CORELOGIC, INC. In the news release, CoreLogic Reports Third Quarter 2014 Financial Results, issued
CoreLogic Reports Third Quarter 2014 Financial Results
Revenue Growth and Margin Expansion Driven By Strategic Business Transformation
- Total revenues up 3% to $367.5 million fueled by 23% growth in Data and Analytics (D&A) revenues. Technology and Processing Solutions (TPS) revenues continuing to outperform U.S. mortgage origination volume trends.
- Operating income from continuing operations increased 27% to $77.8 million .
- Net income from continuing operations up 15% to $49.7 million . Diluted EPS from continuing operations totaled $0.54 , up 20%.
- Adjusted EBITDA increased 6% to $113.4 million ; adjusted EBITDA margin was 31%.
- Repurchased 1.48 million common shares; $62 million debt repaid.
- Asset Management and Processing segment restructuring completed.
IRVINE, Calif., Oct. 22, 2014 /PRNewswire/ -- CoreLogic (NYSE:CLGX), a leading global property information, analytics and data-enabled services provider, today reported financial results for the quarter ended September 30, 2014.
"CoreLogic delivered excellent results in the third quarter. Revenue, operating and net income were up as we continued to expand our D&A footprint and reap the benefits of our market leadership in TPS. Our strong operating performance over the past several quarters, despite the ongoing reset in the U.S. mortgage industry, is a testimony to our relentless focus on our strategic transformation plan which has resulted in the expanded market leadership of our data-enabled business units," said Anand Nallathambi, President and Chief Executive Officer of CoreLogic. "As we move forward, we will continue to focus on aggressively growing our unique data assets, analytics and services through innovation, technology and operational excellence and deeper client intimacy."
"We continue to shift our business mix toward data-driven, subscription based models built around scaled market leading solutions and services. As a result of this strategy, our core mortgage operations clearly outperformed market volumes and we materially expanded and diversified our D&A revenues in the third quarter," added Frank Martell, Chief Operating and Financial Officer of CoreLogic. "The durability of our business model allows us to continue to invest in product and service innovation and operational improvements and, at the same time, return significant amounts of capital to our shareholders and reduce our debt balances."
Third Quarter Financial Highlights
Third quarter revenues totaled $367.5 million, 3% higher than prior-year levels. D&A revenues increased 23% to $173.6 million compared with prior year driven principally by growth in insurance, spatial solutions, international and core property information revenues, which more than offset the impact of lower mortgage volumes, unfavorable foreign currency translation and the exit of certain non-core product lines. TPS revenues fell 10% to $196.3 million year-over-year as the impact of contracting mortgage volumes (mortgage applications down approximately 30%), lower project-related document processing and retrieval revenues and the planned wind-down of a non-core credit reporting service more than offset the benefit of market share gains including acquisition-related revenues.
Operating income from continuing operations totaled $77.8 million for the third quarter, a 27% increase from prior-year levels and a 90% increase from the second quarter of 2014. Third quarter 2014 operating margin was 21% compared to 17% in the prior year period. Third quarter operating income benefited from a gain on the sale of real estate assets of $13.8 million in connection with our Technology Transformation Initiative (TTI). Operating income also benefited from D&A growth and favorable mix, TPS share gains, lower costs related to the Company's strategic transformation program and continued cost efficiency benefits.
Third quarter net income from continuing operations totaled $49.7 million compared with $43.4 million in the same 2013 period and $26.7 million in the second quarter of 2014. The year-over-year increase of 15% was driven primarily by D&A growth; TPS share gains and lower taxes, which more than offset the impact of lower U.S. mortgage volumes, unfavorable foreign currency translation and higher interest expense. Diluted EPS from continuing operations totaled $0.54 for the third quarter of 2014 compared with $0.45 in the third quarter of 2013. Third quarter net income and diluted EPS also benefited from higher non-operating gains compared to 2013 levels. Adjusted diluted EPS totaled $0.49, up from $0.47 in the same 2013 period reflecting the positive impacts of D&A revenue growth, lower taxes and share repurchases partially offset by higher interest expense.
Adjusted EBITDA totaled $113.4 million in third quarter 2014 compared with $107.5 million in the same prior year period and $97.3 million in second quarter 2014. Third quarter 2014 adjusted EBITDA margin was 31%, compared with 30% in the prior year and 27% in the second quarter of 2014. The year-over-year increase in adjusted EBITDA was principally the result of D&A revenue growth and favorable business mix, lower transformation program costs and continued productivity. D&A adjusted EBITDA totaled $61.7 million, a 28% increase from 2013, as higher revenues from insurance and spatial solutions and international operations more than offset the impact of lower mortgage loan application volumes, unfavorable currency translation and the exit of a non-core product line. TPS adjusted EBITDA decreased 16% to $58.5 million compared with prior-year levels driven primarily by lower U.S. mortgage market volumes and the impact of lower project-related and discretionary spending.
