P5DP2Dfalse--12-31Q22019000003604757420006567000134900010000012200000P10Y0.000010.00001180000000180000000800920008013300080092000801330000.0755P5Y035600000323000003300000P7Y0.04050.04050.04220.04220.000010.00001500000500000000030120009967000P3YP1YP3Y
0000036047
2019-01-01
2019-06-30
0000036047
2019-07-22
0000036047
2019-06-30
0000036047
2018-12-31
0000036047
2018-04-01
2018-06-30
0000036047
2019-04-01
2019-06-30
0000036047
2018-01-01
2018-06-30
0000036047
2017-12-31
0000036047
2018-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2019-04-01
2019-06-30
0000036047
us-gaap:CommonStockMember
2018-06-30
0000036047
us-gaap:RetainedEarningsMember
2018-04-01
2018-06-30
0000036047
us-gaap:CommonStockMember
2019-06-30
0000036047
us-gaap:CommonStockMember
2018-04-01
2018-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2018-04-01
2018-06-30
0000036047
us-gaap:RetainedEarningsMember
2019-03-31
0000036047
2018-03-31
0000036047
us-gaap:CommonStockMember
2019-03-31
0000036047
us-gaap:AdditionalPaidInCapitalMember
2018-03-31
0000036047
us-gaap:RetainedEarningsMember
2018-06-30
0000036047
us-gaap:RetainedEarningsMember
2019-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2019-03-31
0000036047
us-gaap:AdditionalPaidInCapitalMember
2018-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2019-06-30
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-06-30
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-04-01
2018-06-30
0000036047
2019-03-31
0000036047
us-gaap:RetainedEarningsMember
2019-04-01
2019-06-30
0000036047
us-gaap:CommonStockMember
2019-04-01
2019-06-30
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-06-30
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-04-01
2019-06-30
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-03-31
0000036047
us-gaap:CommonStockMember
2018-03-31
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-03-31
0000036047
us-gaap:RetainedEarningsMember
2018-03-31
0000036047
us-gaap:CommonStockMember
2017-12-31
0000036047
us-gaap:CommonStockMember
2019-01-01
2019-06-30
0000036047
us-gaap:CommonStockMember
2018-12-31
0000036047
us-gaap:AdditionalPaidInCapitalMember
2018-01-01
2018-06-30
0000036047
us-gaap:RetainedEarningsMember
2018-12-31
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-12-31
0000036047
us-gaap:CommonStockMember
2018-01-01
2018-06-30
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-01-01
2018-06-30
0000036047
us-gaap:RetainedEarningsMember
2017-12-31
0000036047
us-gaap:RetainedEarningsMember
2018-01-01
2018-06-30
0000036047
us-gaap:RetainedEarningsMember
2019-01-01
2019-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2019-01-01
2019-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2017-12-31
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-01-01
2019-06-30
0000036047
us-gaap:AdditionalPaidInCapitalMember
2018-12-31
0000036047
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2017-12-31
0000036047
clgx:TenLargestClientsMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2019-01-01
2019-06-30
0000036047
clgx:TenLargestClientsMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2019-04-01
2019-06-30
0000036047
2019-01-01
0000036047
us-gaap:AccountsPayableAndAccruedLiabilitiesMember
2018-12-31
0000036047
us-gaap:AccountsPayableAndAccruedLiabilitiesMember
2019-06-30
0000036047
clgx:TenLargestClientsMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2018-01-01
2018-06-30
0000036047
clgx:TenLargestClientsMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2018-04-01
2018-06-30
0000036047
srt:MinimumMember
2019-01-01
2019-06-30
0000036047
srt:MaximumMember
2019-01-01
2019-06-30
0000036047
us-gaap:BuildingMember
2018-12-31
0000036047
us-gaap:LeaseholdImprovementsMember
2018-12-31
0000036047
clgx:FurnitureAndEquipmentMember
2019-06-30
0000036047
us-gaap:SoftwareAndSoftwareDevelopmentCostsMember
2019-06-30
0000036047
us-gaap:ConstructionInProgressMember
2019-06-30
0000036047
clgx:FurnitureAndEquipmentMember
2018-12-31
0000036047
us-gaap:BuildingMember
2019-06-30
0000036047
us-gaap:LandMember
2018-12-31
0000036047
us-gaap:LeaseholdImprovementsMember
2019-06-30
0000036047
us-gaap:SoftwareAndSoftwareDevelopmentCostsMember
2018-12-31
0000036047
us-gaap:ConstructionInProgressMember
2018-12-31
0000036047
us-gaap:LandMember
2019-06-30
0000036047
clgx:PIRMSegmentMember
2018-12-31
0000036047
clgx:UWSSegmentMember
2018-12-31
0000036047
clgx:UWSSegmentMember
2019-06-30
0000036047
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:PIRMSegmentMember
2019-06-30
0000036047
us-gaap:CustomerListsMember
2018-12-31
0000036047
us-gaap:CustomerListsMember
2019-06-30
0000036047
us-gaap:TradeNamesMember
2019-06-30
0000036047
us-gaap:NoncompeteAgreementsMember
2019-06-30
0000036047
us-gaap:NoncompeteAgreementsMember
2018-12-31
0000036047
us-gaap:TradeNamesMember
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
2019-06-30
0000036047
us-gaap:InterestRateSwapMember
us-gaap:ScenarioForecastMember
2022-08-31
0000036047
us-gaap:SwapMember
2019-01-01
2019-06-30
0000036047
us-gaap:RevolvingCreditFacilityMember
clgx:LineofCreditDueMay2024Member
2019-06-30
0000036047
srt:MaximumMember
clgx:CreditAgreementMember
2018-01-01
2018-12-31
0000036047
clgx:CreditAgreementMember
clgx:FederalFundsEffectiveRatePlusMember
2018-01-01
2018-12-31
0000036047
us-gaap:LetterOfCreditMember
clgx:LineofCreditDueMay2024Member
2019-06-30
0000036047
us-gaap:LineOfCreditMember
us-gaap:ScenarioForecastMember
2020-09-30
0000036047
clgx:TermLoanA1DueMay2024Member
us-gaap:DebtInstrumentRedemptionPeriodOneMember
clgx:TermLoanFacilityMember
2019-05-31
2019-05-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:ScenarioForecastMember
2025-12-31
0000036047
srt:MinimumMember
us-gaap:LineOfCreditMember
2019-06-30
0000036047
clgx:SeniorDebenturesApril2028Member
us-gaap:SeniorNotesMember
1998-04-30
0000036047
us-gaap:LineOfCreditMember
us-gaap:ScenarioForecastMember
2022-09-30
0000036047
us-gaap:SwapMember
2019-04-01
2019-06-30
0000036047
srt:MinimumMember
clgx:CreditAgreementMember
clgx:AlternateBaseRateMember
2018-01-01
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:ScenarioForecastMember
2020-09-30
0000036047
srt:MaximumMember
clgx:CreditAgreementMember
clgx:AlternateBaseRateMember
2018-01-01
2018-12-31
0000036047
srt:MinimumMember
clgx:CreditAgreementMember
2018-01-01
2018-12-31
0000036047
us-gaap:RevolvingCreditFacilityMember
clgx:LineofCreditDueMay2024Member
2019-06-30
0000036047
2019-05-31
0000036047
clgx:TermLoanA1DueMay2024Member
clgx:TermLoanFacilityMember
2019-06-30
0000036047
srt:MaximumMember
clgx:CreditAgreementMember
clgx:AdjustedLiboMember
2018-01-01
2018-12-31
0000036047
clgx:CreditAgreementMember
clgx:AdjustedLiboMember
2018-01-01
2018-12-31
0000036047
srt:MaximumMember
us-gaap:LineOfCreditMember
2019-06-30
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:SwapMember
2018-04-01
2018-06-30
0000036047
clgx:CreditAgreementMember
clgx:AlternateBaseRateMember
2018-01-01
2018-12-31
0000036047
srt:MaximumMember
us-gaap:InterestRateSwapMember
2019-06-30
0000036047
clgx:CreditAgreementMember
clgx:AdjustedLIBOPlusMember
2018-01-01
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:ScenarioForecastMember
2020-10-01
0000036047
srt:MinimumMember
clgx:CreditAgreementMember
clgx:AdjustedLiboMember
2018-01-01
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:ScenarioForecastMember
2022-09-01
0000036047
srt:MinimumMember
us-gaap:InterestRateSwapMember
2019-06-30
0000036047
us-gaap:LineOfCreditMember
us-gaap:ScenarioForecastMember
2021-09-30
0000036047
us-gaap:SwapMember
2018-01-01
2018-06-30
0000036047
clgx:TermLoanDueAugust2022Member
clgx:TermLoanFacilityMember
2018-12-31
0000036047
clgx:VariousInterestRateLoansMember
us-gaap:NotesPayableOtherPayablesMember
2019-06-30
0000036047
us-gaap:RevolvingCreditFacilityMember
clgx:LineOfCreditDueAugust2022Member
2018-12-31
0000036047
clgx:TermLoanDueAugust2022Member
clgx:TermLoanFacilityMember
2019-06-30
0000036047
clgx:TermLoanDueMay2024Member
clgx:TermLoanFacilityMember
2019-06-30
0000036047
clgx:SeniorDebenturesApril2028Member
us-gaap:SeniorNotesMember
2018-12-31
0000036047
clgx:TermLoanDueMay2024Member
clgx:TermLoanFacilityMember
2018-12-31
0000036047
us-gaap:RevolvingCreditFacilityMember
clgx:LineofCreditDueMay2024Member
2018-12-31
0000036047
clgx:VariousInterestRateLoansMember
us-gaap:NotesPayableOtherPayablesMember
2018-12-31
0000036047
us-gaap:RevolvingCreditFacilityMember
clgx:LineOfCreditDueAugust2022Member
2019-06-30
0000036047
clgx:SeniorDebenturesApril2028Member
us-gaap:SeniorNotesMember
2019-06-30
0000036047
clgx:TermLoanA1DueMay2024Member
clgx:TermLoanFacilityMember
2019-01-01
2019-06-30
0000036047
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2019-01-01
2019-06-30
0000036047
clgx:CostOfServicesMember
2019-04-01
2019-06-30
0000036047
clgx:CostOfServicesMember
2019-01-01
2019-06-30
0000036047
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2019-04-01
2019-06-30
0000036047
srt:MaximumMember
2019-06-30
0000036047
srt:MinimumMember
2019-06-30
0000036047
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2019-06-30
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:InterestRateSwapMember
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
2018-12-31
0000036047
us-gaap:CustomerListsMember
2019-04-01
2019-06-30
0000036047
srt:MaximumMember
clgx:MyriadDevelopmentInc.InsignificantAcquisitionMember
2017-12-31
0000036047
us-gaap:LicenseMember
2019-04-01
2019-06-30
0000036047
us-gaap:LicenseMember
2019-01-01
2019-06-30
0000036047
us-gaap:CustomerListsMember
2019-01-01
2019-06-30
0000036047
clgx:PropertyTaxSolutionsMember
2019-06-30
0000036047
us-gaap:PrepaidExpensesAndOtherCurrentAssetsMember
2019-06-30
0000036047
2022-01-01
2019-06-30
0000036047
us-gaap:PrepaidExpensesAndOtherCurrentAssetsMember
2018-12-31
0000036047
2020-01-01
2019-06-30
0000036047
2019-07-01
2019-06-30
0000036047
us-gaap:OtherNoncurrentAssetsMember
2018-12-31
0000036047
2021-01-01
2019-06-30
0000036047
us-gaap:OtherNoncurrentAssetsMember
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:OtherSolutionsMember
2019-04-01
2019-06-30
0000036047
clgx:OtherSolutionsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:InsuranceAndSpatialSolutionsMember
2019-01-01
2019-06-30
0000036047
clgx:FloodDataServicesMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:CreditSolutionsMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:OtherSolutionsMember
2018-04-01
2018-06-30
0000036047
clgx:FloodDataServicesMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:FloodDataServicesMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:ValuationsSolutionsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:InsuranceAndSpatialSolutionsMember
2018-01-01
2018-06-30
0000036047
clgx:PropertyTaxSolutionsMember
2019-04-01
2019-06-30
0000036047
clgx:PropertyTaxSolutionsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:ValuationsSolutionsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyTaxSolutionsMember
2019-01-01
2019-06-30
0000036047
clgx:ValuationsSolutionsMember
2018-01-01
2018-06-30
0000036047
clgx:PropertyTaxSolutionsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyTaxSolutionsMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyInsightsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:OtherSolutionsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyInsightsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:CreditSolutionsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:InsuranceAndSpatialSolutionsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:PropertyTaxSolutionsMember
2018-01-01
2018-06-30
0000036047
clgx:ValuationsSolutionsMember
2019-04-01
2019-06-30
0000036047
clgx:FloodDataServicesMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:ValuationsSolutionsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:FloodDataServicesMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:CreditSolutionsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyInsightsMember
2019-04-01
2019-06-30
0000036047
clgx:OtherSolutionsMember
2018-04-01
2018-06-30
0000036047
clgx:ValuationsSolutionsMember
2019-01-01
2019-06-30
0000036047
clgx:PropertyInsightsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:InsuranceAndSpatialSolutionsMember
2018-01-01
2018-06-30
0000036047
clgx:CreditSolutionsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:InsuranceAndSpatialSolutionsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:PropertyInsightsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:FloodDataServicesMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CreditSolutionsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:FloodDataServicesMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:CreditSolutionsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:FloodDataServicesMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:CreditSolutionsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:OtherSolutionsMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:InsuranceAndSpatialSolutionsMember
2019-01-01
2019-06-30
0000036047
clgx:CreditSolutionsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:ValuationsSolutionsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:OtherSolutionsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyTaxSolutionsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:FloodDataServicesMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:InsuranceAndSpatialSolutionsMember
2019-04-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:OtherSolutionsMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyTaxSolutionsMember
2018-01-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyInsightsMember
2019-01-01
2019-06-30
0000036047
clgx:PropertyInsightsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:ValuationsSolutionsMember
2018-04-01
2018-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:PropertyTaxSolutionsMember
2018-04-01
2018-06-30
0000036047
clgx:PropertyInsightsMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:OtherSolutionsMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:CreditSolutionsMember
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:CorporateReconcilingItemsAndEliminationsMember
clgx:InsuranceAndSpatialSolutionsMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PropertyInsightsMember
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:ValuationsSolutionsMember
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:InsuranceAndSpatialSolutionsMember
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2019-01-01
2019-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2019-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2018-12-31
0000036047
us-gaap:EmployeeStockOptionMember
2019-01-01
2019-06-30
0000036047
us-gaap:EmployeeStockOptionMember
2018-12-31
0000036047
us-gaap:EmployeeStockOptionMember
2019-06-30
0000036047
us-gaap:EmployeeStockOptionMember
2018-01-01
2018-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2018-01-01
2018-06-30
0000036047
clgx:PbrsuMember
2019-06-30
0000036047
clgx:PerformanceBasedRestrictedStockUnitsWithoutMarketbasedConditionMember
2018-01-01
2018-06-30
0000036047
clgx:PbrsuMember
2019-01-01
2019-06-30
0000036047
clgx:PbrsuMember
2018-01-01
2018-06-30
0000036047
clgx:CostOfServicesMember
2018-04-01
2018-06-30
0000036047
clgx:CostOfServicesMember
2018-01-01
2018-06-30
0000036047
clgx:CoreLogic2018PerformanceIncentivePlanMember
2018-05-01
0000036047
clgx:PbrsuMember
2018-04-01
2018-06-30
0000036047
us-gaap:EmployeeStockMember
2019-04-01
2019-06-30
0000036047
us-gaap:EmployeeStockOptionMember
2018-04-01
2018-06-30
0000036047
us-gaap:EmployeeStockOptionMember
2019-04-01
2019-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2018-04-01
2018-06-30
0000036047
us-gaap:EmployeeStockMember
2019-01-01
2019-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2019-04-01
2019-06-30
0000036047
us-gaap:EmployeeStockMember
2018-01-01
2018-06-30
0000036047
us-gaap:EmployeeStockMember
2018-04-01
2018-06-30
0000036047
clgx:PbrsuMember
2019-04-01
2019-06-30
0000036047
clgx:PbrsuMember
2018-12-31
0000036047
us-gaap:ScenarioForecastMember
2019-07-01
2020-06-30
0000036047
us-gaap:RestrictedStockUnitsRSUMember
2018-04-01
2018-06-30
0000036047
clgx:ETechMember
2018-02-01
2018-02-28
0000036047
clgx:SymbilityMember
us-gaap:CustomerListsMember
2019-06-30
0000036047
clgx:SymbilityMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:AlamodeMember
clgx:UWSSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:AlamodeMember
2019-06-30
0000036047
clgx:AlamodeMember
us-gaap:NoncompeteAgreementsMember
2019-06-30
0000036047
clgx:SymbilityMember
2019-06-30
0000036047
clgx:AlamodeMember
2018-04-01
2018-04-30
0000036047
clgx:AlamodeMember
us-gaap:CustomerListsMember
2019-01-01
2019-06-30
0000036047
clgx:AlamodeMember
us-gaap:NoncompeteAgreementsMember
2019-01-01
2019-06-30
0000036047
clgx:HomeVisitMember
us-gaap:TrademarksMember
2019-01-01
2019-06-30
0000036047
clgx:ETechMember
us-gaap:TechnologyBasedIntangibleAssetsMember
2018-02-01
2018-02-28
0000036047
clgx:HomeVisitMember
us-gaap:CustomerListsMember
2019-01-01
2019-06-30
0000036047
clgx:ETechMember
clgx:PIRMSegmentMember
2018-02-01
2018-02-28
0000036047
clgx:HomeVisitMember
2018-12-01
2018-12-31
0000036047
clgx:SymbilityMember
2018-12-17
0000036047
clgx:SymbilityMember
us-gaap:TechnologyBasedIntangibleAssetsMember
2019-01-01
2019-06-30
0000036047
clgx:AlamodeMember
us-gaap:TechnologyBasedIntangibleAssetsMember
2019-01-01
2019-06-30
0000036047
clgx:SymbilityMember
us-gaap:TrademarksMember
2019-06-30
0000036047
clgx:SymbilityMember
us-gaap:TechnologyBasedIntangibleAssetsMember
2019-06-30
0000036047
clgx:HomeVisitMember
us-gaap:NoncompeteAgreementsMember
2019-06-30
0000036047
clgx:AlamodeMember
us-gaap:TradeNamesMember
2019-06-30
0000036047
clgx:HomeVisitMember
us-gaap:CustomerListsMember
2019-06-30
0000036047
clgx:SymbilityMember
us-gaap:CustomerListsMember
2019-01-01
2019-06-30
0000036047
clgx:AlamodeMember
us-gaap:TradeNamesMember
2019-01-01
2019-06-30
0000036047
clgx:AlamodeMember
us-gaap:TechnologyBasedIntangibleAssetsMember
2019-06-30
0000036047
clgx:ETechMember
us-gaap:TechnologyBasedIntangibleAssetsMember
2018-02-28
0000036047
clgx:HomeVisitMember
us-gaap:TrademarksMember
2019-06-30
0000036047
clgx:HomeVisitMember
us-gaap:NoncompeteAgreementsMember
2019-01-01
2019-06-30
0000036047
clgx:SymbilityMember
2018-12-01
2018-12-31
0000036047
clgx:HomeVisitMember
2019-01-01
2019-06-30
0000036047
clgx:SymbilityMember
2018-12-18
0000036047
clgx:HomeVisitMember
clgx:PIRMSegmentMember
2019-01-01
2019-06-30
0000036047
clgx:ETechMember
us-gaap:CustomerListsMember
2018-02-01
2018-02-28
0000036047
clgx:AlamodeMember
us-gaap:CustomerListsMember
2019-06-30
0000036047
clgx:SymbilityMember
2019-01-01
2019-06-30
0000036047
clgx:ETechMember
us-gaap:CustomerListsMember
2018-02-28
0000036047
clgx:SymbilityMember
us-gaap:TrademarksMember
2019-01-01
2019-06-30
0000036047
clgx:ETechMember
2018-02-28
0000036047
us-gaap:IntersegmentEliminationMember
2019-01-01
2019-06-30
0000036047
us-gaap:IntersegmentEliminationMember
2018-04-01
2018-06-30
0000036047
us-gaap:IntersegmentEliminationMember
2019-04-01
2019-06-30
0000036047
us-gaap:CorporateNonSegmentMember
2018-01-01
2018-06-30
0000036047
us-gaap:CorporateNonSegmentMember
2019-04-01
2019-06-30
0000036047
us-gaap:CorporateNonSegmentMember
2019-01-01
2019-06-30
0000036047
us-gaap:CorporateNonSegmentMember
2018-04-01
2018-06-30
0000036047
us-gaap:IntersegmentEliminationMember
2018-01-01
2018-06-30
0000036047
clgx:UWSSegmentMember
2018-01-01
2018-06-30
0000036047
clgx:UWSSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:PIRMSegmentMember
2019-04-01
2019-06-30
0000036047
clgx:PIRMSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:UWSSegmentMember
2018-04-01
2018-06-30
0000036047
clgx:PIRMSegmentMember
2018-01-01
2018-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:PIRMSegmentMember
2019-06-30
0000036047
us-gaap:OperatingSegmentsMember
clgx:UWSSegmentMember
2019-06-30
0000036047
us-gaap:IntersegmentEliminationMember
2018-12-31
0000036047
us-gaap:OperatingSegmentsMember
clgx:UWSSegmentMember
2018-12-31
0000036047
us-gaap:CorporateNonSegmentMember
2018-12-31
0000036047
us-gaap:OperatingSegmentsMember
clgx:PIRMSegmentMember
2018-12-31
0000036047
us-gaap:CorporateNonSegmentMember
2019-06-30
0000036047
us-gaap:IntersegmentEliminationMember
2019-06-30
xbrli:shares
iso4217:USD
xbrli:pure
iso4217:USD
xbrli:shares
iso4217:CAD
clgx:segment
iso4217:GBP
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2019
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission file number 001-13585
CoreLogic, Inc.
