filings.toolsItem 1. Financial Statements
123K characters. Original on sec.gov · Markdown
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, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Revenues | $ | 556,921 | $ | 499,319 | $ | 1,609,054 | $ | 1,437,349 | |||||||||||||||||||||||||||
| Cost of revenues | 108,364 | 92,597 | 304,814 | 270,911 | |||||||||||||||||||||||||||||||
| Gross profit | 448,557 | 406,722 | 1,304,240 | 1,166,438 | |||||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Selling and marketing (excluding customer base amortization) | 185,395 | 180,055 | 510,736 | 483,354 | |||||||||||||||||||||||||||||||
| Software development | 56,912 | 53,143 | 162,520 | 148,500 | |||||||||||||||||||||||||||||||
| General and administrative | 91,270 | 64,671 | 246,576 | 186,747 | |||||||||||||||||||||||||||||||
| Customer base amortization | 29,651 | 19,121 | 60,621 | 55,885 | |||||||||||||||||||||||||||||||
| 363,228 | 316,990 | 980,453 | 874,486 | ||||||||||||||||||||||||||||||||
| Income from operations | 85,329 | 89,732 | 323,787 | 291,952 | |||||||||||||||||||||||||||||||
| Interest income (expense), net | 10,656 | (7,943) | (461) | (23,698) | |||||||||||||||||||||||||||||||
| Other income, net | 1,389 | 1,546 | 3,596 | 2,343 | |||||||||||||||||||||||||||||||
| Income before income taxes | 97,374 | 83,335 | 326,922 | 270,597 | |||||||||||||||||||||||||||||||
| Income tax expense | 25,084 | 19,031 | 81,841 | 70,933 | |||||||||||||||||||||||||||||||
| Net income | $ | 72,290 | $ | 64,304 | $ | 245,081 | $ | 199,664 | |||||||||||||||||||||||||||
| Net income per share - basic | $ | 0.18 | $ | 0.16 | $ | 0.62 | $ | 0.51 | |||||||||||||||||||||||||||
| Net income per share - diluted | $ | 0.18 | $ | 0.16 | $ | 0.62 | $ | 0.51 | |||||||||||||||||||||||||||
| Weighted-average outstanding shares - basic | 394,712 | 392,419 | 393,650 | 392,101 | |||||||||||||||||||||||||||||||
| Weighted-average outstanding shares - diluted | 396,209 | 394,295 | 394,973 | 394,036 | |||||||||||||||||||||||||||||||
See accompanying notes.
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSI****VE INCOME
(in thousands)
(unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Net income | $ | 72,290 | $ | 64,304 | $ | 245,081 | $ | 199,664 | |||||||||||||||||||||||||||
| Other comprehensive loss, net of tax | |||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | (16,671) | (6,229) | (40,869) | (4,380) | |||||||||||||||||||||||||||||||
| Total other comprehensive loss | (16,671) | (6,229) | (40,869) | (4,380) | |||||||||||||||||||||||||||||||
| Total comprehensive income | $ | 55,619 | $ | 58,075 | $ | 204,212 | $ | 195,284 | |||||||||||||||||||||||||||
See accompanying notes.
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
| September 30, 2022 | December 31, 2021 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash, cash equivalents and restricted cash | $ | 4,774,465 | $ | 3,827,126 | |||||||
| Accounts receivable | 157,104 | 138,191 | |||||||||
| Less: Allowance for credit losses | (9,334) | (13,374) | |||||||||
| Accounts receivable, net | 147,770 | 124,817 | |||||||||
| Income tax receivable | 9,278 | — | |||||||||
| Prepaid expenses and other current assets | 75,074 | 36,182 | |||||||||
| Total current assets | 5,006,587 | 3,988,125 | |||||||||
| Deferred income taxes, net | 5,032 | 5,034 | |||||||||
| Property and equipment, net | 306,319 | 271,431 | |||||||||
| Lease right-of-use assets | 94,262 | 100,680 | |||||||||
| Goodwill | 2,301,739 | 2,321,015 | |||||||||
| Intangible assets, net | 343,232 | 435,662 | |||||||||
| Deferred commission costs, net | 129,815 | 101,879 | |||||||||
| Deposits and other assets | 16,872 | 21,762 | |||||||||
| Income tax receivable | 2,005 | 11,283 | |||||||||
| Total assets | $ | 8,205,863 | $ | 7,256,871 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 31,435 | $ | 22,244 | |||||||
| Accrued wages and commissions | 83,041 | 81,794 | |||||||||
| Accrued expenses | 77,275 | 81,676 | |||||||||
| Income taxes payable | 39 | 31,236 | |||||||||
| Lease liabilities | 34,063 | 26,268 | |||||||||
| Deferred revenue | 100,053 | 95,471 | |||||||||
| Total current liabilities | 325,906 | 338,689 | |||||||||
| Long-term debt, net | 988,890 | 987,944 | |||||||||
| Deferred income taxes, net | 80,611 | 98,656 | |||||||||
| Income taxes payable | 14,603 | 12,496 | |||||||||
| Lease and other long-term liabilities | 88,941 | 107,414 | |||||||||
| Total liabilities | 1,498,951 | 1,545,199 | |||||||||
| Total stockholders' equity | 6,706,912 | 5,711,672 | |||||||||
| Total liabilities and stockholders' equity | $ | 8,205,863 | $ | 7,256,871 |
See accompanying notes.
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, 2021 | 394,936 | $ | 3,946 | $ | 4,253,318 | $ | (5,758) | $ | 1,460,166 | $ | 5,711,672 | ||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 89,318 | 89,318 | |||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — | (6,356) | — | (6,356) | |||||||||||||||||||||||||||||||||||
| Restricted stock grants | 1,277 | 13 | (13) | — | — | — | |||||||||||||||||||||||||||||||||||
| Restricted stock grants surrendered | (403) | (4) | (19,455) | — | — | (19,459) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | 18,005 | — | — | 18,005 | |||||||||||||||||||||||||||||||||||
| Employee stock purchase plan | 64 | 1 | 4,117 | — | — | 4,118 | |||||||||||||||||||||||||||||||||||
| Balance at March 31, 2022 | 395,874 | $ | 3,956 | $ | 4,255,972 | $ | (12,114) | $ | 1,549,484 | $ | 5,797,298 | ||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 83,473 | 83,473 | |||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — | (17,842) | — | (17,842) | |||||||||||||||||||||||||||||||||||
| Restricted stock grants | 65 | 1 | (1) | — | — | — | |||||||||||||||||||||||||||||||||||
| Restricted stock grants surrendered | (108) | (1) | (295) | — | — | (296) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | 17,680 | — | — | 17,680 | |||||||||||||||||||||||||||||||||||
| Employee stock purchase plan | 65 | 1 | 4,039 | — | — | 4,040 | |||||||||||||||||||||||||||||||||||
| Balance at June 30, 2022 | 395,896 | $ | 3,957 | $ | 4,277,395 | $ | (29,956) | $ | 1,632,957 | $ | 5,884,353 | ||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 72,290 | 72,290 | |||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — | (16,671) | — | (16,671) | |||||||||||||||||||||||||||||||||||
| Restricted stock grants | 80 | 1 | (1) | — | — | — | |||||||||||||||||||||||||||||||||||
| Restricted stock grants surrendered | (69) | (1) | (503) | — | — | (504) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | 17,928 | — | — | 17,928 | |||||||||||||||||||||||||||||||||||
| Employee stock purchase plan | 56 | 1 | 3,815 | — | — | 3,816 | |||||||||||||||||||||||||||||||||||
| Stock issued for equity offering, net of transaction costs | 10,656 | 107 | 745,593 | — | — | 745,700 | |||||||||||||||||||||||||||||||||||
| Balance at September 30, 2022 | 406,619 | $ | 4,065 | $ | 5,044,227 | $ | (46,627) | $ | 1,705,247 | $ | 6,706,912 | ||||||||||||||||||||||||||||||
See accompanying notes.
