COSTAR GROUP, INC. - Quarter Report: 2019 September (Form 10-Q)
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 September 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 0-24531
![csgp-logoa01a18.jpg](https://www.sec.gov/Archives/edgar/data/0001057352/000105735219000094/csgp-logoa01a18.jpg)
CoStar Group, Inc.
(Exact name of registrant as specified in its charter)
Delaware | 52-2091509 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
1331 L Street, NW | ||
Washington, | DC | 20005 |
(Address of principal executive offices) (zip code)
(202) 346-6500
(Registrant’s telephone number, including area code)
(877) 739-0486
(Registrant’s facsimile number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol | Name of each exchange on which registered |
Common Stock ($0.01 par value) | CSGP | Nasdaq Global Select Market |
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 x No o
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 x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth 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 | x | 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. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No x
As of October 18, 2019, there were 36,634,976 shares of the registrant’s common stock outstanding.
COSTAR GROUP, INC.
FORM 10-Q
TABLE OF CONTENTS
PART I | FINANCIAL INFORMATION | ||
Item 1. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
PART II | OTHER INFORMATION | ||
Item 1. | |||
Item 1A. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
Item 5. | |||
Item 6. | |||
3
PART I — FINANCIAL INFORMATION
Item 1. | Financial Statements |
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenues | $ | 352,808 | $ | 305,525 | $ | 1,024,993 | $ | 876,261 | |||||||
Cost of revenues | 71,172 | 72,072 | 214,243 | 201,685 | |||||||||||
Gross profit | 281,636 | 233,453 | 810,750 | 674,576 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and marketing (excluding customer base amortization) | 101,582 | 89,251 | 308,751 | 290,706 | |||||||||||
Software development | 32,639 | 26,173 | 89,022 | 75,357 | |||||||||||
General and administrative | 45,530 | 39,012 | 127,943 | 117,658 | |||||||||||
Customer base amortization | 7,616 | 8,329 | 22,473 | 22,948 | |||||||||||
187,367 | 162,765 | 548,189 | 506,669 | ||||||||||||
Income from operations | 94,269 | 70,688 | 262,561 | 167,907 | |||||||||||
Interest and other income | 5,358 | 3,035 | 16,216 | 8,674 | |||||||||||
Interest and other expense | (704 | ) | (717 | ) | (2,133 | ) | (2,135 | ) | |||||||
Income before income taxes | 98,923 | 73,006 | 276,644 | 174,446 | |||||||||||
Income tax expense | 20,304 | 14,247 | 49,608 | 19,621 | |||||||||||
Net income | $ | 78,619 | $ | 58,759 | $ | 227,036 | $ | 154,825 | |||||||
Net income per share - basic | $ | 2.16 | $ | 1.63 | $ | 6.26 | $ | 4.30 | |||||||
Net income per share - diluted | $ | 2.15 | $ | 1.61 | $ | 6.20 | $ | 4.25 | |||||||
Weighted-average outstanding shares - basic | 36,333 | 36,129 | 36,293 | 36,032 | |||||||||||
Weighted-average outstanding shares - diluted | 36,652 | 36,518 | 36,615 | 36,439 |
See accompanying notes.
4
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
(unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 78,619 | $ | 58,759 | $ | 227,036 | $ | 154,825 | |||||||
Other comprehensive loss, net of tax | |||||||||||||||
Foreign currency translation adjustment | (2,161 | ) | (361 | ) | (2,548 | ) | (1,469 | ) | |||||||
Total other comprehensive loss | (2,161 | ) | (361 | ) | (2,548 | ) | (1,469 | ) | |||||||
Total comprehensive income | $ | 76,458 | $ | 58,398 | $ | 224,488 | $ | 153,356 |
See accompanying notes.
5
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
September 30, 2019 | December 31, 2018 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,389,619 | $ | 1,100,416 | |||
Accounts receivable, less allowance of $4,858 and $5,709 as of September 30, 2019 and December 31, 2018, respectively | 91,325 | 89,192 | |||||
Prepaid expenses and other current assets | 23,778 | 23,690 | |||||
Total current assets | 1,504,722 | 1,213,298 | |||||
Long-term investments | 10,070 | 10,070 | |||||
Deferred income taxes, net | 4,426 | 7,469 | |||||
Property and equipment, net | 107,989 | 83,303 | |||||
Lease right-of-use assets | 105,516 | — | |||||
Goodwill | 1,616,538 | 1,611,535 | |||||
Intangible assets, net | 259,444 | 288,911 | |||||
Deferred commission costs, net | 85,623 | 76,031 | |||||
Deposits and other assets | 6,155 | 7,432 | |||||
Income tax receivable | 14,908 | 14,908 | |||||
Total assets | $ | 3,715,391 | $ | 3,312,957 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 8,082 | $ | 6,327 | |||
Accrued wages and commissions | 51,557 | 45,588 | |||||
Accrued expenses | 41,816 | 29,821 | |||||
Deferred gain on the sale of building | — | 2,523 | |||||
Income taxes payable | 9,116 | 14,288 | |||||
Deferred rent | — | 4,153 | |||||
Lease liabilities | 27,137 | — | |||||
Deferred revenue | 60,328 | 51,459 | |||||
Total current liabilities | 198,036 | 154,159 | |||||
Deferred gain on the sale of building | — | 13,669 | |||||
Deferred rent | — | 31,944 | |||||
Deferred income taxes, net | 83,120 | 69,857 | |||||
Income taxes payable | 17,172 | 17,386 | |||||
Lease and other long-term liabilities | 117,897 | 4,000 | |||||
Total liabilities | 416,225 | 291,015 | |||||
Total stockholders’ equity | 3,299,166 | 3,021,942 | |||||
Total liabilities and stockholders’ equity | $ | 3,715,391 | $ | 3,312,957 |
See accompanying notes.
6
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(in thousands)
(unaudited)
Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Loss | Retained Earnings | Total Stockholders’ Equity | ||||||||||||||||||
Shares | Amount | |||||||||||||||||||||
Balance at December 31, 2018 | 36,446 | $ | 364 | $ | 2,419,812 | $ | (11,688 | ) | $ | 613,454 | $ | 3,021,942 | ||||||||||
Cumulative effect of adoption of new accounting standard, net of tax | — | — | — | — | 12,057 | 12,057 | ||||||||||||||||
Balance at January 1, 2019 | 36,446 | $ | 364 | $ | 2,419,812 | $ | (11,688 | ) | $ | 625,511 | $ | 3,033,999 | ||||||||||
Net income | — | — | — | — | 85,169 | 85,169 | ||||||||||||||||
Other comprehensive income | — | — | — | 380 | — | 380 | ||||||||||||||||
Exercise of stock options | 79 | 1 | 10,637 | — | — | 10,638 | ||||||||||||||||
Restricted stock grants | 132 | 1 | (1 | ) | — | — | — | |||||||||||||||
Restricted stock grants surrendered | (43 | ) | — | (18,679 | ) | — | — | (18,679 | ) | |||||||||||||
Stock-based compensation expense | — | — | 12,034 | — | — | 12,034 | ||||||||||||||||
Management stock purchase plan | — | — | 3,491 | — | — | 3,491 | ||||||||||||||||
Employee stock purchase plan | 4 | — | 1,582 | — | — | 1,582 | ||||||||||||||||
Balance at March 31, 2019 | 36,618 | $ | 366 | $ | 2,428,876 | $ | (11,308 | ) | $ | 710,680 | $ | 3,128,614 | ||||||||||
Net income | — | — | — | — | 63,248 | 63,248 | ||||||||||||||||
Other comprehensive loss | — | — | — | (767 | ) | — | (767 | ) | ||||||||||||||
Exercise of stock options | 15 | — | 3,001 | — | — | 3,001 | ||||||||||||||||
Restricted stock grants | 4 | — | — | — | — | — | ||||||||||||||||
Restricted stock grants surrendered | (17 | ) | — | (5,546 | ) | — | — | (5,546 | ) | |||||||||||||
Stock-based compensation expense | — | — | 13,706 | — | — | 13,706 | ||||||||||||||||
Employee stock purchase plan | 4 | — | 1,815 | — | — | 1,815 | ||||||||||||||||
Balance at June 30, 2019 | 36,624 | $ | 366 | $ | 2,441,852 | $ | (12,075 | ) | $ | 773,928 | $ | 3,204,071 | ||||||||||
Net income | — | — | — | — | 78,619 | 78,619 | ||||||||||||||||
Other comprehensive loss | — | — | — | (2,161 | ) | — | (2,161 | ) | ||||||||||||||
Exercise of stock options | 20 | — | 4,697 | — | — | 4,697 | ||||||||||||||||
Restricted stock grants | 8 | — | — | — | — | — | ||||||||||||||||
Restricted stock grants surrendered | (5 | ) | — | (815 | ) | — | — | (815 | ) | |||||||||||||
Stock-based compensation expense | — | — | 13,002 | — | — | 13,002 | ||||||||||||||||
Employee stock purchase plan | 3 | — | 1,753 | — | — | 1,753 | ||||||||||||||||
Balance at September 30, 2019 | 36,650 | $ | 366 | $ | 2,460,489 | $ | (14,236 | ) | $ | 852,547 | $ | 3,299,166 |
See accompanying notes.
7
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(in thousands)
(unaudited)
Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Loss | Retained Earnings | Total Stockholders’ Equity | ||||||||||||||||||
Shares | Amount | |||||||||||||||||||||
Balance at December 31, 2017 | 36,107 | $ | 361 | $ | 2,339,253 | $ | (9,020 | ) | $ | 320,656 | $ | 2,651,250 | ||||||||||
Cumulative effect of adoption of new accounting standard, net of tax | — | — | — | — | 54,464 | 54,464 | ||||||||||||||||
Balance at January 1, 2018 | 36,107 | $ | 361 | $ | 2,339,253 | $ | (9,020 | ) | $ | 375,120 | $ | 2,705,714 | ||||||||||
Net income | — | — | — | — | 52,231 | 52,231 | ||||||||||||||||
Other comprehensive income | — | — | — | 951 | — | 951 | ||||||||||||||||
Exercise of stock options | 111 | 1 | 9,327 | — | — | 9,328 | ||||||||||||||||
Restricted stock grants | 114 | 1 | (1 | ) | — | — | — | |||||||||||||||
Restricted stock grants surrendered | (47 | ) | — | (15,392 | ) | — | — | (15,392 | ) | |||||||||||||
Stock-based compensation expense | — | — | 10,335 | — | — | 10,335 | ||||||||||||||||
Employee stock purchase plan | 4 | — | 1,431 | — | — | 1,431 | ||||||||||||||||
Stock issued for acquisitions | 103 | 1 | 36,365 | — | — | 36,366 | ||||||||||||||||
Balance at March 31, 2018 | 36,392 | $ | 364 | $ | 2,381,318 | $ | (8,069 | ) | $ | 427,351 | $ | 2,800,964 | ||||||||||
Net income | — | — | — | — | 43,835 | 43,835 | ||||||||||||||||
Other comprehensive loss | — | — | — | (2,059 | ) | — | (2,059 | ) | ||||||||||||||
Exercise of stock options | 12 | — | 2,261 | — | — | 2,261 | ||||||||||||||||
Restricted stock grants | 12 | — | — | — | — | — | ||||||||||||||||
Restricted stock grants surrendered | (29 | ) | — | (7,002 | ) | — | — | (7,002 | ) | |||||||||||||
Stock-based compensation expense | — | — | 11,135 | — | — | 11,135 | ||||||||||||||||
Employee stock purchase plan | 4 | — | 1,484 | — | — | 1,484 | ||||||||||||||||
Balance at June 30, 2018 | 36,391 | $ | 364 | $ | 2,389,196 | $ | (10,128 | ) | $ | 471,186 | $ | 2,850,618 | ||||||||||
Net income | — | — | — | — | 58,759 | 58,759 | ||||||||||||||||
Other comprehensive loss | — | — | — | (361 | ) | — | (361 | ) | ||||||||||||||
Exercise of stock options | 53 | 1 | 10,366 | — | — | 10,366 | ||||||||||||||||
Restricted stock grants | 12 | — | — | — | — | — | ||||||||||||||||
Restricted stock grants surrendered | (33 | ) | (1 | ) | (1,271 | ) | — | — | (1,271 | ) | ||||||||||||
Stock-based compensation expense | — | — | 8,883 | — | — | 8,883 | ||||||||||||||||
Employee stock purchase plan | 3 | — | 1,320 | — | — | 1,320 | ||||||||||||||||
Balance at September 30, 2018 | 36,426 | $ | 364 | $ | 2,408,494 | $ | (10,489 | ) | $ | 529,945 | $ | 2,928,314 |
See accompanying notes.
8
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
Nine Months Ended September 30, | |||||||
2019 | 2018 | ||||||
Operating activities: | |||||||
Net income | $ | 227,036 | $ | 154,825 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 57,235 | 58,000 | |||||
Amortization of deferred commissions costs | 39,189 | 36,242 | |||||
Amortization of debt issuance costs | 657 | 657 | |||||
Stock-based compensation expense | 38,984 | 30,593 | |||||
Deferred income taxes, net | 13,288 | 7,644 | |||||
Bad debt expense | 7,458 | 4,519 | |||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | (8,797 | ) | (19,038 | ) | |||
Prepaid expenses and other current assets | (754 | ) | (2,952 | ) | |||
Deferred commissions | (48,791 | ) | (41,421 | ) | |||
Lease right-of-use and other assets | 16,326 | (1,396 | ) | ||||
Accounts payable and other liabilities | (4,339 | ) | (13,443 | ) | |||
Deferred revenue | 12,525 | 6,454 | |||||
Net cash provided by operating activities | 350,017 | 220,684 | |||||
Investing activities: | |||||||
Purchases of property and equipment and other assets | (44,162 | ) | (21,801 | ) | |||
Cash paid for acquisitions, net of cash acquired | (13,721 | ) | (340,074 | ) | |||
Net cash used in investing activities | (57,883 | ) | (361,875 | ) | |||
Financing activities: | |||||||
Repurchase of restricted stock to satisfy tax withholding obligations | (25,040 | ) | (23,666 | ) | |||
Proceeds from exercise of stock options and employee stock purchase plan | 22,970 | 25,768 | |||||
Other financing activities | (123 | ) | — | ||||
Net cash (used in) provided by financing activities | (2,193 | ) | 2,102 | ||||
Effect of foreign currency exchange rates on cash and cash equivalents | (738 | ) | (588 | ) | |||
Net increase (decrease) in cash and cash equivalents | 289,203 | (139,677 | ) | ||||
Cash and cash equivalents at the beginning of period | 1,100,416 | 1,211,463 | |||||
Cash and cash equivalents at the end of period | $ | 1,389,619 | $ | 1,071,786 | |||
Supplemental cash flow disclosures: | |||||||
Interest paid | $ | 1,500 | $ | 999 | |||
Income taxes paid | $ | 41,699 | $ | 25,544 | |||
Supplemental non-cash investing and financing activities: | |||||||
Stock issued in connection with acquisition - ForRent | $ | — | $ | 36,366 | |||
Consideration owed for acquisitions | $ | 1,650 | $ | — |
See accompanying notes.
