CoreLogic Reports First Quarter 2014 Financial Results
| PR Newswire Association LLC |
"
"Our financial results were in line with our expectations in the first quarter. Importantly, we continued to take aggressive actions to transform
First Quarter Financial Highlights
First quarter revenues totaled
Operating income from continuing operations totaled
First quarter net loss from continuing operations totaled
Adjusted EBITDA totaled
Cost Reduction Programs
During the fourth quarter of 2013,
Liquidity and Capital Resources
At
Total debt as of
Free cash flow (FCF) for the twelve months ended
2014 Financial Guidance (Continuing Operations)
The Company reaffirms its previously-issued guidance for 2014 revenue, adjusted EBITDA and adjusted EPS.
Teleconference/Webcast
Additional detail on the Company's first 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
About
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, including plans to transform to a higher-growth, higher-margin company through enhancements to its business operations, 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 2014 financial guidance; mortgage and housing market trends, including mortgage origination and mortgage delinquency volumes; the anticipated benefits of the acquisitions of MSB, DQ, and Bank of America's flood and tax processing operations to the Company's financial results; and our plans to continue to return capital to shareholders through our share repurchase program, including the expected number of shares expected to be repurchased. 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,
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
(Additional Financial Data Follow)
|
CONSOLIDATED INCOME STATEMENTS UNAUDITED |
|||||||
|
For the Three Months Ended |
|||||||
|
|
|||||||
|
(in thousands, except per share amounts) |
2014 |
2013 |
|||||
|
Operating revenues |
$ |
310,417 |
$ |
331,301 |
|||
|
Cost of services (excluding depreciation and amortization shown below) |
177,381 |
167,629 |
|||||
|
Selling, general and administrative expenses |
89,944 |
82,196 |
|||||
|
Depreciation and amortization |
29,439 |
34,141 |
|||||
|
Total operating expenses |
296,764 |
283,966 |
|||||
|
Operating income |
13,653 |
47,335 |
|||||
|
Interest expense: |
|||||||
|
Interest income |
1,171 |
724 |
|||||
|
Interest expense |
16,828 |
12,375 |
|||||
|
Total interest expense, net |
(15,657) |
(11,651) |
|||||
|
(Loss)/gain on investments and other, net |
(4,351) |
1,339 |
|||||
|
(Loss)/income from continuing operations before equity in earnings of affiliates and income taxes |
(6,355) |
37,023 |
|||||
|
(Benefit)/provision for income taxes |
(362) |
14,222 |
|||||
|
(Loss)/income from continuing operations before equity in earnings of affiliates |
(5,993) |
22,801 |
|||||
|
Equity in earnings of affiliates, net of tax |
2,382 |
8,788 |
|||||
|
Net (loss)/income from continuing operations |
(3,611) |
31,589 |
|||||
|
Income from discontinued operations, net of tax |
1,083 |
3,697 |
|||||
|
Loss from sale of discontinued operations, net of tax |
— |
(1,744) |
|||||
|
Net (loss)/income |
(2,528) |
33,542 |
|||||
|
Less: Net income/(loss) attributable to noncontrolling interests |
264 |
(26) |
|||||
|
Net (loss)/income attributable to |
$ |
(2,792) |
$ |
33,568 |
|||
|
Amounts attributable to |
|||||||
|
Net (loss)/income from continuing operations |
$ |
(3,875) |
$ |
31,615 |
|||
|
Income from discontinued operations, net of tax |
1,083 |
3,697 |
|||||
|
Loss from sale of discontinued operations, net of tax |
— |
(1,744) |
|||||
|
Net (loss)/income attributable to |
<p class="prnews_p">$ |
(2,792) |
$ |
33,568 |
|||
|
Basic (loss)/income per share: |
|||||||
|
Net (loss)/income from continuing operations |
$ |
(0.04) |
$ |
0.33 |
|||
|
Income from discontinued operations, net of tax |
0.01 |
0.04 |
|||||
|
Loss from sale of discontinued operations, net of tax |
— |
(0.02) |
|||||
|
Net (loss)/income attributable to |
$ |
(0.03) |
$ |
0.35 |
|||
|
Diluted (loss)/income per share: |
|||||||
|
Net (loss)/income from continuing operations |
$ |
(0.04) |
$ |
0.32 |
|||
|
Income from discontinued operations, net of tax |
0.01 |
0.04 |
|||||
|
Loss from sale of discontinued operations, net of tax |
— |
(0.02) |
|||||
|
Net (loss)/income attributable to |
$ |
(0.03) |
$ |
0.34 |
|||
|
Weighted-average common shares outstanding: |
|||||||
|
Basic |
91,433 |
97,113 |
|||||
|
Diluted |
91,433 |
99,056 |
|||||
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.
