IRVINE, Calif., Feb. 24, 2015 /PRNewswire/ -- CoreLogic (NYSE:CLGX), a leading global property information, analytics and data-enabled services provider, today reported financial results for the full year and quarter ended December 31, 2014.

"CoreLogic delivered an outstanding operating performance in 2014 in the face of a very challenging set of market dynamics.  We finished the year with accelerating momentum as we continued to expand our D&A footprint and reap the benefits of our market leadership in TPS.  Revenue, profit and cash flow were up in the fourth quarter, despite a drop of about 5% in U.S. mortgage volumes," said Anand Nallathambi, President and Chief Executive Officer of CoreLogic. "We are exiting 2014 a strong and high performing company.  As we move forward into 2015, we are squarely focused on enabling and accelerating the growth of 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 continue to outperform market volume trends and we materially expanded and diversified our D&A revenues in the fourth 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, technology leadership and operational improvements and, at the same time, return significant amounts of capital to our shareholders and reduce our debt balances."

Fourth-Quarter Financial Highlights

Fourth quarter revenues totaled $345.5 million, 5% higher than prior-year levels, as market share gains, organic growth and acquisition-related revenues more than offset the impact of an estimated 5% decline in mortgage origination volumes. D&A revenues rose 16% to $164.1 million driven principally by growth in insurance, spatial solutions, international and core property data 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 decreased 3% year-over-year to $183.6 million as the impact of contracting mortgage volumes, lower project-related document processing and retrieval revenues and the planned run-off of a non-core credit reporting service offset the benefit of market share gains.

Operating income from continuing operations totaled $36.2 million for the fourth quarter compared with a loss of $19.3 million for the fourth quarter of 2013.  The fourth quarter 2013 operating loss was attributable to a pre-tax non-cash goodwill impairment charge of $42.2 million related to the planned divestiture of the Company's Asset Management and Processing Solutions (AMPS) business.  Before the effect of the 2013 impairment charge, fourth quarter 2014 operating income from continuing operations increased 58%, reflecting benefits from D&A growth and favorable mix, TPS share gains, as well as lower operating and SG&A costs related to the ongoing cost efficiency programs.  These benefits were partially offset by increased depreciation and amortization associated with the acquisition of Marshall & Swift/Boeckh (MSB) and Data Quick (DQ).  Fourth quarter 2014 operating income margin was 10% compared with 7% (before the impairment charge discussed above) for the fourth quarter of 2013.

Fourth quarter net income from continuing operations totaled $16.5 million compared with a net loss of $9.3 million in the same 2013 period. The $25.8 million year-over-year increase was driven primarily by D&A growth, TPS share gains, the 2013 AMPS impairment charge discussed previously and lower taxes which more than offset the impact of lower U.S. mortgage volumes, unfavorable foreign currency translation and higher interest expense associated with the acquisition of MSB and DQ.  Diluted EPS from continuing operations totaled $0.18 for the fourth quarter of 2014 compared with a loss of $0.10 in the fourth quarter of 2013.  As discussed previously, fourth quarter 2013 diluted EPS from continuing operations included pre-tax non-cash impairment charges of $42.2 million associated with the exit of AMPS.  Adjusted diluted EPS totaled $0.28, up 12% from the same 2013 period reflecting the positive impacts of D&A revenue growth, lower taxes and share repurchases partially offset by an estimated 5% decrease in mortgage loan origination volumes and higher interest expense.

Adjusted EBITDA totaled $84.1 million in fourth quarter 2014 compared with $72.5 million in the same prior year period.  Fourth quarter 2014 adjusted EBITDA margin was 24%, compared with 22% in the prior year.  The year-over-year increase in adjusted EBITDA was principally the result of D&A revenue growth and favorable business mix and lower costs related to cost productivity programs.  D&A adjusted EBITDA totaled $48.6 million, a 22% increase from 2013, as higher revenues from insurance and spatial solutions and international operations more than offset the impact of lower U.S. mortgage loan application volumes, unfavorable currency translation and the exit of a non-core product line.  TPS adjusted EBITDA increased 25% or $9.9 million to $50.0 million as share gains, cost management benefits and lower acquisition-related integration costs more than offset the unfavorable impact of lower U.S. mortgage market volumes and the decreased client-related project and discretionary spending. 

