tax

58

 

 

(1,416

)

 

555

 

 

1,493

 

Net income from continuing operations

30,096

 

 

13,022

 

 

66,850

 

 

122,451

 

(Loss)/income from discontinued operations, net of tax

(14

)

 

(412

)

 

(17,470

)

 

(587

)

Net income

$

30,082

 

 

$

12,610

 

 

$

49,380

 

 

$

121,864

 

 

 

 

 

 

 

 

 

Basic income/(loss) per share:

 

 

 

 

 

 

 

Net income from continuing operations

$

0.38

 

 

$

0.16

 

 

$

0.84

 

 

$

1.51

 

(Loss)/income from discontinued operations, net of tax

 

 

(0.01

)

 

(0.22

)

 

(0.01

)

Net income

$

0.38

 

 

$

0.15

 

 

$

0.62

 

 

$

1.50

 

Diluted income/(loss) per share:

 

 

 

 

 

 

 

Net income from continuing operations

$

0.37

 

 

$

0.16

 

 

$

0.83

 

 

$

1.49

 

(Loss)/income from discontinued operations, net of tax

 

 

(0.01

)

 

(0.22

)

 

(0.01

)

Net income

$

0.37

 

 

$

0.15

 

 

$

0.61

 

 

$

1.48

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

79,125

 

 

80,198

 

 

79,885

 

 

80,854

 

Diluted

80,356

 

 

81,330

 

 

81,021

 

 

82,275

 

 

Please refer to the full Form 10-K filing for the complete financial statements and related notes that are an integral part of the financial statements.

CoreLogic, Inc.

Consolidated Balance Sheets

(Unaudited)

 

(in thousands, except par value)

December 31,

 

December 31,

Assets

2019

 

2018

Current assets:

 

 

 

Cash and cash equivalents

$

105,185

 

 

$

85,271

 

Accounts receivable (less allowances of $7,161 and $5,742 in 2019 and 2018, respectively)

281,392

 

 

242,814

 

Prepaid expenses and other current assets

58,495

 

 

50,136

 

Income tax receivable

1,477

 

 

25,299

 

Total current assets

446,549

 

 

403,520

 

Property and equipment, net

451,021

 

 

456,497

 

Operating lease assets

65,825

 

 

 

Goodwill, net

2,396,096

 

 

2,391,954

 

Other intangible assets, net

378,818

 

 

468,405

 

Capitalized data and database costs, net

327,078

 

 

324,049

 

Investment in affiliates, net

16,666

 

 

22,429

 

Other assets

76,604

 

 

102,136

 

Total assets

$

4,158,657

 

 

$

4,168,990

 

Liabilities and Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and other accrued expenses

$

173,989

 

 

$

166,258

 

Accrued salaries and benefits

86,598

 

 

84,940

 

Contract liabilities, current

321,647

 

 

308,959

 

Current portion of long-term debt

56,022

 

 

26,935

 

Operating lease liabilities, current

18,058

 

 

 

Total current liabilities

656,314

 

 

587,092

 

Long-term debt, net of current

1,610,538

 

 

1,752,241

 

Contract liabilities, net of current

563,246

 

 

524,069

 

Deferred income tax liabilities

110,396

 

 

124,968

 

Operating lease liabilities, net of current

85,139

 

 

 

Other liabilities

181,814

 

 

180,122

 

Total liabilities

3,207,447

 

 

3,168,492

 

 

 

 

 

Stockholders' Equity:

 

 

 

Preferred stock, $0.00001 par value; 500 shares authorized, no shares issued or outstanding

 

 

 

Common stock, $0.00001 par value; 180,000 shares authorized; 78,972 and 80,092 shares issued and outstanding as of December 31, 2019 and 2018, respectively

1

 

 

1

 

Additional paid-in capital

111,000

 

 

160,870

 

Retained earnings

1,006,992

 

 

975,375

 

Accumulated other comprehensive loss

(166,783

)

 

(135,748

)

Total stockholders' equity

951,210

 

 

1,000,498

 

Total liabilities and equity

$

4,158,657

 

 

$

4,168,990

 

 

Please refer to the full Form 10-K filing for the complete financial statements and related notes that are an integral part of the financial statements.

CoreLogic, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

 

 

For the Year Ended

 

December 31,

(in thousands)

2019

 

2018

Cash flows from operating activities:

 

 

 

Net income

$

49,380

 

 

$

121,864

 

Less: Loss from discontinued operations, net of tax

(17,470

)

 

(587

)

Net income from continuing operations

66,850

 

 

122,451

 

Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:

 

 

 

Depreciation and amortization

187,716

 

 

191,996

 

Impairment loss

47,912

 

 

7,721

 

Amortization of debt issuance costs

5,077

 

 

5,434

 

Amortization of operating lease assets

15,401

 

 

 

Provision for bad debts and claim losses

15,534

 

 

13,467

 

Share-based compensation

36,292

 

 

37,196

 

Equity in earnings of investee, net of taxes

(555

)

 

(1,493

)

Gain on sale of property and equipment

(3

)

 

(32

)

Loss on early extinguishment of debt

1,892

 

