CoreLogic Reports Fourth-Quarter and Full-Year 2011 Financial Results

-- Fourth quarter and full year results for 2011 exceed previous guidance.

-- Fourth quarter revenues up 9.5% benefiting from strong data, analytics and mortgage services volumes. Full year 2011 revenues up 4.6% despite challenging market conditions.

-- Project 30 cost reduction target of $20 million achieved; actions taken to secure significant portion of 2012 targets.

-- Company expects to reduce debt by at least $100 million during the first half of 2012; year-end 2011 cash balance of $259.3 million, up 87.0% from September 30, 2011.

Feb 27, 2012, 17:24 ET from CoreLogic

SANTA ANA, Calif., Feb. 27, 2012 /PRNewswire/ -- CoreLogic (NYSE: CLGX), a leading provider of information, analytics and business services, today reported financial results for the fourth quarter and full-year ended December 31, 2011.

(Logo:  http://photos.prnewswire.com/prnh/20100609/CLLOGO)

Anand Nallathambi, President and Chief Executive Officer, said, "CoreLogic is exiting 2011 with strong and accelerating momentum.  During the fourth quarter we reorganized the business to focus on three core segments: data and analytics, mortgage origination services and default services.  This new streamlined organization, together with CoreLogic's exit of non-core businesses in the third quarter and the recent addition of key senior leadership talent, has sharpened our management and client focus which we believe will allow us to deliver superior results."

Nallathambi continued, "We enter 2012 with a streamlined, higher-margin business portfolio that is focused on delivering world-class data, analytics and services to our clients.  This year we expect double-digit revenue growth in our data and analytics segment and we believe our mortgage origination and default services segments are well positioned to outperform their respective markets."

"During the fourth quarter we continued to aggressively drive productivity and reduce costs.  We realized $20 million in cost reductions in 2011 and, importantly, took actions that should secure about half of our 2012 Project 30 savings targets" added Frank Martell, Chief Financial Officer.  "CoreLogic nearly doubled its cash on hand during the fourth quarter and we plan to deploy some of those funds in the first half of 2012 to reduce our debt balances by at least $100 million.  We also expect to build our liquidity and capital resources in 2012."

Certain information contained in this document is presented on a non-GAAP adjusted basis. For more information about the Company's adjusted results, as well as other non-GAAP financial measures used by management, please refer to the Company's quarterly financial supplement on the CoreLogic investor website and discussion on the Use of Non-GAAP Financial Measures, as well as the Reconciliation of certain GAAP to Non-GAAP Financial Measures For Consolidated CoreLogic, Inc. contained in this release.

Fourth Quarter Financial Highlights

  • Consolidated fourth quarter revenues increased 9.5% year-over-year to $345.4 million. Data & Analytics (D&A) revenues were up 25.8% to $138.5 million reflecting the acquisition of RP Data, higher analytics revenues and growth in advisory projects. Mortgage Origination Services (MOS) revenues rose 9.4% to $134.4 million due primarily to the acquisition of Dorado Network Systems and higher flood certification volumes which more than offset the impact of lower origination volumes. Default Services (DS) revenues of $78.9 million were down 11.8% from the prior year reflecting the exit of unprofitable product lines and lower software and business process outsourcing revenues, partially offset by higher field services volumes.
  • Fourth quarter income from continuing operations totaled $15.4 million, a $17.8 million decrease from the same prior year period. Fourth quarter 2011 income from continuing operations included a non-recurring charge associated with facility consolidations of $14.2 million, one-time investments in improving operating efficiency and the review of strategic alternatives totaling $7.1 million, Project 30-related severance of $6.2 million and higher depreciation and amortization of $8.7 million. These items were partially offset by an $8.1 million gain on the sale of real estate assets and the benefits of higher revenues and cost savings.
  • Fourth quarter adjusted EBITDA totaled $84.3 million, a decline of 8.2% from the prior year. Adjusted EBITDA margins for the fourth quarter were 23.4%. D&A segment adjusted EBITDA increased 28.0% reflecting revenue growth and the benefit of cost savings initiatives. Adjusted EBITDA for the MOS segment was modestly below prior year levels as cost productivity in the Company's origination-related servicing businesses was more than offset by lower equity in earnings of affiliates. Adjusted EBITDA attributable to the DS segment was down 48.8% primarily as a result of lower revenues, an unfavorable shift in product mix and higher technology-related expenses.
  • Loss from continuing operations, net of tax per diluted share was $0.06 for the fourth quarter. Adjusted income from continuing operations, net of tax per diluted share from continuing operations totaled $0.23 for the fourth quarter.

