![]() |
|
NEWS
|
|
|
|
Contacts:
|
|
|
|
|
|
|
Analysts/Investors:
Frank
A. Carchedi - Chief Financial Officer
(301)
215-8276
fcarchedi@costar.com
Media:
Audra
Capas - Vice President, Communications
(301)
280-7674
acapas@costar.com
|
|
Year
2005-2006 Quarterly Results
|
|||||||||||||||||||||||||
|
($’s
in millions, except per share data)
|
|||||||||||||||||||||||||
|
2005
|
2006
|
||||||||||||||||||||||||
|
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
Q2
|
Q3
|
Q4
|
||||||||||||||||||
|
Revenues
|
$
|
31.3
|
$
|
32.9
|
$
|
34.3
|
$
|
35.8
|
$
|
37.3
|
$
|
38.9
|
$
|
40.6
|
$
|
42.1
|
|||||||||
|
EBITDA
|
4.2
|
4.2
|
3.7
|
7.0
|
4.7
|
5.3
|
8.8
|
7.2
|
|||||||||||||||||
|
Net
income
|
1.0
|
1.1
|
1.1
|
3.2
|
1.9
|
2.3
|
4.7
|
3.5
|
|||||||||||||||||
|
Net
income per share - diluted
|
0.05
|
0.06
|
0.06
|
0.17
|
0.10
|
0.12
|
0.25
|
0.18
|
|||||||||||||||||
|
Weighted
average outstanding shares - diluted
|
18.9
|
18.9
|
19.1
|
19.2
|
19.3
|
19.3
|
19.1
|
19.2
|
|||||||||||||||||
|
CoStar
Group, Inc.
|
|||||||||||||
|
Condensed
Consolidated Statements of Operations-Unaudited
|
|||||||||||||
|
(in
thousands, except per share data)
|
|||||||||||||
|
For
the Three Months
|
For
the Year
|
||||||||||||
|
Ended
December 31,
|
Ended
December 31,
|
||||||||||||
|
2006
|
2005
|
2006
|
2005
|
||||||||||
|
Revenues
|
$
|
42,098
|
$
|
35,804
|
$
|
158,889
|
$
|
134,338
|
|||||
|
Cost
of revenues
|
16,599
|
11,959
|
56,136
|
44,286
|
|||||||||
|
Gross
margin
|
25,499
|
23,845
|
102,753
|
90,052
|
|||||||||
|
Operating
expenses:
|
|||||||||||||
|
Selling
and marketing
|
9,906
|
9,103
|
41,774
|
38,351
|
|||||||||
|
Software
development
|
3,191
|
2,666
|
12,008
|
10,123
|
|||||||||
|
General
and administrative
|
7,520
|
6,828
|
30,707
|
27,550
|
|||||||||
|
Restructuring
charge
|
--
|
--
|
--
|
2,217
|
|||||||||
|
Purchase
amortization
|
883
|
1,109
|
4,183
|
4,469
|
|||||||||
|
21,500
|
19,706
|
88,672
|
82,710
|
||||||||||
|
Income
from operations
|
3,999
|
4,139
|
14,081
|
7,342
|
|||||||||
|
Other
income, net
|
1,957
|
1,200
|
6,845
|
3,455
|
|||||||||
|
Income
before income taxes
|
5,956
|
5,339
|
20,926
|
10,797
|
|||||||||
|
Income
tax expense, net
|
2,408
|
2,136
|
8,516
|
4,340
|
|||||||||
|
Net
income
|
$
|
3,548
|
$
|
3,203
|
$
|
12,410
|
$
|
6,457
|
|||||
|
Net
income per share - basic
|
$
|
0.19
|
$
|
0.17
|
$
|
0.66
|
$
|
0.35
|
|||||
|
Net
income per share - diluted
|
$
|
0.18
|
$
|
0.17
|
$
|
0.65
|
$
|
0.34
|
|||||
|
Weighted
average outstanding shares - basic
|
18,819
|
18,640
|
18,751
|
18,453
|
|||||||||
|
Weighted
average outstanding shares - diluted
|
19,201
|
19,182
|
19,165
|
19,007
|
|||||||||
|
Reconciliation
of Non-GAAP Financial Measures with Net Income
|
|||||||||||||
|
Net
income
|
$
|
3,548
|
$
|
3,203
|
$
|
12,410
|
$
|
6,457
|
|||||
|
Purchase
amortization in cost of revenues
|
424
|
258
|
1,205
|
1,250
|
|||||||||
|
Purchase
amortization in operating expenses
|
883
|
1,109
|
4,183
|
4,469
|
|||||||||
|
Depreciation
and other amortization
|
1,879
|
1,457
|
6,421
|
5,995
|
|||||||||
|
Interest
income, net
|
(1,957
|
)
|
(1,200
|
)
|
(6,845
|
)
|
(3,455
|
)
|
|||||
|
Income
tax expense, net
|
2,408
|
2,136
|
8,516
|
4,340
|
|||||||||
|
EBITDA
|
$
|
7,185
|
$
|
6,963
|
$
|
25,890
|
$
|
19,056
|
|||||
|
CoStar
Group, Inc.
|
|||||||
|
Condensed
Consolidated Balance Sheets
|
|||||||
|
(in
thousands)
|
|||||||
|
December
31,
|
December
31,
|
||||||
|
2006
|
2005
|
||||||
|
(Unaudited)
|
|||||||
|
ASSETS
|
|||||||
|
Current
assets:
|
|||||||
|
Cash
and cash equivalents
|
$
|
38,159
|
$
|
28,065
|
|||
|
Short-term
investments
|
119,989
|
106,120
|
|||||
|
Accounts
receivable, net
|
9,202
|
5,673
|
|||||
|
Deferred
income taxes
|
7,904
|
4,475
|
|||||
|
Prepaid
and other current assets
|
3,497
|
2,205
|
|||||
|
Total
current assets
|
178,751
|
146,538
|
|||||
|
Deferred
income taxes
|
6,973
|
18,690
|
|||||
|
Property
and equipment, net
|
18,407
|
15,144
|
|||||
|
Intangible
and other assets, net
|
69,669
|
66,410
|
|||||
|
Deposits
|
1,637
|
1,277
|
|||||
|
Total
assets
|
$
|
275,437
|
$
|
248,059
|
|||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
Current
liabilities:
|
|||||||
|
Accounts
payable and accrued expenses
|
$
|
15,328
|
$
|
14,399
|
|||
|
Deferred
revenue
|
8,817
|
7,638
|
|||||
|
Total
current liabilities
|
24,145
|
22,037
|
|||||
|
Deferred
income taxes
|
1,182
|
1,226
|
|||||
|
Stockholders'
equity
|
250,110
|
224,796
|
|||||
|
Total
liabilities and stockholders' equity
|
$
|
275,437
|
$
|
248,059
|
|||
|
Reconciliation
of Non-GAAP Financial Measures with 2005-2006 Quarterly
Results
|
|||||||||||||||||||||||||
|
(in
millions)
|
|||||||||||||||||||||||||
|
2005
|
2006
|
||||||||||||||||||||||||
|
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
Q2
|
Q3
|
Q4
|
||||||||||||||||||
|
Net
income
|
$
|
1.0
|
$
|
1.1
|
$
|
1.1
|
$
|
3.2
|
$
|
1.9
|
$
|
2.3
|
$
|
4.7
|
$
|
3.5
|
|||||||||
|
Purchase
amortization
|
1.6
|
1.5
|
1.3
|
1.4
|
1.4
|
1.4
|
1.3
|
1.3
|
|||||||||||||||||
|
Depreciation
and other amortization
|
1.6
|
1.5
|
1.4
|
1.5
|
1.4
|
1.5
|
1.6
|
1.9
|
|||||||||||||||||
|
Interest
income, net
|
(0.6
|
)
|
(0.7
|
)
|
(0.9
|
)
|
(1.2
|
)
|
(1.4
|
)
|
(1.6
|
)
|
(1.8
|
)
|
(1.9
|
)
|
|||||||||
|
Income
tax expense, net
|
0.6
|
0.8
|
0.8
|
2.1
|
1.4
|
1.7
|
3.0
|
2.4
|
|||||||||||||||||
|
EBITDA
|
$
|
4.2
|
$
|
4.2
|
$
|
3.7
|
$
|
7.0
|
$
|
4.7
|
$
|
5.3
|
$
|
8.8
|
$
|
7.2
|
|||||||||