CoreLogic Reports Third Quarter 2017 Financial Results

Safe Harbor / Forward Looking Statements

Certain statements made in this press release are forward-looking statements within the meaning of the federal securities laws, including but not limited to those statements related to the Company's share repurchase amounts, cost reductions, market share gains and pricing actions, and productivity excellence; the Company's overall financial performance, including future revenue and profit growth, and the Company's margin and cash flow profile; the Company's 2017 financial guidance and assumptions thereunder; including those related to the mortgage market overall; and the Company's plans to continue to return capital to shareholders through the share repurchase program. Risks and uncertainties exist that may cause the results to differ materially from those set forth in these forward-looking statements. Factors that could cause the anticipated results to differ from those described in the forward-looking statements include the risks and uncertainties set forth in Part I, Item 1A of our most recent Annual Report on Form 10-K, as amended or updated by our Quarterly Reports on Form 10-Q. These additional risks and uncertainties include but are not limited to: limitations on access to or increase in prices for data from external sources, including government and public record sources; changes in applicable government legislation, regulations and the level of regulatory scrutiny affecting our customers or us, including with respect to consumer financial services and the use of public records and consumer data; compromises in the security of our data, including the transmission of confidential information or systems interruptions; difficult conditions in the mortgage and consumer lending industries and the economy generally; our ability to protect proprietary rights; our cost reduction program, technology and growth strategies and our ability to effectively and efficiently implement them; risks related to the outsourcing of services and international operations; our indebtedness and the restrictions in our various debt agreements; our ability to realize the anticipated benefits of certain acquisitions and/or divestitures and the timing thereof; the inability to control the operations or dividend policies of our partially-owned affiliates; and impairments in our goodwill or other intangible assets. The forward-looking statements speak only as of the date they are made. The Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

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

This press release contains certain non-GAAP financial measures 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 is not able to provide a reconciliation of projected adjusted EBITDA or projected adjusted earnings per share to respective GAAP results due to the unknown effect, timing and potential significance of special charges or gains.

The Company believes that its presentation of non-GAAP measures, such as adjusted EBITDA, adjusted EPS and FCF, provides useful supplemental information to investors and management regarding the Company's financial condition and results. Adjusted EBITDA is defined as net income from continuing operations adjusted for interest, taxes, depreciation and amortization, stock 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 stock compensation, amortization of acquisition-related intangibles, non-operating gains/losses, and other adjustments; tax affected at an assumed effective tax rate of 35% and 36% for 2017 and 2016, 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 CoreLogic, which limits comparability between companies.


CORELOGIC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
UNAUDITED

	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
(in thousands, except per share amounts)	2017			2016			2017			2016
Operating revenues	$	483,131		$	523,896		$	1,396,960		$	1,477,644
Cost of services (excluding depreciation and amortization shown below)	244,186			275,469			745,314			785,578
Selling, general and administrative expenses	131,323			118,208			346,723			344,288
Depreciation and amortization	45,326			44,498			131,668			127,433
Total operating expenses	420,835			438,175			1,223,705			1,257,299
Operating income	62,296			85,721			173,255			220,345
Interest expense:
Interest income	393			736			1,323			1,921
Interest expense	16,686			15,084			45,352			49,039
Total interest expense, net	(16,293		)	(14,348		)	(44,029		)	(47,118		)
Loss on extinguishment of debt and other, net	(3,095		)	(20,056		)	(6,513		)	(17,873		)
Income from continuing operations before equity in (losses)/earnings of affiliates and income taxes	42,908			51,317			122,713			155,354
Provision for income taxes	11,851			15,922			36,759			51,984
Income from continuing operations before equity in (losses)/earnings of affiliates	31,057			35,395			85,954			103,370
Equity in (losses)/earnings of affiliates, net of tax	(229		)	607			(1,232		)	595
Net income from continuing operations	30,828			36,002			84,722			103,965
(Loss)/gain from discontinued operations, net of tax	(74		)	(936		)	2,421			(998		)
Gain from sale of discontinued operations, net of tax	—			—			310			—
Net income	$	30,754		$	35,066		$	87,453		$	102,967
Basic income per share:
Net income from continuing operations	$	0.37		$	0.41		$	1.01		$	1.18
(Loss)/gain from discontinued operations, net of tax	—			(0.01		)	0.03			(0.01		)
Gain from sale of discontinued operations, net of tax	—			—			—			—
Net income	$	0.37		$	0.40		$	1.04		$	1.17
Diluted income per share:
Net income from continuing operations	$	0.36		$	0.40		$	0.99		$	1.16
(Loss)/gain from discontinued operations, net of tax	—			(0.01		)	0.03			(0.01		)
Gain from sale of discontinued operations, net of tax	—			—			—			—
Net income	$	0.36		$	0.39		$	1.02		$	1.15
Weighted-average common shares outstanding:
Basic	83,362			87,584			84,114			88,141
Diluted	85,090			89,188			85,840			89,701

