IRVINE, Calif., July 23, 2015 /PRNewswire/ -- CoreLogic (NYSE:CLGX), a leading global property information, analytics and data-enabled services provider, today reported financial results for the quarter ended June 30, 2015.

"CoreLogic delivered another strong operating performance in the second quarter. We grew revenues and gained market share in a number of our core operations. We also continued to invest in our NextGen technology platform and in our product and service development," said Anand Nallathambi, President and Chief Executive Officer of CoreLogic. "As we move forward, we are squarely focused on enabling and accelerating the growth of our unique underwriting, compliance and risk management-related solutions which are powered by our industry-leading property data, analytics and data-enabled workflow tools and platforms."

"In addition to top-line growth, we expanded adjusted EBITDA margins to over 30% in the second quarter. Higher margins were the result of favorable revenue mix, operating leverage generated by our mortgage-related businesses and cost management," added Frank Martell, Chief Operating and Financial Officer of CoreLogic. "The durability of our business model allows us to continue to invest in our products and services, technology leadership and operational improvements and, at the same time, return significant amounts of capital to our shareholders and manage our debt balances."

Second-Quarter Financial Highlights
Second quarter revenues totaled $386.0 million, up 5.5% (7.2% on a constant-currency basis) from prior-year levels, as higher U.S. mortgage origination volumes, market share gains in core underwriting solutions and demand for property data and analytics drove improved results. TPS revenues increased 8.0% year-over-year to $214.0 million driven primarily by higher demand for mortgage-related underwriting solutions and market share growth in our payment processing, flood services and credit services units. D&A revenues were $174.6 million, up 2.2% (5.8% on a constant-currency basis) compared with the prior year. Higher D&A revenues were driven principally by growth in insurance, spatial solutions, international and property data revenues, which more than offset the impact of unfavorable foreign currency translation.

Operating income from continuing operations totaled $60.7 million for the second quarter compared with $41.0 million for the second quarter of 2014. The 48.0% increase in operating income resulted primarily from higher revenues, favorable operating leverage in our mortgage-related underwriting solutions businesses and lower expenses related to ongoing cost management and the Company's strategic transformation program. These cost-related benefits were partially offset by increased depreciation and amortization. Second quarter 2015 operating income margin was 15.7%, up from 11.2% in 2014.

Second quarter net income from continuing operations totaled $33.0 million compared with $26.7 million in 2014. The $6.3 million year-over-year increase was driven primarily by revenue growth and margin expansion, which more than offset the 2014 investment gains and costs associated with the Company's amendment of its credit agreement. Diluted EPS from continuing operations totaled $0.36 for the second quarter of 2015 compared with $0.29 in the second quarter of 2014. Adjusted diluted EPS totaled $0.55, up 41.0%, reflecting the positive impacts of revenue growth, margin improvement and share repurchases.

Adjusted EBITDA totaled $117.8 million in the second quarter 2015 compared with $97.3 million in the same prior year period. Second quarter 2015 adjusted EBITDA margin was 30.5%, up from 26.6% in 2014. The increase in adjusted EBITDA was principally the result of revenue growth, favorable business mix, lower costs related to integrating acquisitions and cost productivity benefits, which were partially offset by investments in product and service development as well as technology, compliance and data monetization initiatives. TPS adjusted EBITDA increased $22.1 million or 43.4% to $73.1 million driven by operating leverage, cost management benefits and lower acquisition-related integration costs. D&A adjusted EBITDA declined $1.1 million or 2.0% to $54.5 million as growth in insurance and geospatial revenues and cost containment benefits was offset by investments in product and service development, technology platforms, compliance infrastructure, data monetization initiatives, and unfavorable currency translation. The impact of unfavorable currency translation on second quarter D&A results was $1.8 million.