Cost Reduction Program

  • As part of its previously announced Project 30 program, the Company achieved $20.0 million in cost savings during 2011. These cost reductions were principally related to workforce reductions in corporate shared services and information technology (IT), the outsourcing of certain IT and business process functions and cuts in spending on outside services.
  • The Company expects to achieve an incremental $60 million in cost savings in 2012. Specific actions, including reductions in force, taken during the second half of 2011 in the areas of IT and corporate shared support functions and real estate consolidation are expected to account for over half of the 2012 targeted savings. During the fourth quarter, the Company reduced its U.S.-based workforce by approximately 7%. In addition, the Company completed real estate consolidations which are expected to generate ongoing cost savings in 2012 and beyond.

Liquidity and Capital Resources

  • At December 31, 2011, the Company had cash of $259.3 million, up $120.6 million from September 30, 2011. Increased cash balances reflect positive cash inflows from operations, proceeds from the sale of certain minority equity investments and Company-owned real estate as well as a tax refund related to the 2010 sale of the Company's employer and litigation services business.
  • Total debt as of December 31, 2011 was $908.3 million, down $2.8 million from September 30, 2011, with available capacity on the Company's credit facility of approximately $499.0 million. The Company expects to reduce indebtedness by at least $100 million during the first half of 2012 through scheduled and voluntary principal payments.
  • The Company will continue to consider the repurchase of common shares on an opportunistic basis as part of an existing Board of Directors authorization.

Revised Segment Reporting

  • As part of the Company's focus on creating a more streamlined and higher-margin business, the Company exited certain non-core businesses during the third quarter and simplified its organizational structure and financial presentation in the fourth quarter of 2011. As a result, effective with the fourth quarter of 2011 the Company will be reporting its financial results in three business segments: Data and Analytics; Mortgage Origination Services; and Default Services. The Company believes this new organization structure will simplify the external review and analysis of its results. Revised segment results (on an unaudited basis) can be accessed at http://investor.corelogic.com.

Financial Guidance

  • Full year 2011 adjusted revenues, adjusted EBITDA and adjusted EPS from continuing operations totaled $1,390.6 million, $310.3 million and $0.85, respectively, which exceeded previous guidance.
  • The Company reconfirms its guidance for 2012 which was issued on January 19, 2012.

($ in millions, except per share amounts)

2012 Guidance

Adjusted Revenue

$1,425 - $1,475

Adjusted EBITDA

$335 - $360

Adjusted EPS

$0.95 - $1.05

Teleconference/Webcast

CoreLogic management will host a live webcast and conference call on Tuesday, February 28, 2012, at 8:00 a.m. Pacific time (11:00 a.m. Eastern time) to discuss these results. All interested parties are invited to listen to the event via webcast on the CoreLogic website at http://investor.corelogic.com. The discussion is also available through dial-in number 1-800-798-2801 for U.S./Canada participants or 617-614-6205 for international participants using Conference ID 24200512.

A replay of the webcast will be available on the CoreLogic investor website for 30 days and also through the conference call number 1-888-286-8010 for U.S./Canada participants or 617-801-6888 for international participants using Conference ID 54388010.

Additional detail on the Company's fourth quarter financial results is included in the quarterly financial supplement, available on the Investor Relations page at http://investor.corelogic.com.

