CoreLogic Reports First Quarter 2020 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 26% and 25% for 2020 and 2019, 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.

CoreLogic, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

For the Three Months Ended

March 31,

(in thousands, except per share amounts)

2020

 

2019

Operating revenues

$

443,885

 

 

$

417,708

 

Cost of services (excluding depreciation and amortization shown below)

215,565

 

 

219,061

 

Selling, general and administrative expenses

114,406

 

 

128,224

 

Depreciation and amortization

46,843

 

 

49,219

 

Total operating expenses

376,814

 

 

396,504

 

Operating income

67,071

 

 

21,204

 

Interest expense:

 

 

 

Interest income

414

 

 

978

 

Interest expense

18,193

 

 

19,703

 

Total interest expense, net

(17,779

)

 

(18,725

)

(Loss)/gain on investments and other, net

(3,047

)

 

734

 

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

46,245

 

 

3,213

 

Provision for income taxes

12,951

 

 

1,058

 

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

33,294

 

 

2,155

 

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

512

 

 

(422

)

Net income from continuing operations

33,806

 

 

1,733

 

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

13

 

 

(46

)

Net income

$

33,819

 

 

$

1,687

 

 

 

 

 

Basic income per share:

 

 

 

Net income from continuing operations

$

0.43

 

 

$

0.02

 

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

 

 

 

Net income

$

0.43

 

 

$

0.02

 

Diluted income per share:

 

 

 

Net income from continuing operations

$

0.42

 

 

$

0.02

 

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

 

 

 

Net income

$

0.42

 

 

$

0.02

 

Weighted-average common shares outstanding:

 

 

 

Basic

79,028

 

 

80,179

 

Diluted

80,525

 

 

81,277

 

 

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.

CoreLogic, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

(in thousands, except par value)

March 31,

 

December 31,

Assets

2020

 

2019

Current assets:

 

 

 

Cash and cash equivalents

$

152,822

 

 

$

105,185

 

Accounts receivable (less allowance for credit losses of $7,236 and $7,161 as of March 31, 2020 and December 31, 2019, respectively)

285,528

 

 

281,392

 

Prepaid expenses and other current assets

54,453

 

 

59,972

 

Total current assets

492,803

 

 

446,549

 

Property and equipment, net

443,998

 

 

451,021

 

Operating lease assets

61,754

 

 

65,825

 

Goodwill, net

2,381,309

 

 

2,396,096

 

Other intangible assets, net

364,425

 

 

378,818

 

Capitalized data and database costs, net

320,226

 

 

327,078

 

Investment in affiliates, net

11,339

 

 

16,666

 

Other assets

71,753

 

 

76,604

 

Total assets

$

4,147,607

 

 

$

4,158,657

 

Liabilities and Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and other accrued expenses

$

174,007

 

 

$

173,989

 

Accrued salaries and benefits

66,643

 

 

86,598

 

Contract liabilities, current

341,068

 

 

321,647

 

Current portion of long-term debt

77,724

 

 

56,022

 

Operating lease liabilities, current

17,532

 

 

18,058

 

Total current liabilities

676,974

 

 

656,314

 

Long-term debt, net of current

1,589,507

 

 

1,610,538

 

Contract liabilities, net of current

568,964

 

 

563,246

 

Deferred income tax liabilities

85,008

 

 

110,396

 

Operating lease liabilities, net of current

80,301

 

 

85,139

 

Other liabilities

219,855

 

 

181,814

 

Total liabilities

3,220,609

 

 

3,207,447

 

 

 

 

 

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; 79,411 and 78,972 shares issued and outstanding as of March 31, 2020 and December 31, 2019, respectively

1

 

 

1

 

Additional paid-in capital

111,481

 

 

111,000

 

Retained earnings

1,057,692

 

 

1,006,992

 

Accumulated other comprehensive loss

(242,176

)

 

(166,783

)

Total stockholders' equity

926,998

 

 

951,210

 

Total liabilities and equity

$

4,147,607

 

 

$

4,158,657

 

 

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.

CoreLogic, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

For the Three Months Ended

March 31,

(in thousands)

2020

 

2019

Cash flows from operating activities:

 

 

 

Net income

$

33,819

 

 

$

1,687

 

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

13

 

 

(46

)

Net income from continuing operations

33,806

 

 

1,733

 

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

 

 

 

Depreciation and amortization

46,843

 

 

49,219

 

Amortization of debt issuance costs

1,235

 

 

1,302

 

Amortization of operating lease assets

3,656

 

 

4,036

 

Provision for bad debt and claim losses

3,362

 

 

3,788

 

Share-based compensation

8,085

 

 

9,892

 

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

(512

)

 

422

 

Deferred income tax

2,092

 

 

4,346

 

Loss/(gain) on investments and other, net

3,047

 

 

(734

)

Change in operating assets and liabilities, net of acquisitions:

 

 

 

Accounts receivable

(4,011

)

 

(5,489

)

Prepaid expenses and other current assets

3,677

 

 

(2,778

)

Accounts payable and other accrued expenses

(8,112

)

 

(7,665

)

Contract liabilities

24,372

 

 

173

 

Income taxes

4,930

 

 

10,966

 

Dividends received from investments in affiliates

185

 

 

 

Other assets and other liabilities

(9,808

)

 

(4,630

)

