WASHINGTON, April 26, 2017 (GLOBE NEWSWIRE) -- CoStar Group, Inc. (NASDAQ:CSGP), the leading provider of commercial real estate
information, analytics and online marketplaces, announced today that revenue for the quarter ended March 31, 2017 was $227 million,
an increase of 13% over revenue of $200 million in the first quarter of 2016. Company-wide net bookings were $35 million in the
first quarter of 2017, an increase of 14% year-over-year versus the first quarter of 2016 and up 18% from the fourth quarter of
2016.
“We had an exceptionally strong first quarter of 2017 as our investments in our sales force, marketing campaigns, technology
enhancements and research improvements combined to deliver outstanding sales and revenue results,” said Andrew C. Florance, Founder
and Chief Executive Officer of CoStar Group. “We generated our best sales quarter in our history with Company-wide net bookings of
$35 million. Our quarterly sequential revenue growth rate accelerated to 3.8% in the first quarter of 2017 compared to 2.6% in the
fourth quarter of 2016.”
Florance continued, “We are really hitting our stride in multifamily. Multifamily revenue grew 22% year-over-year. The first
quarter of 2017 was our second best multifamily sales quarter as our newly revamped and vastly improved sales team continues
the momentum from last fall. Our March cancellation rate was the lowest it has been since we entered the multifamily space
demonstrating the effects of our continued emphasis on client service. According to comScore, visits and unique visitor traffic in
March reached all-time highs for Apartments.com and our multifamily network as we continue to expand our lead over the
competition."
| Year 2016-2017 Quarterly Results -
Unaudited |
| (in millions, except per share data) |
| |
2016 |
|
2017 |
| |
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
| |
|
|
|
|
|
|
| Revenues |
$ |
200 |
|
$ |
207 |
|
$ |
213 |
|
$ |
218 |
|
|
$ |
227 |
|
| Net income |
17 |
|
16 |
|
23 |
|
30 |
|
|
22 |
|
| Net income per share - diluted |
0.52 |
|
0.48 |
|
0.72 |
|
0.91 |
|
|
0.68 |
|
| Weighted average outstanding shares - diluted |
32.4 |
|
32.4 |
|
32.4 |
|
32.5 |
|
|
32.6 |
|
| |
|
|
|
|
|
|
| EBITDA |
48 |
|
46 |
|
58 |
|
64 |
|
|
55 |
|
| Adjusted EBITDA |
58 |
|
56 |
|
67 |
|
75 |
|
|
64 |
|
| Non-GAAP net income |
31 |
|
29 |
|
36 |
|
42 |
|
|
34 |
|
| Non-GAAP net income per share - diluted |
0.95 |
|
0.91 |
|
1.11 |
|
1.29 |
|
|
1.05 |
|
CoStar Suite revenue for the first quarter of 2017 of $110 million increased 13% versus the first quarter of 2016. Revenue by
services can be found within the tables included in this release.
Net income for the first quarter of 2017 increased 32% to $22 million or $0.68 per diluted share compared to net income of $17
million in the first quarter of 2016. EBITDA in the first quarter of 2017 was $55 million compared to $48 million in the first
quarter of 2016.
Non-GAAP net income (defined below) for the quarter ended March 31, 2017 was $34 million or $1.05 per diluted share.
Adjusted EBITDA (which excludes stock-based compensation and other items as defined below) was $64 million for the first
quarter of 2017 versus $58 million in the first quarter of 2016, which is an increase of 11% year-over-year.
On April 10, 2017, the Company entered into a definitive agreement to purchase LandWatch.com from DataSphere Technologies, Inc.
LandWatch is an online leader in rural properties and land for sale, including hunting land, timberland, farms and ranches.
The acquisition of LandWatch is expected to nearly double the scale of the Company’s existing Land marketplace business in
terms of revenue, leads, and SEO footprint. CoStar currently owns and operates multiple land-for-sale sites, including
LandsofAmerica.com, LandandFarm.com and the Land.com domain.