Media Contact: Alyson Austin, office phone: 714-250-6180, e-mail: alaustin@corelogic.com

Investor Contact: Dan Smith, office phone: 703-610-5410, e-mail: danlsmith@corelogic.com

About CoreLogic

CoreLogic (NYSE: CLGX) is a leading provider of information, analytics and business services. The Company combines public, contributory and proprietary data to develop predictive decision analytics and provide business services that bring dynamic insight and transparency to the markets it serves. CoreLogic has built one of the largest and most comprehensive U.S. real estate, mortgage application, fraud, and loan performance databases and is a recognized leading provider of mortgage and automotive credit reporting, property tax, valuation, flood determination, and geospatial analytics and services. More than one million users rely on CoreLogic to assess risk, support underwriting, investment and marketing decisions, prevent fraud, and improve business performance in their daily operations. The Company, headquartered in Santa Ana, Calif., has more than 5,000 employees globally. For more information visit www.corelogic.com.

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 overall financial performance, including future revenue and earnings growth, future margin improvement and future adjusted EBITDA and EPS performance, estimated future cost savings and the impact thereof;  mortgage market trends; reduction in indebtedness; and anticipated workforce reductions. Risk 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 are set forth in Part I, Item 1A of our most recent Annual Report on Form 10-K for the year ended December 31, 2010, as updated by our Quarterly Reports on Form 10-Q, including but not limited to: limitations on access to 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 which may, among other things, limit the manner in which we conduct business with our customers; compromises in the security of our data transmissions, including the transmission of confidential information or systems interruptions; difficult conditions in the mortgage and consumer credit industry, including the continued decline in mortgage applications, declines in the level of loans seriously delinquent and continued delays in the default cycle, the state of the securitization market, increased unemployment, and conditions in the economy generally; our cost reduction initiatives and our ability to significantly decrease future allocated costs and other amounts in connection therewith; risks related to our international operations and the  outsourcing of various business process and information technology services to third parties, including potential disruptions to services and customers and inability to achieve cost savings; 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 Financial Measures

This press release contains certain financial measures that are not presented in accordance with Generally Accepted Accounting Principles (GAAP), including adjusted revenue which includes equity in earnings of affiliates; adjusted EBITDA and adjusted EBITDA margin which is adjusted to exclude historical corporate expense of the spun-off businesses, net realized investment gains/losses, employee separation costs, and other adjustments. Although these exclusions represent actual losses or expenses to the Company, they may mask the periodic income and financial and operating trends associated with the Company's business. To compensate for the inherent limitations of these non-GAAP measures, the Company uses them in conjunction with the corresponding GAAP measures.  

The Company is presenting these non-GAAP financial measures because the Company believes that they provide the Company's management and investors with additional insight into the operational performance of the Company relative to earlier periods. The Company does not intend for these non-GAAP financial measures to be a substitute for any GAAP financial information. In this press release, these non-GAAP financial measures have been presented with, and reconciled to, the most directly comparable GAAP financial measures. Investors should use these non-GAAP financial measures only in conjunction with the comparable GAAP financial measures.

The Company is not able to provide a reconciliation of projected adjusted EBITDA or projected adjusted earnings per share to expected reported results due to the unknown effect, timing and potential significance of special charges or gains.

(Additional Financial Data Follows)

CoreLogic, Inc.

Consolidated Statements of Operations

(Unaudited)

For the Three Months Ended December 31,

For the Years Ended December 31,

(in thousands, except per share amounts)

2011

2010

2011

2010

Operating revenue

$

345,398

$

315,367

$

1,338,547

$

1,280,276

External cost of revenue

76,599

68,111

288,056

282,824

Salaries and benefits

139,353

127,172

553,898

533,268

Other operating expenses

82,623

64,202

292,362

255,620

Depreciation and amortization

31,387

22,683

115,546

94,881

Total operating expenses

329,962

282,168

1,249,862

1,166,593

Income from continuing operations

15,436

33,199

88,685

113,683

Interest expense:

Interest income

823

1,440

4,827

4,269

Interest expense

15,336

9,169

63,117

34,494

Total interest expense, net

(14,513)

(7,729)

(58,290)

(30,225)

(Loss)/gain on investments and other, net

(26,778)

(10,227)

60,005

(10,885)

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

(25,855)

15,243

90,400

72,573

(Benefit)/provision for income taxes

(9,654)

