Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

CORELOGIC REPORTS THIRD QUARTER 2016 FINANCIAL RESULTS

Double-Digit Growth in Revenues, Operating and Net Income and EPS Delivered; Financial Guidance and Cost Reduction Targets Increased

- Revenues up 36% to $524 million driven by valuation solutions upsides and higher organic growth in mortgage and insurance underwriting, international and spatial solutions.

- Operating income from continuing operations up 29% to $85 million fueled by higher revenue and expense management benefits.

- Net income from continuing operations up 27% to $36 million. Diluted EPS from continuing operations up 29% to $0.40. Adjusted EPS up 35% to $0.73 per share.

- Adjusted EBITDA up 23% to $143 million.

- Full-year 2016 revenues, adjusted EBITDA and adjusted EPS expected at upper ends of previously issued guidance ranges. Full-year 2016 share repurchase target increased from 3 to 4 million shares.

- Company expands full-year 2017 cost reduction program target from $15 to $30 million and confirms share repurchase of at least 4 million common shares.

CoreLogic, A Real Estate Data and Analytics Company.

News provided by

CoreLogic

Oct 24, 2016, 04:15 ET

Share this article

Share toX

Share this article

Share toX

IRVINE, Calif., Oct. 24, 2016 /PRNewswire/ -- CoreLogic® (NYSE: CLGX), a leading global provider of property information, insight, analytics and data-enabled solutions, today reported financial results for the quarter ended September 30, 2016.

"CoreLogic delivered another exceptionally strong operating performance in the third quarter.  Quarterly revenues and operating income were at record levels as we continued to grow our market leadership and operational scale. We also aggressively executed against productivity programs through which we expect to yield cost reductions of at least $30 million in 2016 and a similar amount in 2017," said Anand Nallathambi, President and Chief Executive Officer of CoreLogic.  "We generated strong organic growth rates from our core operations during the third quarter.  As we enter 2017, we expect to continue this strong performance as we capitalize on opportunities in such areas as valuation solutions, share gains, pricing, and product development."

"Our consistently outstanding operating performance over the past six years has allowed us to return almost $1 billion in capital to our shareholders in the form of share repurchases.  Our success is the result of a relentless focus on efficiently deploying scaled must have data-driven solutions that, collectively, enable our clients to more precisely underwrite and manage their risks and capitalize on opportunities as they arise," added Frank Martell, Chief Operating Officer of CoreLogic.  "Our cash flow generation remains consistently strong and we are returning the majority of these funds to our shareholders.  In 2016 and 2017, we expect to repurchase at least 8 million of our common shares and believe the continued repurchase of a significant amount of our shares represents a substantial value creation mechanism for our long term shareholders."

Third Quarter Financial Highlights
Third quarter reported revenues totaled $524 million compared with $386 million in the same 2015 period. The year-over-year increase of 36% was driven primarily by valuation solutions (VSG-related) upsides, growth in insurance and spatial solutions, international operations and higher risk management and underwriting solutions revenues; offset partially by the timing of project-related revenues and the wind down of non-core product lines.  Property Intelligence (PI) segment revenues rose 79% to $281 million driven principally by growth attributable to VSG as well as insurance and spatial solutions and international operations.  Risk Management and Work Flow (RMW) revenues totaled $246 million, 6% above 2015 levels, as the benefits from higher U.S. origination unit volumes and market share and/or pricing gains in tax, flood zone determination and credit services were partially offset by the exit of non-core product lines.

Operating income from continuing operations totaled $85 million for the third quarter of 2016 compared with $66 million for the same prior year period.  The 29% year-over-year increase in operating income was principally attributable to higher revenue and cost reduction program benefits which more than offset elevated levels of investment in compliance and cyber-security.

Third quarter net income from continuing operations totaled $36 million compared with $28 million in the same 2015 period.  The 27% increase was primarily the result of the operating upsides discussed previously and lower interest expense and tax provisions.  Diluted EPS from continuing operations totaled $0.40 for the third quarter of 2016, up from $0.31 in the prior year reflecting the positive impacts of revenue growth and cost reduction programs as well as reduced interest expense and taxes.  Adjusted diluted EPS totaled $0.73, up 35% year-over-year.