|
CONSOLIDATED BALANCE SHEETS UNAUDITED |
|||||||
|
(in thousands, except par value) |
|
|
|||||
|
Assets |
2014 |
2013 |
|||||
|
Cash and cash equivalents |
$ |
122,906 |
$ |
134,741 |
|||
|
Marketable securities |
22,334 |
22,220 |
|||||
|
Accounts receivable (less allowance for doubtful accounts of |
194,024 |
196,282 |
|||||
|
Prepaid expenses and other current assets |
49,864 |
50,674 |
|||||
|
Income tax receivable |
19,977 |
13,516 |
|||||
|
Deferred income tax assets, current |
89,041 |
86,158 |
|||||
|
Assets of discontinued operations |
134,315 |
138,023 |
|||||
|
Total current assets |
632,461 |
641,614 |
|||||
|
Property and equipment, net |
375,175 |
195,645 |
|||||
|
Goodwill, net |
1,765,932 |
1,390,674 |
|||||
|
Other intangible assets, net |
305,935 |
175,808 |
|||||
|
Capitalized data and database costs, net |
338,983 |
330,188 |
|||||
|
Investment in affiliates, net |
112,885 |
95,343 |
|||||
|
Restricted cash |
12,630 |
12,050 |
|||||
|
Other assets |
176,017 |
162,033 |
|||||
|
Total assets |
$ |
3,720,018 |
$ |
3,003,355 |
|||
|
Liabilities and Equity |
|||||||
|
Current liabilities: |
|||||||
|
Accounts payable and accrued expenses |
$ |
158,368 |
$ |
154,526 |
|||
|
Accrued salaries and benefits |
72,549 |
101,715 |
|||||
|
Deferred revenue, current |
253,888 |
||||||
|
Current portion of long-term debt |
43,874 |
28,154 |
|||||
|
Liabilities of discontinued operations |
29,419 |
30,309 |
|||||
|
Total current liabilities |
558,098 |
538,027 |
|||||
|
Long-term debt, net of current |
1,480,675 |
811,776 |
|||||
|
Deferred revenue, net of current |
363,852 |
377,086 |
|||||
|
Deferred income tax liabilities, long term |
100,105 |
74,308 |
|||||
|
Other liabilities |
162,656 |
147,583 |
|||||
|
Total liabilities |
2,665,386 |
1,948,780 |
|||||
|
Redeemable noncontrolling interests |
10,439 |
10,202 |
|||||
|
Equity: |
|||||||
|
|
|||||||
|
Preferred stock, |
— |
— |
|||||
|
Common stock, |
1 |
1 |
|||||
|
Additional paid-in capital |
661,762 |
672,165 |
|||||
|
Retained earnings |
423,030 |
425,796 |
|||||
|
Accumulated other comprehensive loss |
(40,600) |
(53,589) |
|||||
|
Total equity |
1,044,193 |
1,044,373 |
|||||
|
Total liabilities and equity |
$ |
3,720,018 |
$ |
3,003,355 |
|||
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.