26,130

67,175

30,323

(Loss)/income from continuing operations before equity in earnings of affiliates

(16,201)

(10,887)

23,225

42,250

Equity in earnings of affiliates, net of tax

9,877

12,049

30,270

41,641

Net (loss)/income from continuing operations

(6,324)

1,162

53,495

83,891

Loss from discontinued operations, net of tax

(7,981)

(878)

(119,106)

(94,566)

Loss on sale of discontinued operations, net of tax

(18,985)

(18,985)

Net loss

(14,305)

(18,701)

(65,611)

(29,660)

Less: Net income attributable to noncontrolling interests

(163)

9,041

980

37,670

Net loss attributable to CoreLogic

$

(14,142)

$

(27,742)

$

(66,591)

$

(67,330)

Amounts attributable to CoreLogic stockholders:

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

$

(6,161)

$

(7,879)

$

52,515

$

46,221

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

(7,981)

(878)

(119,106)

(94,566)

Loss on sale of discontinued operations, net of tax

(18,985)

(18,985)

Net loss

$

(14,142)

$

(27,742)

$

(66,591)

$

(67,330)

Basic loss per share:

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

$

(0.06)

$

(0.07)

$

0.48

$

0.41

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

(0.07)

(0.01)

(1.09)

(0.85)

Loss on sale of discontinued operations, net of tax

(0.16)

(0.17)

Net loss

$

(0.13)

$

(0.24)

$

(0.61)

$

(0.61)

Diluted loss per share:

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

$

(0.06)

$

(0.07)

$

0.48

$

0.41

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

(0.07)

(0.01)

(1.09)

(0.84)

Loss on sale of discontinued operations, net of tax

(0.16)

(0.17)

Net loss

$

(0.13)

$

(0.24)

$

(0.61)

$

(0.60)

Weighted-average common shares outstanding:

Basic

106,508

116,344

109,122

111,529

Diluted

106,508

116,344

109,712

112,363

CoreLogic, Inc.

Consolidated Balance Sheets

(Unaudited)

(in thousands, except par value)

As of December 31,

Assets

2011

2010

Current assets:

Cash and cash equivalents

$

259,266

$

426,212

Marketable securities

20,884

75,221

Accounts receivable (less allowance for doubtful accounts of $17,365 and $12,314 in 2011 and 2010, respectively)

213,339

176,413

Prepaid expenses and other current assets

51,659

42,793

Income tax receivable

15,110

30,587

Deferred income tax assets, current

39,584

30,782

Due from FAFC, net

621

Assets of discontinued operations

55,516

262,275

Total current assets

655,979

1,044,283

Property and equipment, net

214,237

197,426

Goodwill

1,472,206

1,289,888

Other intangible assets, net

164,365

109,850

Capitalized data and database costs, net

304,006

211,331

Investment in affiliates, net

113,809

165,709

Deferred income tax assets (see Note 1)

38,305

6,344

Restricted cash

22,044

21,095

Other assets

125,120

180,881

Total assets

$

3,110,071

$

3,226,807

Liabilities and Equity

Current liabilities:

Accounts payable and accrued expenses

$

149,452

$

141,711

Accrued salaries and benefits

86,444

76,212

Deferred revenue, current

201,689

186,031

Mandatorily redeemable noncontrolling interests

72,000

Current portion of long-term debt

62,268

233,452

Due to FAFC, net

18,097

Liabilities of discontinued operations

27,399

40,162

Total current liabilities

527,252

767,665

Long-term debt, net of current

846,027

487,437

Deferred revenue, net of current

338,799

350,827

Deferred income tax liabilities

18,383

Other liabilities

134,789

83,755

Total liabilities

1,865,250

1,689,684

Commitments and contingencies

Equity:

CoreLogic, Inc.'s (CoreLogic) 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; 106,544 and 115,499 shares issued and outstanding as of December 31, 2011 and 2010, respectively

1

1

Additional paid-in capital

1,053,447

1,229,806

Retained earnings (see Note 1)

209,389

289,018

Accumulated other comprehensive (loss)/income

(20,316)

15,943

Total CoreLogic stockholders' equity

1,242,521

1,534,768

Noncontrolling interests

2,300

2,355

Total equity

1,244,821

1,537,123

Total liabilities and equity

$

3,110,071

$

3,226,807

Note 1 - Certain balance sheet amounts in 2010 have been revised to reflect the correction of $9.6 million in tax adjustments relating to prior period financial statements.