Adjusted EBITDA totaled $143 million in the third quarter compared with $116 million in the same prior year period.  The 23% year-over-year increase in adjusted EBITDA resulted principally from revenue growth and expense management partially offset by investments in compliance and cyber-security discussed previously.  Adjusted EBITDA was 27% of revenues.  PI segment adjusted EBITDA totaled $68 million compared with $50 million in 2015 reflecting higher revenues and cost reduction program benefits.   RMW adjusted EBITDA of $84 million was $8 million higher than the same 2015 period as gains were fueled primarily by favorable market volumes, as well as pricing and/or share gains in tax, flood zone determination and credit services.

Liquidity and Capital Resources
On July 18, 2016, the Company amended and increased its senior secured credit facility by $525 million.  Upon closing, the Company's amended senior secured credit facility consisted of $1,333 million of outstanding term loans and a $550 million revolving credit facility.  The Company utilized approximately $411 million of the $525 million proceeds to redeem all of its outstanding 7.25% Senior Notes due 2021 (103.625% of the principal amount outstanding plus accrued and unpaid interest and transaction-related fees).  The Company utilized $110 million of the proceeds to reduce its outstanding revolving credit facility to approximately $280 million.  Subsequently in the third quarter, the Company made additional term loan and revolver principal payments of approximately $42 million.

As of September 30, 2016, the Company had available capacity on its revolving credit facility of $295 million. Total gross debt as of September 30, 2016 was approximately $1,634 million compared with $1,653 million as of June 30, 2016 and $1,364 million as of December 31, 2015.

During the third quarter, the Company repurchased 2.1 million of its common shares for $84 million.  Year-to-date the Company has repurchased approximately 2.9 million shares for $113 million.

At September 30, 2016, the Company had cash and equivalents of $79 million compared with $99 million at December 31, 2015.  Net operating cash provided by continuing operations for the twelve months ended September 30, 2016 was $394 million.  Free cash flow (FCF - defined as net cash provided by continuing operating activities less capital expenditures for purchases of property and equipment, capitalized data and other intangible assets) for the twelve months ended September 30, 2016 totaled $309 million, which represented 65% of adjusted EBITDA.

Updated Financial Guidance
Based on actual operating performance through September 30, 2016 and projected fourth quarter business and market trends, CoreLogic expects to achieve the upper ends of its previously issued 2016 financial guidance ranges which appear below:

($ in millions except adjusted EPS)

2016 Guidance

Implied Growth 2016 Versus 2015 Actual

Revenue

$1,890 - $1,920

24 - 26%

Adjusted EBITDA(1)

$480 - $500

14 - 18%

Adjusted EPS(1)

$2.20 - $2.30

16 - 21%

(1) Definition of adjusted results, as well as other non-GAAP financial measures used by management, is included in the Use of Non-GAAP Financial Measures section found at the end of the release.  These non-GAAP measures should be considered as purely supplemental to GAAP measures and relevant reconciliations, where appropriate, of each non-GAAP to its nearest equivalent GAAP measure are also provided as part of the financial tables provided with this release.

The Company expects to increase its 2016 share repurchase program from 3 million to 4 million shares and repurchase at least 4 million additional common shares during 2017.

The Company has expanded its 2017 cost reduction program target from $15 to $30 million.

Teleconference/Webcast
CoreLogic management will host a live webcast and conference call on Tuesday, October 25, 2016, 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.  Alternatively, participants may use the following dial-in numbers: 1-877-930-8098 for U.S./Canada callers or 253-336-8228 for international callers.  The Conference ID for the call is 85282281.

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

A replay of the webcast will be available on the CoreLogic investor website for 30 days and also through the conference call number 1-855-859-2056 for U.S./Canada participants or 404-537-3406 for international participants using Conference ID 85282281.

