EX-99.1 2 pressreleaseforperiodended.htm EXHIBIT 99.1 Exhibit
image1a05.jpg
 
NEWS
FOR
IMMEDIATE
RELEASE
Exhibit 99.1

CORELOGIC REPORTS FOURTH QUARTER AND FULL-YEAR 2017 FINANCIAL RESULTS

Strong Operating Performance Highlighted by Revenue Outperformance of Market Trends, Achievement of High End of Profit Guidance and Outstanding Cash Flow and Capital Return

Irvine, Calif., February 26, 2018 - CoreLogic (NYSE: CLGX), a leading global provider of property information, insight, analytics and data-enabled solutions, today reported financial results for the quarter and full-year ended December 31, 2017. Operating and financial highlights appear below:

Fourth Quarter
•
Revenues of $454 million were down 4% as the benefits of growth in insurance & spatial solutions and international as well as pricing actions, market share gains and new products were offset by the impact of an estimated 15% decline in U.S. mortgage origination unit volumes.
•
Operating income from continuing operations rose 13% to $65 million driven principally by productivity and cost management program benefits.
•
Net income from continuing operations increased $59 million to $65 million fueled by operating upsides and a one-time tax benefit attributable to the U.S. Tax Cuts and Jobs Act (“Tax Reform Act”).
•
Diluted EPS from continuing operations was up $0.71 to $0.78. Adjusted EPS totaled $0.55 per share.
•
Adjusted EBITDA totaled $117 million, up from $116 million. Adjusted EBITDA margin was 26%.
•
Repurchased 1.6 million common shares for $75 million.

Full-Year 2017
•
Revenues of $1,851 million were 5% lower than 2016 as an estimated 20% decrease in U.S. mortgage market unit volumes offset growth in insurance & spatial solutions and international as well as the benefits from pricing actions, market share gains and new products.
•
Operating income from continuing operations was down 14% to $239 million as lower mortgage market volumes and the cost of a third quarter legal settlement more than offset benefits from organic growth, productivity and cost management programs.
•
Net income from continuing operations increased 36% to $150 million primarily due to benefits attributable to the Tax Reform Act, organic growth and cost productivity.
•
Diluted EPS from continuing operations rose $0.52 to $1.75. Adjusted EPS totaled $2.37.
•
Adjusted EBITDA totaled $480 million. Adjusted EBITDA margin was 26%.
•
Repurchased 4.6 million shares (5% of outstanding common shares) for $207 million.




“CoreLogic delivered outstanding results both operationally and financially, in 2017. We achieved the top end of our guidance ranges for adjusted EBITDA and adjusted EPS as we significantly outperformed U.S. mortgage market volume trends for the sixth straight year. Importantly, we continued to aggressively invest in building market-leading solutions that provide our clients with unique insights and connect the totality of the real estate ecosystem. These investments position us to be a long-term strategic partner for our clients and the broader real estate industry as we drive to transform underwriting and property valuation, risk management and ongoing monitoring solutions. In addition, the natural benefits of operating leverage driven by our scale and relentless focus on cost productivity has resulted in higher margins and the creation of a durable and highly cash generative business model.  This model allowed us to return $207 million to our shareholders through the repurchase of approximately 5% of our outstanding share count in 2017,” said Frank Martell, President and Chief Executive Officer of CoreLogic.

"We head into 2018 excited by the prospects offered by a stable and growing purchase-driven mortgage market in the U.S. where we have built strong market leading positions that are poised to capitalize on the benefits of high operating leverage and efficiency. In addition, our expanding footprint in insurance & spatial solutions and international markets provide us with sizable opportunities for high margin non-cyclical growth,” Martell added.

Fourth Quarter Financial Summary
Fourth quarter reported revenues totaled $454 million compared with $475 million in the same 2016 period. During the quarter, pricing-related gains and contributions from new products in both the Property Intelligence and Risk Management (PIRM) and Underwriting & Workflow Solutions (UWS) segments and gains from acquisitions partially offset the impact of lower U.S. mortgage loan origination unit volumes. PIRM revenues rose 5% to $180 million, driven principally by market-share gains in insurance & spatial solutions and the benefits of recent acquisitions focused on property insights. UWS segment revenues totaled $276 million, down 10% from 2016 levels, as benefits from pricing, market-share gains and valuation solutions platform upsides partially offset lower mortgage market volumes and the planned diversification by a significant appraisal management client.