Liquidity and Capital Resources
At September 30, 2014, the Company had cash and cash equivalents of $127.6 million compared with $134.4 million at December 31, 2013. Total debt as of September 30, 2014 was approximately $1.4 billion, up $571.8 million from December 31, 2013. The increase in outstanding debt was primarily the result of the completion of the acquisition of Marshall & Swift/Boeckh (MSB) and DataQuick Information Systems (DQ) on March 25, 2014. As of September 30, 2014, the Company had available capacity on its revolving credit facility under the Credit Agreement of $405.0 million.
During the third quarter of 2014, the Company repaid approximately $62 million in term loan, revolving and other debt obligations. The Company also repurchased 1.48 million of its common shares for a total of $40.7 million during the third quarter. During the first nine months of 2014, the Company repurchased approximately 2.54 million of its common shares.
Free cash flow (FCF) for the twelve months ended September 30, 2014 totaled $213.0 million, which represented 61% of adjusted EBITDA. Year-to-date 2014 FCF totaled $148.4 million or 54% 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 nine months ended September 30, 2014 was $210.7 million.
Operational Excellence Programs
The Company launched its TTI during mid-2012. The primary objective of the TTI is to convert the Company's existing technology infrastructure to a new platform which is expected to provide new functionality, increased performance and a reduction in application management and development costs commencing in the second half of 2015. In the third quarter of 2014, the Company successfully completed the migration of its Dallas, Texas data center to a Dell Services operated facility. Third quarter 2014 charges related to the migration of our data centers in connection with TTI implementation totaled $2.4 million.
During the fourth quarter of 2013, CoreLogic launched a cost reduction program and operational initiatives designed to lower 2014 operating expenses by at least $25 million. Third quarter 2014 savings associated with these programs totaled $8.1 million.
Asset Management and Processing Solutions (AMPS)
During the first quarter of 2014, CoreLogic announced its intention to divest its AMPS segment as part of the Company's strategic transformation program. During the third quarter, CoreLogic completed the sale of its Collateral Solutions and Field Services business units to Mortgage Contracting Services, LLC (MCS). The Collateral Solutions and Field Services units accounted for approximately 72% of AMPS revenues during 2013. Total consideration, excluding working capital adjustments, for the sale of the Collateral Solutions and Field Services units included $25 million at closing and an additional contingent amount of up to $20 million based on the achievement of certain performance thresholds during the year following the closing of the transaction.
The remaining units of the former AMPS segment were integrated into the Company's TPS segment as ongoing operations. For the third quarter of 2014, these business lines collectively generated revenues, operating income from continuing operations and adjusted EBITDA of approximately $16.3 million, $4.0 million and $4.3 million, respectively.
2014 Financial Guidance (Continuing Operations)
Based on current business conditions and trends, available market estimates of fourth quarter of U.S. mortgage origination volumes and the forecast contributions of the retained AMPS business units mentioned above, the Company has updated its 2014 guidance ranges as follows: revenues, adjusted EBITDA and adjusted EPS of $1.39 to $1.41 billion, $350 to $360 million and $1.27 to $1.40 per share, respectively.
Teleconference/Webcast
CoreLogic management will host a live webcast and conference call on Thursday, October 23, 2014, 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- 877-546-5021 for U.S./Canada callers or 857-244-7553 for international callers. The Conference ID for the call is 47271251.
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 80712789.
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.
