|
Delaware
|
95-1068610
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Common
|
New York Stock Exchange
|
(Title of each class)
|
(Name of each exchange on which registered)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
|
Business Segments
|
|
Solution Groups
|
|
|
|
|
|
Property Intelligence
|
|
Property Information & Analytics
Valuation Solutions
|
|
|
|
|
|
Risk Management and Work Flow
|
|
Credit & Screening Solutions
Technology and Post-Closing Solutions
|
•
|
property tax processing, based on the number of loans under service;
|
•
|
flood zone determinations, based on the number of flood zone certification reports issued;
|
•
|
credit and income verification services to the United States mortgage lending industry, based on the number of credit reports issued;
|
•
|
property information based on the number of inquiries received; and
|
•
|
multiple listing services ("MLS"), based on the number of active desktops using our technology.
|
(in thousands)
|
2015
|
|
% of Total Operating Revenue
|
|
2014
|
|
% of Total Operating Revenue
|
|
2013
|
|
% of Total Operating Revenue
|
|||||||||
PI
|
$
|
663,344
|
|
|
43.4
|
%
|
|
$
|
598,113
|
|
|
42.6
|
%
|
|
$
|
518,622
|
|
|
36.9
|
%
|
RMW
|
875,057
|
|
|
57.3
|
|
|
816,717
|
|
|
58.1
|
|
|
895,953
|
|
|
63.8
|
|
|||
Corporate
|
39
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
631
|
|
|
—
|
|
|||
Eliminations
|
(10,330
|
)
|
|
(0.7
|
)
|
|
(9,821
|
)
|
|
(0.7
|
)
|
|
(10,805
|
)
|
|
(0.8
|
)
|
|||
Operating revenue
|
$
|
1,528,110
|
|
|
100.0
|
%
|
|
$
|
1,405,040
|
|
|
100.0
|
%
|
|
$
|
1,404,401
|
|
|
100.0
|
%
|
•
|
Appraisals, AVMs and other forms of home value estimates are now subject to more explicit and detailed quality control requirements, and creditors are required to disclose to applicants information about the purpose, and provide consumers with a free copy, of any appraisal, AVM or other estimate of a home's value developed in connection with a residential real estate mortgage loan application; and
|
•
|
The increased regulation of AVMs has created opportunities for expanded use of these tools in the residential mortgage lending industry. We have introduced new products to pursue these opportunities.
|
•
|
Our tenant screening business is subject to certain landlord-tenant laws;
|
•
|
Our loan document business must monitor state laws applicable to our clients relating to loan documents and fee limitations as well as Fannie Mae and Freddie Mac requirements to develop and maintain compliant loan documents and other instruments; and
|
•
|
Our activities in foreign jurisdictions are subject to the requirements of the Foreign Corrupt Practices Act and comparable foreign laws.
|
1.
|
We depend on our ability to access data from external sources to maintain and grow our businesses. If we are unable to access needed data from these sources or if the prices charged for these services increase, the quality, pricing and availability of our products and services may be adversely affected, which could have a material adverse impact on our business, financial condition and results of operations.
|
2.
|
Our clients and we are subject to various governmental regulations, and a failure to comply with government regulations or changes in these regulations could result in penalties, restrict or limit our or our clients' operations or make it more burdensome to conduct such operations, any of which could have a material adverse effect on our revenues, earnings and cash flows.
|
3.
|
Regulatory developments with respect to use of consumer data and public records could have a material adverse effect on our business, financial condition and results of operations.
|
4.
|
If we are unable to protect our information systems against data corruption, cyber-based attacks or network security breaches, or if we are unable to provide adequate security in the electronic transmission of sensitive data, it could have a material adverse effect on our business, financial condition and results of operations.
|
5.
|
Systems interruptions may impair the delivery of our products and services, causing potential client and revenue loss.
|
6.
|
Because
our revenue from clients in the mortgage, consumer lending and real estate industries is affected by the strength of the economy and the housing market generally, including the volume of real estate transactions, a negative change in any of these conditions could materially adversely affect our business and results of operations.
|
7.
|
We rely on our top ten clients for a significant portion of our revenue and profit, which makes us susceptible to the same macro-economic and regulatory factors that our clients face. If these clients are negatively impacted by current economic or regulatory conditions or otherwise experience financial hardship or stress, or if the terms of our relationships with these clients change, our business, financial condition and results of operations could be adversely affected.
|
8.
|
Our acquisition and integration of businesses by us may involve increased expenses, and may not produce the desired financial or operating results contemplated at the time of the transaction.
|
10.
|
Our international service providers and our own international operations subject us to additional risks, which could have an adverse effect on our results of operations and may impair our ability to operate effectively.
|
11.
|
We rely upon proprietary technology and information rights, and if we are unable to protect our rights, our business, financial condition and results of operations could be harmed.
|
12.
|
If our products or services are found to infringe on the proprietary rights of others, we may be required to change our business practices and may also become subject to significant costs and monetary penalties.
|
•
|
be expensive and time-consuming to defend;
|
•
|
cause us to cease making, licensing or using applications that incorporate the challenged intellectual property;
|
•
|
require us to redesign our applications, if feasible;
|
•
|
divert management's attention and resources; and
|
•
|
require us to enter into royalty or licensing agreements in order to obtain the right to use necessary technologies.
|
13.
|
Our level of indebtedness could adversely affect our financial condition and prevent us from complying with our covenants and obligations under our outstanding debt instruments. Further, the instruments governing our indebtedness subject us to various restrictions that could limit our operating flexibility.
|
•
|
create, incur or assume additional debt;
|
•
|
create, incur or assume certain liens;
|
•
|
redeem and/or prepay certain subordinated debt we might issue in the future;
|
•
|
pay dividends on our stock or repurchase stock;
|
•
|
make certain investments and acquisitions, including joint ventures;
|
•
|
enter into or permit to exist contractual limits on the ability of our subsidiaries to pay dividends to us;
|
•
|
enter into new lines of business;
|
•
|
engage in consolidations, mergers and acquisitions;
|
•
|
engage in specified sales of assets; and
|
•
|
enter into transactions with affiliates.
|
16.
|
We may not be able to attract and retain qualified management or develop current management to assist in or lead company growth, which could have an adverse effect on our ability to maintain or expand our product and service offerings.
|
17.
|
We have substantial investments in recorded goodwill as a result of prior acquisitions and an impairment of these investments would require a write-down that would reduce our net income.
|
19.
|
We share responsibility with First American Financial Corporation ("FAFC") for certain income tax liabilities for tax periods prior to and including the date of the Separation.
|
20.
|
If certain transactions, including internal transactions, undertaken in anticipation of the Separation are determined to be taxable for U.S. federal income tax purposes, we, our stockholders that are subject to U.S. federal income tax and FAFC will incur significant U.S. federal income tax liabilities.
|
21.
|
In connection with the Separation, we entered into a number of agreements with FAFC setting forth rights and obligations of the parties post-Separation. In addition, certain provisions of these agreements provide protection to FAFC in the event of a change of control of us, which could reduce the likelihood of a potential change of control that our stockholders may consider favorable.
|
|
2015
|
|
2014
|
||||||||||
|
High
|
Low
|
|
High
|
Low
|
||||||||
Quarter ended March 31,
|
$
|
36.44
|
|
$
|
30.39
|
|
|
$
|
35.96
|
|
$
|
29.12
|
|
Quarter ended June 30,
|
$
|
40.86
|
|
$
|
34.45
|
|
|
$
|
31.03
|
|
$
|
26.58
|
|
Quarter ended September 30,
|
$
|
42.31
|
|
$
|
34.83
|
|
|
$
|
31.04
|
|
$
|
26.47
|
|
Quarter ended December 31,
|
$
|
41.39
|
|
$
|
33.27
|
|
|
$
|
33.71
|
|
$
|
25.54
|
|
(in thousands, except per share amounts)
|
For the Year Ended December 31,
|
||||||||||||||||||
Income Statement Data:
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
Operating revenue
|
$
|
1,528,110
|
|
|
$
|
1,405,040
|
|
|
$
|
1,404,401
|
|
|
$
|
1,333,479
|
|
|
$
|
1,100,086
|
|
Operating income
|
$
|
202,924
|
|
|
$
|
169,758
|
|
|
$
|
142,142
|
|
|
$
|
170,402
|
|
|
$
|
46,576
|
|
Equity in earnings of affiliates, net of tax
|
$
|
13,720
|
|
|
$
|
14,120
|
|
|
$
|
27,361
|
|
|
$
|
35,983
|
|
|
$
|
30,270
|
|
Amounts attributable to CoreLogic:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations, net of tax
|
$
|
128,400
|
|
|
$
|
89,741
|
|
|
$
|
100,313
|
|
|
$
|
96,065
|
|
|
$
|
26,637
|
|
(Loss)/income from discontinued operations, net of tax
|
(556
|
)
|
|
(16,653
|
)
|
|
14,423
|
|
|
12,387
|
|
|
(101,246
|
)
|
|||||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
112
|
|
|
(7,008
|
)
|
|
3,841
|
|
|
—
|
|
|||||
Net income/(loss)
|
$
|
127,844
|
|
|
$
|
73,200
|
|
|
$
|
107,728
|
|
|
$
|
112,293
|
|
|
$
|
(74,609
|
)
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets of discontinued operations
|
$
|
681
|
|
|
$
|
4,267
|
|
|
$
|
38,926
|
|
|
$
|
50,187
|
|
|
$
|
106,575
|
|
Total assets
|
$
|
3,701,050
|
|
|
$
|
3,516,362
|
|
|
$
|
3,003,131
|
|
|
$
|
3,027,497
|
|
|
$
|
3,115,822
|
|
Long-term debt, excluding discontinued operations
|
$
|
1,364,008
|
|
|
$
|
1,330,563
|
|
|
$
|
839,930
|
|
|
$
|
792,426
|
|
|
$
|
908,287
|
|
Total equity
|
$
|
1,049,490
|
|
|
$
|
1,014,167
|
|
|
$
|
1,044,373
|
|
|
$
|
1,170,945
|
|
|
$
|
1,244,820
|
|
Amounts attributable to CoreLogic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic income/(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations, net of tax
|
$
|
1.44
|
|
|
$
|
0.99
|
|
|
$
|
1.05
|
|
|
$
|
0.93
|
|
|
$
|
0.24
|
|
(Loss)/income from discontinued operations, net of tax
|
(0.01
|
)
|
|
(0.18
|
)
|
|
0.15
|
|
|
0.12
|
|
|
(0.93
|
)
|
|||||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(0.07
|
)
|
|
0.04
|
|
|
—
|
|
|||||
Net income/(loss)
|
$
|
1.43
|
|
|
$
|
0.81
|
|
|
$
|
1.13
|
|
|
$
|
1.09
|
|
|
$
|
(0.69
|
)
|
Diluted income/(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from continuing operations, net of tax
|
$
|
1.42
|
|
|
$
|
0.97
|
|
|
$
|
1.03
|
|
|
$
|
0.92
|
|
|
$
|
0.24
|
|
(Loss)/income from discontinued operations, net of tax
|
(0.01
|
)
|
|
(0.18
|
)
|
|
0.15
|
|
|
0.12
|
|
|
(0.92
|
)
|
|||||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(0.07
|
)
|
|
0.04
|
|
|
—
|
|
|||||
Net income/(loss)
|
$
|
1.41
|
|
|
$
|
0.79
|
|
|
$
|
1.11
|
|
|
$
|
1.08
|
|
|
$
|
(0.68
|
)
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
89,070
|
|
|
90,825
|
|
|
95,088
|
|
|
102,913
|
|
|
109,122
|
|
|||||
Diluted
|
90,564
|
|
|
92,429
|
|
|
97,109
|
|
|
104,050
|
|
|
109,712
|
|
•
|
limitations on access to or increase in prices for data from external sources, including government and public record sources;
|
•
|
changes in applicable government legislation, regulations and the level of regulatory scrutiny affecting our clients or us, including with respect to consumer financial services and the use of public records and consumer data;
|
•
|
compromises in the security of our data, including cyber-based attacks, the transmission of confidential information or systems interruptions;
|
•
|
difficult conditions in the mortgage and consumer lending industries and the economy generally;
|
•
|
our ability to protect proprietary technology rights;
|
•
|
our ability to realize the anticipated benefits of certain acquisitions and the timing thereof;
|
•
|
risks related to the outsourcing of services and international operations;
|
•
|
our cost-containment and growth strategies and our ability to effectively and efficiently implement them;
|
•
|
the level of our indebtedness, our ability to service our indebtedness and the restrictions in our various debt agreements;
|
•
|
intense competition in the market against third parties and the in-house capabilities of our clients;
|
•
|
our ability to attract and retain qualified management;
|
•
|
impairments in our goodwill or other intangible assets; and
|
•
|
the remaining tax sharing arrangements and other obligations associated with the spin off of FAFC.