Operational Excellence Programs

CoreLogic launched Phase I of its Technology Transformation Initiative (TTI) during mid-2012.  Phase I of the TTI is focused on migrating the Company's existing technology infrastructure from CoreLogic internal management to an outsourced service arrangement with Dell Services.  The migration of CoreLogic's legacy systems and data center infrastructure to Dell Services is expected to provide new functionality, increased performance and a reduction in costs commencing during the second half of 2015.  During 2014, the Company successfully completed the migration of its Dallas, Texas data center to a Dell Services operated facility.  The migration of the Company's remaining data center, based in Santa Ana, California, is expected to be complete by mid-2015.  Full-year 2014 charges related to implementation of Phase I of the TTI totaled $15.6 million.

Phase II of the TTI, launched during 2014, focuses on the development of the Company's next generation technology (NextGen) platform which is designed to augment and eventually replace portions of our legacy systems.  During 2014, the Company commenced the development of its NextGen platform capabilities including certain proof of concept deliverables.  During the fourth quarter of 2014, the Company announced the formation of the CoreLogic Innovation Labs (CIL) in collaboration with Pivotal Software, Inc.  The CIL is designed to accelerate progress on the NextGen platform as well as support the upgrading of existing technology assets and facilitating the greater monetization of the Company's data assets.  Investments in Phase II of the TTI are expected to aggregate approximately $15 million per year beginning in 2015.  Full-year 2014 charges related to implementation of Phase II of TTI aggregated $3.4 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. Full-year 2014 savings associated with these programs totaled approximately $30 million.

Liquidity and Capital Resources

At December 31, 2014, the Company had cash and cash equivalents of $104.7 million compared with $134.4 million at December 31, 2013.  As of December 31, 2014, the Company had available capacity on its revolving credit facility under the Credit Agreement of $465 million.

Total debt as of December 31, 2014 was $1.3 billion compared with $1.4 billion as of September 30, 2014 and $840 million as of December 31, 2013.  The decrease in debt from September 30 to December 31, 2014 was attributable to the Company's ongoing debt reduction program.  The increase in debt from December 31, 2013 to December 31, 2014 reflects the financing of the acquisition of MSB and DQ completed on March 25, 2014 which was partially offset by $194.9 million in principal repayments made over the final nine months of 2014 attributable to the Company's debt reduction program.

During the fourth quarter of 2014, the Company repaid approximately $81.2 million in term loan, revolving and other debt obligations. The Company also repurchased 0.6 million of its common shares for a total of $18.7 million during the quarter.  In 2014, the Company repurchased approximately 3.1 million of its common shares for $91.5 million.

Free cash flow (FCF) for the twelve months ended December 31, 2014 totaled $248.4 million, which represented 69% 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 December 31, 2014 was $335.6 million.

2015 Financial Guidance (Continuing Operations)


($ in millions except adjusted EPS)

2014 Results

2015 Outlook/Guidance

Revenue

$1,405.0

$1,470.0 - $1,500.0

Adjusted EBITDA(1)

$360.2

$390.0 - $405.0

Adjusted EPS(1)

$1.33

$1.50 - $1.60


(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 of this release. A reconciliation of 2014 Non-GAAP measures to their nearest GAAP equivalents are also provided in this release.

2015 guidance is based upon the following estimates and assumptions:

  • 2015 U.S. new purchase and refinancing mortgage origination unit volumes equivalent to 2014 levels.
  • 10%-15% appreciation of the U.S. dollar against the Australian and New Zealand currencies.
  • Completion of TTI Phase I by mid-2015; estimated 2015 savings of approximately $10 million.
  • TTI Phase II investment of approximately $15 million.
  • Progressive reduction in debt balances in line with long-term debt to EBITDA target ratio of 2.5 times.
  • Repurchase of 2 to 3 million common shares over the balance of 2015.