RECONCILIATION OF NET INCOME/(LOSS) FROM CONTINUING OPERATIONS TO EBITDA

FOR THE THREE MONTHS ENDED DECEMBER 31, 2011

(unaudited - in thousands)

Net income/(loss) from continuing operations

Depreciation and amortization

Total interest expense

Provision for income taxes

Taxes in equity in earnings of affiliates

EBITDA

Data & Analytics

$

19,643

$

17,721

$

879

$

$

$

38,243

Mortgage Origination Services

13,313

5,886

(736)

18,463

Default Services

5,426

3,532

(73)

8,885

Corporate

(44,706)

4,248

14,443

(9,654)

5,629

(30,040)

$

(6,324)

$

31,387

$

14,513

$

(9,654)

$

5,629

$

35,551

RECONCILIATION TO NON-GAAP FINANCIAL MEASURES

FOR THE THREE MONTHS ENDED DECEMBER 31, 2011

(unaudited - in thousands)

As Reported (1)

Equity

in Earnings

Severance

Investment Loss/(Gains)

Asset

Impairment

Efficiency Investments

Other (2)

Adjusted

Revenue

Data & Analytics

$

138,475

$

424

$

$

$

$

$

$

138,899

Mortgage Origination Services

134,360

14,939

149,299

Default Services

78,902

(116)

78,786

Corporate

(6,339)

259

(6,080)

$

345,398

$

15,506

$

$

$

$

$

360,904

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

Data & Analytics

$

19,219

$

424

$

1,473

$

$

438

$

$

$

21,554

Mortgage Origination Services

(1,626)

14,939

596

26,434

40,343

Default Services

5,543

(116)

378

255

2,279

8,339

Corporate

(48,991)

259

3,768

1,712

3,428

10,687

(29,137)

$

(25,855)

$

15,506

$

6,215

$

28,401

$

2,717

$

3,428

10,687

$

41,099

(3)

EBITDA

Data & Analytics

38,243

1,473

39,716

Mortgage Origination Services

18,463

596

26,434

45,493

Default Services

8,885

378

255

9,518

Corporate

(30,040)

3,768

1,712

3,428

10,687

(10,445)

$

35,551

$

$

6,215

$

28,401

$

$

3,428

10,687

$

84,282

(1)

As reported is defined as GAAP financial results for revenues and income/(loss) from continuing operations before equity in earnings of affiliates and income taxes, except for EBITDA which is a non-GAAP measure, and includes pre-tax equity in earnings from affiliates, and is reconciled in the table above.

(2)

Non-recurring settlements, legal fees, strategic advice, professional fees related to acquisitions, gains/losses on sale of operating assets, lease exit costs and other.

(3)

Adjusted earnings per share is derived from adjusted income from continuing operations before equity in earnings of affiliates and income taxes, net of planned tax rate of 40%, divided by weighted average diluted common shares [$41,099 * (1 -40%) / 107,019 = $0.23].

RECONCILIATION OF NET INCOME/(LOSS) FROM CONTINUING OPERATIONS TO EBITDA

FOR THE THREE MONTHS ENDED DECEMBER 31, 2010

(unaudited - in thousands)

Net income/(loss) from continuing operations

Depreciation and amortization

Total interest expense

Provision for income taxes

Taxes in equity in earnings of affiliates

EBITDA

Data & Analytics

$

12,425

$

12,362

$

(589)

$

$

$

24,198

Mortgage Origination Services

44,256

4,977

(1,301)

47,932

Default Services

20,663

1,320

3

21,986

Corporate

(76,182)

4,024

9,616

26,130

8,199

(28,213)

$

1,162

$

22,683

$

7,729

$

26,130

$

8,199

$

65,903

RECONCILIATION TO NON-GAAP FINANCIAL MEASURES

FOR THE THREE MONTHS ENDED DECEMBER 31, 2010

(unaudited - in thousands)