|
(in thousands, except percentages)
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
PI
|
|
$
|
663,344
|
|
|
$
|
598,113
|
|
|
$
|
65,231
|
|
|
10.9
|
%
|
RMW
|
|
875,057
|
|
|
816,717
|
|
|
58,340
|
|
|
7.1
|
|
|||
Corporate and eliminations
|
|
(10,291
|
)
|
|
(9,790
|
)
|
|
(501
|
)
|
|
5.1
|
|
|||
Operating revenues
|
|
$
|
1,528,110
|
|
|
$
|
1,405,040
|
|
|
$
|
123,070
|
|
|
8.8
|
%
|
(in thousands, except percentages)
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
PI
|
|
$
|
72,761
|
|
|
$
|
70,181
|
|
|
$
|
2,580
|
|
|
3.7
|
%
|
RMW
|
|
216,178
|
|
|
166,640
|
|
|
49,538
|
|
|
29.7
|
|
|||
Corporate and eliminations
|
|
(86,015
|
)
|
|
(67,063
|
)
|
|
(18,952
|
)
|
|
28.3
|
|
|||
Operating income
|
|
$
|
202,924
|
|
|
$
|
169,758
|
|
|
$
|
33,166
|
|
|
19.5
|
%
|
(in thousands, except percentages)
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
PI
|
|
$
|
598,113
|
|
|
$
|
518,622
|
|
|
$
|
79,491
|
|
|
15.3
|
%
|
RMW
|
|
816,717
|
|
|
895,953
|
|
|
(79,236
|
)
|
|
(8.8
|
)
|
|||
Corporate and eliminations
|
|
(9,790
|
)
|
|
(10,174
|
)
|
|
384
|
|
|
(3.8
|
)
|
|||
Operating revenues
|
|
$
|
1,405,040
|
|
|
$
|
1,404,401
|
|
|
$
|
639
|
|
|
—
|
%
|
(in thousands, except percentages)
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
PI
|
|
$
|
70,181
|
|
|
$
|
56,515
|
|
|
$
|
13,666
|
|
|
24.2
|
%
|
RMW
|
|
166,640
|
|
|
181,673
|
|
|
(15,033
|
)
|
|
(8.3
|
)
|
|||
Corporate and eliminations
|
|
(67,063
|
)
|
|
(96,046
|
)
|
|
28,983
|
|
|
(30.2
|
)
|
|||
Operating income
|
|
$
|
169,758
|
|
|
$
|
142,142
|
|
|
$
|
27,616
|
|
|
19.4
|
%
|
(in thousands)
|
Less than 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than 5 Years
|
|
Total
|
||||||||||
Operating leases
|
$
|
32,789
|
|
|
$
|
34,192
|
|
|
$
|
22,947
|
|
|
$
|
7,710
|
|
|
$
|
97,638
|
|
Long-term debt (1)
|
48,497
|
|
|
171,390
|
|
|
691,476
|
|
|
452,645
|
|
|
1,364,008
|
|
|||||
Interest payments related to debt (2)
|
53,201
|
|
|
109,926
|
|
|
91,297
|
|
|
48,020
|
|
|
302,444
|
|
|||||
Service agreement (3)
|
51,238
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,238
|
|
|||||
Total (4)
|
$
|
185,725
|
|
|
$
|
315,508
|
|
|
$
|
805,720
|
|
|
$
|
508,375
|
|
|
$
|
1,815,328
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes the remaining acquisition-related note payable of
$5.0 million
, which is non-interest bearing and discounted to
$4.9 million
.
|
(2)
|
Estimated interest payments are calculated assuming current interest rates over minimum maturity periods specified in debt agreements.
|
(3)
|
Net minimum commitment with Cognizant.
|
(4)
|
Excludes a net liability of
$13.3 million
related to uncertain tax positions including associated interest and penalties, and deferred compensation of
$32.2 million
due to uncertainty of payment period.
|
|
Page No.
|
Financial Statements:
|
|
|
|
Financial Statement Schedule:
|
|
(in thousands, except par value)
|
|
|
|
||||
Assets
|
2015
|
|
2014
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
99,090
|
|
|
$
|
104,677
|
|
Marketable securities
|
22,709
|
|
|
22,264
|
|
||
Accounts receivable (less allowances of $6,212 and $10,826 in 2015 and 2014, respectively)
|
240,988
|
|
|
214,344
|
|
||
Prepaid expenses and other current assets
|
45,882
|
|
|
51,375
|
|
||
Income tax receivable
|
37,029
|
|
|
13,357
|
|
||
Deferred income tax assets, current
|
95,887
|
|
|
90,341
|
|
||
Assets of discontinued operations
|
681
|
|
|
4,267
|
|
||
Total current assets
|
542,266
|
|
|
500,625
|
|
||
Property and equipment, net
|
375,654
|
|
|
368,614
|
|
||
Goodwill, net
|
1,881,547
|
|
|
1,780,758
|
|
||
Other intangible assets, net
|
352,148
|
|
|
278,270
|
|
||
Capitalized data and database costs, net
|
327,841
|
|
|
333,265
|
|
||
Investment in affiliates, net
|
69,205
|
|
|
103,598
|
|
||
Deferred income tax assets, long-term
|
2,219
|
|
|
—
|
|
||
Restricted cash
|
10,926
|
|
|
12,360
|
|
||
Other assets
|
139,244
|
|
|
138,872
|
|
||
Total assets
|
$
|
3,701,050
|
|
|
$
|
3,516,362
|
|
Liabilities and Equity
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|
||
Accounts payable and accrued expenses
|
$
|
158,213
|
|
|
$
|
170,418
|
|
Accrued salaries and benefits
|
117,187
|
|
|
99,786
|
|
||
Deferred revenue, current
|
269,071
|
|
|
255,330
|
|
||
Mandatorily redeemable noncontrolling interests
|
18,981
|
|
|
—
|
|
||
Current portion of long-term debt
|
48,497
|
|
|
11,352
|
|
||
Liabilities of discontinued operations
|
2,527
|
|
|
13,704
|
|
||
Total current liabilities
|
614,476
|
|
|
550,590
|
|
||
Long-term debt, net of current
|
1,315,511
|
|
|
1,319,211
|
|
||
Deferred revenue, net of current
|
448,819
|
|
|
389,308
|
|
||
Deferred income tax liabilities, long-term
|
107,249
|
|
|
63,979
|
|
||
Other liabilities
|
165,505
|
|
|
161,084
|
|
||
Total liabilities
|
2,651,560
|
|
|
2,484,172
|
|
||
|
|
|
|
|
|
||
Redeemable noncontrolling interests
|
—
|
|
|
18,023
|
|
||
|
|
|
|
||||
Equity:
|
|
|
|
|
|
||
CoreLogic, Inc.'s ("CoreLogic") stockholders' equity:
|
|
|
|
|
|
||
Preferred stock, $0.00001 par value; 500 shares authorized, no shares issued or outstanding
|
—
|
|
|
—
|
|
||
Common stock, $0.00001 par value; 180,000 shares authorized; 88,228 and 89,343 shares issued and outstanding as of December 31, 2015 and 2014, respectively
|
1
|
|
|
1
|
|
||
Additional paid-in capital
|
551,206
|
|
|
605,511
|
|
||
Retained earnings
|
618,399
|
|
|
492,441
|
|
||
Accumulated other comprehensive loss
|
(120,116
|
)
|
|
(83,786
|
)
|
||
Total CoreLogic stockholders' equity
|
1,049,490
|
|
|
1,014,167
|
|
||
Total liabilities and equity
|
$
|
3,701,050
|
|
|
$
|
3,516,362
|
|
(in thousands, except per share amounts)
|
2015
|
|
2014
|
|
2013
|
||||||
Operating revenue
|
$
|
1,528,110
|
|
|
$
|
1,405,040
|
|
|
$
|
1,404,401
|
|
Cost of services (exclusive of depreciation and amortization)
|
776,509
|
|
|
740,301
|
|
|
717,205
|
|
|||
Selling, general and administrative expenses
|
398,300
|
|
|
351,617
|
|
|
374,289
|
|
|||
Depreciation and amortization
|
146,607
|
|
|
138,394
|
|
|
126,332
|
|
|||
Impairment loss
|
3,770
|
|
|
4,970
|
|
|
44,433
|
|
|||
Total operating expenses
|
1,325,186
|
|
|
1,235,282
|
|
|
1,262,259
|
|
|||
Operating income
|
202,924
|
|
|
169,758
|
|
|
142,142
|
|
|||
Interest expense:
|
|
|
|
|
|
|
|
|
|||
Interest income
|
4,021
|
|
|
4,110
|
|
|
4,748
|
|
|||
Interest expense
|
65,311
|
|
|
71,092
|
|
|
52,350
|
|
|||
Total interest expense, net
|
(61,290
|
)
|
|
(66,982
|
)
|
|
(47,602
|
)
|
|||
Gain on investments and other, net
|
31,592
|
|
|
3,882
|
|
|
12,032
|
|
|||
Income from continuing operations before equity in earnings of affiliates and income taxes
|
173,226
|
|
|
106,658
|
|
|
106,572
|
|
|||
Provision for income taxes
|
57,394
|
|
|
29,770
|
|
|
33,673
|
|
|||
Income from continuing operations before equity in earnings of affiliates
|
115,832
|
|
|
76,888
|
|
|
72,899
|
|
|||
Equity in earnings of affiliates, net of tax
|
13,720
|
|
|
14,120
|
|
|
27,361
|
|
|||
Net income from continuing operations
|
129,552
|
|
|
91,008
|
|
|
100,260
|
|
|||
(Loss)/income from discontinued operations, net of tax
|
(556
|
)
|
|
(16,653
|
)
|
|
14,423
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
112
|
|
|
(7,008
|
)
|
|||
Net income
|
128,996
|
|
|
74,467
|
|
|
107,675
|
|
|||
Less: Net income/(loss) attributable to noncontrolling interests
|
1,152
|
|
|
1,267
|
|
|
(53
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
127,844
|
|
|
$
|
73,200
|
|
|
$
|
107,728
|
|
Amounts attributable to CoreLogic:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations, net of tax
|
$
|
128,400
|
|
|
$
|
89,741
|
|
|
$
|
100,313
|
|
(Loss)/income from discontinued operations, net of tax
|
(556
|
)
|
|
(16,653
|
)
|
|
14,423
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
112
|
|
|
(7,008
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
127,844
|
|
|
$
|
73,200
|
|
|
$
|
107,728
|
|
Basic income/(loss) per share:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations, net of tax
|
$
|
1.44
|
|
|
$
|
0.99
|
|
|
$
|
1.05
|
|
(Loss)/income from discontinued operations, net of tax
|
(0.01
|
)
|
|
(0.18
|
)
|
|
0.15
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(0.07
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
1.43
|
|
|
$
|
0.81
|
|
|
$
|
1.13
|
|
Diluted income/(loss) per share:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations, net of tax
|
$
|
1.42
|
|
|
$
|
0.97
|
|
|
$
|
1.03
|
|
(Loss)/income from discontinued operations, net of tax
|
(0.01
|
)
|
|
(0.18
|
)
|
|
0.15
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(0.07
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
1.41
|
|
|
$
|
0.79
|
|
|
$
|
1.11
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|||
Basic
|
89,070
|
|
|
90,825
|
|
|
95,088
|
|
|||
Diluted
|
90,564
|
|
|
92,429
|
|
|
97,109
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Net income
|
$
|
128,996
|
|
|
$
|
74,467
|
|
|
$
|
107,675
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|||
Market value adjustments to marketable securities, net of tax
|
275
|
|
|
27
|
|
|
32
|
|
|||
Market value adjustments on interest rate swap, net of tax
|
(364
|
)
|
|
(2,408
|
)
|
|
1,526
|
|
|||
Reclassification adjustments for gains on terminated interest rate swap included in net income
|
—
|
|
|
2,555
|
|
|
—
|
|
|||
Foreign currency translation adjustments
|
(36,968
|
)
|
|
(26,673
|
)
|
|
(43,337
|
)
|
|||
Supplemental benefit plans adjustments, net of tax
|
727
|
|
|
(3,698
|
)
|
|
3,704
|
|
|||
Total other comprehensive loss
|
(36,330
|
)
|
|
(30,197
|
)
|
|
(38,075
|
)
|
|||
Comprehensive income
|
92,666
|
|
|
44,270
|
|
|
69,600
|
|
|||
Less: Comprehensive income/(loss) attributable to the noncontrolling interests
|
1,152
|
|
|
1,267
|
|
|
(53
|
)
|
|||
Comprehensive income attributable to CoreLogic
|
$
|
91,514
|
|
|
$
|
43,003
|
|
|
$
|
69,653
|
|
(in thousands)
|
Common Stock Shares
|
Common Stock Amount
|
Additional Paid-in Capital
|
Retained Earnings
|
Accumulated Other Comprehensive Loss
|
Noncontrolling Interests
|
Total
|
|||||||||||||
Balance at January 1, 2013
|
97,698
|
|
$
|
1
|
|
$
|
866,720
|
|
$
|
318,094
|
|
$
|
(15,514
|
)
|
$
|
1,645
|
|
$
|
1,170,946
|
|
Net income
|
—
|
|
—
|
|
—
|
|
107,728
|
|
—
|
|
(26
|
)
|
107,702
|
|
||||||
Shares repurchased and retired
|
(8,121
|
)
|
—
|
|
(241,161
|
)
|
—
|
|
—
|
|
—
|
|
(241,161
|
)
|
||||||
Shares issued in connection with share-based compensation
|
1,677
|
|
—
|
|
28,232
|
|
—
|
|
—
|
|
—
|
|
28,232
|
|
||||||
Tax withholdings related to net share settlements
|
—
|
|
—
|
|
(8,665
|
)
|
—
|
|
—
|
|
—
|
|
(8,665
|
)
|
||||||
Share-based compensation
|
—
|
|
—
|
|
27,039
|
|
—
|
|
—
|
|
—
|
|
27,039
|
|
||||||
Sale of subsidiary shares to noncontrolling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,619
|
)
|
(1,619
|
)
|
||||||
Adjust redeemable noncontrolling interests to redemption value
|
—
|
|
—
|
|
—
|
|
(26
|
)
|
—
|
|
—
|
|
(26
|
)
|
||||||
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
(38,075
|
)
|
—
|
|
(38,075
|
)
|
||||||
Balance at December 31, 2013
|
91,254
|
|
$
|
1
|
|
$
|
672,165
|
|
$
|
425,796
|
|
$
|
(53,589
|
)
|
$
|
—
|
|
$
|
1,044,373
|
|
Net income
|
—
|
|
—
|
|
—
|
|
73,200
|
|
—
|
|
—
|
|
73,200
|
|
||||||
Shares repurchased and retired
|
(3,125
|
)
|
—
|
|
(91,475
|
)
|
—
|
|
—
|
|
—
|
|
(91,475
|
)
|
||||||
Shares issued in connection with share-based compensation
|
1,214
|
|
—
|
|
15,213
|
|
—
|
|
—
|
|
—
|
|
15,213
|
|
||||||
Tax withholdings related to net share settlements
|
—
|
|
—
|
|
(15,980
|
)
|
—
|
|
—
|
|
—
|
|
(15,980
|
)
|
||||||
Share-based compensation
|
—
