CoreLogic (CLGX) stock price, revenue, and financials

CoreLogic market cap is $5.9 b, and annual revenue was $1.64 b in FY 2020

$5.9 B

CLGX Mkt cap, 07-Jun-2021

CoreLogic Revenue Q1, 2021

CoreLogic Net income (Q1, 2021)53.6 M

CoreLogic EBIT (Q1, 2021)85.4 M

CoreLogic Cash, 31-Mar-2021227.1 M

CoreLogic EV7.5 B

Embed Graph

CoreLogic revenue breakdown by business segment: 40.1% from Property Intelligence & Risk Management and 59.9% from Underwriting & Workflow Solutions

USD	FY, 2017	FY, 2018	FY, 2019	FY, 2020
Revenue	1.9b	1.8b	1.8b	1.6b
Revenue growth, %	(5%)	(3%)	(1%)
Cost of goods sold	974.9m	921.4m	880.1m
Gross profit	876.3m	866.9m	882.1m
Gross profit Margin, %	47%	48%	50%
General and administrative expense	459.8m	444.6m	480.9m	537.6m
Operating expense total	1.6b	1.6b	716.6m	537.6m
Depreciation and amortization	177.8m	199.7m	187.7m	174.4m
EBIT	238.6m	222.6m	165.5m	331.0m
EBIT margin, %	13%	12%	9%	20%
Interest expense	63.4m	75.6m	76.2m	69.2m
Interest income	1.5m	1.6m	2.1m	724.0k
Investment income				1.9m
Pre tax profit	168.9m	166.6m	75.5m	304.0m
Income tax expense	18.2m	45.7m	9.2m	41.6m
Net Income	152.2m	122.5m	66.3m	301.4m
EPS	1.8	1.5	0.6

USD	Q1, 2018	Q2, 2018	Q3, 2018	Q1, 2019	Q2, 2019	Q3, 2019	Q1, 2020	Q2, 2020	Q1, 2021
Revenue	444.9m	488.4m	451.8m	417.7m	459.5m	459.0m	443.9m	477.5m	422.8m
Cost of goods sold	239.4m	239.3m	230.4m	219.1m	227.2m	228.2m	215.6m
Gross profit	205.5m	249.1m	221.3m	198.6m	232.3m	230.8m	228.3m
Gross profit Margin, %	46%	51%	49%	48%	51%	50%	51%
General and administrative expense	115.0m	112.0m	113.1m	128.2m	122.8m	111.3m	114.4m	124.1m	130.0m
Operating expense total	400.5m	398.8m	392.0m	396.5m	217.7m	157.1m	161.2m	124.1m	130.0m
Depreciation and amortization	46.1m	47.4m	48.5m	49.2m	47.1m	45.7m	46.8m	46.7m	44.8m
EBIT	44.4m	89.6m	59.8m	21.2m	14.6m	73.7m	67.1m	91.0m	85.4m
EBIT margin, %	10%	18%	13%	5%	3%	16%	15%	19%	20%
Interest expense	17.7m	19.0m	19.4m	19.7m	19.6m	19.9m	17.8m	17.6m	16.3m
Interest income	530.0k	224.0k	299.0k	978.0k	401.0k	349.0k	414.0k	98.0k	98.0k
Investment income								376.0k
Pre tax profit	27.4m	73.0m	43.5m	3.2m	(20.9m)	54.4m	46.2m	80.5m	68.6m
Income tax expense	(711.0k)	17.3m	20.8m	1.1m	(15.0m)	14.5m	13.0m	21.8m	13.7m
Net Income	28.3m	58.5m	22.5m	1.7m	(5.8m)	23.2m	33.8m	59.0m	53.6m

