CoreLogic Reports Third Quarter 2018 Financial Results
Please refer to the full Form 10-Q filing for the complete financial
statements and related notes that are an integral part of the financial
statements.
|
|
|
|
|
|
CORELOGIC, INC.
|
|
RECONCILIATION OF ADJUSTED EBITDA
|
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2018
|
|
(in thousands)
|
|
|
PIRM
|
|
UWS
|
|
Corporate
|
|
Elim
|
|
CoreLogic
|
|
Net income/(loss) from continuing operations
|
|
|
$
|
24,242
|
|
|
$
|
61,621
|
|
$
|
(63,328
|
)
|
|
$
|
—
|
|
$
|
22,535
|
|
|
Income taxes
|
|
|
|
—
|
|
|
|
—
|
|
|
20,784
|
|
|
|
—
|
|
|
20,784
|
|
|
Depreciation and amortization
|
|
|
|
26,176
|
|
|
|
16,402
|
|
|
5,916
|
|
|
|
—
|
|
|
48,494
|
|
|
Interest expense, net
|
|
|
|
152
|
|
|
|
73
|
|
|
18,858
|
|
|
|
—
|
|
|
19,083
|
|
|
Share-based compensation
|
|
|
|
1,588
|
|
|
|
1,896
|
|
|
6,291
|
|
|
|
|
|
9,775
|
|
|
Non-operating (gains)/losses
|
|
|
|
(1,685
|
)
|
|
|
—
|
|
|
331
|
|
|
|
—
|
|
|
(1,354
|
)
|
|
Efficiency investments
|
|
|
|
1,435
|
|
|
|
—
|
|
|
5,168
|
|
|
|
—
|
|
|
6,603
|
|
|
Transaction costs
|
|
|
|
1,922
|
|
|
|
—
|
|
|
211
|
|
|
|
—
|
|
|
2,133
|
|
|
Amortization of acquired intangibles included in equity in losses of
affiliates
|
|
|
|
233
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
233
|
|
|
Adjusted EBITDA
|
|
|
$
|
54,063
|
|
|
$
|
79,992
|
|
$
|
(5,769
|
)
|
|
$
|
—
|
|
$
|
128,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2017
|
|
(in thousands)
|
|
|
PIRM
|
|
UWS
|
|
Corporate
|
|
Elim
|
|
CoreLogic
|
|
Net income/(loss) from continuing operations
|
|
|
$
|
12,733
|
|
|
$
|
71,512
|
|
$
|
(53,417
|
)
|
|
$
|
—
|
|
$
|
30,828
|
|
|
Income taxes
|
|
|
|
—
|
|
|
|
—
|
|
|
11,709
|
|
|
|
—
|
|
|
11,709
|
|
|
Depreciation and amortization
|
|
|
|
25,489
|
|
|
|
14,615
|
|
|
5,222
|
|
|
|
—
|
|
|
45,326
|
|
|
Interest expense, net
|
|
|
|
417
|
|
|
|
65
|
|
|
15,811
|
|
|
|
—
|
|
|
16,293
|
|
|
Share-based compensation
|
|
|
|
1,694
|
|
|
|
2,107
|
|
|
4,817
|
|
|
|
—
|
|
|
8,618
|
|
|
Non-operating losses
|
|
|
|
16,500
|
|
|
|
2,393
|
|
|
4,632
|
|
|
|
—
|
|
|
23,525
|
|
|
Efficiency investments
|
|
|
|
—
|
|
|
|
—
|
|
|
1,069
|
|
|
|
—
|
|
|
1,069
|
|
|
Transaction costs
|
|
|
|
—
|
|
|
|
—
|
|
|
1,025
|
|
|
|
—
|
|
|
1,025
|
|
|
Amortization of acquired intangibles included in equity in losses of
affiliates
|
|
|
|
156
|
|
|
|
117
|
|
|
—
|
|
|
|
—
|
|
|
273
|
|
|
Adjusted EBITDA
|
|
|
$
|
56,989
|
|
|
$
|
90,809
|
|
$
|
(9,132
|
)
|
|
$
|
—
|
|
$
|
138,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORELOGIC, INC.
|
|
RECONCILIATION OF ADJUSTED EPS
|
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30,
|
|
(diluted income per share)
|
|
|
|
2018
|
|
|
|
2017
|
|
|
Net income from continuing operations
|
|
|
$
|
0.27
|
|
|
$
|
0.36
|
|
|
Share-based compensation
|
|
|
|
0.12
|
|
|
|
0.10
|
|
|
Non-operating (gains)/losses
|
|
|
|
(0.02
|
)
|
|
|
0.28
|
|
|
Efficiency investments
|
|
|
|
0.08
|
|
|
|
0.01
|
|
|
Transaction costs
|
|
|
|
0.03
|
|
|
|
0.01
|
|
|
Depreciation and amortization of acquired software and intangibles
|
|
|
|
0.24
|
|
|
|
0.21
|
|
|
Income tax effect on adjustments
|
|
|
|
—
|
|
|
|
(0.25
|
)
|
|
Adjusted EPS
|
|
|
$
|
0.72
|
|
|
$
|
0.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORELOGIC, INC.
|
|
RECONCILIATION TO FREE CASH FLOW
|
|
UNAUDITED
|
|
|
|
|
|
(in thousands)
|
|
For the Twelve Months Ended
September 30, 2018
|
|
Net cash provided by operating activities - continuing operations
|
|
$
|
363,553
|
|
|
Purchases of property and equipment
|
|
|
(52,994
|
)
|
|
Purchases of capitalized data and other intangible assets
|
|
|
(34,259
|
)
|
|
Free cash flow
|
|
$
|
276,300
|
|
|
|
|
|
|
|
|