Net cash provided by operating activities - continuing operations

112,847

 

 

64,581

 

Net cash provided by operating activities - discontinued operations

18

 

 

 

Total cash provided by operating activities

$

112,865

 

 

$

64,581

 

Cash flows from investing activities:

 

 

 

Purchases of property and equipment

$

(14,312

)

 

$

(24,020

)

Purchases of capitalized data and other intangible assets

(9,464

)

 

(8,947

)

Cash paid for acquisitions, net of cash acquired

(11,760

)

 

 

Purchases of investments

(631

)

 

 

Cash received from sale of business-lines

 

 

1,082

 

Proceeds from investments and other

651

 

 

1,157

 

Net cash used in investing activities - continuing operations

(35,516

)

 

(30,728

)

Net cash provided by investing activities - discontinued operations

 

 

 

Total cash used in investing activities

$

(35,516

)

 

$

(30,728

)

Cash flows from financing activities:

 

 

 

Repayment of long-term debt

$

(723

)

 

$

(25,563

)

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

2,932

 

 

2,758

 

Payment of tax withholdings related to net share settlements

(8,051

)

 

(8,551

)

Shares repurchased and retired

(2,431

)

 

 

Dividends paid

(17,374

)

 

 

Contingent consideration payments subsequent to acquisitions

 

 

(600

)

Net cash used in financing activities - continuing operations

(25,647

)

 

(31,956

)

Net cash provided by financing activities - discontinued operations

 

 

 

Total cash used in financing activities

$

(25,647

)

 

$

(31,956

)

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

(4,690

)

 

(200

)

Net change in cash, cash equivalents, and restricted cash

47,012

 

 

1,697

 

Cash, cash equivalents, and restricted cash at beginning of period

115,702

 

 

98,250

 

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

18

 

 

 

Plus: Cash swept from discontinued operations

18

 

 

 

Cash, cash equivalents, and restricted cash at end of period

$

162,714

 

 

$

99,947

 

 

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.

CoreLogic, Inc.

Reconciliation of Adjusted EBITDA

(Unaudited)

 

 

For the Three Months Ended March 31, 2020

(in thousands)

PIRM

UWS

CORP

ELIM

CoreLogic

Net income/(loss) from continuing operations

$

19,232

 

$

76,433

 

$

(61,859

)

$

 

$

33,806

 

Income taxes

 

 

13,121

 

 

13,121

 

Depreciation and amortization

25,011

 

13,245

 

8,587

 

 

46,843

 

Interest expense/(income), net

419

 

(10

)

17,370

 

 

17,779

 

Share-based compensation

1,573

 

976

 

5,536

 

 

8,085

 

Non-operating losses/(gains)

685

 

(809

)

3,464

 

 

3,340

 

Efficiency investments and other

484

 

509

 

3,965

 

 

4,958

 

Transaction costs

1,348

 

223

 

903

 

 

2,474

 

Adjusted EBITDA

$

48,752

 

$

90,567

 

$

(8,913

)

$

 

$

130,406

 

 

 

For the Three Months Ended March 31, 2019

(in thousands)

PIRM

UWS

CORP

ELIM

CoreLogic

Net income/(loss) from continuing operations

$

11,387

 

$

45,435

 

$

(55,089

)

$

 

$

1,733

 

Income taxes

 

 

919

 

 

919

 

Depreciation and amortization

26,799

 

15,775

 

6,645

 

 

49,219

 

Interest expense, net

247

 

81

 

18,397

 

 

18,725

 

Share-based compensation

1,750

 

1,623

 

6,519

 

 

9,892

 

Non-operating losses

2,275

 

 

269

 

 

2,544

 

Efficiency investments and other

1,667

 

463

 

10,989

 

 

13,119

 

Transaction costs

1,698

 

 

(12

)

 

1,686

 

Adjusted EBITDA

$

45,823

 

$

63,377

 

$

(11,363

)

$

 

$

97,837

 

CoreLogic, Inc.

Reconciliation of Adjusted EPS

(Unaudited)

 

 

For the Three Months Ended March 31,

(Diluted income per share)

2020

 

2019

Net income from continuing operations

$

0.42

 

 

$

0.02

 

Share-based compensation

0.10

 

 

0.12

 

Non-operating losses

0.04

 

 

0.03

 

Efficiency investments and other

0.06

 

 

0.16

 

Transaction costs

0.03

 

 

0.02

 

Depreciation and amortization of acquired software and intangibles

0.21

 

 

0.24

 

Income tax effect on adjustments

(0.10

)

 

(0.14

)

Adjusted EPS

$

0.76

 

 

$

0.45

 

CoreLogic, Inc.

Reconciliation to Free Cash Flow

(Unaudited)

 

(in thousands)

 

For the Twelve Months

Ended March 31, 2020

Net cash provided by operating activities - continuing operations

 

$

437,289

 

Purchases of property and equipment

 

(81,864

)

Purchases of capitalized data and other intangible assets

 

(40,536

)

Free cash flow

 

$

314,889

 


Featured Video
Jobs
CAD Engineer for Nvidia at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Upcoming Events
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024
PDF Solutions AI Executive Conference at St. Regis Hotel San Francisco - Dec 12, 2024
DVCon U.S. 2025 at United States - Feb 24 - 27, 2025



© 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