|
|
—
|
|
25,588
|
|
—
|
|
—
|
|
—
|
|
25,588
|
|
||||||
Adjust redeemable noncontrolling interests to redemption value
|
—
|
|
—
|
|
—
|
|
(6,555
|
)
|
—
|
|
—
|
|
(6,555
|
)
|
||||||
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
(30,197
|
)
|
—
|
|
(30,197
|
)
|
||||||
Balance at December 31, 2014
|
89,343
|
|
$
|
1
|
|
$
|
605,511
|
|
$
|
492,441
|
|
$
|
(83,786
|
)
|
$
|
—
|
|
$
|
1,014,167
|
|
Net income
|
—
|
|
—
|
|
—
|
|
127,844
|
|
—
|
|
—
|
|
127,844
|
|
||||||
Shares repurchased and retired
|
(2,528
|
)
|
—
|
|
(97,430
|
)
|
—
|
|
—
|
|
—
|
|
(97,430
|
)
|
||||||
Shares issued in connection with share-based compensation
|
1,413
|
|
—
|
|
22,569
|
|
—
|
|
—
|
|
—
|
|
22,569
|
|
||||||
Tax withholdings related to net share settlements
|
—
|
|
—
|
|
(15,230
|
)
|
—
|
|
—
|
|
—
|
|
(15,230
|
)
|
||||||
Share-based compensation
|
—
|
|
—
|
|
35,786
|
|
—
|
|
—
|
|
—
|
|
35,786
|
|
||||||
Adjust redeemable noncontrolling interest to redemption value
|
—
|
|
—
|
|
—
|
|
(1,886
|
)
|
—
|
|
—
|
|
(1,886
|
)
|
||||||
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
(36,330
|
)
|
—
|
|
(36,330
|
)
|
||||||
Balance at December 31, 2015
|
88,228
|
|
$
|
1
|
|
$
|
551,206
|
|
$
|
618,399
|
|
$
|
(120,116
|
)
|
$
|
—
|
|
$
|
1,049,490
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
128,996
|
|
|
$
|
74,467
|
|
|
$
|
107,675
|
|
Less: (Loss)/income from discontinued operations, net of tax
|
(556
|
)
|
|
(16,653
|
)
|
|
14,423
|
|
|||
Less: Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
112
|
|
|
(7,008
|
)
|
|||
Income from continuing operations, net of tax
|
129,552
|
|
|
91,008
|
|
|
100,260
|
|
|||
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization
|
146,607
|
|
|
138,394
|
|
|
126,332
|
|
|||
Impairment loss
|
3,770
|
|
|
4,970
|
|
|
44,433
|
|
|||
Provision for bad debts and claim losses
|
8,260
|
|
|
11,825
|
|
|
13,345
|
|
|||
Share-based compensation
|
35,786
|
|
|
25,379
|
|
|
26,901
|
|
|||
Tax benefit related to stock options
|
(6,513
|
)
|
|
(6,791
|
)
|
|
(5,146
|
)
|
|||
Equity in earnings of investee, net of taxes
|
(13,720
|
)
|
|
(14,120
|
)
|
|
(27,361
|
)
|
|||
Loss/(gain) on sale of property and equipment
|
24
|
|
|
(13,866
|
)
|
|
—
|
|
|||
Loss on early extinguishment of debt
|
1,589
|
|
|
763
|
|
|
—
|
|
|||
Deferred income tax
|
35,110
|
|
|
20,986
|
|
|
8,120
|
|
|||
Gain on investments and other, net
|
(33,181
|
)
|
|
(3,882
|
)
|
|
(12,032
|
)
|
|||
Change in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|||
Accounts receivable
|
(15,400
|
)
|
|
13,151
|
|
|
24,553
|
|
|||
Prepaid expenses and other assets
|
7,104
|
|
|
1,231
|
|
|
113
|
|
|||
Accounts payable and accrued expenses
|
(45,289
|
)
|
|
(5,000
|
)
|
|
(9,330
|
)
|
|||
Deferred revenue
|
68,410
|
|
|
16,010
|
|
|
48,125
|
|
|||
Income taxes
|
(32,771
|
)
|
|
(11,380
|
)
|
|
(27,543
|
)
|
|||
Dividends received from investments in affiliates
|
30,084
|
|
|
38,655
|
|
|
36,680
|
|
|||
Other assets and other liabilities
|
16,727
|
|
|
28,260
|
|
|
(19,230
|
)
|
|||
Net cash provided by operating activities - continuing operations
|
336,149
|
|
|
335,593
|
|
|
328,220
|
|
|||
Net cash (used in)/provided by operating activities - discontinued operations
|
(7,612
|
)
|
|
(13,717
|
)
|
|
25,600
|
|
|||
Total cash provided by operating activities
|
$
|
328,537
|
|
|
$
|
321,876
|
|
|
$
|
353,820
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
Purchases of property and equipment
|
$
|
(44,149
|
)
|
|
$
|
(52,025
|
)
|
|
$
|
(68,745
|
)
|
Purchases of capitalized data and other intangible assets
|
(36,409
|
)
|
|
(35,129
|
)
|
|
(37,841
|
)
|
|||
Cash paid for acquisitions, net of cash acquired
|
(194,491
|
)
|
|
(694,871
|
)
|
|
(92,049
|
)
|
|||
Cash received from sale of subsidiary, net
|
—
|
|
|
25,366
|
|
|
2,263
|
|
|||
Purchases of investments
|
(3,748
|
)
|
|
—
|
|
|
(2,351
|
)
|
|||
Proceeds from sale of property and equipment
|
137
|
|
|
13,937
|
|
|
—
|
|
|||
Change in restricted cash
|
1,434
|
|
|
(310
|
)
|
|
10,068
|
|
|||
Net cash used in investing activities - continuing operations
|
(277,226
|
)
|
|
(743,032
|
)
|
|
(188,655
|
)
|
|||
Net cash provided by investing activities - discontinued operations
|
—
|
|
|
1,536
|
|
|
1,862
|
|
|||
Total cash used in investing activities
|
$
|
(277,226
|
)
|
|
$
|
(741,496
|
)
|
|
$
|
(186,793
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
Proceeds from long-term debt
|
$
|
114,375
|
|
|
$
|
690,017
|
|
|
$
|
51,647
|
|
Debt issuance costs
|
(6,452
|
)
|
|
(14,042
|
)
|
|
(10,436
|
)
|
|||
Repayments of long-term debt
|
(82,891
|
)
|
|
(200,006
|
)
|
|
(4,666
|
)
|
Shares repurchased and retired
|
(97,430
|
)
|
|
(91,475
|
)
|
|
(241,161
|
)
|
|||
Proceeds from issuance of shares in connection with share-based compensation
|
22,569
|
|
|
15,213
|
|
|
28,232
|
|
|||
Minimum tax withholdings related to net share settlements
|
(15,230
|
)
|
|
(15,980
|
)
|
|
(8,665
|
)
|
|||
Tax benefit related to stock options
|
6,513
|
|
|
6,791
|
|
|
5,146
|
|
|||
Net cash (used in)/provided by financing activities - continuing operations
|
(58,546
|
)
|
|
390,518
|
|
|
(179,903
|
)
|
|||
Net cash used in financing activities - discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total cash (used in)/provided by financing activities
|
$
|
(58,546
|
)
|
|
$
|
390,518
|
|
|
$
|
(179,903
|
)
|
Effect of exchange rate on cash
|
2,182
|
|
|
(625
|
)
|
|
(2,116
|
)
|
|||
Net change in cash and cash equivalents
|
$
|
(5,053
|
)
|
|
$
|
(29,727
|
)
|
|
$
|
(14,992
|
)
|
Cash and cash equivalents at beginning of year
|
104,677
|
|
|
134,419
|
|
|
149,568
|
|
|||
Less: Change in cash and cash equivalents of discontinued operations
|
(7,612
|
)
|
|
(12,181
|
)
|
|
27,462
|
|
|||
Plus: Cash swept (to)/from discontinued operations
|
(8,146
|
)
|
|
(12,196
|
)
|
|
27,305
|
|
|||
Cash and cash equivalents at end of year
|
$
|
99,090
|
|
|
$
|
104,677
|
|
|
$
|
134,419
|
|
|
|
|
|
|
|
||||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
|||
Cash paid for interest
|
$
|
64,679
|
|
|
$
|
59,376
|
|
|
$
|
46,432
|
|
Cash paid for income taxes
|
$
|
47,783
|
|
|
$
|
5,436
|
|
|
$
|
71,055
|
|
Cash refunds from income taxes
|
$
|
3,737
|
|
|
$
|
27,545
|
|
|
$
|
14,096
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|||||
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
5,909
|
|
|
$
|
4,492
|
|
|
$
|
2,339
|
|
|
2015
|
|
2014
|
||||
Cumulative foreign currency translation
|
$
|
(114,427
|
)
|
|
$
|
(77,460
|
)
|
Cumulative supplemental benefit plans
|
(3,540
|
)
|
|
(4,266
|
)
|
||
Net unrecognized losses on interest rate swap
|
(2,699
|
)
|
|
(2,335
|
)
|
||
Net unrealized gains on marketable securities
|
550
|
|
|
275
|
|
||
Accumulative other comprehensive loss
|
$
|
(120,116
|
)
|
|
$
|
(83,786
|
)
|
(in thousands)
|
2015
|
|
2014
|
||||
Land
|
$
|
4,000
|
|
|
$
|
4,000
|
|
Buildings
|
111
|
|
|
230
|
|
||
Furniture and equipment
|
62,140
|
|
|
91,397
|
|
||
Capitalized software
|
759,925
|
|
|
701,482
|
|
||
Leasehold improvements
|
29,038
|
|
|
30,001
|
|
||
|
855,214
|
|
|
827,110
|
|
||
Less: accumulated depreciation
|
(479,560
|
)
|
|
(458,496
|
)
|
||
Property and equipment, net
|
$
|
375,654
|
|
|
$
|
368,614
|
|
(in thousands)
|
2015
|
|
2014
|
||||
Property data
|
$
|
498,697
|
|
|
$
|
477,221
|
|
Flood data
|
55,416
|
|
|
55,416
|
|
||
Eviction data
|
17,336
|
|
|
18,068
|
|
||
|
571,449
|
|
|
550,705
|
|
||
Less accumulated amortization
|
(243,608
|
)
|
|
(217,440
|
)
|
||
Capitalized data and database costs, net
|
$
|
327,841
|
|
|
$
|
333,265
|
|
(in thousands)
|
2015
|
|
2014
|
||||
Balance sheets
|
|
|
|
||||
Total assets
|
$
|
42,164
|
|
|
$
|
44,536
|
|
Total liabilities
|
$
|
13,391
|
|
|
$
|
15,977
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Statements of operations
|
|
|
|
|
|
||||||
Total revenues
|
$
|
244,647
|
|
|
$
|
221,328
|
|
|
$
|
347,070
|
|
Expenses and other
|
205,891
|
|
|
183,761
|
|
|
282,686
|
|
|||
Net income attributable to RELS LLC
|
$
|
38,756
|
|
|
$
|
37,567
|
|
|
$
|
64,384
|
|
CoreLogic equity in earnings of affiliate, pre-tax
|
$
|
19,417
|
|
|
$
|
18,821
|
|
|
$
|
32,256
|
|
(in thousands)
|
PI
|
|
RMW
|
|
Consolidated
|
||||||
Balance at January 1, 2014
|
|
|
|
|
|
||||||
Goodwill
|
$
|
689,442
|
|
|
$
|
708,757
|
|
|
$
|
1,398,199
|
|
Accumulated impairment losses
|
(600
|
)
|
|
(6,925
|
)
|
|
(7,525
|
)
|
|||
Goodwill, net
|
688,842
|
|
|
701,832
|
|
|
1,390,674
|
|
|||
Acquisitions
|
285,801
|
|
|
39,140
|
|
|
324,941
|
|
|||
Transfer from assets of discontinued operations
|
—
|
|
|
77,616
|
|
|
77,616
|
|
|||
Impairment loss on transferred assets of discontinued operations
|
—
|
|
|
(3,900
|
)
|
|
(3,900
|
)
|
|||
Translation adjustments
|
(12,527
|
)
|
|
(303
|
)
|
|
(12,830
|
)
|
|||
Under-banked credit services reclassification
|
(9,044
|
)
|
|
9,044
|
|
|
—
|
|
|||
Other
|
4,257
|
|
|
—
|
|
|
4,257
|
|
|||
Balance at December 31, 2014
|
|
|
|
|
|
||||||
Goodwill, net
|
957,329
|
|
|
823,429
|
|
|
1,780,758
|
|
|||
Acquisitions
|
119,589
|
|
|
—
|
|
|
119,589
|
|
|||
Translation adjustments
|
(18,800
|
)
|
|
—
|
|
|
(18,800
|
)
|
|||
Multifamily reclassification
|
(101,786
|
)
|
|
101,786
|
|
|
—
|
|
|||
Solution Express reclassification
|
6,586
|
|
|
(6,586
|
)
|
|
—
|
|
|||
Other
|
162
|
|
|
(162
|
)
|
|
—
|
|
|||
Balance at December 31, 2015
|
|
|
|
|
|
||||||
Goodwill, net
|
$
|
963,080
|
|
|
$
|
918,467
|
|
|
$
|
1,881,547
|
|
|
2015
|
|
2014
|
||||||||||||||||||||
(in thousands)
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
Client lists
|
$
|
496,192
|
|
|
$
|
(219,887
|
)
|
|
$
|
276,305
|
|
|
$
|
394,070
|
|
|
$
|
(192,612
|
)
|
|
$
|
201,458
|
|
Non-compete agreements
|
9,302
|
|
|
(7,983
|
)
|
|
1,319
|
|
|
9,332
|
|
|
(7,351
|
)
|
|
1,981
|
|
||||||
Trade names and licenses
|
102,297
|
|
|
(27,773
|
)
|
|
74,524
|
|
|
93,497
|
|
|
(18,666
|
)
|
|
74,831
|
|
||||||
|
$
|
607,791
|
|
|
$
|
(255,643
|
)
|
|
$
|
352,148
|
|
|
$
|
496,899
|
|
|
$
|
(218,629
|
)
|
|
$
|
278,270
|
|
(in thousands)
|
|
||
2016
|
$
|
44,224
|
|
2017
|
42,131
|
|
|
2018
|
41,327
|
|
|
2019
|
37,037
|
|
|
2020
|
37,932
|
|
|
Thereafter
|
149,497
|
|
|
|
$
|
352,148
|
|
(in thousands)
|
2015
|
|
2014
|
|||||
Acquisition-related notes:
|
|
|
|
|||||
|
Non-interest bearing acquisition note, $5.0 million installment due March 2016
|
$
|
4,924
|
|
|
$
|
4,623
|
|
Notes:
|
|
|
|
|
|
|
||
|
7.25% senior notes due June 2021
|
393,000
|
|
|
393,000
|
|
||
|
7.55% senior debentures due April 2028
|
59,645
|
|
|
59,645
|
|
||
Bank debt:
|
|
|
|
|
|
|
||
|
Revolving line of credit borrowings due April 2020, weighted-average interest rate of 1.96% at December 31, 2015
|
75,000
|
|
|
—
|
|
||
|
Term loan facility borrowings due April 2020, weighted-average interest rate of 1.96% at December 31, 2015
|
828,750
|
|
|
—
|
|
||
|
Revolving line of credit borrowings due March 2019, weighted-average interest rate of 3.92% at December 31, 2014, extinguished April 2015
|
—
|
|
|
85,000
|
|
||
|
Term loan facility borrowings due March 2019, weighted-average interest rate of 2.41% at December 31, 2014, extinguished April 2015
|
—
|
|
|
786,250
|
|
||
Other debt:
|
|
|
|
|
|
|
||
|
Various interest rates with maturities through 2019
|
2,689
|
|
|
2,045
|
|
||
Total long-term debt
|
1,364,008
|
|
|
1,330,563
|
|
|||
Less current portion of long-term debt
|
48,497
|
|
|
11,352
|
|
|||
Long-term debt, net of current portion
|
$
|
1,315,511
|
|
|
$
|
1,319,211
|
|
(1)
|
Includes the acquisition related remaining note payable of
$5.0 million
, which is non-interest bearing and discounted to
$4.9 million
as of
December 31, 2015
.