Cost Management And Technology Excellence
In line with the Company's demonstrated commitment to operational excellence and progressive growth in profit margins, during the first quarter of 2015, CoreLogic announced a multi-year productivity and cost management program which is expected to reduce expense, on an annual run-rate basis, by approximately $60 million by 2018. Savings are expected to be realized through the reduction of selling, general and administrative costs, outsourcing certain business process functions, consolidation of facilities and other operational improvements. This program will incorporate expected savings from the completion of Phase I of the Company's previously announced TTI. TTI Phase I, completed during the second quarter of 2015, focused principally on the transition of the Company's existing technology infrastructure to a managed service arrangement with Dell Services. The second phase of the TTI (TTI-NextGen) relates to the development of the Company's next generation technology platform which is designed to augment and eventually replace substantial portions of our legacy systems.

The Company expects to realize approximately $15 million in total savings from its cost productivity and management program during 2015, including $10 million in savings attributable to the completion of TTI Phase I. Additional run-rate savings of $30 million are targeted in 2016 with additional savings of $15 million expected during 2017. Cash and non-cash charges associated with this program are expected to aggregate approximately $20 million and will be incurred over the course of the three-year program.

Liquidity and Capital Resources
At June 30, 2015, the Company had cash and cash equivalents of $113.1 million compared with $104.7 million at December 31, 2014. As of June 30, 2015, the Company had available capacity on its revolving credit facility of $550.0 million. Total debt as of June 30, 2015 was approximately $1.3 billion. During April 2015, the Company completed an amendment to its senior secured credit agreement which increased borrowing capacity and lowered interest rates. In addition, the amendment provided for increased flexibility for acquisitions and certain types of investments as well as an extension of the maturity by approximately thirteen months.

Free cash flow (FCF) for the twelve months ended June 30, 2015 totaled $256.1 million, which represented 61.5% of adjusted EBITDA. 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. Net operating cash provided by continuing operations for the twelve months ended June 30, 2015 was $340.6 million.

During the second quarter, the Company repurchased approximately 1.5 million of its common shares for a total consideration of $58.7 million.

Updated 2015 Financial Guidance (Continuing Operations)
Based on current business conditions and trends, available market estimates of second half 2015 U.S. mortgage origination volumes and the forecasted impact of previously announced investment and cost reduction programs, the Company has updated its 2015 full-year guidance ranges as follows: revenues, adjusted EBITDA and adjusted EPS of $1.49 to $1.51 billion, $410 to $420 million and $1.75 to $1.85 per share, respectively.

Teleconference/Webcast
CoreLogic management will host a live webcast and conference call on Friday, July 24, 2015 at 8:00 a.m. Pacific time (11:00 a.m. Eastern Time) to discuss reported 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: 877-930-8098 for U.S./Canada callers or 253-336-8228 for international callers. The Conference ID for the call is 72573150.

Additional detail on the Company's second 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 855-859-2056 for U.S./Canada participants or 404-537-3406 for international participants using Conference ID 72573150.

About CoreLogic
CoreLogic (NYSE: CLGX) is a leading global property information, analytics and data-enabled services 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 services. 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 investment and strategic growth plans, cost reductions, productivity excellence and the TTI; the Company's overall financial performance, including future revenue and profit growth and market position, and the Company's margin and cash flow profile; the Company's updated 2015 financial guidance and assumptions thereunder; and the Company's plans to reduce outstanding debt and 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, TTI 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, where provided, to expected 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 CoreLogic's financial condition and results. 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 affected at an assumed effective tax rate of 35% for 2015 and 38% for 2014. Adjusted EPS is derived by dividing adjusted net income by diluted weighted average shares. 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.

(Additional Financial Data Follow)




                                                                                              CORELOGIC, INC.

                                                                              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                                 UNAUDITED


                                                        For the Three Months Ended                                    For the Six Months Ended

                                                                 June 30,                                                     June 30,
                                                               --------                                                --------

    (in thousands, except per
     share amounts)                                 2015                     2014                      2015                     2014
                                                    ----                     ----                      ----                     ----

    Operating revenues                                      $386,013                                          $365,970                           $750,784  $692,074

    Cost of services (excluding
     depreciation and
     amortization shown below)                   189,743                              192,088                               375,286                379,748

    Selling, general and
     administrative expenses                      98,291                               93,422                               192,276                187,388

    Depreciation and
     amortization                                 37,272                               35,366                                73,192                 64,872

    Impairment loss                                    -                               4,074                                    58                  4,222
                                                     ---                               -----                                   ---                  -----