USD	FY, 2017	FY, 2018	FY, 2019	FY, 2020
Cash	118.8m	85.3m	105.2m	167.4m
Accounts Receivable	256.6m	242.8m	281.4m	303.2m
Prepaid Expenses				82.8m
Current Assets	430.3m	403.5m	446.5m	755.8m
PP&E	447.7m	456.5m	451.0m	406.1m
Goodwill	2.3b	2.4b	2.4b	2.3b
Total Assets	4.1b	4.2b	4.2b	4.3b
Accounts Payable	143.8m	166.3m	174.0m	177.6m
Short-term debt	70.0m	26.9m	74.1m	58.8m
Current Liabilities	613.4m	587.1m	656.3m	750.4m
Long-term debt	1.7b	1.8b	1.7b	1.9b
Total Debt	1.8b	1.8b	1.8b	2.0b
Total Liabilities	3.1b	3.2b	3.2b	3.6b
Common Stock	1.0k	1.0k	1.0k	1.0k
Preferred Stock
Additional Paid-in Capital	224.5m	160.9m	111.0m
Retained Earnings	877.1m	975.4m	1.0b	893.4m
Total Equity	1.0b	1.0b	951.2m	723.3m
Debt to Equity Ratio	1.7 x	1.8 x	1.9 x
Debt to Assets Ratio	0.4 x	0.4 x	0.4 x
Financial Leverage	4 x	4.2 x	4.4 x	5.9 x

USD	Q1, 2018	Q2, 2018	Q3, 2018	Q1, 2019	Q2, 2019	Q3, 2019	Q1, 2020	Q2, 2020	Q1, 2021
Cash	123.7m	85.0m	97.9m	86.8m	82.0m	88.2m	152.8m	137.3m	227.1m
Accounts Receivable	244.0m	256.2m	254.3m	246.3m	279.2m	273.0m	285.5m	290.2m	320.6m
Prepaid Expenses								69.0m	66.1m
Current Assets	421.0m	410.0m	414.6m	396.3m	420.1m	424.3m	492.8m	496.5m	780.5m
PP&E	443.9m	453.8m	453.4m	459.5m	448.6m	446.1m	444.0m	440.0m	401.6m
Goodwill	2.3b	2.3b	2.3b	2.4b	2.4b	2.4b	2.4b	2.4b	2.3b
Total Assets	4.1b	4.2b	4.1b	4.2b	4.2b	4.1b	4.1b	4.2b	4.3b
Accounts Payable	171.0m	160.0m	157.6m	162.0m	152.4m	179.7m	174.0m	185.4m	208.1m
Short-term debt	49.7m	49.7m	27.1m	47.5m	427.2m	85.1m	95.3m	20.4m	23.8m
Current Liabilities	607.5m	596.5m	572.5m	614.4m	647.4m	660.2m	677.0m	635.5m	824.1m
Long-term debt	1.7b	1.8b	1.7b	1.7b	1.7b	1.7b	1.7b	1.6b	1.9b
Total Debt	49.7m	1.8b	1.8b	1.8b	2.2b	1.8b	1.8b	1.7b	1.9b
Total Liabilities	3.1b	3.1b	3.1b	3.2b	3.2b	3.2b	3.2b	3.2b	3.6b
Common Stock	1.0k	1.0k	1.0k	1.0k	1.0k	1.0k	1.0k	1.0k	1.0k
Preferred Stock
Additional Paid-in Capital	219.6m	186.8m	174.0m	165.0m	146.9m	124.9m	111.5m	120.0m
Retained Earnings	881.8m	940.3m	962.8m	977.1m	971.5m	994.7m	1.1b	1.1b	914.6m
Total Equity	1.0b	1.0b	1.0b	999.3m	953.5m	932.9m	927.0m	1.0b	756.1m
Debt to Equity Ratio	0 x	1.8 x	1.7 x	1.8 x	2.3 x	1.9 x	1.9 x
Debt to Assets Ratio	0 x	0.4 x	0.4 x	0.4 x	0.5 x	0.4 x	0.4 x
Financial Leverage	4 x	4.1 x	4 x	4.2 x	4.4 x	4.4 x	4.5 x	4.2 x	5.7 x

