CoStar Group First Quarter 2023 Revenue Increased 13% Year-over-Year and Net New Bookings Grew 17% to $80 Million
CoStar Group, Inc. (NASDAQ: CSGP) reported a robust revenue growth of 13% in Q1 2023, reaching $584 million, up from $516 million in Q1 2022. The net income stood at $87 million, with a diluted net income per share of $0.21. Notably, Apartments.com achieved a 20% revenue growth, while LoopNet reported a 16% increase. The company recorded its second highest net new bookings of $80 million, a 17% increase compared to the previous year. The acquisition of Homes.com has proven successful, with unique visitors soaring to 27 million in March 2023, surpassing initial traffic goals. The 2023 revenue outlook is revised to between $2.465 billion and $2.48 billion, indicative of a continuous growth trajectory amid a challenging real estate market.
- Q1 2023 revenue grew by 13% to $584 million.
- Net income was $87 million with $0.21 earnings per diluted share.
- Apartments.com revenue increased by 20%, while LoopNet's grew by 16%.
- Net new bookings hit $80 million, a 17% year-over-year increase.
- Unique visitors to Homes.com rose to 27 million in March 2023, surpassing initial traffic goals.
- Revised full-year 2023 revenue outlook between $2.465 billion and $2.48 billion.
- Net income decreased from $89 million in Q1 2022 to $87 million in Q1 2023.
- Adjusted EBITDA declined to $98 million in Q1 2023 from $158 million in Q1 2022.
Apartments.com Climbs to
“CoStar Group delivered exceptional revenue, sales and marketplace traffic results in the first quarter against a backdrop of rising interest rates and continued disruption in the commercial and residential property markets,” said
“Our expanded sales team delivered the second highest quarterly net new bookings in our history of
“We are very pleased with the progress we are making building the new
“Last year we communicated an initial traffic goal of 25 million unique visitors and an intermediate traffic goal of 50 million unique visitors,” continued Florance. “We are pleased to be crossing our initial goal and making great progress towards that intermediate goal. In March, we reached a new high of 94 million monthly unique visitors in total across
Year 2022-2023 Quarterly Results - Unaudited |
||||||
(in millions, except per share data) |
||||||
|
2022 |
|
2023 |
|||
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
Net income |
89 |
83 |
72 |
124 |
|
87 |
Net income per share - diluted |
0.23 |
0.21 |
0.18 |
0.31 |
|
0.21 |
Weighted average outstanding shares - diluted |
394 |
394 |
396 |
406 |
|
406 |
|
|
|
|
|
|
|
EBITDA |
158 |
140 |
129 |
155 |
|
98 |
Adjusted EBITDA |
178 |
159 |
153 |
182 |
|
123 |
Non-GAAP net income |
123 |
112 |
118 |
153 |
|
118 |
Non-GAAP net income per share - diluted |
0.31 |
0.28 |
0.30 |
0.38 |
|
0.29 |
2023 Outlook
The Company now expects revenue in the range of
The Company expects adjusted EBITDA in the range of
The Company is raising its full year 2023 non-GAAP net income per diluted share outlook to reflect higher expected rates of return on investments. The new outlook range for non-GAAP net income per diluted share is
The preceding forward-looking statements reflect CoStar Group’s expectations as of
Reconciliations of EBITDA, adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share to the most directly comparable GAAP measures 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
Adjusted EBITDA is a non-GAAP financial measure that represents EBITDA before stock-based compensation expense, acquisition- and integration-related costs, restructuring costs, and settlements and impairments incurred outside the Company’s ordinary course of business. Adjusted EBITDA margin represents adjusted EBITDA divided by revenues for the period.
Non-GAAP net income is a non-GAAP financial measure determined by adjusting GAAP net income attributable to
Non-GAAP net income per diluted share is a non-GAAP financial measure that represents non-GAAP net income divided by the number of diluted shares outstanding for the period used in the calculation of GAAP net income per diluted share. 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.