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
||||||||||||
United States
|
$
|
155,345
|
|
$
|
23,790
|
|
|
$
|
86,195
|
|
$
|
22,988
|
|
|
$
|
94,744
|
|
$
|
43,022
|
|
Foreign
|
16,729
|
|
(970
|
)
|
|
19,196
|
|
—
|
|
|
11,881
|
|
795
|
|
||||||
Total
|
$
|
172,074
|
|
$
|
22,820
|
|
|
$
|
105,391
|
|
$
|
22,988
|
|
|
$
|
106,625
|
|
$
|
43,817
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
||||||||||||
Current:
|
|
|
|
|
|
|
|
|
||||||||||||
Federal
|
$
|
17,108
|
|
$
|
7,910
|
|
|
$
|
186
|
|
$
|
7,603
|
|
|
$
|
19,294
|
|
$
|
14,083
|
|
State
|
2,166
|
|
1,190
|
|
|
2,137
|
|
1,265
|
|
|
(1,596
|
)
|
2,151
|
|
||||||
Foreign
|
3,394
|
|
—
|
|
|
3,249
|
|
—
|
|
|
2,006
|
|
222
|
|
||||||
|
22,668
|
|
9,100
|
|
|
5,572
|
|
8,868
|
|
|
19,704
|
|
16,456
|
|
||||||
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Federal
|
29,561
|
|
—
|
|
|
26,769
|
|
—
|
|
|
14,568
|
|
—
|
|
||||||
State
|
3,562
|
|
—
|
|
|
1,299
|
|
—
|
|
|
(273
|
)
|
—
|
|
||||||
Foreign
|
1,603
|
|
—
|
|
|
(3,870
|
)
|
—
|
|
|
(326
|
)
|
—
|
|
||||||
|
34,726
|
|
—
|
|
|
24,198
|
|
—
|
|
|
13,969
|
|
—
|
|
||||||
Total income tax provision
|
$
|
57,394
|
|
$
|
9,100
|
|
|
$
|
29,770
|
|
$
|
8,868
|
|
|
$
|
33,673
|
|
$
|
16,456
|
|
|
2015
|
|
2014
|
|
2013
|
|||||||||
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
|
Continuing Operations Attributable to CoreLogic
|
Equity In Earnings of Affiliates
|
||||||
Federal statutory income tax rate
|
35.0
|
%
|
35.0
|
%
|
|
35.0
|
%
|
35.0
|
%
|
|
35.0
|
%
|
35.0
|
%
|
State taxes, net of federal benefit
|
3.4
|
|
3.4
|
|
|
6.2
|
|
3.6
|
|
|
4.0
|
|
3.2
|
|
Foreign taxes (less than) in excess of federal rate
|
0.4
|
|
1.5
|
|
|
(5.6
|
)
|
—
|
|
|
1.0
|
|
(0.6
|
)
|
Non-deductible expenses, including Separation-related
|
0.5
|
|
—
|
|
|
1.7
|
|
—
|
|
|
4.9
|
|
—
|
|
Change from investee to subsidiary
|
(2.5
|
)
|
—
|
|
|
—
|
|
—
|
|
|
(2.3
|
)
|
—
|
|
Change in uncertain tax positions
|
(0.7
|
)
|
—
|
|
|
1.3
|
|
—
|
|
|
2.7
|
|
—
|
|
Research and development credits
|
(2.6
|
)
|
—
|
|
|
(7.9
|
)
|
—
|
|
|
(10.2
|
)
|
—
|
|
Other items, net
|
(0.1
|
)
|
—
|
|
|
(2.5
|
)
|
—
|
|
|
(3.5
|
)
|
—
|
|
Effective income tax rate
|
33.4
|
%
|
39.9
|
%
|
|
28.2
|
%
|
38.6
|
%
|
|
31.6
|
%
|
37.6
|
%
|
(in thousands)
|
2015
|
|
2014
|
||||
Deferred tax assets:
|
|
|
|
||||
Net losses and credit carryforwards
|
$
|
92,537
|
|
|
$
|
98,633
|
|
Deferred revenue
|
132,359
|
|
|
137,090
|
|
||
Bad debt reserves
|
1,042
|
|
|
2,962
|
|
||
Employee benefits
|
46,586
|
|
|
47,414
|
|
||
Accrued expenses and loss reserves
|
32,796
|
|
|
29,791
|
|
||
Other
|
—
|
|
|
(989
|
)
|
||
Less: valuation allowance
|
(19,171
|
)
|
|
(21,912
|
)
|
||
|
$
|
286,149
|
|
|
$
|
292,989
|
|
Deferred tax liabilities:
|
|
|
|
|
|
||
Depreciable and amortizable assets
|
279,435
|
|
|
247,458
|
|
||
Investment in affiliates
|
11,199
|
|
|
19,169
|
|
||
Other
|
4,658
|
|
|
—
|
|
||
|
$
|
295,292
|
|
|
$
|
266,627
|
|
Net deferred tax (liability)/asset
|
$
|
(9,143
|
)
|
|
$
|
26,362
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Unrecognized tax benefits - opening balance
|
$
|
35,663
|
|
|
$
|
55,325
|
|
|
$
|
52,654
|
|
Gross increases - tax positions in prior period
|
13
|
|
|
2,950
|
|
|
—
|
|
|||
Gross decreases - tax positions in prior period
|
(2,152
|
)
|
|
(22,698
|
)
|
|
—
|
|
|||
Gross increases - current-period tax positions
|
896
|
|
|
651
|
|
|
2,671
|
|
|||
Settlements with taxing authorities
|
(119
|
)
|
|
(565
|
)
|
|
—
|
|
|||
Unrecognized tax benefits - ending balance
|
$
|
34,301
|
|
|
$
|
35,663
|
|
|
$
|
55,325
|
|
(in thousands, except per share amounts)
|
2015
|
|
2014
|
|
2013
|
||||||
Numerator for basic and diluted net income/(loss) per share:
|
|
|
|
|
|
||||||
Income from continuing operations, net of tax
|
$
|
128,400
|
|
|
$
|
89,741
|
|
|
$
|
100,313
|
|
(Loss)/income from discontinued operations, net of tax
|
(556
|
)
|
|
(16,653
|
)
|
|
14,423
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
112
|
|
|
(7,008
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
127,844
|
|
|
$
|
73,200
|
|
|
$
|
107,728
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|||
Weighted-average shares for basic income/(loss) per share
|
89,070
|
|
|
90,825
|
|
|
95,088
|
|
|||
Dilutive effect of stock options and restricted stock units
|
1,494
|
|
|
1,604
|
|
|
2,021
|
|
|||
Weighted-average shares for diluted income/(loss) per share
|
90,564
|
|
|
92,429
|
|
|
97,109
|
|
|||
Income/(loss) per share
|
|
|
|
|
|
|
|
|
|||
Basic:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations, net of tax
|
$
|
1.44
|
|
|
$
|
0.99
|
|
|
$
|
1.05
|
|
(Loss)/income from discontinued operations, net of tax
|
(0.01
|
)
|
|
(0.18
|
)
|
|
0.15
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(0.07
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
1.43
|
|
|
$
|
0.81
|
|
|
$
|
1.13
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|||
Income from continuing operations, net of tax
|
$
|
1.42
|
|
|
$
|
0.97
|
|
|
$
|
1.03
|
|
(Loss)/income from discontinued operations, net of tax
|
(0.01
|
)
|
|
(0.18
|
)
|
|
0.15
|
|
|||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
(0.07
|
)
|
|||
Net income attributable to CoreLogic
|
$
|
1.41
|
|
|
$
|
0.79
|
|
|
$
|
1.11
|
|
(in thousands)
|
2015
|
|
2014
|
||||
Change in projected benefit obligation:
|
|
|
|
||||
Benefit obligation at beginning of period
|
$
|
32,259
|
|
|
$
|
27,059
|
|
Addition of RELS
|
31,308
|
|
|
—
|
|
||
Service costs
|
161
|
|
|
282
|
|
||
Interest costs
|
1,205
|
|
|
1,233
|
|
||
Actuarial (gains)/losses
|
(1,797
|
)
|
|
5,564
|
|
||
Benefits paid
|
(1,880
|
)
|
|
(1,879
|
)
|
||
Projected benefit obligation at end of period
|
$
|
61,256
|
|
|
$
|
32,259
|
|
|
|
|
|
||||
Change in plan assets:
|
|
|
|
|
|
||
Plan assets at fair value at beginning of period
|
$
|
—
|
|
|
$
|
—
|
|
Addition of RELS
|
21,175
|
|
|
—
|
|
||
Company contributions
|
1,880
|
|
|
1,879
|
|
||
Benefits paid
|
(1,880
|
)
|
|
(1,879
|
)
|
||
Plan assets at fair value at end of the period
|
21,175
|
|
|
—
|
|
||
Reconciliation of funded status:
|
|
|
|
|
|
||
Unfunded status of the plans
|
$
|
(40,081
|
)
|
|
$
|
(32,259
|
)
|
|
|
|
|
||||
Amounts recognized in the consolidated balance sheet consist of:
|
|
|
|
|
|
||
Accrued benefit liability
|
$
|
(61,256
|
)
|
|
$
|
(32,259
|
)
|
Pension plan asset
|
$
|
21,175
|
|
|
$
|
—
|
|
|
$
|
(40,081
|
)
|
|
$
|
(32,259
|
)
|
Amounts recognized in accumulated other comprehensive income/(loss):
|
|
|
|
|
|
||
Unrecognized net actuarial loss
|
$
|
11,363
|
|
|
$
|
13,685
|
|
Unrecognized prior service credit
|
(5,631
|
)
|
|
(6,775
|
)
|
||
|
$
|
5,732
|
|
|
$
|
6,910
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Expenses:
|
|
|
|
|
|
||||||
Service costs
|
$
|
161
|
|
|
$
|
282
|
|
|
$
|
637
|
|
Interest costs
|
1,205
|
|
|
1,231
|
|
|
1,293
|
|
|||
Expected return on plan assets
|
—
|
|
|
—
|
|
|
(57
|
)
|
|||
Amortization of net (gain)/loss
|
(620
|
)
|
|
(424
|
)
|
|
179
|
|
|||
Net periodic benefit cost
|
$
|
746
|
|
|
$
|
1,089
|
|
|
$
|
2,052
|
|
|
2015
|
|
2014
|
|
2013
|
|||
RELS Pension Plan
|
4.09
|
%
|
|
N/A
|
|
|
N/A
|
|
SERP Plans
|
3.85
|
%
|
|
4.72
|
%
|
|
3.89
|
%
|
Restoration Plan
|
3.98
|
%
|
|
4.82
|
%
|
|
4.02
|
%
|
|
|
|
|
|
|
|
2015
|
|
2014
|
||
RELS Pension Plan
|
|
|
|
||
Discount rate
|
4.44
|
%
|
|
N/A
|
|
Salary increase rate
|
N/A
|
|
|
N/A
|
|
SERP Plans
|
|
|
|
||
Discount rate
|
4.20
|
%
|
|
3.85
|
%
|
Salary increase rate
|
N/A
|
|
|
N/A
|
|
Restoration Plan
|
|
|
|
||
Discount rate
|
4.32
|
%
|
|
3.98
|
%
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Projected benefit obligation
|
$
|
61,256
|
|
|
$
|
32,259
|
|
|
$
|
27,059
|
|
Accumulated benefit obligation
|
$
|
61,256
|
|
|
$
|
32,259
|
|
|
$
|
27,059
|
|
Plan assets at fair value at end of year
|
$
|
21,175
|
|
|
$
|
—
|
|
|
$
|
—
|
|
(in thousands)
|
|
|
||
2016
|
|
$
|
2,051
|
|
2017
|
|
2,089
|
|
|
2018
|
|
2,120
|
|
|
2019
|
|
2,135
|
|
|
2020
|
|
2,162
|
|
|
2021-2025
|
|
13,816
|
|
|
|
|
$
|
24,373
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair Value
|
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
99,090
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
99,090
|
|
Restricted cash
|
—
|
|
|
10,926
|
|
|
—
|
|
|
10,926
|
|
||||
Equity securities
|
22,709
|
|
|
—
|
|
|
—
|
|
|
22,709
|
|
||||
|
$
|
121,799
|
|
|
$
|
10,926
|
|
|
$
|
—
|
|
|
$
|
132,725
|
|
|
|
|
|
|
|
|
|
||||||||
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Total debt
|
$
|
—
|
|
|
$
|
1,315,473
|
|
|
$
|
—
|
|
|
$
|
1,315,473
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives:
|
|
|
|
|
|
|
|
||||||||
Liability for interest rate swap agreements
|
$
|
—
|
|
|
$
|
4,370
|
|
|
$
|
—
|
|
|
$
|
4,370
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair Value
|
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
104,677
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
104,677
|
|
Restricted cash
|
—
|
|
|
12,360
|
|
|
—
|
|
|
12,360
|
|
||||
Equity securities
|
22,264
|
|
|
—
|
|
|
—
|
|
|
22,264
|
|
||||
|
$
|
126,941
|
|
|
$
|
12,360
|
|
|
$
|
—
|
|
|
$
|
139,301
|
|
|
|
|
|
|
|
|
|
||||||||
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Total debt
|
$
|
—
|
|
|
$
|
1,323,201
|
|
|
$
|
—
|
|
|
$
|
1,323,201
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives:
|
|
|
|
|
|
|
|
||||||||
Liability for interest rate swap agreements
|
$
|
—
|
|
|
$
|
3,781
|
|
|
$
|
—
|
|
|
$
|
3,781
|
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||||
(in thousands)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Impairment Losses
|
||||||||||
Property and equipment, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,770
|
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||||
(in thousands)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Impairment Losses
|
||||||||||
Property and equipment, net
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,070
|
|
Goodwill, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,900
|
|
|||||
Investment in affiliates, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
360
|
|
|||||
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,330
|
|
|
|
|
Fair Value Measurements Using
|
|
|
||||||||||||||
(in thousands)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Impairment Losses
|
||||||||||
Assets of discontinued operations
|
$
|
19,961
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,961
|
|
|
$
|
9,614
|
|
Property and equipment, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,969
|
|
|||||
Goodwill, net
|
77,616
|
|
|
—
|
|
|
—
|
|
|
77,616
|
|
|
42,216
|
|
|||||
Other intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248
|
|
|||||
|
$
|
97,577
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
97,577
|
|
|
$
|
54,047
|
|
(in thousands, except weighted average fair value prices)
|
Number of Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested RSUs outstanding at December 31, 2014
|
1,380
|
|
|
$
|
27.17
|
|
RSUs granted
|
966
|
|
|
$
|
35.31
|
|
RSUs vested
|
(715
|
)
|
|
$
|
25.19
|
|
RSUs forfeited
|
(94
|
)
|
|
$
|
31.81
|
|
Unvested RSUs outstanding at December 31, 2015
|
1,537
|
|
|
$
|
32.92
|
|
|
|
2015
|
|
2014
|
|
2013
|
|||
|
|
|
|
|
|
|
|||
Expected dividend yield
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Risk-free interest rate
(1)
|
|
0.93
|
%
|
|
0.74
|
%
|
|
0.41
|
%
|
Expected volatility
(2)
|
|
24.01
|
%
|
|
27.88
|
%
|
|
29.87
|
%
|
Average total shareholder return
(2)
|
|
8.37
|
%
|
|
(0.90
|
)%
|
|
17.87
|
%
|
(1)
|
The risk-free interest rate for the periods within the contractual term of the PBRSUs is based on the U.S. Treasury yield curve in effect at the time of the grant.