|
CONSOLIDATED STATEMENT OF CASH FLOWS UNAUDITED |
|||||||
|
For the Three Months Ended |
|||||||
|
|
|||||||
|
(in thousands) |
2014 |
2013 |
|||||
|
Cash flows from operating activities: |
|||||||
|
Net (loss)/income |
$ |
(2,528) |
$ |
33,542 |
|||
|
Less: Income from discontinued operations, net of tax |
1,083 |
3,697 |
|||||
|
Less: (Loss)/gain from sale of discontinued operations, net of tax |
— |
(1,744) |
|||||
|
Net (loss)/income from continuing operations |
(3,611) |
31,589 |
|||||
|
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: |
|||||||
|
Depreciation and amortization |
29,439 |
34,141 |
|||||
|
Provision for bad debt and claim losses</span> |
3,688 |
4,928 |
|||||
|
Share-based compensation |
7,924 |
8,103 |
|||||
|
Excess tax benefit related to stock options |
(5,942) |
(2,321) |
|||||
|
Equity in earnings of affiliates, net of taxes |
(2,382) |
(8,788) |
|||||
|
Loss on early extinguishment of debt |
593 |
— |
|||||
|
Deferred income tax |
44 |
3,342 |
|||||
|
Loss/(gain) on investments and other, net |
4,351 |
(1,339) |
|||||
|
Change in operating assets and liabilities, net of acquisitions: |
|||||||
|
Accounts receivable |
13,252 |
(6,262) |
|||||
|
Prepaid expenses and other current assets |
2,913 |
4,027 |
|||||
|
Accounts payable and accrued expenses |
(31,044) |
(22,181) |
|||||
|
Deferred revenue |
(9,537) |
15,572 |
|||||
|
Income taxes |
(7,856) |
26,138 |
|||||
|
Dividends received from investments in affiliates |
4,258 |
11,236 |
|||||
|
Other assets and other liabilities |
6,581 |
(16,113) |
|||||
|
Net cash provided by operating activities - continuing operations |
12,671 |
82,072 |
|||||
|
Net cash provided by operating activities - discontinued operations |
3,982 |
9,003 |
|||||
|
Total cash provided by operating activities |
$ |
16,653 |
$ |
91,075 |
|||
|
Cash flows from investing activities: |
|||||||
|
Purchases of capitalized data and other intangible assets |
$ |
(7,185) |
$ |
(9,489) |
|||
|
Purchases of property and equipment |
(13,427) |
(18,050) |
|||||
|
Cash paid for acquisitions, net of cash acquired |
(665,758) |
(7,027) |
|||||
|
Purchases of investments |
— |
(2,351) |
|||||
|
Cash received from sale of discontinued operations |
— |
2,263 |
|||||
|
Change in restricted cash |
(580) |
(40) |
|||||
|
Net cash used in investing activities - continuing operations |
(686,950) |
(34,694) |
|||||
|
Net cash used in investing activities - discontinued operations |
(6) |
(87) |
|||||
|
Total cash used in investing activities |
$ |
(686,956) |
$ |
(34,781) |
|||
|
Cash flows from financing activities: |
|||||||
|
Proceeds from long-term debt |
$ |
689,641 |
$ |
— |
|||
|
Debt issuance costs |
(14,042) |
— |
|||||
|
Repayment of long-term debt |
(5,154) |
(4,400) |
|||||
|
Proceeds from issuance of stock related to stock options and employee benefit plans |
2,730 |
4,621 |
|||||
|
Minimum tax withholding paid on behalf of employees for restricted stock units |
(14,314) |
(6,437) |
|||||
|
Shares repurchased and retired |
(6,850) |
(75,676) |
|||||
|
Excess tax benefit related to stock options |
5,942 |
2,321 |
|||||
|
Net cash provided by/(used in) financing activities - continuing operations |
657,953 |
(79,571) |
|||||
|
Net cash provided by financing activities - discontinued operations |
— |
— |
|||||
|
Total cash provided by/(used in) financing activities |
$ |
657,953 |
$ |
(79,571) |
|||
|
Effect of exchange rate on cash |
482 |
(26) |
|||||
|
Net decrease in cash and cash equivalents |
(11,868) |
(23,303) |
|||||
|
Cash and cash equivalents at beginning of period |
134,741 |
151,986 |
|||||
|
Less: Change in cash and cash equivalents - discontinued operations |
3,976 |
8,916 |
|||||
|
Plus: Cash swept from discontinued operations |
4,009 |
8,866 |
|||||
|
Cash and cash equivalents at end of period |
$ |
122,906 |
$ |
128,633 |
|||
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.