Operating Metrics
Net new bookings is calculated based on the annualized amount of change in the Company's sales bookings resulting from new subscription-based contracts, changes to existing subscription-based contracts and cancellations of subscription-based contracts for the period reported. Information regarding net new bookings is not comparable to, nor should it be substituted for, an analysis of the Company's revenues over time.
Earnings Conference Call
Management will conduct a conference call to discuss the first quarter 2023 results and the Company’s outlook at
|
|||||||
Condensed Consolidated Statements of Operations - Unaudited |
|||||||
(in thousands, except per share data) |
|||||||
|
|
|
|
|
|||
|
|
Three Months Ended
|
|||||
|
|
|
2023 |
|
|
2022 |
|
Revenues |
|
$ |
584,366 |
|
$ |
515,825 |
|
Cost of revenues |
|
|
119,196 |
|
|
95,479 |
|
Gross profit |
|
|
465,170 |
|
|
420,346 |
|
|
|
|
|
|
|||
Operating expenses: |
|
|
|
|
|||
Selling and marketing (excluding customer base amortization) |
|
|
226,234 |
|
|
143,997 |
|
Software development |
|
|
66,590 |
|
|
54,021 |
|
General and administrative |
|
|
89,508 |
|
|
77,961 |
|
Customer base amortization |
|
|
10,617 |
|
|
16,092 |
|
|
|
|
392,949 |
|
|
292,071 |
|
Income from operations |
|
|
72,221 |
|
|
128,275 |
|
Interest income (expense), net |
|
|
43,548 |
|
|
(7,718 |
) |
Other income, net |
|
|
581 |
|
|
864 |
|
Income before income taxes |
|
|
116,350 |
|
|
121,421 |
|
Income tax expense |
|
|
29,219 |
|
|
32,103 |
|
Net income |
|
$ |
87,131 |
|
$ |
89,318 |
|
|
|
|
|
|
|||
Net income per share - basic |
|
$ |
0.22 |
|
$ |
0.23 |
|
Net income per share - diluted |
|
$ |
0.21 |
|
$ |
0.23 |
|
|
|
|
|
|
|||
Weighted-average outstanding shares - basic |
|
|
404,490 |
|
|
392,895 |
|
Weighted-average outstanding shares - diluted |
|
|
406,157 |
|
|
394,234 |
|
|
||||||||
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
|
||||||
|
|
|
2023 |
|
|
|
2022 |
|
Net income |
|
$ |
87,131 |
|
|
$ |
89,318 |
|
Income tax expense |
|
|
29,219 |
|
|
|
32,103 |
|
Income before income taxes |
|
|
116,350 |
|
|
|
121,421 |
|
Amortization of acquired intangible assets |
|
|
17,681 |
|
|
|
23,190 |
|
Stock-based compensation expense |
|
|
20,045 |
|
|
|
17,847 |
|
Acquisition and integration related costs |
|
|
1,655 |
|
|
|
1,639 |
|
Restructuring and related costs |
|
|
3,422 |
|
|
|
— |
|
Settlements and impairments |
|
|
(77 |
) |
|
|
— |
|
Other expense, net |
|
|
— |
|
|
|
2,036 |
|
Non-GAAP income before income taxes |
|
|
159,076 |
|
|
|
166,133 |
|
Assumed rate for income tax expense(1) |
|
|
26 |
% |
|
|
26 |
% |
Assumed provision for income tax expense |
|
|
(41,360 |
) |
|
|
(43,195 |
) |
Non-GAAP net income |
|
$ |
117,716 |
|
|
$ |
122,938 |
|
|
|
|
|
|
||||
Net income per share - diluted |
|
$ |
0.21 |
|
|
$ |
0.23 |
|
Non-GAAP net income per share - diluted |
|
$ |
0.29 |
|
|
$ |
0.31 |
|
|
|
|
|
|
||||
Weighted average outstanding shares - basic |
|
|
404,490 |
|
|
|
392,895 |
|
Weighted average outstanding shares - diluted |
|
|
406,157 |
|
|
|
394,234 |
|
__________________________ |
|
|
|
|
||||
(1) The assumed tax rate approximates our statutory federal and state corporate tax rate for the applicable period. |
||||||||
|
|
|
|
|
||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
||||||||
|
|
|
|
|
||||
|
|
Three Months Ended
|
||||||
|
|
|
2023 |
|
|
|
2022 |
|
Net income |
|
$ |
87,131 |
|
|
$ |
89,318 |
|
Amortization of acquired intangible assets in cost of revenues |
|
|
7,064 |
|
|
|
7,098 |
|
Amortization of acquired intangible assets in operating expenses |
|
|
10,617 |
|
|
|
16,092 |
|
Depreciation and other amortization |
|
|
7,946 |
|
|
|
6,965 |
|
Interest (income) expense, net |
|
|
(43,548 |
) |
|
|
7,718 |
|
Other income, net |
|
|
(581 |
) |
|
|
(864 |
) |
Income tax expense |
|
|
29,219 |
|
|
|
32,103 |
|
EBITDA |
|
$ |
97,848 |
|
|
$ |
158,430 |
|
Stock-based compensation expense |
|
|
20,045 |
|
|
|
17,847 |
|
Acquisition and integration related costs |
|
|
1,655 |
|
|
|
1,639 |
|
Restructuring and related costs |
|
|
3,422 |
|
|
|
— |
|
Settlements and impairments |
|
|
(77 |
) |
|
|
— |
|
Adjusted EBITDA |
|
$ |
122,893 |
|
|
$ |
177,916 |
|
|
||||||||
Condensed Consolidated Balance Sheets - Unaudited |
||||||||
(in thousands) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
5,055,646 |
|
|
$ |
4,967,970 |
|
Accounts receivable |
|
|
196,655 |
|
|
|
166,140 |
|
Less: Allowance for credit losses |
|
|
(14,897 |
) |
|
|
(12,195 |
) |
Accounts receivable, net |
|
|
181,758 |
|
|
|
153,945 |
|
Prepaid expenses and other current assets |
|
|
60,232 |
|
|
|
63,952 |
|
Total current assets |
|
|
5,297,636 |
|
|
|
5,185,867 |
|
|
|
|
|
|
||||
Deferred income taxes, net |
|
|
9,722 |
|
|
|
9,722 |
|
Property and equipment, net |
|
|
330,836 |
|
|
|
321,250 |
|
Lease right-of-use assets |
|
|
76,174 |
|
|
|
80,392 |
|
|
|
|
2,318,133 |
|
|
|
2,314,759 |
|
Intangible assets, net |
|
|
312,420 |
|
|
|
329,306 |
|
Deferred commission costs, net |
|
|
152,929 |
|
|
|
142,482 |
|
Deposits and other assets |
|
|
17,057 |
|
|
|
16,687 |
|
Income tax receivable |
|
|
2,005 |
|
|
|
2,005 |
|
Total assets |
|
$ |
8,516,912 |
|
|
$ |
8,402,470 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
31,664 |
|
|
$ |
28,460 |
|
Accrued wages and commissions |
|
|
89,352 |
|
|
|
104,988 |
|
Accrued expenses |
|
|
86,669 |
|
|
|
89,113 |
|
Income taxes payable |
|
|
39,481 |
|
|
|
10,438 |
|
Lease liabilities |
|
|
36,050 |
|
|
|
36,049 |
|
Deferred revenue |
|
|
117,805 |
|
|
|
103,567 |
|
Total current liabilities |
|
|
401,021 |
|
|
|
372,615 |
|
|
|
|
|
|
||||
Long-term debt, net |
|
|
989,533 |
|
|
|
989,210 |
|