USD	FY, 2017	FY, 2018	FY, 2019	FY, 2020
Net Income	152.2m	121.9m	49.4m	301.4m
Depreciation and Amortization	177.8m	199.7m	187.7m	174.4m
Accounts Receivable	15.5m	21.1m	(37.1m)	(55.8m)
Accounts Payable	(44.6m)	(1.8m)	296.0k	(21.1m)
Cash From Operating Activities	383.6m	355.1m	364.2m	535.8m
Purchases of PP&E	(40.5m)	(62.3m)	(91.6m)	(57.7m)
Cash From Investing Activities	(262.0m)	(308.9m)	(135.8m)	(65.7m)
Long-term Borrowings	(1.8b)	(173.2m)	(1.9b)	(103.2m)
Dividends Paid				(85.7m)
Cash From Financing Activities	(73.4m)	(82.7m)	(211.2m)	(409.5m)
Net Change in Cash	46.8m	(33.9m)	17.5m	64.6m
Interest Paid	53.5m	68.5m	71.4m	64.0m
Income Taxes Paid	71.7m	26.8m	15.7m	75.4m

USD	Q2, 2016	Q1, 2018	Q2, 2018	Q3, 2018	Q1, 2019	Q2, 2019	Q3, 2019	Q1, 2020	Q2, 2020	Q1, 2021
Net Income	67.9m	28.3m	86.8m	109.3m	1.7m	(3.9m)	19.3m	33.8m	92.8m	53.6m
Depreciation and Amortization	82.9m	46.1m	93.5m	142.0m	49.2m	96.3m	142.0m	46.8m	93.5m	44.8m
Accounts Receivable	(20.5m)	12.7m	259.0k	2.6m	(5.5m)	(38.8m)	(33.1m)	(4.0m)	(9.5m)	(16.6m)
Accounts Payable	(21.6m)	5.0m	(27.2m)	(22.0m)	(7.7m)	(25.0m)	(18.0m)	(8.1m)	4.9m	26.9m
Cash From Operating Activities	173.3m	100.2m	148.4m	252.3m	64.6m	120.6m	247.1m	112.9m	243.1m	189.3m
Purchases of PP&E	(27.9m)	(9.9m)	(21.4m)	(41.0m)	(24.0m)	(44.7m)	(63.2m)	(14.3m)	(31.9m)	(12.4m)
Cash From Investing Activities	(461.3m)	(38.9m)	(179.8m)	(202.6m)	(30.7m)	(61.5m)	(96.9m)	(35.5m)	(60.8m)	19.0m
Long-term Borrowings	(101.7m)	(45.7m)	(68.9m)	(114.6m)	(25.6m)	(1.8b)	(1.8b)	(723.0k)	(101.7m)	(100.7m)
Dividends Paid								(17.4m)	(34.8m)	(24.1m)
Cash From Financing Activities	261.7m	(59.2m)	(6.2m)	(74.6m)	(32.0m)	(61.7m)	(147.2m)	(25.6m)	(149.4m)	(149.6m)
Net Change in Cash	(26.7m)	2.4m	(36.3m)	(22.8m)	1.7m	(2.5m)	3.6m	47.0m	31.4m	58.1m
Interest Paid	31.2m	9.8m	33.1m	50.1m	17.4m	35.4m	53.2m	16.4m	32.1m	14.5m
Income Taxes Paid	3.4m	988.0k	24.2m	25.4m	2.0m	9.9m	11.6m	2.5m	36.4m	3.8m

CoreLogic's Users was reported to be 1 m in Q1, 2020.

	FY, 2017	Q1, 2018	Q2, 2018	Q3, 2018	FY, 2018	Q1, 2019	Q2, 2019	Q3, 2019	FY, 2019	Q1, 2020
Copyright Certificate	1 k				1 k				1 k
Mortgage Applications in Database	100 m	100 m	100 m	100 m	100 m	100 m	100 m	100 m	300 m	300 m
Parcels in Database	145 m	145 m	145 m	145 m	150 m	150 m	150 m	150 m	150 m	150 m
Patents (US)	50				50				50
Patents Pending (US)	30				18				19
Property Records in Database	150 m	150 m	150 m	150 m	150 m	150 m	150 m	150 m	150 m	150 m
Property Transactions in Database	900 m	900 m	900 m	900 m	900 m	900 m	900 m	900 m	1 b	1 b
Trademarks	300				300				300
Users	1 m	1 m	1 m	1 m	1 m	1 m	1 m	1 m	1 m	1 m