|
RECONCILIATION OF ADJUSTED EBITDA |
|||||||||||||||
|
For the three months ended |
|||||||||||||||
|
(in thousands) |
D&A |
TPS</b> |
Corporate |
Elim |
|
||||||||||
|
Income from continuing operations before equity in earnings of affiliates and income taxes |
$ |
16,650 |
$ |
23,596 |
$ |
(46,601) |
$ |
— |
$ |
(6,355) |
|||||
|
Pretax equity in earnings |
(13) |
3,976 |
(104) |
— |
3,859 |
||||||||||
|
Depreciation & amortization |
20,537 |
5,968 |
2,934 |
— |
29,439 |
||||||||||
|
Total interest expense |
23 |
134 |
15,500 |
— |
15,657 |
||||||||||
|
Stock-based compensation |
1,801 |
1,339 |
4,784 |
— |
7,924 |
||||||||||
|
Non-operating investment (gains)/losses |
— |
— |
4,137 |
— |
4,137 |
||||||||||
|
Efficiency investments |
— |
— |
780 |
— |
780 |
||||||||||
|
Transaction costs |
— |
— |
8,532 |
— |
8,532 |
||||||||||
|
Adjusted EBITDA |
$ |
38,998 |
$ |
35,013 |
$ |
(10,038) |
$ |
— |
$ |
63,973 |
|||||
|
For the three months ended |
|||||||||||||||
|
(in thousands) |
D&A |
TPS |
Corporate |
Elim |
|
||||||||||
|
Income from continuing operations before equity in earnings of affiliates and income taxes |
$ |
25,410 |
$ |
49,725 |
$ |
(38,112) |
— |
$ |
37,023 |
||||||
|
Pretax equity in earnings |
637 |
13,447 |
145 |
— |
14,229 |
||||||||||
|
Depreciation & amortization |
19,519 |
6,703 |
7,919 |
— |
34,141 |
||||||||||
|
<span class="prnews_span">Total interest expense |
(157) |
130 |
11,678 |
— |
11,651 |
||||||||||
|
Stock-based compensation |
1,183 |
1,716 |
5,204 |
— |
8,103 |
||||||||||
|
Efficiency investments |
— |
— |
915 |
— |
915 |
||||||||||
|
Adjusted EBITDA |
$ |
46,592 |
$ |
71,721 |
$ |
(12,251) |
$ |
— |
$ |
106,062 |
|||||
| </td> | |||||||||||||||
|
RECONCILIATION OF ADJUSTED DILUTED EPS |
|||||||||||||||
|
For the three months ended |
|||||||||||||||
|
(in thousands, except per share amounts) |
D&A |
TPS |
Corporate |
Elim |
|
||||||||||
|
Income from continuing operations before equity in earnings of affiliates and income taxes |
$ |
16,650 |
$ |
23,596 |
$ |
(46,601) |
$ |
— |
$ |
(6,355) |
|||||
|
Pretax equity in earnings |
(13) |
3,976 |
(104) |
— |
3,859 |
||||||||||
|
Stock-based compensation |
1,801 |
1,339 |
4,784 |
— |
7,924 |
||||||||||
|
Non-operating investment (gains)/losses |
— |
— |
4,137 |
— |
4,137 |
||||||||||
|
Efficiency investments |
— |
— |
780 |
— |
780 |
||||||||||
|
Interest expense adjustments |
— |
— |
130 |
— |
130 |
||||||||||
|
Amortization of acquired intangibles |
5,007 |
2,601 |
— |
— |
7,608 |
||||||||||
|
Transaction costs |
— |
— |
8,532 |
— |
8,532 |
||||||||||
|
Adjusted pretax income from continuing operations |
$ |
23,445 |
$ |
31,512 |
$ |
(28,342) |
$ |
— |
$ |
26,615 |
|||||
|
Tax provision (38% rate) |
10,114 |
||||||||||||||
|
Less: Net loss attributable to noncontrolling interests |
264 |
||||||||||||||
|
Adjusted net income attributable to |
$ |
16,237 |
|||||||||||||
|
Weighted average diluted common shares outstanding |
93,409 |
||||||||||||||
|
Adjusted diluted EPS |
$ |
0.17 |
|||||||||||||
|
For the three months ended |
|||||||||||||||
|
(in thousands, except per share amounts) |
D&A |
TPS |
Corporate |
Elim |
|
||||||||||
|
Income from continuing operations before equity in earnings of affiliates and income taxes |
$ |
25,410 |