As Reported (1)

Equity

in Earnings

Severance

Investment Loss/(Gains)

Asset

Impairment

Other (2)

Adjusted

Revenue

Data & Analytics

$

110,117

$

1,025

$

$

$

$

$

111,142

Mortgage Origination Services

122,807

19,461

526

142,794

Default Services

89,496

72

89,568

Corporate

(7,053)

(311)

(7,364)

$

315,367

$

20,247

$

$

$

526

$

336,140

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

Data & Analytics

$

11,400

$

1,025

$

1,108

$

$

431

$

5,718

$

19,682

Mortgage Origination Services

24,795

19,461

95

345

526

45,222

Default Services

20,591

72

(26)

(3,353)

159

17,443

Corporate

(41,543)

(311)

850

15,086

5,860

(20,058)

$

15,243

$

20,247

$

2,027

$

11,733

$

935

12,104

$

62,289

(3)

EBITDA

Data & Analytics

$

24,198

$

$

1,108

$

$

$

5,718

$

31,024

Mortgage Origination Services

47,932

95

526

48,553

Default Services

21,986

(26)

(3,353)

18,607

Corporate

(28,213)

850

15,086

5,860

(6,417)

$

65,903

$

$

2,027

$

11,733

$

12,104

$

91,767

(1)

As reported is defined as GAAP financial results for revenues and income/(loss) from continuing operations before equity in earnings of affiliates and income taxes, except for EBITDA which is a non-GAAP measure, and includes pre-tax equity in earnings from affiliates, and is reconciled in the table above.

(2)

Non-recurring settlements, legal fees, strategic advice, professional fees related to acquisitions, gains/losses on sale of operating assets, lease exit costs and other.

(3)

Adjusted earnings per share is derived from adjusted income from continuing operations before equity in earnings of affiliates and income taxes, net of planned tax rate of 40%, divided by weighted average diluted common shares [$62,289 * (1 -40%) / 117,171 = $0.32].

RECONCILIATION OF NET INCOME/(LOSS) FROM CONTINUING OPERATIONS TO EBITDA

FOR THE YEAR ENDED DECEMBER 31, 2011

(unaudited - in thousands)

Net income/(loss) from continuing operations

Depreciation and amortization

Total interest expense

Provision for income taxes

Taxes in equity in earnings of affiliates

EBITDA

Data & Analytics

$

70,039

$

65,957

$

365

$

$

$

136,361

Mortgage Origination Services

126,616

23,782

(2,895)

147,503

Default Services

44,310

7,484

(214)

51,580

Corporate

(187,470)

18,323

61,034

67,175

19,225

(21,713)

$

53,495

$

115,546

$

58,290

$

67,175

$

19,225

$

313,731

RECONCILIATION TO NON-GAAP FINANCIAL MEASURES

FOR THE YEAR ENDED DECEMBER 31, 2011

(unaudited - in thousands)

As Reported  (1)

Equity

in Earnings

Severance

Investment Loss/(Gains)

Asset

Impairment

Efficiency Investments

Other (2)

Adjusted

Revenue

Data & Analytics

$

525,350

$

1,512

$

$

$

$

$

2,562

$

529,424

Mortgage Origination Services

504,872

47,673

552,545

Default Services

329,273

(245)

329,028

Corporate

(20,948)

555

(20,393)

$

1,338,547

$

49,495

$

$

$

$

2,562

$

1,390,604

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

Data & Analytics

$

68,527

$

1,512

$

2,073

$

738

$

5,749

$

1,595

$

2,562

$

82,756

Mortgage Origination Services

78,943

47,673

2,420

1,538

502

230

131,306

Default Services

44,555

(245)

1,719

743

2,279

49,051

Corporate

(101,625)

555

7,115

(63,116)

9,595

22,236

16,700

(108,540)

$

90,400

$

49,495

$

13,327

$

(60,097)

$

18,125

$

24,061

19,262

$

154,573

(3)

EBITDA

Data & Analytics

136,361

2,073

738

1,595

2,562

143,329

Mortgage Origination Services

147,503

2,420

1,538

230

151,691

Default Services

51,580

1,719

743

54,042

Corporate

(21,713)

7,115

(63,116)

22,236

16,700

(38,778)

$

313,731

$

$

13,327

$

(60,097)

$

$

24,061

19,262

$

310,284

(1)

As reported is defined as GAAP financial results for revenues and income/(loss) from continuing operations before equity in earnings of affiliates and income taxes, except for EBITDA which is a non-GAAP measure, and includes pre-tax equity in earnings from affiliates, and is reconciled in the table above.