      Total operating expenses                   325,306                              324,950                               640,812                636,230
                                                 -------                              -------                               -------                -------

      Operating income                            60,707                               41,020                               109,972                 55,844
                                                  ------                               ------                               -------                 ------

    Interest expense:

    Interest income                                  882                                1,041                                 2,340                  2,213

    Interest expense                              17,480                               17,321                                31,315                 34,149
                                                  ------                               ------                                ------                 ------

      Total interest expense, net               (16,598)                            (16,280)                             (28,975)              (31,936)

    (Loss)/gain on investments
     and other, net                              (1,356)                               6,992                               (1,047)                 2,642
                                                  ------                                -----                                ------                  -----

    Income from continuing
     operations before equity
     in earnings of affiliates
     and income taxes                             42,753                               31,732                                79,950                 26,550

    Provision for income taxes                    14,156                                8,637                                25,622                  8,751
                                                  ------                                -----                                ------                  -----

    Income from continuing
     operations before equity
     in earnings of affiliates                    28,597                               23,095                                54,328                 17,799

    Equity in earnings of
     affiliates, net of tax                        4,667                                3,874                                 8,434                  6,257
                                                   -----                                -----                                 -----                  -----

    Net income from continuing
     operations                                   33,264                               26,969                                62,762                 24,056

    Loss from discontinued
     operations, net of tax                        (217)                            (10,750)                                (329)              (10,363)
                                                    ----                              -------                                  ----                -------

    Net income                                    33,047                               16,219                                62,433                 13,693

    Less: Net income
     attributable to
     noncontrolling interests                        258                                  230                                   465                    495

    Net income attributable to
     CoreLogic                                               $32,789                                           $15,989                            $61,968   $13,198
                                                             =======                                           =======                            =======   =======

    Amounts attributable to CoreLogic
     stockholders:

    Net income from continuing
     operations                                              $33,006                                           $26,739                            $62,297   $23,561

    Loss from discontinued
     operations, net of tax                        (217)                            (10,750)                                (329)              (10,363)

    Net income attributable to
     CoreLogic                                               $32,789                                           $15,989                            $61,968   $13,198
                                                             =======                                           =======                            =======   =======

    Basic income per share:

    Net income from continuing
     operations                                                $0.37                                             $0.29                              $0.69     $0.26

    Loss from discontinued
     operations, net of tax                            -                              (0.12)                                    -                (0.11)

    Net income attributable to
     CoreLogic                                                 $0.37                                             $0.17                              $0.69     $0.15
                                                               =====                                             =====                              =====     =====

    Diluted income per share:

    Net income from continuing
     operations                                                $0.36                                             $0.29                              $0.68     $0.25

    Loss from discontinued
     operations, net of tax                            -                              (0.12)                                    -                (0.11)

    Net income attributable to
     CoreLogic                                                 $0.36                                             $0.17                              $0.68     $0.14
                                                               =====                                             =====                              =====     =====

    Weighted-average common shares outstanding:

    Basic                                         89,654                               91,750                                89,702                 91,591

    Diluted                                       90,963                               93,062                                91,038                 93,235


    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)                             June 30,                December 31,

    Assets                                                            2015                          2014
                                                                      ----                          ----

    Current assets:

    Cash and cash equivalents                                                   $113,128                     $104,677

    Marketable securities                                           23,800                          22,264

    Accounts receivable (less allowance for
     doubtful accounts of $11,686 and $10,826 as
     of June 30, 2015 and December 31, 2014,
     respectively)                                                 267,066                         214,344

    Prepaid expenses and other current assets                       52,936                          51,375

    Income tax receivable                                           11,227                          13,357

    Deferred income tax assets, current                             90,341                          90,341

    Assets of discontinued operations                                  998                           4,267
                                                                       ---                           -----

    Total current assets                                           559,496                         500,625

    Property and equipment, net                                    350,969                         368,614

    Goodwill, net                                                1,769,718                       1,780,758

    Other intangible assets, net                                   256,311                         278,270

    Capitalized data and database costs, net                       329,969                         333,265