Teleconference/Webcast

CoreLogic management will host a live webcast and conference call on Wednesday, February 25, 2015, 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: 866-202-0886 for U.S./Canada callers or 617-213-8841 for international callers.  The Conference ID for the call is 94079698.

Additional detail on the Company's fourth 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 888-286-8010 for U.S./Canada participants or 617-801-6888 for international participants using Conference ID 12263010.

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, 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 2015 financial guidance and assumptions thereunder; 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 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 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 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 38% for 2014 and 40% for 2013. 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 Year Ended


December 31,


December 31,

(in thousands, except per share amounts)

2014


2013


2014


2013

Operating revenue

$

345,512



$

328,522



$

1,405,040



$

1,404,401


Cost of services (exclusive of depreciation and amortization
below)

175,385



177,409



740,301



717,205


Selling, general and administrative expenses

96,129



98,032



351,617



374,289


Depreciation and amortization

37,758



29,634



138,394



126,332


Impairment loss

82



42,711



4,970



44,433


Total operating expenses

309,354



347,786



1,235,282



1,262,259


Operating income/(loss)

36,158



(19,264)



169,758



142,142


Interest expense:












Interest income

1,029



2,252



4,110



4,748


Interest expense

18,545



14,985



71,092



52,350


Total interest expense, net

(17,516)



(12,733)



(66,982)



(47,602)


Gain on investments and other, net

1,057



2,673



3,882



12,032


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

19,699



(29,324)



106,658



106,572


Provision/(benefit) for income taxes

6,701



(16,414)



29,770



33,673


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

12,998



(12,910)



76,888



72,899


Equity in earnings of affiliates, net of tax

3,831



3,510



14,120



27,361


Net income/(loss) from continuing operations

16,829



(9,400)



91,008



100,260


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

(1,432)



(3,512)



(16,653)



14,423


(Loss)/gain from sale of discontinued operations, net of tax

(364)



(212)



112



(7,008)


Net income/(loss)

15,033



(13,124)



74,467



107,675


Less: Net income/(loss) attributable to noncontrolling interests

368



(72)



1,267



(53)


Net income/(loss) attributable to CoreLogic

$

14,665



$

(13,052)



$

73,200



$

107,728


Amounts attributable to CoreLogic:












Income/(loss) from continuing operations, net of tax

$

16,461



$

(9,328)



$

89,741



$

100,313


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

(1,432)



(3,512)



(16,653)



14,423


(Loss)/gain from sale of discontinued operations, net of tax

(364)



(212)



112



(7,008)


Net income/(loss) attributable to CoreLogic

$

14,665



$

(13,052)



$

73,200



$

107,728


Basic income/(loss) per share:












Income/(loss) from continuing operations, net of tax

$

0.18



$

(0.10)



$

0.99



$

1.05


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

(0.02)



(0.04)



(0.18)



0.15


(Loss)/gain from sale of discontinued operations, net of tax







(0.07)


Net income/(loss) attributable to CoreLogic

$

0.16



$

(0.14)



$

0.81



$

1.13


Diluted income/(loss) per share:












Income/(loss) from continuing operations, net of tax

$

0.18



$

(0.10)



$

0.97



$

1.03


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

(0.02)



(0.04)



(0.18)



0.15


(Loss)/gain from sale of discontinued operations, net of tax







(0.07)


Net income/(loss) attributable to CoreLogic

$

0.16



$

(0.14)



$

0.79



$

1.11


Weighted-average common shares outstanding:












Basic

89,597



92,946



90,825



95,088


Diluted

91,245



95,115



92,429



97,109


Please refer to the full Form 10-K 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)

December 31,


December 31,

Assets

2014


2013

Current assets:






Cash and cash equivalents

$

104,677



$

134,419


Marketable securities

22,264



22,220


Accounts receivable (less allowance for doubtful accounts of $10,826 and $13,045 in 2014
and 2013, respectively)