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)	September 30,			December 31,
Assets	2017			2016
Current assets:
Cash and cash equivalents	$	149,411		$	72,031
Accounts receivable (less allowance for doubtful accounts of $10,149 and $8,857 as of September 30, 2017 and December 31, 2016, respectively)	278,485			269,229
Prepaid expenses and other current assets	45,802			43,060
Income tax receivable	7,039			6,905
Assets of discontinued operations	744			662
Total current assets	481,481			391,887
Property and equipment, net	453,876			449,199
Goodwill, net	2,244,183			2,107,255
Other intangible assets, net	491,072			478,913
Capitalized data and database costs, net	329,566			327,921
Investment in affiliates, net	37,425			40,809
Deferred income tax assets, long-term	1,341			1,516
Restricted cash	13,532			17,943
Other assets	87,412			92,091
Total assets	$	4,139,888		$	3,907,534
Liabilities and Equity
Current liabilities:
Accounts payable and accrued expenses	$	161,004		$	168,284
Accrued salaries and benefits	82,700			107,234
Deferred revenue, current	297,128			284,622
Current portion of long-term debt	92,454			105,158
Liabilities of discontinued operations	2,014			3,123
Total current liabilities	635,300			668,421
Long-term debt, net of current	1,704,849			1,496,889
Deferred revenue, net of current	500,994			487,134
Deferred income tax liabilities, long term	130,114			120,063
Other liabilities	162,494			132,043
Total liabilities	3,133,751			2,904,550

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; 82,374 and 84,368 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively	1			1
Additional paid-in capital	290,251			400,452
Retained earnings	812,402			724,949
Accumulated other comprehensive loss	(96,517		)	(122,418		)
Total stockholders' equity	1,006,137			1,002,984
Total liabilities and equity	$	4,139,888		$	3,907,534


CORELOGIC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
UNAUDITED

	For the Nine Months Ended
	September 30,
(in thousands)	2017			2016
Cash flows from operating activities:
Net income	$	87,453		$	102,967
Less: Income/(loss) from discontinued operations, net of tax	2,421			(998		)
Less: Gain from sale of discontinued operations, net of tax	310			—
Net income from continuing operations	84,722			103,965
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:
Depreciation and amortization	131,668			127,433
Amortization of debt issuance costs	4,263			4,333
Provision for bad debt and claim losses	12,268			11,064
Share-based compensation	29,558			29,859
Excess tax benefit related to stock options	—			(2,352		)
Equity in losses/(earnings) of affiliates, net of taxes	1,232			(595		)
Gain on sale of property and equipment	(227		)	(21		)
Deferred income tax	(7,038		)	10,283
Loss on extinguishment of debt and other, net	6,513			17,873
Change in operating assets and liabilities, net of acquisitions:
Accounts receivable	(5,655		)	(36,737		)
Prepaid expenses and other current assets	2,414			(8,671		)
Accounts payable and accrued expenses	(40,681		)	(3,393		)
Deferred revenue	26,037			35,814
Income taxes	644			32,981
Dividends received from investments in affiliates	1,198			8,773
Other assets and other liabilities	21,765			(13,335		)
Net cash provided by operating activities - continuing operations	268,681			317,274
Net cash provided by/(used in) operating activities - discontinued operations	3,660			(468		)
Total cash provided by operating activities	$	272,341		$	316,806
Cash flows from investing activities:
Purchase of subsidiary shares from noncontrolling interests	$	—		$	(18,023	)
Purchases of property and equipment	(28,534		)	(35,156		)
Purchases of capitalized data and other intangible assets	(25,744		)	(27,212		)
Cash paid for acquisitions, net of cash acquired	(189,442		)	(396,816		)
Purchases of investments	—			(3,366		)
Proceeds from sale of property and equipment	316			21
Change in restricted cash	5,481			1,990
Net cash used in investing activities - continuing operations	(237,923		)	(476,111		)
Net cash used in investing activities - discontinued operations	—			—
Total cash used in investing activities	$	(237,923	)	$	(476,111	)
Cash flows from financing activities:
Proceeds from long-term debt	$	1,995,000		$	915,000
Debt issuance costs	(14,294		)	(6,314		)
Debt extinguishment premium	—			(14,246		)
Repayment of long-term debt	(1,796,661		)	(647,286		)
Shares repurchased and retired	(132,460		)	(112,961		)
Proceeds from issuance of shares in connection with share-based compensation	6,330			13,119
Payment of tax withholdings related to net share settlements	(13,629		)	(9,544		)
Excess tax benefit related to stock options	—			2,352
Net cash provided by financing activities - continuing operations	44,286			140,120
Net cash provided by financing activities - discontinued operations	—			—
Total cash provided by financing activities	$	44,286		$	140,120
Effect of exchange rate on cash and cash equivalents	(1,324		)	(890		)
Net change in cash and cash equivalents	$	77,380		$	(20,075	)
Cash and cash equivalents at beginning of period	72,031			99,090
Less: Change in cash and cash equivalents - discontinued operations	3,660			(468		)
Plus: Cash swept from/(to) discontinued operations	3,660			(468		)
Cash and cash equivalents at end of period	$	149,411		$	79,015

