|
COSTAR
GROUP, INC.
|
|
(Exact
name of registrant as specified in its
charter)
|
|
Delaware
|
0-24531
|
52-2091509
|
|
(State
or other jurisdiction of
incorporation)
|
(Commission
File
Number)
|
(IRS
Employer Identification
No.)
|
|
2 Bethesda Metro
Center, Bethesda, Maryland
|
20814
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Not
Applicable
|
|
(Former
name or former address, if changed since last
report.)
|
|
COSTAR
GROUP, INC.
|
|
|
By:
|
|
|
Date:
April 21, 2010
|
/s/
Brian J.
Radecki
|
|
Name:
Brian J. Radecki
|
|
|
Title: Chief
Financial Officer
|
|
|
Exhibit
99.1
|
CoStar
Group, Inc. Press Release Dated April 21,
2010.
|
![]() |
NEWS
|
|
|
Contacts:
|
||
|
Investors/Analysts:
Brian
J. Radecki
Chief
Financial Officer
(301)
664-9132
bradecki@costar.com
Media:
Vikki
Kayne
Senior
Director, Media Relations
(301)
280-3858
vkayne@costar.com
|
|
Year
2009-2010 Quarterly Results - Unaudited
|
||||||||||||||||||||
|
(in
millions, except per share data)
|
||||||||||||||||||||
|
2009
|
2010
|
|||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | ||||||||||||||||
|
Revenues
|
$ | 51.4 | $ | 50.1 | $ | 53.6 | $ | 54.6 | $ | 55.1 | ||||||||||
|
EBITDA
|
14.4 | 11.6 | 10.6 | 9.9 | 8.8 | |||||||||||||||
|
Net
income
|
6.1 | 4.6 | 4.3 | 3.6 | 2.9 | |||||||||||||||
|
Net
income per share - diluted
|
0.31 | 0.24 | 0.22 | 0.18 | 0.14 | |||||||||||||||
|
Weighted
average outstanding shares - diluted
|
19.6 | 19.6 | 20.1 | 20.4 | 20.6 | |||||||||||||||
|
Reconciliation
of Forward-Looking Guidance, Net Income to Non-GAAP Net
Income
|
||||||||
|
(in
thousands, except per share data)
|
||||||||
|
Guidance
Range
|
||||||||
|
For
the Twelve Months
|
||||||||
|
Ended
December 31, 2010
|
||||||||
|
Low
|
High
|
|||||||
|
Net
income
|
$ | 12,100 | $ | 13,200 | ||||
|
Income
tax expense, net
|
8,067 | 10,371 | ||||||
|
Income
before income taxes
|
20,167 | 23,571 | ||||||
|
Purchase
amortization and other related costs
|
3,750 | 4,000 | ||||||
|
Stock-based
compensation expense
|
7,500 | 8,500 | ||||||
|
Acquisition
related costs
|
- | - | ||||||
|
Restructuring
and related costs
|
1,500 | 1,750 | ||||||
| Headquarters acquisition and transition related costs | 3,000 | 3,500 | ||||||
|
Settlements
and Impairments
|
- | - | ||||||
|
Non-GAAP
Income before income taxes
|
35,917 | 41,321 | ||||||
|
Assumed
rate for income tax expense, net *
|
40 | % | 40 | % | ||||
|
Assumed
provision for income tax expense, net
|
(14,367 | ) | (16,528 | ) | ||||
|
Non-GAAP
Net Income
|
$ | 21,550 | $ | 24,793 | ||||
|
Net
Income per share - diluted
|
$ | 0.60 | $ | 0.65 | ||||
|
Non-GAAP
Net Income per share - diluted
|
$ | 1.06 | $ | 1.22 | ||||
|
Weighted
average outstanding shares - diluted
|
20,300 | 20,300 | ||||||
|
* A
40% tax rate is assumed in order to approximate the Company's long-term
effective corporate tax rate.
|
||||||||
|
CoStar
Group, Inc.
|
||||||||
|
Condensed
Consolidated Statements of Operations-Unaudited
|
||||||||
|
(in
thousands, except per share data)
|
||||||||
|
For
the Three Months
|
||||||||
|
Ended
March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
$ | 55,093 | $ | 51,370 | ||||
|
Cost
of revenues
|
21,200 | 16,894 | ||||||
|
Gross
margin
|
33,893 | 34,476 | ||||||
|
Operating
expenses:
|
||||||||
|
Selling
and marketing
|
12,629 | 9,161 | ||||||
|
Software
development
|
4,197 | 3,178 | ||||||
|
General
and administrative
|
11,275 | 10,450 | ||||||
|
Purchase
amortization
|
690 | 946 | ||||||
| 28,791 | 23,735 | |||||||
|
Income
from operations
|
5,102 | 10,741 | ||||||
|
Interest
and other income, net
|
238 | 442 | ||||||
|
Income
before income taxes
|
5,340 | 11,183 | ||||||
|
Income
tax expense, net
|
2,451 | 5,077 | ||||||
|
Net
income
|
$ | 2,889 | $ | 6,106 | ||||
|
Net
income per share - basic
|
$ | 0.14 | $ | 0.31 | ||||
|
Net
income per share - diluted
|
$ | 0.14 | $ | 0.31 | ||||
|
Weighted
average outstanding shares - basic
|
20,249 | 19,468 | ||||||
|
Weighted
average outstanding shares - diluted
|
20,602 | 19,562 | ||||||
|
Reconciliation
of Non-GAAP Financial Measures-Unaudited
|
||||||||
|
(in
thousands, except per share data)
|
||||||||
|
Reconciliation
of Net Income to Non-GAAP Net Income
|
||||||||
|
For
the Three Months
|
||||||||
|
Ended
March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net
income
|
$ | 2,889 | $ | 6,106 | ||||
|
Income
tax expense, net
|
2,451 | 5,077 | ||||||
|
Income
before income taxes
|
5,340 | 11,183 | ||||||
|
Purchase
amortization and other related costs
|
1,190 | 1,425 | ||||||
|
Stock-based
compensation expense
|
2,007 | 1,587 | ||||||
|
Acquisition
related costs
|
- | - | ||||||
|
Restructuring
and related costs
|
- | - | ||||||
|
Headquarters
acquisition and transition related costs *
|
199 | - | ||||||
|
Settlements
and Impairments
|
- | - | ||||||
|
Non-GAAP
Income before income taxes
|
8,736 | 14,195 | ||||||
|
Assumed
rate for income tax expense, net **
|
40 | % | 40 | % | ||||
|
Assumed
provision for income tax expense, net
|
(3,494 | ) | (5,678 | ) | ||||
|
Non-GAAP
Net Income
|
$ | 5,242 | $ | 8,517 | ||||
|
Net
Income per share - diluted
|
$ | 0.14 | $ | 0.31 | ||||
|
Non-GAAP
Net Income per share - diluted
|
$ | 0.25 | $ | 0.44 | ||||
|
Weighted
average outstanding shares - diluted
|
20,602 | 19,562 | ||||||
|
*
Includes building depreciation of approximately $184,000.
|
||||||||
|
**
A 40% 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
|
||||||||
|
For
the Three Months
|
||||||||
|
Ended
March 31,
|
||||||||
| 2010 | 2009 | |||||||
|
Net
income
|
$ | 2,889 | $ | 6,106 | ||||
|
Purchase
amortization in cost of revenues
|
500 | 479 | ||||||
|
Purchase
amortization in operating expenses
|
690 | 946 | ||||||
|
Depreciation
and other amortization
|
2,458 | 2,251 | ||||||
|
Interest
income, net
|
(238 | ) | (442 | ) | ||||
|
Income
tax expense, net
|
2,451 | 5,077 | ||||||
|
EBITDA
|
$ | 8,750 | $ | 14,417 | ||||
|
Stock-based
compensation expense
|
2,007 | 1,587 | ||||||
|
Acquisition
related costs
|
- | - | ||||||
|
Restructuring
and related costs
|
- | - | ||||||
|
Headquarters
acquisition and transition related costs ***
|
15 | - | ||||||
|
Settlements
and Impairments
|
- | - | ||||||
|
Adjusted
EBITDA
|
$ | 10,772 | $ | 16,004 | ||||
|
***
Does not include building depreciation of approximately
$184,000.
|
||||||||
|
CoStar
Group, Inc.
|
||||||||
|
Condensed
Consolidated Balance Sheets
|
||||||||
|
(in
thousands)
|
||||||||
|
March
31,
|
December
31,
|
|||||||
|
2010
|
2009
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
and cash equivalents
|
$ | 170,206 | $ | 205,786 | ||||
|
Short-term
investments
|
18,700 | 20,188 | ||||||
|
Accounts
receivable, net
|
12,746 | 12,855 | ||||||
|
Deferred
income taxes
|
3,279 | 3,450 | ||||||
|
Prepaid
and other current assets
|
7,649 | 5,128 | ||||||
|
Total
current assets
|
212,580 | 247,407 | ||||||
|
Long-term
investments
|
29,549 | 29,724 | ||||||
|
Deferred
income taxes
|
2,350 | 1,978 | ||||||
|
Fixed
assets, net
|
60,684 | 19,162 | ||||||
|
Goodwill
|
78,975 | 80,321 | ||||||
|
Intangible
and other assets, net
|
21,607 | 23,390 | ||||||
|
Deposits
and other assets
|
2,119 | 2,597 | ||||||
|
Total
assets
|
$ | 407,864 | $ | 404,579 | ||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current
liabilities:
|
||||||||
|
Accounts
payable and accrued expenses
|
$ | 26,894 | $ | 28,907 | ||||
|
Deferred
revenue
|
16,766 | 14,840 | ||||||
|
Total
current liabilities
|
43,660 | 43,747 | ||||||
|
Income
taxes payable
|
1,845 | 1,826 | ||||||
|
Stockholders'
equity
|
362,359 | 359,006 | ||||||
|
Total
liabilities and stockholders' equity
|
$ | 407,864 | $ | 404,579 | ||||
|
CoStar
Group, Inc.
|
||||||||
|
Results
of Segments-Unaudited
|
||||||||
|
(in
thousands)
|
||||||||
|
For
the Three Months
|
||||||||
|
Ended
March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
||||||||
|
United
States
|
$ | 50,617 | $ | 47,132 | ||||
|
International
|
||||||||
|
External
customers
|
4,476 | 4,238 | ||||||
|
Intersegment
revenue *
|
332 | - | ||||||
|
Total
international revenue
|
4,808 | 4,238 | ||||||
|
Intersegment
eliminations
|
(332 | ) | - | |||||
|
Total
Revenues
|
$ | 55,093 | $ | 51,370 | ||||
|
EBITDA
|
||||||||
|
United
States
|
$ | 9,412 | $ | 14,586 | ||||
|
International
**
|
(662 | ) | (169 | ) | ||||
|
Total
EBITDA
|
$ | 8,750 | $ | 14,417 | ||||
|
*
Intersegment revenue is attributable to services performed by Property and
Portfolio Research Ltd., a wholly owned subsidiary of PPR, for
PPR. Intersegment revenue is recorded at what the Company believes
approximates fair value. U.S. EBITDA includes a corresponding cost
for the services performed by Property and Portfolio Research Ltd. for
PPR.
|
||||||||
|
**
International EBITDA includes a corporate allocation of approximately
$200,000 and $100,000 for the three months ended March 31, 2010 and 2009,
respectively.
|
||||||||
|
Reconciliation
of Non-GAAP Financial Measures with 2009-2010 Quarterly Results -
Unaudited
|
||||||||||||||||||||
|
(in
millions)
|
||||||||||||||||||||
|
2009
|
2010
|
|||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | ||||||||||||||||
|
Net
income
|
$ | 6.1 | $ | 4.6 | $ | 4.3 | $ | 3.6 | $ | 2.9 | ||||||||||
|
Purchase
amortization
|
1.4 | 1.2 | 1.5 | 1.6 | 1.2 | |||||||||||||||
|
Depreciation
and other amortization
|
2.2 | 2.2 | 2.1 | 2.3 | 2.4 | |||||||||||||||
|
Interest
income, net
|
(0.4 | ) | (0.3 | ) | (0.2 | ) | (0.2 | ) | (0.2 | ) | ||||||||||
|
Income
tax expense, net
|
5.1 | 3.9 | 2.9 | 2.6 | 2.5 | |||||||||||||||
|
EBITDA
|
$ | 14.4 | $ | 11.6 | $ | 10.6 | $ | 9.9 | $ | 8.8 | ||||||||||