|
(2)
|
The expected volatility and average total shareholder return is a measure of the amount by which a stock price has fluctuated or is expected to fluctuate based primarily on our and our peers' historical data.
|
(in thousands, except weighted average fair value prices)
|
Number of Shares
|
|
Weighted Average Grant-Date Fair Value
|
|||
Unvested PBRSUs outstanding at December 31, 2014
|
904
|
|
|
$
|
22.19
|
|
PBRSUs granted
|
232
|
|
|
$
|
34.01
|
|
PBRSUs vested
|
(415
|
)
|
|
$
|
16.51
|
|
PBRSUs forfeited
|
(62
|
)
|
|
$
|
30.63
|
|
Unvested PBRSUs outstanding at December 31, 2015
|
659
|
|
|
$
|
29.15
|
|
|
2014
|
|
2013
|
||
Expected dividend yield
|
—
|
%
|
|
—
|
%
|
Risk-free interest rate
(1)
|
1.74
|
%
|
|
0.9
|
%
|
Expected volatility
(2)
|
37.92
|
%
|
|
41.65
|
%
|
Expected life
(3)
|
5.5
|
|
|
5.5
|
|
(1)
|
The risk-free interest rate for the periods within the contractual term of the options is based on the U.S. Treasury yield curve in effect at the time of the grant.
|
(2)
|
The expected volatility is a measure of the amount by which a stock price has fluctuated or is expected to fluctuate based primarily on our and our peers' historical data.
|
(3)
|
The expected life is the period of time, on average, that participants are expected to hold their options before exercise based primarily on our historical data.
|
(in thousands, except weighted average prices)
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Term
|
|
Aggregate Intrinsic Value
|
|||||
Options outstanding at December 31, 2014
|
2,563
|
|
|
$
|
22.32
|
|
|
|
|
|
||
Options granted
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Options exercised
|
(695
|
)
|
|
$
|
24.53
|
|
|
|
|
|
||
Options canceled
|
(42
|
)
|
|
$
|
28.62
|
|
|
|
|
|
||
Options outstanding at December 31, 2015
|
1,826
|
|
|
$
|
21.33
|
|
|
5.1
|
|
$
|
22,867
|
|
Options vested and expected to vest at December 31, 2015
|
1,818
|
|
|
$
|
21.30
|
|
|
5.1
|
|
$
|
22,849
|
|
Options exercisable at December 31, 2015
|
1,579
|
|
|
$
|
20.09
|
|
|
4.7
|
|
$
|
21,756
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Restricted stock units
|
$
|
24,591
|
|
|
$
|
19,078
|
|
|
$
|
12,754
|
|
Performance-based restricted stock units
|
8,080
|
|
|
1,750
|
|
|
9,746
|
|
|||
Stock options
|
1,923
|
|
|
3,730
|
|
|
3,982
|
|
|||
Employee stock purchase plan
|
1,192
|
|
|
1,030
|
|
|
557
|
|
|||
|
$
|
35,786
|
|
|
$
|
25,588
|
|
|
$
|
27,039
|
|
(in thousands)
|
|
||
2016
|
$
|
32,789
|
|
2017
|
19,450
|
|
|
2018
|
14,742
|
|
|
2019
|
12,686
|
|
|
2020
|
10,261
|
|
|
Thereafter
|
7,710
|
|
|
|
$
|
97,638
|
|
(in thousands)
|
|
||
Cash and cash equivalents
|
$
|
36
|
|
Accounts receivable
|
9,227
|
|
|
Prepaid expenses and other current assets
|
2,190
|
|
|
Deferred income tax assets, current
|
6,658
|
|
|
Property and equipment
|
177,311
|
|
|
Goodwill (1)
|
307,773
|
|
|
Other intangible assets
|
129,400
|
|
|
Deferred income tax, net of current
|
29,760
|
|
|
Investment in affiliates
|
18,300
|
|
|
Total assets acquired
|
$
|
680,655
|
|
Accounts payable and accrued expenses
|
3,911
|
|
|
Income taxes payable
|
31
|
|
|
Deferred revenue, current
|
22,371
|
|
|
Deferred revenue, net of current
|
1,823
|
|
|
Net assets acquired
|
$
|
652,519
|
|
|
|
(1)
|
Goodwill of
$307.8 million
includes
$167.8 million
of deductible basis for tax purposes.
|
(in thousands)
|
2014
|
|
2013
|
||||
Net revenues
|
$
|
1,427,424
|
|
|
$
|
1,506,660
|
|
Net income
|
$
|
82,724
|
|
|
$
|
103,997
|
|
(in thousands)
|
|
|
|
|
|
|
|
|||||||||
As of December 31, 2015
|
|
PI
|
|
RMW
|
|
AMPS
|
|
Total
|
||||||||
Deferred income tax asset and other current assets
|
|
$
|
326
|
|
|
$
|
(217
|
)
|
|
$
|
572
|
|
|
$
|
681
|
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable, accrued expenses and other liabilities
|
|
$
|
250
|
|
|
$
|
319
|
|
|
$
|
1,958
|
|
|
$
|
2,527
|
|
|
|
|
|
|
|
|
|
|
||||||||
As of December 31, 2014
|
|
|
|
|
|
|
|
|
||||||||
Deferred income tax and other current assets
|
|
$
|
326
|
|
|
$
|
3,808
|
|
|
$
|
133
|
|
|
$
|
4,118
|
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable, accrued expenses and other liabilities
|
|
$
|
282
|
|
|
$
|
10,941
|
|
|
$
|
2,481
|
|
|
$
|
13,704
|
|
(in thousands)
|
|
|
|
|
|
|
|
|||||||||
For the Year Ended December 31, 2015
|
|
PI
|
|
RMW
|
|
AMPS
|
|
Total
|
||||||||
Operating revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loss from discontinued operations before income taxes
|
|
(650
|
)
|
|
(20
|
)
|
|
(230
|
)
|
|
(900
|
)
|
||||
Benefit for income taxes
|
|
(204
|
)
|
|
(52
|
)
|
|
(88
|
)
|
|
(344
|
)
|
||||
Loss from discontinued operations, net of tax
|
|
$
|
(446
|
)
|
|
$
|
32
|
|
|
$
|
(142
|
)
|
|
$
|
(556
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
For the Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
||||||||
Operating revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
94,039
|
|
|
$
|
94,039
|
|
(Loss)/income from discontinued operations before income taxes
|
|
(717
|
)
|
|
(30,739
|
)
|
|
7,188
|
|
|
(24,268
|
)
|
||||
(Benefit)/provision for income taxes
|
|
(350
|
)
|
|
(11,785
|
)
|
|
4,520
|
|
|
(7,615
|
)
|
||||
(Loss)/income from discontinued operations, net of tax
|
|
$
|
(367
|
)
|
|
$
|
(18,954
|
)
|
|
$
|
2,668
|
|
|
$
|
(16,653
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
For the Year Ended December 31, 2013
|
|
|
|
|
|
|
|
|
||||||||
Operating revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
193,117
|
|
|
$
|
193,117
|
|
(Loss)/income from discontinued operations before income taxes
|
|
(1,933
|
)
|
|
(6,194
|
)
|
|
32,928
|
|
|
24,801
|
|
||||
(Benefit)/provision for income taxes
|
|
(739
|
)
|
|
(2,369
|
)
|
|
13,486
|
|
|
10,378
|
|
||||
(Loss)/income from discontinued operations, net of tax
|
|
$
|
(1,194
|
)
|
|
$
|
(3,825
|
)
|
|
$
|
19,442
|
|
|
$
|
14,423
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the Year Ended December 31, 2015
|
|
PI
|
|
RMW
|
|
Corporate
|
|
Eliminations
|
|
Consolidated (Excluding Discontinued Operations)
|
||||||||||
Operating revenue
|
|
$
|
663,344
|
|
|
$
|
875,057
|
|
|
$
|
39
|
|
|
$
|
(10,330
|
)
|
|
$
|
1,528,110
|
|
Depreciation and amortization
|
|
$
|
96,766
|
|
|
$
|
33,723
|
|
|
$
|
16,118
|
|
|
$
|
—
|
|
|
$
|
146,607
|
|
Operating income/(loss)
|
|
$
|
72,761
|
|
|
$
|
216,178
|
|
|
$
|
(86,015
|
)
|
|
$
|
—
|
|
|
$
|
202,924
|
|
Equity in earnings/(loss) of affiliates, net of tax
|
|
$
|
22,622
|
|
|
$
|
—
|
|
|
$
|
(8,902
|
)
|
|
$
|
—
|
|
|
$
|
13,720
|
|
Net income/(loss) from continuing operations
|
|
$
|
94,522
|
|
|
$
|
216,147
|
|
|
$
|
(181,117
|
)
|
|
$
|
—
|
|
|
$
|
129,552
|
|
Capital expenditures
|
|
$
|
48,902
|
|
|
$
|
12,714
|
|
|
$
|
18,942
|
|
|
$
|
—
|
|
|
$
|
80,558
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenue
|
|
$
|
598,113
|
|
|
$
|
816,717
|
|
|
$
|
31
|
|
|
$
|
(9,821
|
)
|
|
$
|
1,405,040
|
|
Depreciation and amortization
|
|
$
|
92,615
|
|
|
$
|
31,717
|
|
|
$
|
14,062
|
|
|
$
|
—
|
|
|
$
|
138,394
|
|
Operating income/(loss)
|
|
$
|
70,181
|
|
|
$
|
166,640
|
|
|
$
|
(67,063
|
)
|
|
$
|
—
|
|
|
$
|
169,758
|
|
Equity in earnings/(loss) of affiliates, net of tax
|
|
$
|
22,949
|
|
|
$
|
—
|
|
|
$
|
(8,829
|
)
|
|
$
|
—
|
|
|
$
|
14,120
|
|
Net income/(loss) from continuing operations
|
|
$
|
100,070
|
|
|
$
|
166,631
|
|
|
$
|
(163,728
|
)
|
|
$
|
(11,965
|
)
|
|
$
|
91,008
|
|
Capital expenditures
|
|
$
|
48,535
|
|
|
$
|
16,184
|
|
|
$
|
22,435
|
|
|
$
|
—
|
|
|
$
|
87,154
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the Year Ended December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenue
|
|
$
|
518,622
|
|
|
$
|
895,953
|
|
|
$
|
631
|
|
|
$
|
(10,805
|
)
|
|
$
|
1,404,401
|
|
Depreciation and amortization
|
|
$
|
68,375
|
|
|
$
|
36,591
|
|
|
$
|
21,366
|
|
|
$
|
—
|
|
|
$
|
126,332
|
|
Operating income/(loss)
|
|
$
|
56,515
|
|
|
$
|
181,673
|
|
|
$
|
(96,046
|
)
|
|
$
|
—
|
|
|
$
|
142,142
|
|
Equity in earnings/(loss) of affiliates, net of tax
|
|
$
|
43,269
|
|
|
$
|
—
|
|
|
$
|
(15,908
|
)
|
|
$
|
—
|
|
|
$
|
27,361
|
|
Net income/(loss) from continuing operations
|
|
$
|
106,842
|
|
|
$
|
182,923
|
|
|
$
|
(189,505
|
)
|
|
$
|
—
|
|
|
$
|
100,260
|
|
Capital expenditures
|
|
$
|
46,726
|
|
|
$
|
27,407
|
|
|
$
|
32,453
|
|
|
$
|
—
|
|
|
$
|
106,586
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As of December 31, 2015
|
|
PI
|
|
RMW
|
|
Corporate
|
|
Eliminations
|
|
Consolidated (Excluding Discontinued Operations)
|
||||||||||
Investment in affiliates, net
|
|
$
|
61,765
|
|
|
$
|
—
|
|
|
$
|
7,440
|
|
|
$
|
—
|
|
|
$
|
69,205
|
|
Long-lived assets
|
|
$
|
1,856,410
|
|
|
$
|
1,183,318
|
|
|
$
|
5,139,576
|
|
|
$
|
(5,020,520
|
)
|
|
$
|
3,158,784
|
|
Total assets
|
|
$
|
2,058,412
|
|
|
$
|
1,316,785
|
|
|
$
|
5,346,324
|
|
|
$
|
(5,021,152
|
)
|
|
$
|
3,700,369
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
As of December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment in affiliates, net
|
|
$
|
96,356
|
|
|
$
|
—
|
|
|
$
|
7,242
|
|
|
$
|
—
|
|
|
$
|
103,598
|
|
Long-lived assets
|
|
$
|
1,693,332
|
|
|
$
|
1,208,256
|
|
|
$
|
4,888,730
|
|
|
$
|
(4,774,581
|
)
|
|
$
|
3,015,737
|
|
Total assets
|
|
$
|
1,838,423
|
|
|
$
|
1,345,958
|
|
|
$
|
5,102,328