9
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
1. | ORGANIZATION |
CoStar Group, Inc. (the “Company” or “CoStar”) provides information, analytics and online marketplace services to the commercial real estate and related business community through its comprehensive, proprietary database of commercial real estate information covering the United States (“U.S.”), the United Kingdom (“U.K.”) and parts of Canada, Spain, Germany and France. The Company provides online marketplaces for commercial real estate, apartment rentals, lands for sale and businesses for sale. The Company operates within two operating segments, North America and International, and its services are typically distributed to its clients under subscription-based license agreements that renew automatically, a majority of which have a term of at least one year.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Basis of Presentation
The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. Accounting policies are consistent for each operating segment.
Interim Financial Statements
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information. In the opinion of the Company’s management, the financial statements reflect all adjustments, consisting only of a normal recurring nature, necessary to present fairly the Company’s financial position at September 30, 2019 and December 31, 2018, the results of its operations for the three and nine months ended September 30, 2019 and 2018, its comprehensive income for the three and nine months ended September 30, 2019 and 2018, its changes in stockholders' equity for the three and nine months ended September 30, 2019 and 2018, and its cash flows for the nine months ended September 30, 2019 and 2018.
Certain notes and other information have been condensed or omitted from the interim financial statements presented in this Quarterly Report on Form 10-Q. Therefore, these financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. On an ongoing basis, the Company evaluates its estimates and assumptions, including those related to revenue recognition, allowance for doubtful accounts, the useful lives and recoverability of long-lived and intangible assets, and goodwill; income taxes, the fair value of auction rate securities, accounting for business combinations, stock-based compensation, estimating the Company's incremental borrowing rate for its leases, and contingencies, among others. The Company bases these estimates on historical and anticipated results, trends and various other assumptions that it believes are reasonable, including assumptions as to future events. These estimates form the basis for making judgments about the carrying values of assets and liabilities and recorded revenues and expenses. Actual results could differ from these estimates.
Revenue Recognition
The Company derives revenues primarily by (i) providing access to its proprietary database of commercial real estate information and (ii) providing online marketplaces for professional property management companies, property owners, brokers and landlords, in each case typically through a fixed monthly fee for its subscription-based services. The Company's subscription-based services consist primarily of information, analytics and online marketplace services offered over the Internet to commercial real estate industry and related professionals. Subscription contract rates are based on the number of sites, number of users, organization size, the client’s business focus, geography, the number and types of services to which a client subscribes, the number of properties a client advertises and the prominence and placement of a client's advertised properties in the search results. The Company’s subscription-based license agreements renew automatically, and a majority have a term of at least one year.
10
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The Company analyzes contracts to determine the appropriate revenue recognition using the following steps: (i) identification of contracts with customers, (ii) identification of distinct performance obligations in the contract, (iii) determination of contract transaction price, (iv) allocation of contract transaction price to the performance obligations, and (v) determination of revenue recognition based on timing of satisfaction of the performance obligation(s).
The Company recognizes revenues upon the satisfaction of its performance obligation(s) (upon transfer of control of promised services to its customers) in an amount that reflects the consideration to which it expects to be entitled to in exchange for those services. Revenues from subscription-based services are recognized on a straight-line basis over the term of the agreement.
In limited circumstances, the Company's contracts with customers include promises to transfer multiple services, such as contracts for our subscription-based services and professional services. For these contracts, the Company accounts for individual performance obligations separately if they are distinct, which involves the determination of the standalone selling price for each distinct performance obligation.
Deferred revenue results from amounts billed in advance to customers or cash received from customers in advance of the Company's fulfillment of its performance obligation(s) and is recognized over the term of the license agreement.
Contract assets represent a conditional right to consideration for satisfied performance obligations that become a receivable when the conditions are satisfied. Contract assets are generated when contractual billing schedules differ from the timing of revenue recognition.
Certain sales commissions are considered incremental and recoverable costs of obtaining a contract with a customer. Sales commissions incurred for obtaining new contracts are deferred and then amortized as selling and marketing expenses on a straight-line basis over a period of benefit that the Company has determined to be three years. The three-year amortization period was determined based on several factors, including the nature of the technology and proprietary data underlying the services being purchased, customer contract renewal rates, and industry competition. Certain commission costs are not capitalized as they do not represent incremental costs of obtaining a contract.
See Note 3 for further discussion of the Company's revenue recognition.
Cost of Revenues
Cost of revenues principally consists of salaries, benefits, bonuses and stock-based compensation expenses for the Company's researchers who collect and analyze the commercial real estate data that is the basis for the Company's information, analytics and online marketplaces. Additionally, cost of revenues includes the cost of data from third-party data sources, credit card and other transaction fees relating to processing customer transactions, which are expensed as incurred, and the amortization of acquired trade names, technology and other intangible assets.
Advertising Costs
The Company expenses advertising costs as incurred. Advertising costs include e-commerce, television, radio, print and other media advertising. Advertising costs were approximately $44 million and $38 million for the three months ended September 30, 2019 and 2018, respectively, and $130 million and $108 million for the nine months ended September 30, 2019 and 2018, respectively.
Foreign Currency Translation
The Company’s reporting currency is the U.S. dollar. The functional currency of the Company's foreign subsidiaries is the local currency. Assets and liabilities denominated in a foreign currency are translated into U.S. dollars using the exchange rates in effect as of the balance sheet date. Gains and losses resulting from translation are included in accumulated other comprehensive loss. Currency gains and losses on the translation of intercompany loans made to foreign subsidiaries that are of a long-term investment nature are also included in accumulated other comprehensive loss. Net gains or losses resulting from transactions denominated in a currency other than the functional currency of the entity are included in interest and other income (expense) in the condensed consolidated statements of operations using the average exchange rates in effect during the period. There were no material gains or losses from these transactions for the three and nine months ended September 30, 2019 and 2018.
11
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Accumulated Other Comprehensive Loss
The components of accumulated other comprehensive loss were as follows (in thousands):
September 30, 2019 | December 31, 2018 | ||||||
Foreign currency translation adjustment | $ | (13,506 | ) | $ | (10,958 | ) | |
Net unrealized loss on investments, net of tax | (730 | ) | (730 | ) | |||
Total accumulated other comprehensive loss | $ | (14,236 | ) | $ | (11,688 | ) |
There were no amounts reclassified out of accumulated other comprehensive loss to the condensed consolidated statements of operations for the three and nine months ended September 30, 2019 and 2018.
See Note 5 for additional information regarding unrealized gains and losses recognized on investments.
Income Taxes
Deferred income taxes result from temporary differences between the tax basis of assets and liabilities and the basis reported in the Company's condensed consolidated financial statements. Deferred tax liabilities and assets are determined based on the difference between the financial statement and the tax basis of assets and liabilities using enacted rates in effect during the year in which the Company expects differences to reverse. Valuation allowances are provided against assets, including net operating losses, if the Company determines it is more likely than not that some portion or all of an asset may not be realized. Interest and penalties related to income tax matters are recognized in income tax expense.
See Note 11 for additional information regarding income taxes.
Net Income Per Share
Net income per share is computed by dividing net income by the weighted-average number of common shares outstanding during the period on a basic and diluted basis.
The following table sets forth the calculation of basic and diluted net income per share (in thousands, except per share data):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Numerator: | 2019 | 2018 | 2019 | 2018 | |||||||||||
Net income | $ | 78,619 | $ | 58,759 | $ | 227,036 | $ | 154,825 | |||||||
Denominator: | |||||||||||||||
Denominator for basic net income per share — weighted-average outstanding shares | 36,333 | 36,129 | 36,293 | 36,032 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Stock options and restricted stock awards | 319 | 389 | 322 | 407 | |||||||||||
Denominator for diluted net income per share — weighted-average outstanding shares | 36,652 | 36,518 | 36,615 | 36,439 | |||||||||||
Net income per share — basic | $ | 2.16 | $ | 1.63 | $ | 6.26 | $ | 4.30 | |||||||
Net income per share — diluted | $ | 2.15 | $ | 1.61 | $ | 6.20 | $ | 4.25 |
12
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The Company’s potentially dilutive securities include outstanding stock options and unvested performance-based restricted stock, restricted stock and restricted stock units. Shares underlying unvested restricted stock that vest based on performance conditions that have not been achieved as of the end of the period are not included in the computation of basic or diluted earnings per share. Diluted net income per share considers the impact of potentially dilutive securities except when the inclusion of the potentially dilutive securities would have an anti-dilutive effect.
The following table summarizes the shares underlying the unvested performance-based restricted stock and anti-dilutive stock options excluded from the basic and diluted earnings per share calculations (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Performance-based restricted stock | 60 | 76 | 90 | 76 | |||||||
Anti-dilutive stock options | — | 39 | 48 | 76 |
Stock-Based Compensation
Equity instruments issued in exchange for services performed by officers, directors, and employees of the Company are accounted for using a fair value based method where the fair value of such equity instruments is recognized as expense in the condensed consolidated statements of operations as they are earned.
For stock-based awards that vest over a specific service period, compensation expense is measured based on the fair value of the awards at the grant date, and is recognized on a straight-line basis over the vesting periods of the awards, net of an estimated forfeiture rate. For equity instruments that vest based on a performance condition, stock-based compensation expense is recognized based on the expected achievement of the related performance conditions at the end of each reporting period. If the Company's initial estimates of the achievement of the performance conditions change, the related stock-based compensation expense and timing may fluctuate from period to period based on those estimates. If the performance conditions are not met, no stock-based compensation expense will be recognized, and any previously recognized stock-based compensation expense will be reversed. For awards with both a performance and a market condition, the Company estimates the fair value of each equity instrument granted on the date of grant using a Monte-Carlo simulation model. This pricing model uses multiple simulations to evaluate the probability of achieving the market condition to calculate the fair value of the awards.
Stock-based compensation expense for stock options and restricted stock issued under equity incentive plans and stock purchases under the Employee Stock Purchase Plan included in the Company’s results of operations were as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Cost of revenues | $ | 2,281 | $ | 1,382 | $ | 6,899 | $ | 4,410 | |||||||
Selling and marketing (excluding customer base amortization) | 1,646 | 1,632 | 5,049 | 5,305 | |||||||||||
Software development | 2,243 | 1,824 | 6,638 | 5,490 | |||||||||||
General and administrative | 6,969 | 4,115 | 20,398 | 15,388 | |||||||||||
Total stock-based compensation expense | $ | 13,139 | $ | 8,953 | $ | 38,984 | $ | 30,593 |
13
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Leases
On January 1, 2019, the Company adopted Accounting Standards Update (“ASU”) 2016-02, Leases, later codified as Accounting Standards Codification ("ASC") 842 ("ASC 842"), using the modified retrospective method. For periods presented prior to the adoption date, the Company continues to follow its previous policy under ASC 840, Leases. Refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, filed with the Securities and Exchange Commission for further details of the Company’s policy prior to adoption of ASC 842.
The determination of whether an arrangement contains a lease and the classification of a lease, if applicable, is made at lease commencement, at which time the Company also measures and recognizes a right-of-use ("ROU") asset, representing the Company’s right to use the underlying asset, and a lease liability, representing the Company’s obligation to make lease payments under the terms of the arrangement. For the purposes of recognizing ROU assets and lease liabilities associated with the Company’s leases, the Company has elected the practical expedient to not recognize a ROU asset or lease liability for short-term leases, which are leases with a term of twelve months or less. The lease term is defined as the noncancelable portion of the lease term plus any periods covered by an option to extend the lease if it is reasonably certain that that the option will be exercised.
In determining the amount of lease payments used in measuring ROU assets and lease liabilities, the Company has elected the practical expedient not to separate non-lease components from lease components for all classes of underlying assets. Consideration considered part of the lease payments used to measure ROU assets and lease liabilities generally includes fixed payments and variable payments based on either an index or a rate. The ROU asset also includes any lease prepayments, offset by lease incentives. ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The rates implicit within the Company's leases are generally not determinable, therefore, the Company's incremental borrowing rate is used to determine the present value of lease payments. The determination of the Company’s incremental borrowing rate requires judgment. Because the Company currently has no outstanding debt, the incremental borrowing rate for each lease is primarily based on publicly-available information for companies within the same industry and with similar credit profiles as the Company. The rate is then adjusted for the impact of collateralization, the lease term and other specific terms included in the Company’s lease arrangements. The incremental borrowing rate is determined at lease commencement, or as of January 1, 2019 for operating leases in existence upon adoption of ASC 842. The incremental borrowing rate is subsequently reassessed upon a modification to the lease arrangement. ROU assets are subsequently assessed for impairment in accordance with the Company’s accounting policy for long-lived assets.
Lease costs related to the Company's operating leases are generally recognized as a single ratable lease cost over the lease term.
See Note 7 for further discussion of the Company’s accounting for leases.
Long-Lived Assets, Intangible Assets and Goodwill
Long-lived assets, such as property and equipment, and purchased intangibles subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset or asset group. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized in the amount by which the carrying amount of the asset exceeds the fair value of the asset.
Goodwill is tested annually for impairment by each reporting unit on October 1 of each year or more frequently if an event or other circumstance indicates that we may not recover the carrying value of the asset. The Company may first assess qualitative factors to evaluate whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount or elect to bypass such assessment. If it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, or the Company elects to bypass such assessment, the Company then determines the fair value of each reporting unit. The fair value of each reporting unit is compared to the carrying amount of the reporting unit. If the carrying value of the reporting unit exceeds the fair value, then an impairment loss is recognized for the difference.
14
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Debt Issuance Costs
Costs incurred in connection with the issuance of long-term debt are deferred and amortized as interest expense over the term of the related debt using the effective interest method for term debt and on a straight-line basis for revolving debt. To the extent that debt is outstanding, these amounts are reflected in the consolidated balance sheets as direct deductions from a combination of the current and long-term portions of debt, otherwise, they are reflected as current and long-term assets. Upon a refinancing or amendment, previously capitalized debt issuance costs are expensed and included in loss on extinguishment of debt if the Company determines that there has been a substantial modification of the related debt. If the Company determines that there has not been a substantial modification of the related debt, any previously capitalized debt issuance costs are amortized as interest expense over the term of the new debt instrument.
See Note 10 for additional information regarding the Company's revolving credit facility.
Business Combinations
The Company allocates the purchase consideration related to business combinations to the identifiable tangible and intangible assets acquired, and liabilities assumed based on their estimated fair values. The purchase consideration is determined based on the fair value of the assets transferred, liabilities incurred and equity interests issued, after considering any transactions that are separate from the business combination. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets and contingent liabilities. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer bases, acquired technology and acquired trade names and other intangible assets, useful lives, royalty rates and discount rates. Any adjustments to provisional amounts that are identified during the measurement period are recorded in the reporting period in which the adjustment amounts are determined. Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.
For a given acquisition, the Company may identify certain pre-acquisition contingencies as of the acquisition date and may extend its review and evaluation of these pre-acquisition contingencies throughout the measurement period in order to obtain sufficient information to assess whether the Company includes these contingencies as a part of the fair value estimates of assets acquired and liabilities assumed and, if so, determine their estimated fair value.
If the Company cannot reasonably determine the fair value of a pre-acquisition contingency (non-income tax related) by the end of the measurement period, which is generally the case given the nature of such matters, the Company will recognize an asset or a liability for such pre-acquisition contingency if: (i) it is probable that an asset existed or a liability had been assumed at the acquisition date and (ii) the amount of the asset or liability can be reasonably estimated. Subsequent to the measurement period, changes in the Company's estimates of such contingencies will affect earnings and could have a material effect on its results of operations and financial position.
In addition, uncertain tax positions and tax related valuation allowances assumed in connection with a business combination are initially estimated as of the acquisition date. The Company reevaluates these items based upon facts and circumstances that existed as of the acquisition date with any adjustments to its preliminary estimates being recorded to goodwill, provided that the Company is within the measurement period. Subsequent to the measurement period, changes to these uncertain tax positions and tax related valuation allowances will affect the Company's provision for income taxes in its condensed consolidated statements of operations and comprehensive income and could have a material impact on its results of operations and financial position.
Recent Accounting Pronouncements
Recently Adopted Accounting Pronouncements
On January 1, 2019, the Company adopted ASU 2016-02, Leases, using the modified retrospective method which allows for the application of the transition provisions at the beginning of the period of adoption, rather than at the beginning of the earliest comparative period presented in these condensed consolidated financial statements. As permitted by the guidance, the Company elected to retain the original lease classification and historical accounting for initial direct costs for leases existing prior to the adoption date and did not reassess contracts entered into prior to the adoption date for the existence of a lease. The Company also did not recognize ROU assets and lease liabilities for short-term leases, which are leases in existence as of the adoption date with an original term of twelve months or less.
15
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
As a result of the adoption of the standard, the Company recognized ROU assets of $116 million, including prepaid rent and deferred rent that was reclassified and recognized as of the adoption date as a component of the ROU assets, as well as lease liabilities of $150 million, on its condensed consolidated balance sheet. The assets and liabilities recognized upon application of the transition provisions were primarily associated with existing office leases. The Company also recognized a cumulative-effect adjustment to beginning retained earnings of $12 million, net of tax, as of January 1, 2019, to recognize the remaining deferred gain on the sale-leaseback of the Company's corporate headquarters building, pursuant to the guidance in ASC 842.
Recent Accounting Pronouncements Not Yet Adopted
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurements (subsequent to adoption of ASU 2018-13, Fair Value Measurement). The ASU was issued to eliminate certain disclosure requirements for fair value measurements, and add and modify other disclosure requirements, as part of its disclosure framework project, including additional requirements for public companies to disclose certain information about the significant unobservable inputs for Level 3 fair value measurements. This guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact this guidance will have on its financial statements and related disclosures.
In August 2018, the FASB issued ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract. ASU 2018-15 requires a customer in a cloud computing arrangement that is a service contract to follow the internal-use software guidance in ASC 350-40 to determine which implementation costs to defer and recognize as an asset. This guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact this guidance will have on its financial statements and related disclosures.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which is designed to provide financial statement users with more information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. When determining such expected credit losses, the guidance requires companies to apply a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This guidance is effective on a modified retrospective basis for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact this guidance will have on its financial statements and related disclosures.
3. | REVENUE FROM CONTRACTS WITH CUSTOMERS |
Disaggregated Revenue
The Company provides information, analytics and online marketplaces to the commercial real estate industry and related professionals. The revenues by operating segment and type of service consist of the following (in thousands):
Three Months Ended September 30, | |||||||||||||||||||||||
2019 | 2018 | ||||||||||||||||||||||
North America | International | Total | North America | International | Total | ||||||||||||||||||
Information and analytics | |||||||||||||||||||||||
CoStar Suite | $ | 149,187 | $ | 6,826 | $ | 156,013 | $ | 132,700 | $ | 6,384 | $ | 139,084 | |||||||||||
Information services | 17,382 | 2,089 | 19,471 | 15,310 | 2,225 | 17,535 | |||||||||||||||||
Online marketplaces | |||||||||||||||||||||||
Multifamily | 125,707 | — | 125,707 | 104,778 | — | 104,778 | |||||||||||||||||
Commercial property and land | 51,508 | 109 | 51,617 | 44,128 | — | 44,128 | |||||||||||||||||
Total revenues | $ | 343,784 | $ | 9,024 | $ | 352,808 | $ | 296,916 | $ | 8,609 | $ | 305,525 |
16
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Nine Months Ended September 30, | |||||||||||||||||||||||
2019 | 2018 | ||||||||||||||||||||||
North America | International | Total | North America | International | Total | ||||||||||||||||||
Information and analytics | |||||||||||||||||||||||
CoStar Suite | $ | 436,070 | $ | 20,469 | $ | 456,539 | $ | 383,876 | $ | 19,381 | $ | 403,257 | |||||||||||
Information services | 52,632 | 6,466 | 59,098 | 41,544 | 6,881 | 48,425 | |||||||||||||||||
Online marketplaces | |||||||||||||||||||||||
Multifamily | 360,463 | — | 360,463 | 297,254 | — | 297,254 | |||||||||||||||||
Commercial property and land | 148,418 | 475 | 148,893 | 127,325 | — | 127,325 | |||||||||||||||||
Total revenues | $ | 997,583 | $ | 27,410 | $ | 1,024,993 | $ | 849,999 | $ | 26,262 | $ | 876,261 |
Deferred Revenue
Changes in deferred revenue for the period were as follows (in thousands):
Balance at December 31, 2018 | $ | 51,459 | |
Revenue recognized in the current period from the amounts in the beginning balance | (46,699 | ) | |
New deferrals, net of amounts recognized in the current period | 59,224 | ||
Effects of foreign currency | (237 | ) | |
Balance at September 30, 2019(1) | $ | 63,747 | |
__________________________ |
(1) Deferred revenue is comprised of $60 million of current liabilities and $4 million of noncurrent liabilities classified within lease and other long-term liabilities on the Company’s condensed consolidated balance sheet as of September 30, 2019.
Contract Assets
The Company had contract assets of $3 million and $2 million as of September 30, 2019 and December 31, 2018, respectively, which are generated when contractual billing schedules differ from revenue recognition timing. Contract assets represent a conditional right to consideration for satisfied performance obligations that becomes a receivable when the conditions are satisfied.
Commissions
Commissions expense is included in selling and marketing expense in the Company's condensed consolidated statements of operations. Commissions expense activity for the three and nine months ended September 30, 2019 and 2018 was as follows (in thousands). The Company determined that no deferred commissions were impaired as of September 30, 2019:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Commissions incurred | $ | 20,371 | $ | 15,311 | $ | 62,766 | $ | 56,700 | |||||||
Commissions capitalized in the current period | (15,394 | ) | (11,876 | ) | (48,791 | ) | (41,421 | ) | |||||||
Amortization of deferred commissions costs | 13,639 | 11,967 | 39,189 | 36,242 | |||||||||||
Total commissions expense | $ | 18,616 | $ | 15,402 | $ | 53,164 | $ | 51,521 |
Unsatisfied Performance Obligations
Remaining contract consideration for which revenue has not been recognized due to unsatisfied performance obligations was approximately $213 million at September 30, 2019, which the Company expects to recognize over the next five years. This amount does not include contract consideration for contracts with a duration of one year or less.
17
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
4. | ACQUISITIONS |
STR, Inc. and STR Global Ltd.
On September 30, 2019, the Company entered into a securities purchase agreement to acquire all of the issued and outstanding equity interests of STR, Inc. and STR Global, Ltd. (together with STR, Inc., referred to as "STR"), for $450 million in cash, subject to certain adjustments per the definitive agreements. STR is a global leader in benchmarking and analytics for the hospitality industry. The combination of STR's and CoStar's offerings is expected to allow for the creation of valuable new and improved tools for industry participants. The transaction closed on October 22, 2019. The Company is in the process of accounting for the acquisition, including identifying the assets and liabilities assumed as part of the transaction.
ForRent
On February 21, 2018 (the "Acquisition Date"), the Company acquired all of the issued and outstanding capital stock of DE Holdings, Inc., including its ForRent division ("ForRent"), a wholly owned subsidiary of Dominion Enterprises ("Seller"), for a purchase price of approximately $376 million. The purchase price was comprised of approximately $340 million in cash and 103,280 shares of Company common stock, valued at approximately $36 million. ForRent's primary service is digital advertising provided through a network of four multifamily websites. The acquisition has yielded increased revenue, significant cost synergies and an improved competitive position in the industry. The Company applied the acquisition method to account for the ForRent transaction, which requires that assets acquired and liabilities assumed be recorded at their fair values as of the Acquisition Date.
The following table summarizes the amounts recorded for acquired assets and assumed liabilities recorded at their fair values as of the Acquisition Date (in thousands):
Final: February 21, 2018 | ||||
Cash and cash equivalents | $ | 59 | ||
Accounts receivable | 8,769 | |||
Indemnification asset | 5,443 | |||
Goodwill | 266,595 | |||
Intangible assets | 141,300 | |||
Deferred tax liabilities | (34,032 | ) | ||
Contingent sales tax liability | (6,260 | ) | ||
State uncertain income tax position liability | (2,047 | ) | ||
Other assets and liabilities | (3,535 | ) | ||
Fair value of identifiable net assets acquired | $ | 376,292 |
The net assets of ForRent were recorded at their estimated fair values. In valuing acquired assets and assumed liabilities, fair value estimates were based primarily on future expected cash flows, market rate assumptions for contractual obligations, and appropriate discount rates. Measurement period adjustments related to the determination of working capital as of the Acquisition Date and recognized in 2018 were not material.
The acquired customer base for the acquisition is composed of acquired customer contracts and the related customer relationships, and has a weighted-average estimated useful life of ten years. The acquired technology has an estimated useful life of three years. The acquired trade name has a weighted-average estimated useful life of ten years. The acquired building photography had an estimated useful life of one year. Amortization of the acquired customer base is recognized on an accelerated basis related to the expected economic benefit of the intangible asset, while amortization of the acquired technology, acquired building photography and acquired trade names and other intangible assets is recognized on a straight-line basis over their respective estimated useful lives. Goodwill recorded in connection with this acquisition is not amortized but is subject to an annual impairment test. The $267 million of goodwill recorded as part of the acquisition is associated with the Company's North America operating segment. $8 million of goodwill that was recognized is expected to be deductible for income tax purposes in future periods.
18
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Goodwill is calculated as the excess of the consideration transferred over the net assets recognized and represents the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. Specifically, the goodwill recorded as part of the ForRent acquisition includes but is not limited to: (i) the expected synergies and other benefits that the Company believes will result from combining its operations with ForRent's operations; and (ii) any intangible assets that do not qualify for separate recognition, such as the assembled workforce.
Upon acquisition, the Company assessed the (i) probability of a contingent sales tax liability and (ii) a state uncertain income tax position liability due to apportionment factors, and recorded accruals of $6 million and $2 million, respectively. The Company could not determine the fair value for the pre-acquisition state sales tax liability and therefore estimated a liability in accordance with ASC 450, Contingencies, using a state-by-state assessment. The uncertain income tax position was determined in accordance with the provisions of ASC 740, Income Tax, and was recorded as part of the purchase price allocation. The Seller has provided an indemnity for tax liabilities related to periods prior to the acquisition. The Seller's indemnification obligation for sales taxes in the state of Texas is limited to approximately $2 million. The total indemnification asset established as of the Acquisition Date was $5 million. $0.6 million and $0.9 million of the uncertain income tax position liability and related indemnification asset recognized as of the Acquisition Date was reversed during the three months ended September 30, 2019 and 2018, respectively, upon expiration of the statute of limitations applicable to the uncertain income tax position.
As part of the ForRent acquisition, the Company incurred $3 million of transaction costs during the nine months ended September 30, 2018. Additionally, the Company paid $12 million cash into a cash escrow account for retention compensation for certain ForRent employees, payable if they remained employed by the Company for a defined six-month period following the acquisition or were earlier terminated without cause or resigned for good reason. In the event funds remained in the escrow account after the employees were compensated and the defined six-month period ended, those funds were to be remitted to the Seller. The Company expensed all of the retention compensation as the services were performed in the post-combination period in 2018.
Other Acquisitions
On June 12, 2019, the Company acquired Off Campus Partners, LLC ("OCP"), a provider of student housing marketplace content and technology to U.S. universities for $16 million. The purchase agreement required an initial payment of $14 million, net of cash acquired, at the time of closing, with the remainder of the purchase price payable one year following the acquisition date, subject to offset for indemnification claims or adjustments to the purchase price after final determination of closing net working capital. As part of the acquisition, the Company recorded goodwill and intangibles assets of $8 million and $9 million, respectively. The net assets of OCP were recorded at their estimated fair value. The estimated fair values are preliminary, subject to the final determination of working capital and completion of the Company's assessment of certain tax matters.
On November 8, 2018, the Company acquired Cozy Services, Ltd. ("Cozy"), a provider of online rental solutions that provides a broad spectrum of services to both landlords and tenants, for $65 million, net of cash acquired. As part of the acquisition, the Company recorded goodwill and intangible assets of $52 million and $11 million, respectively. The net assets of Cozy were recorded at their estimated fair value. The estimated fair values are preliminary, subject to the Company's assessment of certain tax matters. Measurement period adjustments recognized in 2019 were not material.
On October 12, 2018, the Company acquired Realla Ltd. ("Realla"), the operator of a commercial property listings and data management platform in the U.K., for £12 million ($15 million). The purchase agreement required an initial payment of £10 million ($13 million), net of cash acquired, at the time of closing, with the remainder of the purchase price payable one year following the acquisition date, subject to offset for claims under the purchase agreement. In connection with the acquisition, the Company recorded goodwill and intangible assets of £8 million ($10 million) and £4 million ($5 million), respectively. The net assets of Realla were recorded at their estimated fair value. The estimated fair values are preliminary, subject to the Company's assessment of certain tax matters. Measurement period adjustments recognized in 2019 were not material.
19
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Pro Forma Financial Information
The unaudited pro forma financial information presented below summarizes the combined results of operations for the Company and ForRent as though the companies were combined as of January 1, 2017. The unaudited pro forma financial information for all periods presented includes amortization charges from acquired intangible assets, retention compensation, as referenced above, and the related tax effects, along with certain other accounting effects, but excludes the impacts of any expected operational synergies. The unaudited pro forma financial information as presented below is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place on January 1, 2017.
The unaudited pro forma financial information for the nine months ended September 30, 2018 combine the historical results of the Company and ForRent and the effects of the pro forma adjustments listed above.
The unaudited pro forma financial information was as follows (in thousands, except per share data):
Nine Months Ended September 30, 2018 | ||||
Revenue | $ | 890,013 | ||
Net income | $ | 166,553 | ||
Net income per share - basic | $ | 4.62 | ||
Net income per share - diluted | $ | 4.57 |
Revenue attributable to ForRent from February 21, 2018 through September 30, 2018 was $50 million. Subsequent to the acquisition, the Company implemented an integration plan which included transitioning ForRent customers to arrangements in which the customer is able to advertise across the Company’s network of multifamily listing sites, including the legacy ForRent sites, for a single price. These arrangements do not specify revenues by site; however, all increases and decreases in combined revenue were allocated to ForRent for purposes of this pro forma financial information. This amount represents an estimate of ForRent revenue and is not necessarily indicative of how ForRent would have performed on a stand-alone basis. The Company began integrating the sales force and operations of ForRent after the closing of the acquisition in an effort to create operating synergies. As a result of these integration activities, it is impracticable to disclose revenue and earnings from ForRent from the Acquisition Date through September 30, 2018.
5. | INVESTMENTS |
The Company's investments consist of long-term variable rate debt instruments with an auction reset feature, referred to as auction rate securities ("ARS"), classified as available-for-sale and carried at fair value.
Scheduled maturities of investments classified as available-for-sale as of September 30, 2019 are as follows (in thousands):
Maturity | Fair Value | |||
Due: | ||||
October 1, 2019 — September 30, 2020 | $ | — | ||
October 1, 2020 — September 30, 2024 | — | |||
October 1, 2024 — September 30, 2029 | — | |||
After September 30, 2029 | 10,070 | |||
Available-for-sale investments | $ | 10,070 |
The Company had no realized gains or losses on its investments for each of the three and nine months ended September 30, 2019 and 2018, respectively. Realized gains and losses from the sale of available-for-sale securities are determined on a specific-identification basis.
Changes in unrealized holding gains and losses, net of the related tax effect, on available-for-sale securities are excluded from earnings and are reported as a separate component of accumulated other comprehensive loss in stockholders’ equity until realized. A decline in market value of any available-for-sale security below cost that is deemed to be other-than-temporary results in a
20
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
reduction in carrying amount to fair value. The impairment is charged to earnings and a new cost basis for the security is established. Dividend and interest income are recognized when earned.
As of September 30, 2019, the amortized cost basis and fair value of investments classified as available-for-sale were as follows (in thousands):
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Auction rate securities | $ | 10,800 | $ | — | $ | (730 | ) | $ | 10,070 | ||||||
Available-for-sale investments | $ | 10,800 | $ | — | $ | (730 | ) | $ | 10,070 |
As of December 31, 2018, the amortized cost basis and fair value of investments classified as available-for-sale were as follows (in thousands):
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Auction rate securities | $ | 10,800 | $ | — | $ | (730 | ) | $ | 10,070 | ||||||
Available-for-sale investments | $ | 10,800 | $ | — | $ | (730 | ) | $ | 10,070 |
The unrealized losses on the Company’s investments as of September 30, 2019 and December 31, 2018 were generated primarily from changes in interest rates and ARS that failed to settle at auction, due to adverse conditions in the global credit markets. The losses are considered temporary, as the contractual terms of these investments do not permit the issuer to settle the security at a price less than the amortized cost of the investment. Because the Company does not intend to sell these instruments and it is not more likely than not that the Company will be required to sell these instruments prior to anticipated recovery, which may be at maturity, the Company did not consider these investments to be other-than-temporarily impaired as of September 30, 2019 and December 31, 2018. See Note 6 for further discussion of the fair value of the Company’s financial assets.
The components of the Company’s investments in an unrealized loss position for twelve months or longer were as follows (in thousands):
September 30, 2019 | December 31, 2018 | ||||||||||||||
Aggregate Fair Value | Gross Unrealized Losses | Aggregate Fair Value | Gross Unrealized Losses | ||||||||||||
Auction rate securities | $ | 10,070 | $ | (730 | ) | $ | 10,070 | $ | (730 | ) | |||||
Investments in an unrealized loss position | $ | 10,070 | $ | (730 | ) | $ | 10,070 | $ | (730 | ) |
The Company did not have any investments in an unrealized loss position for less than twelve months as of September 30, 2019 and December 31, 2018.
6. | FAIR VALUE |
Fair value is defined as the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants. There is a three-tier fair value hierarchy, which categorizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets for identical assets or liabilities; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.
21
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The following table represents the Company's fair value hierarchy for its financial assets (cash equivalents and investments) measured at fair value on a recurring basis as of September 30, 2019 (in thousands):
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Money market funds | $ | 640,810 | $ | — | $ | — | $ | 640,810 | |||||||
Auction rate securities | — | — | 10,070 | 10,070 | |||||||||||
Total assets measured at fair value | $ | 640,810 | $ | — | $ | 10,070 | $ | 650,880 |
The following table represents the Company's fair value hierarchy for its financial assets (cash equivalents and investments) measured at fair value on a recurring basis as of December 31, 2018 (in thousands):
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets: | |||||||||||||||
Money market funds | $ | 590,567 | $ | — | $ | — | $ | 590,567 | |||||||
Auction rate securities | — | — | 10,070 | 10,070 | |||||||||||
Total assets measured at fair value | $ | 590,567 | $ | — | $ | 10,070 | $ | 600,637 |
The carrying value of accounts receivable, accounts payable and accrued expenses approximates fair value.
The Company’s Level 3 assets consist of ARS, whose underlying assets are primarily student loan securities supported by guarantees from the Federal Family Education Loan Program (“FFELP”) of the U.S. Department of Education.
The following table summarizes changes in fair value of the Company’s Level 3 assets from December 31, 2017 to September 30, 2019 (in thousands):
Auction Rate Securities | |||
Balance at December 31, 2017 | $ | 10,070 | |
Decrease in unrealized loss included in accumulated other comprehensive loss | — | ||
Balance at December 31, 2018 | 10,070 | ||
Decrease in unrealized loss included in accumulated other comprehensive loss | — | ||
Balance at September 30, 2019 | $ | 10,070 |
ARS are variable rate debt instruments whose interest rates are reset approximately every 28 days. The underlying securities have contractual maturities greater than twenty years. The ARS are recorded at fair value.
As of September 30, 2019, the Company held ARS with $11 million par value, all of which failed to settle at auction. The majority of these investments are of high credit quality and are primarily student loan securities supported by guarantees from the FFELP of the U.S. Department of Education. The Company may not be able to liquidate and fully recover the carrying value of the ARS in the near term. As a result, these securities are classified as long-term investments on the Company’s condensed consolidated balance sheet as of September 30, 2019. See Note 5 for further discussion of the scheduled maturities of investments classified as available-for-sale.
While the Company continues to earn interest on its ARS investments at the contractual rate, these investments are not currently actively trading and therefore do not currently have a readily determinable market value. The estimated fair value of the ARS no longer approximates par value. The Company used a discounted cash flow model to determine the estimated fair value of its investment in ARS as of September 30, 2019. The assumptions used in preparing the discounted cash flow model include estimates for interest rates, credit spreads, timing and amount of contractual cash flows, liquidity risk premiums, expected holding periods
22
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
and default risk. The Company updates the discounted cash flow model on a quarterly basis to reflect any changes in the assumptions used in the model and settlements of ARS investments that occurred during the period.
The only significant unobservable input in the discounted cash flow model is the discount rate. The discount rate used represents the Company's estimate of the yield expected by a market participant from the ARS investments. The weighted average discount rate used in the discounted cash flow models as of September 30, 2019 and December 31, 2018 was approximately 5% and 6%, respectively. Selecting another discount rate within the range used in the discounted cash flow model would not result in a significant change to the fair value of the ARS.
Based on this assessment of fair value, as of September 30, 2019, the Company determined there was no decline in the fair value of its ARS investments. If the issuers are unable to successfully close future auctions and/or their credit ratings deteriorate, the Company may be required to record unrealized losses in accumulated other comprehensive loss or an other-than-temporary impairment charge to earnings on these investments.
7. LEASES
The Company has operating leases for its office facilities, data centers and certain vehicles, as well as finance leases for office equipment. The Company's leases have remaining terms of less than one year to ten years. The leases contain various renewal and termination options. The period which is subject to an option to extend the lease is included in the lease term if it is reasonably certain that the option will be exercised. The period which is subject to an option to terminate the lease is included if it is reasonably certain that the option will not be exercised.
Lease costs related to the Company's operating leases included in the condensed consolidated statements of operations were as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Operating lease costs: | 2019 | 2018 | 2019 | 2018 | |||||||||||
Cost of revenues | $ | 2,690 | $ | 3,088 | $ | 9,080 | $ | 8,983 | |||||||
Software development | 1,091 | 857 | 3,070 | 2,482 | |||||||||||
Selling and marketing (excluding customer base amortization) | 2,198 | 2,089 | 6,568 | 7,027 | |||||||||||
General and administrative | 995 | 791 | 2,237 | 2,826 | |||||||||||
Total operating lease costs | $ | 6,974 | $ | 6,825 | $ | 20,955 | $ | 21,318 |
The impact of lease costs related to finance leases and short-term leases was not material for the three and nine months ended September 30, 2019.
Supplemental balance sheet information related to operating leases was as follows (in thousands):
Balance | Balance Sheet Location | September 30, 2019 | ||
Long-term lease liabilities | Lease and other long-term liabilities | $ | 110,477 | |
Weighted-average remaining lease term in years | 5.2 | |||
Weighted-average discount rate | 4.1 | % |
Balance sheet information related to finance leases was not material as of September 30, 2019.
23
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Supplemental cash flow information related to leases was as follows (in thousands):
Nine Months Ended September 30, 2019 | |||
Cash paid for amounts included in the measurement of lease liabilities: | |||
Operating cash flows used in operating leases | $ | 24,114 | |
ROU assets obtained in exchange for lease obligations: | |||
Operating leases | $ | 7,048 |
Maturities of operating lease liabilities at September 30, 2019 were as follows (in thousands):
October 1, 2019 - September 30, 2020 | $ | 32,345 | |
October 1, 2020 - September 30, 2021 | 30,368 | ||
October 1, 2021 - September 30, 2022 | 27,540 | ||
October 1, 2022 - September 30, 2023 | 26,388 | ||
October 1, 2023 - September 30, 2024 | 22,968 | ||
Thereafter | 13,926 | ||
Total lease payments | 153,535 | ||
Less imputed interest | (15,921 | ) | |
Present value of lease liabilities | $ | 137,614 |
Future minimum lease payments as of December 31, 2018 were as follows (in thousands):
2019 | $ | 30,485 | |
2020 | 29,255 | ||
2021 | 27,421 | ||
2022 | 25,634 | ||
2023 | 24,515 | ||
Thereafter | 31,768 | ||
Total future minimum lease payments | $ | 169,078 |
8. GOODWILL
The changes in the carrying amount of goodwill by operating segment consist of the following (in thousands):
North America | International | Total | |||||||||
Goodwill, December 31, 2017 | $ | 1,253,494 | $ | 29,963 | $ | 1,283,457 | |||||
Acquisitions | 319,594 | 10,344 | 329,938 | ||||||||
Effect of foreign currency translation | — | (1,860 | ) | (1,860 | ) | ||||||
Goodwill, December 31, 2018 | 1,573,088 | 38,447 | 1,611,535 | ||||||||
Acquisitions, including measurement period adjustments | 6,428 | — | 6,428 | ||||||||
Effect of foreign currency translation | — | (1,425 | ) | (1,425 | ) | ||||||
Goodwill, September 30, 2019 | $ | 1,579,516 | $ | 37,022 | $ | 1,616,538 |
The Company recorded goodwill of approximately $8 million in connection with the June 2019 acquisition of OCP, a provider of student housing marketplace content and technology to universities in the United States.
24
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The Company recorded goodwill of approximately $53 million in connection with the November 8, 2018 acquisition of Cozy, a provider of online rental solutions that provides a broad spectrum of services to both landlords and tenants, including property listings, rent estimates, rental applications, tenant screening, online rent payments and expense tracking. The Company recorded a measurement period adjustment during the nine months ended September 30, 2019 which resulted in a $1 million reduction to the initial amount of Cozy goodwill recognized.
The Company recorded goodwill of approximately $10 million in connection with the October 12, 2018 acquisition of Realla, the operator of a commercial property listings and data management platform in the U.K., including a free-to-list search engine for commercial property listings.
The Company recorded goodwill of approximately $267 million in connection with the February 21, 2018 acquisition of ForRent, a digital advertising service provided through a network of four multifamily websites.
9. INTANGIBLE ASSETS
Intangible assets consist of the following (in thousands, except amortization period data):
September 30, 2019 | December 31, 2018 | Weighted- Average Amortization Period (in years) | |||||||
Acquired technology | $ | 101,892 | $ | 103,128 | 5 | ||||
Accumulated amortization | (88,841 | ) | (85,344 | ) | |||||
Acquired technology, net | 13,051 | 17,784 | |||||||
Acquired customer base | 346,924 | 339,574 | 10 | ||||||
Accumulated amortization | (221,033 | ) | (199,405 | ) | |||||
Acquired customer base, net | 125,891 | 140,169 | |||||||
Acquired trade names and other intangible assets | 199,818 | 199,752 | 12 | ||||||
Accumulated amortization | (79,316 | ) | (68,794 | ) | |||||
Acquired trade names and other intangible assets, net | 120,502 | 130,958 | |||||||
Intangible assets, net | $ | 259,444 | $ | 288,911 |
10. LONG-TERM DEBT
On October 19, 2017, the Company entered into an amended and restated 2017 Credit Agreement (the "2017 Credit Agreement"), which amended and restated in its entirety, the existing 2014 Credit Agreement dated April 1, 2014 (the "2014 Credit Agreement"). The 2017 Credit Agreement provides for a $750 million revolving credit facility with a term of five years from a syndicate of financial institutions as lenders and issuing banks. The 2017 facility may be used for working capital and other general corporate purposes of the Company and its subsidiaries.
Up to $20 million of the revolving credit facility is available for the issuance of letters of credit. The Company had an irrevocable standby letter of credit outstanding totaling $0.2 million as of September 30, 2019 and December 31, 2018, which was required to secure its San Francisco office lease. The letter of credit was established in 2014 and automatically renews through January 31, 2025.
The loans under the 2017 Credit Agreement bear interest during any interest period selected by the Company, at either (i) the London interbank offered rate for deposits in U.S. dollars with a maturity comparable to such interest period, adjusted for statutory reserves (“LIBOR”), plus an initial spread of 1.25% per annum, subject to adjustment based on the First Lien Secured Leverage Ratio (as defined in the 2017 Credit Agreement) of the Company, or (ii) at the greatest of (x) the prime rate from time to time announced by JPMorgan Chase Bank, N.A., (y) the federal funds effective rate plus half of 1% and (z) LIBOR for a one-month interest period plus 1.00%, plus an initial spread of 0.25% per annum, subject to adjustment based on the First Lien Secured Leverage Ratio of the Company. If an event of default occurs under the 2017 Credit Agreement, the interest rate on overdue amounts will increase by 2.00% per annum. The obligations under the 2017 Credit Agreement are guaranteed by all material subsidiaries of the Company and are secured by a lien on substantially all of the assets of the Company and its material subsidiaries, in each case subject to certain exceptions, pursuant to security and guarantee agreements entered into on the closing date of the 2017 Credit Agreement.
25
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The 2017 Credit Agreement requires the Company to maintain (i) a First Lien Secured Leverage Ratio not exceeding 3.50 to 1.00 and (ii) after the incurrence of additional indebtedness under certain specified exceptions in the 2017 Credit Agreement, a Total Leverage Ratio (as defined in the 2017 Credit Agreement) not exceeding 4.50 to 1.00. The 2017 Credit Agreement also includes other covenants, including ones that, subject to certain exceptions, restrict the ability of the Company and its subsidiaries to (i) incur additional indebtedness, (ii) create, incur, assume or permit to exist any liens, (iii) enter into mergers, consolidations or similar transactions, (iv) make investments and acquisitions, (v) make certain dispositions of assets, (vi) make dividends, distributions and prepayments of certain indebtedness, and (vii) enter into certain transactions with affiliates. The Company was in compliance with the covenants in the 2017 Credit Agreement as of September 30, 2019.
The Company had no outstanding long-term debt at September 30, 2019 and December 31, 2018. For the three and nine months ended September 30, 2019, the Company recognized interest expense of $0.7 million and $2.1 million, including amortization of debt issuance costs of $0.2 million and $0.7 million and commitment fees of $0.5 million and $1.4 million, on its revolving credit facility, respectively. For the three and nine months ended September 30, 2018, the Company recognized interest expense of $0.7 million and $2.1 million, including amortization of debt issuance costs of $0.2 million and $0.7 million and commitment fees of $0.5 million and $1.4 million, on its revolving credit facility, respectively. The Company had $3 million and $3 million of deferred debt issuance costs included in deposits and other assets on the Company's condensed consolidated balance sheets as of September 30, 2019 and December 31, 2018, respectively.
11. INCOME TAXES
The income tax provision reflects an effective tax rate of approximately 21% and 20% for the three months ended September 30, 2019 and 2018, respectively, and 18% and 11% for the nine months ended September 30, 2019 and 2018, respectively. The increase in the effective tax rate for the three and nine months ended September 30, 2019, was primarily due to higher income before income taxes during those periods, as well as, discrete items for state research and development tax credits recognized for the nine months ended September 30, 2018.
12. COMMITMENTS AND CONTINGENCIES
The Company leases office facilities under various non-cancelable operating leases. The leases contain various renewal options. See Note 7 for further discussion of the Company's operating lease commitments. In addition, the Company has other commitments related to purchase obligations for goods and services.
Currently, and from time to time, the Company is involved in litigation incidental to the conduct of its business. In accordance with GAAP, the Company records a provision for a liability when it is both probable that a liability has been incurred and the amount can be reasonably estimated. While it is reasonably possible that an unfavorable outcome may occur as a result of one or more of the Company’s current litigation matters, at this time management has concluded that the resolutions of these matters are not expected to have a material adverse effect on the Company's consolidated financial position, future results of operations or liquidity. Legal defense costs are expensed as incurred.
13. SEGMENT REPORTING
Segment Information
The Company manages its business geographically in two operating segments, with the primary areas of measurement and decision-making being North America, which includes the U.S. and Canada, and International, which includes the U.K., Spain, Germany and France. Management relies on an internal management reporting process that provides revenue and operating segment net income before interest and other income (expense), loss on debt extinguishment, income taxes, depreciation and amortization (“EBITDA”). Management believes that operating segment EBITDA is an appropriate measure for evaluating the operational performance of the Company’s operating segments. EBITDA is used by management to internally measure operating and management performance and to evaluate the performance of the business. However, this measure should be considered in addition to, not as a substitute for or superior to, income from operations or other measures of financial performance prepared in accordance with GAAP.
26
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Summarized information by operating segment consists of the following (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
EBITDA | |||||||||||||||
North America | $ | 115,973 | $ | 94,088 | $ | 326,648 | $ | 229,905 | |||||||
International | (2,882 | ) | (2,967 | ) | (6,852 | ) | (3,998 | ) | |||||||
Total EBITDA | $ | 113,091 | $ | 91,121 | $ | 319,796 | $ | 225,907 |
The reconciliation of net income to EBITDA consists of the following (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 78,619 | $ | 58,759 | $ | 227,036 | $ | 154,825 | |||||||
Amortization of acquired intangible assets in cost of revenues | 4,957 | 5,310 | 15,503 | 15,242 | |||||||||||
Amortization of acquired intangible assets in operating expenses | 7,586 | 8,329 | 22,443 | 22,948 | |||||||||||
Depreciation and other amortization | 6,279 | 6,794 | 19,289 | 19,810 | |||||||||||
Interest and other income | (5,358 | ) | (3,035 | ) | (16,216 | ) | (8,674 | ) | |||||||
Interest and other expense | 704 | 717 | 2,133 | 2,135 | |||||||||||
Income tax expense | 20,304 | 14,247 | 49,608 | 19,621 | |||||||||||
EBITDA | $ | 113,091 | $ | 91,121 | $ | 319,796 | $ | 225,907 |
27
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Summarized information by operating segment consists of the following (in thousands):
September 30, 2019 | December 31, 2018 | ||||||
Property and equipment, net: | |||||||
North America | $ | 104,239 | $ | 79,493 | |||
International | 3,750 | 3,810 | |||||
Total property and equipment, net | $ | 107,989 | $ | 83,303 | |||
Goodwill: | |||||||
North America | $ | 1,579,516 | $ | 1,573,088 | |||
International | 37,022 | 38,447 | |||||
Total goodwill | $ | 1,616,538 | $ | 1,611,535 | |||
Assets: | |||||||
North America | $ | 3,638,588 | $ | 3,253,035 | |||
International | 76,803 | 59,922 | |||||
Total assets | $ | 3,715,391 | $ | 3,312,957 | |||
Liabilities: | |||||||
North America | $ | 385,254 | $ | 272,776 | |||
International | 30,971 | 18,239 | |||||
Total liabilities | $ | 416,225 | $ | 291,015 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations contains “forward-looking statements,” including statements about our beliefs and expectations. There are many risks and uncertainties that could cause actual results to differ materially from those discussed in the forward-looking statements. Potential factors that could cause actual results to differ materially from those discussed in any forward-looking statements include, but are not limited to, those discussed in “Cautionary Statement Concerning Forward-Looking Statements” at the end of this Item 2 and “Risk Factors” in Item 1A of Part II of this Quarterly Report on Form 10-Q, as well as those described from time to time in our filings with the Securities and Exchange Commission.
All forward-looking statements are based on information available to us on the date of this filing and we assume no obligation to update such statements, whether as a result of new information, future events or otherwise, except as required by law. The following discussion should be read in conjunction with our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings with the Securities and Exchange Commission and the condensed consolidated financial statements and related notes included in this Quarterly Report on Form 10-Q.
Overview
CoStar Group, Inc. (the “Company” or “CoStar”) is the number one provider of information, analytics and online marketplaces to the commercial real estate industry in the United States (“U.S.”) and the United Kingdom (“U.K.”) based on the fact that we offer the most comprehensive commercial real estate database available; have the largest research department in the industry; own and operate leading online marketplaces for commercial real estate and apartment listings in the U.S. based on the numbers of unique visitors and site visits per month; and provide more information, analytics and marketing services than any of our competitors. We created and compiled our standardized platform of information, analytics and online marketplace services where industry professionals and consumers of commercial real estate, including apartments, and the related business communities can continuously interact and facilitate transactions by efficiently accessing and exchanging accurate and standardized real estate-related information.
28
Our subscription-based services consist primarily of information, analytics and online marketplace services offered over the internet to commercial real estate industry and related professionals. Our services are typically distributed to our clients under subscription-based license agreements that renew automatically, a majority of which have a term of at least one year. Upon renewal, subscription contract rates may change in accordance with contract provisions or as a result of contract renegotiations. To encourage clients to use our services regularly, we generally charge a fixed monthly amount for our subscription-based services rather than charging fees based on actual system usage or number of paid clicks. Our service offerings span all commercial property types, including office, retail, industrial, multifamily, commercial land, mixed-use and hospitality. Depending on the type of service, contract rates are generally based on the number of sites, number of users, organization size, the client's business focus, geography, the number and types of services to which a client subscribes, the number of properties a client advertises and the prominence and placement of a client's advertised properties in the search results, as applicable. Our subscription clients generally pay contract fees in advance on a monthly basis, but in some cases may pay us in advance on a quarterly or annual basis.
We also provide market research, portfolio and debt analysis, management and reporting capabilities, and real estate and lease management solutions, including lease administration and abstraction services, to commercial customers, real estate investors and lenders via our other service offerings.
Our principal information, analytics and online marketplace services are described in the following paragraphs by type of service:
Information and Analytics
CoStar Suite®. Our subscription-based information services consist primarily of CoStar Suite services. CoStar Suite is sold as a platform of service offerings consisting of CoStar Property Professional®, CoStar COMPS Professional® and CoStar Tenant® and through our mobile applications, CoStar Mobile App and CoStar Go. Our integrated suite of online service offerings includes information about space available for lease, comparable sales information, information about properties for sale, tenant information, internet marketing services, analytical capabilities, information for clients' websites, information about industry professionals and their business relationships and industry news.
Information services. We provide real estate and lease management solutions, including lease administration and abstraction services, through our CoStar Real Estate Manager service offerings, as well as, portfolio and debt analysis, management and reporting capabilities through our CoStar Investment Analysis and CoStar Risk Analytics service offerings. We also provide information services internationally, through our Grecam, Belbex and Thomas Daily businesses in France, Spain and Germany, respectively. Over the past year, CoStar Real Estate Manager has achieved significantly increased growth rates as new clients adopted, and existing clients expanded their use of, CoStar Real Estate Manager to manage compliance with new lease accounting and reporting requirements. As we move further past the adoption date of those requirements, we expect the growth rate for CoStar Real Estate Manager, which is a significant portion of our information services revenue, to decline relative to the prior year growth rates. On September 30, 2019, the Company entered into an agreement to purchase STR, Inc. and STR Global, Ltd. (together with STR, Inc., referred to as "STR"). STR is a global leader in benchmarking and analytics for the hospitality industry. We expect that the acquisition of STR and the combination of STR's and CoStar's offerings will allow for the creation of valuable new and improved tools for industry participants. The transaction closed on October 22, 2019. See Note 4 to the accompanying Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for further discussion of this acquisition.
29
Online Marketplaces
Multifamily. Apartments.comTM is part of our network of apartment marketing sites, which also includes ApartmentFinder.comTM, ForRent.com®, ApartmentHomeLiving.comTM, WestsideRentals.com®, AFTER55.com®, CorporateHousing.comTM, ForRentUniversity.com® and Apartamentos.comTM, our apartment-listing site offered exclusively in Spanish. Our apartment marketing network of subscription-based services offers renters a searchable database of apartment listings and provides professional property management companies and landlords with an advertising destination. On February 21, 2018, we completed the acquisition of ForRent, a division of Dominion Enterprises, including the ForRent.com, AFTER55.com, CorporateHousing.com and ForRentUniversity.com apartment marketing sites. During the remainder of 2019, and consistent with the current period, we expect a lower multifamily annual revenue growth rate compared to our results for prior periods due to the fact we have now passed the ForRent acquisition anniversary date, and as a result of the integration of our service offerings and the discontinuation of certain ForRent services which were included in our 2018 results. On November 8, 2018, we acquired Cozy Services, Ltd. ("Cozy"), a leading provider of online rental solutions that provides a broad spectrum of services to both landlords and tenants, including property listings, rent estimates, rental applications, tenant screening, online rent payments and expense tracking. On June 12, 2019, we acquired Off Campus Partners, LLC ("OCP"), a provider of student housing marketplace content and technology to U.S. universities. We continue to work on integrating these recent acquisitions and the services they offer into our Apartments.com network. See Note 4 to the accompanying Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for further discussion of these acquisitions.
Commercial property and land. Our LoopNet subscription-based, online marketplace services enable commercial property owners, landlords and real estate agents working on their behalf to list properties for sale or for lease and to submit detailed information about property listings. Commercial real estate agents, buyers and tenants use LoopNet's online marketplace services to search for available property listings that meet their criteria. On October 12, 2018, we acquired all of the issued share capital of Realla Ltd. ("Realla"), the operator of a commercial property listings and data management platform in the U.K., including a free-to-list search engine for commercial property listings. See Note 4 to the accompanying Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for further discussion of the acquisition of Realla. Our BizBuySell services, which include BizQuest®, provide an online marketplace for businesses for sale. Our Land.com network of sites, which provides online marketplaces for rural lands for sale, includes LandsofAmerica, LandAndFarm and LandWatch®.
As of September 30, 2019 and 2018, our annualized net bookings of subscription-based services on all contracts was approximately $50 million and $40 million, respectively, calculated based on the annualized amount of change in our sales resulting from all new subscription-based contracts or upsales on all existing subscription-based contracts, less write downs and cancellations, for the period reported. We recognize subscription revenues on a straight-line basis over the life of the contract. Net bookings is considered a key indicator of future subscription revenue growth and is also used as a metric of salesforce productivity by management and investors.
For the nine months ended September 30, 2019 and 2018, our contract renewal rate for existing CoStar subscription-based services on annual contracts was approximately 90%, and therefore our cancellation rate for those services for those same periods was approximately 10%. Our contract renewal rate is a quantitative measurement that is typically closely correlated with our revenue results. As a result, management believes that the rate may be a reliable indicator of short-term and long-term performance. Our trailing twelve-month contract renewal rate may decline if, among other reasons, negative economic conditions lead to greater business failures and/or consolidations among our clients, reductions in customer spending, or decreases in our customer base.
30
Development, Investments and Expansion
We are committed to supporting, improving and enhancing our information, news, analytics and online marketplace solutions, including expanding and improving our offerings. We expect to continue our software development efforts to improve existing services, introduce new services, integrate and cross-sell services, and expand and develop supporting technologies for our research, sales and marketing organizations. We recently launched new Apartments.com service offerings in a test market that are directed at typically smaller independent property owners, including background checks, credit checks, online applications, electronic leases and rent payments. We expect to introduce those services in additional locations soon, and we plan to launch the services nationally in 2020. We have introduced signature ads on LoopNet, which are designed to expand a property listing’s exposure by increasing reach, frequency and branding by sorting the listings to the top of the LoopNet results page, increasing the listing's size and content and repeating the ad across our websites.
We have been, and plan to continue, integrating, further developing and cross-selling our services. To generate brand awareness and site traffic for our listing sites, we utilize a multi-channel marketing campaign, including television and radio advertising, online/digital advertising, social media and out-of-home ads and search engine marketing. As we continue to assess the success and effectiveness of our marketing campaign, we will continue to determine the optimal level of marketing investment for our services and may make changes periodically.
Our key priorities currently include:
• | Continuing to develop new, and improve existing, online rental property service offerings for the apartments industry, including through our online leasing platform. We are planning a national launch of our recently released Apartments.com service offerings focused on the digital rental experience that enables renters to apply for leases, run tenant credit and background checks, generate and enter into leases, and make rent payments, all online through a single platform. We plan to aggressively market our multifamily listing services in an effort to provide more value to advertisers and, in turn, to attract advertisers. As such, we plan to increase our investment in Apartments.com marketing in 2020 by approximately $100 million, which may reduce our margins and profitability while we invest in future growth. The increased investment is expected to focus on search engine marketing and enhanced brand awareness. We also plan to continue to invest in our multifamily business by increasing the size of our sales force with a focus on increasing sales to midsize and smaller apartment communities. |
• | Continuing to invest in the LoopNet marketplace by enhancing the content on the site (including high-quality imagery), seeking targeted advertisements, providing premium listing services (such as signature ads) that increase a property listing’s exposure, and adding more content for premium listings to better meet the needs of a broader cross section of the commercial real estate industry. Additionally, we have initiated training and incentive programs for our sales team to increase sales of LoopNet signature ads, with a focus on property owners. |
• | Integrating recent acquisitions, including STR, with CoStar’s business operations. Over time we plan to integrate STR data and services with CoStar Suite to create new products and services for our customers. We plan to drive international expansion, in part, through STR's global operations and to apply STR's benchmarking expertise to other commercial real estate segments served by CoStar. |
• | Continuing to develop and enhance CoStar Suite by making additional investments in analytical capabilities and developing service offerings with new capabilities focused on owners and lenders of commercial real estate. We also plan to invest in integrating the technology and infrastructure from other existing service offerings into the CoStar Suite platform, including CoStar Real Estate Manager, in order to leverage data across our platforms and provide customers with additional functionality. |
We intend to continue to assess the need for additional investments in our business, in addition to the investments discussed above, in order to develop and distribute new services and functionality within our current platform or expand the reach of or improve our current service offerings. Any future product development or expansion of services, combination and coordination of services or elimination of services or corporate expansion, development or restructuring efforts could reduce our profitability and increase our capital expenditures. Any new investments, changes to our service offerings or other unforeseen events could cause us to experience reduced revenues or generate losses and negative cash flow from operations in the future. Any development efforts must comply with our credit facility, which contains restrictive covenants that restrict our operations and use of our cash flow and may prevent us from taking certain actions that we believe could increase our profitability or otherwise enhance our business.
31
Non-GAAP Financial Measures
We prepare and publicly release quarterly unaudited financial statements prepared in accordance with generally accepted accounting principles (“GAAP”). We also disclose and discuss certain non-GAAP financial measures in our public releases, investor conference calls and filings with the Securities and Exchange Commission. The non-GAAP financial measures that we may disclose include net income before interest and other income (expense), loss on debt extinguishment, income taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share. EBITDA is our net income before interest and other income (expense), loss on debt extinguishment, income taxes, depreciation and amortization. We typically disclose EBITDA on a consolidated and an operating segment basis in our earnings releases, investor conference calls and filings with the Securities and Exchange Commission. Adjusted EBITDA is different from EBITDA because we further adjust EBITDA for stock-based compensation expense, acquisition- and integration-related costs, restructuring costs and settlements and impairments incurred outside our ordinary course of business. Non-GAAP net income is determined by adjusting our net income for stock-based compensation expense, acquisition- and integration-related costs, restructuring costs, settlement and impairment costs incurred outside our ordinary 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. We may disclose adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share on a consolidated basis in our earnings releases, investor conference calls and filings with the Securities and Exchange Commission. The non-GAAP financial measures that we use may not be comparable to similarly titled measures reported by other companies. Also, in the future, we may disclose different non-GAAP financial measures in order to help our investors meaningfully evaluate and compare our results of operations to our previously reported results of operations or to those of other companies in our industry.
We view EBITDA, adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share as operating performance measures and as such we believe that the most directly comparable GAAP financial measure to EBITDA, adjusted EBITDA and non-GAAP net income is net income. We believe the most directly comparable GAAP financial measures to non-GAAP net income per diluted share and adjusted EBITDA margin are net income per diluted share and net income divided by revenue, respectively. In calculating EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share, we exclude from net income the financial items that we believe should be separately identified to provide additional analysis of the financial components of the day-to-day operation of our business. We have outlined below the type and scope of these exclusions and the material limitations on the use of these non-GAAP financial measures as a result of these exclusions. EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share are not measurements of financial performance under GAAP and should not be considered as a measure of liquidity, as an alternative to net income or as an indicator of any other measure of performance derived in accordance with GAAP. Investors and potential investors in our securities should not rely on EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share as a substitute for any GAAP financial measure, including net income and net income per diluted share. In addition, we urge investors and potential investors in our securities to carefully review the GAAP financial information included as part of our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q that are filed with the Securities and Exchange Commission, as well as our quarterly earnings releases, and compare the GAAP financial information with our EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share.
EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share may be used by management to internally measure our operating and management performance and may be used by investors as supplemental financial measures to evaluate the performance of our business. We believe that these non-GAAP measures, when viewed with our GAAP results and accompanying reconciliations, provide additional information that is useful to understand the factors and trends affecting our business. We have spent more than 30 years building our database of commercial real estate information and expanding our markets and services partially through acquisitions of complementary businesses. Due to the expansion of our information, analytics and online marketplace services, which has included acquisitions, our net income has included significant charges for amortization of acquired intangible assets, depreciation and other amortization, acquisition- and integration-related costs, restructuring costs, and loss on debt extinguishment. Adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income and non-GAAP net income per diluted share exclude these charges and provide meaningful information about the operating performance of our business, apart from charges for amortization of acquired intangible assets, depreciation and other amortization, acquisition- and integration-related costs, restructuring costs; settlement and impairment costs incurred outside our ordinary course of business. We believe the disclosure of non-GAAP measures can help investors meaningfully evaluate and compare our performance from quarter to quarter and from year to year. We also believe the non-GAAP measures we disclose are measures of our ongoing operating performance because the isolation of non-cash charges, such as amortization and depreciation, and other items, such as interest, income taxes, stock-based compensation expenses, acquisition- and integration-related costs, restructuring costs; loss on debt extinguishment and settlement and impairment costs incurred outside our ordinary course of
32
business, provides additional information about our cost structure, and, over time, helps track our operating progress. In addition, investors, securities analysts and others have regularly relied on EBITDA and may rely on adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income or non-GAAP net income per diluted share to provide a financial measure by which to compare our operating performance against that of other companies in our industry.
Set forth below are descriptions of financial items that have been excluded from net income to calculate EBITDA and the material limitations associated with using this non-GAAP financial measure as compared to net income:
• | Amortization of acquired intangible assets in cost of revenues may be useful for investors to consider because it represents the diminishing value of any acquired trade names and other intangible assets and the use of our acquired technology, which is one of the sources of information for our database of commercial real estate information. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure. |
• | Amortization of acquired intangible assets in operating expenses may be useful for investors to consider because it represents the estimated attrition of our acquired customer base. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure. |
• | Depreciation and other amortization may be useful for investors to consider because they generally represent the wear and tear on our property and equipment used in our operations. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure. |
• | The amount of interest and other income and expense we generate and incur may be useful for investors to consider and may result in current cash inflows and outflows. However, we do not consider the amount of interest and other income and expense to be a representative component of the day-to-day operating performance of our business. |
• | Income tax expense may be useful for investors to consider because it generally represents the taxes which may be payable for the period and the change in deferred income taxes during the period and may reduce the amount of funds otherwise available for use in our business. However, we do not consider the amount of income tax expense to be a representative component of the day-to-day operating performance of our business. |
• | The amount of loss on our debt extinguishment may be useful for investors to consider because it generally represents losses from the early extinguishment of debt. However, we do not consider the amount of the loss on debt extinguishment to be a representative component of the day-to-day operating performance of our business. |
Set forth below are descriptions of additional financial items that have been excluded from EBITDA to calculate adjusted EBITDA and the material limitations associated with using this non-GAAP financial measure as compared to net income:
• | Stock-based compensation expense may be useful for investors to consider because it represents a portion of the compensation of our employees and executives. Determining the fair value of the stock-based instruments involves a high degree of judgment and estimation and the expenses recorded may bear little resemblance to the actual value realized upon the future exercise or termination of the related stock-based awards. Therefore, we believe it is useful to exclude stock-based compensation in order to better understand the long-term performance of our core business. |
• | The amount of acquisition- and integration-related costs incurred may be useful for investors to consider because they generally represent professional service fees and direct expenses related to acquisitions. Because we do not acquire businesses on a predictable cycle, we do not consider the amount of acquisition- and integration-related costs to be a representative component of the day-to-day operating performance of our business. |
• | The amount of settlement and impairment costs incurred outside of our ordinary course of business may be useful for investors to consider because they generally represent gains or losses from the settlement of litigation matters or impairments on acquired intangible assets. We do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating cost structure. |
• | The amount of restructuring costs incurred may be useful for investors to consider because such costs generally represent costs incurred in connection with a change in a contract or a change in the makeup of our properties or personnel. We do not consider the amount of restructuring related costs to be a representative component of the day-to-day operating performance of our business. |
33
The financial items that have been excluded from our net income to calculate non-GAAP net income and non-GAAP net income per diluted share are amortization of acquired intangible assets and other related costs, stock-based compensation, acquisition- and integration-related costs, restructuring and related costs and settlement and impairment costs incurred outside our ordinary course of business. These items are discussed above with respect to the calculation of adjusted EBITDA together with the material limitations associated with using this non-GAAP financial measure as compared to net income. In addition to these exclusions from net income, we subtract an assumed provision for income taxes to calculate non-GAAP net income. In 2019 and 2018, we assumed a 25% tax rate which approximated our historical long-term statutory corporate tax rate, excluding the impact of discrete items.
Adjusted EBITDA margin represents adjusted EBITDA divided by revenues for the period.
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.
Management compensates for the above-described limitations of using non-GAAP measures by using a non-GAAP measure only to supplement our GAAP results and to provide additional information that is useful to understand the factors and trends affecting our business.
The following table shows our net income reconciled to our EBITDA and our net cash flows from operating, investing and financing activities for the indicated periods (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 78,619 | $ | 58,759 | $ | 227,036 | $ | 154,825 | |||||||
Amortization of acquired intangible assets in cost of revenues | 4,957 | 5,310 | 15,503 | 15,242 | |||||||||||
Amortization of acquired intangible assets in operating expenses | 7,586 | 8,329 | 22,443 | 22,948 | |||||||||||
Depreciation and other amortization | 6,279 | 6,794 | 19,289 | 19,810 | |||||||||||
Interest and other income | (5,358 | ) | (3,035 | ) | (16,216 | ) | (8,674 | ) | |||||||
Interest and other expense | 704 | 717 | 2,133 | 2,135 | |||||||||||
Income tax expense | 20,304 | 14,247 | 49,608 | 19,621 | |||||||||||
EBITDA | $ | 113,091 | $ | 91,121 | $ | 319,796 | $ | 225,907 | |||||||
Net cash flows provided by (used in) | |||||||||||||||
Operating activities | $ | 116,451 | $ | 101,367 | $ | 350,017 | $ | 220,684 | |||||||
Investing activities | (29,775 | ) | (5,950 | ) | (57,883 | ) | (361,875 | ) | |||||||
Financing activities | 5,460 | 10,282 | (2,193 | ) | 2,102 |
34
Comparison of Three Months Ended September 30, 2019 and Three Months Ended September 30, 2018
The following table provides a comparison of our selected consolidated results of operations for the three months ended September 30, 2019 and 2018 (in thousands):
Three Months Ended September 30, | ||||||||||||||
2019 | 2018 | Increase (Decrease) ($) | Increase (Decrease) (%) | |||||||||||
Revenues: | ||||||||||||||
CoStar Suite | $ | 156,013 | $ | 139,084 | $ | 16,929 | 12 | % | ||||||
Information services | 19,471 | 17,535 | 1,936 | 11 | ||||||||||
Multifamily | 125,707 | 104,778 | 20,929 | 20 | ||||||||||
Commercial property and land | 51,617 | 44,128 | 7,489 | 17 | ||||||||||
Total revenues | 352,808 | 305,525 | 47,283 | 15 | ||||||||||
Cost of revenues | 71,172 | 72,072 | (900 | ) | (1 | ) | ||||||||
Gross profit | 281,636 | 233,453 | 48,183 | 21 | ||||||||||
Operating expenses: | ||||||||||||||
Selling and marketing (excluding customer base amortization) | 101,582 | 89,251 | 12,331 | 14 | ||||||||||
Software development | 32,639 | 26,173 | 6,466 | 25 | ||||||||||
General and administrative | 45,530 | 39,012 | 6,518 | 17 | ||||||||||
Customer base amortization | 7,616 | 8,329 | (713 | ) | (9 | ) | ||||||||
Total operating expenses | 187,367 | 162,765 | 24,602 | 15 | ||||||||||
Income from operations | 94,269 | 70,688 | 23,581 | 33 | ||||||||||
Interest and other income | 5,358 | 3,035 | 2,323 | 77 | ||||||||||
Interest and other expense | (704 | ) | (717 | ) | (13 | ) | (2 | ) | ||||||
Income before income taxes | 98,923 | 73,006 | 25,917 | 35 | ||||||||||
Income tax expense | 20,304 | 14,247 | 6,057 | 43 | ||||||||||
Net income | $ | 78,619 | $ | 58,759 | $ | 19,860 | 34 | |||||||
Revenues. Revenues increased to $353 million for the three months ended September 30, 2019, from $306 million for the three months ended September 30, 2018. The $47 million increase was primarily attributable to a $21 million, or 20%, increase in multifamily revenue. The multifamily increase was due to upgrades of existing customer packages to higher priced ads, higher volume as a result of recent investments in marketing, as well as, growth from the acquisition of Cozy. CoStar Suite revenues increased $17 million, or 12%, due to continued organic growth from increased pricing. Commercial property and land revenue increased $7 million, or 17%, primarily due to growth in our LoopNet online marketplace services of $6 million as a result of increased sales of higher priced listings, as well as, growth in our land and business for sale services of $1 million. Information services revenue increased $2 million, or 11%, primarily due to increased revenue from our CoStar Real Estate Manager offering.
Gross Profit. Gross profit increased to $282 million for the three months ended September 30, 2019, from $233 million for the three months ended September 30, 2018. The gross profit percentage was 80% for the three months ended September 30, 2019 compared to 76% for the three months ended September 30, 2018. The increase in gross profit was due to an increase in revenue and slight decrease in cost of revenues. The decrease in cost of revenues was primarily due to higher restructuring costs incurred during the prior year of $4 million, partially offset by additional salaries of $3 million during the current year.
Selling and Marketing Expenses. Selling and marketing expenses increased to $102 million for the three months ended September 30, 2019, from $89 million for the three months ended September 30, 2018. The $12 million increase was primarily attributable to an increase of $6 million in personnel costs and an increase in marketing costs of $4 million, primarily due to increased investment in search engine marketing.
35
Software Development Expenses. Software development expenses increased to $33 million for the three months ended September 30, 2019, from $26 million for the three months ended September 30, 2018, and remained consistent as a percentage of revenues at 9% for the three months ended September 30, 2019 and September 30, 2018. The increase in the amount of software development expense was primarily due to a $6 million increase in personnel costs as a result of increased headcount.
General and Administrative Expenses. General and administrative expenses increased to $46 million for the three months ended September 30, 2019, from $39 million for the three months ended September 30, 2018, and remained consistent as a percentage of revenues at 13% for the three months ended September 30, 2019 and September 30, 2018. The increase in general and administrative expenses was due to an increase in personnel costs of $3 million and increases of $1 million in each of software and equipment, occupancy costs and bad debt expense.
Customer Base Amortization Expense. Customer base amortization expense remained consistent for the three months ended September 30, 2019 and September 30, 2018, and decreased as a percentage of revenues to 2% for the three months ended September 30, 2019 from 3% for the three months ended September 30, 2018.
Interest and Other Income. Interest and other income increased to $5 million for the three months ended September 30, 2019, from $3 million for the three months ended September 30, 2018. The increase was primarily due to higher rates of return, as well as, higher average cash and cash equivalent balances during the three months ended September 30, 2019 compared to the three months ended September 30, 2018.
Interest and Other Expense. Interest and other expense remained consistent for the three months ended September 30, 2019 and September 30, 2018, and primarily consists of commitment fees and amortization of debt issuance costs.
Income Tax Expense. Income tax expense increased to $20 million for the three months ended September 30, 2019, from $14 million for the three months ended September 30, 2018. The increase was primarily due to higher income before income taxes for the three months ended September 30, 2019.
Comparison of Business Segment Results for Three Months Ended September 30, 2019 and Three Months Ended September 30, 2018
We manage our business geographically in two operating segments, with our primary areas of measurement and decision-making being North America, which includes the U.S. and Canada, and International, which includes the U.K., Spain, Germany and France. Management relies on an internal management reporting process that provides revenues and operating segment EBITDA, which is our net income before interest and other income (expense), loss on debt extinguishment, income taxes, depreciation and amortization. Management believes that operating segment EBITDA is an appropriate measure for evaluating the operational performance of our operating segments. EBITDA is used by management to internally measure our operating and management performance and to evaluate the performance of our business. However, this measure should be considered in addition to, not as a substitute for or superior to, income from operations or other measures of financial performance prepared in accordance with GAAP.
Segment Revenues. North America revenues increased to $344 million for the three months ended September 30, 2019, from $297 million for the three months ended September 30, 2018. The increase in North America revenues was primarily due to increased multifamily and CoStar Suite revenues. International revenues remained consistent at $9 million for the three months ended September 30, 2019 and 2018, respectively.
Segment EBITDA. North America EBITDA increased to $116 million for the three months ended September 30, 2019, from $94 million for the three months ended September 30, 2018. The increase in North America EBITDA was primarily due to an increase in revenues, partially offset by an increase in personnel and marketing costs. International EBITDA for the three months ended September 30, 2019 was a loss of $3 million and was consistent with the three months ended September 30, 2018.
36
Comparison of Nine Months Ended September 30, 2019 and Nine Months Ended September 30, 2018
The following table provides a comparison of our selected consolidated results of operations for the nine months ended September 30, 2019 and 2018 (in thousands):
Nine Months Ended September 30, | ||||||||||||||
2019 | 2018 | Increase (Decrease) ($) | Increase (Decrease) (%) | |||||||||||
Revenues: | ||||||||||||||
CoStar Suite | $ | 456,539 | $ | 403,257 | $ | 53,282 | 13 | % | ||||||
Information services | 59,098 | 48,425 | 10,673 | 22 | ||||||||||
Multifamily | 360,463 | 297,254 | 63,209 | 21 | ||||||||||
Commercial property and land | 148,893 | 127,325 | 21,568 | 17 | ||||||||||
Total revenues | 1,024,993 | 876,261 | 148,732 | 17 | ||||||||||
Cost of revenues | 214,243 | 201,685 | 12,558 | 6 | ||||||||||
Gross profit | 810,750 | 674,576 | 136,174 | 20 | ||||||||||
Operating expenses: | ||||||||||||||
Selling and marketing (excluding customer base amortization) | 308,751 | 290,706 | 18,045 | 6 | ||||||||||
Software development | 89,022 | 75,357 | 13,665 | 18 | ||||||||||
General and administrative | 127,943 | 117,658 | 10,285 | 9 | ||||||||||
Customer base amortization | 22,473 | 22,948 | (475 | ) | (2 | ) | ||||||||
Total operating expenses | 548,189 | 506,669 | 41,520 | 8 | ||||||||||
Income from operations | 262,561 | 167,907 | 94,654 | 56 | ||||||||||
Interest and other income | 16,216 | 8,674 | 7,542 | 87 | ||||||||||
Interest and other expense | (2,133 | ) | (2,135 | ) | (2 | ) | — | |||||||
Income before income taxes | 276,644 | 174,446 | 102,198 | 59 | ||||||||||
Income tax expense | 49,608 | 19,621 | 29,987 | NM | ||||||||||
Net income | $ | 227,036 | $ | 154,825 | $ | 72,211 | 47 | |||||||
__________________________ | ||||||||||||||
NM - Not meaningful |
Revenues. Revenues increased to $1 billion for the nine months ended September 30, 2019, from $876 million for the nine months ended September 30, 2018. The $149 million increase was primarily attributable to a 21% increase in multifamily revenues of approximately $63 million. The multifamily increase was driven by continued organic growth from upgrades of existing customer packages to higher priced ads, higher volume as a result of recent investments in marketing, as well as, growth from the acquisition of Cozy. CoStar Suite revenue increased $53 million, or 13%, due to continued organic growth from increased pricing and cross-selling of our services. Commercial property and land revenue increased approximately $22 million, or 17%, primarily due to growth in our LoopNet online marketplace services of $16 million, as well as, growth in our land and business for sale services of $5 million. Information Services revenue increased $11 million, or 22%, primarily due to increased revenue of $13 million from our CoStar Real Estate Manager offering.
Gross Profit. Gross profit increased to $811 million for the nine months ended September 30, 2019, from $675 million for the nine months ended September 30, 2018. The gross profit percentage was 79% for the nine months ended September 30, 2019 compared to 77% for the nine months ended September 30, 2018 as revenues increased at a higher rate than cost of revenues. The increase in cost of revenues was primarily due to additional personnel costs of $7 million, data and content costs related to Cozy of $3 million, as well as, merchant fees and research equipment of $2 million each. The increase was partially offset by research personnel restructuring costs incurred during the prior year of $3 million.
Selling and Marketing Expenses. Selling and marketing expenses increased to $309 million for the nine months ended September 30, 2019, from $291 million for the nine months ended September 30, 2018. The increase was primarily attributable
37
to $24 million in marketing spend, including $11 million in search engine marketing, $5 million in events and $8 million in other forms of marketing. The increase was partially offset by a $6 million decrease in personnel costs, primarily due to higher severance and retention costs incurred in 2018 related to the acquisition of ForRent.
Software Development Expenses. Software development expenses increased to $89 million for the nine months ended September 30, 2019, from $75 million for the nine months ended September 30, 2018, and remained consistent as a percentage of revenues at 9% for the nine months ended September 30, 2019 and September 30, 2018. The increase in the amount of software development expense was primarily due to a $12 million increase in personnel costs as a result of increased headcount.
General and Administrative Expenses. General and administrative expenses increased to $128 million for the nine months ended September 30, 2019, from $118 million for the nine months ended September 30, 2018, and decreased as a percentage of revenues at 12% for the nine months ended September 30, 2019 from 13% for the nine months ended September 30, 2018. The increase in general and administrative expenses was primarily due to increases in personnel costs of $5 million, bad debt expense of $3 million, additional software and equipment of $3 million and depreciation expense of $2 million, partially offset by a $5 million decrease in professional services.
Customer Base Amortization Expense. Customer base amortization expense remained consistent for the nine months ended September 30, 2019 and nine months ended September 30, 2018, and decreased as a percentage of revenues to 2% from 3% for the nine months ended September 30, 2019 and 2018, respectively.
Interest and Other Income. Interest and other income increased to $16 million for the nine months ended September 30, 2019, from $9 million for the nine months ended September 30, 2018. The increase was primarily due to higher rates of return, as well as, higher average cash and cash equivalent balances during the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018.
Interest and Other Expense. Interest and other expense remained consistent for the nine months ended September 30, 2019 and the nine months ended September 30, 2018, and primarily consists of commitment fees and amortization of debt issuance costs.
Income Tax Expense. Income tax expense increased to $50 million for the nine months ended September 30, 2019, from $20 million for the nine months ended September 30, 2018. The increase was primarily due to higher income before income taxes for the nine months ended September 30, 2019, as well as, discrete items for state research and development tax credits recognized for the nine months ended September 30, 2018.
Comparison of Business Segment Results for Nine Months Ended September 30, 2019 and Nine Months Ended September 30, 2018
We manage our business geographically in two operating segments, with our primary areas of measurement and decision-making being North America, which includes the U.S. and Canada, and International, which includes the U.K., Spain, Germany and France. Management relies on an internal management reporting process that provides revenues and operating segment EBITDA, which is our net income before interest and other income (expense), loss on debt extinguishment, income taxes, depreciation and amortization. Management believes that operating segment EBITDA is an appropriate measure for evaluating the operational performance of our operating segments. EBITDA is used by management to internally measure our operating and management performance and to evaluate the performance of our business. However, this measure should be considered in addition to, not as a substitute for or superior to, income from operations or other measures of financial performance prepared in accordance with GAAP.
Segment Revenues. North America revenues increased to $998 million for the nine months ended September 30, 2019, from $850 million for the nine months ended September 30, 2018. The increase in North America revenues was primarily due to increased CoStar Suite and multifamily revenues. International revenues increased to $27 million for the nine months ended September 30, 2019 as compared to $26 million for the nine months ended September 30, 2018.
Segment EBITDA. North America EBITDA increased to $327 million for the nine months ended September 30, 2019 from $230 million for the nine months ended September 30, 2018. The increase in North America EBITDA was primarily due to an increase in revenues, partially offset by increased marketing and personnel costs. International EBITDA decreased to a loss of $7 million for the nine months ended September 30, 2019 compared to a loss of $4 million for the nine months ended September 30, 2018. The decrease in International EBITDA was primarily due to higher marketing and occupancy costs.
38
Liquidity and Capital Resources
Our principal sources of liquidity are cash and cash equivalents, cash from operations and the availability of funds from our revolving credit facility. Total cash and cash equivalents increased to approximately $1.4 billion as of September 30, 2019, compared to cash and cash equivalents of approximately $1.1 billion as of December 31, 2018. The increase in cash and cash equivalents for the nine months ended September 30, 2019 was primarily due to net cash generated from operations of $350 million and proceeds from the exercise of employee stock options of approximately $23 million, partially offset by cash paid for purchases of property and equipment of $44 million, repurchases of restricted stock to satisfy employee tax withholding obligations upon vesting of restricted stock awards valued at approximately $25 million and cash paid, net of cash acquired in connection with the acquisition of OCP of $14 million.
Net cash provided by operating activities for the nine months ended September 30, 2019 was approximately $350 million compared to approximately $221 million for the nine months ended September 30, 2018. The $129 million increase was mainly due to an increase in net income of $72 million, the timing of collections for accounts receivable, as well as, an increase in deferred revenue.
Net cash used in investing activities for the nine months ended September 30, 2019 was approximately $58 million compared to approximately $362 million for the nine months ended September 30, 2018. The $304 million decrease in cash used in investing activities was primarily due to approximately $340 million cash paid to acquire ForRent during the nine months ended September 30, 2018, partially offset by $14 million net cash paid to acquire OCP during the nine months ended September 30, 2019. During the nine months ended September 30, 2019, there was also an increase in capital expenditures of approximately $44 million compared to approximately $22 million in the nine months ended September 30, 2018. The increase in capital expenditures during the nine months ended September 30, 2019 was partially driven by the purchase of a corporate aircraft, which will principally be used for business travel by our executives.
Net cash used in financing activities for the nine months ended September 30, 2019 was approximately $2 million for the nine months ended September 30, 2019, compared to approximately $2 million provided by financing activities for the nine months ended September 30, 2018. The change is primarily due to higher repurchases of restricted stock to satisfy employee tax withholding obligations upon vesting of restricted stock awards of $1 million, as well as a decrease in proceeds from the exercise of employee stock options of $3 million, during the nine months ended September 30, 2019.
Our future capital requirements will depend on many factors, including, among others, our operating results, expansion and integration efforts, and our level of acquisition activity or other strategic transactions. To date, we have grown in part by acquiring other companies, and we expect to continue to make acquisitions. On September 30, 2019, the Company entered into a securities purchase agreement to acquire all of the issued and outstanding equity interests of STR, Inc. and STR Global, Ltd. (together with STR, Inc. "STR"), for $450 million in cash, subject to certain adjustments per the definitive agreements. The transaction closed on October 22, 2019 and was funded using cash on hand. Based on current plans, we believe that our available cash combined with positive cash flow provided by operating activities should be sufficient to fund our operations for at least the next twelve months.
Critical Accounting Policies
The preparation of financial statements and related disclosures in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the period reported. The following accounting policies involve a “critical accounting estimate” because they are particularly dependent on estimates and assumptions made by management about matters that are highly uncertain at the time the accounting estimates are made. In addition, while we have used our best estimates based on facts and circumstances available to us at the time, different acceptable assumptions would yield different results. Changes in the accounting estimates are reasonably likely to occur from period to period, which may have a material impact on the presentation of our financial condition and results of operations. We review these estimates and assumptions periodically and reflect the effects of revisions in the period that they are determined to be necessary. We consider policies relating to the following matters to be critical accounting policies:
• | Long-lived assets, intangible assets and goodwill |
• | Revenue recognition |
• | Income taxes |
• | Business combinations |
39
For an in depth discussion of each of our significant accounting policies, including our critical accounting policies and further information regarding estimates and assumptions involved in their application, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and Note 2 to the accompanying Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q.
Recent Accounting Pronouncements
See Note 2 to the accompanying Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for information on recent accounting pronouncements, including the expected dates of adoption.
Cautionary Statement Concerning Forward-Looking Statements
We have made forward-looking statements in this Report and make forward-looking statements in our press releases, conference calls, Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings with the Securities and Exchange Commission that are subject to risks and uncertainties. Forward-looking statements include information that is not purely historic fact and include, without limitation, statements concerning our financial outlook for 2019 and beyond, our possible or assumed future results of operations generally, and other statements and information regarding assumptions about our revenues, revenue growth rates, gross margin percentage, net income, net income per share, fully diluted net income per share, EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, non-GAAP net income per share, weighted-average outstanding shares, taxable income (loss), cash flow from operating activities, available cash, operating costs, amortization expense, intangible asset recovery, capital and other expenditures, legal proceedings and claims, legal costs, effective tax rate, equity compensation charges, future taxable income, the anticipated benefits of completed or proposed acquisitions, the anticipated benefits of cross-selling efforts, product development and release, planned service enhancements, sales and marketing campaigns, product integrations, elimination and de-emphasizing of services, contract renewal rates, expectations regarding our compliance with financial and restrictive covenants in the 2017 Credit Agreement, financing plans, geographic expansion, capital structure, contractual obligations, our database, database growth, services and facilities, employee relations, future economic performance, our ability to liquidate or realize our long-term investments, management’s plans, goals and objectives for future operations, and growth and markets for our stock. Sections of this Report which contain forward-looking statements include the Financial Statements and related Notes, “Management's Discussion and Analysis of Financial Condition and Results of Operations,” “Quantitative and Qualitative Disclosures About Market Risk,” “Controls and Procedures,” “Legal Proceedings” and “Risk Factors.”
Our forward-looking statements are also identified by 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. You should understand that these forward-looking statements are estimates reflecting our judgment, beliefs and expectations, not guarantees of future performance. They are subject to a number of assumptions, risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements. The following important factors, in addition to those discussed or referred to under the heading “Risk Factors,” and other unforeseen events or circumstances, could affect our future results and could cause those results or other outcomes to differ materially from those expressed or implied in our forward-looking statements: commercial real estate market conditions; general economic conditions, both domestic and international; our ability to identify and acquire additional acquisition candidates; our ability to realize the expected benefits, cost savings or other synergies from acquisitions, including STR, ForRent, Realla, Cozy and OCP, on a timely basis or at all; our ability to combine acquired businesses, successfully or in a timely and cost-efficient manner including our ability to integrate STR with CoStar and our ability to integrate Realla with our CoStar U.K. operations; business disruption relating to integration of acquired businesses or other business initiatives; the business of CoStar and STR may not be combined successfully or in a timely and cost-efficient manner; business disruption relating to acquisitions may be greater than expected; our ability to transition acquired service platforms to our model in a timely manner or at all; changes and developments in business plans and operations; theft of any personally identifiable information we, or the businesses that we acquire, maintain, store or process; any actual or perceived failure to comply with privacy or data protection laws, regulations or standards; any disruption of our systems, including due to any cyberattack or other similar event; the amount of investment for sales and marketing and our ability to realize a return on investments in sales and marketing; our ability to effectively and strategically combine, eliminate or de-emphasize service offerings; reductions in revenues as a result of service changes; the time and resources required to develop upgraded or new services and to expand service offerings; changes or consolidations within the commercial real estate industry; customer retention; our ability to attract new clients and to sell additional services to existing clients; our ability to integrate our North America and International service offerings; our ability to successfully introduce and cross-sell new products or upgraded services in U.S. and foreign markets; our ability to attract consumers to our online marketplaces; our ability to increase traffic on our network of sites; the success of our marketing campaigns in generating brand awareness and site traffic; our ability to protect and defend our intellectual property including unauthorized or unlicensed use of our services; competition; foreign currency fluctuations; global credit market conditions affecting investments; uncertainty from the expected discontinuance of LIBOR and transition to any other interest rate benchmark;
40
our ability to continue to expand successfully, timely and in a cost-efficient manner, including internationally; our ability to effectively penetrate and gain acceptance in new sectors and geographies; our ability to control costs; our ability to continue to develop and maintain our research operations headquarters in Richmond, Virginia, including as a technology innovation hub; litigation or government investigations in which we become involved; changes in accounting policies or practices; release of new and upgraded services or entry into new markets by us or our competitors; data quality; expansion, growth, development or reorganization of our sales force; employee retention, including employees of acquired businesses; technical problems with our services; managerial execution; changes in relationships with real estate brokers, property managers and other strategic partners; legal and regulatory issues; and successful adoption of and training on our services.
Accordingly, you should not place undue reliance on forward-looking statements, which speak only as of, and are based on information available to us on, the date of this Report. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to update any such statements or release publicly any revisions to these forward-looking statements to reflect new information or events or circumstances after the date of this Report or to reflect the occurrence of unanticipated events.
41
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
We provide information, analytics and online marketplace services to the commercial real estate and related business community in the U.S., the U.K., and parts of Canada, Spain, Germany and France. Our functional currency for our operations in the U.K., Canada, Spain, Germany, and France is the local currency. As such, fluctuations in the British Pound, Canadian dollar and Euro may have an impact on our business, results of operations and financial position. For the three and nine months ended September 30, 2019, revenues denominated in foreign currencies was approximately 4% of total revenue. For the three and nine months ended September 30, 2019, our revenues would have decreased by approximately $1 million and $4 million, respectively, if the U.S. dollar exchange rate used strengthened by 10%. For the three and nine months ended September 30, 2019, our revenues would have increased by approximately $1 million and $4 million, respectively, if the U.S. dollar exchange rate used weakened by 10%. In addition, we have assets and liabilities denominated in foreign currencies. We currently do not use financial instruments to hedge our exposure to exchange rate fluctuations with respect to our foreign subsidiaries. We may seek to enter into hedging transactions in the future to reduce our exposure to exchange rate fluctuations, but we may be unable to enter into hedging transactions successfully, on acceptable terms or at all. As of September 30, 2019, accumulated other comprehensive loss included a loss from foreign currency translation adjustments of approximately $14 million.
We do not have material exposure to market risks associated with changes in interest rates related to cash equivalent securities held as of September 30, 2019. As of September 30, 2019, we had $1.4 billion of cash and cash equivalents. If there is an increase or decrease in interest rates, there will be a corresponding increase or decrease in the amount of interest earned on our cash and cash equivalents.
Included within our short-term and long-term investments are investments in mostly AAA-rated student loan auction rate securities ("ARS"). These securities are primarily securities supported by guarantees from the FFELP of the U.S. Department of Education. As of September 30, 2019, our investments in ARS, with a cost basis of $11 million, failed to settle at auction. As a result, we may not be able to sell these investments at par value until a future auction on these investments is successful. In the event we need to immediately liquidate these investments, we may have to locate a buyer outside the auction process, who may be unwilling to purchase the investments at par, resulting in a loss. If the issuers are unable to successfully close future auctions and/or their credit ratings deteriorate, we may be required to adjust the carrying value of these investments as a temporary impairment and recognize a greater unrealized loss in accumulated other comprehensive loss or as an other-than-temporary impairment charge to earnings. Based on our ability to access our cash and cash equivalents, and our expected operating cash flows, we do not anticipate having to sell these securities below par value in order to operate our business in the foreseeable future. See Notes 5 and 6 to the accompanying Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for further discussion.
We had approximately $1.9 billion of goodwill and intangible assets as of September 30, 2019. As of September 30, 2019, we believe our intangible assets will be recoverable, however, changes in the economy, the business in which we operate and our own relative performance could change the assumptions used to evaluate intangible asset recoverability. In the event that we determine that an asset has been impaired, we would recognize an impairment charge equal to the amount by which the carrying amount of the assets exceeds the fair value of the asset. We continue to monitor these assumptions and their effect on the estimated recoverability of our intangible assets.
42
Item 4. | Controls and Procedures |
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
As of September 30, 2019, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and were operating at a reasonable assurance level.
During 2019, we continue to implement a new financial system that is designed to improve the efficiency and effectiveness of our operational and financial accounting processes. This implementation is expected to continue beyond 2019. Consistent with any process change that we implement, the design of the internal controls has and will continue to be evaluated for effectiveness as part of our overall assessment of the effectiveness of our disclosure controls and procedures. We expect that the implementation of this system will improve our internal controls over financial reporting.
Other than the implementation of the new financial system noted above, there have been no changes in our internal control over financial reporting during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
43
PART II — OTHER INFORMATION
Item 1. | Legal Proceedings |
Currently, and from time to time, we are involved in litigation incidental to the conduct of our business. We are not currently a party to any lawsuit or proceeding that, in the opinion of our management based on consultations with legal counsel, is likely to have a material adverse effect on our financial position or results of operations. See Note 12 of the Notes to the Condensed Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for further discussion.
Item 1A. | Risk Factors |
In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the factors discussed in Part I, “Item 1A Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2018 (the “2018 Form 10-K”), which could materially affect our business, financial condition or future results. The risks described in our 2018 Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or results of operations. There have been no material changes to the Risk Factors as previously disclosed in Part I, “Item 1A Risk Factors” in our 2018 Form 10-K.
44
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
The following table is a summary of our repurchases of common stock during each of the three months in the quarter ended September 30, 2019:
ISSUER PURCHASES OF EQUITY SECURITIES
Month, 2019 | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs | |||||||||
July 1 through July 31 | 243 | $ | 583.28 | — | — | ||||||||
August 1 through August 31 | — | — | — | — | |||||||||
September 1 through September 30 | 1,094 | 591.78 | — | — | |||||||||
Total | 1,337 | (1) | $ | 602.76 | — | — |
(1) The number of shares purchased consists of shares of common stock tendered by employees to the Company to satisfy the employees' minimum tax withholding obligations arising as a result of vesting of restricted stock grants under the Company's 2007 Stock Incentive Plan, as amended, and the Company’s 2016 Stock Incentive Plan, as amended, for which shares were purchased by the Company based on their fair market value on the trading day preceding the vesting date. None of these share purchases were part of a publicly announced program to purchase common stock of the Company.
Item 3. | Defaults Upon Senior Securities |
None.
Item 4. | Mine Safety Disclosures |
Not applicable.
Item 5. | Other Information |
None.
45
Item 6. | Exhibits |
Exhibit No. | Description | |
Third Amended and Restated Certificate of Incorporation (Incorporated by reference to Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed with the Commission on June 6, 2013). | ||
Third Amended and Restated By-Laws (Incorporated by reference to Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed with the Commission on September 24, 2013). | ||
Securities Purchase Agreement, dated as of September 30, 2019, among CoStar Group, Inc., CoStar Realty Information, Inc., CoStar Portfolio Strategy, LLC, STR, Inc., STR Global, Ltd., the seller parties thereto, and Randell Smith, in his capacity as Sellers’ Representative (Incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the Commission on October 2, 2019). | ||
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith). | ||
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith). | ||
Certification of Principal Executive Officer pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith). | ||
Certification of Principal Financial Officer pursuant to 18 U.S.C. Sec. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith). | ||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |
101.SCH | XBRL Taxonomy Extension Schema Document. | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. | |
104 | The cover page from the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, formatted in Inline XBRL (included as Exhibit 101). |
46
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
COSTAR GROUP, INC. | ||||
Date: | October 23, 2019 | By: | /s/ Scott T. Wheeler | |
Scott T. Wheeler Chief Financial Officer (Principal Financial and Accounting Officer and Duly Authorized Officer) |
47