 

 

Deferred income tax

2,675

 

 

26,940

 

Impairment loss on investment in affiliates

1,511

 

 

 

Tax indemnification release

13,394

 

 

 

Gain on investments and other, net

(2,903

)

 

(18,005

)

Change in operating assets and liabilities, net of acquisitions:

 

 

 

Accounts receivable

(37,051

)

 

21,093

 

Prepaid expenses and other assets

(7,269

)

 

(1,158

)

Accounts payable and other accrued expenses

296

 

 

(17,957

)

Contract liabilities

49,947

 

 

(15,983

)

Income taxes

22,209

 

 

(1,142

)

Dividends received from investments in affiliates

1,987

 

 

775

 

Other assets and other liabilities

(31,889

)

 

(16,185

)

Net cash provided by operating activities - continuing operations

389,023

 

 

355,118

 

Net cash used in operating activities - discontinued operations

(24,807

)

 

(5

)

Total cash provided by operating activities

$

364,216

 

 

$

355,113

 

Cash flows from investing activities:

 

 

 

Purchases of property and equipment

$

(91,572

)

 

$

(62,304

)

Purchases of capitalized data and other intangible assets

(40,019

)

 

(35,075

)

Cash paid for acquisitions, net of cash acquired

(13,283

)

 

(219,588

)

Cash received from sale of business-lines

4,109

 

 

3,178

 

Purchases of investments

(658

)

 

 

Proceeds from sale of property and equipment

3

 

 

207

 

Proceeds from investments and other

5,591

 

 

4,716

 

Net cash used in investing activities - continuing operations

(135,829

)

 

(308,866

)

Net cash provided by investing activities - discontinued operations

 

 

 

Total cash used in investing activities

$

(135,829

)

 

$

(308,866

)

Cash flows from financing activities:

 

 

 

Proceeds from long-term debt

$

1,770,000

 

 

$

191,291

 

Debt issuance costs

(9,621

)

 

 

Debt extinguishment premium

(425

)

 

 

Repayments of long-term debt

(1,883,955

)

 

(173,236

)

Shares repurchased and retired

(86,675

)

 

(109,063

)

Proceeds from issuance of shares in connection with share-based compensation

10,149

 

 

21,140

 

Payment of tax withholdings related to net share settlements

(10,026

)

 

(12,858

)

Contingent consideration payments subsequent to acquisitions

(612

)

 

 

Net cash used in financing activities - continuing operations

(211,165

)

 

(82,726

)

Net cash provided by financing activities - discontinued operations

 

 

 

Total cash used in financing activities

$

(211,165

)

 

$

(82,726

)

Effect of exchange rate on cash, cash equivalents and restricted cash

230

 

 

2,575

 

Net change in cash, cash equivalents and restricted cash

$

17,452

 

 

$

(33,904

)

Cash, cash equivalents and restricted cash at beginning of year

98,250

 

 

132,154

 

Less: Change in cash, cash equivalents and restricted cash - discontinued operations

(24,807

)

 

(5

)

Plus: Cash swept (to)/from discontinued operations

(24,807

)

 

(5

)

Cash, cash equivalents and restricted cash at end of year

$

115,702

 

 

$

98,250

 

 

Please refer to the full Form 10-K filing for the complete financial statements and related notes that are an integral part of the financial statements.

CoreLogic, Inc.

Reconciliation of Adjusted EBITDA

(Unaudited)

 

 

For the Three Months Ended December 31, 2019

(in thousands)

PIRM

UWS

CORP

ELIM

CoreLogic

Net income/(loss) from continuing operations

$

10,894

 

$

77,419

 

$

(58,217

)

$

 

$

30,096

 

Income taxes

 

 

8,701

 

 

8,701

 

Depreciation and amortization

24,659

 

13,194

 

7,821

 

 

45,674

 

Interest (income)/expense, net

(88

)

67

 

18,769

 

 

18,748

 

Share-based compensation

1,811

 

1,737

 

5,881

 

 

9,429

 

Non-operating losses

425

 

5,616

 

964

 

 

7,005

 

Efficiency investments and other

1,084

 

310

 

6,227

 

 

7,621

 

Transaction costs

1,469

 

359

 

72

 

 

1,900

 

Amortization of acquired intangibles included in equity in earnings of affiliates

75

 

 

 

 

75

 

Adjusted EBITDA

$

40,329

 

$

98,702

 

$

(9,782

)

$

 

$

129,249

 

 

 

For the Three Months Ended December 31, 2018

(in thousands)

PIRM

UWS

CORP

ELIM

CoreLogic

Net income/(loss) from continuing operations

$

25,517

 

$

43,181

 

$

(55,676

)

$

 

$

13,022

 

Income taxes

 

 

7,786

 

 

7,786

 

Depreciation and amortization

25,920

 

17,614

 

6,514

 

 

50,048

 

Interest expense, net

85

 

78

 

18,803

 

 

18,966

 

Share-based compensation

996

 

1,597

 

5,029

 

 

7,622

 

Impairment loss

 

7,639

 

 

 

7,639

 