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(in thousands)
(unaudited)
| Common Stock | Additional Paid-In Capital**(1)** | Accumulated Other Comprehensive (Loss) Income | Retained Earnings | Total Stockholders’ Equity | |||||||||||||||||||||||||||||||||||||
| Shares**(1)** | Amount**(1)** | ||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2020 | 394,285 | $ | 3,943 | $ | 4,204,703 | $ | (889) | $ | 1,167,602 | $ | 5,375,359 | ||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 74,212 | 74,212 | |||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — | 323 | — | 323 | |||||||||||||||||||||||||||||||||||
| Exercise of stock options | 206 | 2 | 6,339 | — | — | 6,341 | |||||||||||||||||||||||||||||||||||
| Restricted stock grants | 766 | 8 | (7) | — | — | 1 | |||||||||||||||||||||||||||||||||||
| Restricted stock grants surrendered | (358) | (4) | (27,663) | — | — | (27,667) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | 15,264 | — | — | 15,264 | |||||||||||||||||||||||||||||||||||
| Employee stock purchase plan | 36 | — | 3,092 | — | — | 3,092 | |||||||||||||||||||||||||||||||||||
| Balance at March 31, 2021 | 394,935 | $ | 3,949 | $ | 4,201,728 | $ | (566) | $ | 1,241,814 | $ | 5,446,925 | ||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 61,148 | 61,148 | |||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — | 1,526 | — | 1,526 | |||||||||||||||||||||||||||||||||||
| Restricted stock grants | 50 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||
| Restricted stock grants surrendered | (75) | (1) | (737) | — | — | (738) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | 14,811 | — | — | 14,811 | |||||||||||||||||||||||||||||||||||
| Employee stock purchase plan | 41 | — | 3,555 | — | — | 3,555 | |||||||||||||||||||||||||||||||||||
| Balance at June 30, 2021 | 394,951 | $ | 3,948 | $ | 4,219,357 | $ | 960 | $ | 1,302,962 | $ | 5,527,227 | ||||||||||||||||||||||||||||||
| Net income | — | — | — | — | 64,304 | 64,304 | |||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — | (6,229) | — | (6,229) | |||||||||||||||||||||||||||||||||||
| Restricted stock grants | 35 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||
| Restricted stock grants surrendered | (61) | (1) | (900) | — | — | (901) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | 16,021 | — | — | 16,021 | |||||||||||||||||||||||||||||||||||
| Employee stock purchase plan | 35 | — | 3,001 | — | — | 3,001 | |||||||||||||||||||||||||||||||||||
| Balance at September 30, 2021 | 394,960 | $ | 3,947 | $ | 4,237,479 | $ | (5,269) | $ | 1,367,266 | $ | 5,603,423 | ||||||||||||||||||||||||||||||
| __________________________ |
(1) Prior period amounts have been adjusted to reflect the ten-for-one stock split, effected in the form of a stock dividend, in June 2021. See Note 2 for details.
See accompanying notes.
COSTAR GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Operating activities: | |||||||||||
| Net income | $ | 245,081 | $ | 199,664 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 109,983 | 102,390 | |||||||||
| Amortization of deferred commissions costs | 55,373 | 46,728 | |||||||||
| Amortization of Senior Notes discount and issuance costs | 1,771 | 1,742 | |||||||||
| Non-cash lease expense | 23,108 | 21,118 | |||||||||
| Stock-based compensation expense | 54,097 | 46,988 | |||||||||
| Deferred income taxes, net | (21,676) | 16,255 | |||||||||
| Credit loss expense | 13,468 | 7,797 | |||||||||
| Other operating activities, net | (1,774) | 10 | |||||||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||||||||
| Accounts receivable | (36,177) | (17,715) | |||||||||
| Prepaid expenses and other current assets | (17,235) | (18,820) | |||||||||
| Deferred commissions | (83,875) | (49,798) | |||||||||
| Accounts payable and other liabilities | 2,131 | (27,912) | |||||||||
| Lease liabilities | (27,615) | (23,596) | |||||||||
| Income taxes payable | (29,051) | (3,583) | |||||||||
| Deferred revenue | 4,488 | 15,800 | |||||||||
| Other assets | 1,492 | 2,150 | |||||||||
| Net cash provided by operating activities | 293,589 | 319,218 | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment and other assets | 5,034 | 245 | |||||||||
| Purchase of Richmond assets and other intangibles | (31,530) | (123,623) | |||||||||
| Purchases of property and equipment and other assets | (43,659) | (21,533) | |||||||||
| Cash paid for acquisitions, net of cash acquired | (6,331) | (152,594) | |||||||||
| Net cash used in investing activities | (76,486) | (297,505) | |||||||||
| Financing activities: | |||||||||||
| Repayments of long-term debt assumed in acquisition | (2,155) | — | |||||||||
| Repurchase of restricted stock to satisfy tax withholding obligations | (20,259) | (29,306) | |||||||||
| Proceeds from equity offering, net of transaction costs | 746,170 | — | |||||||||
| Proceeds from exercise of stock options and employee stock purchase plan | 10,777 | 15,025 | |||||||||
| Other financing activities | — | (57) | |||||||||
| Net cash provided by (used in) financing activities | 734,533 | (14,338) | |||||||||
| Effect of foreign currency exchange rates on cash and cash equivalents | (4,297) | (1,700) | |||||||||
| Net increase in cash, cash equivalents and restricted cash | 947,339 | 5,675 | |||||||||
| Cash, cash equivalents and restricted cash at the beginning of period | 3,827,126 | 3,755,912 | |||||||||
| Cash, cash equivalents and restricted cash at the end of period | $ | 4,774,465 | $ | 3,761,587 | |||||||
| Supplemental cash flow disclosures: | |||||||||||
| Interest paid | $ | 29,473 | $ | 31,030 | |||||||
| Income taxes paid | $ | 141,869 | $ | 58,234 | |||||||
| Supplemental non-cash investing and financing activities: | |||||||||||
| Consideration owed for acquisitions | $ | 52 | $ | 376 | |||||||
| Accrued capital expenditures and non-cash landlord incentives | $ | 5,808 | $ | 660 | |||||||
| Accrued transaction costs from equity offering | $ | 470 | $ | — | |||||||
See accompanying notes.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**1.**ORGANIZATION
CoStar Group, Inc. (the “Company”) provides information, analytics, online marketplace and auction services to the commercial real estate and related business community through its comprehensive, proprietary database of commercial real estate information and related tools. The Company provides online marketplaces for commercial real estate, apartment rentals, residential real estate, land for sale and businesses for sale, and its services are typically distributed to its clients under subscription-based agreements that renew automatically, a majority of which have a term of at least one year. The Company operates within two operating segments, North America, which includes the United States ("U.S.") and Canada, and International, which primarily includes Europe, Asia-Pacific and Latin America.