Operating income from continuing operations totaled $65 million for the fourth quarter compared with $58 million for the fourth quarter of 2016. The 13% increase in operating income was principally attributable to cost productivity related gains and growth and margin improvement in insurance & spatial solutions, credit solutions and international operations. Fourth quarter operating income margin was 14% compared with 12% for the fourth quarter of 2016.

Fourth quarter net income from continuing operations totaled $65 million compared with $6 million in the same 2016 period. This increase was primarily attributable to a one-time net tax benefit of $38 million attributable to the Tax Reform Act and a fourth quarter 2016 non-cash impairment charge associated with the wind down of two investments in affiliates which had no 2017 counterpart. Diluted EPS from continuing operations totaled $0.78 for the fourth quarter of 2017 compared with $0.07 in 2016. Adjusted diluted EPS totaled $0.55, essentially in line with the fourth quarter of 2016.

Adjusted EBITDA aggregated $117 million in the fourth quarter compared with $116 million in 2016. The increase was principally driven by organic revenue growth and cost productivity which offset the impact of lower U.S. mortgage market volumes. PIRM segment adjusted EBITDA totaled $50 million compared to $51 million in




2016. UWS segment adjusted EBITDA was $72 million, down from $76 million in 2016, as declines in U.S. mortgage loan activity and lower appraisal volumes attributable to the planned diversification by a significant appraisal management client offset benefits from organic growth and cost management programs.

Liquidity and Capital Resources
At December 31, 2017, the Company had cash and cash equivalents of $119 million compared with $72 million at December 31, 2016. Total debt as of December 31, 2017 was $1,777 million compared with $1,619 million as of December 31, 2016. As of December 31, 2017, the Company had available capacity on its revolving credit facility of $700 million.

Net operating cash provided by continuing operations for the twelve months ended December 31, 2017 was $380 million. Free cash flow (FCF) for the twelve months ended December 31, 2017 totaled $304 million, which represented 63% of adjusted EBITDA. FCF is defined as net cash provided by continuing operating activities less capital expenditures for purchases of property and equipment, capitalized data and other intangible assets.

During 2017, the Company repurchased 4.6 million of its common shares for $207 million. This resulted in a reduction of CoreLogic's fully diluted share count of approximately 5%.

Tax Reform Act Impacts
In December 2017, the Tax Reform Act was passed reducing the U.S. federal corporate income tax rate from 35.0% to 21.0% effective as of January 1, 2018, assessing a one-time transition tax on foreign earnings that were previously tax deferred and creating new taxes on certain foreign-sourced earnings. For the year ended December 31, 2017, the Company recorded a $38 million provisional tax benefit related to the remeasurement of its deferred tax balances. CoreLogic is currently analyzing foreign unremitted earnings to reasonably estimate the effects of the one-time transition tax and expect to record the transition tax during 2018. Based on currently available interpretations and information regarding the likely impacts of the Tax Reform Act, the Company projects its normalized effective tax planning rate for 2018 will be approximately 26%, down from 35% in 2017.

Segment and Financial Reporting
During the fourth quarter of 2017, the Company refined its operating segmentation to reflect progress made in its ongoing strategic transformation into a scaled provider of unique property insight, risk management and underwriting solutions. The Company's updated segmentation reflects CoreLogic’s strategic focus on accelerating growth by combining our products and services into unique business solutions, building seamless connections across the real estate ecosystem, driving innovation and enhancing our business processes. Effective as of December 31, 2017, the Company adopted the following operating and reporting segmentation:

•
Property Intelligence and Risk Management Solutions (PIRM) segment includes the Company’s property insights solutions as well as our insurance & spatial solutions and international operations.
 
•
The Underwriting & Workflow Solutions (UWS) segment comprises the Company’s property tax, credit, flood data and valuation solutions.