(2)

Non-recurring settlements, legal fees, strategic advice, professional fees related to acquisitions, gains/losses on sale of operating assets, lease exit costs and other.

(3)

Adjusted earnings per share is derived from adjusted income from continuing operations before equity in earnings of affiliates and income taxes, net of planned tax rate of 40%, divided by weighted average diluted common shares [$154,573 * (1 -40%) / 109,712 = $0.85].

RECONCILIATION OF NET INCOME/(LOSS) FROM CONTINUING OPERATIONS TO EBITDA

FOR THE YEAR ENDED DECEMBER 31, 2010

(unaudited - in thousands)

Net income/(loss) from continuing operations

Depreciation and amortization

Total interest expense

Provision for income taxes

Taxes in equity in earnings of affiliates

EBITDA

Data & Analytics

$

89,658

$

47,459

$

301

$

$

$

137,418

Mortgage Origination Services

150,855

19,108

(1,490)

168,473

Default Services

81,311

5,446

3

86,760

Corporate

(237,933)

22,868

31,412

30,323

27,742

(125,588)

$

83,891

$

94,881

$

30,226

$

30,323

$

27,742

$

267,063

RECONCILIATION TO NON-GAAP FINANCIAL MEASURES

FOR THE YEAR ENDED DECEMBER 31, 2010

(unaudited - in thousands)

As Reported (1)

Equity

in Earnings

Severance

Investment Loss/(Gains)

Asset

Impairment

Spin & Legacy Corp. Costs

Other (2)

Adjusted

Revenue

Data & Analytics

$

444,690

$

4,606

$

$

$

$

$

$

449,296

Mortgage Origination Services

484,940

64,588

526

550,054

Default Services

368,536

755

369,291

Corporate

(17,890)

(566)

(5,992)

3,827

(20,621)

$

1,280,276

$

69,383

$

$

$

$

(5,992)

4,353

$

1,348,020

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

Data & Analytics

$

85,052

$

4,606

$

1,253

$

(752)

$

431

$

$

5,718

$

96,308

Mortgage Origination Services

86,267

64,588

1,905

1,400

345

526

155,031

Default Services

80,556

755

208

(3,353)

159

78,325

Corporate

(179,302)

(566)

2,685

12,014

69,022

7,557

(88,590)

$

72,573

$

69,383

$

6,051

$

9,309

$

935

$

69,022

13,801

$

241,074

(3)

EBITDA

Data & Analytics

137,418

1,253

(752)

5,718

143,637

Mortgage Origination Services

168,473

1,905

1,400

526

172,304

Default Services

86,760

208

(3,353)

83,615

Corporate

(125,588)

2,685

12,014

57,632

7,557

(45,700)

$

267,063

$

$

6,051

$

9,309

$

$

57,632

13,801

$

353,856

(1)

As reported is defined as GAAP financial results for revenues and income/(loss) from continuing operations before equity in earnings of affiliates and income taxes, except for EBITDA which is a non-GAAP measure, and includes pre-tax equity in earnings from affiliates, and is reconciled in the table above.

(2)

Non-recurring settlements, legal fees, strategic advice, professional fees related to acquisitions, gains/losses on sale of operating assets, lease exit costs and other.

(3)

Adjusted earnings per share is derived from adjusted income from continuing operations before equity in earnings of affiliates and income taxes, net of planned tax rate of 40%, divided by weighted average diluted common shares [$241,074 * (1 -40%) / 112,363 = $1.29].

SOURCE CoreLogic



RELATED LINKS

http://www.corelogic.com