About CoreLogic
CoreLogic (NYSE: CLGX) is a leading global property information, analytics and data-enabled solutions provider. The Company's combined data from public, contributory and proprietary sources includes over 4.5 billion records spanning more than 50 years, providing detailed coverage of property, mortgages and other encumbrances, consumer credit, tenancy, location, hazard risk and related performance information. The markets CoreLogic serves include real estate and mortgage finance, insurance, capital markets, and the public sector. CoreLogic delivers value to clients through unique data, analytics, workflow technology, advisory and managed solutions. Clients rely on CoreLogic to help identify and manage growth opportunities, improve performance and mitigate risk. Headquartered in Irvine, Calif., CoreLogic operates in North America, Western Europe and Asia Pacific. For more information, please 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 updated financial guidance and market expectations; investment and strategic growth plans, cost reductions, and productivity programs; the Company's overall financial performance, and the Company's margin and cash flow profile. 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, including the launch of the VSG, 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 the Company believes are useful supplemental information to investors and management regarding the Company's financial condition and results. Investors should consider these non-GAAP financial measures only in conjunction with the most directly comparable GAAP financial measures presented in this press release. 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, where provided, to expected results due to the unknown effect, timing and potential significance of special charges or gains.

Adjusted EBITDA is defined as earnings from continuing operations before interest, taxes, depreciation, amortization, non-cash stock compensation, non-operating gains/losses and other adjustments plus pretax equity in earnings of affiliates. Adjusted net income is defined as income from continuing operations before equity earnings of affiliates, adjusted for non-cash stock compensation, amortization of acquisition-related intangibles, non-operating gains/losses, and other adjustments plus pretax equity in earnings of affiliates, tax effected at an assumed effective tax rate of 36% for 2016 and 35% for 2015. Adjusted EPS is derived by dividing adjusted net income by diluted weighted average shares. Free cash flow 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.

(Additional Financial Data Follow)

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)

2016


2015


2016


2015

Operating revenues

$

523,896



$

386,439



$

1,477,644



$

1,137,224


Cost of services (excluding depreciation and amortization shown below)

275,469



192,838



785,578



568,125


Selling, general and administrative expenses

119,105



91,241



346,984



283,517


Depreciation and amortization

44,498



36,440



127,433



109,689


Total operating expenses

439,072



320,519



1,259,995



961,331


Operating income

84,824



65,920



217,649



175,893


Interest expense:








Interest income

736



645



1,921



2,985


Interest expense

14,448



17,207



47,128



48,522


Total interest expense, net

(13,712)



(16,562)



(45,207)



(45,537)


Loss on early extinguishment of debt and other, net

(19,795)



(2,448)



(17,088)



(3,494)


Income from continuing operations before equity in earnings of affiliates and income taxes

51,317



46,910



155,354



126,862


Provision for income taxes

15,922



21,765



51,984



47,387


Income from continuing operations before equity in earnings of affiliates

35,395



25,145



103,370



79,475


Equity in earnings of affiliates, net of tax

607



3,497



595



11,931


Net income from continuing operations

36,002



28,642



103,965



91,406


Loss from discontinued operations, net of tax

(936)



(117)



(998)



(445)


Net income

35,066



28,525



102,967



90,961


Less: Net income attributable to noncontrolling interests

—



357



—



823


Net income attributable to CoreLogic

$

35,066



$

28,168



$

102,967



$

90,138


Amounts attributable to CoreLogic stockholders:








Net income from continuing operations

$

36,002



$

28,285



$

103,965



$

90,583


Loss from discontinued operations, net of tax

(936)



(117)



(998)



(445)


Net income attributable to CoreLogic

$

35,066



$

28,168



$

102,967



$

90,138


Basic income per share:








Net income from continuing operations

$

0.41



$

0.32



$

1.18



$

1.01


Loss from discontinued operations, net of tax

(0.01)



—



(0.01)



—


Net income attributable to CoreLogic

$

0.40



$

0.32



$

1.17



$

1.01


Diluted income per share:








Net income from continuing operations

$

0.40



$

0.31



$

1.16



$

1.00


Loss from discontinued operations, net of tax

(0.01)



—



(0.01)



—


Net income attributable to CoreLogic

$

0.39



$

0.31



$

1.15



$

1.00


Weighted-average common shares outstanding:








Basic

87,584



88,719



88,141



89,374


Diluted

89,188



90,154



89,701



90,741



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

2016


2015

Current assets:




Cash and cash equivalents

$

79,015



$

99,090


Marketable securities

21,819



22,709


Accounts receivable (less allowance for doubtful accounts of $8,011 and $6,212 as of September 30, 2016 and December 31, 2015, respectively)

283,145



240,988


Prepaid expenses and other current assets

58,194



45,882


Income tax receivable

2,753



37,029


Deferred income tax assets, current

—



95,887


Assets of discontinued operations

681



681


Total current assets

445,607



542,266


Property and equipment, net

443,589



375,654


Goodwill, net

2,109,944



1,881,547


Other intangible assets, net

494,758



352,148


Capitalized data and database costs, net

333,058



327,841


Investment in affiliates, net

65,347



69,205


Deferred income tax assets, long-term

2,180



2,219


Restricted cash

8,936



10,926


Other assets

108,156



111,910


Total assets

$

4,011,575



$

3,673,716


Liabilities and Equity




Current liabilities:




Accounts payable and accrued expenses

$

180,928



$

158,213


Accrued salaries and benefits

98,389



117,187


Deferred revenue, current

285,221



269,071


Mandatorily redeemable noncontrolling interests

—



18,981


Current portion of long-term debt

87,484



48,497


Liabilities of discontinued operations

3,859



2,527


Total current liabilities

655,881



614,476


Long-term debt, net of current

1,527,224



1,288,177


Deferred revenue, net of current

468,666



448,819


Deferred income tax liabilities, long term

109,667



107,249


Other liabilities

169,518



165,505


Total liabilities

2,930,956



2,624,226






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; 86,362 and 88,228 shares issued and outstanding as of September 30, 2016 and December 31, 2015, respectively

1



1


Additional paid-in capital

471,679



551,206


Retained earnings

721,366



618,399


Accumulated other comprehensive loss

(112,427)



(120,116)


Total stockholders' equity

1,080,619



1,049,490


Total liabilities and equity

$

4,011,575



$

3,673,716



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 Nine Months Ended


September 30,

(in thousands)

2016


2015

Cash flows from operating activities:




Net income

$

102,967



$

90,961


Less: Loss from discontinued operations, net of tax

(998)



(445)


Net income from continuing operations

103,965



91,406


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




Depreciation and amortization

127,433



109,689


Amortization of debt issuance costs

4,333



4,936


Provision for bad debt and claim losses

11,064



6,328


Share-based compensation

29,859



26,419


Excess tax benefit related to stock options

(2,352)



(6,284)


Equity in earnings of affiliates, net of taxes

(595)



(11,931)


Gain on sale of property and equipment

(21)



(91)


Deferred income tax

10,283



(1,713)


Loss on early extinguishment of debt and other, net

17,088



3,494


Change in operating assets and liabilities, net of acquisitions:




Accounts receivable

(36,737)



(23,570)


Prepaid expenses and other current assets

(8,671)



3,420


Accounts payable and accrued expenses

(3,393)



(8,392)


Deferred revenue

35,814



56,373


Income taxes

32,981



2,072


Dividends received from investments in affiliates

8,773



26,516


Other assets and other liabilities

(12,550)



(19,008)


Net cash provided by operating activities - continuing operations

317,274



259,664


Net cash used in operating activities - discontinued operations

(468)



(7,584)


Total cash provided by operating activities

$

316,806



$

252,080


Cash flows from investing activities:




Purchase of subsidiary shares from noncontrolling interests

$

(18,023)



$

—


Purchases of property and equipment

(35,156)



(30,009)