The Company believes this updated reporting convention more effectively aligns with our market and operating strategies. Three years of reclassified quarterly segment results (on an unaudited basis) can be accessed at http://investor.corelogic.com. Additional details on the Company’s updated financial reporting will be provided in conjunction with the release of the Company’s 2017 Annual Report on Form 10K.

Teleconference/Webcast
CoreLogic management will host a live webcast and conference call on Tuesday, February 27, 2018, at 8:00 a.m. Pacific time (11:00 a.m. Eastern Time) to discuss these results. All interested parties are invited to listen to the event via webcast on the CoreLogic website at http://investor.corelogic.com. Alternatively, participants may use the following dial-in numbers: 1-844-861-5502 for U.S./Canada callers or 412-858-4604 for international callers. Additional detail on the Company's fourth quarter results is included in the quarterly financial supplement, available on the Investor Relations page at http://investor.corelogic.com.

A replay of the webcast will be available on the CoreLogic investor website for 10 days and through the conference call number 1-877-344-7529 for U.S. participants, 855-669-9658 for Canada participants or 1-412-317-0088 for international participants using Conference ID 10116326.

Media Contact: Alyson Austin, office phone: 949-214-1414, e-mail: alaustin@corelogic.com
Investor Contact: Dan Smith, office phone: 703-610-5410, e-mail: danlsmith@corelogic.com

#######
About CoreLogic

CoreLogic (NYSE: CLGX) is a leading global property information, analytics and data-enabled solutions provider. The Company's combined data from public, contributory and proprietary sources includes over 4.5 billion records spanning more than 50 years, providing detailed coverage of property, mortgages and other encumbrances, consumer credit, tenancy, location, hazard risk and related performance information. The markets CoreLogic serves include real estate and mortgage finance, insurance, capital markets, and the public sector. CoreLogic delivers value to clients through unique data, analytics, workflow technology, advisory and managed solutions. Clients rely on CoreLogic to help identify and manage growth opportunities, improve performance and mitigate risk. Headquartered in Irvine, Calif., CoreLogic operates in North America, Western Europe and Asia Pacific. For more information, please visit www.corelogic.com.

Safe Harbor / Forward Looking Statements

Certain statements made in this press release are forward-looking statements within the meaning of the federal securities laws, including but not limited to those statements related to the Company's productivity excellence, the




Company's overall financial performance, including future revenue and profit growth, and the Company's margin, tax rate and cash flow profile; and the Company's plans to continue to return capital to shareholders through the share repurchase program. Risks and uncertainties exist that may cause the results to differ materially from those set forth in these forward-looking statements. Factors that could cause the anticipated results to differ from those described in the forward-looking statements include the risks and uncertainties set forth in Part I, Item 1A of our most recent Annual Report on Form 10-K, as amended or updated by our Quarterly Reports on Form 10-Q. These additional risks and uncertainties include but are not limited to: limitations on access to or increase in prices for data from external sources, including government and public record sources; changes in applicable government legislation, regulations and the level of regulatory scrutiny affecting our customers or us, including with respect to consumer financial services and the use of public records and consumer data; compromises in the security of our data, including the transmission of confidential information or systems interruptions; difficult conditions in the mortgage and consumer lending industries and the economy generally; our ability to protect proprietary rights; our cost reduction program, technology and growth strategies and our ability to effectively and efficiently implement them; risks related to the outsourcing of services and international operations; our indebtedness and the restrictions in our various debt agreements; our ability to realize the anticipated benefits of certain acquisitions and/or divestitures and the timing thereof; the inability to control the operations or dividend policies of our partially-owned affiliates; and impairments in our goodwill or other intangible assets. The forward-looking statements speak only as of the date they are made. The Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

Use of Non-GAAP (Generally Accepted Accounting Principles) Financial Measures

This press release contains certain non-GAAP financial measures which are provided only as supplemental information. Investors should consider these non-GAAP financial measures only in conjunction with the most directly comparable GAAP financial measures. These non-GAAP measures are not in accordance with or a substitute for U.S. GAAP. The Company is not able to provide a reconciliation of projected adjusted EBITDA or projected adjusted earnings per share to respective GAAP results due to the unknown effect, timing and potential significance of special charges or gains.

The Company believes that its presentation of non-GAAP measures, such as adjusted EBITDA, adjusted EPS and FCF, provides useful supplemental information to investors and management regarding the Company's financial condition and results. Adjusted EBITDA is defined as net income from continuing operations adjusted for interest, taxes, depreciation and amortization, stock compensation, non-operating gains/losses and other adjustments. Adjusted EPS is defined as income from continuing operations, net of tax per diluted share, adjusted for stock compensation, amortization of acquisition-related intangibles, non-operating gains/losses, and other adjustments; tax affected at an assumed effective tax rate of 35% and 36% for 2017 and 2016, respectively. The Company's projected 2018 effective tax rate of 26%, to be included in adjusted EPS, reflects expected benefits from the Tax Reform Act. FCF is defined as net cash provided by continuing operating activities less capital expenditures for purchases of property and equipment, capitalized data and other intangible assets. Other firms may calculate non-GAAP measures differently than CoreLogic, which limits comparability between companies.

(Additional Financial Data Follow)





CORELOGIC, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
UNAUDITED
 
For the Three Months Ended
 
For the Twelve Months Ended
 
December 31,
 
December 31,
(in thousands, except per share amounts)
2017
 
2016
 
2017
 
2016
Operating revenues
$
454,157

 
$
474,914

 
$
1,851,117

 
$
1,952,557

Cost of services (exclusive of depreciation and amortization)
229,537

 
258,360

 
974,851

 
1,043,937

Selling, general and administrative expenses
113,117

 
113,813

 
459,842

 
458,102

Depreciation and amortization
46,137

 
45,145

 
177,806

 
172,578

Total operating expenses
388,791

 
417,318

 
1,612,499

 
1,674,617

Operating income
65,366

 
57,596

 
238,618

 
277,940

Interest expense:
 

 
 

 
 

 
 

Interest income
209

 
1,132

 
1,532

 
3,052

Interest expense
18,004

 
14,354

 
63,356

 
63,392

Total interest expense, net
(17,795
)
 
(13,222
)
 
(61,824
)
 
(60,340
)
Loss on early extinguishment of debt
—

 
(2,188
)
 
(1,775
)
 
(26,624
)
Tax indemnification release
—

 
(23,350
)
 
—

 
(23,350
)
Impairment loss on investment in affiliates
(3,412
)
 
(23,431
)
 
(3,811
)
 
(23,431
)
Gain/(loss) on investments and other, net
2,023

 
13,216

 
(2,316
)
 
19,779

Income from continuing operations before equity in earnings/(losses) of affiliates and income taxes
46,182

 
8,621

 
168,892

 
163,974

(Benefit)/provision for income taxes
(18,588
)
 
2,540

 
18,172

 
54,524

Income from continuing operations before equity in earnings/(losses) of affiliates
64,770

 
6,081

 
150,720

 
109,450

Equity in earnings/(losses) of affiliates, net of tax
46

 
(99
)
 
(1,186
)
 
496

Net income from continuing operations
64,816

 
5,982

 
149,534

 
109,946

(Loss)/income from discontinued operations, net of tax
(106
)
 
(468
)
 
2,315

 
(1,466
)
(Loss)/gain from sale of discontinued operations, net of tax
—

 
(1,930
)
 
313

 
(1,930
)
Net income
$
64,710

 
$
3,584

 
$
152,162

 
$
106,550

Basic income per share:
 
 
 
 
 
 
 
Net income from continuing operations
$
0.79

 
$
0.07

 
$
1.79

 
$
1.26

(Loss)/income from discontinued operations, net of tax
—

 
(0.01
)
 
0.03

 
(0.02
)
(Loss)/gain from sale of discontinued operations, net of tax
—

 
(0.02
)
 
—

 
(0.02
)
Net income
$
0.79

 
$
0.04

 
$
1.82

 
$
1.22

Diluted income per share:
 
 
 
 
 
 
 
Net income from continuing operations
$
0.78

 
$
0.07

 
$
1.75

 
$
1.23

(Loss)/income from discontinued operations, net of tax
—

 
(0.01
)
 
0.03

 
(0.02
)
(Loss)/gain from sale of discontinued operations, net of tax
—

 
(0.02
)
 
—

 
(0.02
)
Net income
$
0.78

 
$
0.04

 
$
1.78

 
$
1.19

Weighted-average common shares outstanding:
 
 
 
 
 
 
 
Basic
81,656

 
85,534

 
83,499

 
87,502

Diluted
83,539

 
87,289

 
85,234

 
89,122


Please refer to the full Form 10-K filing for the complete financial statements and related notes that are an integral part of the financial statements.