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 September 30, 2017
(in thousands)	PI		RMW		Corporate			Elim		CoreLogic
Net income/(loss) from continuing operations	$	31,661	$	52,584	$	(53,417	)	$	—	$	30,828
Income taxes	—		—		11,709			—		11,709
Depreciation and amortization	34,086		6,018		5,222			—		45,326
Interest expense, net	426		56		15,811			—		16,293
Stock-based compensation	2,925		876		4,817			—		8,618
Non-operating losses and other	2,393		16,500		4,632			—		23,525
Efficiency investments	—		—		1,069			—		1,069
Transaction costs	—		—		1,025			—		1,025
Amortization of acquired intangibles included in equity in losses of affiliates	273		—		—			—		273
Adjusted EBITDA	$	71,764	$	76,034	$	(9,132	)	$	—	$	138,666


	For the Three Months Ended September 30, 2016
(in thousands)	PI		RMW		Corporate			Elim		CoreLogic
Net income/(loss) from continuing operations	$	28,325	$	76,749	$	(69,072	)	$	—	$	36,002
Income taxes	—		—		16,405			—		16,405
Depreciation and amortization	33,280		6,304		4,914			—		44,498
Interest expense, net	949		55		13,344			—		14,348
Stock-based compensation	3,835		1,195		5,510			—		10,540
Non-operating losses and other	—		—		19,037			—		19,037
Efficiency investments	—		—		1,065			—		1,065
Transaction costs	807		—		(84		)	—		723
Amortization of acquired intangibles included in equity in losses of affiliates	723		—		—			—		723
Adjusted EBITDA	$	67,919	$	84,303	$	(8,881	)	$	—	$	143,341


CORELOGIC, INC.
RECONCILIATION OF ADJUSTED EPS
UNAUDITED

	For the Three Months Ended September 30,
(diluted income per share)	2017			2016
Net income from continuing operations	$	0.36		$	0.40
Stock-based compensation	0.10			0.12
Non-operating losses and other	0.28			0.22
Efficiency investments	0.01			0.01
Transaction costs	0.01			0.01
Depreciation and amortization of acquired software and intangibles	0.21			0.19
Amortization of acquired intangibles included in equity in losses of affiliates	—			0.01
Income tax effect on adjustments	(0.25		)	(0.23		)
Adjusted EPS	$	0.72		$	0.73


CORELOGIC, INC.
RECONCILIATION TO FREE CASH FLOW
UNAUDITED

(in thousands)	For the Twelve Months Ended September 30, 2017
Net cash provided by operating activities - continuing operations	$	365,410
Purchases of property and equipment	(38,589		)
Purchases of capitalized data and other intangible assets	(34,039		)
Free Cash Flow	$	292,782

« Previous Page 1 | 2 | 3 | 4 Next Page »