“Rural land is a multi-trillion dollar real estate asset class in the United States,” said Florance. “The acquisition of
LandWatch solidifies our position as the number one online network of marketplaces for rural real estate.”
As of March 31, 2017, the Company had approximately $582 million in cash, cash equivalents and long-term investments, while
short- and long-term debt outstanding, net of debt issuance costs, totaled approximately $304 million.
2017 Outlook
“As a result of outstanding first quarter sales and strong revenue growth, we are raising our full year 2017 earnings and revenue
guidance,” stated Scott Wheeler, Chief Financial Officer of CoStar Group.
The Company expects revenue to be in a range of approximately $945 million to $955 million for the full year of 2017, increasing
the midpoint by $10 million from the prior outlook. The full year revenue guidance range includes a pro-rata estimate of $5
million resulting from the pending acquisition of LandWatch, which is expected to close in May 2017. For the second quarter
of 2017, the Company expects revenue of approximately $233 million to $235 million.
For the full year of 2017, the Company expects non-GAAP net income per diluted share (defined below) in a range of approximately
$4.30 to $4.40. The LandWatch acquisition is expected to be slightly accretive in 2017, contributing approximately $0.02 in
non-GAAP net income per diluted share. For the second quarter of 2017, the Company expects non-GAAP net income per diluted share of
approximately $0.58 to $0.64 which includes the highest seasonal advertising investments to coincide with the summer apartment
rental season.
The preceding forward-looking statements reflect CoStar Group’s expectations as of April 26, 2017, including forward-looking
non-GAAP financial measures on a consolidated basis. We are not able to forecast with certainty whether or when certain events,
such as acquisition-related costs, the exact amounts or timing of investments, transition, restructuring, settlements or
impairments will occur in any given quarter. Given the risk factors, uncertainties and assumptions discussed above, actual results
may differ materially. Other than in publicly available statements, the Company does not intend to update its forward-looking
statements until its next quarterly results announcement.
Reconciliation of EBITDA, adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share and all of the
disclosed non-GAAP financial measures to their GAAP basis results are shown in detail below, along with definitions for those
terms. A reconciliation of forward-looking non-GAAP guidance to the most directly comparable GAAP measure, net income, can be found
within the tables included in this release.
Non-GAAP Financial Measures
For information regarding the purpose for which management uses the non-GAAP financial measures disclosed in this release and why
management believes they provide useful information to investors regarding the Company’s financial condition and results of
operations, please refer to the Company’s latest periodic report.
EBITDA is a non-GAAP financial measure that represents GAAP net income attributable to CoStar Group before (i) interest income
(expense), (ii) provision for income taxes, and (iii) depreciation and amortization.
Adjusted EBITDA is a non-GAAP financial measure that represents EBITDA before (i) stock-based compensation expense, (ii)
acquisition and integration related costs, (iii) restructuring charges and related costs, and (iv) settlements and impairments
incurred outside the Company’s normal business operations.
Non-GAAP net income is a non-GAAP financial measure that represents GAAP net income attributable to CoStar Group before (i)
purchase amortization and other related costs, (ii) stock-based compensation expense, (iii) acquisition and integration related
costs, (iv) purchase accounting adjustments, (v) restructuring charges and related costs, and (vi) settlements and impairments.
From this figure, we then subtract an assumed provision for income taxes to arrive at non-GAAP net income. The company assumes a
38% tax rate in order to approximate our long-term effective corporate tax rate.
Non-GAAP net income per diluted share (also referred to as non-GAAP EPS) is a non-GAAP financial measure that represents
non-GAAP net income divided by the number of diluted shares outstanding for the period. For periods with GAAP net losses and
non-GAAP net income, the weighted-average outstanding shares used to calculate non-GAAP net income per share includes potentially
dilutive securities that were excluded from the calculation of GAAP net income per share as the effect was anti-dilutive.
Earnings Conference Call
Management will conduct a conference call at 11:00 AM EDT on Thursday, April 27, 2017 to discuss earnings results for the first
quarter of 2017 and the Company’s outlook. The audio portion of the conference call will be broadcast live over the Internet at
www.costargroup.com/investors/events. To join the conference call by telephone, please dial
(800) 230-1085 (from the United States and Canada) or (612) 288-0337 (from all other countries) and refer to conference code
421923. An audio recording of the conference call will be available for replay approximately one hour after the call's completion
and will remain available for a period of time following the call. To access the recorded conference call, please dial (800)
475-6701 (from the U.S. and Canada) or (320) 365-3844 (from all other countries) using access code 421923. The webcast replay will
also be available in the Investors section of CoStar Group's website for a period of time following the call.
| CoStar Group, Inc. |
| Condensed Consolidated Statements of
Operations - Unaudited |
| (in thousands, except per share data) |
| |
|
|
|
|
| |
|
Three Months Ended
March 31, |
| |
|
2017 |
|
2016 |
| |
|
|
|
|
| |
|
|
|
|
| Revenues |
|
$ |
226,553 |
|
|
$ |
199,739 |
|
| Cost of revenues |
|
51,346 |
|
|
42,900 |
|
| Gross margin |
|
175,207 |
|
|
156,839 |
|
| |
|
|
|
|
| Operating expenses: |
|
|
|
|
| Selling and marketing |
|
76,402 |
|
|
75,204 |
|
| Software development |
|
22,374 |
|
|
17,635 |
|
| General and administrative |
|
33,995 |
|
|
27,476 |
|
| Customer base amortization |
|
4,774 |
|
|
6,223 |
|
| |
|
137,545 |
|
|
126,538 |
|
| |
|
|
|
|
| Income from operations |
|
37,662 |
|
|
30,301 |
|
| Interest and other income |
|
429 |
|
|
84 |
|
| Interest and other expense |
|
(2,686 |
) |
|
(2,509 |
) |
| Income before income taxes |
|
35,405 |
|
|
27,876 |
|
| Income tax expense |
|
13,275 |
|
|
11,155 |
|
| Net income |
|
$ |
22,130 |
|
|
$ |
16,721 |
|
| |
|
|
|
|
| Net income per share - basic |
|
$ |
0.69 |
|
|
$ |
0.52 |
|
| Net income per share - diluted |
|
$ |
0.68 |
|
|
$ |
0.52 |
|
| |
|
|
|
|
| Weighted average outstanding shares - basic |
|
32,276 |
|
|
32,085 |
|
| Weighted average outstanding shares - diluted |
|
32,563 |
|
|
32,382 |
|
| CoStar Group, Inc. |
| Reconciliation of Non-GAAP Financial Measures
- Unaudited |
| (in thousands, except per share data) |
| |
|
|
|
|
| Reconciliation of Net Income to Non-GAAP Net
Income |
| |
|
Three Months Ended
March 31, |
| |
|
2017 |
|
2016 |
| |
|
|
|
|
| Net income |
|
$ |
22,130 |
|
|
$ |
16,721 |
|
| Income tax expense |
|
13,275 |
|
|
11,155 |
|
| Income before income taxes |
|
35,405 |
|
|
27,876 |
|
| Amortization of acquired intangible assets and other related costs |
|
10,893 |
|
|
11,919 |
|
| Stock-based compensation expense |
|
9,357 |
|
|
8,331 |
|
| Acquisition and integration related costs |
|
362 |
|
|
1,447 |
|
| Settlements and impairments |
|
(760 |
) |
|
— |
|
| Non-GAAP income before income taxes |
|
55,257 |
|
|
49,573 |
|
| Assumed rate for income tax expense * |
|
38 |
% |
|
38 |
% |
| Assumed provision for income tax expense |
|
(20,998 |
) |
|
(18,838 |
) |
| Non-GAAP net income |
|
$ |
34,259 |
|
|
$ |
30,735 |
|
| |
|
|
|
|
| Net income per share - diluted |
|
$ |
0.68 |
|
|
$ |
0.52 |
|
| Non-GAAP net income per share - diluted |
|
$ |
1.05 |
|
|
$ |
0.95 |
|
| |
|
|
|
|
| Weighted average outstanding shares - basic |
|
32,276 |
|
|
32,085 |
|
| Weighted average outstanding shares - diluted |
|
32,563 |
|
|
32,382 |
|
| |
|
|
|
|
| * A 38% tax rate is assumed in order to approximate the Company's
long-term effective corporate tax rate. |
| |
|
|
|
|
| Reconciliation of Net Income to EBITDA and Adjusted
EBITDA |
| |
|
Three Months Ended
March 31, |
| |
|
2017 |
|
2016 |
| |
|
|
|
|
| Net income |
|
$ |
22,130 |
|
|
$ |
16,721 |
|
| Amortization of acquired intangible assets in cost of revenues |
|
6,119 |
|
|
5,696 |
|
| Amortization of acquired intangible assets in operating expenses |
|
4,774 |
|
|
6,223 |
|
| Depreciation and other amortization |
|
6,405 |
|
|
5,602 |
|
| Interest and other income |
|
(429 |
) |
|
(84 |
) |
| Interest and other expense |
|
2,686 |
|
|
2,509 |
|
| Income tax expense |
|
13,275 |
|
|
11,155 |
|
| EBITDA |
|
$ |
54,960 |
|
|
$ |
47,822 |
|
| Stock-based compensation expense |
|
9,357 |
|
|
8,331 |
|
| Acquisition and integration related costs |
|
362 |
|
|
1,447 |
|
| Settlements and impairments |
|
(760 |
) |
|
— |
|
| Adjusted EBITDA |
|
$ |
63,919 |
|
|
$ |
57,600 |
|
| CoStar Group, Inc. |
| Condensed Consolidated Balance Sheets -
Unaudited |
| (in thousands) |
| |
|
|
|
|
| |
|
March 31,
2017 |
|
December 31,
2016 |
| |
|
(Unaudited) |
|
|
| ASSETS |
|
|
|
|
| Current assets: |
|
|
|
|
| Cash and cash equivalents |
|
$ |
572,472 |
|
|
$ |
567,223 |
|
| Accounts receivable, net |
|
49,557 |
|
|
48,537 |
|
| Income tax receivable |
|
129 |
|
|
129 |
|
| Prepaid expenses and other current assets |
|
12,005 |
|
|
11,602 |
|
| Total current assets |
|
634,163 |
|
|
627,491 |
|
| |
|
|
|
|
| Long-term investments |
|
9,952 |
|
|
9,952 |
|
| Deferred income taxes, net |
|
8,479 |
|
|
7,273 |
|
| Property and equipment, net |
|
85,504 |
|
|
87,568 |
|
| Goodwill |
|
1,263,484 |
|
|
1,254,866 |
|
| Intangible assets, net |
|
191,472 |
|
|
195,965 |
|
| Deposits and other assets |
|
2,101 |
|
|
1,948 |
|
| Total assets |
|
$ |
2,195,155 |
|
|
$ |
2,185,063 |
|
| |
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
| Current liabilities: |
|
|
|
|
| Accounts payable and accrued expenses |
|
$ |
95,153 |
|
|
$ |
83,916 |
|
| Current portion of long-term debt |
|
6,961 |
|
|
31,866 |
|
| Deferred revenue |
|
41,977 |
|
|
39,164 |
|
| Total current liabilities |
|
144,091 |
|
|
154,946 |
|
| |
|
|
|
|
| Long-term debt, less current portion |
|
297,150 |
|
|
306,473 |
|
| Deferred gain on sale of building |
|
18,084 |
|
|
18,715 |
|
| Deferred rent |
|
31,800 |
|
|
31,589 |
|
| Deferred income taxes, net |
|
19,521 |
|
|
18,386 |
|
| Income taxes payable |
|
747 |
|
|
741 |
|
| |
|
|
|
|
| Stockholders' equity |
|
1,683,762 |
|
|
1,654,213 |
|
| Total liabilities and stockholders' equity |
|
$ |
2,195,155 |
|
|
$ |
2,185,063 |
|
| CoStar Group, Inc. |
| Results of Segments - Unaudited |
| (in thousands) |
| |
|
|
|
| |
Three Months Ended
March 31, |
| |
2017 |
|
2016 |
| Revenues |
|
|
|
| North America |
$ |
219,341 |
|
|
$ |
193,261 |
|
| International |
|
|
|
| External customers |
7,212 |
|
|
6,478 |
|
| Intersegment revenue * |
11 |
|
|
11 |
|
| Total International revenue |
7,223 |
|
|
6,489 |
|
| Intersegment eliminations |
(11 |
) |
|
(11 |
) |
| Total revenues |
$ |
226,553 |
|
|
$ |
199,739 |
|
| |
|
|
|
| EBITDA |
|
|
|
| North America |
$ |
54,433 |
|
|
$ |
46,864 |
|
| International |
527 |
|
|
958 |
|
| Total EBITDA |
$ |
54,960 |
|
|
$ |
47,822 |
|
| |
|
|
|
| *Intersegment revenue recorded was attributable to services performed
for the Company's wholly owned subsidiary, CoStar Portfolio Strategy by Grecam S.A.S. (“Grecam”), a wholly owned subsidiary of
CoStar Limited, the Company’s wholly owned U.K. holding company. Intersegment revenue is recorded at an amount the Company
believes approximates fair value. North America EBITDA includes a corresponding cost for the services performed by
Grecam. |
| CoStar Group, Inc. |
| Revenues by Services - Unaudited |
| (in thousands) |
| |
|
|
|
|
| |
|
Three Months Ended
March 31, |
| |
|
2017 |
|
2016 |
| |
|
|
|
|
| Information and analytics |
|
|
|
|
| CoStar Suite |
|
$ |
109,979 |
|
|
$ |
97,634 |
|
| Information services |
|
18,336 |
|
|
19,425 |
|
| Online marketplaces |
|
|
|
|
| Multifamily |
|
63,991 |
|
|
52,238 |
|
| Commercial property and land |
|
34,247 |
|
|
30,442 |
|
| Total revenues |
|
$ |
226,553 |
|
|
$ |
199,739 |
|
| CoStar Group, Inc. |
| Reconciliation of Non-GAAP Financial Measures
with 2016-2017 Quarterly Results - Unaudited |
| (in millions, except per share data) |
| |
|
|
|
|
|
|
|
| Reconciliation of Net Income to Non-GAAP Net
Income |
| |
|
|
|
|
|
|
|
| |
|
2016 |
|
2017 |
| |
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
| |
|
|
|
|
|
|
|
| Net income |
|
$ |
16.7 |
|
$ |
15.6 |
|
$ |
23.2 |
|
$ |
29.6 |
|
|
$ |
22.1 |
|
| Income tax expense |
|
11.2 |
|
10.2 |
|
14.2 |
|
16.0 |
|
|
13.3 |
|
| Income before income taxes |
|
27.9 |
|
25.8 |
|
37.4 |
|
45.5 |
|
|
35.4 |
|
| Amortization of acquired intangible assets |
|
11.9 |
|
11.5 |
|
11.3 |
|
10.8 |
|
|
10.9 |
|
| Stock-based compensation expense |
|
8.3 |
|
9.3 |
|
9.3 |
|
9.4 |
|
|
9.4 |
|
| Acquisition and integration related costs |
|
1.5 |
|
0.8 |
|
— |
|
— |
|
|
0.4 |
|
| Restructuring and related costs |
|
— |
|
— |
|
0.1 |
|
1.8 |
|
|
— |
|
| Settlements and impairments |
|
— |
|
— |
|
— |
|
— |
|
|
(0.8 |
) |
| Non-GAAP income before income taxes |
|
49.6 |
|
47.5 |
|
58.1 |
|
67.5 |
|
|
55.3 |
|
| Assumed rate for income tax expense* |
|
38 |
% |
38 |
% |
38 |
% |
38 |
% |
|
38 |
% |
| Assumed provision for income tax expense |
|
(18.9 |
) |
(18.0 |
) |
(22.1 |
) |
(25.6 |
) |
|
(21.0 |
) |
| Non-GAAP net income |
|
$ |
30.7 |
|
$ |
29.4 |
|
$ |
36.0 |
|
$ |
41.8 |
|
|
$ |
34.3 |
|
| |
|
|
|
|
|
|
|
| Non-GAAP net income per share - diluted |
|
$ |
0.95 |
|
$ |
0.91 |
|
$ |
1.11 |
|
$ |
1.29 |
|
|
$ |
1.05 |
|
| |
|
|
|
|
|
|
|
| Weighted average outstanding shares - basic |
|
32.1 |
|
32.2 |
|
32.2 |
|
32.2 |
|
|
32.3 |
|
| Weighted average outstanding shares - diluted |
|
32.4 |
|
32.4 |
|
32.4 |
|
32.5 |
|
|
32.6 |
|
| |
|
|
|
|
|
|
|
| * A 38% tax rate is assumed in order to approximate the Company's
long-term effective corporate tax rate. |
| |
| Reconciliation of Net Income to EBITDA and Adjusted
EBITDA |
| |
|
|
|
|
|
|
|
| |
|
2016 |
|
2017 |
| |
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
| |
|
|
|
|
|
|
|
| Net income |
|
$ |
16.7 |
|
$ |
15.6 |
|
$ |
23.2 |
|
$ |
29.6 |
|
|
$ |
22.1 |
|
| Amortization of acquired intangible assets |
|
11.9 |
|
11.5 |
|
11.3 |
|
10.8 |
|
|
10.9 |
|
| Depreciation and other amortization |
|
5.6 |
|
5.9 |
|
6.8 |
|
6.3 |
|
|
6.4 |
|
| Interest and other income |
|
(0.1 |
) |
(0.2 |
) |
(0.3 |
) |
(1.2 |
) |
|
(0.4 |
) |
| Interest and other expense |
|
2.5 |
|
2.5 |
|
2.5 |
|
2.6 |
|
|
2.7 |
|
| Income tax expense |
|
11.2 |
|
10.2 |
|
14.2 |
|
15.9 |
|
|
13.3 |
|
| EBITDA |
|
$ |
47.8 |
|
$ |
45.6 |
|
$ |
57.7 |
|
$ |
64.0 |
|
|
$ |
55.0 |
|
| Stock-based compensation expense |
|
8.3 |
|
9.3 |
|
9.3 |
|
9.4 |
|
|
9.4 |
|
| Acquisition and integration related costs |
|
1.5 |
|
0.8 |
|
— |
|
— |
|
|
0.4 |
|
| Restructuring and related costs |
|
— |
|
— |
|
0.1 |
|
1.8 |
|
|
— |
|
| Settlements and impairments |
|
— |
|
— |
|
— |
|
— |
|
|
(0.8 |
) |
| Adjusted EBITDA |
|
$ |
57.6 |
|
$ |
55.7 |
|
$ |
67.1 |
|
$ |
75.2 |
|
|
$ |
63.9 |
|
| CoStar Group, Inc. |
| Reconciliation of Forward-Looking Guidance -
Unaudited |
| (in thousands, except per share data) |
| |
|
|
|
|
|
|
|
| Reconciliation of Forward-Looking Guidance, Net Income to
Non-GAAP Net Income |
| |
Guidance Range |
|
Guidance Range |
