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

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

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 |

| (5%) | (3%) | (1%) | |

## Cost of goods sold | 974.9m | 921.4m | 880.1m | |

## Gross profit | 876.3m | 866.9m | 882.1m | |

| 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 |

| 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 | ||

| 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 |

| 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 | 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 |
---|

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 |