|
|
|
$
|
(4,774,614
|
)
|
|
$
|
3,512,095
|
|
|
Year Ended December 31,
|
||||||||||||||||||||||
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||||||||||||||
|
Domestic
|
|
Foreign
|
|
Domestic
|
|
Foreign
|
|
Domestic
|
|
Foreign
|
||||||||||||
PI
|
$
|
535,405
|
|
|
$
|
127,939
|
|
|
$
|
460,370
|
|
|
$
|
137,743
|
|
|
$
|
422,501
|
|
|
$
|
96,121
|
|
RMW
|
872,319
|
|
|
2,738
|
|
|
813,401
|
|
|
3,316
|
|
|
890,787
|
|
|
5,166
|
|
||||||
Corporate
|
—
|
|
|
39
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
631
|
|
||||||
Eliminations
|
(10,330
|
)
|
|
—
|
|
|
(9,821
|
)
|
|
—
|
|
|
(10,805
|
)
|
|
—
|
|
||||||
Consolidated
|
$
|
1,397,394
|
|
|
$
|
130,716
|
|
|
$
|
1,263,950
|
|
|
$
|
141,090
|
|
|
$
|
1,302,483
|
|
|
$
|
101,918
|
|
|
As of December 31,
|
||||||||||||||
(in thousands)
|
2015
|
|
2014
|
||||||||||||
|
Domestic
|
|
Foreign
|
|
Domestic
|
|
Foreign
|
||||||||
PI
|
$
|
1,536,133
|
|
|
$
|
320,277
|
|
|
$
|
1,382,922
|
|
|
$
|
310,410
|
|
RMW
|
1,183,305
|
|
|
13
|
|
|
1,208,236
|
|
|
20
|
|
||||
Corporate
|
4,393,637
|
|
|
745,939
|
|
|
4,142,791
|
|
|
745,939
|
|
||||
Eliminations
|
(4,274,581
|
)
|
|
(745,939
|
)
|
|
(4,028,642
|
)
|
|
(745,939
|
)
|
||||
Consolidated (excluding assets for discontinued operations)
|
$
|
2,838,494
|
|
|
$
|
320,290
|
|
|
$
|
2,705,307
|
|
|
$
|
310,430
|
|
(in thousands)
|
|
Condensed Balance Sheet
|
||||||||||||||||||
|
|
As of December 31, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
28,259
|
|
|
$
|
33,186
|
|
|
$
|
37,645
|
|
|
$
|
—
|
|
|
$
|
99,090
|
|
Accounts receivable
|
|
—
|
|
|
211,943
|
|
|
29,045
|
|
|
—
|
|
|
240,988
|
|
|||||
Other current assets
|
|
80,110
|
|
|
117,008
|
|
|
5,070
|
|
|
—
|
|
|
202,188
|
|
|||||
Property and equipment, net
|
|
17,806
|
|
|
322,109
|
|
|
35,739
|
|
|
—
|
|
|
375,654
|
|
|||||
Goodwill, net
|
|
—
|
|
|
1,700,102
|
|
|
181,445
|
|
|
—
|
|
|
1,881,547
|
|
|||||
Other intangible assets, net
|
|
233
|
|
|
319,756
|
|
|
32,159
|
|
|
—
|
|
|
352,148
|
|
|||||
Capitalized data and database cost, net
|
|
—
|
|
|
258,425
|
|
|
69,416
|
|
|
—
|
|
|
327,841
|
|
|||||
Investment in affiliates, net
|
|
—
|
|
|
68,112
|
|
|
1,093
|
|
|
—
|
|
|
69,205
|
|
|||||
Deferred income tax assets, long-term
|
|
51,763
|
|
|
—
|
|
|
2,219
|
|
|
(51,763
|
)
|
|
2,219
|
|
|||||
Restricted cash
|
|
9,777
|
|
|
—
|
|
|
1,149
|
|
|
—
|
|
|
10,926
|
|
|||||
Investment in subsidiaries
|
|
2,539,614
|
|
|
—
|
|
|
—
|
|
|
(2,539,614
|
)
|
|
—
|
|
|||||
Intercompany receivable
|
|
128,222
|
|
|
329,847
|
|
|
—
|
|
|
(458,069
|
)
|
|
—
|
|
|||||
Other assets
|
|
102,148
|
|
|
35,754
|
|
|
1,342
|
|
|
—
|
|
|
139,244
|
|
|||||
Total assets
|
|
$
|
2,957,932
|
|
|
$
|
3,396,242
|
|
|
$
|
396,322
|
|
|
$
|
(3,049,446
|
)
|
|
$
|
3,701,050
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and equity:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
$
|
136,863
|
|
|
$
|
410,538
|
|
|
$
|
67,075
|
|
|
$
|
—
|
|
|
$
|
614,476
|
|
Long-term debt, net of current
|
|
1,313,895
|
|
|
1,616
|
|
|
—
|
|
|
—
|
|
|
1,315,511
|
|
|||||
Deferred revenue, net of current
|
|
—
|
|
|
448,654
|
|
|
165
|
|
|
—
|
|
|
448,819
|
|
|||||
Deferred income tax liabilities, long term
|
|
—
|
|
|
132,228
|
|
|
26,784
|
|
|
(51,763
|
)
|
|
107,249
|
|
|||||
Intercompany payable
|
|
329,847
|
|
|
22,325
|
|
|
105,897
|
|
|
(458,069
|
)
|
|
—
|
|
|||||
Other liabilities
|
|
127,837
|
|
|
35,982
|
|
|
1,686
|
|
|
—
|
|
|
165,505
|
|
|||||
Total CoreLogic stockholders' equity
|
|
1,049,490
|
|
|
2,344,899
|
|
|
194,715
|
|
|
(2,539,614
|
)
|
|
1,049,490
|
|
|||||
Total liabilities and equity
|
|
$
|
2,957,932
|
|
|
$
|
3,396,242
|
|
|
$
|
396,322
|
|
|
$
|
(3,049,446
|
)
|
|
$
|
3,701,050
|
|
(in thousands)
|
|
Condensed Balance Sheet
|
||||||||||||||||||
|
|
As of December 31, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
61,602
|
|
|
$
|
8,733
|
|
|
$
|
34,342
|
|
|
$
|
—
|
|
|
$
|
104,677
|
|
Accounts receivable
|
|
—
|
|
|
189,138
|
|
|
25,206
|
|
|
—
|
|
|
214,344
|
|
|||||
Other current assets
|
|
55,867
|
|
|
120,531
|
|
|
5,206
|
|
|
—
|
|
|
181,604
|
|
|||||
Property and equipment, net
|
|
17,261
|
|
|
325,638
|
|
|
25,715
|
|
|
—
|
|
|
368,614
|
|
|||||
Goodwill, net
|
|
—
|
|
|
1,612,388
|
|
|
168,370
|
|
|
—
|
|
|
1,780,758
|
|
|||||
Other intangible assets, net
|
|
290
|
|
|
242,170
|
|
|
35,810
|
|
|
—
|
|
|
278,270
|
|
|||||
Capitalized data and database cost, net
|
|
—
|
|
|
254,236
|
|
|
79,029
|
|
|
—
|
|
|
333,265
|
|
|||||
Investment in affiliates, net
|
|
—
|
|
|
103,598
|
|
|
—
|
|
|
—
|
|
|
103,598
|
|
|||||
Deferred income tax assets, long-term
|
|
49,365
|
|
|
—
|
|
|
—
|
|
|
(49,365
|
)
|
|
—
|
|
|||||
Restricted cash
|
|
11,035
|
|
|
—
|
|
|
1,325
|
|
|
—
|
|
|
12,360
|
|
|||||
Investment in subsidiaries
|
|
2,350,467
|
|
|
—
|
|
|
—
|
|
|
(2,350,467
|
)
|
|
—
|
|
|||||
Intercompany receivable
|
|
89,780
|
|
|
158,939
|
|
|
—
|
|
|
(248,719
|
)
|
|
—
|
|
|||||
Other assets
|
|
105,262
|
|
|
31,925
|
|
|
1,685
|
|
|
—
|
|
|
138,872
|
|
|||||
Total assets
|
|
$
|
2,740,929
|
|
|
$
|
3,047,296
|
|
|
$
|
376,688
|
|
|
$
|
(2,648,551
|
)
|
|
$
|
3,516,362
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and equity:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
$
|
123,196
|
|
|
$
|
389,170
|
|
|
$
|
38,224
|
|
|
$
|
—
|
|
|
$
|
550,590
|
|
Long-term debt, net of current
|
|
1,313,270
|
|
|
5,941
|
|
|
—
|
|
|
—
|
|
|
1,319,211
|
|
|||||
Deferred revenue, net of current
|
|
—
|
|
|
389,302
|
|
|
6
|
|
|
—
|
|
|
389,308
|
|
|||||
Deferred income taxes liabilities, long term
|
|
—
|
|
|
91,197
|
|
|
22,147
|
|
|
(49,365
|
)
|
|
63,979
|
|
|||||
Intercompany payable
|
|
158,939
|
|
|
22,325
|
|
|
67,455
|
|
|
(248,719
|
)
|
|
—
|
|
|||||
Other liabilities
|
|
131,357
|
|
|
27,930
|
|
|
1,797
|
|
|
—
|
|
|
161,084
|
|
|||||
Redeemable noncontrolling interest
|
|
—
|
|
|
—
|
|
|
18,023
|
|
|
—
|
|
|
18,023
|
|
|||||
Total CoreLogic stockholders' equity
|
|
1,014,167
|
|
|
2,121,431
|
|
|
229,036
|
|
|
(2,350,467
|
)
|
|
1,014,167
|
|
|||||
Total liabilities and equity
|
|
$
|
2,740,929
|
|
|
$
|
3,047,296
|
|
|
$
|
376,688
|
|
|
$
|
(2,648,551
|
)
|
|
$
|
3,516,362
|
|
(in thousands)
|
|
Condensed Statement of Operations
|
||||||||||||||||||
|
|
For the Year Ended December 31, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Operating revenue
|
|
$
|
—
|
|
|
$
|
1,397,431
|
|
|
$
|
130,679
|
|
|
$
|
—
|
|
|
$
|
1,528,110
|
|
Intercompany revenue
|
|
—
|
|
|
—
|
|
|
717
|
|
|
(717
|
)
|
|
—
|
|
|||||
Cost of services (exclusive of depreciation and amortization below)
|
|
—
|
|
|
729,029
|
|
|
47,518
|
|
|
(38
|
)
|
|
776,509
|
|
|||||
Selling, general and administrative expenses
|
|
68,814
|
|
|
290,239
|
|
|
39,926
|
|
|
(679
|
)
|
|
398,300
|
|
|||||
Depreciation and amortization
|
|
4,981
|
|
|
117,870
|
|
|
23,756
|
|
|
—
|
|
|
146,607
|
|
|||||
Impairment loss
|
|
—
|
|
|
3,770
|
|
|
—
|
|
|
—
|
|
|
3,770
|
|
|||||
Operating (loss)/income
|
|
(73,795
|
)
|
|
256,523
|
|
|
20,196
|
|
|
—
|
|
|
202,924
|
|
|||||
Total interest expense, net
|
|
(57,457
|
)
|
|
(1,405
|
)
|
|
(2,428
|
)
|
|
—
|
|
|
(61,290
|
)
|
|||||
(Loss)/gain on investments and other, net
|
|
(2,654
|
)
|
|
34,323
|
|
|
(77
|
)
|
|
—
|
|
|
31,592
|
|
|||||
(Benefit)/Provision for income taxes
|
|
(46,928
|
)
|
|
99,664
|
|
|
4,658
|
|
|
—
|
|
|
57,394
|
|
|||||
Equity in earnings/(loss) of affiliates, net of tax
|
|
—
|
|
|
14,690
|
|
|
(970
|
)
|
|
—
|
|
|
13,720
|
|
|||||
Equity in earnings of subsidiary, net of tax
|
|
214,822
|
|
|
—
|
|
|
—
|
|
|
(214,822
|
)
|
|
—
|
|
|||||
Net income from continuing operations
|
|
127,844
|
|
|
204,467
|
|
|
12,063
|
|
|
(214,822
|
)
|
|
129,552
|
|
|||||
Loss from discontinued operations, net of tax
|
|
—
|
|
|
(556
|
)
|
|
—
|
|
|
—
|
|
|
(556
|
)
|
|||||
Net income
|
|
127,844
|
|
|
203,911
|
|
|
12,063
|
|
|
(214,822
|
)
|
|
128,996
|
|
|||||
Less: Net income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
1,152
|
|
|
—
|
|
|
1,152
|
|
|||||
Net income attributable to CoreLogic
|
|
$
|
127,844
|
|
|
$
|
203,911
|
|
|
$
|
10,911
|
|
|
$
|
(214,822
|
)
|
|
$
|
127,844
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
|
$
|
127,844
|
|
|
$
|
203,911
|
|
|
$
|
12,063
|
|
|
$
|
(214,822
|
)
|
|
$
|
128,996
|
|
Total other comprehensive loss
|
|
(36,330
|
)
|
|
—
|
|
|
(36,968
|
)
|
|
36,968
|
|
|
(36,330
|
)
|
|||||
Less: Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
1,152
|
|
|
—
|
|
|
1,152
|
|
|||||
Comprehensive income/(loss) attributable to CoreLogic
|
|
$
|
91,514
|
|
|
$
|
203,911
|
|
|
$
|
(26,057
|
)
|
|
$
|
(177,854
|
)
|
|
$
|
91,514
|
|
(in thousands)
|
|
Condensed Statement of Operations
|
||||||||||||||||||
|
|
For the Year Ended December 31, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Operating revenue
|
|
$
|
—
|
|
|
$
|
1,263,980
|
|
|
$
|
141,060
|
|
|
$
|
—
|
|
|
$
|
1,405,040
|
|
Intercompany revenue
|
|
—
|
|
|
—
|
|
|
637
|
|
|
(637
|
)
|
|
—
|
|
|||||
Cost of services (exclusive of depreciation and amortization below)
|
|
—
|
|
|
686,630
|
|
|
53,696
|
|
|
(25
|
)
|
|
740,301
|
|
|||||
Selling, general and administrative expenses
|
|
58,176
|
|
|
252,879
|
|
|
41,174
|
|
|
(612
|
)
|
|
351,617
|
|
|||||
Depreciation and amortization
|
|
4,836
|
|
|
107,002
|
|
|
26,556
|
|
|
—
|
|
|
138,394
|
|
|||||
Impairment loss
|
|
—
|
|
|
4,970
|
|
|
—
|
|
|
—
|
|
|
4,970
|
|
|||||
Operating (loss)/income
|
|
(63,012
|
)
|
|
212,499
|
|
|
20,271
|
|
|
—
|
|
|
169,758
|
|
|||||
Total interest expense, net
|
|
(65,299
|
)
|
|
(627
|
)
|
|
(1,056
|
)
|
|
—
|
|
|
(66,982
|
)
|
|||||
Gain/(loss) on investments and other, net
|
|
5,070
|
|
|
(6,278
|
)
|
|
5,090
|
|
|
—
|
|
|
3,882
|
|
|||||
(Benefit)/provision for income taxes
|
|
(43,448
|
)
|
|
73,179
|
|
|
39
|
|
|
—
|
|
|
29,770
|
|
|||||
Equity in earnings of affiliates, net of tax
|
|
—
|
|
|
14,120
|
|
|
—
|
|
|
—
|
|
|
14,120
|
|
|||||
Equity in earnings of subsidiary, net of tax
|
|
152,993
|
|
|
—
|
|
|
—
|
|
|
(152,993
|
)
|
|
—
|
|
|||||
Net income from continuing operations
|
|
73,200
|
|
|
146,535
|
|
|
24,266
|
|
|
(152,993
|
)
|
|
91,008
|
|
|||||
Loss from discontinued operations, net of tax
|
|
—
|
|
|
(16,653
|
)
|
|
—
|
|
|
—
|
|
|
(16,653
|
)
|
|||||
(Loss)/gain on sale of discontinued operations, net of tax
|
|
—
|
|
|
(1,424
|
)
|
|
1,536
|
|
|
—
|
|
|
112
|
|
|||||
Net income
|
|
73,200
|
|
|
128,458
|
|
|
25,802
|
|
|
(152,993
|
)
|
|
74,467
|
|
|||||
Less: Net income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
1,267
|
|
|
—
|
|
|
1,267
|
|
|||||
Net income attributable to CoreLogic
|
|
$
|
73,200
|
|
|
$
|
128,458
|
|
|
$
|
24,535
|
|
|
$
|
(152,993
|
)
|
|
$
|
73,200
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
|
$
|
73,200
|
|
|
$
|
128,458
|
|
|
$
|
25,802
|
|
|
$
|
(152,993
|
)
|
|
$
|
74,467
|
|
Total other comprehensive loss
|
|
(30,197
|
)
|
|
—
|
|
|
(26,673
|
)
|
|
26,673
|
|
|
(30,197
|
)
|
|||||
Less: Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
1,267
|
|
|
—
|
|
|
1,267
|
|
|||||
Comprehensive income/(loss) attributable to CoreLogic
|
|
$
|
43,003
|
|
|
$
|
128,458
|
|
|
$
|
(2,138
|
)
|
|
$
|
(126,320
|
)
|
|
$
|
43,003
|
|
(in thousands)
|
|
Condensed Statement of Operations
|
||||||||||||||||||
|
|
For the Year Ended December 31, 2013
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Operating revenue
|
|
$
|
—
|
|
|
$
|
1,303,115
|
|
|
$
|
101,286
|
|
|
$
|
—
|
|
|
$
|
1,404,401
|
|
Intercompany revenue
|
|
—
|
|
|
—
|
|
|
631
|
|
|
(631
|
)
|
|
—
|
|
|||||
Cost of services (exclusive of depreciation and amortization below)
|
|
—
|
|
|
679,032
|
|
|
38,804
|
|
|
(631
|
)
|
|
717,205
|
|
|||||
Selling, general and administrative expenses
|
|
63,205
|
|
|
276,236
|
|
|
34,848
|
|
|
—
|
|
|
374,289
|
|
|||||
Depreciation and amortization
|
|
3,767
|
|
|
98,670
|
|
|
23,895
|
|
|
—
|
|
|
126,332
|
|
|||||
Impairment loss
|
|
—
|
|
|
44,433
|
|
|
—
|
|
|
—
|
|
|
44,433
|
|
|||||
Operating (loss)/income
|
|
(66,972
|
)
|
|
204,744
|
|
|
4,370
|
|
|
—
|
|
|
142,142
|
|
|||||
Total interest expense, net
|
|
(45,270
|
)
|
|
(2
|
)
|
|
(2,330
|
)
|
|
—
|
|
|
(47,602
|
)
|
|||||
Gain on investments and other, net
|
|
3,785
|
|
|
1,250
|
|
|
6,997
|
|
|
—
|
|
|
12,032
|
|
|||||
(Benefit)/provision for income taxes
|
|
(40,392
|
)
|
|
72,385
|
|
|
1,680
|
|
|
—
|
|
|
33,673
|
|
|||||
Equity in earnings of affiliates, net of tax
|
|
—
|
|
|
26,566
|
|
|
795
|
|
|
—
|
|
|
27,361
|
|
|||||
Equity in earnings of subsidiary, net of tax
|
|
175,793
|
|
|
—
|
|
|
—
|
|
|
(175,793
|
)
|
|
—
|
|
|||||
Net income from continuing operations
|
|
107,728
|
|
|
160,173
|
|
|
8,152
|
|
|
(175,793
|
)
|
|
100,260
|
|
|||||
Income/(loss) from discontinued operations, net of tax
|
|
—
|
|
|
14,595
|
|
|
(172
|
)
|
|
—
|
|
|
14,423
|
|
|||||
(Loss)/gain from sale of discontinued operations, net of tax
|
|
—
|
|
|
(8,514
|
)
|
|
1,506
|
|
|
—
|
|
|
(7,008
|
)
|
|||||
Net income
|
|
107,728
|
|
|
166,254
|
|
|
9,486
|
|
|
(175,793
|
)
|
|
107,675
|
|
|||||
Less: Net loss attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
(53
|
)
|
|||||
Net income attributable to CoreLogic
|
|
$
|
107,728
|
|
|
$
|
166,254
|
|
|
$
|
9,539
|
|
|
$
|
(175,793
|
)
|
|
$
|
107,728
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
|
$
|
107,728
|
|
|
$
|
166,254
|
|
|
$
|
9,486
|
|
|
$
|
(175,793
|
)
|
|
$
|
107,675
|
|
Total other comprehensive loss
|
|
(38,075
|
)
|
|
—
|
|
|
(43,337
|
)
|
|
43,337
|
|
|
(38,075
|
)
|
|||||
Less: Comprehensive loss attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
(53
|
)
|
|||||
Comprehensive income/(loss) attributable to CoreLogic
|
|
$
|
69,653
|
|
|
$
|
166,254
|
|
|
$
|
(33,798
|
)
|
|
$
|
(132,456
|
)
|
|
$
|
69,653
|
|
(in thousands)
|
|
Condensed Statement of Cash Flows
|
||||||||||||||||||
|
|
For the Year Ended December 31, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash (used in)/provided by operating activities - continuing operations
|
|
$
|
(94,034
|
)
|
|
$
|
400,950
|
|
|
$
|
29,233
|
|
|
$
|
—
|
|
|
$
|
336,149
|
|
Net cash used in operating activities - discontinued operations
|
|
—
|
|
|
(7,612
|
)
|
|
—
|
|
|
—
|
|
|
(7,612
|
)
|
|||||
Total cash (used in)/provided by operating activities
|
|
$
|
(94,034
|
)
|
|
$
|
393,338
|
|
|
$
|
29,233
|
|
|
$
|
—
|
|
|
$
|
328,537
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Purchases of property and equipment
|
|
$
|
(3,911
|
)
|
|
$
|
(30,810
|
)
|
|
$
|
(9,428
|
)
|
|
$
|
—
|
|
|
$
|
(44,149
|
)
|
Purchases of capitalized data and other intangible assets
|
|
—
|
|
|
(31,063
|
)
|
|
(5,346
|
)
|
|
—
|
|
|
(36,409
|
)
|
|||||
Cash paid for acquisitions, net of cash acquired
|
|
—
|
|
|
(146,414
|
)
|
|
(48,077
|
)
|
|
—
|
|
|
(194,491
|
)
|
|||||
Purchases of investments
|
|
—
|
|
|
(1,684
|
)
|
|
(2,064
|
)
|
|
—
|
|
|
(3,748
|
)
|
|||||
Proceeds from sale of property and equipment
|
|
—
|
|
|
137
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|||||
Change in restricted cash
|
|
1,259
|
|
|
—
|
|
|
175
|
|
|
—
|
|
|
1,434
|
|
|||||
Net cash used in investing activities - continuing operations
|
|
(2,652
|
)
|
|
(209,834
|
)
|
|
(64,740
|
)
|
|
—
|
|
|
(277,226
|
)
|
|||||
Net cash provided by investing activities - discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total cash used in by investing activities
|
|
$
|
(2,652
|
)
|
|
$
|
(209,834
|
)
|
|
$
|
(64,740
|
)
|
|
$
|
—
|
|
|
$
|
(277,226
|
)
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Proceeds from long-term debt
|
|
$
|
114,375
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
114,375
|
|
Debt issuance costs
|
|
(6,452
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,452
|
)
|
|||||
Repayments of long-term debt
|
|
(82,176
|
)
|
|
(715
|
)
|
|
—
|
|
|
—
|
|
|
(82,891
|
)
|
|||||
Shares repurchased and retired
|
|
(97,430
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97,430
|
)
|
|||||
Proceeds from issuance of shares in connection with share-based compensation
|
|
22,569
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,569
|
|
|||||
Minimum tax withholding related to net share settlements
|
|
(15,230
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,230
|
)
|
|||||
Tax benefit related to stock options
|
|
6,513
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,513
|
|
|||||
Intercompany payments
|
|
(36,628
|
)
|
|
(165,948
|
)
|
|
—
|
|
|
202,576
|
|
|
—
|
|
|||||
Intercompany proceeds
|
|
165,948
|
|
|
—
|
|
|
36,628
|
|
|
(202,576
|
)
|
|
—
|
|
|||||
Net cash provided by/(used in) financing activities - continuing operations
|
|
71,489
|
|
|
(166,663
|
)
|
|
36,628
|
|
|
—
|
|
|
(58,546
|
)
|
|||||
Net cash provided by financing activities - discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total cash provided by/(used in) financing activities
|
|
$
|
71,489
|
|
|
$
|
(166,663
|
)
|
|
$
|
36,628
|
|
|
$
|
—
|
|
|
$
|
(58,546
|
)
|
Effect of Exchange Rate on cash
|
|
—
|
|
|
—
|
|
|
2,182
|
|
|
—
|
|
|
2,182
|
|
|||||
Net change in cash and cash equivalents
|
|
$
|
(25,197
|
)
|
|
$
|
16,841
|
|
|
$
|
3,303
|
|
|
$
|
—
|
|
|
$
|
(5,053
|
)
|
Cash and cash equivalents at beginning of period
|
|
61,602
|
|
|
8,733
|
|
|
34,342
|
|
|
—
|
|
|
104,677
|
|
|||||
Less: Change in cash and cash equivalents - discontinued operations
|
|
—
|
|
|
(7,612
|
)
|
|
—
|
|
|
—
|
|
|
(7,612
|
)
|
|||||
Plus: Cash swept to discontinued operations
|
|
(8,146
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,146
|
)
|
|||||
Cash and cash equivalents at end of year
|
|
$
|
28,259
|
|
|
$
|
33,186
|
|
|
$
|
37,645
|
|
|
$
|
—
|
|
|
$
|
99,090
|
|
(in thousands)
|
|
Condensed Statement of Cash Flows
|
||||||||||||||||||
|
|
For the Year Ended December 31, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by operating activities - continuing operations
|
|
$
|
9,433
|
|
|
$
|
283,316
|
|
|
$
|
42,844
|
|
|
$
|
—
|
|
|
$
|
335,593
|
|
Net cash used in operating activities - discontinued operations
|
|
—
|
|
|
(13,717
|
)
|
|
—
|
|
|
—
|
|
|
(13,717
|
)
|
|||||
Total cash provided by operating activities
|
|
$
|
9,433
|
|
|
$
|
269,599
|
|
|
$
|
42,844
|
|
|
$
|
—
|
|
|
$
|
321,876
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Purchases of property and equipment
|
|
$
|
(1,964
|
)
|
|
$
|
(40,598
|
)
|
|
$
|
(9,463
|
)
|
|
$
|
—
|
|
|
$
|
(52,025
|
)
|
Purchases of capitalized data and other intangible assets
|
|
—
|
|
|
(30,077
|
)
|
|
(5,052
|
)
|
|
—
|
|
|
(35,129
|
)
|
|||||