Deferred income taxes, net |
|
|
73,359 |
|
|
|
76,202 |
|
Income taxes payable |
|
|
15,295 |
|
|
|
14,001 |
|
Lease and other long-term liabilities |
|
|
72,095 |
|
|
|
80,321 |
|
Total liabilities |
|
$ |
1,551,303 |
|
|
$ |
1,532,349 |
|
|
|
|
|
|
||||
Total stockholders' equity |
|
|
6,965,609 |
|
|
|
6,870,121 |
|
Total liabilities and stockholders' equity |
|
$ |
8,516,912 |
|
|
$ |
8,402,470 |
|
|
|||||||
Condensed Consolidated Statements of Cash Flows - Unaudited |
|||||||
(in thousands) |
|||||||
|
|
||||||
|
Three Months Ended
|
||||||
|
|
2023 |
|
|
|
2022 |
|
Operating activities: |
|
|
|
||||
Net income |
$ |
87,131 |
|
|
$ |
89,318 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
25,627 |
|
|
|
32,190 |
|
Amortization of deferred commissions costs |
|
21,889 |
|
|
|
17,583 |
|
Amortization of Senior Notes discount and issuance costs |
|
597 |
|
|
|
588 |
|
Non-cash lease expense |
|
6,769 |
|
|
|
7,537 |
|
Stock-based compensation expense |
|
20,045 |
|
|
|
17,847 |
|
Deferred income taxes, net |
|
(2,907 |
) |
|
|
(10,211 |
) |
Credit loss expense |
|
4,683 |
|
|
|
3,321 |
|
Other operating activities, net |
|
277 |
|
|
|
(30 |
) |
|
|
|
|
||||
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
||||
Accounts receivable |
|
(32,157 |
) |
|
|
(13,724 |
) |
Prepaid expenses and other current assets |
|
(5,735 |
) |
|
|
(385 |
) |
Deferred commissions |
|
(32,281 |
) |
|
|
(25,829 |
) |
Accounts payable and other liabilities |
|
(13,731 |
) |
|
|
(32,581 |
) |
Lease liabilities |
|
(10,006 |
) |
|
|
(7,822 |
) |
Income taxes payable, net |
|
39,609 |
|
|
|
41,154 |
|
Deferred revenue |
|
13,797 |
|
|
|
12,417 |
|
Other assets |
|
(391 |
) |
|
|
(666 |
) |
Net cash provided by operating activities |
|
123,216 |
|
|
|
130,707 |
|
|
|
|
|
||||
Investing activities: |
|
|
|
||||
Purchase of Richmond assets |
|
(15,713 |
) |
|
|
— |
|
Purchases of property and equipment and other assets |
|
(3,917 |
) |
|
|
(12,401 |
) |
Net cash used in investing activities |
|
(19,630 |
) |
|
|
(12,401 |
) |
|
|
|
|
||||
Financing activities: |
|
|
|
||||
Repurchase of restricted stock to satisfy tax withholding obligations |
|
(21,631 |
) |
|
|
(19,459 |
) |
Proceeds from exercise of stock options and employee stock purchase plan |
|
5,731 |
|
|
|
3,705 |
|
Net cash used in financing activities |
|
(15,900 |
) |
|
|
(15,754 |
) |
|
|
|
|
||||
Effect of foreign currency exchange rates on cash and cash equivalents |
|
(10 |
) |
|
|
(581 |
) |
Net increase in cash and cash equivalents |
|
87,676 |
|
|
|
101,971 |
|
Cash and cash equivalents at the beginning of period |
|
4,967,970 |
|
|
|
3,827,126 |
|
Cash and cash equivalents at the end of period |
$ |
5,055,646 |
|
|
$ |
3,929,097 |
|
|
|||||||||||||||||
Disaggregated Revenues - Unaudited |
|||||||||||||||||
(in thousands) |
|||||||||||||||||
|
|
||||||||||||||||
|
Three Months Ended |
||||||||||||||||
|
2023 |
|
2022 |
||||||||||||||
|
|
|
International |
|
Total |
|
|
|
International |
|
Total |
||||||
CoStar |
$ |
215,813 |
|
$ |
9,200 |
|
$ |
225,013 |
|
$ |
189,104 |
|
$ |
9,545 |
|
$ |
198,649 |
Information Services |
|
32,100 |
|
|
9,529 |
|
|
41,629 |
|
|
30,271 |
|
|
6,944 |
|
|
37,215 |
Multifamily |
|
210,697 |
|
|
— |
|
|
210,697 |
|
|
175,477 |
|
|
— |
|
|
175,477 |
|
|
61,179 |
|
|
2,058 |
|
|
63,237 |
|
|
52,688 |
|
|
1,759 |
|
|
54,447 |
Residential |
|
13,153 |
|
|
— |
|
|
13,153 |
|
|
18,060 |
|
|
— |
|
|
18,060 |
Other Marketplaces |
|
30,637 |
|
|
— |
|
|
30,637 |
|
|
31,977 |
|
|
— |
|
|
31,977 |
Total revenues |
$ |
563,579 |
|
$ |
20,787 |
|
$ |
584,366 |
|
$ |
497,577 |
|
$ |
18,248 |
|
$ |
515,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Results of Segments - Unaudited |
|||||
(in thousands) |
|||||
|
|
|
|
||
|
Three Months Ended
|
||||
|
|
2023 |
|
|
2022 |
EBITDA |
|
|
|
||
|
$ |
96,656 |
|
$ |
155,962 |
International |
|
1,192 |
|
|
2,468 |
Total EBITDA |
$ |
97,848 |
|
$ |
158,430 |
|
|||||||||||||||||
Reconciliation of Non-GAAP Financial Measures with Quarterly Results - Unaudited |
|||||||||||||||||
(in millions, except per share data) |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Net Income to Non-GAAP Net Income |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
2022 |
|
2023 |
|||||||||||||
|
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
||||||||||
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
89.3 |
|
$ |
83.5 |
|
$ |
72.3 |
|
$ |
124.4 |
|
|
$ |
87.1 |
|
Income tax expense |
|
|
32.1 |
|
|
24.7 |
|
|
25.1 |
|
|
35.2 |
|
|
|
29.2 |
|
Income before income taxes |
|
|
121.4 |
|
|
108.1 |
|
|
97.4 |
|
|
159.5 |
|
|
|
116.4 |
|
Amortization of acquired intangible assets |
|
|
23.2 |
|
|
22.8 |
|
|
36.6 |
|
|
20.0 |
|
|
|
17.7 |
|
Stock-based compensation expense |
|
|
17.8 |
|
|
18.1 |
|
|
18.1 |
|
|
21.1 |
|
|
|
20.0 |
|
Acquisition and integration related costs |
|
|
1.6 |
|
|
0.5 |
|
|
1.1 |
|
|
2.2 |
|
|
|
1.7 |
|
Restructuring and related costs |
|
|
— |
|
|
— |
|
|
0.2 |
|
|
2.0 |
|
|
|
3.4 |
|
Settlements and impairments |
|
|
— |
|
|
— |
|
|
4.1 |
|
|
2.0 |
|
|
|
(0.1 |
) |
Other expense, net |
|
|
2.0 |
|
|
2.1 |
|
|
2.1 |
|
|
— |
|
|
|
— |
|
Non-GAAP income before income taxes(1) |
|
|
166.1 |
|
|
151.6 |
|
|
159.6 |
|
|
206.7 |
|
|
|
159.1 |
|
Assumed rate for income tax expense (2) |
|
|
26 |
% |
|
26 |
% |
|
26 |
% |
|
26 |
% |
|
|
26 |
% |
Assumed provision for income tax expense |
|
|
(43.2 |
) |
|
(39.4 |
) |
|
(41.5 |
) |
|
(53.8 |
) |
|
|
(41.4 |
) |
Non-GAAP net income(1) |
|
$ |
122.9 |
|
$ |
112.2 |
|
$ |
118.1 |
|
$ |
153.0 |
|
|
$ |
117.7 |
|
|
|
|
|
|
|
|
|
||||||||||
Non-GAAP net income per share - diluted |
|
$ |
0.31 |
|
$ |
0.28 |
|
$ |
0.30 |
|
$ |
0.38 |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average outstanding shares - basic |
|
|
392.9 |
|
|
393.3 |
|
|
394.7 |
|
|
404.2 |
|
|
|
404.5 |
|
Weighted average outstanding shares - diluted |
|
|
394.2 |
|
|
394.5 |
|
|
396.2 |
|
|
406.1 |
|
|
|
406.2 |
|
__________________________ |
|
|
|
|
|
|
|
||||||||||
(1) Totals may not foot due to rounding. |
|||||||||||||||||
(2) The assumed tax rate approximates our statutory federal and state corporate tax rate for the applicable period. |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
|||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
2022 |
|
2023 |
|||||||||||||
|
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
||||||||||
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
89.3 |
|
$ |
83.5 |
|
$ |
72.3 |
|
$ |
124.4 |
|
|
$ |
87.1 |
|
Amortization of acquired intangible assets |
|
|
23.2 |
|
|
22.8 |
|
|
36.6 |
|
|
20.0 |
|
|
|
17.7 |
|
Depreciation and other amortization |
|
|
7.0 |
|
|
7.0 |
|
|
7.2 |
|
|
7.9 |
|
|
|
7.9 |
|
Interest expense (income), net |
|
|
7.7 |
|
|
3.4 |
|
|
(10.7 |
) |
|
(32.6 |
) |
|
|
(43.5 |
) |
Other (income) expense, net |
|
|
(0.9 |
) |
|
(1.3 |
) |
|
(1.4 |
) |
|
0.2 |
|
|
|
(0.6 |
) |
Income tax expense |
|
|
32.1 |
|
|
24.7 |
|
|
25.1 |
|
|
35.2 |
|
|
|
29.2 |
|
EBITDA(1) |
|
$ |
158.4 |
|
$ |
140.0 |
|
$ |
129.1 |
|
$ |
155.1 |
|
|
$ |
97.8 |
|
Stock-based compensation expense |
|
|
17.8 |
|
|
18.1 |
|
|
18.1 |
|
|
21.1 |
|
|
|
20.0 |
|
Acquisition and integration related costs |
|
|
1.6 |
|
|
0.5 |
|
|
1.1 |
|
|
2.2 |
|
|
|
1.7 |
|
Restructuring and related costs |
|
|
— |
|
|
— |
|
|
0.2 |
|
|
2.0 |
|
|
|
3.4 |
|
Settlements and impairments |
|
|
— |
|
|
— |
|
|
4.1 |
|
|
2.0 |
|
|
|
(0.1 |
) |
Adjusted EBITDA(1) |
|
$ |
177.9 |
|
$ |
158.6 |
|
$ |
152.7 |
|
$ |
182.3 |
|
|
$ |
122.9 |
|
__________________________ |
|
|
|
|
|
|
|
||||||||||
(1) Totals may not foot due to rounding. |
|
|||||||||||||||
Reconciliation of Forward-Looking Guidance - Unaudited |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
|
|||||||||||||||
Reconciliation of Forward-Looking Guidance, Net Income to Non-GAAP Net Income |
|||||||||||||||
|
|
|
|
||||||||||||
|
|
|
|
||||||||||||
|
For the Three Months |
|
For the Year Ending |
||||||||||||
|
Ending |
|
|
||||||||||||
|
Low |
|
High |
|
Low |
|
High |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
90,000 |
|
|
$ |
93,000 |
|
|
$ |
372,000 |
|
|
$ |
384,000 |
|
Income tax expense |
|
31,000 |
|
|
|
33,000 |
|
|
|
130,000 |
|
|
|
133,000 |
|
Income before income taxes |
|
121,000 |
|
|
|
126,000 |
|
|
|
502,000 |
|
|
|
517,000 |
|
Amortization of acquired intangible assets |
|
17,000 |
|
|
|
17,000 |
|
|
|
69,000 |
|
|
|
69,000 |
|
Stock-based compensation expense |
|
23,000 |
|
|
|
23,000 |
|
|
|
92,000 |
|
|
|
92,000 |
|
Acquisition and integration related costs |
|
— |
|
|
|
— |
|
|
|
2,000 |
|
|
|
2,000 |
|
Restructuring and related costs |
|
— |
|
|
|
— |
|
|
|
3,000 |
|
|
|
3,000 |
|
Non-GAAP income before income taxes |
|
161,000 |
|
|
|
166,000 |
|
|
|
668,000 |
|
|
|
683,000 |
|
Assumed rate for income tax expense(1) |
|
26 |
% |
|
|
26 |
% |
|
|
26 |
% |
|
|
26 |
% |
Assumed provision for income tax expense |
|
(41,900 |
) |
|
|
(43,200 |
) |
|
|
(173,700 |
) |
|
|
(177,600 |
) |
Non-GAAP net income |
$ |
119,100 |
|
|
$ |
122,800 |
|
|
$ |
494,300 |
|
|
$ |
505,400 |
|
|
|
|
|
|
|
|
|
||||||||
Net income per share - diluted |
$ |
0.22 |
|
|
$ |
0.23 |
|
|
$ |
0.91 |
|
|
$ |
0.94 |
|
Non-GAAP net income per share - diluted |
$ |
0.29 |
|
|
$ |
0.30 |
|
|
$ |
1.21 |
|
|
$ |
1.24 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average outstanding shares - diluted |
|
406,700 |
|
|
|
406,700 |
|
|
|
406,900 |
|
|
|
406,900 |
|
__________________________ |
|
|
|
|
|
|
|
||||||||
(1) The assumed tax rate approximates our statutory federal and state corporate tax rate for the applicable period. |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Forward-Looking Guidance, Net Income to Adjusted EBITDA |
|||||||||||||||
|
|
|
|
||||||||||||
|
|
|
|
||||||||||||
|
For the Three Months |
|
For the Year Ending |
||||||||||||
|
Ending |
|
|
||||||||||||
|
Low |
|
High |
|
Low |
|
High |
||||||||
Net income |
$ |
90,000 |
|
|
$ |
93,000 |
|
|
$ |
372,000 |
|
|
$ |
384,000 |
|
Amortization of acquired intangible assets |
|
17,000 |
|
|
|
17,000 |
|
|
|
69,000 |
|
|
|
69,000 |
|
Depreciation and other amortization |
|
8,000 |
|
|
|
8,000 |
|
|
|
34,000 |
|
|
|
34,000 |
|
Interest income, net |
|
(51,000 |
) |
|
|
(51,000 |
) |
|
|
(196,000 |
) |
|
|
(196,000 |
) |
Other income, net |
|
— |
|
|
|
— |
|
|
|
(1,000 |
) |
|
|
(1,000 |
) |
Income tax expense |
|
31,000 |
|
|
|
33,000 |
|
|
|
130,000 |
|
|
|
133,000 |
|
Stock-based compensation expense |
|
23,000 |
|
|
|
23,000 |
|
|
|
92,000 |
|
|
|
92,000 |
|
Acquisition and integration related costs |
|
— |
|
|
|
— |
|
|
|
2,000 |
|
|
|
2,000 |
|
Restructuring and related costs |
|
— |
|
|
|
— |
|
|
|
3,000 |
|
|
|
3,000 |
|
Adjusted EBITDA |
$ |
118,000 |
|
|
$ |
123,000 |
|
|
$ |
505,000 |
|
|
$ |
520,000 |
|
About
This news release and the Company’s earnings conference call contain “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
View source version on businesswire.com: https://www.businesswire.com/news/home/20230425005925/en/
Investor Relations:
Senior Vice President
CoStar Group Investor Relations
(202) 346-6784
ceakin@costar.com
News Media:
Vice President
(202) 346-6775
mblocher@costar.com
Source:
FAQ
What is CoStar Group's revenue growth for Q1 2023?
What was the net income for CoStar Group in Q1 2023?
How did Apartments.com perform in Q1 2023?
What is the adjusted EBITDA for CoStar Group in Q1 2023?