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 3.5 billion records spanning more than 40 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, such as cost productivity 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 full-year expected results and updated 2014 financial guidance; mortgage and housing market trends, including mortgage origination volumes; and our plans to reduce our outstanding debt and continue to return capital to shareholders through our 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 failure to successfully integrate the operations, technology, infrastructure and employees of MSB and DQ; and the additional 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 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 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 EBIDTA 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 one-time 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 38% for 2014 and 40% for all periods prior to 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 INCOME STATEMENTS
UNAUDITED
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
------------- -------------
(in thousands, except per
share amounts) 2014 2013 2014 2013
---- ---- ---- ----
Operating revenues $367,454 $356,581 $1,059,528 $1,075,879
Cost of services (excluding
depreciation and
amortization shown below) 185,168 177,898 564,916 539,796
Selling, general and
administrative expenses 68,099 87,886 255,488 276,257
Depreciation and
amortization 35,765 29,436 100,636 96,697
Impairment loss 667 - 4,888 1,721
--- --- ----- -----
Total operating expenses 289,699 295,220 925,928 914,471
------- ------- ------- -------
Operating income 77,755 61,361 133,600 161,408
------ ------ ------- -------
Interest expense:
Interest income 870 1,040 3,083 2,495
Interest expense 18,398 12,552 52,547 37,365
------ ------ ------ ------
Total interest expense, net (17,528) (11,512) (49,464) (34,870)
Gain on investments and
other, net 183 7,627 2,825 9,362
--- ----- ----- -----
Income from continuing
operations before equity in
earnings of affiliates and
income taxes 60,410 57,476 86,961 135,900
Provision for income taxes 14,319 19,765 23,070 50,087
------ ------ ------ ------
Income from continuing
operations before equity in
earnings of affiliates 46,091 37,711 63,891 85,813
Equity in earnings of
affiliates, net of tax 4,032 5,716 10,289 23,848
----- ----- ------ ------
Net income from continuing
operations 50,123 43,427 74,180 109,661
(Loss)/income from
discontinued operations,
net of tax (4,856) 5,332 (15,219) 17,935
Gain/(loss) from sale of
discontinued operations,
net of tax 476 (5,052) 476 (6,796)
--- ------ --- ------
Net income 45,743 43,707 59,437 120,800
Less: Net income
attributable to
noncontrolling interests 404 45 899 19
Net income attributable to
CoreLogic $45,339 $43,662 $58,538 $120,781
======= ======= ======= ========
Amounts attributable to CoreLogic
stockholders:
Net income from continuing
operations $49,719 $43,382 $73,281 $109,642
(Loss)/income from
discontinued operations,
net of tax (4,856) 5,332 (15,219) 17,935
Gain/(loss) from sale of
discontinued operations,
net of tax 476 (5,052) 476 (6,796)
--- ------ ---
Net income attributable to
CoreLogic $45,339 $43,662 $58,538 $120,781
======= ======= ======= ========
Basic income per share:
Net income from continuing
operations $0.55 $0.46 $0.80 $1.14
(Loss)/income from
discontinued operations,
net of tax (0.05) 0.06 (0.17) 0.19
Gain/(loss) from sale of
discontinued operations,
net of tax 0.01 (0.05) 0.01 (0.07)
Net income attributable to
CoreLogic $0.51 $0.47 $0.64 $1.26
===== ===== ===== =====
Diluted income per share:
Net income from continuing
operations $0.54 $0.45 $0.79 $1.12
(Loss)/income from
discontinued operations,
net of tax (0.05) 0.06 (0.16) 0.18
Gain/(loss) from sale of
discontinued operations,
net of tax 0.01 (0.05) 0.01 (0.07)
Net income attributable to
CoreLogic $0.50 $0.46 $0.64 $1.23
===== ===== ===== =====
Weighted-average common shares
outstanding:
Basic 90,518 94,773 91,234 95,802
Diluted 91,987 96,793 92,833 97,672
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 2014 2013
---- ----
Current assets:
Cash and cash equivalents $127,618 $134,419
Marketable securities 21,828 22,220
Accounts receivable (less
allowance for doubtful
accounts of $11,459 and
$13,045 as of September 30,
2014 and December 31, 2013,
respectively) 223,697 215,020
Prepaid expenses and other
current assets 51,976 50,829
Income tax receivable - 13,516
Deferred income tax assets,
current 100,688 86,487
Assets of discontinued
operations 5,167 38,926
----- ------