$ |
49,725 |
$ |
(38,112) |
$ |
— |
$ |
37,023 |
|||||
|
Pretax equity in earnings |
637 |
13,447 |
145 |
— |
14,229 |
||||||||||
|
Stock-based compensation |
1,183 |
1,716 |
5,204 |
— |
8,103 |
||||||||||
|
Efficiency investments |
— |
— |
915 |
— |
915 |
||||||||||
|
Accelerated depreciation on TTI |
— |
— |
4,375 |
— |
4,375 |
||||||||||
|
Amortization of acquired intangibles |
4,931 |
3,476 |
— |
— |
8,407 |
||||||||||
|
Adjusted pretax income from continuing operations |
$ |
32,161 |
$ |
68,364 |
$ |
(27,473) |
$ |
— |
$ |
73,052 |
|||||
|
Tax provision (40% rate) |
29,221 |
||||||||||||||
|
Less: Net income attributable to noncontrolling interests |
(26) |
||||||||||||||
|
Adjusted net income attributable to |
$ |
43,857 |
|||||||||||||
|
Weighted average diluted common shares outstanding |
99,056 |
||||||||||||||
|
Adjusted diluted EPS |
$ |
0.44 |
|||||||||||||
|
RECONCILIATION |
||||
|
Twelve Months Ended |
||||
|
Net cash provided by operating activities - continuing operations |
$ |
233,012 |
||
|
Purchases of capitalized data and other intangible assets |
(35,537) |
|||
|
Purchases of property and equipment |
(64,117) |
|||
|
Free |
$ |
133,358 |
||
Logo - http://photos.prnewswire.com/prnh/20140403/MM96310LOGO
SOURCE
| Wordcount: | 3803 |


ProfNet Experts Available on Financial Planning, Small Businesses, More
Advisor News
- How advisors can help frugal retirees finally enjoy their savings
- Wealth planning vs. estate planning: Honoring your client’s wishes
- What to discuss during the first retirement planning meeting
- Inflation, competing priorities and uncertainty erode retirement security
- As health premiums rise, 1 in 8 workers cut retirement savings
More Advisor NewsAnnuity News
- Jackson Announces New Annuity Offering for AARP Members
- National Life Group expands annuity portfolio
- AM Best to Join Life/Annuity Insurance-Focused Panel Discussion at Capitol Forum Event
- USAA Earns No. 1 Ranking in JD Power Individual Annuity Study for the Third Consecutive Year
- How flexible annuities fit today’s retirement portfolios
More Annuity NewsHealth/Employee Benefits News
- Anthem Blue Cross and Blue Shield Announces Agreement with Brokers Holding Group to Expand Reach in Georgia’s Small and Mid-Markets
- New Findings from Bar Ilan University Describe Advances in Mental Health Diseases and Conditions (Did Nationwide Mental Health Insurance Reform In Israel Increase Access To Community-based Care? a Population-based Retrospective Cohort Study): Mental Health Diseases and Conditions
- The closing argument for Republicans
- NYC public hospitals brace for coverage crisis as federal Medicaid work requirements loom
- MDHS announces open enrollment assistance for eligible families through SHIP
More Health/Employee Benefits NewsLife Insurance News
- Corebridge Financial Announces Third Quarter 2026 Results
- MassMutual announces record $3.3 billion policyowner dividend for 2027
- Protective Completes Acquisition of Obsidian, Establishing Specialty Property and Casualty Business Line
- Jackson Announces New Annuity Offering for AARP Members
- Open Enrollment Starts November 1: Tampa Broker Ryan Michalek Urges Families and the Self-Employed to Check 2027 Costs Before They Auto-Renew
More Life Insurance News