214,344



215,020


Prepaid expenses and other current assets

51,375



50,829


Income tax receivable

13,357



13,516


Deferred income tax assets, current

90,341



86,487


Assets of discontinued operations

4,267



38,926


Total current assets

500,625



561,417


Property and equipment, net

368,614



197,542


Goodwill, net

1,780,758



1,468,290


Other intangible assets, net

278,270



175,808


Capitalized data and database costs, net

333,265



330,188


Investment in affiliates, net

103,598



95,343


Restricted cash

12,360



12,050


Other assets

138,872



162,493


Total assets

$

3,516,362



$

3,003,131


Liabilities and Equity






Current liabilities:






Accounts payable and accrued expenses

$

170,418



$

156,937


Accrued salaries and benefits

99,786



104,781


Deferred revenue, current

255,330



223,603


Current portion of long-term debt

11,352



28,154


Liabilities of discontinued operations

13,704



20,616


Total current liabilities

550,590



534,091


Long-term debt, net of current

1,319,211



811,776


Deferred revenue, net of current

389,308



377,855


Deferred income tax liabilities, long-term

63,979



76,969


Other liabilities

161,084



147,865


Total liabilities

2,484,172



1,948,556








Redeemable noncontrolling interests

18,023



10,202








Equity:






CoreLogic, Inc.'s ("CoreLogic") stockholders' equity:






Preferred stock, $0.00001 par value; 500 shares authorized, no shares issued or
outstanding




Common stock, $0.00001 par value; 180,000 shares authorized; 89,343 and 91,254
shares issued and outstanding as of December 31, 2014 and 2013, respectively

1



1


Additional paid-in capital

605,511



672,165


Retained earnings

492,441



425,796


Accumulated other comprehensive loss

(83,786)



(53,589)


Total equity

1,014,167



1,044,373


Total liabilities and equity

$

3,516,362



$

3,003,131


Please refer to the full Form 10-K 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 Year Ended


December 31,

(in thousands)

2014


2013

Cash flows from operating activities:






Net income

$

74,467



$

107,675


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

(16,653)



14,423


Less: Gain/(loss) from sale of discontinued operations, net of tax

112



(7,008)


Income from continuing operations, net of tax

91,008



100,260


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






Depreciation and amortization

138,394



126,332


Impairment loss

4,970



44,433


Provision for bad debts and claim losses

11,825



13,345


Share-based compensation

25,379



26,901


Tax benefit related to stock options

(6,791)



(5,146)


Equity in earnings of investee, net of taxes

(14,120)



(27,361)


Gain on sale of property and equipment

(13,866)




Loss on early extinguishment of debt

763




Deferred income tax

20,986



8,120


Gain on investments and other, net

(3,882)



(12,032)


Change in operating assets and liabilities, net of acquisitions:






Accounts receivable

13,151



24,553


Prepaid expenses and other assets

1,231



113


Accounts payable and accrued expenses

(5,000)



(9,330)


Deferred revenue

16,010



48,125


Income taxes

(11,380)



(27,543)


Dividends received from investments in affiliates

38,655



36,680


Other assets and other liabilities

28,260



(19,230)


Net cash provided by operating activities - continuing operations

335,593



328,220


Net cash (used in)/provided by operating activities - discontinued operations

(13,717)



25,600


Total cash provided by operating activities

$

321,876



$

353,820


Cash flows from investing activities:






Purchases of capitalized data and other intangible assets

$

(35,129)



$

(37,841)


Purchases of property and equipment

(52,025)



(68,745)


Cash paid for acquisitions, net of cash acquired

(694,871)



(92,049)


Purchases of investments



(2,351)


Cash received from sale of subsidiary, net

25,366



2,263


Proceeds from sale of property and equipment

13,937




Change in restricted cash

(310)



10,068


Net cash used in investing activities - continuing operations

(743,032)



(188,655)


Net cash provided by/(used in) investing activities - discontinued operations

1,536



1,862


Total cash used in investing activities

$

(741,496)



$

(186,793)


Cash flows from financing activities:






Proceeds from long-term debt

$

690,017



$

51,647


Debt issuance costs

(14,042)



(10,436)


Repayments of long-term debt

(200,006)



(4,666)


Proceeds from issuance of stock related to stock options and employee benefit plans

15,213



28,232


Minimum tax withholding paid on behalf of employees for restricted stock units

(15,980)



(8,665)


Shares repurchased and retired

(91,475)