(Exact name of registrant as specified in its charter)
|
| | | |
| Delaware | 95-1068610 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
|
| | | | | |
| 40 Pacifica | Irvine | California | 92618 | |
| (Street Address) | (City) | (State) | (Zip Code) | |
(949) 214-1000
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
|
| | |
Title of each class: | Trading symbol(s) | Name of exchange on which registered |
Common Stock, $0.00001 par value | CLGX | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant: is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
| | | | |
Large accelerated filer | ☒ | | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | | Smaller reporting company | ☐ |
| | | Emerging growth company | ☐ |
☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
On July 22, 2019 there were 80,134,301 shares of common stock outstanding.
CoreLogic, Inc.
Table of Contents
|
| | |
Part I: | Financial Information | |
| | |
Item 1. | Financial Statements (unaudited) | |
| | |
| A. Condensed Consolidated Balance Sheets as of June 30, 2019 and December 31, 2018 | |
| | |
| B. Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2019 and 2018 | |
| | |
| C. Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2019 and 2018 | |
| | |
| D. Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2019 and 2018 | |
| | |
| E. Condensed Consolidated Statement of Stockholders' Equity for the three and six months ended June 30, 2019 and 2018 | |
| | |
| F. Notes to Condensed Consolidated Financial Statements | |
| | |
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations | |
| | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | |
| | |
Item 4. | Controls and Procedures | |
| | |
Part II: | Other Information | |
| | |
Item 1. | Legal Proceedings | |
| | |
Item 1A. | Risk Factors | |
| | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | |
| | |
Item 3. | Defaults upon Senior Securities | |
| | |
Item 4. | Mine Safety Disclosures | |
| | |
Item 5. | Other Information | |
| | |
Item 6. | Exhibits | |
PART I: FINANCIAL INFORMATION
Item 1. Financial Statements.
CoreLogic, Inc.
Condensed Consolidated Balance Sheets
(Unaudited) |
| | | | | | | |
(in thousands, except par value) | June 30, |
| December 31, |
Assets | 2019 |
| 2018 |
Current assets: | | | |
Cash and cash equivalents | $ | 82,042 |
| | $ | 85,271 |
|
Accounts receivable (less allowance for doubtful accounts of $6,567 and $5,742 as of June 30, 2019 and December 31, 2018, respectively) | 279,171 |
| | 242,814 |
|
Prepaid expenses and other current assets | 55,923 |
| | 50,136 |
|
Income tax receivable | 2,996 |
| | 25,299 |
|
Total current assets | 420,132 |
| | 403,520 |
|
Property and equipment, net | 448,617 |
| | 456,497 |
|
Operating lease assets | 61,910 |
| | — |
|
Goodwill, net | 2,395,412 |
| | 2,391,954 |
|
Other intangible assets, net | 401,071 |
| | 468,405 |
|
Capitalized data and database costs, net | 325,060 |
| | 324,049 |
|
Investment in affiliates, net | 22,284 |
| | 22,429 |
|
Other assets | 76,026 |
| | 102,136 |
|
Total assets | $ | 4,150,512 |
| | $ | 4,168,990 |
|
Liabilities and Equity | |
| | |
|
Current liabilities: | |
| | |
|
Accounts payable and other accrued expenses | $ | 152,394 |
| | $ | 166,258 |
|
Accrued salaries and benefits | 67,795 |
| | 84,940 |
|
Contract liabilities, current | 320,580 |
| | 308,959 |
|
Current portion of long-term debt | 90,115 |
| | 26,935 |
|
Operating lease liabilities, current | 16,473 |
| | — |
|
Total current liabilities | 647,357 |
| | 587,092 |
|
Long-term debt, net of current | 1,667,021 |
| | 1,752,241 |
|
Contract liabilities, net of current | 524,650 |
| | 524,069 |
|
Deferred income tax liabilities | 105,364 |
| | 124,968 |
|
Operating lease liabilities, net of current | 80,268 |
| | — |
|
Other liabilities | 172,360 |
| | 180,122 |
|
Total liabilities | 3,197,020 |
| | 3,168,492 |
|
|
|
| |
|
|
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; 80,133 and 80,092 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively | 1 |
| | 1 |
|
Additional paid-in capital | 146,887 |
| | 160,870 |
|
Retained earnings | 971,490 |
| | 975,375 |
|
Accumulated other comprehensive loss | (164,886 | ) | | (135,748 | ) |
Total stockholders' equity | 953,492 |
| | 1,000,498 |
|
Total liabilities and equity | $ | 4,150,512 |
| | $ | 4,168,990 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
CoreLogic, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended |
| June 30, | | June 30, |
(in thousands, except per share amounts) | 2019 |
| 2018 | | 2019 | | 2018 |
Operating revenues | $ | 459,538 |
| | $ | 488,401 |
| | $ | 877,246 |
| | $ | 933,301 |
|
Cost of services (excluding depreciation and amortization shown below) | 227,210 |
| | 239,346 |
| | 446,271 |
| | 478,735 |
|
Selling, general and administrative expenses | 122,798 |
| | 112,022 |
| | 251,022 |
| | 226,974 |
|
Depreciation and amortization | 47,106 |
| | 47,347 |
| | 96,325 |
| | 93,487 |
|
Impairment loss | 47,834 |
| | 49 |
| | 47,834 |
| | 49 |
|
Total operating expenses | 444,948 |
|
| 398,764 |
| | 841,452 |
| | 799,245 |
|
Operating income | 14,590 |
|
| 89,637 |
| | 35,794 |
| | 134,056 |
|
Interest expense: | |
|
| |
| | |
| | |
|
Interest income | 401 |
| | 224 |
| | 1,379 |
| | 754 |
|
Interest expense | 19,582 |
| | 18,987 |
| | 39,285 |
| | 36,679 |
|
Total interest expense, net | (19,181 | ) |
| (18,763 | ) | | (37,906 | ) | | (35,925 | ) |
(Loss)/gain on investments and other, net | (2,884 | ) | | 2,128 |
| | (2,150 | ) | | 2,289 |
|
Tax indemnification release | (13,394 | ) | | — |
| | (13,394 | ) | | — |
|
(Loss)/income from continuing operations before equity in earnings/(losses) of affiliates and income taxes | (20,869 | ) |
| 73,002 |
| | (17,656 | ) | | 100,420 |
|
(Benefit)/provision for income taxes | (15,031 | ) | | 17,307 |
| | (13,973 | ) | | 16,596 |
|
(Loss)/income from continuing operations before equity in earnings/(losses) of affiliates | (5,838 | ) |
| 55,695 |
| | (3,683 | ) | | 83,824 |
|
Equity in earnings/(losses) of affiliates, net of tax | 314 |
| | 2,837 |
| | (108 | ) |
| 3,070 |
|
Net (loss)/income from continuing operations | (5,524 | ) |
| 58,532 |
| | (3,791 | ) | | 86,894 |
|
Loss from discontinued operations, net of tax | (48 | ) | | (16 | ) | | (94 | ) | | (91 | ) |
Net (loss)/income | $ | (5,572 | ) |
| $ | 58,516 |
| | $ | (3,885 | ) | | $ | 86,803 |
|
|
| |
| |
| |
|
Basic (loss)/income per share: |
|
|
|
|
| |
|
| |
|
|
Net (loss)/income from continuing operations | $ | (0.07 | ) |
| $ | 0.72 |
| | $ | (0.05 | ) | | $ | 1.07 |
|
Loss from discontinued operations, net of tax | — |
|
| — |
| | — |
| | — |
|
Net (loss)/income | $ | (0.07 | ) | | $ | 0.72 |
| | $ | (0.05 | ) | | $ | 1.07 |
|
Diluted (loss)/income per share: | |
|
| |
| | |
| | |
|
Net (loss)/income from continuing operations | $ | (0.07 | ) |
| $ | 0.71 |
| | $ | (0.05 | ) | | $ | 1.05 |
|
Loss from discontinued operations, net of tax | — |
|
| — |
| | — |
| | — |
|
Net (loss)/income | $ | (0.07 | ) | | $ | 0.71 |
| | $ | (0.05 | ) | | $ | 1.05 |
|
Weighted-average common shares outstanding: | |
|
| |
| | |
| | |
|
Basic | 80,473 |
|
| 81,284 |
| | 80,326 |
| | 81,269 |
|
Diluted | 80,473 |
|
| 82,440 |
| | 80,326 |
| | 82,685 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
CoreLogic, Inc.
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended |
| June 30, | | June 30, |
(in thousands) | 2019 | | 2018 | | 2019 | | 2018 |
Net (loss)/income | $ | (5,572 | ) | | $ | 58,516 |
| | $ | (3,885 | ) | | $ | 86,803 |
|
Other comprehensive loss | |
| | |
| | |
| | |
|
Adoption of new accounting standards | — |
| | — |
| | — |
| | 408 |
|
Market value adjustments on interest rate swaps, net of tax | (21,088 | ) | | 4,101 |
| | (33,294 | ) | | 8,238 |
|
Reclassification adjustment for loss on terminated interest rate swap included in net loss | (67 | ) | | — |
| | (67 | ) | | — |
|
Foreign currency translation adjustments | (820 | ) | | (13,486 | ) | | 4,522 |
| | (17,600 | ) |
Supplemental benefit plans adjustments, net of tax | (150 | ) | | (123 | ) | | (299 | ) | | (247 | ) |
Total other comprehensive loss | (22,125 | ) | | (9,508 | ) | | (29,138 | ) | | (9,201 | ) |
Comprehensive (loss)/income | $ | (27,697 | ) | | $ | 49,008 |
| | $ | (33,023 | ) | | $ | 77,602 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
CoreLogic, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
| | | | | | | |
| For the Six Months Ended |
| June 30, |
(in thousands) | 2019 |
| 2018 |
Cash flows from operating activities: | |
| |
Net (loss)/income | $ | (3,885 | ) |
| $ | 86,803 |
|
Less: Loss from discontinued operations, net of tax | (94 | ) |
| (91 | ) |
Net (loss)/income from continuing operations | (3,791 | ) |
| 86,894 |
|
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: | |
|
| |
|
Depreciation and amortization | 96,325 |
|
| 93,487 |
|
Amortization of debt issuance costs | 2,583 |
|
| 2,744 |
|
Amortization of operating lease assets | 7,923 |
| | — |
|
Impairment loss | 47,834 |
|
| 49 |
|
Provision for bad debt and claim losses | 7,577 |
|
| 7,480 |
|
Share-based compensation | 17,755 |
|
| 19,799 |
|
Equity in losses/(earnings) of affiliates, net of taxes | 108 |
|
| (3,070 | ) |
Gain on sale of property and equipment | — |
|
| (19 | ) |
Loss on early extinguishment of debt | 1,453 |
|
| — |
|
Deferred income tax | (8,291 | ) |
| 8,743 |
|
Loss/(gain) on investments and other, net | 2,150 |
|
| (2,289 | ) |
Tax indemnification release | 13,394 |
| | — |
|
Change in operating assets and liabilities, net of acquisitions: | |
|
| |
|
Accounts receivable | (38,845 | ) |
| 259 |
|
Prepaid expenses and other current assets | (6,189 | ) |
| (6,075 | ) |
Accounts payable and other accrued expenses | (24,962 | ) |
| (27,234 | ) |
Contract liabilities | 12,329 |
|
| (13,692 | ) |
Income taxes | 15,890 |
|
| (9,704 | ) |
Dividends received from investments in affiliates | — |
|
| 775 |
|
Other assets and other liabilities | (22,649 | ) |
| (9,732 | ) |
Net cash provided by operating activities - continuing operations | 120,594 |
|
| 148,415 |
|
Net cash used in operating activities - discontinued operations | — |
|
| (4 | ) |
Total cash provided by operating activities | $ | 120,594 |
|
| $ | 148,411 |
|
Cash flows from investing activities: | |
|
| |
|
Purchases of property and equipment | $ | (44,714 | ) |
| $ | (21,378 | ) |
Purchases of capitalized data and other intangible assets | (18,307 | ) |
| (18,589 | ) |
Cash paid for acquisitions, net of cash acquired | (41 | ) |
| (141,056 | ) |
Purchases of investments | (658 | ) |
| — |
|
Cash received from sale of business-line | 1,082 |
| | — |
|
Proceeds from sale of property and equipment | — |
|
| 197 |
|
Proceeds from investments | 1,157 |
|
| 980 |
|
Net cash used in investing activities - continuing operations | (61,481 | ) |
| (179,846 | ) |
Net cash provided by investing activities - discontinued operations | — |
|
| — |
|
Total cash used in investing activities | $ | (61,481 | ) |
| $ | (179,846 | ) |
Cash flows from financing activities: | |
|
| |
|
Proceeds from long-term debt | $ | 1,770,000 |
|
| $ | 120,095 |
|
Debt issuance costs | (9,621 | ) |
| — |
|
Repayment of long-term debt | (1,789,702 | ) |
| (68,898 | ) |
Proceeds from issuance of shares in connection with share-based compensation | 6,559 |
|
| 17,566 |
|
Payment of tax withholdings related to net share settlements | (9,267 | ) |
| (11,682 | ) |
Shares repurchased and retired | (29,030 | ) |
| (63,322 | ) |
Contingent consideration payments subsequent to acquisitions | (600 | ) | | — |
|
Net cash used in financing activities - continuing operations | (61,661 | ) |
| (6,241 | ) |
Net cash provided by financing activities - discontinued operations | — |
|
| — |
|
Total cash used in financing activities | $ | (61,661 | ) |
| $ | (6,241 | ) |
Effect of exchange rate on cash, cash equivalents and restricted cash | 26 |
|
| 1,379 |
|
Net change in cash, cash equivalents and restricted cash | (2,522 | ) |
| (36,297 | ) |
Cash, cash equivalents and restricted cash at beginning of period | 98,250 |
|
| 132,154 |
|
Less: Change in cash, cash equivalents and restricted cash - discontinued operations | — |
|
| (4 | ) |
Plus: Cash swept from discontinued operations | — |
|
| (4 | ) |
Cash, cash equivalents and restricted cash at end of period | $ | 95,728 |
|
| $ | 95,857 |
|
|
| |
|
Supplemental disclosures of cash flow information: | | | |
Cash paid for interest | $ | 35,393 |
| | $ | 33,101 |
|
Cash paid for income taxes | $ | 9,909 |
| | $ | 24,230 |
|
Cash refunds from income taxes | $ | 16,061 |
| | $ | 3,108 |
|
Non-cash investing activities: | | | |
Capital expenditures included in accounts payable and other accrued expenses | $ | 17,179 |
| | $ | 11,139 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
CoreLogic, Inc.
Condensed Consolidated Statement of Stockholders' Equity (Quarter-to-Date)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock Shares | | Common Stock Amount | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Total |
(in thousands) | | | | | | |
For the Three Months Ended June 30, 2019 | | | | | | |
Balance as of March 31, 2019 | | 80,633 |
| | $ | 1 |
| | $ | 164,969 |
| | $ | 977,062 |
| | $ | (142,761 | ) | | $ | 999,271 |
|
Net loss | | — |
| | — |
| | — |
| | (5,572 | ) | | — |
| | (5,572 | ) |
Shares issued in connection with share-based compensation | | 200 |
| | — |
| | 3,801 |
| | — |
| | — |
| | 3,801 |
|
Payment of tax withholdings related to net share settlements | | — |
| | — |
| | (716 | ) | | — |
| | — |
| | (716 | ) |
Share-based compensation | | — |
| | — |
| | 7,863 |
| | — |
| | — |
| | 7,863 |
|
Shares repurchased and retired | | (700 | ) | | — |
| | (29,030 | ) | | — |
| | — |
| | (29,030 | ) |
Other comprehensive loss | | — |
| | — |
| | — |
| | — |
| | (22,125 | ) | | (22,125 | ) |
Balance as of June 30, 2019 | | 80,133 |
| | $ | 1 |
| | $ | 146,887 |
| | $ | 971,490 |
| | $ | (164,886 | ) | | $ | 953,492 |
|
| | | | | | | | | | | | |
For the Three Months Ended June 30, 2018 | | | | | | | | | | | | |
Balance as of March 31, 2018 | | 81,636 |
| | $ | 1 |
| | $ | 219,594 |
| | $ | 881,798 |
| | $ | (93,384 | ) | | $ | 1,008,009 |
|
Net income | | — |
| | — |
| | — |
| | 58,516 |
| | — |
| | 58,516 |
|
Shares issued in connection with share-based compensation | | 180 |
| | — |
| | 2,093 |
| | — |
| | — |
| | 2,093 |
|
Payment of tax withholdings related to net share settlements | | — |
| | — |
| | (1,150 | ) | | — |
| | — |
| | (1,150 | ) |
Share-based compensation | | — |
| | — |
| | 11,122 |
| | — |
| | — |
| | 11,122 |
|
Shares repurchased and retired | | (872 | ) | | — |
| | (44,843 | ) | | — |
| | — |
| | (44,843 | ) |
Other comprehensive loss | | — |
| | — |
| | — |
| | — |
| | (9,508 | ) | | (9,508 | ) |
Balance as of June 30, 2018 | | 80,944 |
| | $ | 1 |
| | $ | 186,816 |
| | $ | 940,314 |
| | $ | (102,892 | ) | | $ | 1,024,239 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
CoreLogic, Inc.
Condensed Consolidated Statement of Stockholders' Equity (Year-to-Date)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock Shares | | Common Stock Amount | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Total |
(in thousands) | | | | | | |
For the Six Months Ended June 30, 2019 | | | | | | |
Balance as of December 31, 2018 | | 80,092 |
| | $ | 1 |
| | $ | 160,870 |
| | $ | 975,375 |
| | $ | (135,748 | ) | | $ | 1,000,498 |
|
Net loss | | — |
| | — |
| | — |
| | (3,885 | ) | | — |
| | (3,885 | ) |
Shares issued in connection with share-based compensation | | 741 |
| | — |
| | 6,559 |
| | — |
| | — |
| | 6,559 |
|
Payment of tax withholdings related to net share settlements | | — |
| | — |
| | (9,267 | ) | | — |
| | — |
| | (9,267 | ) |
Share-based compensation | | — |
| | — |
| | 17,755 |
| | — |
| | — |
| | 17,755 |
|
Shares repurchased and retired | | (700 | ) | | — |
| | (29,030 | ) | | — |
| | — |
| | (29,030 | ) |
Other comprehensive loss | | — |
| | — |
| | — |
| | — |
| | (29,138 | ) | | (29,138 | ) |
Balance as of June 30, 2019 | | 80,133 |
| | $ | 1 |
| | $ | 146,887 |
| | $ | 971,490 |
| | $ | (164,886 | ) | | $ | 953,492 |
|
| | | | | | | | | | | | |
For the Six Months Ended June 30, 2018 | | | | | | | | | | | | |
Balance as of December 31, 2017 | | 80,885 |
| | $ | 1 |
| | $ | 224,455 |
| | $ | 877,111 |
| | $ | (93,691 | ) | | $ | 1,007,876 |
|
Adoption of new accounting standards | | — |
| | — |
| | — |
| | (23,600 | ) | | 408 |
| | (23,192 | ) |
Net income | | — |
| | — |
| | — |
| | 86,803 |
| | — |
| | 86,803 |
|
Shares issued in connection with share-based compensation | | 1,331 |
| | — |
| | 17,566 |
| | — |
| | — |
| | 17,566 |
|
Payment of tax withholdings related to net share settlements | | — |
| | — |
| | (11,682 | ) | | — |
| | — |
| | (11,682 | ) |
Share-based compensation | | — |
| | — |
| | 19,799 |
| | — |
| | — |
| | 19,799 |
|
Shares repurchased and retired | | (1,272 | ) | | — |
| | (63,322 | ) | | — |
| | — |
| | (63,322 | ) |
Other comprehensive loss | | — |
| | — |
| | — |
| | — |
| | (9,609 | ) | | (9,609 | ) |
Balance as of June 30, 2018 | | 80,944 |
| | $ | 1 |
| | $ | 186,816 |
| | $ | 940,314 |
| | $ | (102,892 | ) | | $ | 1,024,239 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
Note 1 – Basis of Condensed Consolidated Financial Statements
CoreLogic, Inc., together with its subsidiaries (collectively "we", "us" or "our"), is a leading global property information, insight, analytics and data-enabled solutions provider operating in North America, Western Europe and Asia Pacific. Our combined data from public, contributory and proprietary sources provides detailed coverage of property, mortgages and other encumbrances, consumer credit, tenancy, location, hazard risk and related performance information. The markets we serve include real estate and mortgage finance, insurance, capital markets and the public sector. We deliver value to clients through unique data, analytics, workflow technology, advisory and managed solutions. Clients rely on us to help identify and manage growth opportunities, improve performance and mitigate risk.
Our condensed consolidated financial information included in this report has been prepared in accordance with accounting principles generally accepted (“GAAP”) in the United States ("US") for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the condensed consolidated financial statements and accompanying notes. Actual amounts may differ from these estimated amounts. Certain information and disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. The 2018 year-end condensed consolidated balance sheet was derived from the Company's audited financial statements for the year ended December 31, 2018. Interim financial information does not require the inclusion of all the information and footnotes required by GAAP for complete financial statements. Therefore, these financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018.
The accompanying unaudited condensed consolidated interim financial statements reflect all adjustments, consisting of only normal recurring items which, in the opinion of management, are necessary for a fair statement of the results of operations for the periods shown. The results of operations for such periods are not necessarily indicative of the results expected for the full year or for any future periods.
Client Concentration
We generate the majority of our operating revenues from clients with operations in the US residential real estate, mortgage origination and mortgage servicing markets. Approximately 30% and 32% of our operating revenues for the three months ended June 30, 2019 and 2018, respectively, were generated from our top ten clients, who consist of the largest US mortgage originators and servicers. None of our clients individually accounted for greater than 10% of our operating revenues for the three months ended June 30, 2019 nor 2018. Approximately 29% and 33% of our operating revenues for the six months ended June 30, 2019 and 2018, respectively, were generated from our top ten clients with none of our clients individually accounting for greater than 10% of our operating revenues during the periods.
Cash, Cash Equivalents and Restricted Cash
We deem the carrying value of cash, cash equivalents and restricted cash to be a reasonable estimate of fair value due to the nature of these instruments. Restricted cash is comprised of certificates of deposit that are pledged for various letters of credit/bank guarantees secured by us, escrow accounts due to acquisitions and divestitures as well as short-term investments within our deferred compensation plan trust. The following table provides a reconciliation of cash, cash equivalents and restricted cash to amounts shown in the statement of cash flows:
|
| | | | | | | |
(in thousands) | June 30, 2019 | | June 30, 2018 |
Cash and cash equivalents | $ | 82,042 |
| | $ | 85,031 |
|
Restricted cash included in other assets | 11,662 |
| | 9,756 |
|
Restricted cash included in prepaid expenses and other current assets | 2,024 |
| | 1,070 |
|
Total cash, cash equivalents and restricted cash | $ | 95,728 |
| | $ | 95,857 |
|
Operating Revenue Recognition
We derive our operating revenues primarily from US mortgage lenders, servicers and insurance companies with good creditworthiness. Operating revenue arrangements are written and specify the products or services to be delivered, pricing, and payment terms. Operating revenue is recognized when the distinct good, service, or performance obligation, is delivered and control has been transferred to the client. Generally, clients contract with us to provide products and services that are highly interrelated and not separately identifiable. Therefore, the entire contract is accounted for as one performance obligation. At times, some of our contracts have multiple performance obligations where we allocate the total price to each performance obligation based on the estimated relative standalone selling price using observable sales or the cost-plus-margin approach.
For products or services where delivery occurs at a point in time, we recognize operating revenue when the client obtains control of the products upon delivery. When delivery occurs over time, we generally recognize operating revenue ratably over the service period, once initial delivery has occurred. For certain of our products or services, clients may also pay upfront fees, which we defer and recognize as operating revenue over the longer of the contractual term or the expected client relationship period.
Licensing arrangements that provide our clients with the right to access or use our intellectual property are considered functional licenses for which we generally recognize operating revenue based on usage. For arrangements that provide a stand-ready obligation or substantive updates to the intellectual property which the client is contractually or practically required to use, we recognize operating revenue ratably over the contractual term.
Client payment terms are standard with no significant financing components or extended payment terms granted. In limited cases we allow for client cancellations for which we estimate a reserve.
See further discussion in Note 8 - Operating Revenues.
Comprehensive Loss
Comprehensive loss includes all changes in equity except those resulting from investments by shareholders and distributions to shareholders. Specifically, foreign currency translation adjustments, amounts related to supplemental benefit plans, unrealized gains and losses on interest rate swap transactions and investments are recorded in other comprehensive (loss)/income. The following table shows the components of accumulated other comprehensive loss, net of taxes, as of June 30, 2019 and December 31, 2018:
|
| | | | | | | |
(in thousands) | 2019 | | 2018 |
Cumulative foreign currency translation | $ | (124,884 | ) | | $ | (129,406 | ) |
Cumulative supplemental benefit plans | (5,257 | ) | | (4,958 | ) |
Net unrecognized losses on interest rate swaps | (34,678 | ) | | (1,384 | ) |
Reclassification adjustment for gain on terminated interest rate swap included in net income | (67 | ) | | — |
|
Accumulated other comprehensive loss | $ | (164,886 | ) | | $ | (135,748 | ) |
Investment in Affiliates, net
Investments in affiliates are accounted for under the equity method of accounting when we are deemed to have significant influence over the affiliate but do not control or have a majority voting interest in the affiliate. Investments are carried at the cost of acquisition, including subsequent impairments, capital contributions and loans from us, plus our equity in undistributed earnings or losses since inception of the investment.
For the three and six months ended June 30, 2019, we did not have any operating revenues related to our investment in affiliates and had $0.3 million and $0.6 million for the three and six months ended June 30, 2018, respectively. We recorded operating expenses of $0.5 million and $2.0 million related to our investment in affiliates for the three months ended June 30, 2019 and 2018, respectively, and $0.7 million and $5.3 million for the six months ended June 30, 2019 and 2018, respectively.
As of June 30, 2019, and December 31, 2018, we had insignificant accounts payable and accounts receivable with these affiliates.
Discontinued Operations
In September 2014, we completed the sale of our collateral solutions and field services businesses, which were included in the former reporting segment Asset Management and Processing Solutions. In September 2012, we completed the wind-down of our consumer services business and our former appraisal management company business. In September 2011, we closed our marketing services business. In December 2010, we completed the sale of our Employer and Litigation Services businesses.
In connection with previous divestitures, we retain the prospect of contingent liabilities for indemnification obligations or breaches of representations or warranties. With respect to one such divestiture, in September 2016, a jury returned an unfavorable verdict against a discontinued operating unit that, if upheld on appeal, could result in indemnification exposure up to $25.0 million, including interest. We do not consider this outcome to be probable and are pursuing an appeal of the verdict to eliminate or substantially reduce any potential post-divestiture contingency. Any actual liability that comes to fruition would be reflected in our results from discontinued operations.
As of June 30, 2019, and December 31, 2018, we recorded assets of discontinued operations of $0.6 million within prepaid expenses and other current assets within our condensed consolidated balance sheets. Additionally, as of June 30, 2019 and December 31, 2018, we recorded liabilities of $2.1 million and $2.2 million, respectively, within accounts payable and other accrued expenses mainly consisting of legal related accruals.
Tax Escrow Disbursement Arrangements
We administer tax escrow disbursements as a service to our clients in connection with our tax services business. These deposits are maintained in segregated accounts for the benefit of our clients and totaled $754.2 million and $696.0 million as of June 30, 2019 and December 31, 2018, respectively. Because these deposits are held on behalf of our clients, they are not our funds and, therefore, are not included in the accompanying condensed consolidated balance sheets.
These deposits generally remain in the accounts for a period of two to five business days. We record earnings credits from these activities as a reduction to related administrative expenses, including the cost of bank fees and other administration costs.
Under our contracts with our clients, if we make a payment in error or fail to pay a taxing authority when a payment is due, we could be held liable to our clients for all or part of the financial loss they suffer as a result of our act or omission. We maintained total claim reserves relating to incorrect disposition of assets of $20.6 million and $21.2 million as of June 30, 2019, and December 31, 2018, respectively. Within these amounts, $9.3 million and $9.2 million, respectively, are short-term and are reflected within accounts payable and other accrued expenses within our accompanying condensed consolidated balance sheets. The remaining reserves are reflected within other liabilities.
Recent Accounting Pronouncements
In April 2019, the Financial Accounting Standards Board ("FASB") issued guidance to amend or clarify certain areas within three previously issued standards related to financial instruments which includes clarification for fair value using the measurement alternative, measuring credit losses and accounting for derivatives and hedging. The amendments in this guidance are largely effective for fiscal years beginning after December 15, 2019 with early adoption permitted. We have not elected early adoption and do not anticipate that this guidance will have a material impact on our consolidated financial statements.
In August 2017, the FASB issued guidance to amend and improve the accounting for hedging activities. The amendment eliminates the requirement to separately measure and report hedge ineffectiveness. An initial quantitative assessment to establish that the hedge is highly effective is still required but the amendment allows until the end of the first quarter it is designated to perform the assessment. After initial qualification, a qualitative assessment can be performed if the hedge is highly effective and the documentation at inception can reasonably support an expectation of high effectiveness throughout the hedge’s term. The amendment requires companies to present all hedged accounting elements that affect earnings in the same income statement line as the hedged item. For highly effective cash flow hedges, fair value changes will be recorded in other comprehensive loss and reclassified to earnings when the hedged item impacts earnings. The guidance is effective prospectively for fiscal years beginning after December 15, 2018. In October 2018, the FASB issued incremental guidance to this update to permit the Overnight Index Swap Rate and the Secured Overnight Financing Rate to be utilized as US benchmark interest rates for hedge accounting purposes. We have adopted this guidance in the current year as required, which has not had a material impact on our consolidated financial statements.
In February 2016, the FASB issued guidance on lease accounting which requires leases, regardless of classification, to be recognized on the balance sheet as lease assets and liabilities. The objective of this standard is to provide greater transparency on the amount, timing and uncertainty of cash flows arising from leasing arrangements. The recognition, measurement and presentation of expenses and cash flows arising from a lease by a lessee depends upon its classification as a finance or operating lease. On January 1, 2019, we adopted the new lease accounting standard, and all related amendments, using the modified retrospective approach. Comparative information has not been restated and continues to be reported under the standards in effect for those prior periods as allowed by the guidance. As part of our adoption we elected the package of practical expedients permitted under the transition guidance which allows us to carry forward our historical lease classification of pre-existing leases, treatment of pre-existing indirect costs, as well as our conclusions of whether a pre-existing contract contains a lease. We have implemented internal controls to enable the preparation of financial information upon our adoption in the first quarter of 2019.
Adoption of the new lease accounting standard resulted in the recording of operating lease assets and lease liabilities of approximately $67.7 million and $103.9 million, respectively, as of January 1, 2019. There was no impact to opening equity as a result of adoption as the difference between the asset and liability balance is attributable to reclasses of pre-existing balances, such as deferred and prepaid rent, into the lease asset balance. The standard has not materially impacted our consolidated statement of operations or presentation of cash flows and we do not anticipate a material impact in the future based on our current operations. See below for our accounting policy reflecting the updated guidance.
Leases
We determine if an arrangement contains a lease at inception and determine the classification of the lease, as either operating or finance, at commencement.
Operating and finance lease assets and liabilities are recorded based on the present value of future lease payments which factors in certain qualifying initial direct costs incurred as well as any lease incentives received. If an implicit rate is not readily determinable, we utilize our incremental borrowing rate and inputs from third-party lenders to determine the appropriate discount rate. Lease expense for operating lease payments are recognized on a straight-line basis over the lease term. Finance leases incur interest expense using the effective interest method in addition to amortization of the leased asset on straight-line basis, both over the applicable lease term. Lease terms may factor in options to extend or terminate the lease.
We adhere to the short-term lease recognition exemption for all classes of assets (i.e. facilities and equipment). As a result, leases with an initial term of twelve months or less are not recorded on the balance sheet and are recognized on a straight-line basis over the lease term. In addition, for certain equipment leases, we account for lease and non-lease components, such as services, as a single lease component as permitted.
Note 2 - Property and Equipment, Net
Property and equipment, net as of June 30, 2019 and December 31, 2018 consists of the following:
|
| | | | | | | |
(in thousands) | 2019 | | 2018 |
Land | $ | 7,476 |
| | $ | 7,476 |
|
Buildings | 6,487 |
| | 6,487 |
|
Furniture and equipment | 72,951 |
| | 68,851 |
|
Capitalized software | 899,840 |
| | 902,482 |
|
Leasehold improvements | 43,230 |
| | 43,476 |
|
Construction in progress | 2,582 |
| | 669 |
|
| 1,032,566 |
| | 1,029,441 |
|
Less accumulated depreciation | (583,949 | ) | | (572,944 | ) |
Property and equipment, net | $ | 448,617 |
| | $ | 456,497 |
|
Depreciation expense for property and equipment was approximately $22.5 million and $22.4 million, for the three months ended June 30, 2019 and 2018, respectively, and $45.9 million and $44.2 million for the six months ended June 30, 2019 and 2018, respectively.
Impairment losses of $12.2 million were recorded for both the three and six months ended June 30, 2019. For the three and six months ended June 30, 2018, impairment losses were less than $0.1 million. See Note 7 - Fair Value of Financial Instruments for further discussion.
Note 3 – Goodwill, Net
A reconciliation of the changes in the carrying amount of goodwill and accumulated impairment losses, by reporting unit, for the six months ended June 30, 2019 is as follows:
|
| | | | | | | | | | | |
(in thousands) | PIRM | | UWS | | Consolidated |
Balance as of January 1, 2019 | | | | | |
Goodwill | $ | 1,107,466 |
| | $ | 1,292,013 |
| | $ | 2,399,479 |
|
Accumulated impairment losses | (600 | ) | | (6,925 | ) | | (7,525 | ) |
Goodwill, net | 1,106,866 |
| | 1,285,088 |
| | 2,391,954 |
|
Measurement period adjustments | (124 | ) | | — |
| | (124 | ) |
Translation adjustments | 3,582 |
| | — |
| | 3,582 |
|
Balance as of June 30, 2019 | | | | | |
Goodwill, net | $ | 1,110,324 |
| | $ | 1,285,088 |
| | $ | 2,395,412 |
|
See Note 13 - Acquisitions for further discussion over measurement period adjustments.
Note 4 – Other Intangible Assets, Net
Other intangible assets, net consists of the following:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| June 30, 2019 | | December 31, 2018 |
(in thousands) | Gross | | Accumulated Amortization | | Net | | Gross | | Accumulated Amortization | | Net |
Client lists | $ | 658,022 |
| | $ | (334,312 | ) | | $ | 323,710 |
| | $ | 706,253 |
| | $ | (327,201 | ) | | $ | 379,052 |
|
Non-compete agreements | 35,231 |
| | (22,771 | ) | | 12,460 |
| | 35,224 |
| | (20,156 | ) | | 15,068 |
|
Tradenames and licenses | 126,153 |
| | (61,252 | ) | | 64,901 |
| | 131,130 |
| | (56,845 | ) | | 74,285 |
|
| $ | 819,406 |
| | $ | (418,335 | ) | | $ | 401,071 |
| | $ | 872,607 |
| | $ | (404,202 | ) | | $ | 468,405 |
|
Amortization expense for other intangible assets, net was $15.4 million and $16.3 million for the three months ended June 30, 2019 and 2018, respectively, and $32.0 million and $31.5 million for the six months ended June 30, 2019 and 2018, respectively.
Impairment losses of $35.6 million were recorded for both the three and six months ended June 30, 2019. For the three and six months ended June 30, 2018, there were no impairments. See Note 7 - Fair Value of Financial Instruments for further discussion.
Estimated amortization expense for other intangible assets, net is as follows:
|
| | | |
(in thousands) | |
Remainder of 2019 | $ | 29,124 |
|
2020 | 56,443 |
|
2021 | 53,339 |
|
2022 | 51,514 |
|
2023 | 43,900 |
|
Thereafter | 166,751 |
|
| $ | 401,071 |
|
Note 5 – Long-Term Debt
Our long-term debt consists of the following:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, 2019 | | December 31, 2018 |
(in thousands) | Gross | | Debt Issuance Costs | | Net | | Gross | | Debt Issuance Costs | | Net |
Bank debt: | | | | | | | | | | |
|
|
| Term loan facility borrowings due May 2024, weighted-average interest rate of 4.22% as of June 30, 2019 | $ | 1,750,000 |
| | $ | (16,697 | ) | | $ | 1,733,303 |
| | $ | — |
| | $ | — |
| | $ | — |
|
| Revolving line of credit borrowings due May 2024, weighted-average interest rate of 4.22% as of June 30, 2019 | 10,000 |
| | (7,149 | ) | | 2,851 |
| | — |
| | — |
| | — |
|
| Term loan facility borrowings due August 2022, weighted-average interest rate of 4.05% as of December 31, 2018, modified May 2019 | — |
| | — |
| | — |
| | 1,597,500 |
| | (13,043 | ) | | 1,584,457 |
|
| Revolving line of credit borrowings due August 2022, weighted-average interest rate of 4.05% as of December 31, 2018, modified May 2019 | — |
| | — |
| | — |
| | 178,146 |
| | (5,216 | ) | | 172,930 |
|
Notes: | |
| | |
| | | | |
| | |
| | |
| 7.55% senior debentures due April 2028 | 14,524 |
| | (42 | ) | | 14,482 |
| | 14,645 |
| | (44 | ) | | 14,601 |
|
Other debt: | |
| | |
| | | | |
| | |
| |
|
|
| Various debt instruments with maturities through March 2024 | 6,500 |
| | — |
| | 6,500 |
| | 7,188 |
| | — |
| | 7,188 |
|
Total long-term debt | 1,781,024 |
|
| (23,888 | ) | | 1,757,136 |
| | 1,797,479 |
|
| (18,303 | ) | | 1,779,176 |
|
Less current portion of long-term debt | 90,115 |
| | — |
| | 90,115 |
| | 26,935 |
| | — |
| | 26,935 |
|
Long-term debt, net of current portion | $ | 1,690,909 |
| | $ | (23,888 | ) | | $ | 1,667,021 |
| | $ | 1,770,544 |
|
| $ | (18,303 | ) |
| $ | 1,752,241 |
|
As of June 30, 2019, and December 31, 2018, we have recorded $1.3 million and $0.7 million of accrued interest expense, respectively, on our debt-related instruments within accounts payable and other accrued expenses.
Credit Agreement
In May 2019, we amended and restated our credit agreement (the "Credit Agreement") with Bank of America, N.A., as the administrative agent, and other financial institutions. The Credit Agreement provides for a $1.8 billion five-year term loan A facility (the "Term Facility"), and a $750.0 million five-year revolving credit facility (the "Revolving Facility"). The Term Facility matures, and the Revolving Facility expires, in May 2024. The Revolving Facility includes a $100.0 million multi-currency revolving sub-facility and a $50.0 million letter of credit sub-facility. The Credit Agreement also provides for the ability to increase the Term Facility and Revolving Facility by up to $300.0 million in the aggregate; however, the lenders are not obligated to do so.
The loans under the Credit Agreement bear interest, at the election of the Company, at (i) the Alternate Base Rate (defined as the greater of (a) Bank of America's "prime rate", (b) the Federal Funds effective rate plus 0.50% and (c) the reserve adjusted London interbank offering rate for a one-month Eurocurrency borrowing plus 1.00%) plus the Applicable Rate (as defined in the Credit Agreement) or (ii) the London interbank offering rate for Eurocurrency borrowings, adjusted for statutory reserves ("Adjusted Eurocurrency Rate") plus the Applicable Rate. The initial Applicable Rate for Alternate Base Rate borrowings is 0.75% and for Adjusted Eurocurrency Rate borrowings is 1.75%. After September 2019, the Applicable Rate will vary depending upon the Company's leverage ratio. The minimum Applicable Rate for Alternate Base Rate borrowings will be 0.25% and the maximum will be 1.00%. The minimum Applicable Rate for Adjusted Eurocurrency Rate borrowings will be 1.25% and the maximum will be 2.00%. The Credit Agreement also requires the Company to pay a commitment fee for the unused portion of the Revolving Facility, which will be a minimum of 0.20% and a maximum of 0.35%, depending on the Company's leverage ratio.
The Credit Agreement provides that loans under the Term Facility shall be repaid in equal quarterly installments of $21.9 million, commencing on the last day of the next full fiscal quarter and continuing on each three-month anniversary thereafter. The outstanding balance of the term loans will be due in May 2024.
The Credit Agreement contains the following financial maintenance covenants: (i) a maximum total leverage ratio not to exceed 4.50:1.00 (stepped down to 4.25:1.00 starting with the fiscal quarter ending on September 2020, with a further step down to 4.00:1.00 starting with the fiscal quarter ending on September 2021, followed by a final step down to 3.75:1.00 starting with the fiscal quarter ending on September 2022) and (ii) a minimum interest coverage ratio of 3.00:1.00.
As of June 30, 2019, we had a remaining borrowing capacity of $740.0 million under the Revolving Facility and we were in compliance with all covenants under the Credit Agreement.
Debt Issuance Costs
In connection with the amendment and restatement of the Credit Agreement, in May 2019, we incurred approximately $9.9 million of debt issuance costs of which $9.6 million were initially capitalized within long-term debt, net of current in the accompanying condensed consolidated balance sheets. In addition, when we amended and restated the Credit Agreement, we wrote-off previously unamortized debt issuance costs of $1.5 million within (loss)/gain on investments and other, net in the accompanying consolidated statement of operations; resulting in a remaining $14.6 million of previously unamortized costs. We will amortize all of these costs over the term of the Credit Agreement. For both the three months ended June 30, 2019 and 2018, $1.3 million was recognized in the accompanying condensed consolidated statement of operations related to the amortization of debt issuance costs. For the six months ended June 30, 2019 and 2018, $2.6 million and $2.7 million, respectively, were recognized related to the amortization of debt issuance costs.
7.55% Senior Debentures
In April 1998, we issued $100.0 million in aggregate principal amount of 7.55% senior debentures due 2028. The indentures governing these debentures, as amended, contain limited restrictions on us.
Interest Rate Swaps
We have entered into amortizing interest rate swaps ("Swaps") in order to convert a portion of our interest rate exposure on the Term Facility floating rate borrowings from variable to fixed. Under the Swaps, we agree to exchange floating rate for fixed rate interest payments periodically over the life of the agreement. The floating rates in our Swaps are based on the one-month London interbank offering rate. The notional balances, terms and maturities of our Swaps are designed to have at least 50% of our debt as fixed rate.
As of June 30, 2019, the Swaps have a combined remaining notional balance of $1.4 billion, a weighted average fixed interest rate of 2.00% (rates range from 1.03% to 2.98%), and scheduled terminations through December 2025. Notional balances under our Swaps are scheduled to increase and decrease based on our expectations of the level of variable rate debt to be in effect in future periods. Currently, we have scheduled notional amounts of between $1.4 billion and $1.2 billion through September 2020, then $1.2 billion and $1.0 billion through August 2022, and $416.0 million and $400.0 million thereafter until December 2025. Approximate weighted average fixed interest rates for the aforementioned time intervals are 2.18%, 2.61%, and 2.95%, respectively.
We have designated the Swaps as cash flow hedges. The estimated fair values of these cash flow hedges are recorded in prepaid expenses and other current assets as well as other assets and other liabilities in the accompanying condensed consolidated balance sheets. As of June 30, 2019, the estimated fair value of certain of these cash flow hedges resulted in an asset of $2.2 million recorded within prepaid and other current assets, with the remainder resulting in a liability of $48.5 million. As of December 31, 2018, the estimated fair value of certain of these cash flow hedges resulted in an asset of $13.3 million, of which $0.6 million is classified within prepaid expenses and other current assets, with the remainder resulting in a liability of $15.2 million.
Unrealized losses of $21.1 million (net of $7.0 million in deferred taxes) and unrealized gains of $4.1 million (net $1.4 million in deferred taxes) for the three months ended June 30, 2019 and 2018, respectively, were recognized in other comprehensive loss related to the Swaps. Unrealized losses of $33.3 million (net of $11.1 million in deferred taxes) and unrealized gains of $8.2 million (net of $2.7 million in deferred taxes) for the six months ended June 30, 2019 and 2018, respectively, were recognized in other comprehensive loss related to the Swaps.
Note 6 – Leases
We have entered into renewable commitment agreements for certain real estate facilities and equipment, such as computers and printers, which we individually classify as either operating or finance leases. We possess contractual options to renew certain leases ranging from 6 months to 5 years at a time, as well as, in certain instances, contractual options to terminate leases with varying notification requirements and potential termination fees. As of June 30, 2019, our leases with initial terms greater than twelve months had remaining lease terms of up to 13 years.
The following table provides a breakdown of lease balances within our condensed consolidated balance sheet as of June 30, 2019 and December 31, 2018:
|
| | | | | | | | | | |
(in thousands) | | | | | | |
Lease Type and Classification | | Included Within | | June 30, 2019 | | December 31, 2018 (1) |
Assets | | | | | | |
Operating | | Operating lease assets | | $ | 61,910 |
| | $ | — |
|
Finance | | Property and equipment, net | | 6,417 |
| | 5,002 |
|
Total | | | | $ | 68,327 |
| | $ | 5,002 |
|
| | | | | | |
Liabilities | | | | | | |
Current | | | | | | |
Operating | | Operating lease liabilities, current | | $ | 16,473 |
| | $ | — |
|
Finance | | Current portion of long-term debt | | 2,615 |
| | 2,340 |
|
Long-term | | | | | | |
Operating | | Operating lease liabilities, net of current | | 80,268 |
| | — |
|
Finance | | Long-term debt, net of current | | 3,886 |
| | 2,753 |
|
Total | | | | $ | 103,242 |
| | $ | 5,093 |
|
| | | | | | |
(1) As permitted, December 31, 2018 is presented under GAAP in effect at that time. As such, 2018 does not contain comparable operating assets and/or liabilities. See Note 1 - Basis for Condensed Consolidated Financial Statements for further details. |
For the three and six months ended June 30, 2019, the components of lease cost are as follows:
|
| | | | | | | | | | |
(in thousands) | | | | June 30, 2019 |
Lease Cost | | Included Within | | For the Three Months Ended | | For the Six Months Ended |
Finance lease cost | | | | | | |
Amortization of lease assets | | Depreciation and amortization | | $ | 746 |
| | $ | 1,571 |
|
Interest on lease liabilities | | Interest expense | | $ | 38 |
| | $ | 68 |
|
| | | | | | |
Operating lease cost | | SG&A | | $ | 5,396 |
| | $ | 11,031 |
|
Operating lease cost | | Cost of services | | 36 |
| | 72 |
|
| | | | $ | 5,432 |
| | $ | 11,103 |
|
Total lease cost for all operating leases, including month-to-month rentals, for the three and six months ended June 30, 2018, excluding taxes, was $5.4 million and $11.3 million, respectively.
Other supplementary information for the six months ended June 30, 2019 are as follows:
|
| | | | | | | | |
(in thousands) | | | | |
Other Information | | Finance Leases | | Operating Leases |
Cash paid for amounts included in measurement of liabilities | | | | |
Operating cash outflows | | $ | 68 |
| | $ | 13,334 |
|
Financing cash outflows | | $ | 1,603 |
| | $ | — |
|
| | | | |
Right-of-use assets obtained in exchange for lease liabilities | | $ | 3,008 |
| | $ | 2,115 |
|
Weighted average remaining lease term (years) | | 3.1 |
| | 8.45 |
|
Weighted average discount rate | | 3.70 | % | | 6.50 | % |
Maturities of lease liabilities as of June 30, 2019 are as follows:
|
| | | | | | | | |
(in thousands) | | Finance Leases | | Operating Leases |
2019 | | $ | 1,394 |
| | $ | 10,440 |
|
2020 | | 2,483 |
| | 23,237 |
|
2021 | | 1,596 |
| | 18,018 |
|
2022 | | 976 |
| | 11,162 |
|
2023 | | 375 |
| | 8,840 |
|
Thereafter | | 70 |
| | 57,518 |
|
Total lease payments | | 6,894 |
| | 129,215 |
|
Less imputed interest | | (393 | ) | | (32,474 | ) |
Total | | $ | 6,501 |
| | $ | 96,741 |
|
Future minimum lease commitments, undiscounted, as of December 31, 2018 were as follows:
|
| | | | |
(in thousands) | | |
2019 | | $ | 26,738 |
|
2020 | | 25,413 |
|
2021 | | 19,214 |
|
2022 | | 12,149 |
|
2023 | | 8,908 |
|
Thereafter | | 57,179 |
|
Total | | $ | 149,601 |
|
As of June 30, 2019, we have two operating leases for facilities which have not yet commenced with a combined initial lease liability of approximately $11.0 million and initial terms ranging from 8 to 9 years. These liabilities are not reflected within the 2019 maturity schedule above.
Note 7 – Fair Value of Financial Instruments
Fair value is the price that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. We utilize market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally unobservable.
The market approach is applied for recurring fair value measurements and endeavors to utilize the best available information. Accordingly, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Fair value balances are classified based on the observability of those inputs.
A fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). Level 2 measurements utilize observable inputs in active markets for similar assets and liabilities, or, quoted prices in markets that are not active.
In estimating the fair value of the financial instruments presented, we used the following methods and assumptions:
Cash and Cash Equivalents
For cash and cash equivalents, the carrying value is a reasonable estimate of fair value due to the short-term nature of the instruments.
Restricted Cash
Restricted cash is comprised of certificates of deposit that are pledged for various letters of credit/bank guarantees secured by us, escrow accounts due to acquisitions and divestitures and short-term investments within our deferred compensation plan trust. We deem the carrying value to be a reasonable estimate of fair value due to the nature of these instruments.
Other Investments
Other investments is currently comprised of a minority equity investment in a foreign enterprise which we measure at cost and adjust to fair value on a quarterly basis when there are observable price changes in orderly transactions for the identical, or similar, investment. Changes in fair value are recorded within (loss)/gain on investments and other, net in our condensed consolidated statement of operations.
Contingent Consideration
The fair value of the contingent consideration was estimated using the Monte-Carlo simulation model, which relies on significant assumptions and estimates including discount rates and future market conditions, among others.
Long-Term Debt
The fair value of debt was estimated based on the current rates available to us for similar debt of the same remaining maturities and consideration of our default and credit risk.
Interest Rate Swaps
The fair values of the Swaps were estimated based on market-value quotes received from the counterparties to the agreements.
The fair values of our financial instruments as of June 30, 2019 are presented in the following table:
|
| | | | | | | | | | | | | | | | |
(in thousands) | | Fair Value Measurements Using | | |
As of June 30, 2019 | | Level 1 | | Level 2 | | Level 3 | | Fair Value |
Financial Assets: | | | | | | | | |
Cash and cash equivalents | | $ | 82,042 |
| | $ | — |
| | $ | — |
| | $ | 82,042 |
|
Restricted cash | | 2,515 |
| | 11,171 |
| | — |
| | 13,686 |
|
Other investments | | — |
| | 1,898 |
| | — |
| | 1,898 |
|
Total | | $ | 84,557 |
| | $ | 13,069 |
| | $ | — |
| | $ | 97,626 |
|
| | | | | | | | |
Financial Liabilities: | | | | | | | | |
Contingent consideration | | $ | — |
| | $ | — |
| | $ | 4,904 |
| | $ | 4,904 |
|
Total debt | | — |
| | 1,783,906 |
| | — |
| | 1,783,906 |
|
Total | | $ | — |
| | $ | 1,783,906 |
| | $ | 4,904 |
|
| $ | 1,788,810 |
|
| | | | | | | | |
Derivatives: | | | | | | | | |
Asset for Swaps | | $ | — |
| | $ | 2,187 |
| | $ | — |
| | $ | 2,187 |
|
Liability for Swaps | | $ | — |
| | $ | 48,483 |
| | $ | — |
| | $ | 48,483 |
|
| | | | | | | | |
As of December 31, 2018 | | | | | | | | |
Financial Assets: | | | | | | | | |
Cash and cash equivalents | | $ | 85,271 |
| | $ | — |
| | $ | — |
| | $ | 85,271 |
|
Restricted cash | | 1,366 |
| | 11,613 |
| | — |
| | 12,979 |
|
Other investments | | — |
| | — |
| | 7,930 |
| | 7,930 |
|
Total | | $ | 86,637 |
| | $ | 11,613 |
| | $ | 7,930 |
| | $ | 106,180 |
|
| | | | | | | | |
Financial Liabilities: | | | | | | | | |
Contingent consideration | | $ | — |
| | $ | — |
| | $ | 5,700 |
| | $ | 5,700 |
|
Total debt | | — |
| | 1,797,597 |
| | — |
| | 1,797,597 |
|
Total | | $ | — |
| | $ | 1,797,597 |
| | $ | 5,700 |
| | $ | 1,803,297 |
|
| | | | | | | | |
Derivatives: | | | | | | | | |
Asset for Swaps | | $ | — |
| | $ | 13,344 |
| | $ | — |
| | $ | 13,344 |
|
Liability for Swaps | | $ | — |
| | $ | 15,188 |
| | $ | — |
| | $ | 15,188 |
|
The following non-financial instruments were measured at fair value, on a non-recurring basis, as of and for the six months ended June 30, 2019:
|
| | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements Using | | |
(in thousands) | Remaining Fair Value (1) | | Level 1 | | Level 2 | | Level 3 | | Impairment Losses |
Other intangible assets, net | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 35,600 |
|
Property and equipment, net | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 12,234 |
|
| | | | | | | | | |
(1) Remaining fair value represents the post-impairment fair value related to the specifically impaired asset(s)
For both the three and six months ended June 30, 2019, we recorded non-cash impairment charges of $35.6 million in other intangible assets, net, as well as $12.2 million in property and equipment, net. Both impairments are due to ongoing business transformation activities of our appraisal management company within our Underwriting & Workflow Solutions ("UWS") segment. The impairments were derived using an undiscounted cash flow methodology. The impairments within other intangible assets, net include $32.3 million for client lists and $3.3 million for licenses. The impairments within property and equipment, net relate to capitalized software.
In connection with the 2017 acquisition of Myriad as well as an insignificant business, we entered into contingent consideration agreements for up to $20.5 million in cash by 2022 upon the achievement of certain revenue targets ending fiscal year 2021. These contingent payments were originally recorded at a fair value of $6.2 million using the Monte-Carlo simulation model. See Note 13 - Acquisitions for further discussion. The contingent payments are fair-valued quarterly, and changes are recorded within (loss)/gain on investments and other, net in our condensed consolidated statement of operations. During the three and six months ended June 30, 2019, we decreased the fair value of our contingent considerations by $0.6 million and $0.2 million, respectively, and recorded the gains in our condensed consolidated statement of operations. During the three and six months ended June 30, 2018 we recorded gains of $1.5 million and $1.1 million, respectively.
During the three months ended June 30, 2019, due to an observable price change in an inactive market, we recorded an unfavorable fair value adjustment of $4.3 million to our minority equity investment, which was recorded within (loss)/gain on investments and other, net in our condensed consolidated statement of operations. For the six months ended June 30, 2019, the total unfavorable fair value adjustment for this minority owned equity investment was $6.6 million. As a result of the observable price change in the second quarter, we transferred the minority owned equity investment classification from Level 3 to Level 2 within the fair value hierarchy above.
Note 8 – Operating Revenues
Operating revenues by solution type consists of the following:
|
| | | | | | | | | | | | | | | | |
(in thousands) | | PIRM | | UWS | | Corporate and Eliminations | | Consolidated |
For the Three Months Ended June 30, 2019 | | | | |
Property insights | | $ | 122,737 |
| | $ | — |
| | $ | — |
| | $ | 122,737 |
|
Insurance and spatial solutions | | 48,421 |
| | — |
| | — |
| | 48,421 |
|
Flood data services | | — |
| | 21,613 |
| | — |
| | 21,613 |
|
Valuation solutions | | — |
| | 87,142 |
| | — |
| | 87,142 |
|
Credit solutions | | — |
| | 71,686 |
| | — |
| | 71,686 |
|
Property tax solutions | | — |
| | 92,471 |
| | — |
| | 92,471 |
|
Other | | 12,559 |
| | 6,105 |
| | (3,196 | ) | | 15,468 |
|
Total operating revenue | | $ | 183,717 |
| | $ | 279,017 |
| | $ | (3,196 | ) | | $ | 459,538 |
|
| | | | | | | | |
For the Three Months Ended June 30, 2018 | | | | | | | | |
Property insights | | $ | 127,293 |
| | $ | — |
| | $ | — |
| | $ | 127,293 |
|
Insurance and spatial solutions | | 40,861 |
| | — |
| | — |
| | 40,861 |
|
Flood data services | | — |
| | 18,911 |
| | — |
| | 18,911 |
|
Valuation solutions | | — |
| | 81,456 |
| | — |
| | 81,456 |
|
Credit solutions | | — |
| | 78,883 |
| | — |
| | 78,883 |
|
Property tax solutions | | — |
| | 117,480 |
| | — |
| | 117,480 |
|
Other | | 14,501 |
| | 11,496 |
| | (2,480 | ) | | 23,517 |
|
Total operating revenue | | $ | 182,655 |
| | $ | 308,226 |
| | $ | (2,480 | ) | | $ | 488,401 |
|
| | | | | | | | |
For the Six Months Ended June 30, 2019 | | | | | | | | |
Property insights | | $ | 241,407 |
| | $ | — |
| | $ | — |
| | $ | 241,407 |
|
Insurance and spatial solutions | | 93,837 |
| | — |
| | — |
| | 93,837 |
|
Flood data services | | — |
| | 38,589 |
| | — |
| | 38,589 |
|
Valuation solutions | | — |
| | 153,465 |
| | — |
| | 153,465 |
|
Credit solutions | | — |
| | 139,500 |
| | — |
| | 139,500 |
|
Property tax solutions | | — |
| | 179,053 |
| | — |
| | 179,053 |
|
Other | | 24,281 |
| | 12,928 |
| | (5,814 | ) | | 31,395 |
|
Total operating revenue | | $ | 359,525 |
| | $ | 523,535 |
| | $ | (5,814 | ) | | $ | 877,246 |
|
| | | | | | | | |
For the Six Months Ended June 30, 2018 | | | | | | | | |
Property insights | | $ | 250,965 |
| | $ | — |
| | $ | — |
| | $ | 250,965 |
|
Insurance and spatial solutions | | 78,025 |
| | — |
| | — |
| | 78,025 |
|
Flood data services | | — |
| | 35,885 |
| | — |
| | 35,885 |
|
Valuation solutions | | — |
| | 152,900 |
| | — |
| | 152,900 |
|
Credit solutions | | — |
| | 160,368 |
| | — |
| | 160,368 |
|
Property tax solutions | | — |
| | 207,361 |
| | — |
| | 207,361 |
|
Other | | 27,432 |
| | 25,131 |
| | (4,766 | ) | | 47,797 |
|
Total operating revenue | | $ | 356,422 |
| | $ | 581,645 |
| | $ | (4,766 | ) | | $ | 933,301 |
|
Property Insights
Our property insights solutions combine our patented predictive analytics and proprietary and contributed data to enable our clients to improve customer acquisition and retention, detect and prevent fraud, improve mortgage transaction cycle time and cost efficiency, identify real estate trends and neighborhood characteristics, track market performance, and increase market share. Our data is comprised of real estate information with crime, site inspection, neighborhood, document images and other information from proprietary sources. We also provide verification of applicant income, identity and certain employment verification services. We typically license data in one of two forms: bulk data licensing and transactional licensing. Operating revenue for bulk data licensing contracts that provide a stand-ready obligation or include substantive updates to the intellectual property is recognized ratably over the contractual term; otherwise operating revenue is recognized upon delivery. For transactional licensing we recognize operating revenue based on usage.
Insurance and Spatial Solutions
Our insurance and spatial solutions provide originators and property and casualty insurers the solutions required to more effectively locate, assess and manage property-level assets and risks through location-based data and analytics. The licensed intellectual property data is generally provided to our clients on a subscription or usage basis. For subscription contracts, operating revenue is recognized ratably over the service period once initial delivery has occurred. For contracts to provide a license to data which is delivered via report or data file, operating revenue is recognized when the client obtains control of the products, which is upon delivery.
Property Tax Solutions
Our property tax solutions are built from aggregated property tax information from over 20,000 taxing authorities. We use this information to advise mortgage lenders and servicers of the property tax payment status of loans in their portfolio and to monitor that status over the life of the loans. If a mortgage lender or servicer requires tax payments to be impounded on behalf of its borrowers, we can also facilitate the transfer of these funds to the taxing authorities and provide the lender or servicer with payment confirmation. Property tax processing revenues are primarily comprised of periodic loan fees and life-of-loan fees. For periodic fee arrangements, we generate monthly fees at a contracted rate for as long as we service the loan. For life-of-loan fee arrangements, we charge a one-time fee when the loan is set-up in our tax servicing system. Life-of-loan fees are deferred and recognized ratably over the expected service period of 10 years and adjusted for early loan cancellation. Revenue recognition rates of loan portfolios are regularly analyzed and adjusted monthly to reflect current trends.
Valuation Solutions
Our valuation solutions represent property valuation-related data driven services and analytics combined with collateral valuation workflow technologies which assist our clients in assessing risk of loss using both traditional and alternative forms of property valuation, driving process efficiencies as well as ensuring compliance with lender and governmental regulations. We provide collateral information technology and solutions that automate property appraisal ordering, tracking, documentation and review for lender compliance with government regulations. Revenue for the property appraisal service is recognized when the appraisal service is performed and delivered to the client. In addition, to the extent that we provide continuous access to the hosted software platform, we recognize operating revenue over the term of the arrangement.
Credit Solutions
Our credit solutions provide credit and income verification services to the mortgage and automotive industries. We provide comprehensive information, typically in the form of a report, about credit history, income verification and home address history. We normalize the data to provide a broad range of advanced business information solutions designed to reduce risk and improve business performance. Operating revenue is recognized when the report or information is delivered to the client.
Flood Data Services
Our flood data services provide flood zone determinations primarily to mortgage lenders in accordance with US Federal legislation passed in 1994, which requires that most lenders obtain a determination of the current flood zone status at the time each loan is originated and obtain applicable updates during the life of the loan if contracted to do so. We also provide flood zone determinations to insurance companies. We generally recognize operating revenue upon delivery of the initial determination. If contracted for life of loan monitoring, we recognize operating revenue over the estimated service period.
Contract Costs
Incremental costs to obtain or fulfill client contracts are recognized as an asset. As of June 30, 2019, we had $9.2 million of current deferred costs which are presented in prepaid expenses and other current assets as well as $20.7 million of long-term deferred costs which are presented in other assets in our condensed consolidated balance sheet. As of December 31, 2018, we had $9.7 million of current deferred costs and $20.8 million of long-term deferred costs. Our deferred costs primarily include certain set-up and acquisition costs related to property tax solutions which amortize ratably over an expected 10 year life, adjusted for early loan cancellations. For the three months ended June 30, 2019 and 2018, we recorded amortization associated with deferred costs of $3.3 million and $3.5 million, respectively, and $6.4 million and $6.9 million, respectively, for the six months ended June 30, 2019 and 2018.
Contract Liabilities
We record a contract liability when amounts are invoiced prior to the satisfaction of a performance obligation. For property tax solutions, we invoice our clients upfront fees for services to be performed over time. For property insights and insurance and spatial solutions we invoice quarterly and annually, commencing upon execution of the contracts or at the beginning of the license term.
As of June 30, 2019, we had $845.2 million in contract liabilities compared to $833.0 million as of December 31, 2018. The overall change of $12.2 million in contract liability balances are primarily due to $292.7 million of new deferred billings in the current year, partially offset by $280.5 million of operating revenue recognized, of which $179.1 million related to contracts previously deferred.
Remaining Performance Obligations
The majority of our arrangements are between one and three years with a significant portion being one year or less. For the remaining population of non-cancellable and fixed arrangements greater than one year, as of June 30, 2019 we had $967.1 million of remaining performance obligations. We expect to recognize approximately 18% percent of our remaining revenue backlog in 2019, 28% in 2020, 19% in 2021 and 35% thereafter. See further discussion on performance obligations in Note 1 - Basis for Condensed Consolidated Financial Statements.
Note 9 – Share-Based Compensation
We currently issue equity awards under the CoreLogic, Inc. 2018 Performance Incentive Plan (the "Plan"), which was approved by our stockholders at our Annual Meeting held in May 2018. The Plan includes the ability to grant share-based instruments such as restricted stock units ("RSUs"), performance-based restricted stock units ("PBRSUs") and stock options. Prior to the approval of the Plan, we issued share-based awards under the CoreLogic, Inc. 2011 Performance Incentive Plan, as amended, which was preceded by the CoreLogic, Inc. 2006 Incentive Plan. The Plan provides for up to 15,139,084 shares of the Company's common stock to be available for award grants.
We have primarily utilized RSUs and PBRSUs as our share-based compensation instruments for employees and directors. The fair value of any share-based compensation instrument grant is based on the market value of our common stock on the date of grant and is recognized as compensation expense over its vesting period.
Restricted Stock Units
For the six months ended June 30, 2019 and 2018, we awarded 628,730 and 529,725 RSUs, respectively, with an estimated grant-date fair value of $23.0 million and $24.8 million, respectively. The RSU awards will vest ratably over 3 years. RSU activity for the six months ended June 30, 2019 is as follows:
|
| | | | | | |
| Number of Shares | | Weighted-Average Grant-Date Fair Value |
(in thousands, except weighted-average fair value prices) | |
Unvested RSUs outstanding at December 31, 2018 | 1,087 |
| | $ | 42.04 |
|
RSUs granted | 629 |
| | $ | 36.50 |
|
RSUs vested | (513 | ) | | $ | 40.36 |
|
RSUs forfeited | (61 | ) | | $ | 40.15 |
|
Unvested RSUs outstanding at June 30, 2019 | 1,142 |
| | $ | 39.85 |
|
As of June 30, 2019, there was $32.5 million of total unrecognized compensation cost related to unvested RSUs that is expected to be recognized over a weighted-average period of 2.1 years. The fair value of RSUs are based on the market value of our common stock on the date of grant.
Performance-Based Restricted Stock Units
For the six months ended June 30, 2019 and 2018, we awarded 203,464 and 327,018 PBRSUs, respectively, with an estimated grant-date fair value of $7.5 million and $15.1 million, respectively. These awards are generally subject to service-based, performance-based and market-based vesting conditions. The service and performance period for the 2019 grants is from January 2019 to December 2021 and the performance metric is adjusted earnings per share.
The performance and service period for the PBRSUs awarded during 2018 is from January 2018 to December 2020 and the performance metrics are generally adjusted earnings per share and market-based conditions. These grants include 232,225 PBRSUs that do not include a market-based condition but have adjusted margin or operating revenue as the performance metric through the service period ending December 2020 or December 2021.
The fair values of the awards containing market-based vesting conditions were estimated using Monte-Carlo simulation with the following weighted-average assumptions:
|
| | | | | |
| For the Six Months Ended June 30, |
| 2019 | | 2018 |
Expected dividend yield | — | % | | — | % |
Risk-free interest rate (1) | 2.44 | % | | 2.38 | % |
Expected volatility (2) | 28.24 | % | | 23.63 | % |
Average total stockholder return (2) | 17.15 | % | | 6.11 | % |
| | | |
(1) The risk-free interest rate for the periods within the contractual term of the PBRSUs is based on the U.S. Treasury yield curve in effect at the time of the grant. (2) The expected volatility and average total stockholder return are measures of the amount by which a stock price has fluctuated or is expected to fluctuate based primarily on our and our peers' historical data.
|
PBRSU activity for the six months ended June 30, 2019 is as follows:
|
| | | | | | |
| Number of Shares | | Weighted-Average Grant-Date Fair Value |
(in thousands, except weighted-average fair value prices) | |
Unvested PBRSUs outstanding at December 31, 2018 | 774 |
| | $ | 42.11 |
|
PBRSUs granted | 203 |
| | $ | 36.82 |
|
PBRSUs vested | (250 | ) | | $ | 34.40 |
|
PBRSUs forfeited | (100 | ) | | $ | 45.07 |
|
Unvested PBRSUs outstanding at June 30, 2019 | 627 |
| | $ | 42.68 |
|
As of June 30, 2019, there was $18.5 million of total unrecognized compensation cost related to unvested PBRSUs that is expected to be recognized over a weighted-average period of 2.0 years. The fair value of PBRSUs are based on the market value of our common stock on the date of grant.
Stock Options
Prior to 2015, we issued stock options as incentive compensation for certain employees. Option activity for the six months ended June 30, 2019 is as follows:
|
| | | | | | | | | | | | |
(in thousands, except weighted-average price) | Number of Shares | | Weighted-Average Exercise Price | | Weighted-Average Remaining Contractual Term | | Aggregate Intrinsic Value |
Options outstanding at December 31, 2018 | 570 |
| | $ | 20.17 |
| | | | |
Options exercised | (70 | ) | | $ | 25.24 |
| | | | |
Options vested, exercisable, and outstanding at June 30, 2019 | 500 |
| | $ | 19.46 |
| | 2.8 | | $ | 11,175 |
|
As of June 30, 2019, there was no unrecognized compensation cost related to unvested stock options.
The intrinsic value of options exercised was $1.1 million and $13.6 million for the six months ended June 30, 2019 and 2018, respectively. This intrinsic value represents the difference between the fair market value of our common stock on the date of exercise and the exercise price of each option.
Employee Stock Purchase Plan
The employee stock purchase plan allows eligible employees to purchase our common stock at 85.0% of the lesser of the closing price on the first day or the last day of each quarter. Our employee stock purchase plan was approved by our stockholders at our 2012 annual meeting of stockholders and the first offering period commenced in October 2012. We recognized an expense for the amount equal to the estimated fair value of the discount during each offering period.
The following table sets forth the share-based compensation expense recognized for the three and six months ended June 30, 2019 and 2018:
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended |
| June 30, | | June 30, |
(in thousands) | 2019 | | 2018 | | 2019 | | 2018 |
RSUs | $ | 5,612 |
| | $ | 7,238 |
| | $ | 12,924 |
| | $ | 14,633 |
|
PBRSUs | 1,744 |
| | 3,445 |
| | 3,658 |
| | 4,159 |
|
Stock options | — |
| | — |
| | — |
| | — |
|
Employee stock purchase plan | 507 |
| | 439 |
| | 1,173 |
| | 1,007 |
|
| $ | 7,863 |
| | $ | 11,122 |
| | $ | 17,755 |
| | $ | 19,799 |
|
The table above includes $0.6 million and $1.2 million of share-based compensation expense within cost of services in the accompanying condensed consolidated statements of operations for the three months ended June 30, 2019 and 2018, respectively, and $1.4 million and $3.4 million for the six months ended June 30, 2019 and 2018, respectively.
Note 10 – Litigation and Regulatory Contingencies
We have been named in various lawsuits and we may from time to time be subject to audit or investigation by governmental agencies. Currently, governmental agencies are auditing or investigating certain of our operations.
With respect to matters where we have determined that a loss is both probable and reasonably estimable, we have recorded a liability representing our best estimate of the financial exposure based on known facts. For matters where a settlement has been reached, we have recorded the expected amount of such settlements. With respect to audits, investigations or lawsuits that are ongoing, although their final dispositions are not yet determinable, we do not believe that the ultimate resolution of such matters, either individually or in the aggregate, will have a material adverse effect on our financial condition, results of operations or cash flows. The ability to predict the ultimate outcome of such matters involves judgments, estimates and inherent uncertainties. The actual outcome of such matters could differ materially from management’s estimates. We record expenses for legal fees as incurred.
Fair Credit Reporting Act Class Actions
In July 2017, Rental Property Solutions, LLC ("RPS") was named as a defendant in Claudinne Feliciano, et. al., v. CoreLogic SafeRent, LLC, a putative class action lawsuit in the U.S. District Court for the Southern District of New York. The named plaintiff alleges that RPS prepared a background screening report about her that contained a record of a New York Housing Court action without noting that the action had previously been dismissed. On this basis, she seeks damages under the Fair Credit Reporting Act and the New York Fair Credit Reporting Act on behalf of herself and a class of similarly situated consumers with respect to reports issued during the period of July 2015 to the present. We have denied the claims and are defending the case vigorously.
Separation
Following the Separation, we are responsible for a portion of First American Financial Corporation's ("FAFC") contingent and other corporate liabilities. In the Separation and Distribution Agreement we entered into in connection with the Separation (the "Separation and Distribution Agreement"), we agreed with FAFC to share equally in the cost of resolution of a small number of corporate-level lawsuits, including certain consolidated securities litigation matters from which we have since been dropped. There were no liabilities incurred in connection with the consolidated securities matters. Responsibility to manage each case has been assigned to either FAFC or us, with the managing party required to update the other party regularly and consult with each other prior to certain important decisions, such as settlement. The managing party will also have primary responsibility for determining the ultimate total liability, if any, related to the applicable case. We will record our share of any such liability when the responsible party determines a reserve is necessary. As of June 30, 2019, no reserves were considered necessary.
In addition, the Separation and Distribution Agreement provides for cross-indemnities principally designed to place financial responsibility for the obligations and liabilities of our predecessor, The First American Corporation's ("FAC") financial services business, with FAFC and financial responsibility for the obligations and liabilities of FAC's information solutions business with us. Specifically, each party will, and will cause its subsidiaries and affiliates to, indemnify, defend and hold harmless the other party, its respective affiliates and subsidiaries and each of its respective officers, directors, employees and agents for any losses arising out of or otherwise in connection with the liabilities each such party assumed or retained pursuant to the Separation.
Note 11 – Income Taxes
In May 2019, the statute of limitations expired for our principal state jurisdictions in relation to the prior closure of our 2005-2009 IRS exam which resulted in a discrete tax benefit for the reversal of state tax reserves in the amount of $15.3 million. These reversals largely offset a concurrent write-off of a related FAFC pre-tax indemnification receivable.
The effective income tax rate for income taxes as a percentage of (loss)/income from continuing operations before equity in earnings/(losses) of affiliates and income taxes was a benefit of 72.0% and a provision of 23.7% for the three months ended June 30, 2019 and 2018, respectively, and a benefit of 79.1% and a provision of 16.5% for the six months ended June 30, 2019 and 2018, respectively.
For the three and six months ended June 30, 2019, when compared to 2018, the change in the effective income tax rate was primarily due to the aforementioned $15.3 million benefit related to the reversal of state tax reserves.
We are currently under examination for the years 2010 through 2012 and 2016, by the US, our primary taxing jurisdiction, and for other years by various state taxing authorities. It is reasonably possible the amount of the unrecognized benefits with respect to certain unrecognized tax positions could significantly increase or decrease within the next twelve months and would have an impact on net income. Currently, we expect expiration of statutes of limitations, within the next twelve months, for which we have tax reserves recorded of approximately $1.0 million as of June 30, 2019.
Note 12 – Earnings Per Share
The following is a reconciliation of net (loss)/income per share:
|
| | | | | | | | | | | | | | | |
| For the Three Months Ended | | For the Six Months Ended |
| June 30, | | June 30, |
| 2019 | | 2018 | | 2019 | | 2018 |
(in thousands, except per share amounts) | | | | | | | |
Numerator for basic and diluted net (loss)/income per share: | | | | | | | |
Net (loss)/income from continuing operations | $ | (5,524 | ) | | $ | 58,532 |
| | $ | (3,791 | ) | | $ | 86,894 |
|
Loss from discontinued operations, net of tax | (48 | ) | | (16 | ) | | (94 | ) | | (91 | ) |
Net (loss)/income | $ | (5,572 | ) | | $ | 58,516 |
| | $ | (3,885 | ) | | $ | 86,803 |
|
Denominator: | |
| | |
| | |
| | |
|
Weighted-average shares for basic (loss)/income per share | 80,473 |
| | 81,284 |
| | 80,326 |
| | 81,269 |
|
Dilutive effect of stock options and restricted stock units | — |
| | 1,156 |
| | — |
| | 1,416 |
|
Weighted-average shares for diluted (loss)/income per share | 80,473 |
| | 82,440 |
| | 80,326 |
| | 82,685 |
|
(Loss)/Income per share | |
| | |
| | |
| | |
|
Basic: | |
| | |
| | |
| | |
|
Net (loss)/income from continuing operations | $ | (0.07 | ) | | $ | 0.72 |
| | $ | (0.05 | ) | | $ | 1.07 |
|
Loss from discontinued operations, net of tax | — |
| | — |
| | — |
| | — |
|
Net (loss)/income | $ | (0.07 | ) | | $ | 0.72 |
| | $ | (0.05 | ) | | $ | 1.07 |
|
Diluted: | |
| | | | | | |
Net (loss)/income from continuing operations | $ | (0.07 | ) | | $ | 0.71 |
| | $ | (0.05 | ) | | $ | 1.05 |
|
Loss from discontinued operations, net of tax | — |
| | — |
| | — |
| | — |
|
Net (loss)/income | $ | (0.07 | ) | | $ | 0.71 |
| | $ | (0.05 | ) | | $ | 1.05 |
|
The dilutive effect of share-based compensation awards has been calculated using the treasury-stock method. Given our net loss position for the three and six months ended June 30, 2019 basic and diluted shares are the same, as the assumed exercise of stock options and restricted stock are anti-dilutive. For both the three and six months ended June 30, 2018, respectively, an aggregate of less than 0.1 million of RSUs and PBRSUs, were excluded from the weighted-average diluted common shares outstanding due to their anti-dilutive effect.
Note 13 – Acquisitions
In December 2018, we acquired the remaining 72.0% of Symbility Solutions Inc. ("Symbility") for C$107.1 million, or approximately $80.0 million, subject to certain working capital adjustments. Symbility is a leading global provider of cloud-based property claims workflow solutions for the property and casualty insurance industry, headquartered in Canada. This acquisition further progresses our long-term strategic plan by adding scale to our insurance and spatial businesses and international presence. Symbility is included as a component of our Property Intelligence & Risk Management ("PIRM") segment. The purchase price was allocated to the assets acquired and liabilities assumed using a variety of valuation techniques including discounted cash flow analysis, which included significant unobservable inputs. We have preliminarily recorded $14.9 million in proprietary technology with an estimated useful life of 8 years, client lists of $6.4 million with an estimated useful life of 12 years, trademarks of $1.2 million with an estimated useful life of 4 years, $5.3 million of deferred tax liabilities, and goodwill of $75.6 million. In connection with this acquisition, we remeasured our existing 28.0% investment ownership in Symbility which resulted in a $13.3 million step-up gain that we recorded within (loss)/gain on investments and other, net in our consolidated statement of operations in the fourth quarter of 2018. For the six months ended June 30, 2019, goodwill decreased by $0.2 million as a result of a change in the purchase price allocation for certain working capital adjustments.
In December 2018, we completed the acquisition of Breakaway Holdings, LLC d.b.a Homevisit ("HomeVisit") for $12.7 million, subject to certain working capital adjustments. HomeVisit is a leading provider of marketing focused real estate solutions, including property listing photography, videography, 3D modeling, drone imagery and related services. Given anticipated synergy with our pre-existing real estate solutions platforms, this acquisition is expected to enable the next generation of property marketing solutions for real estate professionals, multiple listing services ("MLSs"), brokers and agents across North America. HomeVisit is included as a component of our PIRM segment. The purchase price was allocated to the assets acquired and liabilities assumed using a variety of valuation techniques including discounted cash flow analysis, which included significant unobservable inputs. We have preliminarily recorded $1.4 million for non-compete agreements with an estimated useful life of 5 years, client lists of $0.9 million with an estimated useful life of 11 years, trademarks of $0.2 million with an estimated useful life of 2.5 years, and goodwill of $10.3 million, all of which is deductible for tax purposes. For the six months ended June 30, 2019, goodwill increased by $0.1 million as a result of a change in the purchase price allocation for certain working capital adjustments.
In April 2018, we completed the acquisition of a la mode technologies, LLC ("a la mode") for $120.0 million, exclusive of working capital adjustments. a la mode is a provider of subscription-based software solutions that facilitate the aggregation of data, imagery and photographs in a government-sponsored enterprise compliant format for the completion of US residential appraisals. This acquisition contributes to our continual development and scaling of our end-to-end valuation solutions workflow suite, which includes data and market insights, analytics as well as data-enabled services and platforms. a la mode is included as a component of our UWS reporting segment. The purchase price was allocated to the assets acquired and liabilities assumed using a variety of valuation techniques including discounted cash flow analysis, which included significant unobservable inputs. We recorded contract liabilities of $7.5 million, proprietary technology of $15.8 million with an estimated useful life of 7 years, customer lists of $32.5 million with an estimated average useful life of 13 years, tradenames of $9.0 million with an estimated useful life of 8 years, non-compete agreements of $5.7 million with an estimated useful life of 5 years, and goodwill of $63.6 million, of which $61.4 million is deductible for tax purposes.
In February 2018, we completed the acquisition of eTech Solutions Limited ("eTech") for cash of approximately £15.0 million, or approximately $21.0 million, exclusive of working capital adjustments. eTech is a leading provider of innovative mobile surveying and workflow management software that enhances productivity and mitigates risk for participants in the United Kingdom ("UK") valuation market. This acquisition expands our UK presence and strengthens our technology platform offerings. eTech is included as a component of our PIRM reporting segment. The purchase price was allocated to the assets acquired and liabilities assumed using a variety of valuation techniques including discounted cash flow analysis, which included significant unobservable inputs. We recorded a deferred tax liability of $1.6 million, proprietary technology of $7.0 million with an estimated useful life of 5 years, customer lists of $1.7 million with an estimated average useful life of 9 years, and goodwill of $14.1 million.
These business combinations did not have a material impact on our condensed consolidated statements of operations.
Note 14 – Segment Information
We have organized into two reportable segments: PIRM and UWS.
Property Intelligence & Risk Management Solutions. Our PIRM segment combines property information, mortgage information and consumer information to deliver unique housing market and property-level insights, predictive analytics and risk management capabilities. We have also developed proprietary technology and software platforms to access, automate or track this information and assist our clients with decision-making and compliance tools in the real estate industry, insurance industry and the single and multifamily industry. We deliver this information directly to our clients in a standard format over the web, through hosted software platforms or in bulk data form. Our solutions include property insights and insurance and spatial solutions in North America, Western Europe and Asia Pacific. The segment's primary clients are commercial banks, mortgage lenders and brokers, investment banks, fixed-income investors, real estate agents, MLS companies, property and casualty insurance companies, title insurance companies, government agencies and government-sponsored enterprises.
The operating results of our PIRM segment included intercompany revenues of $2.2 million and $1.7 million for the three months ended June 30, 2019 and 2018, respectively, and $4.0 million and $3.2 million for the six months ended June 30, 2019 and 2018, respectively. The segment also included intercompany expenses of $1.0 million and $0.8 million for the three months ended June 30, 2019 and 2018, respectively, and $1.8 million and $1.6 million for the six months ended June 30, 2019 and 2018, respectively
Underwriting & Workflow Solutions. Our UWS segment combines property information, mortgage information and consumer information to provide comprehensive mortgage origination and monitoring solutions, including, underwriting-related solutions and data-enabled valuations and appraisals. We have also developed proprietary technology and software platforms to access, automate or track this information and assist our clients with vetting and onboarding prospects, meeting compliance regulations and understanding, diagnosing and monitoring property values. Our solutions include property tax solutions, valuation solutions, credit solutions and flood services in North America. The segment’s primary clients are large, national mortgage lenders and servicers, but we also serve regional mortgage lenders and brokers, credit unions, commercial banks, fixed-income investors, government agencies and property and casualty insurance companies.
The operating results of our UWS segment included intercompany revenues of $1.0 million and $0.8 million for the three months ended June 30, 2019 and 2018, respectively, and $1.8 million and $1.6 million for the six months ended June 30, 2019 and 2018, respectively. The segment also included intercompany expenses of $2.2 million and $1.7 million for the three months ended June 30, 2019 and 2018, respectively, and $4.0 million and $3.2 million for the six months ended June 30, 2019 and 2018, respectively.
We also separately report on our corporate and eliminations. Corporate consists primarily of corporate personnel and other expenses associated with our corporate functions and facilities, investment gains and losses, equity in earnings/(losses) of affiliates, net of tax, and interest expense.
Selected financial information by reportable segment is as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Operating Revenues | | Depreciation and Amortization | | Operating Income/(Loss) | | Equity in Earnings/(Losses) of Affiliates, Net of Tax | | Net Income/(Loss) From Continuing Operations | | Capital Expenditures |
| | | | | |
For the Three Months Ended June 30, 2019 | | | | | | |
PIRM | | $ | 183,717 |
| | $ | 26,113 |
| | $ | 23,026 |
| | $ | 482 |
| | $ | 19,272 |
| | $ | 14,290 |
|
UWS | | 279,017 |
| | 13,757 |
| | 19,779 |
| | (8 | ) | | 20,377 |
| | 4,861 |
|
Corporate | | — |
| | 7,236 |
| | (28,215 | ) | | (160 | ) | | (45,173 | ) | | 10,903 |
|
Eliminations | | (3,196 | ) | | — |
| | — |
| | — |
| | — |
| | — |
|
Consolidated (excluding discontinued operations) | | $ | 459,538 |
| | $ | 47,106 |
| | $ | 14,590 |
| | $ | 314 |
| | $ | (5,524 | ) | | $ | 30,054 |
|
| | | | | | | | | | | | |
For the Three Months Ended June 30, 2018 | | |
| | |
| | | | | | |
| | |
|
PIRM | | $ | 182,655 |
| | $ | 25,463 |
| | $ | 28,974 |
| | $ | 3,740 |
| | $ | 32,295 |
| | $ | 13,917 |
|
UWS | | 308,226 |
| | 16,483 |
| | 85,897 |
| | (10 | ) | | 85,868 |
| | 2,386 |
|
Corporate | | — |
| | 5,401 |
| | (25,234 | ) | | (893 | ) | | (59,631 | ) | | 4,180 |
|
Eliminations | | (2,480 | ) | | — |
| | — |
| | — |
| | — |
| | — |
|
Consolidated (excluding discontinued operations) | | $ | 488,401 |
| | $ | 47,347 |
| | $ | 89,637 |
| | $ | 2,837 |
| | $ | 58,532 |
| | $ | 20,483 |
|
| | | | | | | | | | | | |
For the Six Months Ended June 30, 2019 | | |
| | |
| |
|
| |
|
| | |
| | |
|
PIRM | | $ | 359,525 |
| | $ | 52,912 |
| | $ | 37,378 |
| | $ | (42 | ) | | $ | 30,659 |
| | $ | 29,903 |
|
UWS | | 523,535 |
| | 29,532 |
| | 65,631 |
| | (8 | ) | | 65,812 |
| | 10,629 |
|
Corporate | | — |
| | 13,881 |
| | (67,215 | ) | | (58 | ) | | (100,262 | ) | | 22,489 |
|
Eliminations | | (5,814 | ) | | — |
| | — |
| | — |
| | — |
| | — |
|
Consolidated (excluding discontinued operations) | | $ | 877,246 |
| | $ | 96,325 |
| | $ | 35,794 |
| | $ | (108 | ) | | $ | (3,791 | ) | | $ | 63,021 |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
For the Six Months Ended June 30, 2018 | | |
| | |
| |
|
| |
|
| | |
| | |
|
PIRM | | $ | 356,422 |
| | $ | 51,198 |
| | $ | 49,752 |
| | $ | 4,011 |
| | $ | 52,966 |
| | $ | 27,123 |
|
UWS | | 581,645 |
| | 31,447 |
| | 133,950 |
| | 8 |
| | 133,622 |
| | 4,699 |
|
Corporate | | — |
| | 10,842 |
| | (49,646 | ) | | (949 | ) | | (99,694 | ) | | 8,145 |
|
Eliminations | | (4,766 | ) | | — |
| | — |
| | — |
| | — |
| | — |
|
Consolidated (excluding discontinued operations) | | $ | 933,301 |
| | $ | 93,487 |
| | $ | 134,056 |
| | $ | 3,070 |
| | $ | 86,894 |
| | $ | 39,967 |
|
|
| | | | | | | | |
(in thousands) | | | | |
Assets | | June 30, 2019 | | December 31, 2018 |
PIRM | | $ | 1,947,601 |
| | $ | 1,953,732 |
|
UWS | | 2,162,222 |
| | 2,200,292 |
|
Corporate | | 6,021,103 |
| | 5,995,787 |
|
Eliminations | | (5,981,051 | ) | | (5,981,450 | ) |
Consolidated (excluding discontinued operations) | | $ | 4,149,875 |
| | $ | 4,168,361 |
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q and certain information incorporated herein by reference contain forward-looking statements within the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. All statements included or incorporated by reference in this Quarterly Report, other than statements that are purely historical, are forward-looking statements. Words such as “anticipate,” “expect,” “intend,” “plan,” “believe,” “seek,” “estimate,” “will,” “should,” “would,” “could,” “may,” and similar expressions also identify forward-looking statements. The forward-looking statements include, without limitation, statements regarding our future operations, financial condition and prospects, operating results, revenues and earnings liquidity, our estimated income tax rate, unrecognized tax positions, amortization expenses, impact of recent accounting pronouncements, our cost management program, our acquisition strategy and our growth plans, expectations regarding our recent acquisitions, share repurchases, the level of aggregate US mortgage originations and the reasonableness of the carrying value related to specific financial assets and liabilities.
Our expectations, beliefs, objectives, intentions and strategies regarding future results are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from results contemplated by our forward-looking statements. These risks and uncertainties include, but are not limited to:
| |
• | compromises in the security or stability of our data and systems, including from cyber-based attacks, the unauthorized transmission of confidential information or systems interruptions; |
| |
• | 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 clients or us, including with respect to consumer financial services and the use of public records and consumer data; |
| |
• | difficult or uncertain conditions in the mortgage and consumer lending industries and the economy generally; |
| |
• | intense competition in the market against third parties and the in-house capabilities of our clients; |
| |
• | risks related to the outsourcing of services and international operations; |
| |
• | our ability to realize the anticipated benefits of certain acquisitions and the timing thereof; |
| |
• | our cost-reduction program and growth strategies, and our ability to effectively and efficiently implement them; |
| |
• | our ability to protect proprietary technology rights; |
| |
• | the level of our indebtedness, our ability to service our indebtedness and the restrictions in our various debt agreements; |
| |
• | our ability to attract and retain qualified management; |
| |
• | impairments in our goodwill or other intangible assets; and |
| |
• | the remaining tax sharing arrangements and other obligations associated with the spin-off of First American Financial Corporation ("FAFC"). |
We urge you to carefully consider these risks and uncertainties and review the additional disclosures we make concerning risks and uncertainties that may materially affect the outcome of our forward-looking statements and our future business and operating results, including those made in Item 1A of Part II below, as such risk factors may be amended, supplemented or superseded from time to time by other reports we file with the SEC. We assume no obligation to update any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by applicable law. You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of the filing of this Quarterly Report on Form 10-Q.
Business Overview
We are a leading global property information, analytics and data-enabled services provider operating in North America, Western Europe and Asia Pacific. Our combined data from public, contributory and proprietary sources provides detailed coverage of property, mortgages and other encumbrances, property risk and replacement cost, consumer credit, tenancy, location, hazard risk and related performance information. We have more than one million users who rely on our data and predictive decision analytics to reduce risk, enhance transparency and improve the performance of their businesses.
We offer our clients a comprehensive national database covering real property and mortgage information, judgments and liens, building and replacement costs, parcel and geospatial data, criminal background records, eviction information, non-prime lending records, credit information, and tax information, among other data types. Our databases include over 900 million historical property transactions, over 100 million mortgage applications and property-specific data covering approximately 99% of US residential properties, as well as commercial locations, totaling nearly 150 million records. We are also the industry's first parcel-based geocoder and have developed a proprietary parcel database covering more than 150 million parcels across the U.S. We believe the quality of the data we offer is distinguished by our broad range of data sources and our expertise in aggregating, organizing, normalizing, processing and delivering data to our clients.
With our data as a foundation, we have built strong analytics capabilities and a variety of value-added business services to meet our clients’ needs for property tax processing, property valuation, mortgage and automotive credit reporting, tenancy screening, hazard risk, property risk and replacement cost, flood plain location determination, other geospatial data analytics, and related services.
Reportable Segments
We have organized into the following two reportable segments:
Our Property Intelligence & Risk Management ("PIRM") segment combines property information, mortgage information, and consumer information to deliver unique housing market and property-level insights, predictive analytics and risk management capabilities. We have also developed proprietary technology and software platforms to access, automate or track this information and assist our clients with decision-making and compliance tools in the real estate industry, insurance industry and the single and multifamily industry. We deliver this information directly to our clients in a standard format over the web, through hosted software platforms or in bulk data form. Our solutions include property insights and insurance and spatial solutions in North America, Western Europe and Asia Pacific.
Our Underwriting & Workflow Solutions ("UWS") segment combines property information, mortgage information and consumer information to provide comprehensive mortgage origination and monitoring solutions, including underwriting-related solutions and data-enabled valuations and appraisals. We have also developed proprietary technology and software platforms to access, automate or track this information and assist our clients with vetting and on-boarding prospects, meeting compliance regulations and understanding, diagnosing and monitoring property values. Our solutions include property tax solutions, valuation solutions, credit solutions and flood services in North America.
Results of Operations
Overview of Business Environment and Company Developments
Business Environment
The volume of US mortgage loan originations serves as a key market driver for more than half of our business. We believe the volume of real estate and mortgage transactions is primarily affected by real estate prices, the availability of funds for mortgage loans, mortgage interest rates, housing supply, employment levels and the overall state of the US economy. We believe mortgage unit volumes were flat to modestly higher in the second quarter of 2019 relative to the same period in 2018, primarily due to a change in outlook for long-term interest rates which significantly lowered the 10 year US Treasury yield and mortgage interest rates. As a result, we now expect full-year 2019 mortgage unit volumes to be flat to modestly above 2018 levels.
We generate the majority of our operating revenues from clients with operations in the US residential real estate, mortgage origination and mortgage servicing markets. Approximately 30% and 32% of our operating revenues for the three months ended June 30, 2019 and 2018, respectively, were generated from our top ten clients, who consist of the largest US mortgage originators and servicers. None of our clients individually accounted for greater than 10% of our operating revenues for the three months ended June 30, 2019 nor 2018. Approximately 29% and 33% of our operating revenues for the six months ended June 30, 2019 and 2018, respectively, were generated from our top ten clients with none of our clients individually accounting for greater than 10% of our operating revenues during the period.
While the majority of our revenues are generated in the US, continued strengthening of the US dollar versus other currencies in 2019 unfavorably impacted the financial results translation of our international operating revenues by $5.7 million.
Business Exits & Transformation
In December 2018, we announced the intent to exit a loan origination software unit and our remaining legacy default management related platforms, as well as accelerate our appraisal management company ("AMC") transformation program. We believe these actions will expand our overall profit margins and provide for enhanced long-term organic growth trends. During the three months ended June 30, 2019, we incurred non-cash impairment charges of $47.8 million and severance expense of $5.8 million.
Productivity and Cost Management
In line with our on-going commitment to operational excellence and margin expansion, we are targeting a cost reduction of approximately $20 million in 2019. Savings are expected to be realized through the reduction of operating costs, selling, general and administrative costs, outsourcing certain business process functions, consolidation of facilities and other operational improvements.
Consolidated Results of Operations
Three Months Ended June 30, 2019 Compared to the Three Months Ended June 30, 2018
Operating Revenues
Our consolidated operating revenues were $459.5 million for the three months ended June 30, 2019, a decrease of $28.9 million, or 5.9%, when compared to 2018, and consisted of the following:
|
| | | | | | | | | | | | | | |
(in thousands, except percentages) | 2019 | | 2018 | | $ Change | | % Change |
PIRM | $ | 183,717 |
| | $ | 182,655 |
| | $ | 1,062 |
| | 0.6 | % |
UWS | 279,017 |
| | 308,226 |
| | (29,209 | ) | | (9.5 | ) |
Corporate and eliminations | (3,196 | ) | | (2,480 | ) | | (716 | ) | | 28.9 |
|
Operating revenues | $ | 459,538 |
| | $ | 488,401 |
| | $ | (28,863 | ) | | (5.9 | )% |
Our PIRM segment operating revenues increased by $1.1 million, or 0.6%, when compared to 2018. Excluding acquisition activity of $11.3 million, operating revenues decreased $10.2 million due to lower property insights revenues of $7.1 million and lower insurance and spatial solutions revenues of $0.7 million, primarily due to lower volumes. Property insights was also impacted by unfavorable foreign exchange of $2.6 million. Other revenues decreased by $2.4 million.
Our UWS segment revenues decreased by $29.2 million, or 9.5%, when compared to 2018. Excluding acquisition activity of $1.8 million, the decrease of $31.0 million was driven by lower property tax solutions of $25.0 million, primarily due to a prior year benefit of accelerated revenue recognition, and lower credit solutions of $7.2 million due to lower volumes. Additionally, we had lower other revenues of $5.1 million driven by the wind-down of our non-core mortgage and default technology related platforms. These were offset by higher valuation solutions revenue of $3.6 million and higher flood data services revenue of $2.7 million due to higher mortgage market volumes and market share gains.
Our corporate and eliminations were comprised of intercompany revenue eliminations between our operating segments.
Cost of Services
Our consolidated cost of services was $227.2 million for the three months ended June 30, 2019, a decrease of $12.1 million, or 5.1%, when compared to 2018. Excluding acquisition activity of $5.9 million, the decrease of $18.0 million was primarily due to lower operating revenues.
Selling, General and Administrative Expenses
Our consolidated selling, general and administrative expenses were $122.8 million for the three months ended June 30, 2019, an increase of $10.8 million, or 9.6%, when compared to 2018. Excluding acquisition activity of $6.3 million, the increase of $4.5 million was primarily due to higher productivity-related investments of $7.6 million and higher severance expense of $4.1 million, partially offset by lower outsourced services of $5.1 million and personnel-related savings of $2.1 million.
Depreciation and Amortization
Our consolidated depreciation and amortization expense was $47.1 million for the three months ended June 30, 2019, a decrease of $0.2 million, or 0.5%, when compared to 2018. Excluding acquisition activity of $1.3 million, the decrease of $1.5 million was primarily due to assets that were fully impaired during the current quarter.
Impairment Loss
Our consolidated impairment loss totaled $47.8 million for the three months ended June 30, 2019, representing write-offs of client lists of $32.3 million, software of $12.2 million, and licenses of $3.3 million related to ongoing business transformation activities of our AMC business within our UWS segment.
Operating Income
Our consolidated operating income was $14.6 million for the three months ended June 30, 2019, a decrease of $75.0 million, or 83.7%, when compared to 2018, and consisted of the following:
|
| | | | | | | | | | | | | | | |
(in thousands, except percentages) | | 2019 | | 2018 | | $ Change | | % Change |
PIRM | | $ | 23,026 |
| | $ | 28,974 |
| | $ | (5,948 | ) | | (20.5 | )% |
UWS | | 19,779 |
| | 85,897 |
| | (66,118 | ) | | (77.0 | ) |
Corporate and eliminations | | (28,215 | ) | | (25,234 | ) | | (2,981 | ) | | 11.8 |
|
Operating income | | $ | 14,590 |
| | $ | 89,637 |
| | $ | (75,047 | ) | | (83.7 | )% |
Our PIRM segment operating income decreased by $5.9 million, or 20.5%, when compared to 2018. Acquisition activity lowered operating income by $0.4 million in 2019 primarily due to the amortization of acquisition-related intangible assets. Excluding acquisition activity of $0.4 million, operating income decreased by $5.5 million and margins decreased by 225 basis points, primarily due to lower operating revenues and unfavorable foreign exchange, partially offset by the impact of our ongoing operational efficiency programs.
Our UWS segment operating income decreased by $66.1 million, or 77.0%, when compared to 2018. Excluding acquisition activity of $0.9 million, operating income decreased by $67.0 million, primarily impacted by an impairment loss of $47.8 million, lower revenues, and higher severance charges related to ongoing business transformation activities of our AMC business, partially offset by the impact of our ongoing operational efficiency programs.
Corporate and eliminations had an unfavorable variance of $3.0 million, or 11.8%, when compared to 2018 primarily due to higher investments in data and technology capabilities.
Total Interest Expense, net
Our consolidated total interest expense, net was $19.2 million for the three months ended June 30, 2019, an increase of $0.4 million, or 2.2%, when compared to 2018. The increase was primarily due to higher average outstanding balances and interest rates.
(Loss)/Gain on Investments and Other, net
Our consolidated loss on investments and other, net was $2.9 million for the three months ended June 30, 2019, an unfavorable variance of $5.0 million, when compared to 2018. The unfavorable variance was primarily due to a loss of $4.3 million related to a fair value adjustment on an equity investment, a write-off of $1.5 million of unamortized debt issuance costs due to financing activities in May 2019, and a prior year gain of $1.5 million on our contingent consideration agreements. This was partially offset by gains in the current year on our contingent consideration agreements of $0.6 million, a gain of $1.4 million from a favorable contingent payout on a prior year investment, and other gains of $0.3 million.
Tax Indemnification Release
During the second quarter of 2019, we recorded a $13.4 million loss related to the release of a tax indemnification receivable due to the expiration of the statutes of limitations in our principal state jurisdictions. Associated state tax reserves of $15.3 million were also released and recognized as income tax benefit through the provision for income taxes.
(Benefit)/Provision for Income Taxes
Our consolidated benefit for income taxes from continuing operations before equity in earnings/(losses) of affiliates and income taxes was $15.0 million compared to an income tax provision of $17.3 million for the three months ended June 30, 2019 and 2018, respectively. The effective tax rate was a benefit of 72.0% and a provision of 23.7% for the three months ended June 30, 2019 and 2018, respectively. The change in the effective income tax rate was primarily due to the reversal of state tax reserves in the amount of $15.3 million in the second quarter of 2019.
Equity in Earnings/(Losses) of Affiliates, net of tax
Our consolidated equity in earnings of affiliates, net of tax was $0.3 million for the three months ended June 30, 2019, an unfavorable variance of $2.5 million when compared to 2018. The decrease was primarily related to the acquisition of Symbility Solutions Inc. ("Symbility") in December 2018 which had previously been an equity method investment.
Six Months Ended June 30, 2019 Compared to Six Months Ended June 30, 2018
Operating Revenues
Our consolidated operating revenues were $0.9 billion for the six months ended June 30, 2019, a decrease of $56.1 million, or 6.0%, when compared to 2018, and consisted of the following:
|
| | | | | | | | | | | | | | |
(in thousands, except percentages) | 2019 | | 2018 | | $ Change | | % Change |
PIRM | $ | 359,525 |
| | $ | 356,422 |
| | $ | 3,103 |
| | 0.9 | % |
UWS | 523,535 |
| | 581,645 |
| | (58,110 | ) | | (10.0 | ) |
Corporate and eliminations | (5,814 | ) | | (4,766 | ) | | (1,048 | ) | | 22.0 |
|
Operating revenues | $ | 877,246 |
| | $ | 933,301 |
| | $ | (56,055 | ) | | (6.0 | )% |
Our PIRM segment revenues increased by $3.1 million, or 0.9%, when compared to 2018. Excluding acquisition activity of $25.6 million, the decrease of $22.5 million was primarily due to lower property insight revenues of $18.1 million and lower insurance and spatial solutions revenues of $0.8 million primarily due to lower volumes. Property insights was also impacted by the impact of unfavorable foreign exchange translation of $5.7 million. Other revenues decreased by $3.6 million.
Our UWS segment revenues decreased by $58.1 million, or 10.0%, when compared to 2018. Excluding acquisition activity of $7.4 million, the decrease of $65.5 million was primarily due to lower property tax solutions of $28.3 million primarily driven by a prior year benefit of accelerated revenue recognition, lower credit solutions of $20.9 million and lower valuation solutions of $8.2 million mainly driven by lower mortgage market volumes. Additionally, we had lower other revenues of $10.8 million driven by the wind-down of our non-core mortgage and default technology related platforms. The decrease was offset by higher flood data services of $2.7 million due to increased market share gains.
Our corporate and eliminations were comprised of intercompany revenue eliminations between our operating segments.