CORELOGIC, INC.
CONSOLIDATED BALANCE SHEETS
UNAUDITED 
(in thousands, except par value)
 
 
 
Assets
2017
 
2016
Current assets:
 
 
 
Cash and cash equivalents
$
118,804

 
$
72,031

Accounts receivable (less allowances of $8,229 and $8,857 in 2017 and 2016, respectively)
256,595

 
269,229

Prepaid expenses and other current assets
46,837

 
43,060

Income tax receivable
7,649

 
6,905

Assets of discontinued operations
383

 
662

Total current assets
430,268

 
391,887

Property and equipment, net
447,659

 
449,199

Goodwill, net
2,250,599

 
2,107,255

Other intangible assets, net
475,613

 
478,913

Capitalized data and database costs, net
329,403

 
327,921

Investment in affiliates, net
38,989

 
40,809

Deferred income tax assets, long-term
366

 
1,516

Restricted cash
7,565

 
17,943

Other assets
96,951

 
92,091

Total assets
$
4,077,413

 
$
3,907,534

Liabilities and Equity
 

 
 

Current liabilities:
 

 
 

Accounts payable and accrued expenses
$
143,849

 
$
168,284

Accrued salaries and benefits
93,717

 
107,234

Deferred revenue, current
303,948

 
284,622

Current portion of long-term debt
70,046

 
105,158

Liabilities of discontinued operations
1,806

 
3,123

Total current liabilities
613,366

 
668,421

Long-term debt, net of current
1,683,524

 
1,496,889

Deferred revenue, net of current
504,900

 
487,134

Deferred income tax liabilities, long-term
102,571

 
120,063

Other liabilities
165,176

 
132,043

Total liabilities
3,069,537

 
2,904,550


 
 
 
Equity:
 

 
 

CoreLogic, Inc.'s ("CoreLogic") stockholders' equity:
 

 
 

Preferred stock, $0.00001 par value; 500 shares authorized, no shares issued or outstanding
—

 
—

Common stock, $0.00001 par value; 180,000 shares authorized; 80,885 and 84,368 shares issued and outstanding as of December 31, 2017 and 2016, respectively
1

 
1

Additional paid-in capital
224,455

 
400,452

Retained earnings
877,111

 
724,949

Accumulated other comprehensive loss
(93,691
)
 
(122,418
)
Total CoreLogic stockholders' equity
1,007,876

 
1,002,984

Total liabilities and equity
$
4,077,413

 
$
3,907,534


Please refer to the full Form 10-K filing for the complete financial statements and related notes that are an integral part of the financial statements.




CORELOGIC, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
UNAUDITED
 
For the Twelve Months Ended
 
December 31,
(in thousands)
2017
 
2016
Cash flows from operating activities:
 
 
 
Net income
$
152,162

 
$
106,550

Less: Income/(loss) from discontinued operations, net of tax
2,315

 
(1,466
)
Less: Gain/(loss) from sale of discontinued operations, net of tax
313

 
(1,930
)
Net income from continuing operations
149,534

 
109,946

Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:
 

 
 

Depreciation and amortization
177,806

 
172,578

Amortization of debt issuance costs
5,650

 
5,785

Provision for bad debt and claim losses
16,725

 
18,869

Share-based compensation
35,867

 
39,849

Tax benefit related to stock options
—

 
(2,315
)
Equity in losses/(earnings) of affiliates, net of taxes
1,186

 
(496
)
Gain on sale of property and equipment
(246
)
 
(31
)
Loss on early extinguishment of debt
1,775

 
26,624

Deferred income tax
(40,769
)
 
18,213

Impairment loss on investment in affiliates
3,811

 
23,431

Tax indemnification release
—

 
23,350

Loss/(gain) on investments and other, net
2,316

 
(19,779
)
Change in operating assets and liabilities, net of acquisitions:
 

 
 

Accounts receivable
15,522

 
(24,391
)
Prepaid expenses and other current assets
4,942

 
2,823

Accounts payable and accrued expenses
(44,629
)
 
(29,267
)
Deferred revenue
36,577

 
53,682

Income taxes
(43
)
 
28,740

Dividends received from investments in affiliates
1,198

 
9,044

Other assets and other liabilities
12,708

 
(42,652
)
Net cash provided by operating activities - continuing operations
379,930

 
414,003

Net cash provided by/(used in) operating activities - discontinued operations
3,655

 
(444
)
Total cash provided by operating activities
$
383,585

 
$
413,559

Cash flows from investing activities:
 

 
 

Purchases of subsidiary shares from and other decreases in noncontrolling interests
$
—

 
$
(18,023
)
Purchases of property and equipment
(40,508
)
 
(45,211
)
Purchases of capitalized data and other intangible assets
(34,990
)
 
(35,507
)
Cash paid for acquisitions, net of cash acquired
(189,923
)
 
(396,941
)
Purchases of investments
(5,900
)
 
(3,366
)
Proceeds from sale of marketable securities
—

 
21,819

Proceeds from sale of property and equipment
335

 
31

Proceeds from sale of investments
1,000

 
2,451

Change in restricted cash
7,947

 
(7,017
)
Net cash used in investing activities - continuing operations
(262,039
)
 
(481,764
)
Net cash provided by investing activities - discontinued operations
—

 
—

Total cash used in investing activities
$
(262,039
)
 
$
(481,764
)
Cash flows from financing activities:
 

 
 

Proceeds from long-term debt
$
1,995,000

 
$
962,000

Debt issuance costs
(14,294
)
 
(6,314
)
Debt extinguishment premium
—

 
(16,271
)
Repayment of long-term debt
(1,842,290
)
 
(709,983
)
Shares repurchased and retired
(207,416
)
 
(195,003
)
Proceeds from issuance of shares in connection with share-based compensation
9,595

 
14,907

Minimum tax withholdings related to net share settlements
(14,043
)
 
(10,507
)
Tax benefit related to stock options
—

 
2,315

Net cash (used in)/provided by financing activities - continuing operations
(73,448
)
 
41,144

Net cash used in financing activities - discontinued operations
—

 
—

Total cash (used in)/provided by financing activities
$
(73,448
)
 
$
41,144

Effect of exchange rate on cash
(1,325
)
 
2

Net change in cash and cash equivalents
$
46,773

 
$
(27,059
)
Cash and cash equivalents at beginning of year
72,031

 
99,090

Less: Change in cash and cash equivalents of discontinued operations
3,655

 
(444
)
Plus: Cash swept from/(to) discontinued operations
3,655

 
(444
)
Cash and cash equivalents at end of year
$
118,804

 
$
72,031


Please refer to the full Form 10-K filing for the complete financial statements and related notes that are an integral part of the financial statements.




CORELOGIC, INC.
RECONCILIATION OF ADJUSTED EBITDA
UNAUDITED

 
For the Three Months Ended December 31, 2017
(in thousands)
PIRM
UWS
Corporate
Elim
CoreLogic
Net income/(loss) from continuing operations
$
28,025

$
54,752

$
(17,961
)
$
—

$
64,816

Income taxes
—

—

(18,558
)
—

(18,558
)
Depreciation and amortization
25,077

15,374

5,686

—

46,137

Interest expense, net
323

104

17,368

—

17,795

Share-based compensation
1,428

543

4,338

—

6,309

Non-operating (gains)/losses
(4,839
)
548

2,272

—

(2,019
)
Efficiency investments
—

—

10

—

10

Transaction costs
—

779

1,287

—

2,066

Amortization of acquired intangibles included in equity in losses of affiliates
156

—

—

—

156

Adjusted EBITDA
$
50,170

$
72,100

$
(5,558
)
$
—

$
116,712


 
For the Three Months Ended December 31, 2016
(in thousands)
PIRM
UWS
Corporate
Elim
CoreLogic
Net income/(loss) from continuing operations
$
29,986