    Investment in affiliates, net                                  103,549                         103,598

    Restricted cash                                                 11,706                          12,360

    Other assets                                                   139,629                         138,872

    Total assets                                                              $3,521,347                   $3,516,362
                                                                              ==========                   ==========

    Liabilities and Equity

    Current liabilities:

    Accounts payable and accrued expenses                                       $167,783                     $170,418

    Accrued salaries and benefits                                   85,181                          99,786

    Deferred revenue, current                                      268,087                         255,330

    Current portion of long-term debt                               48,064                          11,352

    Liabilities of discontinued operations                           2,887                          13,704
                                                                     -----                          ------

    Total current liabilities                                      572,002                         550,590

    Long-term debt, net of current                               1,261,270                       1,319,211

    Deferred revenue, net of current                               423,275                         389,308

    Deferred income tax liabilities, long term                      62,757                          63,979

    Other liabilities                                              163,691                         161,084

    Total liabilities                                            2,482,995                       2,484,172
                                                                 ---------                       ---------


    Redeemable noncontrolling interests                             17,997                          18,023


    Equity:

    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; 89,069 and 89,343 shares
     issued and outstanding as of June 30, 2015
     and December 31, 2014, respectively                                 1                               1

    Additional paid-in capital                                     570,697                         605,511

    Retained earnings                                              554,903                         492,441

    Accumulated other comprehensive loss                         (105,246)                       (83,786)
                                                                  --------                         -------

    Total equity                                                 1,020,355                       1,014,167

    Total liabilities and equity                                              $3,521,347                   $3,516,362
                                                                              ==========                   ==========


    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 Six Months Ended

                                                                           June 30,
                                                                         --------

    (in thousands)                                            2015                              2014
                                                              ----                              ----

    Cash flows from operating activities:

    Net income                                                         $62,433                             $13,693

    Less: Loss from discontinued
     operations, net of tax                                  (329)                           (10,363)


    Net income from continuing
     operations                                             62,762                              24,056

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

    Depreciation and amortization                           73,192                              64,872

    Impairment loss                                             58                               4,222

    Provision for bad debt and claim
     losses                                                  5,754                               6,958

    Share-based compensation                                18,539                              15,760

    Excess tax benefit related to
     stock options                                         (5,641)                            (6,275)

    Equity in earnings of affiliates,
     net of taxes                                          (8,434)                            (6,257)

    Gain on sale of property and
     equipment                                                   -                               (24)

    Loss on early extinguishment of
     debt                                                    1,589                                 763

    Deferred income tax                                    (1,113)                              3,339

    Loss/(gain) on investments and
     other, net                                              1,047                             (2,642)

    Change in operating assets and liabilities, net of
     acquisitions:

    Accounts receivable                                   (52,792)                              7,703

    Prepaid expenses and other
     current assets                                        (1,561)                              1,815

    Accounts payable and accrued
     expenses                                             (16,582)                           (30,314)

    Deferred revenue                                        46,724                            (12,369)

    Income taxes                                           (3,355)                             44,723

    Dividends received from
     investments in affiliates                              16,488                              26,052

    Other assets and other
     liabilities                                           (3,548)                           (14,279)
                                                            ------                             -------

    Net cash provided by operating
     activities -continuing
     operations                                            133,127                             128,103

    Net cash (used in)/provided by
     operating activities -
     discontinued operations                               (7,372)                              7,430

    Total cash provided by operating
     activities                                                       $125,755                            $135,533
                                                                      --------                            --------

    Cash flows from investing activities:

    Purchases of property and
     equipment                                                       $(21,496)                          $(26,296)

    Purchases of capitalized data and
     other intangible assets                              (18,707)                           (16,533)

    Cash paid for acquisitions, net
     of cash acquired                                            -                          (670,036)

    Purchases of investments                               (2,516)                                  -

    Proceeds from sale of property
     and equipment                                               -                                 36

    Change in restricted cash                                  654                               (494)

    Net cash used in investing
     activities -continuing
     operations                                           (42,065)                          (713,323)

    Net cash used in investing
     activities -discontinued
     operations                                                  -                                  -