Purchases of capitalized data and other intangible assets

(27,212)



(27,706)


Cash paid for acquisitions, net of cash acquired

(396,816)



(119,346)


Purchases of investments

(3,366)



(3,748)


Proceeds from sale of property and equipment

21



94


Proceeds from sale of investments

2,451



—


Change in restricted cash

1,990



1,496


Net cash used in investing activities - continuing operations

(476,111)



(179,219)


Net cash provided by investing activities - discontinued operations

—



—


Total cash used in investing activities

$

(476,111)



$

(179,219)


Cash flows from financing activities:




Proceeds from long-term debt

$

915,000



$

114,375


Debt issuance costs

(6,314)



(6,452)


Repayment of long-term debt

(647,286)



(46,999)


Debt extinguishment premium

(14,246)



—


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

13,119



19,554


Tax withholdings related to net share settlements

(9,544)



(14,425)


Shares repurchased and retired

(112,961)



(97,430)


Excess tax benefit related to stock options

2,352



6,284


Net cash provided by/(used in) financing activities - continuing operations

140,120



(25,093)


Net cash provided by financing activities - discontinued operations

—



—


Total cash provided by/(used in) financing activities

$

140,120



$

(25,093)


Effect of exchange rate on cash

(890)



6,757


Net change in cash and cash equivalents

(20,075)



54,525


Cash and cash equivalents at beginning of period

99,090



104,677


Less: Change in cash and cash equivalents - discontinued operations

(468)



(7,584)


Plus: Cash swept to discontinued operations

(468)



(8,118)


Cash and cash equivalents at end of period

$

79,015



$

158,668



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, 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 & amortization

33,280


6,304


4,914


—


44,498


Interest expense

566


—


13,146


—


13,712


Stock-based compensation

3,836


1,195


5,510


—


10,541


Non-operating losses

—


—


19,037


—


19,037


Efficiency investments

—


—


1,065


—


1,065


Transaction costs

807


—


(84)


—


723


Amortization of acquired intangibles included in equity in earnings of affiliates

723


—


—


—


723


Adjusted EBITDA

$

67,537


$

84,248


$

(9,079)


$

—


$

142,706





















For the Three Months Ended September 30, 2015

(in thousands)

PI

RMW

Corporate

Elim

CoreLogic

Net income/(loss) from continuing operations

$

25,213


$

64,100


$

(60,671)


$

—


$

28,642


Income taxes

—


—


24,064


—


24,064


Depreciation & amortization

23,052


9,525


3,863


—


36,440


Interest expense

101


4


16,457


—


16,562


Stock-based compensation

1,315


1,564


5,001


—


7,880


Efficiency investments

274


391


1,365


—


2,030


Transaction costs

273


—


508


—


781


Adjusted EBITDA

$

50,228


$

75,584


$

(9,413)


$

—


$

116,399




CORELOGIC, INC.

RECONCILIATION OF ADJUSTED EPS

UNAUDITED



For the Three Months Ended
September 30,


2016


2015

Net income from continuing operations

$

0.40



$

0.31


Stock-based compensation

0.12



0.09


Non-operating losses

0.22



—


Efficiency investments

0.01



0.02


Transaction costs

0.01



0.01


Depreciation and amortization of acquired software and intangibles

0.19



0.14


Amortization of acquired intangibles included in equity in earnings of affiliates

0.01



—


Income tax effect on adjustments

(0.23)



(0.03)


Adjusted EPS

$

0.73



$

0.54




CORELOGIC, INC.

RECONCILIATION TO FREE CASH FLOW

UNAUDITED


(in thousands)


For the Twelve
Months Ended
September 30,
2016

Net cash provided by operating activities - continuing operations


$

393,759


Purchases of property and equipment


(49,296)


Purchases of capitalized data and other intangible assets


(35,915)


Free Cash Flow


$

308,548


Logo - http://photos.prnewswire.com/prnh/20100609/CLLOGO

CLGX-F

SOURCE CoreLogic

Related Links

http://www.corelogic.com

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.