$
39,020

$
(63,024
)
$
—

$
5,982

Income taxes
—

—

2,627

—

2,627

Depreciation and amortization
25,101

15,706

4,338

—

45,145

Interest expense, net
569

400

12,253

—

13,222

Share-based compensation
2,186

2,468

5,337

—

9,991

Non-operating (gains)/losses
(7,474
)
17,870

28,075

—

38,471

Efficiency investments
—

—

(15
)
—

(15
)
Transaction costs
9

—

25

—

34

Amortization of acquired intangibles included in equity in losses of affiliates
156

567

—

—

723

Adjusted EBITDA
$
50,533

$
76,031

$
(10,384
)
$
—

$
116,180



 
For the Year Ended December 31, 2017
(in thousands)
PIRM
UWS
Corporate
Elim
CoreLogic
Net income/(loss) from continuing operations
$
86,988

$
222,928

$
(160,382
)
$
—

$
149,534

Income taxes
—

—

17,438

—

17,438

Depreciation and amortization
99,558

57,397

20,851

—

177,806

Interest expense
1,721

944

59,159

—

61,824

Share-based compensation
5,952

5,990

23,925

—

35,867

Non-operating losses
12,341

9,606

6,568

—

28,515

Efficiency investments
—

2,220

1,604

—

3,824

Transaction costs
—

779

3,747

—

4,526

Amortization of acquired intangibles included in equity in earnings of affiliates
625

204

—

—

829

Adjusted EBITDA
$
207,185

$
300,068

$
(27,090
)
$
—

$
480,163






 
For the Year Ended December 31, 2016
(in thousands)
PIRM
UWS
Corporate
Elim
CoreLogic
Net income/(loss) from continuing operations
$
105,349

$
237,767

$
(233,170
)
—

$
109,946

Income taxes
—

—

55,537

—

55,537

Depreciation and amortization
101,196

53,823

17,559

—

172,578

Interest expense
2,393

1,709

56,238

—

60,340

Share-based compensation
9,782

8,557

21,510

—

39,849

Non-operating (gains)/losses
(7,475
)
17,874

42,783

—

53,182

Efficiency investments
—

—

1,446

—

1,446

Transaction costs
39

2,709

4,111

—

6,859

Amortization of acquired intangibles included in equity in earnings of affiliates
625

2,265

—

—

2,890

Adjusted EBITDA
$
211,909

$
324,704

$
(33,986
)
$
—

$
502,627







CORELOGIC, INC.
RECONCILIATION OF ADJUSTED EPS
UNAUDITED

 
For the Three Months Ended December 31,
(diluted income per share)
2017
 
2016
Net income from continuing operations
$
0.78

 
$
0.07

Share-based compensation
0.08

 
0.11

Non-operating (gains)/losses
(0.02
)
 
0.44

Transaction costs
0.02

 
—

Depreciation and amortization of acquired software and intangibles
0.22

 
0.19

Amortization of acquired intangibles included in equity in losses of affiliates
—

 
0.01

Income tax effect on adjustments
(0.53
)
 
(0.26
)
Adjusted EPS
$
0.55

 
$
0.56


 
For the Year Ended December 31,
 
2017
 
2016
Net income from continuing operations
$
1.75

 
$
1.23

Share-based compensation
0.42

 
0.45

Non-operating losses
0.33

 
0.60

Efficiency investments
0.04

 
0.02

Transaction costs
0.05

 
0.08

Depreciation and amortization of acquired software and intangibles
0.82

 
0.72

Amortization of acquired intangibles included in equity in earnings of affiliates
0.01

 
0.03

Income tax effect on adjustments
(1.05
)
 
(0.71
)
Adjusted EPS
$
2.37

 
$
2.42






CORELOGIC, INC.
RECONCILIATION TO FREE CASH FLOW
UNAUDITED

(in thousands)
 
For the Year Ended December 31, 2017
Net cash provided by operating activities - continuing operations
 
$
379,930

Purchases of property and equipment
 
(40,508
)
Purchases of capitalized data and other intangible assets
 
(34,990
)
Free Cash Flow
 
$
304,432