Non-operating gains

(13,335

)

 

(3,188

)

 

(16,523

)

Efficiency investments and other

187

 

1,058

 

7,911

 

 

9,156

 

Transaction costs

1,675

 

 

2,928

 

 

4,603

 

Amortization of acquired intangibles included in equity in losses of affiliates

210

 

 

 

 

210

 

Adjusted EBITDA

$

41,255

 

$

71,167

 

$

(9,893

)

$

 

$

102,529

 

 

 

For the Year Ended December 31, 2019

(in thousands)

PIRM

UWS

CORP

ELIM

CoreLogic

Net income/(loss) from continuing operations

$

68,750

 

$

218,034

 

$

(219,934

)

$

 

$

66,850

 

Income taxes

 

 

9,375

 

 

9,375

 

Depreciation and amortization

102,586

 

55,738

 

29,392

 

 

187,716

 

Interest expense, net

37

 

269

 

75,851

 

 

76,157

 

Share-based compensation

6,746

 

6,763

 

22,783

 

 

36,292

 

Impairment loss

 

47,912

 

 

 

47,912

 

Non-operating losses

3,961

 

8,466

 

13,739

 

 

26,166

 

Efficiency investments

3,526

 

6,501

 

29,561

 

 

39,588

 

Transaction costs

6,448

 

359

 

392

 

 

7,199

 

Amortization of acquired intangibles included in equity in earnings of affiliates

306

 

 

 

 

306

 

Adjusted EBITDA

$

192,360

 

$

344,042

 

$

(38,841

)

$

 

$

497,561

 

 

 

For the Year Ended December 31, 2018

(in thousands)

PIRM

UWS

CORP

ELIM

CoreLogic

Net income/(loss) from continuing operations

$

102,725

 

$

238,424

 

$

(218,698

)

$

 

$

122,451

 

Income taxes

 

 

46,187

 

 

46,187

 

Depreciation and amortization

103,343

 

65,381

 

23,272

 

 

191,996

 

Interest expense, net

735

 

305

 

72,934

 

 

73,974

 

Share-based compensation

5,421

 

7,885

 

23,890

 

 

37,196

 

Impairment loss

 

7,721

 

 

 

7,721

 

Non-operating gains

(17,220

)

 

(2,483

)

 

(19,703

)

Efficiency investments

2,143

 

1,058

 

17,802

 

 

21,003

 

Transaction costs

6,559

 

 

4,792

 

 

11,351

 

Amortization of acquired intangibles included in equity in earnings of affiliates

909

 

 

 

 

909

 

Adjusted EBITDA

$

204,615

 

$

320,774

 

$

(32,304

)

$

 

$

493,085

 

CoreLogic, Inc.

Reconciliation of Adjusted EPS

(Unaudited)

 

 

For the Three Months Ended December 31,

(Diluted income per share)

2019

 

2018

Net income from continuing operations

$

0.37

 

 

$

0.16

 

Share-based compensation

0.12

 

 

0.09

 

Non-operating losses/(gains)

0.09

 

 

(0.20

)

Efficiency investments and other

0.09

 

 

0.11

 

Impairment loss

 

 

0.09

 

Transaction costs

0.02

 

 

0.06

 

Depreciation and amortization of acquired software and intangibles

0.21

 

 

0.24

 

Income tax effect on adjustments

(0.13

)

 

(0.07

)

Adjusted EPS

$

0.77

 

 

$

0.48

 

 

 

For the Year Ended December 31,

(Diluted income per share)

2019

 

2018

Net income from continuing operations

$

0.83

 

 

$

1.49

 

Share-based compensation

0.45

 

 

0.45

 

Non-operating losses/(gains)

0.32

 

 

(0.24

)

Efficiency investments

0.49

 

 

0.26

 

Impairment loss

0.59

 

 

0.09

 

Transaction costs

0.09

 

 

0.14

 

Depreciation and amortization of acquired software and intangibles

0.89

 

 

0.93

 

Amortization of acquired intangibles included in equity in earnings of affiliates

 

 

0.01

 

Income tax effect on adjustments

(0.83

)

 

(0.41

)

Adjusted EPS

$

2.83

 

 

$

2.72

 

CoreLogic, Inc.

Reconciliation to Free Cash Flow

(Unaudited)

(in thousands)

 

For the Year Ended

December 31, 2019

Net cash provided by operating activities - continuing operations

 

$

389,023

 

Purchases of property and equipment

 

(91,572

)

Purchases of capitalized data and other intangible assets

 

(40,019

)

Free Cash Flow

 

$

257,432

 


Featured Video
Jobs
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
CAD Engineer for Nvidia at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Upcoming Events
SEMICON Europa 2024 at Messe München München Germany - Nov 12 - 15, 2024
DVCon Europe 2023 at Holiday Inn Munich – City Centre Munich Germany - Nov 14 - 15, 2024
SEMI MEMS & Imaging Sensors Summit, at International Conference Center Munich Germany - Nov 14, 2024
SEMI | MSIG MEMS & Imaging Sensors Summit at Munich Germany - Nov 14 - 15, 2024



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise