CoStar Group Third Quarter 2021 Revenue Increased 17% Year-over-Year, CoStar Accelerated to Double-Digit Revenue Growth with Net Sales Reaching All-Time High
CoStar Group (NASDAQ: CSGP) reported a revenue increase to $499 million for Q3 2021, up 17% from $426 million in Q3 2020. Net income was $64 million, or $0.16 per diluted share. Non-GAAP net income rose to $99 million, an 11% increase year-over-year. EBITDA also rose to $123 million, a 13% increase. The company raised its full-year revenue guidance to $1.935-$1.940 billion, reflecting a 17% year-over-year growth at the midpoint. Adjusted EBITDA guidance was increased to $615-$620 million, while non-GAAP net income guidance per share was raised to $1.07-$1.08.
- Revenue increased by 17% to $499 million for Q3 2021.
- Net income rose to $64 million, with non-GAAP net income reaching $99 million, up 11% year-over-year.
- EBITDA climbed to $123 million, reflecting a 13% increase.
- Raised full-year revenue guidance to $1.935-$1.940 billion, representing 17% growth.
- Increased adjusted EBITDA guidance to $615-$620 million.
- Non-GAAP net income guidance per diluted share raised to $1.07-$1.08.
- Reduction in expected revenue from Multifamily sector due to ultra-low vacancy rates.
Net income for the third quarter of 2021 was
“We achieved another great quarter of strong results, with
“With recent record levels of demand for apartments, vacancies have declined to the lowest levels in decades creating some headwinds for demand in apartment advertising. However, traffic to our network of sites increased
Companywide net bookings for the third quarter of 2021 were
Year 2020-2021 Quarterly Results - Unaudited |
||||||||
(in millions, except per share data) |
||||||||
|
2020 |
2021 |
||||||
|
Q1 |
Q2 |
Q3 |
Q4 |
Q1 |
Q2 |
Q3 |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Net income |
73 |
60 |
58 |
36 |
74 |
61 |
64 |
|
Net income per share - diluted(1) |
0.20 |
0.16 |
0.15 |
0.09 |
0.19 |
0.16 |
0.16 |
|
Weighted average outstanding shares - diluted(1) |
368 |
377 |
394 |
394 |
394 |
394 |
394 |
|
|
|
|
|
|
|
|
|
|
EBITDA |
100 |
109 |
108 |
88 |
136 |
133 |
123 |
|
Adjusted EBITDA |
124 |
129 |
134 |
167 |
160 |
150 |
144 |
|
Non-GAAP net income |
90 |
88 |
89 |
112 |
108 |
103 |
99 |
|
Non-GAAP net income per share - diluted(1) |
0.24 |
0.23 |
0.23 |
0.29 |
0.27 |
0.26 |
0.25 |
|
__________________________ |
|
|
|
|
|
|
|
|
(1) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in |
As of
2021 Outlook
“In order to provide additional transparency and insight into the revenue performance of our most promising growth areas, we will now report revenue for both
The Company is adjusting its revenue guidance for the full year of 2021 to a new range of
The Company is raising its adjusted EBITDA guidance for the full year of 2021 to a new range of
The Company is raising its non-GAAP net income per diluted share guidance for full-year 2021 to a new range of
The preceding forward-looking statements reflect CoStar Group’s expectations as of
Reconciliation of EBITDA, adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share 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
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 normal course of business.
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.
Earnings Conference Call
Management will conduct a conference call to discuss third quarter 2021 results and the Company’s outlook at
|
||||||||||||||||
Condensed Consolidated Statements of Operations - Unaudited |
||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenues |
|
$ |
499,319 |
|
|
$ |
425,620 |
|
|
$ |
1,437,349 |
|
|
$ |
1,214,626 |
|
Cost of revenues |
|
92,597 |
|
|
77,865 |
|
|
270,911 |
|
|
230,814 |
|
||||
Gross profit |
|
406,722 |
|
|
347,755 |
|
|
1,166,438 |
|
|
983,812 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Selling and marketing (excluding customer base amortization) |
|
180,055 |
|
|
146,634 |
|
|
483,354 |
|
|
402,202 |
|
||||
Software development |
|
53,143 |
|
|
40,732 |
|
|
148,500 |
|
|
121,343 |
|
||||
General and administrative |
|
64,671 |
|
|
65,322 |
|
|
186,747 |
|
|
181,598 |
|
||||
Customer base amortization |
|
19,121 |
|
|
18,258 |
|
|
55,885 |
|
|
44,677 |
|
||||
|
|
316,990 |
|
|
270,946 |
|
|
874,486 |
|
|
749,820 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income from operations |
|
89,732 |
|
|
76,809 |
|
|
291,952 |
|
|
233,992 |
|
||||
Interest expense, net |
|
(7,943) |
|
|
(7,537) |
|
|
(23,698) |
|
|
(9,482) |
|
||||
Other income (expense) |
|
1,546 |
|
|
(338) |
|
|
2,343 |
|
|
29 |
|
||||
Income before income taxes |
|
83,335 |
|
|
68,934 |
|
|
270,597 |
|
|
224,539 |
|
||||
Income tax expense |
|
19,031 |
|
|
10,748 |
|
|
70,933 |
|
|
33,200 |
|
||||
Net income |
|
$ |
64,304 |
|
|
$ |
58,186 |
|
|
$ |
199,664 |
|
|
$ |
191,339 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share - basic(1) |
|
$ |
0.16 |
|
|
$ |
0.15 |
|
|
$ |
0.51 |
|
|
$ |
0.51 |
|
Net income per share - diluted(1) |
|
$ |
0.16 |
|
|
$ |
0.15 |
|
|
$ |
0.51 |
|
|
$ |
0.50 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average outstanding shares - basic(1) |
|
392,419 |
|
|
391,586 |
|
|
392,101 |
|
|
377,177 |
|
||||
Weighted-average outstanding shares - diluted(1) |
|
394,295 |
|
|
394,013 |
|
|
394,036 |
|
|
379,704 |
|
||||
__________________________ |
|
|
|
|
|
|
|
|
||||||||
(1) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in |
|
||||||||||||||||
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
|
|
Nine Months Ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income |
|
$ |
64,304 |
|
|
$ |
58,186 |
|
|
$ |
199,664 |
|
|
$ |
191,339 |
|
Income tax expense |
|
19,031 |
|
|
10,748 |
|
|
70,933 |
|
|
33,200 |
|
||||
Income before income taxes |
|
83,335 |
|
|
68,934 |
|
|
270,597 |
|
|
224,539 |
|
||||
Amortization of acquired intangible assets |
|
26,330 |
|
|
24,870 |
|
|
77,450 |
|
|
63,348 |
|
||||
Stock-based compensation expense |
|
16,299 |
|
|
16,730 |
|
|
46,988 |
|
|
41,437 |
|
||||
Acquisition and integration related costs |
|
5,012 |
|
|
7,887 |
|
|
15,475 |
|
|
26,631 |
|
||||
Restructuring and related costs |
|
— |
|
|
413 |
|
|
— |
|
|
413 |
|
||||
Other expense |
|
934 |
|
|
113 |
|
|
2,791 |
|
|
113 |
|
||||
Non-GAAP income before income taxes |
|
131,910 |
|
|
118,947 |
|
|
413,301 |
|
|
356,481 |
|
||||
Assumed rate for income tax expense(1) |
|
25 |
% |
|
25 |
% |
|
25 |
% |
|
25 |
% |
||||
Assumed provision for income tax expense |
|
(32,978) |
|
|
(29,737) |
|
|
(103,325) |
|
|
(89,120) |
|
||||
Non-GAAP net income |
|
$ |
98,932 |
|
|
$ |
89,210 |
|
|
$ |
309,976 |
|
|
$ |
267,361 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share - diluted(2) |
|
$ |
0.16 |
|
|
$ |
0.15 |
|
|
$ |
0.51 |
|
|
$ |
0.50 |
|
Non-GAAP net income per share - diluted(2) |
|
$ |
0.25 |
|
|
$ |
0.23 |
|
|
$ |
0.79 |
|
|
$ |
0.70 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average outstanding shares - basic(2) |
|
392,419 |
|
|
391,586 |
|
|
392,101 |
|
|
377,177 |
|
||||
Weighted average outstanding shares - diluted(2) |
|
394,295 |
|
|
394,013 |
|
|
394,036 |
|
|
379,704 |
|
||||
__________________________ |
|
|
|
|
|
|
|
|
||||||||
(1) A |
||||||||||||||||
(2) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income |
|
$ |
64,304 |
|
|
$ |
58,186 |
|
|
$ |
199,664 |
|
|
$ |
191,339 |
|
Amortization of acquired intangible assets in cost of revenues |
|
7,209 |
|
|
6,612 |
|
|
21,565 |
|
|
18,671 |
|
||||
Amortization of acquired intangible assets in operating expenses |
|
19,121 |
|
|
18,258 |
|
|
55,885 |
|
|
44,677 |
|
||||
Depreciation and other amortization |
|
6,610 |
|
|
6,806 |
|
|
22,138 |
|
|
20,563 |
|
||||
Interest expense |
|
7,943 |
|
|
7,537 |
|
|
23,698 |
|
|
9,482 |
|
||||
Other (income) expense |
|
(1,546) |
|
|
338 |
|
|
(2,343) |
|
|
(29) |
|
||||
Income tax expense |
|
19,031 |
|
|
10,748 |
|
|
70,933 |
|
|
33,200 |
|
||||
EBITDA |
|
$ |
122,672 |
|
|
$ |
108,485 |
|
|
$ |
391,540 |
|
|
$ |
317,903 |
|
Stock-based compensation expense |
|
16,299 |
|
|
16,730 |
|
|
46,988 |
|
|
41,437 |
|
||||
Acquisition and integration related costs |
|
5,012 |
|
|
7,887 |
|
|
15,475 |
|
|
26,631 |
|
||||
Restructuring and related costs |
|
— |
|
|
413 |
|
|
— |
|
|
413 |
|
||||
Adjusted EBITDA |
$ |
143,983 |
$ |
133,515 |
$ |
454,003 |
$ |
386,384 |
|
||||||||
Condensed Consolidated Balance Sheets - Unaudited |
||||||||
(in thousands) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash, cash equivalents and restricted cash |
|
$ |
3,761,587 |
|
|
$ |
3,755,912 |
|
Accounts receivable |
|
128,700 |
|
|
119,059 |
|
||
Less: Allowance for credit losses |
|
(13,049) |
|
|
(15,110) |
|
||
Accounts receivable, net |
|
115,651 |
|
|
103,949 |
|
||
Prepaid expenses and other current assets |
|
37,599 |
|
|
28,651 |
|
||
Total current assets |
|
3,914,837 |
|
|
3,888,512 |
|
||
|
|
|
|
|
||||
Deferred income taxes, net |
|
1,975 |
|
|
4,983 |
|
||
Property and equipment, net |
|
238,866 |
|
|
126,325 |
|
||
Lease right-of-use assets |
|
105,964 |
|
|
108,740 |
|
||
|
|
2,293,514 |
|
|
2,235,999 |
|
||
Intangible assets, net |
|
447,900 |
|
|
426,745 |
|
||
Deferred commission costs, net |
|
96,303 |
|
|
93,274 |
|
||
Deposits and other assets |
|
16,971 |
|
|
15,856 |
|
||
Income tax receivable |
|
14,986 |
|
|
14,986 |
|
||
Total assets |
|
$ |
7,131,316 |
|
|
$ |
6,915,420 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
17,487 |
|
|
$ |
15,732 |
|
Accrued wages and commissions |
|
82,905 |
|
|
80,998 |
|
||
Accrued expenses |
|
86,788 |
|
|
110,305 |
|
||
Income taxes payable |
|
11,828 |
|
|
16,316 |
|
||
Lease liabilities |
|
29,878 |
|
|
32,648 |
|
||
Deferred revenue |
|
92,631 |
|
|
74,851 |
|
||
Total current liabilities |
|
321,517 |
|
|
330,850 |
|
||
|
|
|
|
|
||||
Long-term debt, net |
|
987,633 |
|
|
986,715 |
|
||
Deferred income taxes, net |
|
83,399 |
|
|
72,991 |
|
||
Income taxes payable |
|
26,188 |
|
|
25,282 |
|
||
Lease and other long-term liabilities |
|
109,156 |
|
|
124,223 |
|
||
Total liabilities |
|
$ |
1,527,893 |
|
|
$ |
1,540,061 |
|
|
|
|
|
|
||||
Total stockholders’ equity |
|
5,603,423 |
|
|
5,375,359 |
|
||
Total liabilities and stockholders’ equity |
|
$ |
7,131,316 |
|
|
$ |
6,915,420 |
|
|
|||||||
Condensed Consolidated Statements of Cash Flows - Unaudited |
|||||||
(in thousands) |
|||||||
|
|
||||||
|
Nine Months Ended
|
||||||
|
2021 |
|
2020 |
||||
Operating activities: |
|
|
|
||||
Net income |
$ |
199,664 |
|
|
$ |
191,339 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
102,390 |
|
|
83,911 |
|
||
Amortization of deferred commissions costs |
46,728 |
|
|
45,017 |
|
||
Amortization of Senior Notes discount and issuance costs |
1,742 |
|
|
1,082 |
|
||
Non-cash lease expense |
21,118 |
|
|
18,801 |
|
||
Stock-based compensation expense |
46,988 |
|
|
40,783 |
|
||
Deferred income taxes, net |
16,255 |
|
|
6,812 |
|
||
Credit loss expense |
7,797 |
|
|
21,395 |
|
||
Other operating activities, net |
10 |
|
|
(12) |
|
||
|
|
|
|
||||
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
||||
Accounts receivable |
(17,715) |
|
|
(34,131) |
|
||
Prepaid expenses and other current assets |
(18,820) |
|
|
4,145 |
|
||
Deferred commissions |
(49,798) |
|
|
(48,704) |
|
||
Accounts payable and other liabilities |
(27,912) |
|
|
47,341 |
|
||
Lease liabilities |
(23,596) |
|
|
(21,247) |
|
||
Income taxes payable |
(3,583) |
|
|
(9,838) |
|
||
Deferred revenue |
15,800 |
|
|
7,123 |
|
||
Other assets |
2,150 |
|
|
1,521 |
|
||
Net cash provided by operating activities |
319,218 |
|
|
355,338 |
|
||
|
|
|
|
||||
Investing activities: |
|
|
|
||||
Proceeds from sale and settlement of investments |
— |
|
|
10,259 |
|
||
Proceeds from sale of property and equipment and other assets |
245 |
|
|
— |
|
||
Purchase of Richmond assets and other intangibles |
(123,623) |
|
|
— |
|
||
Purchases of property and equipment and other assets |
(21,533) |
|
|
(42,137) |
|
||
Cash paid for acquisitions, net of cash acquired |
(152,594) |
|
|
(192,002) |
|
||
Net cash used in investing activities |
(297,505) |
|
|
(223,880) |
|
||
|
|
|
|
||||
Financing activities: |
|
|
|
||||
Proceeds from long-term debt |
— |
|
|
1,744,210 |
|
||
Payments of debt issuance costs |
— |
|
|
(15,747) |
|
||
Payments of long-term debt |
— |
|
|
(745,000) |
|
||
Repurchase of restricted stock to satisfy tax withholding obligations |
(29,306) |
|
|
(34,051) |
|
||
Proceeds from equity offering, net of transaction costs |
— |
|
|
1,689,971 |
|
||
Proceeds from exercise of stock options and employee stock purchase plan |
15,025 |
|
|
28,169 |
|
||
Other financing activities |
(57) |
|
|
(1,650) |
|
||
Net cash (used in) provided by financing activities |
(14,338) |
|
|
2,665,902 |
|
||
|
|
|
|
||||
Effect of foreign currency exchange rates on cash and cash equivalents |
(1,700) |
|
|
(286) |
|
||
Net increase in cash, cash equivalents and restricted cash |
5,675 |
|
|
2,797,074 |
|
||
Cash, cash equivalents and restricted cash at the beginning of period |
3,755,912 |
|
|
1,070,731 |
|
||
Cash, cash equivalents and restricted cash at the end of period |
$ |
3,761,587 |
|
|
$ |
3,867,805 |
|
|
|||||||||||||||||||||||
Disaggregated Revenues - Unaudited |
|||||||||||||||||||||||
(in thousands) |
|||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||
|
2021 |
|
2020 |
||||||||||||||||||||
|
|
|
International |
|
Total |
|
|
|
International |
|
Total |
||||||||||||
CoStar |
$ |
174,071 |
|
|
$ |
9,194 |
|
|
$ |
183,265 |
|
|
$ |
158,235 |
|
|
$ |
7,753 |
|
|
$ |
165,988 |
|
Information Services |
29,177 |
|
|
6,749 |
|
|
35,926 |
|
|
26,357 |
|
|
6,817 |
|
|
33,174 |
|
||||||
Multifamily |
171,125 |
|
|
— |
|
|
171,125 |
|
|
155,184 |
|
|
— |
|
|
155,184 |
|
||||||
|
52,103 |
|
|
424 |
|
|
52,527 |
|
|
44,938 |
|
|
146 |
|
|
45,084 |
|
||||||
Residential(1) |
24,747 |
|
|
— |
|
|
24,747 |
|
|
— |
|
|
— |
|
|
— |
|
||||||
Other Marketplaces(1) |
31,729 |
|
|
— |
|
|
31,729 |
|
|
26,190 |
|
|
— |
|
|
26,190 |
|
||||||
Total revenues |
$ |
482,952 |
|
|
$ |
16,367 |
|
|
$ |
499,319 |
|
|
$ |
410,904 |
|
|
$ |
14,716 |
|
|
$ |
425,620 |
|
__________________________ |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(1) As of |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended |
||||||||||||||||||||||
|
2021 |
|
2020 |
||||||||||||||||||||
|
|
|
International |
|
Total |
|
|
|
International |
|
Total |
||||||||||||
CoStar |
$ |
505,470 |
|
|
$ |
26,958 |
|
|
$ |
532,428 |
|
|
$ |
473,363 |
|
|
$ |
22,634 |
|
|
$ |
495,997 |
|
Information Services |
84,959 |
|
|
20,820 |
|
|
105,779 |
|
|
77,069 |
|
|
19,023 |
|
|
96,092 |
|
||||||
Multifamily |
508,629 |
|
|
— |
|
|
508,629 |
|
|
438,185 |
|
|
— |
|
|
438,185 |
|
||||||
|
151,770 |
|
|
1,082 |
|
|
152,852 |
|
|
131,348 |
|
|
256 |
|
|
131,604 |
|
||||||
Residential(1) |
53,939 |
|
|
— |
|
|
53,939 |
|
|
— |
|
|
— |
|
|
— |
|
||||||
Other Marketplaces(1) |
83,722 |
|
|
— |
|
|
83,722 |
|
|
52,748 |
|
|
— |
|
|
52,748 |
|
||||||
Total revenues |
$ |
1,388,489 |
|
|
$ |
48,860 |
|
|
$ |
1,437,349 |
|
|
$ |
1,172,713 |
|
|
$ |
41,913 |
|
|
$ |
1,214,626 |
|
__________________________ |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(1) As of |
|
|||||||||||||||
Results of Segments - Unaudited |
|||||||||||||||
(in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
EBITDA |
|
|
|
|
|
|
|
||||||||
|
$ |
119,823 |
|
|
$ |
107,906 |
|
|
$ |
385,857 |
|
|
$ |
322,611 |
|
International |
2,849 |
|
|
579 |
|
|
5,683 |
|
|
(4,708) |
|
||||
Total EBITDA |
$ |
122,672 |
$ |
108,485 |
$ |
391,540 |
$ |
317,903 |
|
|||||||||
Reconciliation of Non-GAAP Financial Measures with 2020-2021 Quarterly Results - Unaudited |
|||||||||
(in millions, except per share data) |
|||||||||
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Non-GAAP Net Income |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
2021 |
|||||
|
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
Q2 |
Q3 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
Income tax expense |
|
5.6 |
16.9 |
10.7 |
10.7 |
|
19.1 |
32.8 |
19.0 |
Income before income taxes |
|
78.4 |
77.3 |
68.9 |
46.4 |
|
93.3 |
93.9 |
83.3 |
Amortization of acquired intangible assets |
|
17.5 |
21.0 |
24.9 |
24.8 |
|
25.8 |
25.3 |
26.3 |
Stock-based compensation expense |
|
15.2 |
9.5 |
16.7 |
12.7 |
|
15.5 |
15.1 |
16.3 |
Acquisition and integration related costs |
|
8.7 |
10.0 |
7.9 |
65.9 |
|
8.5 |
2.0 |
5.0 |
Restructuring and related costs |
|
— |
— |
0.4 |
— |
|
— |
— |
— |
Other expense |
|
— |
— |
0.1 |
— |
|
1.1 |
0.8 |
0.9 |
Non-GAAP income before income taxes |
|
119.8 |
117.8 |
118.9 |
149.8 |
|
144.2 |
137.1 |
131.8 |
Assumed rate for income tax expense (1) |
|
|
|
|
|
|
|
|
|
Assumed provision for income tax expense |
|
(30.0) |
(29.5) |
(29.7) |
(37.5) |
|
(36.0) |
(34.3) |
(33.0) |
Non-GAAP net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share - diluted(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average outstanding shares - basic(2) |
|
364.7 |
375.2 |
391.6 |
391.4 |
|
391.6 |
392.3 |
392.4 |
Weighted average outstanding shares - diluted(2) |
|
367.8 |
377.3 |
394.0 |
394.0 |
|
393.7 |
394.1 |
394.3 |
__________________________ |
|
|
|
|
|
|
|
|
|
(1) A |
|||||||||
(2) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in |
|||||||||
|
|||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
2021 |
|||||
|
|
Q1 |
Q2 |
Q3 |
Q4 |
|
Q1 |
Q2 |
Q3 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
Amortization of acquired intangible assets |
|
17.5 |
21.0 |
24.9 |
24.8 |
|
25.8 |
25.3 |
26.3 |
Depreciation and other amortization |
|
6.8 |
7.0 |
6.8 |
8.2 |
|
8.5 |
7.0 |
6.6 |
Interest (income) expense |
|
(1.7) |
3.6 |
7.5 |
7.9 |
|
7.9 |
7.9 |
7.9 |
Other (income) expense |
|
(0.8) |
0.4 |
0.3 |
0.9 |
|
0.1 |
(0.8) |
(1.5) |
Income tax expense |
|
5.6 |
16.9 |
10.7 |
10.7 |
|
19.1 |
32.8 |
19.0 |
EBITDA |
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
15.1 |
9.5 |
16.7 |
12.7 |
|
15.5 |
15.1 |
16.3 |
Acquisition and integration related costs |
|
8.7 |
10.0 |
7.9 |
65.9 |
|
8.5 |
2.0 |
5.0 |
Restructuring and related costs |
|
— |
— |
0.4 |
— |
|
— |
— |
— |
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
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 |
$ |
76,000 |
|
|
$ |
80,000 |
|
|
$ |
276,000 |
|
|
$ |
280,000 |
|
Income tax expense |
25,000 |
|
|
26,000 |
|
|
96,000 |
|
|
97,000 |
|
||||
Income before income taxes |
101,000 |
|
|
106,000 |
|
|
372,000 |
|
|
377,000 |
|
||||
Amortization of acquired intangible assets |
26,000 |
|
|
26,000 |
|
|
103,000 |
|
|
103,000 |
|
||||
Stock-based compensation expense |
17,000 |
|
|
17,000 |
|
|
64,000 |
|
|
64,000 |
|
||||
Acquisition and integration related costs |
2,000 |
|
|
2,000 |
|
|
17,000 |
|
|
17,000 |
|
||||
Other expense |
5,000 |
|
|
5,000 |
|
|
8,000 |
|
|
8,000 |
|
||||
Non-GAAP income before income taxes |
151,000 |
|
|
156,000 |
|
|
564,000 |
|
|
569,000 |
|
||||
Assumed rate for income tax expense(1) |
25 |
% |
|
25 |
% |
|
25 |
% |
|
25 |
% |
||||
Assumed provision for income tax expense |
(37,800) |
|
|
(39,000) |
|
|
(141,000) |
|
|
(142,300) |
|
||||
Non-GAAP net income |
$ |
113,200 |
|
|
$ |
117,000 |
|
|
$ |
423,000 |
|
|
$ |
426,700 |
|
|
|
|
|
|
|
|
|
||||||||
Net income per share - diluted(2) |
$ |
0.19 |
|
|
$ |
0.20 |
|
|
$ |
0.70 |
|
|
$ |
0.71 |
|
Non-GAAP net income per share - diluted(2) |
$ |
0.29 |
|
|
$ |
0.30 |
|
|
$ |
1.07 |
|
|
$ |
1.08 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average outstanding shares - diluted(2) |
394,400 |
|
|
394,400 |
|
|
394,000 |
|
|
394,000 |
|
||||
__________________________ |
|
|
|
|
|
|
|
||||||||
(1) A |
|||||||||||||||
(2) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
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 |
$ |
76,000 |
|
|
$ |
80,000 |
|
|
$ |
276,000 |
|
|
$ |
280,000 |
|
Amortization of acquired intangible assets |
26,000 |
|
|
26,000 |
|
|
103,000 |
|
|
103,000 |
|
||||
Depreciation and other amortization |
8,000 |
|
|
8,000 |
|
|
30,000 |
|
|
30,000 |
|
||||
Interest expense |
8,000 |
|
|
8,000 |
|
|
32,000 |
|
|
32,000 |
|
||||
Other (income) |
(1,000) |
|
|
(1,000) |
|
|
(3,000) |
|
|
(3,000) |
|
||||
Income tax expense |
25,000 |
|
|
26,000 |
|
|
96,000 |
|
|
97,000 |
|
||||
Stock-based compensation expense |
17,000 |
|
|
17,000 |
|
|
64,000 |
|
|
64,000 |
|
||||
Acquisition and integration related costs |
2,000 |
|
|
2,000 |
|
|
17,000 |
|
|
17,000 |
|
||||
Adjusted EBITDA |
$ |
161,000 |
|
|
$ |
166,000 |
|
|
$ |
615,000 |
|
|
$ |
620,000 |
|
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/20211026006200/en/
Investor Relations:
Vice President
CoStar Group Investor Relations
(202) 346-5661
wwarmington@costar.com
News Media:
Vice President
(202) 346-6775
mblocher@costargroup.com
Source:
FAQ
What is CoStar Group's revenue for Q3 2021?
What was CoStar Group's net income for Q3 2021?
What is the adjusted EBITDA guidance for CoStar Group for 2021?
How much did CoStar Group's revenue increase compared to Q3 2020?