Total current assets 530,974 561,417
Property and equipment, net 365,750 197,542
Goodwill, net 1,779,391 1,468,290
Other intangible assets, net 283,643 175,808
Capitalized data and database
costs, net 336,666 330,188
Investment in affiliates, net 103,432 95,343
Restricted cash 13,493 12,050
Other assets 161,565 162,493
Total assets $3,574,914 $3,003,131
========== ==========
Liabilities and Equity
Current liabilities:
Accounts payable and accrued
expenses $148,215 $156,937
Accrued salaries and benefits 75,004 104,781
Deferred revenue, current 245,520 223,603
Income taxes payable 44,313 -
Current portion of long-term
debt 21,927 28,154
Liabilities of discontinued
operations 23,480 20,616
------ ------
Total current liabilities 558,459 534,091
Long-term debt, net of current 1,389,807 811,776
Deferred revenue, net of
current 379,390 377,855
Deferred income tax
liabilities, long term 68,538 76,969
Other liabilities 131,025 147,865
Total liabilities 2,527,219 1,948,556
--------- ---------
Redeemable noncontrolling
interests 11,075 10,202
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; 89,732 and 91,254
shares issued and outstanding
as of September 30, 2014 and
December 31, 2013,
respectively 1 1
Additional paid-in capital 612,154 672,165
Retained earnings 484,359 425,796
Accumulated other
comprehensive loss (59,894) (53,589)
------- -------
Total equity 1,036,620 1,044,373
Total liabilities and equity $3,574,914 $3,003,131
========== ==========
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 STATEMENT OF CASH FLOWS
UNAUDITED
For the Nine Months Ended
September 30,
-------------
(in thousands) 2014 2013
---- ----
Cash flows from operating activities:
Net income $59,437 $120,800
Less: (Loss)/income from
discontinued operations,
net of tax (15,219) 17,935
Less: Gain/(loss) from sale
of discontinued operations,
net of tax 476 (6,796)
--- ------
Net income from continuing
operations 74,180 109,661
Adjustments to reconcile net income from
continuing operations to net cash provided
by operating activities:
Depreciation and
amortization 100,636 96,697
Impairment loss 4,888 1,721
Provision for bad debt and
claim losses 10,254 10,058
Share-based compensation 22,077 20,688
Excess tax benefit related
to stock options (6,352) (2,895)
Equity in earnings of
affiliates, net of taxes (10,289) (23,848)
Gain on sale of property and
equipment (13,858) -
Loss on early extinguishment
of debt 763 -
Deferred income tax 11,172 3,875
Gain on investments and
other, net (2,825) (9,362)
Change in operating assets and liabilities,
net of acquisitions:
Accounts receivable 6,515 (18,818)
Prepaid expenses and other
current assets 1,099 (2,696)
Accounts payable and accrued
expenses (50,357) (15,186)
Deferred revenue (3,590) 43,616
Income taxes 48,854 10,644
Dividends received from
investments in affiliates 32,496 30,062
Other assets and other
liabilities (14,920) (16,696)
------- -------
Net cash provided by
operating activities -
continuing operations 210,743 237,521
Net cash (used by)/provided
by operating activities -
discontinued operations (2,104) 23,569
Total cash provided by
operating activities $208,639 $261,090
-------- --------
Cash flows from investing activities:
Purchases of capitalized
data and other intangible
assets $(25,207) $(28,795)
Purchases of property and
equipment (37,122) (51,667)
Cash paid for acquisitions,
net of cash acquired (672,336) (70,904)
Purchases of investments - (2,351)
Cash received from sale of
discontinued operations 25,525 2,263
Proceeds from sale of
property and equipment 13,937 -
Change in restricted cash (1,443) 5,728
------ -----
Net cash used in investing
activities -continuing
operations (696,646) (145,726)
Net cash provided by
investing activities -
discontinued operations 1,536 1,863
Total cash used in investing
activities $(695,110) $(143,863)
--------- ---------
Cash flows from financing activities:
Proceeds from long-term debt $690,017 $1,075
Debt issuance costs (14,042) -
Repayment of long-term debt (118,836) (4,516)
Proceeds from issuance of
stock related to stock
options and employee
benefit plans 5,736 11,662
Minimum tax withholding paid
on behalf of employees for
restricted stock units (15,247) (6,893)
Shares repurchased and
retired (72,781) (133,565)
Excess tax benefit related
to stock options 6,352 2,895
----- -----
Net cash provided by/(used
in) financing activities -
continuing operations 481,199 (129,342)
Net cash provided by
financing activities -
discontinued operations - -
Total cash provided by/
(used in) financing
activities $481,199 $(129,342)
-------- ---------
Effect of exchange rate on
cash (144) (1,341)
Net decrease in cash and
