checkAd

     128  0 Kommentare CoStar Group Full Year and Fourth Quarter 2020 Revenues Increased 19% Year-over-Year

    CoStar Group, Inc. (NASDAQ: CSGP), the leading provider of commercial real estate information, analytics and online marketplaces, announced today that revenue for the year ended December 31, 2020, was $1.66 billion, an increase of 19% over revenue of $1.4 billion for the full year of 2019. Revenue for the fourth quarter ended December 31, 2020, was $444 million, an increase of 19% over revenue of $375 million for the fourth quarter of 2019.

    Net income for the year ended December 31, 2020, was $227 million, or $5.93 per diluted share. EBITDA for the full year of 2020 was $406 million and includes one-time charges of $59.5 million related to the now terminated RentPath acquisition. Excluding these one-time charges, EBITDA for the full year of 2020 was $466 million, an increase of 5% compared to EBITDA of $445 million for the full year of 2019. Net Income, excluding the one-time charges, was approximately $271 million, or $7.08 per diluted share.

    Anzeige 
    Handeln Sie Ihre Einschätzung zu Costar Group!
    Long
    78,14€
    Basispreis
    1,33
    Ask
    × 6,40
    Hebel
    Short
    108,26€
    Basispreis
    1,65
    Ask
    × 5,22
    Hebel
    Präsentiert von

    Den Basisprospekt sowie die Endgültigen Bedingungen und die Basisinformationsblätter erhalten Sie bei Klick auf das Disclaimer Dokument. Beachten Sie auch die weiteren Hinweise zu dieser Werbung.

    Adjusted EBITDA (which excludes stock-based compensation, acquisition and integration related costs and other items as described below) for the fourth quarter ended December 31, 2020, was $167 million, an increase of 18% compared to adjusted EBITDA of $142 million for the fourth quarter of 2019. Adjusted EBITDA for the year ended December 31, 2020 was $553 million, an increase of 9% compared to adjusted EBITDA of $507 million for the full year of 2019.

    “2020 was an exceptional year for CoStar Group in many ways,” said Andrew C. Florance, Founder and Chief Executive Officer of CoStar Group. “Following the initial pandemic disruption early in the year, we demonstrated that our business is strongly countercyclical as our sales rebounded strongly in the second half of the year. In the fourth quarter, we delivered annualized net new sales of $49 million, bringing our total sales bookings to over $100 million in the second half of 2020. Revenue increased by over a quarter of a billion dollars in 2020. I am particularly pleased that CoStar Suite had its best sales quarter of 2020 in the fourth quarter, more than doubling the third quarter sales level. Unique visitors to our marketplaces increased by over 20% for the year and by 29% in the fourth quarter as the pandemic led more people to shop for real estate online. We raised $2.7 billion in the debt and equity markets and completed the acquisitions of Ten-X, Emporis, and Homesnap, and are well into developing additional important acquisition opportunities – all while working remotely.”

    “Apartments.com turned in its strongest performance since we first launched the platform in 2015,” continued Florance, “with revenues growing 22% to almost $600 million. Apartments.com net new sales increased 35% for the year, network visits grew 20% to over 1 billion in 2020, and quality leads to our customers increased over 20%. We believe that our increased investment in marketing for Apartments.com in 2020 was a key driver in our performance and produced outstanding results.”

    The LoopNet marketplace network also had a record year, with revenue growth of 20% in 2020 and average monthly unique visitors of approximately 9.4 million in the fourth quarter of 2020, an increase of 37% over the fourth quarter of 2019. Our highest ad levels — gold, diamond, and platinum — are proving to be strongly countercyclical, with revenue growing almost 50% in 2020 and net new sales increasing 100% during the year. In 2020, we invested in marketing and successfully accelerated Apartments.com growth. In 2021, we plan to significantly accelerate our investment in LoopNet’s marketing and sales force and believe we will similarly accelerate LoopNet’s growth.

    Year 2019-2020 Quarterly Results - Unaudited

    (in millions, except per share data)

     

    2019

     

    2020

     

    Q1

    Q2

    Q3

    Q4

     

    Q1

    Q2

    Q3

    Q4

     

     

     

     

     

     

     

     

     

     

    Revenues

    $328

    $344

    $353

    $375

     

    $392

    $397

    $426

    $444

    Net income

    85

    63

    79

    88

     

    73

    60

    58

    36

    Net income per share - diluted

    2.33

    1.73

    2.15

    2.39

     

    1.98

    1.60

    1.48

    0.91

    Weighted average outstanding shares - diluted

    36.6

    36.6

    36.7

    36.7

     

    36.8

    37.7

    39.4

    39.4

     

     

     

     

     

     

     

     

     

     

    EBITDA

    113

    94

    113

    125

     

    100

    109

    108

    88

    Adjusted EBITDA

    125

    110

    129

    142

     

    124

    129

    134

    167

    Non-GAAP net income

    92

    82

    96

    103

     

    90

    88

    89

    112

    Non-GAAP net income per share - diluted

    2.53

    2.23

    2.61

    2.82

     

    2.44

    2.34

    2.26

    2.85

    Non-GAAP net income (which excludes amortization of acquired intangible assets, stock-based compensation and other items as described below) for the full year of 2020 was $380 million or $9.91 per diluted share. Non-GAAP net income for the fourth quarter of 2020 was $112 million or $2.85 per diluted share.

    2021 Outlook

    The Company expects revenue in the range of $1.925 billion to $1.945 billion for the full year of 2021, representing growth of approximately 17% year-over-year at the midpoint of the range. This guidance includes an estimated 2021 revenue contribution from Homesnap of approximately $50 million. We expect revenue for the first quarter of 2021 in the range of $450 million to $455 million, representing revenue growth of 15% year-over-year at the midpoint of the range.

    The Company expects adjusted EBITDA in a range of $640 million to $650 million for the full year of 2021, an increase of 17% at the midpoint of the range compared to 2020. Homesnap is expected to have negative adjusted EBITDA of approximately $5 million for the year. For the first quarter of 2021, the Company expects adjusted EBITDA in a range of $140 million to $145 million.

    We expect full year 2021 non-GAAP net income per diluted share in a range of $10.83 to $11.03 based on 39.7 million shares. For the first quarter of 2021, we expect non-GAAP net income per diluted share in a range of $2.33 to $2.43 based on 39.5 million shares. These ranges include an estimated non-GAAP tax rate of 25% for the full year and the first quarter 2021.

    The preceding forward-looking statements reflect CoStar Group’s expectations as of February 23, 2021, including forward-looking non-GAAP financial measures on a consolidated basis, based on current estimates, expectations, observations and trends. Given the risk factors, rapidly evolving economic environment, and uncertainties and assumptions discussed in this release and in our quarterly reports on Form 10-Q and annual reports on Form 10-K, including uncertainties as a result of the COVID-19 pandemic and responses to it by, and the impact on, global economies, actual results may differ materially. Other than in publicly available statements, the Company does not intend to update its forward-looking statements until its next quarterly results announcement.

    Reconciliation of EBITDA, adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share to their GAAP basis results are shown in detail below, along with definitions for those terms. A reconciliation of forward-looking non-GAAP guidance to the most directly comparable GAAP measure, net income, can be found within the tables included in this release.

    Non-GAAP Financial Measures

    For information regarding the purpose for which management uses the non-GAAP financial measures disclosed in this release and why management believes they provide useful information to investors regarding the Company’s financial condition and results of operations, please refer to the Company’s latest periodic report.

    EBITDA is a non-GAAP financial measure that represents GAAP net income attributable to CoStar Group before interest (expense) income and other (expense) income, loss on debt extinguishment, income taxes, depreciation and amortization.

    Adjusted EBITDA is a non-GAAP financial measure that represents EBITDA before stock-based compensation expense, acquisition- and integration-related costs, restructuring costs, and settlements and impairments incurred outside the Company’s normal course of business.

    Non-GAAP net income is a non-GAAP financial measure determined by adjusting GAAP net income attributable to CoStar Group for stock-based compensation expense, acquisition- and integration-related costs, restructuring costs, settlement and impairment costs incurred outside the Company's normal course of business and loss on debt extinguishment, as well as amortization of acquired intangible assets and other related costs, and then subtracting an assumed provision for income taxes. In 2020, the Company is assuming a 25% tax rate in order to approximate our statutory corporate tax rate excluding the impact of discrete items.

    Non-GAAP net income per diluted share is a non-GAAP financial measure that represents non-GAAP net income divided by the number of diluted shares outstanding for the period used in the calculation of GAAP net income per diluted share. For periods with GAAP net losses and non-GAAP net income, the weighted average outstanding shares used to calculate non-GAAP net income per share includes potentially dilutive securities that were excluded from the calculation of GAAP net income per share as the effect was anti-dilutive.

    Earnings Conference Call

    Management will conduct a conference call at 5:00 PM EST on Tuesday, February 23, 2021 to discuss earnings results for the fourth quarter and year ended 2020 and the Company’s outlook.

    The audio portion of the conference call will be broadcast live over the Internet at investors.costargroup.com. To participate in the conference call, please register online in advance at http://www.directeventreg.com/registration/event/6192488 . After registering, participants will receive dial-in information as well as a passcode and registrant ID. At the time of the call, participants will dial in using the numbers on the confirmation email and enter their passcode and ID, upon which they will be entered into the conference.

    The webcast replay will also be available in the Investors section of CoStar Group's website for a period of time following the call.

    CoStar Group, Inc.

    Condensed Consolidated Statements of Operations - Unaudited

    (in thousands, except per share data)

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended
    December 31,

     

    Year Ended
    December 31,

     

     

    2020

     

    2019

     

    2020

     

    2019

    Revenues

     

    $

    444,393

     

     

    $

    374,726

     

     

    $

    1,659,019

     

     

    $

    1,399,719

     

    Cost of revenues

     

    78,154

     

     

    74,996

     

     

    308,968

     

     

    289,239

     

    Gross profit

     

    366,239

     

     

    299,730

     

     

    1,350,051

     

     

    1,110,480

     

     

     

     

     

     

     

     

     

     

    Operating expenses:

     

     

     

     

     

     

     

     

    Selling and marketing (excluding customer base amortization)

     

    133,576

     

     

    99,845

     

     

    535,778

     

     

    408,596

     

    Software development

     

    41,573

     

     

    36,580

     

     

    162,916

     

     

    125,602

     

    General and administrative

     

    118,100

     

     

    50,797

     

     

    299,698

     

     

    178,740

     

    Customer base amortization

     

    17,780

     

     

    11,522

     

     

    62,457

     

     

    33,995

     

     

     

    311,029

     

     

    198,744

     

     

    1,060,849

     

     

    746,933

     

     

     

     

     

     

     

     

     

     

    Income from operations

     

    55,210

     

     

    100,986

     

     

    289,202

     

     

    363,547

     

    Interest (expense) income

     

    (7,914)

     

     

    3,439

     

     

    (17,395)

     

     

    16,742

     

    Other (expense) income

     

    (855)

     

     

    9,880

     

     

    (827)

     

     

    10,660

     

    Income before income taxes

     

    46,441

     

     

    114,305

     

     

    270,980

     

     

    390,949

     

    Income tax expense

     

    10,652

     

     

    26,378

     

     

    43,852

     

     

    75,986

     

    Net income

     

    $

    35,789

     

     

    $

    87,927

     

     

    $

    227,128

     

     

    $

    314,963

     

     

     

     

     

     

     

     

     

     

    Net income per share - basic

     

    $

    0.91

     

     

    $

    2.42

     

     

    $

    5.97

     

     

    $

    8.67

     

    Net income per share - diluted

     

    $

    0.91

     

     

    $

    2.39

     

     

    $

    5.93

     

     

    $

    8.60

     

     

     

     

     

     

     

     

     

     

    Weighted-average outstanding shares - basic

     

    39,137

     

     

    36,359

     

     

    38,073

     

     

    36,310

     

    Weighted-average outstanding shares - diluted

     

    39,395

     

     

    36,674

     

     

    38,326

     

     

    36,630

     

    CoStar Group, Inc.

    Reconciliation of Non-GAAP Financial Measures - Unaudited

    (in thousands, except per share data)

     

    Reconciliation of Net Income to Non-GAAP Net Income

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended
    December 31,

     

    Year Ended
    December 31,

     

     

    2020

     

    2019

     

    2020

     

    2019

    Net income

     

    $

    35,789

     

     

    $

    87,927

     

     

    $

    227,128

     

     

    $

    314,963

     

    Income tax expense

     

    10,652

     

     

    26,378

     

     

    43,852

     

     

    75,986

     

    Income before income taxes

     

    46,441

     

     

    114,305

     

     

    270,980

     

     

    390,949

     

    Amortization of acquired intangible assets

     

    24,784

     

     

    17,406

     

     

    88,132

     

     

    55,352

     

    Stock-based compensation expense

     

    12,667

     

     

    13,271

     

     

    54,104

     

     

    52,255

     

    Acquisition and integration related costs

     

    65,892

     

     

    3,651

     

     

    92,523

     

     

    6,679

     

    Restructuring and related costs

     

     

     

     

     

    413

     

     

    3,054

     

    Other (income) expense

     

     

     

    (10,750)

     

     

    113

     

     

    (10,750)

     

    Non-GAAP income before income taxes

     

    149,784

     

     

    137,883

     

     

    506,265

     

     

    497,539

     

    Assumed rate for income tax expense *

     

    25

    %

     

    25

    %

     

    25

    %

     

    25

    %

    Assumed provision for income tax expense

     

    (37,446)

     

     

    (34,470)

     

     

    (126,566)

     

     

    (124,385)

     

    Non-GAAP net income

     

    $

    112,338

     

     

    $

    103,413

     

     

    $

    379,699

     

     

    $

    373,154

     

     

     

     

     

     

     

     

     

     

    Net income per share - diluted

     

    $

    0.91

     

     

    $

    2.39

     

     

    $

    5.93

     

     

    $

    8.60

     

    Non-GAAP net income per share - diluted

     

    $

    2.85

     

     

    $

    2.82

     

     

    $

    9.91

     

     

    $

    10.19

     

     

     

     

     

     

     

     

     

     

    Weighted average outstanding shares - basic

     

    39,137

     

     

    36,359

     

     

    38,073

     

     

    36,310

     

    Weighted average outstanding shares - diluted

     

    39,395

     

     

    36,674

     

     

    38,326

     

     

    36,630

     

     

     

     

     

     

     

     

     

     

    * A 25% tax rate is assumed for 2020 and 2019, which approximates our statutory federal and state corporate tax rate.

     

     

     

     

     

     

     

     

     

    Reconciliation of Net Income to EBITDA and Adjusted EBITDA

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended
    December 31,

     

    Year Ended
    December 31,

     

     

    2020

     

    2019

     

    2020

     

    2019

    Net income

     

    $

    35,789

     

     

    $

    87,927

     

     

    $

    227,128

     

     

    $

    314,963

     

    Amortization of acquired intangible assets in cost of revenues

     

    7,004

     

     

    5,854

     

     

    25,675

     

     

    21,357

     

    Amortization of acquired intangible assets in operating expenses

     

    17,780

     

     

    11,552

     

     

    62,457

     

     

    33,995

     

    Depreciation and other amortization

     

    8,249

     

     

    6,524

     

     

    28,812

     

     

    25,813

     

    Interest expense (income)

     

    7,914

     

     

    (3,439)

     

     

    17,395

     

     

    (16,742)

     

    Other expense (income)

     

    855

     

     

    (9,880)

     

     

    827

     

     

    (10,660)

     

    Income tax expense

     

    10,652

     

     

    26,378

     

     

    43,852

     

     

    75,986

     

    EBITDA

     

    $

    88,243

     

     

    $

    124,916

     

     

    $

    406,146

     

     

    $

    444,712

     

    Stock-based compensation expense

     

    12,667

     

     

    13,271

     

     

    54,104

     

     

    52,255

     

    Acquisition and integration related costs

     

    65,892

     

     

    3,651

     

     

    92,523

     

     

    6,679

     

    Restructuring and related costs

     

     

     

     

     

    413

     

     

    3,054

     

    Adjusted EBITDA

     

    $

    166,802

     

     

    $

    141,838

     

     

    $

    553,186

     

     

    $

    506,700

     

     

    CoStar Group, Inc.

    Condensed Consolidated Balance Sheets - Unaudited

    (in thousands)

     

     

     

     

     

     

     

    December 31,
    2020

     

    December 31,
    2019

    ASSETS

     

     

     

     

    Current assets:

     

     

     

     

    Cash, cash equivalents and restricted cash

     

    $

    3,755,912

     

     

    $

    1,070,731

     

    Accounts receivable

     

    119,059

     

     

    96,788

     

    Less: Allowance for credit losses

     

    (15,110)

     

     

    (4,548)

     

    Accounts receivable, net

     

    103,949

     

     

    92,240

     

    Prepaid expenses and other current assets

     

    28,651

     

     

    36,194

     

    Total current assets

     

    3,888,512

     

     

    1,199,165

     

     

     

     

     

     

    Long-term investments

     

     

     

    10,070

     

    Deferred income taxes, net

     

    4,983

     

     

    5,408

     

    Property and equipment, net

     

    126,325

     

     

    107,529

     

    Lease right-of-use assets

     

    108,740

     

     

    115,084

     

    Goodwill

     

    2,235,999

     

     

    1,882,020

     

    Intangible assets, net

     

    426,745

     

     

    421,196

     

    Deferred commission costs, net

     

    93,274

     

     

    89,374

     

    Deposits and other assets

     

    15,856

     

     

    9,232

     

    Income tax receivable

     

    14,986

     

     

    14,908

     

    Total assets

     

    $

    6,915,420

     

     

    $

    3,853,986

     

    LIABILITIES AND STOCKHOLDERS' EQUITY

     

     

     

     

    Current liabilities:

     

     

     

     

    Accounts payable

     

    $

    15,732

     

     

    $

    7,640

     

    Accrued wages and commissions

     

    80,998

     

     

    53,087

     

    Accrued expenses

     

    110,305

     

     

    38,680

     

    Income taxes payable

     

    16,316

     

     

    10,705

     

    Lease liabilities

     

    32,648

     

     

    29,670

     

    Deferred revenue

     

    74,851

     

     

    67,274

     

    Total current liabilities

     

    330,850

     

     

    207,056

     

     

     

     

     

     

    Long-term debt, net

     

    986,715

     

     

     

    Deferred income taxes, net

     

    72,991

     

     

    87,096

     

    Income taxes payable

     

    25,282

     

     

    20,521

     

    Lease and other long-term liabilities

     

    124,223

     

     

    133,720

     

    Total liabilities

     

    $

    1,540,061

     

     

    $

    448,393

     

     

     

     

     

     

    Total stockholders’ equity

     

    5,375,359

     

     

    3,405,593

     

    Total liabilities and stockholders’ equity

     

    $

    6,915,420

     

     

    $

    3,853,986

     

    CoStar Group, Inc.

    Condensed Consolidated Statements of Cash Flows - Unaudited

    (in thousands)

     

     

     

    Year Ended
    December 31,

     

    2020

     

    2019

    Operating activities:

     

     

     

    Net income

    $

    227,128

     

     

    $

    314,963

     

    Adjustments to reconcile net income to net cash provided by operating activities:

     

     

     

    Depreciation and amortization

    116,944

     

     

    81,165

     

    Amortization of deferred commissions costs

    60,516

     

     

    53,421

     

    Amortization of senior notes discount and issuance costs

    1,658

     

     

    876

     

    Non-cash lease expense

    26,326

     

     

    22,748

     

    Stock-based compensation expense

    53,450

     

     

    52,255

     

    Deferred income taxes, net

    (11,530)

     

     

    8,220

     

    Credit loss expense

    25,212

     

     

    10,978

     

    Other operating activities, net

    288

     

     

    105

     

     

     

     

     

    Changes in operating assets and liabilities, net of acquisitions:

     

     

     

    Accounts receivable

    (36,118)

     

     

    (5,014)

     

    Income taxes payable

    10,352

     

     

    (577)

     

    Prepaid expenses and other current assets

    1,936

     

     

    (14,244)

     

    Deferred commissions

    (64,355)

     

     

    (66,688)

     

    Other assets

    1,762

     

     

    (648)

     

    Accounts payable and other liabilities

    100,846

     

     

    17,751

     

    Lease liabilities

    (30,497)

     

     

    (25,442)

     

    Deferred revenue

    2,188

     

     

    7,911

     

    Net cash provided by operating activities

    486,106

     

     

    457,780

     

     

     

     

     

    Investing activities:

     

     

     

    Proceeds from sale and settlement of investments

    10,259

     

     

     

    Purchases of property and equipment and other assets

    (48,347)

     

     

    (46,197)

     

    Cash paid for acquisitions, net of cash acquired

    (426,075)

     

     

    (437,556)

     

    Net cash used in investing activities

    (464,163)

     

     

    (483,753)

     

     

     

     

     

    Financing activities:

     

     

     

    Proceeds from long-term debt

    1,744,210

     

     

     

    Payments of debt issuance costs

    (16,647)

     

     

     

    Payments of long-term debt

    (745,000)

     

     

     

    Repurchase of restricted stock to satisfy tax withholding obligations

    (38,867)

     

     

    (27,577)

     

    Proceeds from equity offering, net of transaction costs

    1,689,971

     

     

     

    Proceeds from exercise of stock options and employee stock purchase plan

    30,280

     

     

    25,080

     

    Other financing activities

    (1,650)

     

     

    (1,657)

     

    Net cash provided by (used in) financing activities

    2,662,297

     

     

    (4,154)

     

     

     

     

     

    Effect of foreign currency exchange rates on cash and cash equivalents

    941

     

     

    442

     

    Net increase in cash, cash equivalents and restricted cash

    2,685,181

     

     

    (29,685)

     

    Cash, cash equivalents and restricted cash at the beginning of period

    1,070,731

     

     

    1,100,416

     

    Cash, cash equivalents and restricted cash at the end of period

    $

    3,755,912

     

     

    $

    1,070,731

     

    CoStar Group, Inc.

    Disaggregated Revenues - Unaudited

    (in thousands)

     

     

     

    Three Months Ended December 31,

     

    2020

     

    2019

     

    North America

     

    International

     

    Total

     

    North America

     

    International

     

    Total

    Information and analytics

     

     

     

     

     

     

     

     

     

     

     

    CoStar Suite

    $

    160,842

     

     

    $

    7,896

     

     

    $

    168,738

     

     

    $

    154,152

     

     

    $

    7,107

     

     

    $

    161,259

     

    Information services

    27,048

     

     

    6,930

     

     

    33,978

     

     

    24,318

     

     

    5,030

     

     

    29,348

     

    Online marketplaces

     

     

     

     

     

     

     

     

     

     

     

    Multifamily

    160,370

     

     

     

     

    160,370

     

     

    130,168

     

     

     

     

    130,168

     

    Commercial property and land

    81,129

     

     

    178

     

     

    81,307

     

     

    53,846

     

     

    105

     

     

    53,951

     

    Total revenues

    $

    429,389

     

     

    $

    15,004

     

     

    $

    444,393

     

     

    $

    362,484

     

     

    $

    12,242

     

     

    $

    374,726

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Year Ended December 31,

     

    2020

     

    2019

     

    North America

     

    International

     

    Total

     

    North America

     

    International

     

    Total

    Information and analytics

     

     

     

     

     

     

     

     

     

     

     

    CoStar Suite

    $

    634,205

     

     

    $

    30,530

     

     

    $

    664,735

     

     

    $

    590,222

     

     

    $

    27,576

     

     

    $

    617,798

     

    Information services

    104,117

     

     

    25,953

     

     

    130,070

     

     

    76,950

     

     

    11,496

     

     

    88,446

     

    Online marketplaces

     

     

     

     

     

     

     

     

     

     

     

    Multifamily

    598,555

     

     

     

     

    598,555

     

     

    490,631

     

     

     

     

    490,631

     

    Commercial property and land

    265,225

     

     

    434

     

     

    265,659

     

     

    202,264

     

     

    580

     

     

    202,844

     

    Total revenues

    $

    1,602,102

     

     

    $

    56,917

     

     

    $

    1,659,019

     

     

    $

    1,360,067

     

     

    $

    39,652

     

     

    $

    1,399,719

     

    CoStar Group, Inc.

    Results of Segments - Unaudited

    (in thousands)

     

     

     

     

     

     

     

     

     

    Three Months Ended
    December 31,

     

    Year Ended
    December 31,

     

    2020

     

    2019

     

    2020

     

    2019

    EBITDA

     

     

     

     

     

     

     

    North America

    $

    88,241

     

     

    $

    125,457

     

     

    $

    410,852

     

     

    $

    451,699

     

    International

    2

     

     

    (541)

     

     

    (4,706)

     

     

    (6,987)

     

    Total EBITDA

    $

    88,243

     

     

    $

    124,916

     

     

    $

    406,146

     

     

    $

    444,712

    CoStar Group, Inc.

    Reconciliation of Non-GAAP Financial Measures with 2019-2020 Quarterly Results - Unaudited

    (in millions, except per share data)

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation of Net Income to Non-GAAP Net Income

     

     

     

     

     

     

     

     

     

     

     

     

     

    2019

     

    2020

     

     

    Q1

    Q2

    Q3

    Q4

     

    Q1

    Q2

    Q3

    Q4

     

     

     

     

     

     

     

     

     

     

     

    Net income

     

    $85.2

    $63.2

    $78.6

    $87.9

     

    $72.8

    $60.4

    $58.2

    $35.8

    Income tax expense

     

    12.5

    16.8

    20.3

    26.4

     

    5.6

    16.9

    10.7

    10.7

    Income before income taxes

     

    97.7

    80.0

    98.9

    114.3

     

    78.4

    77.3

    68.9

    46.4

    Amortization of acquired intangible assets

     

    13.2

    12.2

    12.5

    17.4

     

    17.5

    21.0

    24.9

    24.8

    Stock-based compensation expense

     

    12.0

    13.8

    13.1

    13.3

     

    15.2

    9.5

    16.7

    12.7

    Acquisition and integration related costs

     

    0.2

    0.5

    2.3

    3.7

     

    8.7

    10.0

    7.9

    65.9

    Restructuring and related costs

     

    0.1

    2.2

    0.8

     

    0.4

    Other (income) expense

     

    (10.8)

     

    0.1

    Non-GAAP income before income taxes

     

    123.2

    108.7

    127.6

    137.9

     

    119.8

    117.8

    118.9

    149.8

    Assumed rate for income tax expense *

     

    25%

    25%

    25%

    25%

     

    25%

    25%

    25%

    25%

    Assumed provision for income tax expense

     

    (30.8)

    (27.2)

    (31.9)

    (34.5)

     

    (30.0)

    (29.5)

    (29.7)

    (37.5)

    Non-GAAP net income

     

    $92.4

    $81.5

    $95.7

    $103.4

     

    $89.8

    $88.3

    $89.2

    $112.3

     

     

     

     

     

     

     

     

     

     

     

    Non-GAAP net income per share - diluted

     

    $2.53

    $2.23

    $2.61

    $2.82

     

    $2.44

    $2.34

    $2.26

    $2.85

     

     

     

     

     

     

     

     

     

     

     

    Weighted average outstanding shares - basic

     

    36.2

    36.3

    36.3

    36.4

     

    36.5

    37.5

    39.2

    39.1

    Weighted average outstanding shares - diluted

     

    36.6

    36.6

    36.7

    36.7

     

    36.8

    37.7

    39.4

    39.4

     

     

     

     

     

     

     

     

     

     

     

    * A 25% tax rate is assumed for 2020 and 2019, which approximates our statutory federal and state corporate tax rate.

     

    Reconciliation of Net Income to EBITDA and Adjusted EBITDA

     

     

     

     

     

     

     

     

     

     

     

     

     

    2019

     

    2020

     

     

    Q1

    Q2

    Q3

    Q4

     

    Q1

    Q2

    Q3

    Q4

     

     

     

     

     

     

     

     

     

     

     

    Net income

     

    $85.2

    $63.2

    $78.6

    $87.9

     

    $72.8

    $60.4

    $58.2

    $35.8

    Amortization of acquired intangible assets

     

    13.2

    12.2

    12.5

    17.4

     

    17.5

    21.0

    24.9

    24.8

    Depreciation and other amortization

     

    6.5

    6.5

    6.3

    6.5

     

    6.8

    7.0

    6.8

    8.2

    Interest (income) expense

     

    (4.2)

    (4.7)

    (4.4)

    (3.4)

     

    (1.7)

    3.6

    7.5

    7.9

    Other (income) expense

     

    (0.5)

    (0.3)

    (9.9)

     

    (0.8)

    0.4

    0.3

    0.9

    Income tax expense

     

    12.5

    16.8

    20.3

    26.4

     

    5.6

    16.9

    10.7

    10.7

    EBITDA

     

    $113.2

    $93.5

    $113.0

    $124.9

     

    $100.2

    $109.3

    $108.4

    $88.3

    Stock-based compensation expense

     

    12.0

    13.8

    13.1

    13.3

     

    15.1

    9.5

    16.7

    12.7

    Acquisition and integration related costs

     

    0.2

    0.5

    2.3

    3.7

     

    8.7

    10.0

    7.9

    65.9

    Restructuring and related costs

     

    0.1

    2.2

    0.8

     

    0.4

    Adjusted EBITDA

     

    $125.5

    $110.0

    $129.2

    $141.9

     

    $124.0

    $128.8

    $133.4

    $166.9

    CoStar Group, Inc.

     

    Reconciliation of Forward-Looking Guidance - Unaudited

     

    (in thousands, except per share data)

     

     

     

    Reconciliation of Forward-Looking Guidance, Net Income to Non-GAAP Net Income

     

     

     

     

     

     

     

    Guidance Range

     

    Guidance Range

     

     

    For the Three Months

     

    For the Year Ending

     

     

    Ending March 31, 2021

     

    December 31, 2021

     

     

    Low

     

    High

     

    Low

     

    High

     

     

     

     

     

     

     

     

     

     

    Net income

    $

    64,000

     

     

    $

    70,000

     

     

    $

    313,000

     

     

    $

    324,000

     

     

    Income tax expense

    11,000

     

     

    12,000

     

     

    89,000

     

     

    92,000

     

     

    Income before income taxes

    75,000

     

     

    82,000

     

     

    402,000

     

     

    416,000

     

     

    Amortization of acquired intangible assets

    24,000

     

     

    24,000

     

     

    92,000

     

     

    92,000

     

     

    Stock-based compensation expense

    17,000

     

     

    16,000

     

     

    68,000

     

     

    66,000

     

     

    Acquisition and integration related costs

    7,000

     

     

    6,000

     

     

    12,000

     

     

    10,000

     

     

    Non-GAAP income before income taxes

    123,000

     

     

    128,000

     

     

    574,000

     

     

    584,000

     

     

    Assumed rate for income tax expense *

    25

    %

     

    25

    %

     

    25

    %

     

    25

    %

     

    Assumed provision for income tax expense

    (30,800)

     

     

    (32,000)

     

     

    (144,000)

     

     

    (146,000)

     

     

    Non-GAAP net income

    $

    92,200

     

     

    $

    96,000

     

     

    $

    430,000

     

     

    $

    438,000

     

     

     

     

     

     

     

     

     

     

     

    Net income per share - diluted

    $

    1.62

     

     

    $

    1.77

     

     

    $

    7.88

     

     

    $

    8.16

     

     

    Non-GAAP net income per share - diluted

    $

    2.33

     

     

    $

    2.43

     

     

    $

    10.83

     

     

    $

    11.03

     

     

     

     

     

     

     

     

     

     

     

    Weighted average outstanding shares - diluted

    39,500

     

     

    39,500

     

     

    39,700

     

     

    39,700

     

     

     

     

     

     

     

     

     

     

     

    * A 25% tax rate is assumed, which approximates our statutory federal and state corporate tax rate.

     

     

     

     

     

     

     

     

     

     

    Reconciliation of Forward-Looking Guidance, Net Income to Adjusted EBITDA

     

     

     

     

     

     

     

    Guidance Range

     

    Guidance Range

     

     

    For the Three Months

     

    For the Year Ending

     

     

    Ending March 31, 2021

     

    December 31, 2021

     

     

    Low

     

    High

     

    Low

     

    High

     

    Net income

    $

    64,000

     

     

    $

    70,000

     

     

    $

    313,000

     

     

    $

    324,000

     

     

    Amortization of acquired intangible assets

    24,000

     

     

    24,000

     

     

    92,000

     

     

    92,000

     

     

    Depreciation and other amortization

    9,000

     

     

    9,000

     

     

    32,000

     

     

    32,000

     

     

    Interest and other expense, net

    8,000

     

     

    8,000

     

     

    34,000

     

     

    34,000

     

     

    Income tax expense

    11,000

     

     

    12,000

     

     

    89,000

     

     

    92,000

     

     

    Stock-based compensation expense

    17,000

     

     

    16,000

     

     

    68,000

     

     

    66,000

     

     

    Acquisition and integration related costs

    7,000

     

     

    6,000

     

     

    12,000

     

     

    10,000

     

     

    Adjusted EBITDA

    $

    140,000

     

     

    $

    145,000

     

     

    $

    640,000

     

     

    $

    650,000

     

     

    About CoStar Group, Inc.

    CoStar Group, Inc. (NASDAQ: CSGP) is the leading provider of commercial real estate information, analytics and online marketplaces. Founded in 1987, CoStar conducts expansive, ongoing research to produce and maintain the largest and most comprehensive database of commercial real estate information. Our suite of online services enables clients to analyze, interpret and gain unmatched insight on commercial property values, market conditions and current availabilities. STR provides premium data benchmarking, analytics and marketplace insights for the global hospitality sector. Ten-X provides a leading platform for conducting commercial real estate online auctions and negotiated bids. LoopNet is the most heavily trafficked commercial real estate marketplace online. Realla is the UK’s most comprehensive commercial property digital marketplace. Apartments.com, ApartmentFinder.com, ForRent.com, ApartmentHomeLiving.com, Westside Rentals, AFTER55.com, CorporateHousing.com, ForRentUniversity.com and Apartamentos.com form the premier online apartment resource for renters seeking great apartment homes and provide property managers and owners a proven platform for marketing their properties. Homesnap is an industry-leading online and mobile software platform that provides user-friendly applications to optimize residential real estate agent workflow and reinforce the agent-client relationship. CoStar Group’s websites attract tens of millions of unique monthly visitors. Headquartered in Washington, DC, CoStar maintains offices throughout the U.S. and in Europe, Canada and Asia with a staff of over 4,600 worldwide, including the industry’s largest professional research organization. For more information, visit www.costargroup.com.

    This news release and the Company’s earnings conference call contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about CoStar's plans, objectives, expectations, beliefs and intentions and other statements including words such as “hope,” “anticipate,” “may,” “believe,” “expect,” “intend,” “will,” “should,” “plan,” “estimate,” “predict,” “continue” and “potential” or the negative of these terms or other comparable terminology. Such statements are based upon the current beliefs and expectations of management of CoStar and are subject to many risks and uncertainties. Actual results may differ materially from the results anticipated in the forward-looking statements and the assumptions and estimates used as a basis for the forward-looking statements. The following factors, among others, could cause or contribute to such differences: uncertainty surrounding the impact of the COVID-19 pandemic, including volatility in the international and U.S. economy, worker absenteeism or decreased productivity, quarantines or other travel or health-related restrictions; the length and severity of the COVID-19 pandemic; the pace of recovery following the COVID-19 pandemic; government and private actions taken to control the spread of COVID-19; the risk that the trends stated or implied by this release or in the earnings conference call cannot or will not be sustained at the current pace or may increase or decrease, including trends related to revenue, net income, non-GAAP net income, EBITDA, adjusted EBITDA, site traffic and visitors, leads generated, and sales; the risk that the Company is unable to sustain current revenue, earnings and net new sales bookings growth rates or increase them; the risk that acquisition opportunities do not continue to develop or that any completed acquisitions do not produce the expected results; the risk that the Company’s investment plans change or that those investments do not produce the expected results, including accelerated growth; the risk that revenues for the first quarter and full year 2021 will not be as stated in this press release; the risk that Homesnap revenues for 2021 differ from expectations; the risk that net income for the first quarter and full year 2021 will not be as stated in this press release; the risk that adjusted EBITDA for the first quarter and full year 2021 will not be as stated in this press release; the risk that Homesnap adjusted EBITDA for 2021 differs from expectations; the risk that non-GAAP net income and non-GAAP net income per diluted share for the first quarter and full year 2021 will not be as stated in this press release; and the risk that the tax rate estimates stated in this press release may change. More information about potential factors that could cause results to differ materially from those anticipated in the forward-looking statements include, but are not limited to, those stated in CoStar’s filings from time to time with the Securities and Exchange Commission, including in CoStar’s Annual Report on Form 10-K for the year ended December 31, 2019, and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2020, June 30, 2020, and September 30, 2020, each of which is filed with the SEC, including in the “Risk Factors” section of those filings, as well as CoStar’s other filings with the SEC available at the SEC’s website (www.sec.gov). All forward-looking statements are based on information available to CoStar on the date hereof, and CoStar assumes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.




    Business Wire (engl.)
    0 Follower
    Autor folgen

    CoStar Group Full Year and Fourth Quarter 2020 Revenues Increased 19% Year-over-Year CoStar Group, Inc. (NASDAQ: CSGP), the leading provider of commercial real estate information, analytics and online marketplaces, announced today that revenue for the year ended December 31, 2020, was $1.66 billion, an increase of 19% over revenue …

    Schreibe Deinen Kommentar

    Disclaimer