| |
For the Three Months |
|
For the Twelve Months |
| |
Ended June 30, 2017 |
|
Ended December 31, 2017 |
| |
Low |
|
High |
|
Low |
|
High |
| |
|
|
|
|
|
|
|
| Net income |
$ |
4,900 |
|
|
$ |
7,700 |
|
|
$ |
91,500 |
|
|
$ |
96,300 |
|
| Income tax expense |
3,000 |
|
|
4,700 |
|
|
56,000 |
|
|
59,100 |
|
| Income before income taxes |
7,900 |
|
|
12,400 |
|
|
147,500 |
|
|
155,400 |
|
| Amortization of acquired intangible assets |
10,900 |
|
|
10,900 |
|
|
36,000 |
|
|
36,000 |
|
| Stock-based compensation expense |
11,000 |
|
|
10,000 |
|
|
42,000 |
|
|
40,000 |
|
| Acquisition and integration related costs |
1,000 |
|
|
500 |
|
|
2,000 |
|
|
1,500 |
|
| Restructuring and related costs |
— |
|
|
— |
|
|
— |
|
|
— |
|
| Settlements and impairments |
— |
|
|
— |
|
|
(800 |
) |
|
(800 |
) |
| Non-GAAP income before income taxes |
30,800 |
|
|
33,800 |
|
|
226,700 |
|
|
232,100 |
|
| Assumed rate for income tax expense* |
38 |
% |
|
38 |
% |
|
38 |
% |
|
38 |
% |
| Assumed provision for income tax expense |
(11,700 |
) |
|
(12,800 |
) |
|
(86,100 |
) |
|
(88,200 |
) |
| Non-GAAP net income |
$ |
19,100 |
|
|
$ |
21,000 |
|
|
$ |
140,600 |
|
|
$ |
143,900 |
|
| |
|
|
|
|
|
|
|
| Net income per share - diluted |
$ |
0.15 |
|
|
$ |
0.24 |
|
|
$ |
2.80 |
|
|
$ |
2.94 |
|
| Non-GAAP net income per share - diluted |
$ |
0.58 |
|
|
$ |
0.64 |
|
|
$ |
4.30 |
|
|
$ |
4.40 |
|
| |
|
|
|
|
|
|
|
| Weighted average outstanding shares - diluted |
32,700 |
|
|
32,700 |
|
|
32,700 |
|
|
32,700 |
|
| |
|
|
|
|
|
|
|
| * A 38% tax rate is assumed in order to approximate the Company's
long-term effective corporate tax rate. |
| |
|
|
|
|
|
|
|
| Reconciliation of Forward-Looking Guidance, Net Income to
Adjusted EBITDA |
|
| |
|
|
|
| |
Guidance Range |
|
Guidance Range |
| |
For the Three Months |
|
For the Twelve Months |
| |
Ended June 30, 2017 |
|
Ended December 31, 2017 |
| |
Low |
|
High |
|
Low |
|
High |
| Net income |
$ |
4,900 |
|
|
$ |
7,700 |
|
|
$ |
91,500 |
|
|
$ |
96,300 |
|
| Amortization of acquired intangible assets |
10,900 |
|
|
10,900 |
|
|
36,000 |
|
|
36,000 |
|
| Depreciation and other amortization |
6,600 |
|
|
6,600 |
|
|
27,500 |
|
|
27,500 |
|
| Interest and other expense, net |
2,600 |
|
|
2,600 |
|
|
10,400 |
|
|
10,400 |
|
| Income tax expense |
3,000 |
|
|
4,700 |
|
|
56,000 |
|
|
59,100 |
|
| Stock-based compensation expense |
11,000 |
|
|
10,000 |
|
|
42,000 |
|
|
40,000 |
|
| Acquisition and integration related costs |
1,000 |
|
|
500 |
|
|
2,000 |
|
|
1,500 |
|
| Restructuring and related costs |
— |
|
|
— |
|
|
— |
|
|
— |
|
| Settlements and impairments |
— |
|
|
— |
|
|
(800 |
) |
|
(800 |
) |
| Adjusted EBITDA |
$ |
40,000 |
|
|
$ |
43,000 |
|
|
$ |
264,600 |
|
|
$ |
270,000 |
|
About CoStar Group, Inc.
CoStar Group, Inc. (NASDAQ:CSGP) is the leading provider of commercial real estate information, analytics and online
marketplaces. Founded in 1987, CoStar conducts expansive, ongoing research to produce and maintain the largest and most
comprehensive database of commercial real estate information. Our suite of online services enables clients to analyze, interpret
and gain unmatched insight on commercial property values, market conditions and current availabilities. LoopNet is the most heavily
trafficked commercial real estate marketplace online with nearly 11 million registered members. Apartments.com,
ApartmentFinder.com, ApartmentHomeLiving.com, Westside Rentals and Apartamentos.com form the premier online apartment resource for
renters seeking great apartment homes and provide property managers and owners a proven platform for marketing their properties.
Through an exclusive partnership with Move, a subsidiary of News Corporation, Apartments.com is the exclusive provider of apartment
community listings across Move’s family of websites, which include realtor.com®, doorsteps.com and move.com. CoStar Group’s
websites attracted an average of over 33 million unique monthly visitors in aggregate in the first quarter of 2017. Headquartered
in Washington, DC, CoStar maintains offices throughout the U.S. and in Europe and Canada with a staff of approximately 3,200
worldwide, including the industry’s largest professional research organization. For more information, visit www.costargroup.com.
This news release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of
1995. Such statements include, but are not limited to, statements about CoStar Group's financial expectations, the Company's plans,
objectives, expectations and intentions and other statements including words such as “hope,” "anticipate," "may," "believe,"
"expect," "intend," "will," "should," "plan," "estimate," "predict," "continue" and "potential" or the negative of these terms or
other comparable terminology. Such statements are based upon the current beliefs and expectations of management of CoStar Group and
are subject to significant risks and uncertainties. Actual results may differ materially from the results anticipated in the
forward-looking statements. The following factors, among others, could cause or contribute to such differences: the risk that
the trends stated or implied by this release cannot or will not be sustained at the current pace, including trends related to
sales, bookings, cancellation rates, revenue, earnings, unique visitors, and total visits; the risk that the Company is unable to
sustain current revenue and earnings growth rates or increase them; the risk that the acquisition of LandWatch does not close when
and as expected; the risk that the acquisition of LandWatch does not produce the expected results, including doubling the scale of
the Company’s existing Land marketplace business in terms of revenue, leads and SEO footprint; the risk that the LandWatch business
cannot be combined successfully or in a timely and cost-efficient manner; the risk that business disruption relating to the
LandWatch acquisition may be greater than expected; the risk that synergies and expected operating efficiencies from the
acquisition of LandWatch may not be as expected, may not be fully realized, may take longer to realize than expected or may not
drive revenue and earnings growth; the risk that the combination and integration of LandWatch will disrupt CoStar's operations or
result in the loss of consumers, property owners or key employees; the risk that revenues for the second quarter and full year 2017
will not be as stated in this press release; the risk that net income for the second quarter and full year 2017 will not be as
stated in this press release; the risk that non-GAAP net income and non-GAAP net income per diluted share for the second quarter
and full year 2017 will not be as stated in this press release; the risk that the LandWatch acquisition is not accretive in 2017 as
stated in this release; the risk that adjusted EBITDA for the second quarter and full year 2017 will not be as stated in this press
release; the risk that costs actually incurred in connection with the Xceligent litigation differ from estimates included within
the Company’s forecast, which differences may be material; and the risk that the impact of the acquisition of LandWatch on the
Company’s outlook differs from expectations. Additional factors that could cause results to differ materially from those
anticipated in the forward-looking statements can be found in CoStar’s Annual Report on Form 10-K for the year ended
December 31, 2016, which is filed with the SEC, including in the “Risk Factors” section of that filing, and the Company’s
other filings with the SEC available at the SEC’s website (www.sec.gov). CoStar assumes no obligation to update or revise any forward-looking statements,
whether as a result of new information, future events or otherwise.
All Contacts Scott Wheeler Chief Financial Officer (202) 336-6920 swheeler@costar.com Richard Simonelli Vice President, Investor Relations (202) 346-6394 rsimonelli@costar.com