(241,161)


Tax benefit related to stock options

6,791



5,146


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

390,518



(179,903)


Net cash used in financing activities - discontinued operations




Total cash provided by/(used in) financing activities

$

390,518



$

(179,903)


Effect of Exchange Rate on cash

(625)



(2,116)


Net decrease in cash and cash equivalents

$

(29,727)



$

(14,992)


Cash and cash equivalents at beginning of year

134,419



149,568


Less: Change in cash and cash equivalents of discontinued operations

(12,181)



27,462


Plus: Cash swept (to)/from discontinued operations

(12,196)



27,305


Cash and cash equivalents at end of year

$

104,677



$

134,419








Please refer to the full Form 10-K 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 December 31, 2014

(in thousands)

D&A

TPS

Corporate

Elim

CoreLogic

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

$

21,952


$

36,510


$

(26,798)


$

(11,965)


$

19,699


Pre-tax equity in earnings of affiliates

34


6,200


91



6,325


Depreciation & amortization

26,159


6,354


5,245



37,758


Total interest expense

(217)


73


17,660



17,516


Stock-based compensation

545


866


1,890



3,301


Impairment loss

82





82


Non-operating investment gains



(63)



(63)


Transaction costs



(535)



(535)


Adjusted EBITDA

$

48,555


$

50,003


$

(2,510)


$

(11,965)


$

84,083


 













For the Three Months Ended December 31, 2013

(in thousands)

D&A

TPS

Corporate

Elim

CoreLogic

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

$

19,158


$

(17,702)


$

(30,780)


$


$

(29,324)


Pre-tax equity in (loss)/earnings of affiliates

(9)


4,990


213



5,194


Depreciation & amortization

19,049


7,664


2,921



29,634


Total interest expense

(95)


135


12,693



12,733


Stock-based compensation

1,312


2,355


2,545



6,212


Impairment loss


42,711




42,711


Efficiency investments



2,826



2,826


Transaction costs

322



2,224



2,546


Adjusted EBITDA

$

39,737


$

40,153


$

(7,358)


$


$

72,532


 













For the Year Ended December 31, 2014

(in thousands)

D&A

TPS

Corporate

Elim

CoreLogic

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

$

98,926


$

144,826


$

(125,129)


$

(11,965)


$

106,658


Pre-tax equity in earnings of affiliates

49


22,900


39



22,988


Depreciation & amortization

98,313


26,019


14,062



138,394


Total interest expense

(299)


354


66,927



66,982


Stock-based compensation

5,612


4,652


15,115



25,379


Impairment loss

1,071


3,900




4,971


Non-operating investment gains


(6,012)


(9,765)



(15,777)


Efficiency investments



1,616



1,616


Transaction costs



9,005



9,005


Adjusted EBITDA

$

203,672


$

196,639


$

(28,130)


$

(11,965)


$

360,216


 













For the Year Ended December 31, 2013

(in thousands)

D&A

TPS

Corporate

Elim

CoreLogic

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

$

108,512


$

137,984


$

(139,924)



$

106,572


Pre-tax equity in earnings of affiliates

1,631


41,638


548



43,817


Depreciation & amortization

74,186


30,780


21,366



126,332


Total interest (income)/expense

(552)


491


47,663



47,602


Stock-based compensation

3,634


8,844


14,423



26,901


Impairment loss

1,482


42,950




44,432


Non-operating investment gains

(6,638)





(6,638)


Efficiency investments



5,832



5,832


Transaction costs

322



7,842



8,164


Adjusted EBITDA

$

182,577


$

262,687


$

(42,250)


$


$

403,014


















 

CORELOGIC, INC.