cash equivalents (5,416) (13,456)
Cash and cash equivalents at
beginning of period 134,419 149,567
Less: Change in cash and
cash equivalents -
discontinued operations (568) 25,432
Plus: Cash swept from
discontinued operations (1,953) 25,788
Cash and cash equivalents at
end of period $127,618 $136,467
======== ========
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
For the Three Months Ended September 30, 2014
---------------------------------------------
(in thousands) D&A TPS Corporate Elim CoreLogic
--- --- --------- ---- ---------
Income from continuing
operations before
equity in earnings of
affiliates and income
taxes $33,021 $44,534 $(17,145) $ - $60,410
Pretax equity in
earnings 230 6,312 (12) - 6,530
Depreciation &
amortization 26,250 6,571 2,944 - 35,765
Total interest expense (84) 74 17,538 - 17,528
Stock-based
compensation 1,578 1,057 3,682 - 6,317
Impairment Loss 667 - - - 667
Non-operating
investment
(gains)/losses - (13,838) - (13,838)
Efficiency investments - - 142 - 142
Transaction Costs - - (109) - (109)
Adjusted EBITDA $61,662 $58,548 $(6,798) $ - $113,412
======= ======= ======= === === ========
For the Three Months Ended September 30, 2013
---------------------------------------------
(in thousands) D&A TPS Corporate Elim CoreLogic
--- --- --------- ---- ---------
Income from continuing
operations before
equity in earnings of
affiliates and income
taxes $36,136 $50,525 $(29,185) $ - $57,476
Pretax equity in
earnings 456 8,786 16 - 9,258
Depreciation &
amortization 18,659 7,985 2,792 - 29,436
Total interest expense (168) 136 11,544 - 11,512
Stock-based
compensation (383) 2,128 2,117 - 3,862
Non-operating
investment
(gains)/losses (6,638) - - - (6,638)
Efficiency investments - - 1,079 - 1,079
Transaction Costs - - 1,468 - 1,468
Adjusted EBITDA $48,062 $69,560 $(10,169) $ - $107,453
======= ======= ======== === === ========
CORELOGIC, INC.
RECONCILIATION OF ADJUSTED DILUTED EPS
For the Three Months Ended September 30, 2014
(in thousands, except
per share amounts) D&A TPS Corporate Elim CoreLogic
--- --- --------- ---- ---------
Income from continuing
operations before
equity in earnings of
affiliates and income
taxes $33,021 $44,534 $(17,145) $ - $60,410
Pretax equity in
earnings 230 6,312 (12) - 6,530
Stock-based
compensation 1,578 1,057 3,682 - 6,317
Non-operating
investment
(gains)/losses - --- (13,838) - (13,838)
Efficiency investments - - 142 - 142
Transaction costs - - (109) - (109)
Impairment Loss 667 - - - 667
Amortization of
acquired intangibles 7,475 2,671 - - 10,146
Depreciation of
certain acquired
proprietary
technology included
in property and
equipment 2,880 - - - 2,880
Adjusted pretax income
from continuing
operations $45,851 $54,574 $(27,280) $ - $73,145
------- ------- -------- --- --- -------
Tax provision (38% rate) 27,795
Less: Net income attributable to
noncontrolling interests 404
---
Adjusted net income attributable to
CoreLogic $44,946
-------
Weighted average diluted common
shares outstanding 91,987
------
Adjusted diluted EPS $0.49
-----
For the Three Months Ended September 30, 2013
(in thousands, except
per share amounts) D&A TPS Corporate Elim CoreLogic
---- ----
Income from continuing
operations before
equity in earnings of
affiliates and income
taxes $36,136 $50,525 $(29,185) $ - $57,476
Pretax equity in
earnings 456 8,786 16 - 9,258
Stock-based
compensation (383) 2,128 2,117 - 3,862
Non-operating
investment
(gains)/losses (6,638) - - - (6,638)
Efficiency investments - - 1,079 - 1,079
Spin & legacy
corporate costs - - 1,468 - 1,468
Accelerated
depreciation on TTI - - 2 - 2
Amortization of
acquired intangibles 4,826 4,268 - - 9,094
Adjusted pretax income
from continuing
operations $34,397 $65,707 $(24,503) $ - $75,601
------- ------- -------- --- --- -------
Tax provision (40% rate) 30,240
Less: Net income attributable to
noncontrolling interests 45
---
Adjusted net income attributable to
CoreLogic $45,316
-------
Weighted average diluted common
shares outstanding 96,793
------
Adjusted diluted EPS $0.47
-----
CORELOGIC, INC.
RECONCILIATION TO FREE CASH FLOW
Twelve Months Ended
September 30, 2014
------------------
Net cash provided by operating
activities -continuing operations $301,444
Purchases of capitalized data and
other intangible assets (34,253)
Purchases of property and equipment (54,200)
-------
Free Cash Flow $212,991
========
http://photos.prnewswire.com/prnvar/20140827/140699
Logo - http://photos.prnewswire.com/prnh/20140827/140699
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/corelogic-reports-third-quarter-2014-financial-results-824504959.html
SOURCE CoreLogic