    Total cash used in investing
     activities                                                      $(42,065)                         $(713,323)
                                                                      --------                           ---------

    Cash flows from financing activities:

    Proceeds from long-term debt                                       $14,375                            $690,017

    Debt issuance costs                                    (6,452)                           (14,042)

    Repayment of long-term debt                           (36,078)                           (56,550)

    Proceeds from issuance of stock
     related to stock options and
     employee benefit plans                                 18,109                               4,440

    Minimum tax withholding paid on
     behalf of employees for
     restricted stock units                               (12,742)                           (15,034)

    Shares repurchased and retired                        (58,720)                           (32,041)

    Excess tax benefit related to
     stock options                                           5,641                               6,275

    Net cash (used in)/provided by
     financing activities -
     continuing operations                                (75,867)                            583,065

    Net cash provided by financing
     activities -discontinued
     operations                                                  -                                  -

    Total cash (used in)/provided by
     financing activities                                            $(75,867)                           $583,065
                                                                      --------                            --------

    Effect of exchange rate on cash                          1,132                                 903

    Net increase in cash and cash
     equivalents                                             8,955                               6,178

    Cash and cash equivalents at
     beginning of period                                   104,677                             134,419

    Less: Change in cash and cash
     equivalents -discontinued
     operations                                            (7,372)                              7,430

    Plus: Cash swept (to)/from
     discontinued operations                               (7,876)                              7,057
                                                            ------                               -----

    Cash and cash equivalents at end
     of period                                                        $113,128                            $140,224
                                                                      ========                            ========


    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 June 30, 2015
                                              ----------------------------------------

    (in thousands)          D&A     TPS      Corporate      Elim           CoreLogic
                            ---     ---      ---------      ----           ---------

    Income/(loss) from
     continuing operations
     before equity in
     earnings of affiliates
     and income taxes              $24,784                               $57,031                      $(39,062)             $   -   $42,753

    Pre-tax equity in
     (loss)/earnings of
     affiliates              (383)               8,068                        79                   -                7,764

    Depreciation &
     amortization           25,823                6,545                     4,904                   -               37,272

    Total interest expense      17                   83                    16,498                   -               16,598

    Stock-based
     compensation            2,802                1,323                     5,682                   -                9,807

    Non-operating
     investment loss             -                   -                    1,590                   -                1,590

    Efficiency investments       -                   -                      350                   -                  350

    Transaction costs        1,440                    -                      258                   -                1,698

    Adjusted EBITDA                $54,483                               $73,050                       $(9,701)             $   -  $117,832
                                   =======                               =======                        =======            === ===  ========



                                          For the Three Months Ended June 30, 2014
                                          ----------------------------------------

    (in thousands)          D&A     TPS      Corporate      Elim           CoreLogic
                            ---     ---      ---------      ----           ---------

    Income/(loss) from
     continuing operations
     before equity in
     earnings of affiliates
     and income taxes              $28,162                               $38,644                      $(35,074)             $   -   $31,732

    Pre-tax equity in
     (loss)/earnings of
     affiliates              (202)               6,409                        66                   -                6,273

    Depreciation &
     amortization           25,812                6,615                     2,939                   -               35,366

    Total interest expense    (21)                  73                    16,228                   -               16,280

    Stock-based
     compensation            1,691                1,300                     4,759                   -                7,750

    Impairment loss            174                3,900                         -                  -                4,074

    Non-operating
     investment gains            -             (6,012)                        -                  -              (6,012)

    Efficiency investments       -                   -                      694                   -                  694

    Transaction costs            -                   -                    1,118                   -                1,118

    Adjusted EBITDA                $55,616                               $50,929                       $(9,270)             $   -   $97,275
                                   =======                               =======                        =======            === ===   =======



                                                                                                  CORELOGIC, INC.