Cost of Services
Our consolidated cost of services was $446.3 million for the six months ended June 30, 2019, a decrease of $32.5 million, or 6.8%, when compared to 2018. Excluding acquisition activity of $13.9 million, the decrease of $46.4 million was primarily due to lower operating revenues.
Selling, General and Administrative Expenses
Our consolidated selling, general and administrative expenses were $251.0 million for the six months ended June 30, 2019, an increase of $24.0 million, or 10.6%, when compared to 2018. Excluding acquisition activity of $14.5 million, the increase of $9.5 million was primarily due to higher productivity-related investments of $17.4 million and higher severance expense of $8.9 million, partially offset by lower outsourced services of $11.5 million and personnel-related savings of $5.3 million.
Depreciation and Amortization
Our consolidated depreciation and amortization expense was $96.3 million for the six months ended June 30, 2019, an increase of $2.8 million, or 3.0%, when compared to 2018. Excluding acquisition activity of $4.3 million, the decrease of $1.5 million is primarily due to assets that were fully impaired during the current year.
Impairment Loss
Our consolidated impairment loss totaled $47.8 million for the six months ended June 30, 2019, representing write-offs of client lists of $32.3 million, software of $12.2 million, and licenses of $3.3 million related to ongoing business transformation activities of our AMC business within our UWS segment.
Operating Income
Our consolidated operating income was $35.8 million for the six months ended June 30, 2019, a decrease of $98.3 million, or 73.3%, when compared to 2018, and consisted of the following:
|
| | | | | | | | | | | | | | | |
(in thousands, except percentages) | | 2019 | | 2018 | | $ Change | | % Change |
PIRM | | $ | 37,378 |
| | $ | 49,752 |
| | $ | (12,374 | ) | | (24.9 | )% |
UWS | | 65,631 |
| | 133,950 |
| | (68,319 | ) | | (51.0 | ) |
Corporate and eliminations | | (67,215 | ) | | (49,646 | ) | | (17,569 | ) | | 35.4 |
|
Operating income | | $ | 35,794 |
| | $ | 134,056 |
| | $ | (98,262 | ) | | (73.3 | )% |
Our PIRM segment operating income decreased by $12.4 million, or 24.9%, when compared to 2018. Acquisition activity lowered operating income by $0.4 million in 2019 primarily due to the amortization of acquisition-related intangible assets. Excluding acquisition activity, operating income decreased by $12.0 million and margins decreased by 257 basis points primarily due to lower operating revenues and unfavorable foreign exchange, partially offset by the impact of our ongoing operational efficiency programs.
Our UWS segment operating income decreased by $68.3 million, or 51.0%, when compared to 2018. Excluding acquisition activity of $0.6 million, operating income decreased by $68.9 million, primarily impacted by an impairment loss of $47.8 million, lower revenues, and higher severance charges related to ongoing business transformation activities of our AMC business, partially offset by the impact of our ongoing operational efficiency programs.
Corporate and eliminations had an unfavorable variance of $17.6 million, or 35.4%, primarily due to higher investments in data and technology capabilities and higher severance.
Total Interest Expense, net
Our consolidated total interest expense, net was $37.9 million for the six months ended June 30, 2019, an increase of $2.0 million, or 5.5%, when compared to 2018. The increase was primarily due to higher average outstanding balances and interest rates.
Tax Indemnification Release
During the second quarter of 2019, we recorded a $13.4 million loss related to the release of a tax indemnification receivable due to the expiration of the statutes of limitations in our principal state jurisdictions. Associated state tax reserves of $15.3 million were also released and recognized as income tax benefit through the provision for income taxes.
(Loss)/Gain on Investments and Other, net
Our consolidated loss on investments and other, net was $2.2 million for the six months ended June 30, 2019, an unfavorable variance of $4.4 million, or 193.9%, when compared to 2018. The unfavorable variance was primarily due to a loss of $6.6 million related to a fair value adjustment on an equity investment, a write-off of $1.5 million of unamortized debt issuance costs due to financing activities in May 2019, and a prior year gain of $1.1 million on our contingent consideration agreements. These were partially offset by higher realized gains related to our deferred compensation plan trust of $2.7 million, a gain of $1.4 million from a contingent payout on a prior year investment, and other gains of $0.7 million.
(Benefit)/Provision for Income Taxes
Our consolidated benefit for income taxes from continuing operations before equity in earnings/(losses) of affiliates and income taxes was $14.0 million compared to an income tax provision of $16.6 million for the six months ended June 30, 2019 and 2018, respectively. The effective tax rate was a benefit of 79.1% and a provision of 16.5% for the six months ended June 30, 2019 and 2018, respectively. The change in the effective income tax rate was primarily due to the reversal of state tax reserves in the amount of $15.3 million in the second quarter of 2019.
Equity in Earnings/(Losses) of Affiliates, net of tax
Our consolidated equity in losses of affiliates, net of tax was $0.1 million for the six months ended June 30, 2019, an unfavorable variance of $3.2 million, or 103.5% when compared to 2018. The decrease was primarily related to a decrease of $2.5 million due to the acquisition of Symbility in December 2018 which had previously been an equity method investment, and higher losses on our other equity method investments in the current period.
Liquidity and Capital Resources
Cash and cash equivalents as of June 30, 2019 totaled $82.0 million, a decrease of $3.2 million from December 31, 2018. As of June 30, 2019, our cash balances held in foreign jurisdictions totaled $41.5 million and are primarily related to our international operations. We plan to maintain significant cash balances outside of the US for the foreseeable future.
Restricted cash of $13.7 million as of June 30, 2019 and $13.0 million as of December 31, 2018 is comprised of certificate of deposits that are pledged for various letters of credit/bank guarantees secured by us, escrow accounts due to acquisitions and divestitures as well as short-term investments within our deferred compensation plan trust.
Cash Flow
Operating Activities. Cash provided by operating activities reflects net income adjusted for certain non-cash items and changes in operating assets and liabilities. Total cash provided by operating activities was approximately $120.6 million and $148.4 million for the six months ended June 30, 2019 and 2018, respectively. The decrease in cash provided by operating activities was primarily due to lower cash generated from decreased profitability, as adjusted for non-cash activities.
Investing Activities. Total cash used in investing activities was approximately $61.5 million and $179.8 million during the six months ended June 30, 2019 and 2018, respectively. The decrease in cash used in investing activities was primarily related to lower net cash paid for acquisitions of $141.0 million, partially offset by higher investments in technology and innovation of $23.1 million.
Financing Activities. Total cash used in financing activities was approximately $61.7 million for the six months ended June 30, 2019, which was primarily comprised of repayments of long-term debt of $1.8 billion, debt issuance costs of $9.6 million, shares repurchases of $29.0 million, net outflows from share-based compensation-related transactions of $2.7 million, offset by proceeds from long-term debt of $1.8 billion. Total cash used in financing activities was approximately $6.2 million for the six months ended June 30, 2018, which was primarily comprised of repayment of long-term debt of $68.9 million and share repurchases of $63.3 million, partially offset by share-based compensation-related transactions of $5.9 million and proceeds from long-term debt of $120.1 million.
Financing and Financing Capacity
Total debt outstanding, gross, was $1.8 billion for both periods as of June 30, 2019 and December 31, 2018, respectively. Our significant debt instruments and borrowing capacity are described below.
Credit Agreement
In May 2019, we amended and restated our credit agreement (the "Credit Agreement"). The Credit Agreement provides for a $1.8 billion term loan facility (the "Term Facility"), and a $750.0 million revolving credit facility (the "Revolving Facility"). The Term Facility matures and the Revolving Facility expires in May 2024. The Revolving Facility includes a $100.0 million multi-currency revolving sub-facility and a $50.0 million letter of credit sub-facility. The Credit Agreement also provides for the ability to increase the Term Facility and Revolving Facility by up to $300.0 million in the aggregate; however, the lenders are not obligated to do so. As of June 30, 2019, we had borrowing capacity under the Revolving Facility of $740.0 million and were in compliance with the financial and restrictive covenants of the Credit Agreement. See Note 5 - Long-Term Debt for further discussion.
Interest Rate Swaps
We have entered into amortizing interest rate swaps ("Swaps") in order to convert a portion of our interest rate exposure on the Term Facility floating rate borrowings from variable to fixed. Under the Swaps, we agree to exchange floating rate for fixed rate interest payments periodically over the life of the agreement. The floating rates in our Swaps are based on the one-month London interbank offering rate. The notional balances, terms, and maturities of our Swaps are designed to have at least 50% of our debt as fixed rate.
As of June 30, 2019, the Swaps have a combined remaining notional balance of $1.4 billion, a weighted average fixed interest rate of 2.00% (rates range from 1.03% to 2.98%), and scheduled terminations through December 2025. Notional balances under our Swaps are scheduled to increase and decrease over their contract lengths based on our expectations of the level of variable rate debt to be in effect in future periods. Currently, we have scheduled notional amounts of between $1.4 billion and $1.2 billion through September 2020, then $1.2 billion and $1.0 billion through August 2022, and $416.0 million and $400.0 million thereafter until December 2025. Approximate weighted average fixed interest rates for the aforementioned time intervals are 2.18%, 2.61%, and 2.95%, respectively.
Liquidity and Capital Strategy
We expect that cash flow from operations and current cash balances, together with available borrowings under our Revolving Facility, will be sufficient to meet operating requirements through the next twelve months. Cash available from operations, however, could be affected by any general economic downturn or any decline or adverse changes in our business such as a loss of clients, market and or competitive pressures or other significant change in business environment.
We strive to pursue a balanced approach to capital allocation and will consider the repurchase of common shares, the retirement of outstanding debt, investments and the pursuit of strategic acquisitions on an opportunistic basis.
During the quarter ended June 30, 2019, we repurchased 0.7 million shares of our common stock for $29.0 million.
Availability of Additional Capital
Our access to additional capital fluctuates as market conditions change. There may be times when the private capital markets and the public debt or equity markets lack sufficient liquidity or when our securities cannot be sold at attractive prices, in which case we would not be able to access capital from these sources. Based on current market conditions and our financial condition, we believe that we have the ability to effectively access these liquidity sources for new borrowings. However, a weakening of our financial condition, including a significant decrease in our profitability or cash flows or a material increase in our leverage, could adversely affect our ability to access these markets and/or increase our cost of borrowings.
Critical Accounting Policies and Estimates
For additional information with respect to our critical accounting policies, which are those that could have the most significant effect on our reported results and require subjective or complex judgments by management, see Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations,” of our Annual Report on Form 10-K for the year ended December 31, 2018 and Note 1 – Basis for Condensed Consolidated Financial Statements, which is incorporated by reference in response to this item, for updates on our policies over lease accounting.
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
Our primary exposure to market risk relates to interest-rate risk associated with certain financial instruments. We monitor our risk associated with fluctuations in interest rates and currently use derivative financial instruments to hedge some of these risks.
We have entered into Swaps in order to convert a portion of our interest rate exposure on the Term Facility floating rate borrowings from variable to fixed. Under the Swaps, we agree to exchange floating rate for fixed rate interest payments periodically over the life of the agreement. The notional balances, terms and maturities of our Swaps are currently designed to have at least 50% of our debt as fixed rate. As of June 30, 2019, we had approximately $1.8 billion in gross long-term debt outstanding, predominately all of which was variable-interest-rate debt. As of June 30, 2019, the remaining notional balance of the Swaps was $1.4 billion. A hypothetical 1% increase or decrease in interest rates could result in an approximately $1.0 million change to interest expense on a quarterly basis.
Although we are subject to foreign currency exchange rate risk as a result of our operations in certain foreign countries, the foreign exchange exposure related to these operations, in the aggregate, is not material to our financial condition or results of operations.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Our principal executive officer and principal financial officer have concluded that, as of the end of the quarterly period covered by this Quarterly Report on Form 10-Q, our disclosure controls and procedures, as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended, were effective, based on the evaluation of these controls and procedures required by Rule 13a-15(b).
Changes in Internal Control over Financial Reporting
Beginning January 1, 2019, we implemented the updated guidance on lease accounting. In connection with the adoption of this standard, we implemented changes to our disclosure controls, procedures related to lease accounting as well as the associated control activities within. These included the implementation of a lease management and accounting software, development of new policies based on the updated guidance, new training, ongoing contract review requirements and gathering of information provided for disclosures.
Other than the updates described above, there were no other changes in our internal control over financial reporting during the six months ended June 30, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II: OTHER INFORMATION
Item 1. Legal Proceedings.
For a description of our legal proceedings, see Note 1 - Basis for Condensed Consolidated Financial Statements and Note 10 – Litigation and Regulatory Contingencies of our condensed consolidated financial statements, which is incorporated by reference in response to this item.
Item 1A. Risk Factors.
We have described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018, the primary risks related to our business, and we may periodically update those risks for material developments. Those risks are not the only ones we face, but do represent those risks that we believe are material to us. Our business is also subject to the risks that affect many other companies, such as general economic conditions, geopolitical events and employment relations. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also harm our business. Please read the cautionary notice regarding forward-looking statements under the heading “Management's Discussion and Analysis of Financial Condition and Results of Operations.” You should carefully consider the risks and uncertainties our business faces.
There have been no material changes to the Risk Factors described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Unregistered Sales of Equity Securities
During the quarter ended June 30, 2019, we did not issue any unregistered shares of our common stock.
Purchases of Equity Securities by the Issuer and Affiliated Purchasers
In October 2018, the Board of Directors canceled all prior repurchase authorizations and established a new share repurchase authorization of up to $500.0 million. As of June 30, 2019, we have $448.9 million in value of shares (inclusive of commissions and fees) available to be repurchased under the plan. The stock repurchase authorization has no expiration date and repurchases may be made in the open market, in privately negotiated transactions or pursuant to a Rule 10b5-1 plan.
Under our Credit Agreement, our stock repurchase capacity is restricted to $150.0 million per fiscal year, with the ability to undertake an additional amount of repurchases in such fiscal year provided that, on a pro forma basis after giving effect to the stock repurchase, our total leverage ratio does not exceed 3.5 to 1.0. While we continue to preserve the capacity to execute share repurchases under our existing share repurchase authorization, going forward we will strive to pursue a balanced approach to capital allocation and will consider the repurchase of shares of our common shares, the retirement of outstanding debt and the pursuit of strategic acquisitions on an opportunistic basis.
During the quarter ended June 30, 2019, we repurchased 0.7 million shares of our common stock.
|
| | | | | | | | | | | | | |
| | | | | | | |
Issuer Purchases of Equity Securities | | | | | | |
Period | Total Number of Shares Purchased | | Average Price Paid per Share (1) | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs |
April 1 to April 30, 2019 | 50,000 |
| | $ | 40.84 |
| | 50,000 |
| | $ | 475,922,717 |
|
May 1 to May 31, 2019 | 270,000 |
| | $ | 40.65 |
| | 270,000 |
| | $ | 464,947,217 |
|
June 1 to June 30, 2019 | 380,000 |
| | $ | 42.14 |
| | 380,000 |
| | $ | 448,934,432 |
|
Total | 700,000 |
| | $ | — |
| | 700,000 |
| | |
| | | | | | | |
Item 3. Defaults upon Senior Securities. None.
Item 4. Mine Safety Disclosures. Not applicable.
Item 5. Other Information. Not applicable.
Item 6. Exhibits.
See Exhibit Index.
EXHIBIT INDEX
|
| | |
Exhibit Number | | Description |
2.1 | | Agreement and Plan of Merger, dated December 17, 2015, by and among CoreLogic Solutions, LLC, CoreLogic Acquisition Co., Inc., FNC Holding Company, Inc. and, solely in his capacity as Shareholder Representative, Dennis S. Tosh, Jr. (incorporated by reference to Exhibit 2.2 to the Company's Annual Report on Form 10-K as filed with the SEC on February 26, 2016)v+ |
| | |
2.2 | | First Amendment to Agreement and Plan of Merger, dated as of April 7, 2016, by and among CoreLogic Solutions, LLC, CoreLogic Acquisition Co., Inc., FNC Holding Company, Inc. and Dennis S. Tosh, Jr. (incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K as filed with the SEC on April 8, 2016)v |
| | |
3.1 | | |
| | |
3.2 | | |
| | |
10.1 | | |
| | |
10.2 | | |
| | |
10.3 | | |
| | |
31.1 | | |
| | |
31.2 | | |
| | |
32.1 | | |
| | |
32.2 | | |
| | |
101 | | Extensible Business Reporting Language (XBRL)ü |
| | |
|
| | |
| ü | Included in this filing. |
| v | Schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company hereby agrees to furnish supplementally copies of any of the omitted schedules and exhibits upon request by the Securities and Exchange Commission. |
| + | This agreement contains representations and warranties by us or our subsidiaries. These representations and warranties have been made solely for the benefit of the other parties to the agreement and (i) have been qualified by disclosures made to such other parties, (ii) were made only as of the date of such agreement or such other date(s) as may be specified in such agreement and are subject to more recent developments, which may not be fully reflected in our public disclosures, (iii) may reflect the allocation of risk among the parties to such agreement and (iv) may apply materiality standards different from what may be viewed as material to investors. Accordingly, these representations and warranties may not describe the actual state of affairs at the date hereof and should not be relied upon. |
| * | Indicates a management contract or compensatory plan or arrangement in which any director or named executive officer participates. |
| ± | Confidential treatment has been requested with respect to portions of this exhibit pursuant to Rule 24b-2 of the Securities Exchange Act of 1934 and these confidential portions have been redacted from this exhibit. A complete copy of this exhibit, including the redacted terms, has been separately filed with the Securities and Exchange Commission. |
| ±±
| Certain information has been omitted from the exhibit index because it is both (i) not material and (ii) would be competitively harmful if publicly disclosed. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | |
| | CoreLogic, Inc. |
| | (Registrant) |
| | |
| | By: /s/ Frank D. Martell |
| | Frank D. Martell |
| | President and Chief Executive Officer |
| | (Principal Executive Officer) |
| | |
| | By: /s/ James L. Balas |
| | James L. Balas |
| | Chief Financial Officer |
| | (Principal Financial Officer) |
| | |
| | By: /s/ John K. Stumpf |
| | John K. Stumpf |
| | Controller |
| | (Principal Accounting Officer) |
Date: | July 25, 2019 | |