RECONCILIATION OF ADJUSTED DILUTED EPS













For the Three Months Ended December 31, 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

$

21,952


$

36,510


$

(26,798)


$

(11,965)


$

19,699


Pre-tax equity in earnings of affiliates

34


6,200


91



6,325


Stock-based compensation

545


866


1,890



3,301


Non-operating investment gains



(63)



(63)


Transaction costs



(535)



(535)


Impairment loss

82





82


Amortization of acquired intangibles

7,048


2,671




9,719


Depreciation of certain acquired proprietary technology
included in property and equipment

2,880





2,880


Adjusted pretax income from continuing operations

$

32,541


$

46,247


$

(25,415)


$

(11,965)


$

41,408


Tax provision (38% rate)









15,735


Less: Net income attributable to noncontrolling interests









368


Adjusted net income attributable to CoreLogic









$

25,305


Weighted average diluted common shares outstanding









91,245


Adjusted diluted EPS









$

0.28


 













For the Three Months Ended December 31, 2013

(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

$

19,158


$

(17,702)


$

(30,780)


$


$

(29,324)


Pre-tax equity in (loss)/earnings of affiliates

(9)


4,990


213



5,194


Stock-based compensation

1,312


2,355


2,545



6,212


Efficiency investments



2,826



2,826


Impairment loss


42,711




42,711


Transaction costs

322



2,224



2,546


Amortization of acquired intangibles

4,858


4,174




9,032


Adjusted pretax income from continuing operations

$

25,641


$

36,528


$

(22,972)


$


$

39,197


Tax provision (40% rate)









15,679


Less: Net loss attributable to noncontrolling interests









(72)


Adjusted net income attributable to CoreLogic









$

23,590


Weighted average diluted common shares outstanding









95,115


Adjusted diluted EPS









$

0.25


 













For the Year Ended December 31, 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

$

98,926


$

144,826


$

(125,129)


$

(11,965)


$

106,658


Pre-tax equity in earnings of affiliates

49


22,900


39



22,988


Stock-based compensation

5,612


4,652


15,115



25,379


Non-operating investment gains


(6,012)


(9,765)



(15,777)


Transaction costs



9,005



9,005


Efficiency investments



1,616



1,616


Interest expense adjustments



130



130


Impairment loss

1,071


3,900




4,971


Amortization of acquired intangibles

26,838


10,614




37,452


Depreciation of certain acquired proprietary technology
included in property and equipment

8,395





8,395


Adjusted pretax income from continuing operations

$

140,891


$

180,880


$

(108,989)


$

(11,965)


$

200,817


Tax provision (38% rate)









76,310


Less: Net income attributable to noncontrolling interests









1,267


Adjusted net income attributable to CoreLogic









$

123,240


Weighted average diluted common shares outstanding









92,429


Adjusted diluted EPS









$

1.33


 














For the Year Ended December 31, 2013

(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

$

108,512


$

137,984


$

(139,924)


$


$

106,572


Pre-tax equity in earnings of affiliates

1,631


41,638


548



43,817


Stock-based compensation

3,634


8,844


14,423



26,901


Non-operating investment gains

(6,638)





(6,638)


Transaction costs

322



7,842



8,164


Efficiency investments



5,832



5,832


Amortization of acquired intangibles

19,588


15,723




35,311


Impairment loss

1,482


42,950




44,432


Accelerated depreciation on TTI



8,751



8,751


Adjusted pretax income from continuing operations

$

128,531


$

247,139


$

(102,528)


$


$

273,142


Tax provision (40% rate)









109,257


Less: Net loss attributable to noncontrolling interests









(53)


Adjusted net income attributable to CoreLogic









$

163,938


Weighted average diluted common shares outstanding









97,109


Adjusted diluted EPS









$

1.69


 


CORELOGIC, INC.

RECONCILIATION TO FREE CASH FLOW




















For the Year Ended
December 31, 2014

Net cash provided by operating activities - continuing operations


















$

335,593


Purchases of capitalized data and other intangible assets


















(35,129)


Purchases of property and equipment


















(52,025)


Free Cash Flow


















$

248,439


 

CoreLogic Report Shows Home Prices Rose by 5 Percent Year Over Year in December

Logo - http://photos.prnewswire.com/prnh/20150203/173028LOGO

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/corelogic-reports-fourth-quarter-and-full-year-2014-financial-results-300040735.html

SOURCE CoreLogic

Copyright 2015 PR Newswire

Corelogic (NYSE:CLGX)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Corelogic Charts.
Corelogic (NYSE:CLGX)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Corelogic Charts.