                                                                                       RECONCILIATION OF ADJUSTED DILUTED EPS

                                                                                                     UNAUDITED


                                                                        For the Three Months Ended June 30, 2015
                                                                        ----------------------------------------

    (in thousands, except per
     share amounts)                               D&A         TPS      Corporate      Elim      CoreLogic
                                                  ---         ---      ---------      ----      ---------

    Income/(loss) from
     continuing operations
     before equity in
     earnings of affiliates
     and income taxes                                        $24,784                               $57,031                                   $(39,062)             $   -  $42,753

    Pre-tax equity in
     (loss)/earnings of
     affiliates                                    (383)                   8,068                        79                              -                  7,764

    Stock-based
     compensation                                  2,802                    1,323                     5,682                              -                  9,807

    Non-operating
     investment loss                                   -                       -                    1,590                              -                  1,590

    Efficiency investments                             -                       -                      350                              -                    350

    Transaction costs                              1,440                        -                      258                              -                  1,698

    Amortization of
     acquired intangibles                          6,893                    2,822                         -                             -                  9,715

    Interest expense
     adjustments                                       -                       -                      444                              -                    444

    Depreciation of certain
     acquired proprietary
     technology included in
     property and equipment                        2,880                        -                        -                             -                  2,880

    Adjusted pretax income
     from continuing
     operations                                              $38,416                               $69,244                                   $(30,659)             $   -  $77,001
                                                             -------                               -------                                    --------            --- ---  -------

    Tax provision (35% rate)                                                                     26,950

    Less: Net income attributable to
     noncontrolling interests                                                                       258
                                                                                                    ---

    Adjusted net income attributable to
     CoreLogic                                                                                              $49,793
                                                                                                            -------

    Weighted average diluted common shares
     outstanding                                                                                 90,963
                                                                                                 ------

    Adjusted diluted EPS                                                                                      $0.55
                                                                                                              -----



                                                                      For the Three Months Ended June 30, 2014
                                                                      ----------------------------------------

    (in thousands, except per
     share amounts)                               D&A         TPS      Corporate      Elim      CoreLogic
                                                                                    ----         ----

    Income/(loss) from
     continuing operations
     before equity in
     earnings of affiliates
     and income taxes                                        $28,162                               $38,644                                   $(35,074)             $   -  $31,732

    Pre-tax equity in
     (loss)/earnings of
     affiliates                                    (202)                   6,409                        66                              -                  6,273

    Stock-based
     compensation                                  1,691                    1,300                     4,759                              -                  7,750

    Non-operating
     investment gains                                  -                 (6,012)                        -                             -                (6,012)

    Efficiency investments                             -                       -                      694                              -                    694

    Impairment loss                                  174                    3,900                         -                             -                  4,074

    Transaction costs                                  -                       -                    1,118                              -                  1,118

    Amortization of
     acquired intangibles                          7,308                    2,671                         -                             -                  9,979

    Depreciation of certain
     acquired proprietary
     technology included in
     property and equipment                        2,635                        -                        -                             -                  2,635

    Adjusted pretax income
     from continuing
     operations                                              $39,768                               $46,912                                   $(28,437)             $   -  $58,243
                                                             -------                               -------                                    --------            --- ---  -------

    Tax provision (38% rate)                                                                     22,132

    Less: Net loss attributable to
     noncontrolling interests                                                                       230
                                                                                                    ---

    Adjusted net income attributable to
     CoreLogic                                                                                              $35,881
                                                                                                            -------

    Weighted average diluted common shares
     outstanding                                                                                 93,062
                                                                                                 ------

    Adjusted diluted EPS                                                                                      $0.39
                                                                                                              -----




                                                                                             CORELOGIC, INC.

                                                                                     RECONCILIATION TO FREE CASH FLOW

                                                                                                UNAUDITED


                                                                                                                  For the Twelve
                                                                                                                          Months Ended
                                                                                                                         June 30, 2015
                                                                                                                  --------------

    Net cash provided by operating activities - continuing operations                                                                $340,617

    Purchases of property and equipment                                                                                 (47,225)

    Purchases of capitalized data and other intangible assets                                                           (37,303)
                                                                                                                         -------

    Free Cash Flow                                                                                                                   $256,089
                                                                                                                                     ========

http://photos.prnewswire.com/prnvar/20150713/236057LOGO

Logo - http://photos.prnewswire.com/prnh/20150713/236057LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/corelogic-reports-second-quarter-2015-financial-results-300118083.html

SOURCE CoreLogic