(Exact name of registrant as specified in its charter) |
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) | |||||||||
Not Applicable |
(Former name or former address, if changed since last report.) |
Title of each class | Trading Symbol | Name of each exchange on which registered |
Exhibit No. | Description |
CoStar Group, Inc. Press Release Dated April 28, 2020 | |
104 | The cover page from this Current Report on Form 8-K, formatted as Inline XBRL. |
COSTAR GROUP, INC. | ||
By: | ||
Date: | April 28, 2020 | /s/ Scott T. Wheeler |
Name: Scott T. Wheeler | ||
Title: Chief Financial Officer | ||

Year 2019-2020 Quarterly Results - Unaudited | ||||||
(in millions, except per share data) | ||||||
2019 | 2020 | |||||
Q1 | Q2 | Q3 | Q4 | Q1 | ||
Revenues | $328 | $344 | $353 | $375 | $392 | |
Net income | 85 | 63 | 79 | 88 | 73 | |
Net income per share - diluted | 2.33 | 1.73 | 2.15 | 2.39 | 1.98 | |
Weighted average outstanding shares - diluted | 36.6 | 36.6 | 36.7 | 36.7 | 36.8 | |
EBITDA | 113 | 94 | 113 | 125 | 100 | |
Adjusted EBITDA | 125 | 110 | 129 | 142 | 124 | |
Non-GAAP net income | 92 | 82 | 96 | 103 | 90 | |
Non-GAAP net income per share - diluted | 2.53 | 2.23 | 2.61 | 2.82 | 2.44 | |
CoStar Group, Inc. | ||||||||
Condensed Consolidated Statements of Operations - Unaudited | ||||||||
(in thousands, except per share data) | ||||||||
Three Months Ended March 31, | ||||||||
2020 | 2019 | |||||||
Revenues | $ | 391,847 | $ | 328,425 | ||||
Cost of revenues | 78,909 | 71,153 | ||||||
Gross profit | 312,938 | 257,272 | ||||||
Operating expenses: | ||||||||
Selling and marketing (excluding customer base amortization) | 125,107 | 88,094 | ||||||
Software development | 41,610 | 27,928 | ||||||
General and administrative | 58,873 | 40,076 | ||||||
Customer base amortization | 11,484 | 7,682 | ||||||
237,074 | 163,780 | |||||||
Income from operations | 75,864 | 93,492 | ||||||
Interest and other income | 4,518 | 4,945 | ||||||
Interest and other expense | (2,026 | ) | (732 | ) | ||||
Income before income taxes | 78,356 | 97,705 | ||||||
Income tax expense | 5,563 | 12,536 | ||||||
Net income | $ | 72,793 | $ | 85,169 | ||||
Net income per share - basic | $ | 2.00 | $ | 2.35 | ||||
Net income per share - diluted | $ | 1.98 | $ | 2.33 | ||||
Weighted average outstanding shares - basic | 36,471 | 36,237 | ||||||
Weighted average outstanding shares - diluted | 36,776 | 36,567 | ||||||
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, | ||||||||
2020 | 2019 | |||||||
Net income | $ | 72,793 | $ | 85,169 | ||||
Income tax expense | 5,563 | 12,536 | ||||||
Income before income taxes | 78,356 | 97,705 | ||||||
Amortization of acquired intangible assets | 17,489 | 13,195 | ||||||
Stock-based compensation expense | 15,180 | 12,029 | ||||||
Acquisition and integration related costs | 8,713 | 249 | ||||||
Restructuring and related costs | — | 68 | ||||||
Non-GAAP income before income taxes | 119,738 | 123,246 | ||||||
Assumed rate for income tax expense * | 25 | % | 25 | % | ||||
Assumed provision for income tax expense | (29,935 | ) | (30,812 | ) | ||||
Non-GAAP net income | $ | 89,804 | $ | 92,434 | ||||
Net income per share - diluted | $ | 1.98 | $ | 2.33 | ||||
Non-GAAP net income per share - diluted | $ | 2.44 | $ | 2.53 | ||||
Weighted average outstanding shares - basic | 36,471 | 36,237 | ||||||
Weighted average outstanding shares - diluted | 36,776 | 36,567 | ||||||
* A 25% tax rate is assumed for 2020 and 2019, which approximates our statutory corporate tax rate. | ||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA | ||||||||
Three Months Ended March 31, | ||||||||
2020 | 2019 | |||||||
Net income | $ | 72,793 | $ | 85,169 | ||||
Amortization of acquired intangible assets in cost of revenues | 6,005 | 5,513 | ||||||
Amortization of acquired intangible assets in operating expenses | 11,484 | 7,682 | ||||||
Depreciation and other amortization | 6,767 | 6,464 | ||||||
Interest and other income | (4,518 | ) | (4,945 | ) | ||||
Interest and other expense | 2,026 | 732 | ||||||
Income tax expense | 5,563 | 12,536 | ||||||
EBITDA | $ | 100,120 | $ | 113,151 | ||||
Stock-based compensation expense | 15,180 | 12,029 | ||||||
Acquisition and integration related costs | 8,713 | 249 | ||||||
Restructuring and related costs | — | 68 | ||||||
Adjusted EBITDA | $ | 124,013 | $ | 125,497 | ||||
CoStar Group, Inc. | ||||||||
Condensed Consolidated Balance Sheets - Unaudited | ||||||||
(in thousands) | ||||||||
March 31, 2020 | December 31, 2019 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash, cash equivalents and restricted cash | $ | 1,927,923 | $ | 1,070,731 | ||||
Accounts receivable | 120,559 | 96,788 | ||||||
Less: Allowance for credit losses | (8,311 | ) | (4,548 | ) | ||||
Accounts receivable, net | 112,248 | 92,240 | ||||||
Prepaid expenses and other current assets | 30,219 | 36,194 | ||||||
Total current assets | 2,070,390 | 1,199,165 | ||||||
Long-term investments | — | 10,070 | ||||||
Deferred income taxes, net | 4,762 | 5,408 | ||||||
Property and equipment, net | 106,409 | 107,529 | ||||||
Lease right-of-use assets | 112,811 | 115,084 | ||||||
Goodwill | 1,873,987 | 1,882,020 | ||||||
Intangible assets, net | 400,689 | 421,196 | ||||||
Deferred commission costs, net | 91,000 | 89,374 | ||||||
Deposits and other assets | 9,743 | 9,232 | ||||||
Income tax receivable | 14,806 | 14,908 | ||||||
Total assets | $ | 4,684,597 | $ | 3,853,986 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 22,486 | $ | 7,640 | ||||
Accrued wages and commissions | 49,302 | 53,087 | ||||||
Accrued expenses | 40,310 | 38,680 | ||||||
Income taxes payable | 12,183 | 10,705 | ||||||
Lease liabilities | 27,681 | 29,670 | ||||||
Deferred revenue | 84,717 | 67,274 | ||||||
Total current liabilities | 236,679 | 207,056 | ||||||
Long-term debt | 745,000 | — | ||||||
Deferred income taxes, net | 88,799 | 87,096 | ||||||
Income taxes payable | 20,611 | 20,521 | ||||||
Lease and other long-term liabilities | 130,697 | 133,720 | ||||||
Total liabilities | $ | 1,221,786 | $ | 448,393 | ||||
Total stockholders’ equity | 3,462,811 | 3,405,593 | ||||||
Total liabilities and stockholders’ equity | $ | 4,684,597 | $ | 3,853,986 | ||||
CoStar Group, Inc. | |||||||
Condensed Consolidated Statements of Cash Flows - Unaudited | |||||||
(in thousands) | |||||||
Three Months Ended March 31, | |||||||
2020 | 2019 | ||||||
Operating activities: | |||||||
Net income | $ | 72,793 | $ | 85,169 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 24,256 | 19,659 | |||||
Amortization of deferred commissions costs | 14,747 | 12,407 | |||||
Amortization of debt issuance costs | 292 | 219 | |||||
Realized loss on investments | 541 | — | |||||
Non-cash lease expense | 6,261 | 5,197 | |||||
Stock-based compensation expense | 15,180 | 12,029 | |||||
Deferred income taxes, net | 2,825 | 3,702 | |||||
Credit loss expense | 6,183 | 2,185 | |||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | (26,613 | ) | (5,835 | ) | |||
Income taxes payable | 1,624 | 8,311 | |||||
Prepaid expenses and other current assets | 1,838 | 206 | |||||
Deferred commissions | (16,523 | ) | (13,729 | ) | |||
Other assets | 1,215 | (59 | ) | ||||
Accounts payable and other liabilities | 15,564 | 15,068 | |||||
Lease liabilities | (6,967 | ) | (4,743 | ) | |||
Deferred revenue | 18,248 | 8,708 | |||||
Net cash provided by operating activities | 131,464 | 148,494 | |||||
Investing activities: | |||||||
Proceeds from sale and settlement of investments | 10,259 | — | |||||
Purchases of property and equipment and other assets | (7,133 | ) | (9,429 | ) | |||
Cash paid for acquisitions, net of cash acquired | (432 | ) | — | ||||
Net cash provided by (used in) investing activities | 2,694 | (9,429 | ) | ||||
Financing activities: | |||||||
Proceeds from long-term debt | 745,000 | — | |||||
Repurchase of restricted stock to satisfy tax withholding obligations | (30,144 | ) | (18,679 | ) | |||
Proceeds from exercise of stock options and employee stock purchase plan | 10,295 | 12,061 | |||||
Net cash provided by (used in) financing activities | 725,151 | (6,618 | ) | ||||
Effect of foreign currency exchange rates on cash and cash equivalents | (2,117 | ) | (46 | ) | |||
Net increase in cash, cash equivalents and restricted cash | 857,192 | 132,401 | |||||
Cash, cash equivalents and restricted cash at the beginning of period | 1,070,731 | 1,100,416 | |||||
Cash, cash equivalents and restricted cash at the end of period | $ | 1,927,923 | $ | 1,232,817 | |||
CoStar Group, Inc. | |||||||||||||||||||||||
Disaggregated Revenues - Unaudited | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||
North America | International | Total | North America | International | Total | ||||||||||||||||||
Information and analytics | |||||||||||||||||||||||
CoStar Suite | $ | 157,335 | $ | 7,621 | $ | 164,956 | $ | 140,973 | $ | 6,728 | $ | 147,701 | |||||||||||
Information services | 25,690 | 6,692 | 32,382 | 16,591 | 2,259 | 18,850 | |||||||||||||||||
Online marketplaces | |||||||||||||||||||||||
Multifamily | 137,460 | — | 137,460 | 114,268 | — | 114,268 | |||||||||||||||||
Commercial property and land | 56,962 | 87 | 57,049 | 47,405 | 201 | 47,606 | |||||||||||||||||
Total revenues | $ | 377,447 | $ | 14,400 | $ | 391,847 | $ | 319,237 | $ | 9,188 | $ | 328,425 | |||||||||||
CoStar Group, Inc. | |||||||
Results of Segments - Unaudited | |||||||
(in thousands) | |||||||
Three Months Ended March 31, | |||||||
2020 | 2019 | ||||||
EBITDA | |||||||
North America | $ | 102,413 | $ | 115,268 | |||
International | (2,293 | ) | (2,117 | ) | |||
Total EBITDA | $ | 100,120 | $ | 113,151 | |||
CoStar Group, Inc. | |||||||
Reconciliation of Non-GAAP Financial Measures with 2019-2020 Quarterly Results - Unaudited | |||||||
(in millions, except per share data) | |||||||
Reconciliation of Net Income to Non-GAAP Net Income | |||||||
2019 | 2020 | ||||||
Q1 | Q2 | Q3 | Q4 | Q1 | |||
Net income | $85.2 | $63.2 | $78.6 | $87.9 | $72.8 | ||
Income tax expense | 12.5 | 16.8 | 20.3 | 26.4 | 5.6 | ||
Income before income taxes | 97.7 | 80.0 | 98.9 | 114.3 | 78.4 | ||
Amortization of acquired intangible assets | 13.2 | 12.2 | 12.5 | 17.4 | 17.5 | ||
Stock-based compensation expense | 12.0 | 13.8 | 13.1 | 13.3 | 15.2 | ||
Acquisition and integration related costs | 0.2 | 0.5 | 2.3 | 3.7 | 8.7 | ||
Restructuring and related costs | 0.1 | 2.2 | 0.8 | — | — | ||
Settlements and impairments | — | — | — | (10.8) | — | ||
Non-GAAP income before income taxes | 123.2 | 108.7 | 127.6 | 137.9 | 119.8 | ||
Assumed rate for income tax expense * | 25% | 25% | 25% | 25% | 25% | ||
Assumed provision for income tax expense | (30.8) | (27.2) | (31.9) | (34.5) | (30.0) | ||
Non-GAAP net income | $92.4 | $81.5 | $95.7 | $103.4 | $89.8 | ||
Non-GAAP net income per share - diluted | $2.53 | $2.23 | $2.61 | $2.82 | $2.44 | ||
Weighted average outstanding shares - basic | 36.2 | 36.3 | 36.3 | 36.4 | 36.5 | ||
Weighted average outstanding shares - diluted | 36.6 | 36.6 | 36.7 | 36.7 | 36.8 | ||
* A 25% tax rate is assumed for 2020 and 2019, which approximates our statutory corporate tax rate. | |||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA | |||||||
2019 | 2020 | ||||||
Q1 | Q2 | Q3 | Q4 | Q1 | |||
Net income | $85.2 | $63.2 | $78.6 | $87.9 | $72.8 | ||
Amortization of acquired intangible assets | 13.2 | 12.2 | 12.5 | 17.4 | 17.5 | ||
Depreciation and other amortization | 6.5 | 6.5 | 6.3 | 6.5 | 6.8 | ||
Interest and other income | (4.9) | (5.9) | (5.4) | (13.8) | (4.5) | ||
Interest and other expense | 0.7 | 0.7 | 0.7 | 0.5 | 2.0 | ||
Income tax expense | 12.5 | 16.8 | 20.3 | 26.4 | 5.6 | ||
EBITDA | $113.2 | $93.5 | $113.0 | $124.9 | $100.2 | ||
Stock-based compensation expense | 12.0 | 13.8 | 13.1 | 13.3 | 15.1 | ||
Acquisition and integration related costs | 0.2 | 0.5 | 2.3 | 3.7 | 8.7 | ||
Restructuring and related costs | 0.1 | 2.2 | 0.8 | — | — | ||
Adjusted EBITDA | $125.5 | $110.0 | $129.2 | $141.9 | $124.0 | ||
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 | |||||||
For the Three Months | |||||||
Ended June 30, 2020 | |||||||
Low | High | ||||||
Net income | $ | 44,000 | $ | 51,000 | |||
Income tax expense | 13,000 | 13,000 | |||||
Income before income taxes | 57,000 | 64,000 | |||||
Amortization of acquired intangible assets | 18,000 | 18,000 | |||||
Stock-based compensation expense | 16,000 | 15,000 | |||||
Acquisition and integration related costs | 8,000 | 7,000 | |||||
Non-GAAP income before income taxes | 99,000 | 104,000 | |||||
Assumed rate for income tax expense * | 25 | % | 25 | % | |||
Assumed provision for income tax expense | (24,800 | ) | (26,000 | ) | |||
Non-GAAP net income | $ | 74,200 | $ | 78,000 | |||
Net income per share - diluted | $ | 1.20 | $ | 1.39 | |||
Non-GAAP net income per share - diluted | $ | 2.02 | $ | 2.12 | |||
Weighted average outstanding shares - diluted | 36,800 | 36,800 | |||||
* A 25% tax rate is assumed, which approximates our statutory corporate tax rate. | |||||||
Reconciliation of Forward-Looking Guidance, Net Income to Adjusted EBITDA | |||||||
Guidance Range | |||||||
For the Three Months | |||||||
Ended June 30, 2020 | |||||||
Low | High | ||||||
Net income | $ | 44,000 | $ | 51,000 | |||
Amortization of acquired intangible assets | 18,000 | 18,000 | |||||
Depreciation and other amortization | 7,000 | 7,000 | |||||
Interest and other expense, net | 4,000 | 4,000 | |||||
Income tax expense | 13,000 | 13,000 | |||||
Stock-based compensation expense | 16,000 | 15,000 | |||||
Acquisition and integration related costs | 8,000 | 7,000 | |||||
Adjusted EBITDA | $ | 110,000 | $ | 115,000 | |||