On May 24, 2021, the Company acquired Homes Group, LLC ("Homes.com"), a residential real estate advertising and marketing services company primarily operating through its property listing and marketing portal, Homes.com. On October 1, 2021, the Company acquired Comreal Info, a French société par actions simplifiée ("BureauxLocaux"), the owner and operator of BureauxLocaux, a commercial real estate digital marketplace in France. On April 5, 2022, the Company acquired all of the issued share capital of BIH, a French société par actions simplifiée ("Business Immo"), the owner and operator of Business Immo, a leading commercial real estate news service provider in France.
See Note 5 for further discussion of these acquisitions.
**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, 2022 and December 31, 2021, the results of its operations for the three and nine months ended September 30, 2022 and 2021, its comprehensive income for the three and nine months ended September 30, 2022 and 2021, its changes in stockholders' equity for the three and nine months ended September 30, 2022 and 2021, and its cash flows for the nine months ended September 30, 2022 and 2021.
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, 2021.
Common Stock Split
At the Company's 2021 Annual Meeting of Stockholders in June 2021, upon the recommendation of the Company's Board of Directors, the Company's stockholders approved the adoption of the Company's Fourth Amended and Restated Certificate of Incorporation, which increased the total number of shares of common stock that the Company is authorized to issue from 60 million to 1.2 billion. The Fourth Amended and Restated Certificate of Incorporation became effective on June 7, 2021. On June 7, 2021, the Board of Directors approved a ten-for-one stock split of the Company's outstanding shares of common stock to be effected in the form of a stock dividend. Each stockholder of record on June 17, 2021 received a dividend of nine additional shares of common stock for each then-held share, distributed after close of trading on June 25, 2021. The par value of the Company's common stock remained $0.01 per share. All applicable share and per-share amounts in the unaudited
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
condensed consolidated financial statements and the accompanying notes have been retroactively adjusted to reflect the impact of the stock split.
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 credit losses, the useful lives and recoverability of long-lived and intangible assets, goodwill, income taxes, accounting for business combinations, stock-based compensation and 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, real estate agents and brokers and landlords, in each case, typically through a fixed monthly fee for its subscription-based services. Other subscription based-services include (i) real estate and lease management solutions to commercial customers, real estate investors and lenders, (ii) access to applications to manage workflow and advertising and marketing services for residential real estate agents, (iii) benchmarking and analytics for the hospitality industry and (iv) market research, portfolio and debt analysis, management and reporting capabilities.
Subscription contract rates are generally based on the number of sites, number of users, organization size, the client’s business focus, geography, the number of properties reported on or analyzed, 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 typically renew automatically and a majority have a term of at least one year.
The Company also derives revenues from transaction-based services including: (i) an online auction platform for commercial real estate through Ten-X, LLC and its subsidiaries, (ii) providing online tenant applications, including background and credit checks, and rental payment processing and (iii) ancillary products and services that sold on an ad hoc basis.
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 obligations.
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. Revenues from transaction-based services are recognized when the promised product or services are delivered, which, in the case of Ten-X auctions, is at the time of a successful closing of the sale of the property.
In limited circumstances, the Company's contracts with customers include promises to transfer multiple services, such as contracts for its 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 as those obligations are satisfied.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
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 revenue recognition timing.
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, stock-based compensation expenses and other indirect costs for the Company's researchers who collect and analyze the real estate data that is the basis for the Company's information, analytics and online marketplaces and for employees that support these products. Additionally, cost of revenues includes the cost of data from third-party data sources and costs related to advertising purchased on behalf of customers, 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 certain other intangible assets.
Foreign Currency Translation
The Company’s reporting currency is the U.S. dollar. The functional currency for the majority of its operations is the local currency, with the exception of certain international locations for which the functional currency is the British pound. 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. Gains and losses resulting from transactions denominated in a currency other than the functional currency of the entity are included in other income, net in the condensed consolidated statements of operations using the average exchange rates in effect during the period. The Company recognized net foreign currency gains of $0.8 million and $0.5 million for the three months ended September 30, 2022 and 2021, respectively, and net foreign currency gains of $2.2 million and $0.1 million for the nine months ended September 30, 2022 and 2021, respectively, which are included in other income, net on the condensed consolidated statements of operations.
Accumulated Other Comprehensive Loss
The components of accumulated other comprehensive loss were as follows (in thousands):
| September 30, 2022 | December 31, 2021 | ||||||||||
| Foreign currency translation adjustment | $ | (46,627) | $ | (5,758) | |||||||
| Total accumulated other comprehensive loss | $ | (46,627) | $ | (5,758) |
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, 2022 and 2021.
Advertising Costs
The Company expenses advertising costs as incurred. Advertising costs include digital marketing, television, radio, print and other media advertising. Advertising costs were approximately $91 million and $97 million for the three months ended September 30, 2022 and 2021, respectively, and $238 million and $252 million for the nine months ended September 30, 2022 and 2021, respectively.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
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 assets and liabilities 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: | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||
| Net income | $ | 72,290 | $ | 64,304 | $ | 245,081 | $ | 199,664 | |||||||||||||||||||||||||||
| Denominator: | |||||||||||||||||||||||||||||||||||
| Denominator for basic net income per share — weighted-average outstanding shares | 394,712 | 392,419 | 393,650 | 392,101 | |||||||||||||||||||||||||||||||
| Effect of dilutive securities: | |||||||||||||||||||||||||||||||||||
| Stock options, restricted stock awards and restricted stock units | 1,497 | 1,876 | 1,323 | 1,935 | |||||||||||||||||||||||||||||||
| Denominator for diluted net income per share — weighted-average outstanding shares | 396,209 | 394,295 | 394,973 | 394,036 | |||||||||||||||||||||||||||||||
| Net income per share — basic | $ | 0.18 | $ | 0.16 | $ | 0.62 | $ | 0.51 | |||||||||||||||||||||||||||
| Net income per share — diluted | $ | 0.18 | $ | 0.16 | $ | 0.62 | $ | 0.51 | |||||||||||||||||||||||||||
The Company’s potentially dilutive securities include outstanding stock options, unvested stock-based awards, which include restricted stock awards that vest over a specific service period, restricted stock awards with a performance and a market condition, restricted stock units, and awards of matching restricted stock units ("Matching RSUs") awarded under the Company's Management Stock Purchase Plan (the "MSPP"). Shares underlying unvested restricted stock awards that vest based on a performance and a market condition 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 securities excluded from the basic and diluted earnings per share calculations (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Performance-based restricted stock awards | 621 | 718 | 621 | 718 | |||||||||||||||||||||||||||||||
| Anti-dilutive securities | 748 | 192 | 1,144 | 433 | |||||||||||||||||||||||||||||||
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Stock-Based Compensation
Equity instruments issued in exchange for services performed by officers, employees, and directors of the Company are accounted for using a fair-value based method and the fair value of such equity instruments is recognized as expense in the condensed consolidated statements of operations.
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 service period of the awards, net of an estimated forfeiture rate. For equity instruments that vest based on achievement of both a performance and market condition, stock-based compensation expense is recognized over the service period of the awards 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 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, restricted stock awards and restricted stock units issued under equity incentive plans, stock purchases under the Employee Stock Purchase Plan, Deferred Stock Units and Matching RSUs awarded under the Company's MSPP included in the Company’s statements of operations were as follows (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||||||
| Cost of revenues | $ | 3,041 | $ | 2,835 | $ | 9,002 | $ | 8,283 | ||||||||||||||||||||||||||||||
| Selling and marketing (excluding customer base amortization) | 1,957 | 1,620 | 5,605 | 4,644 | ||||||||||||||||||||||||||||||||||
| Software development | 3,158 | 3,316 | 9,262 | 9,289 | ||||||||||||||||||||||||||||||||||
| General and administrative | 9,982 | 8,528 | 30,228 | 24,772 | ||||||||||||||||||||||||||||||||||
| Total stock-based compensation expense | $ | 18,138 | $ | 16,299 | $ | 54,097 | $ | 46,988 | ||||||||||||||||||||||||||||||
Cash, Cash Equivalents and Restricted Cash
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. The Company had no restricted cash as of September 30, 2022 and December 31, 2021.
Allowance for Credit Losses
The Company maintains an allowance for credit losses to cover its current expected credit losses ("CECL") on its trade receivables and contract assets arising from the failure of customers to make contractual payments. The Company estimates credit losses expected over the life of its trade receivables and contract assets based on historical information combined with current conditions that may affect a customer’s ability to pay and reasonable and supportable forecasts. While the Company uses various credit quality metrics, it primarily monitors collectability by reviewing the duration of collection pursuits on its delinquent trade receivables and historical write-off trends. Based on the Company’s experience, the customer's delinquency status, which is analyzed periodically, is the strongest indicator of the credit quality of the underlying trade receivables. The Company’s policy is to write-off trade receivables when they are deemed uncollectible. A majority of the Company's trade receivables are less than 365 days outstanding.
Under the CECL impairment model, the Company develops and documents its allowance for credit losses on its trade receivables based on five portfolio segments. The determination of portfolio segments is based primarily on the qualitative consideration of the nature of the Company’s business operations and the characteristics of the underlying trade receivables, as follows:
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
-
CoStar Portfolio Segment - The CoStar portfolio segment consists of two classes of trade receivables based on geographical location: North America and International.
-
Information Services Portfolio Segment - The Information Services portfolio segment consists of four classes of trade receivables: CoStar Real Estate Manager; Information Services, North America; STR, North America; and STR, International.
-
Multifamily Portfolio Segment - The Multifamily portfolio segment consists of one class of trade receivables.
-
LoopNet Portfolio Segment - The LoopNet portfolio segment consists of one class of trade receivables.
-
Other Marketplaces Portfolio Segment - The Other Marketplaces portfolio segment consists of two classes of trade receivables: Ten-X and other marketplaces.
The majority of Residential revenue is e-commerce based and does not result in accounts receivable. Residential accounts receivable and the related allowance for credit losses are not material.
See Note 4 for further discussion of the Company’s accounting for allowance for credit losses.
Leases
The determination of whether an arrangement contains a lease and the classification of a lease, if applicable, is made at the commencement of the arrangement, 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 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 deemed 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, offset by lease incentives. Upon commencement, the initial ROU asset also includes any lease prepayments. 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 and is determined at lease commencement, or as of January 1, 2019 for operating leases in existence upon adoption of the new lease standard. The incremental borrowing rate is subsequently reassessed upon a modification to the lease arrangement.
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. In the fourth quarter of 2021, the Company began removing fully amortized intangible assets from the cost and accumulated amortization amounts disclosed.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
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 the Company 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.
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. The Company made a policy election to classify deferred issuance costs on the revolving credit facility as a long-term asset on its condensed consolidated balance sheets. 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 accounting for its outstanding debt, revolving credit facility, and related issuance costs.
Business Combinations
The Company generally allocates the purchase consideration to the tangible assets acquired and liabilities assumed and intangible assets acquired, based on their estimated fair values. The purchase price is, generally, determined based on the fair value of the assets transferred, liabilities assumed 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. The Company applies significant assumptions, estimates and judgments in determining the fair value of assets acquired and liabilities assumed on the acquisition date, 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, 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, to determine their estimated amounts.
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.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Further, contract assets and liabilities acquired or assumed in an acquisition are measured in accordance with the accounting framework for revenue from contracts with customers as if the Company had originated the acquired contract.
Recent Accounting Pronouncements
Recent Accounting Pronouncements Not Yet Adopted
On March 12, 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04, Reference Rate Reform (“ASC 848”): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. Accounting Standards Codification ("ASC") 848 contains optional expedients and exceptions for applying GAAP to debt, contracts, hedging relationships and other transactions affected by reference rate reform. The provisions of ASC 848 must be applied to all contracts that are accounted for under a Topic, Subtopic or Industry Subtopic for all transactions other than derivatives, which may be applied at a hedging relationship level. This guidance is effective for fiscal years beginning after January 1, 2021, including interim periods within those fiscal years. The Company's 2020 Credit Agreement (as defined in Note 10) provides for a $750 million revolving credit facility and a letter of credit sublimit of $20 million, with interest rates benchmarked to LIBOR. As of September 30, 2022, no amounts were issued or drawn under this facility. The Company is currently evaluating the impact this guidance will have on its consolidated financial statements and related disclosures.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This ASU eliminates prior guidance on troubled debt restructurings ("TDRs") for creditors that have adopted ASU 2016-13, Measurement of Credit Losses in Financial Statements, and adds enhanced disclosures for creditors with respect to loan refinancings and restructurings for borrowers experiencing financial difficulty. In addition, the ASU amends guidance on "vintage disclosures" to require the disclosure of current period gross write offs by year of origination. This guidance is effective for fiscal years beginning after December 15, 2022. The Company expects there to be no material impact on its consolidated financial statements and related disclosures from the adoption of this ASU.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**3.**REVENUE FROM CONTRACTS WITH CUSTOMERS
Disaggregated Revenue
The Company provides information, analytics and online marketplaces to the commercial real estate industry, hospitality industry, residential industry and related professionals. Revenues by operating segment and type of service consist of the following (in thousands):
| Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | |||||||||||||||||||||||||||||||||||||
| North America | International | Total | North America | International | Total | |||||||||||||||||||||||||||||||||
| CoStar | $ | 203,657 | $ | 9,033 | $ | 212,690 | $ | 174,071 | $ | 9,194 | $ | 183,265 | ||||||||||||||||||||||||||
| Information Services | 32,524 | 8,489 | 41,013 | 29,177 | 6,749 | 35,926 | ||||||||||||||||||||||||||||||||
| Multifamily | 189,536 | — | 189,536 | 171,125 | — | 171,125 | ||||||||||||||||||||||||||||||||
| LoopNet | 57,126 | 1,775 | 58,901 | 52,103 | 424 | 52,527 | ||||||||||||||||||||||||||||||||
| Residential | 19,351 | — | 19,351 | 24,747 | — | 24,747 | ||||||||||||||||||||||||||||||||
| Other Marketplaces | 35,430 | — | 35,430 | 31,729 | — | 31,729 | ||||||||||||||||||||||||||||||||
| Total revenues | $ | 537,624 | $ | 19,297 | $ | 556,921 | $ | 482,952 | $ | 16,367 | $ | 499,319 | ||||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| 2022 | 2021 | |||||||||||||||||||||||||||||||||||||
| North America | International | Total | North America | International | Total | |||||||||||||||||||||||||||||||||
| CoStar | $ | 590,141 | $ | 27,764 | $ | 617,905 | $ | 505,470 | $ | 26,958 | $ | 532,428 | ||||||||||||||||||||||||||
| Information Services | 93,306 | 23,424 | 116,730 | 84,959 | 20,820 | 105,779 | ||||||||||||||||||||||||||||||||
| Multifamily | 547,372 | — | 547,372 | 508,629 | — | 508,629 | ||||||||||||||||||||||||||||||||
| LoopNet | 164,417 | 5,228 | 169,645 | 151,770 | 1,082 | 152,852 | ||||||||||||||||||||||||||||||||
| Residential | 57,565 | — | 57,565 | 53,939 | — | 53,939 | ||||||||||||||||||||||||||||||||
| Other Marketplaces | 99,837 | — | 99,837 | 83,722 | — | 83,722 | ||||||||||||||||||||||||||||||||
| Total revenues | $ | 1,552,638 | $ | 56,416 | $ | 1,609,054 | $ | 1,388,489 | $ | 48,860 | $ | 1,437,349 | ||||||||||||||||||||||||||
Deferred Revenue
Changes in deferred revenue for the period were as follows (in thousands):
| Balance at December 31, 2021(1) | $ | 96,724 | |||
| Revenue recognized in the current period from the amounts in the beginning balance | (88,431) | ||||
| New deferrals, net of amounts recognized in the current period | 94,791 | ||||
| Effects of foreign currency | (2,840) | ||||
| Balance at September 30, 2022(2) | $ | 100,244 | |||
| __________________________ | |||||
(1) Deferred revenue was comprised of $95.5 million of current liabilities and $1.2 million of noncurrent liabilities classified within lease and other long-term liabilities on the Company’s consolidated balance sheet as of December 31, 2021.
(2) Deferred revenue is comprised of $100.1 million of current liabilities and $0.2 million of noncurrent liabilities classified within lease and other long-term liabilities on the Company’s condensed consolidated balance sheet as of September 30, 2022. This balance includes $1.9 million of net new deferrals recognized in connection with the Business Immo acquisition made in 2022. See Note 5 for further discussion of acquisitions.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Contract Assets
Contract assets are generated when contractual billing schedules differ from revenue recognition timing and represent a conditional right to consideration for satisfied performance obligations that becomes a receivable when the conditions are satisfied. Contract assets as of September 30, 2022 and December 31, 2021 were as follows (in thousands):
| Balance | Balance Sheet Caption | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||
| Current portion | Prepaid expenses and other current assets | $ | 3,335 | $ | 3,094 | |||||||||||||||||||||||||||||||||
| Non-current portion | Deposits and other assets | 7,459 | 6,146 | |||||||||||||||||||||||||||||||||||
| Total contract assets | $ | 10,794 | $ | 9,240 | ||||||||||||||||||||||||||||||||||
The revenue recognized from contract assets for the three and nine months ended September 30, 2022 was $0.8 million and $1.6 million, respectively. The revenue recognized from contract assets for the three and nine months ended September 30, 2021 was negligible.
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, 2022 and 2021 was as follows (in thousands). The Company determined that no deferred commissions were impaired as of September 30, 2022:
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Commissions incurred | $ | 40,511 | $ | 30,337 | $ | 115,749 | $ | 83,983 | |||||||||||||||||||||||||||
| Commissions capitalized in the current period | (29,720) | (17,876) | (83,875) | (49,798) | |||||||||||||||||||||||||||||||
| Amortization of deferred commissions costs | 19,377 | 15,881 | 55,373 | 46,728 | |||||||||||||||||||||||||||||||
| Total commissions expense | $ | 30,168 | $ | 28,342 | $ | 87,247 | $ | 80,913 |
Unsatisfied Performance Obligations
Remaining contract consideration for which revenue has not been recognized due to unsatisfied performance obligations was approximately $462 million at September 30, 2022, 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.
**4.**ALLOWANCE FOR CREDIT LOSSES
The following table details the activity related to the allowance for credit losses for trade receivables by portfolio segment (in thousands):
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
| Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| CoStar | Information Services | Multifamily | LoopNet | Other Marketplaces | Total | |||||||||||||||||||||||||||||||||||||||||||||
| Beginning balance at December 31, 2021 | $ | 5,380 | $ | 1,820 | $ | 3,393 | $ | 1,968 | $ | 813 | $ | 13,374 | ||||||||||||||||||||||||||||||||||||||
| Current-period provision for expected credit losses(1), (2) | 7,089 | (703) | 4,032 | 3,000 | 50 | 13,468 | ||||||||||||||||||||||||||||||||||||||||||||
| Write-offs charged against the allowance, net of recoveries and other | (8,917) | (198) | (4,362) | (4,031) | — | (17,508) | ||||||||||||||||||||||||||||||||||||||||||||
| Ending balance at September 30, 2022 | $ | 3,552 | $ | 919 | $ | 3,063 | $ | 937 | $ | 863 | $ | 9,334 | ||||||||||||||||||||||||||||||||||||||
| __________________________ |
(1) Credit loss expense is included in general and administrative expenses on the condensed consolidated statements of operations.
(2) Credit loss expense related to contract assets was not material for the nine months ended September 30, 2022.
| Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| CoStar | Information Services | Multifamily | LoopNet | Other Marketplaces | Total | |||||||||||||||||||||||||||||||||||||||||||||
| Beginning balance at December 31, 2020 | $ | 5,531 | $ | 2,739 | $ | 4,387 | $ | 1,667 | $ | 786 | $ | 15,110 | ||||||||||||||||||||||||||||||||||||||
| Current-period provision for expected credit losses(1), (2) | 3,932 | (257) | 2,167 | 1,955 | — | 7,797 | ||||||||||||||||||||||||||||||||||||||||||||
| Write-offs charged against the allowance, net of recoveries and other | (3,933) | (518) | (3,779) | (1,628) | — | (9,858) | ||||||||||||||||||||||||||||||||||||||||||||
| Ending balance at September 30, 2021 | $ | 5,530 | $ | 1,964 | $ | 2,775 | $ | 1,994 | $ | 786 | $ | 13,049 | ||||||||||||||||||||||||||||||||||||||
| __________________________ |
(1) Credit loss expense is included in general and administrative expenses on the condensed consolidated statements of operations.
(2) Credit loss expense related to contract assets was not material for the nine months ended September 30, 2021.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**5.**ACQUISITIONS
Business Immo
On April 5, 2022, the Company acquired all of the issued share capital of BIH, a French société par actions simplifiée, the owner and operator of Business Immo, a leading commercial real estate news service provider in France, for €6 million ($6 million), net of cash acquired, and the assumption of outstanding debt. As part of the acquisition, the Company recorded goodwill and intangible assets of $8 million and $4 million, respectively. The net assets of Business Immo were recorded at their estimated fair value. The purchase price allocation is preliminary, subject primarily to the Company's assessment of certain tax matters and contingencies. The Company retired the assumed debt in the second quarter of 2022.
BureauxLocaux
On October 1, 2021, CoStar UK Limited, a wholly owned subsidiary of the Company, M.A.J.E. Marketing & Strategie and an individual entered into a Share Sale and Purchase Agreement pursuant to which the Company acquired all of the share capital interests in Comreal Info, a French société par actions simplifiée, the owner and operator of BureauxLocaux, a leading commercial real estate digital marketplace in France, for a base purchase price of €35 million ($41 million) in cash, subject to customary working capital and other post-closing adjustments which were settled in the fourth quarter of 2021. As part of the acquisition, the Company recorded goodwill and intangibles assets of $27 million and $18 million, respectively, in the Company's International operating segment. The net assets of BureauxLocaux were recorded at their estimated fair value. The purchase price allocation is preliminary, subject primarily to the Company's assessment of certain tax matters and contingencies.
Homes.com
On April 14, 2021, Landmark Media Enterprises, LLC (“Landmark”), Homes Group, LLC ("Homes.com") and CoStar Realty Information, Inc., a Delaware corporation and wholly owned subsidiary of the Company entered, into a securities purchase agreement, pursuant to which the Company agreed to acquire all of the outstanding equity interests in Homes.com from Landmark for a purchase price of $150 million in cash, subject to customary working capital and other post-closing adjustments. The Company's acquisition of Homes.com closed on May 24, 2021. The securities purchase agreement required an initial payment of $148 million, net of working capital adjustments, at the time of closing, with the remainder of the purchase price payable four months following the acquisition date, subject to offset for adjustments to the purchase price after final determination of closing net working capital. These amounts were settled in the third quarter of 2021 resulting in total consideration of $152 million. Homes.com is a residential real estate advertising and marketing services company primarily operating through its property listing and marketing portal, Homes.com.
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: May 24, 2021 | |||||||||||||||||
| Cash, cash equivalents and restricted cash | $ | — | |||||||||||||||
| Accounts receivable | 1,798 | ||||||||||||||||
| Lease right-of-use assets | 371 | ||||||||||||||||
| Goodwill | 91,875 | ||||||||||||||||
| Intangible assets | 53,400 | ||||||||||||||||
| Deferred tax assets | 7,862 | ||||||||||||||||
| Lease liabilities | (371) | ||||||||||||||||
| Deferred revenue | (1,521) | ||||||||||||||||
| Other assets and liabilities | (1,239) | ||||||||||||||||
| Fair value of identifiable net assets acquired | $ | 152,175 |
The net assets of Homes.com were recorded at their estimated fair values. In valuing the acquired assets and assumed liabilities, fair value estimates were based primarily on future expected cash flows, market rate assumptions for contractual
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
obligations and appropriate discount rates. The estimated fair value of the customer base assets incorporated significant assumptions that had a material impact on the estimated fair value, such as discount rates, projected revenue growth rates, customer attrition rates and profit margins.
The following table summarizes the fair values of the identifiable intangible assets acquired in the Homes.com acquisition included in the Company's North America operating segment, their related estimated useful lives (in years) and their respective amortization methods (in thousands):
| Estimated Fair Value | Estimated Useful Life | Amortization Method | |||||||||||||||||||||||||||
| Customer base | $ | 32,000 | 8 | Accelerated | |||||||||||||||||||||||||
| Trade name | 21,000 | 15 | Straight-line | ||||||||||||||||||||||||||
| Technology | 400 | 2 | Straight-line | ||||||||||||||||||||||||||
| Total intangible assets | $ | 53,400 |
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 Homes.com 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 Homes.com operations; and (ii) any intangible assets that do not qualify for separate recognition, such as the assembled workforce. The $92 million of goodwill recorded as part of the acquisition is associated with the Company's North America operating segment, of which $20 million is expected to be deductible for income tax purposes.
Transaction costs associated with the Homes.com acquisition were not material. In addition, the Company paid $5 million into a cash escrow account for stay bonuses for certain Homes.com employees, and recognized compensation expense for the stay bonus over the six-month post-combination period. Upon acquisition, the Company assessed the probability Homes.com would be required to pay certain state tax liabilities and recorded an accrual of $7 million determined in accordance with the provisions of ASC 450, “Contingencies,” as the fair value was not determinable. Landmark has agreed to indemnify the Company for tax liabilities related to periods prior to the acquisition and an indemnification asset was established for $7 million in the purchase price allocation.
Pro Forma Financial Information
The unaudited pro forma financial information presented below summarizes the combined results of operations for the Company and Homes.com as though the companies were combined as of January 1, 2020. The impact of the October 2021 BureauxLocaux and April 2022 Business Immo acquisitions on the pro forma financial information was not material and, therefore, has not been included. The unaudited pro forma financial information for all periods presented includes amortization charges from acquired intangible assets along with certain other accounting effects, and the related tax 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 Homes.com acquisition had taken place on January 1, 2020.
The unaudited pro forma financial information for the three and nine months ended September 30, 2021 combine the historical results of the Company and Homes.com for the periods prior to the acquisition date, and the effects of the pro forma adjustments listed above.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The unaudited pro forma financial information, in the aggregate, was as follows (in thousands, except per share data):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 499,319 | $ | 1,455,316 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | $ | 64,304 | $ | 193,596 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income per share - basic | $ | 0.16 | $ | 0.49 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income per share - diluted | $ | 0.16 | $ | 0.49 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
The impact of the Homes.com acquisition on the Company's revenues in the condensed consolidated statements of operations was an increase of $8 million and $12 million for the three and nine months ended September 30, 2021, respectively. The impact of the Homes.com acquisition on the Company's net income was a decrease of $7 million an $10 million for the three and nine months ended September 30, 2021, respectively.
**6.**INVESTMENTS AND FAIR VALUE MEASUREMENTS
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.
As of September 30, 2022 and December 31, 2021, the Company's financial assets comprise Level 1 cash equivalents with original maturities of three months or less in the amount of $4.6 billion and $3.0 billion, respectively. As of September 30, 2022 and December 31, 2021, the Company had no Level 2 or Level 3 financial assets measured at fair value.
The Company holds other financial instruments, including cash equivalents, cash deposits, accounts receivable, accounts payable, accrued expenses and Senior Notes (as defined in Note 10). The carrying value for such financial instruments, other than the Senior Notes, each approximated their fair values as of September 30, 2022 and December 31, 2021. The estimated fair value of the Company's outstanding Senior Notes using quoted prices from the over-the-counter markets, considered Level 2 inputs, was $0.8 billion and $1.0 billion as of September 30, 2022 and December 31, 2021, respectively.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**7.**LEASES
The Company has operating leases for its office facilities and data centers, as well as finance leases for office equipment. The Company's leases have remaining terms of less than one year to six years. The leases contain various renewal and termination options. The period that 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 that 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: | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Cost of revenues | $ | 2,439 | $ | 2,717 | $ | 7,848 | $ | 7,446 | |||||||||||||||
| Software development | 1,998 | 1,910 | 5,895 | 4,913 | |||||||||||||||||||
| Selling and marketing (excluding customer base amortization) | 3,175 | 3,452 | 9,219 | 8,876 | |||||||||||||||||||
| General and administrative | 1,469 | 1,594 | 4,378 | 4,369 | |||||||||||||||||||
| Total operating lease costs | $ | 9,081 | $ | 9,673 | $ | 27,340 | $ | 25,604 | |||||||||||||||
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, 2022 and 2021.
Supplemental balance sheet information related to operating leases was as follows (in thousands):
| Balance | Balance Sheet Location | September 30, 2022 | December 31, 2021 | |||||||||||
| Operating lease liabilities | $ | 126,004 | $ | 134,150 | ||||||||||
| Less: imputed interest | (7,072) | (8,512) | ||||||||||||
| Present value of lease liabilities | 118,932 | 125,638 | ||||||||||||
| Less: current portion of lease liabilities | Lease liabilities | 34,063 | 26,268 | |||||||||||
| Long-term lease liabilities | Lease and other long-term liabilities | $ | 84,869 | $ | 99,370 | |||||||||
| Weighted-average remaining lease term in years | 3.7 | 4.0 | ||||||||||||
| Weighted-average discount rate | 3.1 | % | 3.1 | % | ||||||||||
Balance sheet information related to finance leases was not material as of September 30, 2022 and December 31, 2021.
Supplemental cash flow information related to leases was as follows (in thousands):
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||
| Operating cash flows used in operating leases | $ | 31,847 | $ | 28,082 | |||||||
| ROU assets obtained in exchange for lease obligations: | |||||||||||
| Operating leases | $ | 19,184 | $ | 32,107 | |||||||
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**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, 2020 | $ | 2,085,494 | $ | 150,505 | $ | 2,235,999 | |||||||||||
| Acquisitions, including measurement period adjustments(1) | 60,352 | 27,441 | 87,793 | ||||||||||||||
| Effect of foreign currency translation | — | (2,777) | (2,777) | ||||||||||||||
| Goodwill, December 31, 2021 | 2,145,846 | 175,169 | 2,321,015 | ||||||||||||||
| Acquisitions, including measurement period adjustments(2) | 3,401 | 7,548 | 10,949 | ||||||||||||||
| Effect of foreign currency translation | — | (30,225) | (30,225) | ||||||||||||||
| Goodwill, September 30, 2022 | $ | 2,149,247 | $ | 152,492 | $ | 2,301,739 | |||||||||||
| __________________________ |
(1) North America goodwill recorded during the year ended December 31, 2021, includes goodwill recorded in connection with the acquisition of Homes.com of $88.5 million, offset by measurement period adjustments of $1.4 million for Ten-X and $26.7 million for Homesnap primarily related to the measurement of the fair value of Homesnap customer relationships in the first quarter of 2021. International goodwill recorded in connection with the acquisition of BureauxLocaux was $27.4 million.
(2) North America goodwill recorded during the nine months ended September 30, 2022 relates to a measurement period adjustment for income taxes for Homes.com of $3.4 million. International goodwill recorded in connection with the acquisition of Business Immo was $7.5 million.
No impairments of the Company's goodwill were recognized during the three and nine months ended September 30, 2022 or 2021.
9. INTANGIBLE ASSETS
Intangible assets consist of the following (in thousands, except amortization period data):
| September 30, 2022 | December 31, 2021 | Weighted- Average Amortization Period (in years) | |||||||||||||||
| Acquired technology and data | $ | 39,412 | $ | 41,979 | 5 | ||||||||||||
| Accumulated amortization | (18,598) | (15,333) | |||||||||||||||
| Acquired technology and data, net | 20,814 | 26,646 | |||||||||||||||
| Acquired customer base | 458,038 | 569,666 | 10 | ||||||||||||||
| Accumulated amortization | (272,235) | (319,039) | |||||||||||||||
| Acquired customer base, net | 185,803 | 250,627 | |||||||||||||||
| Acquired trade names and other intangible assets | 250,707 | 262,136 | 13 | ||||||||||||||
| Accumulated amortization | (114,092) | (103,747) | |||||||||||||||
| Acquired trade names and other intangible assets, net | 136,615 | 158,389 | |||||||||||||||
| Intangible assets, net | $ | 343,232 | $ | 435,662 |
No impairments of the Company's intangible assets were recognized during the nine months ended September 30, 2022 and 2021. During the third quarter of 2022, the Company decided to eliminate certain usage fees related to agent access to a Homesnap product. This resulted in an acceleration of $16 million of amortization expense in the third quarter of 2022 for acquired customer base. During the nine months ended September 30, 2022, the Company removed $83 million of intangible assets that were fully amortized from the acquired intangible assets and accumulated amortization, which had no net impact on the Company's financial results.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**10.**LONG-TERM DEBT
The table below presents the components of outstanding debt (in thousands):
| September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||||||||
| 2.800% Senior Notes due July 15, 2030 | $ | 1,000,000 | $ | 1,000,000 | |||||||||||||||||||||||||||||||
| 2020 Credit Agreement, due July 1, 2025 | — | — | |||||||||||||||||||||||||||||||||
| Total face amount of long-term debt | 1,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||
| Senior Notes unamortized discount and issuance costs | (11,110) | (12,056) | |||||||||||||||||||||||||||||||||
| Long-term debt, net | $ | 988,890 | $ | 987,944 | |||||||||||||||||||||||||||||||
Senior Notes
On July 1, 2020, the Company issued $1.0 billion aggregate principal amount of 2.800% Senior Notes due July 15, 2030 (the “Senior Notes”). The Senior Notes were sold to a group of financial institutions as initial purchasers who subsequently resold the Senior Notes to non-U.S. persons pursuant to Regulation S under the Securities Act of 1933, as amended (the “Securities Act”), and to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act at a purchase price equal to 99.921% of their principal amount. Interest on the Senior Notes is payable semi-annually in arrears on January 15 and July 15. The Senior Notes may be redeemed in whole or in part by the Company (a) at any time prior to April 15, 2030 at a redemption price equal to 100% of the principal amount of the Senior Notes, plus the Applicable Premium (as calculated in accordance with the indenture governing the Senior Notes), and any accrued and unpaid interest, if any, on the principal amount of Senior Notes being redeemed to, but excluding, the redemption date, and (b) on or after April 15, 2030 at a redemption price equal to 100% of the principal amount of the Senior Notes, plus any accrued and unpaid interest, if any, on the principal amount of Senior Notes being redeemed to, but excluding, the redemption date. The Company’s obligations under the Senior Notes are guaranteed on a senior, unsecured basis by the Company’s domestic wholly owned subsidiaries and the indenture governing the Senior Notes contains covenants and other customary provisions with which the Company was in compliance as of September 30, 2022.
Revolving Credit Facility
On July 1, 2020, the Company also entered into a second amended and restated credit agreement (the "2020 Credit Agreement"), which amended and restated in its entirety the then-existing credit agreement originally entered into in April 1, 2014 and amended and restated on October 19, 2017. The 2020 Credit Agreement provides for a $750 million revolving credit facility with a term of five years (maturing July 1, 2025) and a letter of credit sublimit of $20 million from a syndicate of financial institutions as lenders and issuing banks. A commitment fee of 0.25% to 0.30% per annum, depending on the Total Leverage Ratio (defined in 2020 Credit Agreement), is payable quarterly in arrears based on the unused revolving commitment.
Subject to certain conditions, on no more than five occasions, the Company may request increases in the amount of revolving commitments and/or the establishment of term commitments under the 2020 Credit Agreement. Borrowings under the 2020 Credit Agreement will bear interest at a floating rate which can be, at the Company’s option, either (a) an alternate base rate plus an applicable rate ranging from 0.50% to 1.25% or (b) a LIBOR or EURIBOR (with a floor of 0.00%) for the specified interest period plus an applicable rate ranging from 1.50% to 2.25%, in each case depending on the Company's Total Leverage Ratio (as defined in the 2020 Credit Agreement). As LIBOR may not always be available to the Company as a base interest rate for borrowings under the credit facility, the 2020 Credit Agreement allows the Company and the administrative agent under the 2020 Credit Agreement to amend the 2020 Credit Agreement to replace LIBOR with one or more Secured Overnight Financing Rate (“SOFR”) based rates or another alternative benchmark rate. Funds drawn down on the revolving credit facility pursuant to the 2020 Credit Agreement may be used for working capital and other general corporate purposes of the Company and its restricted subsidiaries. The obligations under the 2020 Credit Agreement are guaranteed by each of the Company’s current and future direct or indirect wholly owned restricted domestic subsidiaries, other than certain excluded subsidiaries, in each case subject to certain exceptions, pursuant to guarantee agreements.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
The 2020 Credit Agreement includes covenants, including ones that, subject to certain exceptions, restrict the ability of the Company and its subsidiaries to (i) merge and consolidate with other companies, (ii) incur indebtedness, (iii) grant liens or security interests on assets, (iv) make investments, acquisitions, loans or advances, (v) pay dividends and (vi) sell or otherwise transfer assets. During any period of time that the Company has obtained and maintained a corporate investment grade rating from at least two designated rating agencies and no Event of Default is continuing, the Company is not subject to certain covenants, such as restrictions on the ability to incur indebtedness (such period, a “Covenant Suspension Period”). As of September 30, 2022, the Company is in a Covenant Suspension Period. The 2020 Credit Agreement also requires the Company to maintain a Total Leverage Ratio (as defined in the 2020 Credit Agreement) not exceeding 4.50 to 1.00. The Company was in compliance with the covenants in the 2020 Credit Agreement as of September 30, 2022.
As of September 30, 2022, the Company had not drawn any amounts under this facility.
The Company had $3.0 million and $3.8 million of deferred debt issuance costs as of September 30, 2022 and December 31, 2021, respectively, in connection with the 2020 Credit Agreement. These amounts are included in deposits and other assets on the Company's condensed consolidated balance sheets.
The Company recognized interest expense as follows (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Interest on outstanding borrowings | $ | 7,000 | $ | 7,000 | $ | 21,000 | $ | 21,000 | |||||||||||||||||||||||||||
| Amortization of Senior Notes discount and issuance costs | 593 | 583 | 1,771 | 1,742 | |||||||||||||||||||||||||||||||
| Commitment fees and other | 529 | 522 | 1,484 | 1,499 | |||||||||||||||||||||||||||||||
| Total interest expense | $ | 8,122 | $ | 8,105 | $ | 24,255 | $ | 24,241 | |||||||||||||||||||||||||||
**11.**INCOME TAXES
The income tax provision reflects an effective tax rate of approximately 26% and 23% for the three months ended September 30, 2022 and 2021, respectively, and 25% and 26% for the nine months ended September 30, 2022 and 2021, respectively. The increase in the effective tax rate for the three months ended September 30, 2022 was due to higher income before income taxes for the three months ended September 30, 2022. The decrease in the effective tax rate for the nine months ended September 30, 2022 was due to a discrete restructuring gain for the nine months ended September 30, 2021, partially offset by a decrease in excess tax benefits for the nine months ended September 30, 2022.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
**12.**COMMITMENTS AND CONTINGENCIES
The following summarizes the Company's significant contractual obligations, including related payments due by period, as of September 30, 2022 (in thousands):
| Year Ending December 31, | Operating lease obligations | Long-term debt principal payments | Long-term interest payments | ||||||||||||||||||||||||||
| Remainder of 2022 | $ | 6,029 | $ | — | $ | — | |||||||||||||||||||||||
| 2023 | 41,375 | — | 28,000 | ||||||||||||||||||||||||||
| 2024 | 36,491 | — | 28,000 | ||||||||||||||||||||||||||
| 2025 | 18,948 | — | 28,000 | ||||||||||||||||||||||||||
| 2026 | 9,771 | — | 28,000 | ||||||||||||||||||||||||||
| Thereafter | 13,390 | 1,000,000 | 112,000 | ||||||||||||||||||||||||||
| Total | $ | 126,004 | $ | 1,000,000 | $ | 224,000 | |||||||||||||||||||||||
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 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 primarily includes Europe, Asia-Pacific and Latin America. Management relies on an internal management reporting process that provides revenue and operating segment net income before interest expense (income) and other expense (income), 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.
Summarized EBITDA information by operating segment consists of the following (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| North America | $ | 127,965 | $ | 119,823 | $ | 422,454 | $ | 385,857 | |||||||||||||||||||||||||||
| International | 1,184 | 2,849 | 5,133 | 5,683 | |||||||||||||||||||||||||||||||
| Total EBITDA | $ | 129,149 | $ | 122,672 | $ | 427,587 | $ | 391,540 |
The reconciliation of net income to EBITDA consists of the following (in thousands):
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||
| Net income | $ | 72,290 | $ | 64,304 | $ | 245,081 | $ | 199,664 | |||||||||||||||||||||||||||
| Amortization of acquired intangible assets in cost of revenues | 6,945 | 7,209 | 21,980 | 21,565 | |||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets in operating expenses | 29,651 | 19,121 | 60,621 | 55,885 | |||||||||||||||||||||||||||||||
| Depreciation and other amortization | 7,224 | 6,610 | 21,199 | 22,138 | |||||||||||||||||||||||||||||||
| Interest (income) expense, net | (10,656) | 7,943 | 461 | 23,698 | |||||||||||||||||||||||||||||||
| Other income, net | (1,389) | (1,546) | (3,596) | (2,343) | |||||||||||||||||||||||||||||||
| Income tax expense | 25,084 | 19,031 | 81,841 | 70,933 | |||||||||||||||||||||||||||||||
| EBITDA | $ | 129,149 | $ | 122,672 | $ | 427,587 | $ | 391,540 | |||||||||||||||||||||||||||
Summarized information by operating segment consists of the following (in thousands):
| September 30, 2022 | December 31, 2021 | ||||||||||
| Property and equipment, net: | |||||||||||
| North America | $ | 305,388 | $ | 269,792 | |||||||
| International | 931 | 1,639 | |||||||||
| Total property and equipment, net | $ | 306,319 | $ | 271,431 | |||||||
| Goodwill: | |||||||||||
| North America | $ | 2,149,247 | $ | 2,145,846 | |||||||
| International | 152,492 | 175,169 | |||||||||
| Total goodwill | $ | 2,301,739 | $ | 2,321,015 | |||||||
| Assets: | |||||||||||
| North America | $ | 7,970,371 | $ | 6,976,752 | |||||||
| International | 235,492 | 280,119 | |||||||||
| Total assets | $ | 8,205,863 | $ | 7,256,871 | |||||||
| Liabilities: | |||||||||||
| North America | $ | 1,456,678 | $ | 1,502,497 | |||||||
| International | 42,273 | 42,702 | |||||||||
| Total liabilities | $ | 1,498,951 | $ | 1,545,199 | |||||||
14. STOCKHOLDER'S EQUITY
Equity Offering
On September 20, 2022, the Company completed a public equity offering of 10,656,436 shares of common stock at an offering price of $70.38 per share. Net proceeds from the public equity offering were approximately $745.7 million, after deducting approximately $4.3 million of underwriting fees, commissions and other stock issuance costs. The Company expects to use the net proceeds from the sale of the shares of common stock to fund all or a portion of the costs of any strategic acquisitions it pursues in the future, to finance the growth of its business and for working capital and other general corporate purposes. General corporate purposes may include additions to working capital, capital expenditures, repayment of debt, investments in the Company’s subsidiaries, and the repurchase, redemption or retirement of securities, including the Company’s common stock.
COSTAR GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Refer to the Company's Annual Report on Form 10-K for the year ended December 31, 2021, filed with the Securities and Exchange Commission on February 23, 2022, for further details on the Company's Stockholders' Equity.
15. SUBSEQUENT EVENTS
The Company has evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements were issued. Based upon this review, the company did not identify any material subsequent events that would have required adjustment or disclosure in the financial statements.
Previous: Cover and table of contents · Next: Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations