![]() |
NEWS
|
|
|
Contacts:
|
||
|
Analysts/Investors:
Brian
J. Radecki - Chief Financial Officer
(301)
664-9132
bradecki@costar.com
Media:
Timothy
J. Trainor - Communications Director
(301)
280-7695
ttrainor@costar.com
|
|
Year
2007-2008 Quarterly Results
|
||||||||||||||||||||
|
(in
millions, except per share data)
|
||||||||||||||||||||
|
2007
|
2008
|
|||||||||||||||||||
|
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
||||||||||||||||
|
Revenues
|
$ | 44.8 | $ | 47.8 | $ | 49.3 | $ | 50.8 | $ | 52.3 | ||||||||||
|
EBITDA
|
5.0 | 4.2 | 8.0 | 16.8 | 11.5 | |||||||||||||||
|
Net
income
|
1.8 | 1.2 | 3.3 | 9.7 | 5.0 | |||||||||||||||
|
Net income per
share - diluted
|
0.09 | 0.06 | 0.17 | 0.50 | 0.26 | |||||||||||||||
|
Weighted
average outstanding shares - diluted
|
19.2 | 19.3 | 19.5 | 19.5 | 19.4 | |||||||||||||||
|
CoStar
Group, Inc.
|
||||||||
|
Condensed
Consolidated Statements of Operations-Unaudited
|
||||||||
|
(in
thousands, except per share data)
|
||||||||
|
For the Three
Months
|
||||||||
|
Ended March
31,
|
||||||||
|
2008
|
2007
|
|||||||
|
Revenues
|
$ | 52,264 | $ | 44,831 | ||||
|
Cost of
revenues
|
19,721 | 17,826 | ||||||
|
Gross
margin
|
32,543 | 27,005 | ||||||
|
Operating
expenses:
|
||||||||
|
Selling
and marketing
|
10,873 | 13,166 | ||||||
|
Software
development
|
3,414 | 3,070 | ||||||
|
General
and administrative
|
9,805 | 8,063 | ||||||
|
Purchase
amortization
|
1,221 | 1,270 | ||||||
| 25,313 | 25,569 | |||||||
|
Income from
operations
|
7,230 | 1,436 | ||||||
|
Interest and
other income, net
|
1,938 | 1,862 | ||||||
|
Income before
income taxes
|
9,168 | 3,298 | ||||||
|
Income tax
expense, net
|
4,126 | 1,484 | ||||||
|
Net
income
|
$ | 5,042 | $ | 1,814 | ||||
|
Net income
per share - basic
|
$ | 0.26 | $ | 0.10 | ||||
|
Net income
per share - diluted
|
$ | 0.26 | $ | 0.09 | ||||
|
Weighted
average outstanding shares - basic
|
19,217 | 18,896 | ||||||
|
Weighted
average outstanding shares - diluted
|
19,369 | 19,207 | ||||||
|
Reconciliation
of Non-GAAP Financial Measures with Net Income
|
||||||||
|
Net
income
|
$ | 5,042 | $ | 1,814 | ||||
|
Purchase
amortization in cost of revenues
|
583 | 325 | ||||||
|
Purchase
amortization in operating expenses
|
1,221 | 1,270 | ||||||
|
Depreciation
and other amortization
|
2,478 | 2,015 | ||||||
|
Interest
income, net
|
(1,938 | ) | (1,862 | ) | ||||
|
Income tax
expense, net
|
4,126 | 1,484 | ||||||
|
EBITDA
|
$ | 11,512 | $ | 5,046 | ||||
|
CoStar
Group, Inc.
|
||||||||
|
Results
of Segments-Unaudited
|
||||||||
|
(in
thousands)
|
||||||||
|
For the Three
Months
|
||||||||
|
Ended March
31,
|
||||||||
|
2008
|
2007
|
|||||||
|
Revenues
|
||||||||
|
United
States
|
$ | 46,403 | $ | 40,181 | ||||
|
International
|
5,861 | 4,650 | ||||||
|
Total
Revenues
|
$ | 52,264 | $ | 44,831 | ||||
|
EBITDA
|
||||||||
|
United
States
|
$ | 12,570 | $ | 5,850 | ||||
|
International*
|
(1,058 | ) | (804 | ) | ||||
|
Total
EBITDA
|
$ | 11,512 | $ | 5,046 | ||||
|
*
International EBITDA includes a corporate allocation of approximately
$325,000 and $775,000 for the three months ended March 31, 2008 and 2007,
respectively.
|
||||||||
|
CoStar
Group, Inc.
|
||||||||
|
Condensed
Consolidated Balance Sheets
|
||||||||
|
(in
thousands)
|
||||||||
|
March
31,
|
December
31,
|
|||||||
|
2008
|
2007
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
and cash equivalents
|
$ | 94,706 | $ | 57,785 | ||||
|
Short-term
investments
|
66,855 | 129,641 | ||||||
|
Accounts
receivable, net
|
11,708 | 10,875 | ||||||
|
Deferred
income taxes
|
2,097 | 2,716 | ||||||
|
Prepaid
and other current assets
|
3,371 | 4,661 | ||||||
|
Total current
assets
|
178,737 | 205,678 | ||||||
|
Long-term
investments
|
31,532 | - | ||||||
|
Deferred
income taxes
|
3,335 | 2,233 | ||||||
|
Property and
equipment, net
|
22,714 | 24,045 | ||||||
|
Intangible
and other assets, net
|
85,711 | 87,565 | ||||||
|
Deposits and
other assets
|
1,485 | 2,322 | ||||||
|
Total
assets
|
$ | 323,514 | $ | 321,843 | ||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current
liabilities:
|
||||||||
|
Accounts
payable and accrued expenses
|
$ | 24,834 | $ | 27,863 | ||||
|
Deferred
revenue
|
10,723 | 10,374 | ||||||
|
Total current
liabilities
|
35,557 | 38,237 | ||||||
|
Deferred
income taxes
|
1,089 | 1,801 | ||||||
|
Stockholders'
equity
|
286,868 | 281,805 | ||||||
|
Total
liabilities and stockholders' equity
|
$ | 323,514 | $ | 321,843 | ||||
|
Reconciliation
of Non-GAAP Financial Measures with 2007-2008 Quarterly
Results
|
||||||||||||||||||||
|
(in
millions)
|
||||||||||||||||||||
|
2007
|
2008
|
|||||||||||||||||||
| Q1 | Q2 |
Q3
|
Q4
|
Q1
|
||||||||||||||||
|
Net
income
|
$ | 1.8 | $ | 1.2 | $ | 3.3 | $ | 9.7 | $ | 5.0 | ||||||||||
|
Purchase
amortization
|
1.6 | 1.8 | 1.8 | 2.0 | 1.8 | |||||||||||||||
|
Depreciation
and other amortization
|
2.0 | 2.1 | 2.3 | 2.5 | 2.5 | |||||||||||||||
|
Interest
income, net
|
(1.9 | ) | (1.9 | ) | (2.1 | ) | (2.2 | ) | (1.9 | ) | ||||||||||
|
Income tax
expense, net
|
1.5 | 1.0 | 2.7 | 4.8 | 4.1 | |||||||||||||||
|
EBITDA
|
$ | 5.0 | $ | 4.2 | $ | 8.0 | $ | 16.8 | $ | 11.5 | ||||||||||