Cash paid for acquisitions, net of cash acquired
|
|
—
|
|
|
(665,753
|
)
|
|
(29,118
|
)
|
|
—
|
|
|
(694,871
|
)
|
|||||
Cash received from sale of discontinued operations
|
|
—
|
|
|
25,366
|
|
|
—
|
|
|
—
|
|
|
25,366
|
|
|||||
Proceeds from sale of property and equipment
|
|
—
|
|
|
13,937
|
|
|
—
|
|
|
—
|
|
|
13,937
|
|
|||||
Change in restricted cash
|
|
(700
|
)
|
|
306
|
|
|
84
|
|
|
—
|
|
|
(310
|
)
|
|||||
Net cash used in investing activities - continuing operations
|
|
(2,664
|
)
|
|
(696,819
|
)
|
|
(43,549
|
)
|
|
—
|
|
|
(743,032
|
)
|
|||||
Net cash provided by investing activities - discontinued operations
|
|
—
|
|
|
—
|
|
|
1,536
|
|
|
—
|
|
|
1,536
|
|
|||||
Total cash used in investing activities
|
|
$
|
(2,664
|
)
|
|
$
|
(696,819
|
)
|
|
$
|
(42,013
|
)
|
|
$
|
—
|
|
|
$
|
(741,496
|
)
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Proceeds from long-term debt
|
|
$
|
690,017
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
690,017
|
|
Debt issuance costs
|
|
(14,042
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,042
|
)
|
|||||
Repayments of long-term debt
|
|
(195,217
|
)
|
|
(4,789
|
)
|
|
—
|
|
|
—
|
|
|
(200,006
|
)
|
|||||
Shares repurchased and retired
|
|
(91,475
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(91,475
|
)
|
|||||
Proceeds from issuance of shares in connection with share-based compensation
|
|
15,213
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,213
|
|
|||||
Minimum tax withholding related to net share settlements
|
|
(15,980
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,980
|
)
|
|||||
Tax benefit related to stock options
|
|
6,791
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,791
|
|
|||||
Intercompany payments
|
|
(610,239
|
)
|
|
(179,187
|
)
|
|
—
|
|
|
789,426
|
|
|
—
|
|
|||||
Intercompany proceeds
|
|
179,187
|
|
|
606,212
|
|
|
4,027
|
|
|
(789,426
|
)
|
|
—
|
|
|||||
Net cash (used in)/provided by financing activities - continuing operations
|
|
(35,745
|
)
|
|
422,236
|
|
|
4,027
|
|
|
—
|
|
|
390,518
|
|
|||||
Net cash provided by financing activities - discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total cash (used in)/provided by financing activities
|
|
$
|
(35,745
|
)
|
|
$
|
422,236
|
|
|
$
|
4,027
|
|
|
$
|
—
|
|
|
$
|
390,518
|
|
Effect of Exchange Rate on cash
|
|
—
|
|
|
—
|
|
|
(625
|
)
|
|
—
|
|
|
(625
|
)
|
|||||
Net change in cash and cash equivalents
|
|
$
|
(28,976
|
)
|
|
$
|
(4,984
|
)
|
|
$
|
4,233
|
|
|
$
|
—
|
|
|
$
|
(29,727
|
)
|
Cash and cash equivalents at beginning of period
|
|
104,310
|
|
|
—
|
|
|
30,109
|
|
|
—
|
|
|
134,419
|
|
|||||
Less: Change in cash and cash equivalents - discontinued operations
|
|
—
|
|
|
(13,717
|
)
|
|
1,536
|
|
|
—
|
|
|
(12,181
|
)
|
|||||
Plus: Cash swept (to)/from discontinued operations
|
|
(13,732
|
)
|
|
—
|
|
|
1,536
|
|
|
—
|
|
|
(12,196
|
)
|
|||||
Cash and cash equivalents at end of year
|
|
$
|
61,602
|
|
|
$
|
8,733
|
|
|
$
|
34,342
|
|
|
$
|
—
|
|
|
$
|
104,677
|
|
(in thousands)
|
|
Condensed Statement of Cash Flows
|
||||||||||||||||||
|
|
For the Year Ended December 31, 2013
|
||||||||||||||||||
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating/Eliminating Adjustments
|
|
Total
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash (used in)/provided by operating activities - continuing operations
|
|
$
|
(51,864
|
)
|
|
$
|
354,004
|
|
|
$
|
26,080
|
|
|
$
|
—
|
|
|
$
|
328,220
|
|
Net cash provided by operating activities - discontinued operations
|
|
—
|
|
|
24,094
|
|
|
1,506
|
|
|
—
|
|
|
25,600
|
|
|||||
Total cash (used in)/provided by operating activities
|
|
$
|
(51,864
|
)
|
|
$
|
378,098
|
|
|
$
|
27,586
|
|
|
$
|
—
|
|
|
$
|
353,820
|
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Purchases of property and equipment
|
|
$
|
(8,870
|
)
|
|
$
|
(51,660
|
)
|
|
$
|
(8,215
|
)
|
|
$
|
—
|
|
|
$
|
(68,745
|
)
|
Purchases of capitalized data and other intangible assets
|
|
(348
|
)
|
|
(23,171
|
)
|
|
(14,322
|
)
|
|
—
|
|
|
(37,841
|
)
|
|||||
Cash (paid for)/received acquisitions, net of cash acquired
|
|
—
|
|
|
(92,591
|
)
|
|
542
|
|
|
—
|
|
|
(92,049
|
)
|
|||||
Cash received from sale of discontinued operations
|
|
—
|
|
|
2,263
|
|
|
—
|
|
|
—
|
|
|
2,263
|
|
|||||
Purchases of investments
|
|
—
|
|
|
(2,351
|
)
|
|
—
|
|
|
—
|
|
|
(2,351
|
)
|
|||||
Change in restricted cash
|
|
7,964
|
|
|
—
|
|
|
2,104
|
|
|
—
|
|
|
10,068
|
|
|||||
Net cash used in investing activities - continuing operations
|
|
(1,254
|
)
|
|
(167,510
|
)
|
|
(19,891
|
)
|
|
—
|
|
|
(188,655
|
)
|
|||||
Net cash provided by investing activities - discontinued operations
|
|
—
|
|
|
1,862
|
|
|
—
|
|
|
—
|
|
|
1,862
|
|
|||||
Total cash used in investing activities
|
|
$
|
(1,254
|
)
|
|
$
|
(165,648
|
)
|
|
$
|
(19,891
|
)
|
|
$
|
—
|
|
|
$
|
(186,793
|
)
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Proceeds from long-term debt
|
|
$
|
50,000
|
|
|
$
|
1,647
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,647
|
|
Debt issuance cost
|
|
—
|
|
|
(10,436
|
)
|
|
—
|
|
|
—
|
|
|
(10,436
|
)
|
|||||
Repayments of long-term debt
|
|
(4,375
|
)
|
|
(291
|
)
|
|
—
|
|
|
—
|
|
|
(4,666
|
)
|
|||||
Shares repurchased and retired
|
|
(241,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(241,161
|
)
|
|||||
Proceeds from issuance of stock related to stock options and employee benefit plans
|
|
28,232
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,232
|
|
|||||
Minimum tax withholding related to net share settlements
|
|
(8,665
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,665
|
)
|
|||||
Tax benefit related to stock options
|
|
5,146
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,146
|
|
|||||
Intercompany payments
|
|
—
|
|
|
(180,885
|
)
|
|
(10,262
|
)
|
|
191,147
|
|
|
—
|
|
|||||
Intercompany proceeds
|
|
191,147
|
|
|
—
|
|
|
—
|
|
|
(191,147
|
)
|
|
—
|
|
|||||
Net cash provided by/(used in) financing activities - continuing operations
|
|
20,324
|
|
|
(189,965
|
)
|
|
(10,262
|
)
|
|
—
|
|
|
(179,903
|
)
|
|||||
Net cash provided by financing activities - discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total cash provided by/(used in) financing activities
|
|
$
|
20,324
|
|
|
$
|
(189,965
|
)
|
|
$
|
(10,262
|
)
|
|
$
|
—
|
|
|
$
|
(179,903
|
)
|
Effect of Exchange Rate on cash
|
|
—
|
|
|
—
|
|
|
(2,116
|
)
|
|
—
|
|
|
(2,116
|
)
|
|||||
Net change in cash and cash equivalents
|
|
$
|
(32,794
|
)
|
|
$
|
22,485
|
|
|
$
|
(4,683
|
)
|
|
$
|
—
|
|
|
$
|
(14,992
|
)
|
Cash and cash equivalents at beginning of period
|
|
111,305
|
|
|
3,471
|
|
|
34,792
|
|
|
—
|
|
|
149,568
|
|
|||||
Less: Change in cash and cash equivalents - discontinued operations
|
|
—
|
|
|
25,956
|
|
|
1,506
|
|
|
—
|
|
|
27,462
|
|
|||||
Plus: Cash swept from discontinued operations
|
|
25,799
|
|
|
—
|
|
|
1,506
|
|
|
—
|
|
|
27,305
|
|
|||||
Cash and cash equivalents at end of year
|
|
$
|
104,310
|
|
|
$
|
—
|
|
|
$
|
30,109
|
|
|
$
|
—
|
|
|
$
|
134,419
|
|
|
For the Quarters Ended
|
||||||||||||||
(in thousands, except per share amounts)
|
3/31/2015
|
|
|
6/30/2015
|
|
|
9/30/2015
|
|
|
12/31/2015
|
|
||||
Operating revenue
|
$
|
364,772
|
|
|
$
|
386,013
|
|
|
$
|
386,439
|
|
|
$
|
390,886
|
|
Operating income
|
$
|
49,265
|
|
|
$
|
60,707
|
|
|
$
|
65,920
|
|
|
$
|
27,032
|
|
Equity in earnings of affiliates, net of tax
|
$
|
3,766
|
|
|
$
|
4,667
|
|
|
$
|
3,498
|
|
|
$
|
1,789
|
|
Amounts attributable to CoreLogic:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations, net of tax
|
$
|
29,290
|
|
|
$
|
33,006
|
|
|
$
|
28,288
|
|
|
$
|
37,816
|
|
Loss from discontinued operations, net of tax
|
(111
|
)
|
|
(217
|
)
|
|
(117
|
)
|
|
(111
|
)
|
||||
Net income attributable to CoreLogic stockholders
|
$
|
29,179
|
|
|
$
|
32,789
|
|
|
$
|
28,171
|
|
|
$
|
37,705
|
|
Basic income/(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations, net of tax
|
$
|
0.33
|
|
|
$
|
0.37
|
|
|
$
|
0.32
|
|
|
$
|
0.43
|
|
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income
|
$
|
0.33
|
|
|
$
|
0.37
|
|
|
$
|
0.32
|
|
|
$
|
0.43
|
|
Diluted income/(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations, net of tax
|
$
|
0.32
|
|
|
$
|
0.36
|
|
|
$
|
0.31
|
|
|
$
|
0.42
|
|
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income
|
$
|
0.32
|
|
|
$
|
0.36
|
|
|
$
|
0.31
|
|
|
$
|
0.42
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
89,751
|
|
|
89,564
|
|
|
88,719
|
|
|
88,157
|
|
||||
Diluted
|
91,117
|
|
|
90,963
|
|
|
90,154
|
|
|
89,789
|
|
|
For the Quarters Ended
|
||||||||||||||
(in thousands, except per share amounts)
|
3/31/2014
|
|
|
6/30/2014
|
|
|
9/30/2014
|
|
|
12/31/2014
|
|
||||
Operating revenue
|
$
|
326,104
|
|
|
$
|
365,970
|
|
|
$
|
367,454
|
|
|
$
|
345,512
|
|
Operating income
|
$
|
14,825
|
|
|
$
|
41,020
|
|
|
$
|
77,752
|
|
|
$
|
36,161
|
|
Equity in earnings of affiliates, net of tax
|
$
|
2,382
|
|
|
$
|
3,875
|
|
|
$
|
4,031
|
|
|
$
|
3,832
|
|
Amounts attributable to CoreLogic:
|
|
|
|
|
|
|
|
||||||||
(Loss)/income from continuing operations, net of tax
|
$
|
(3,179
|
)
|
|
$
|
26,740
|
|
|
$
|
49,718
|
|
|
$
|
16,462
|
|
Income/(loss) from discontinued operations, net of tax
|
387
|
|
|
(10,752
|
)
|
|
(4,856
|
)
|
|
(1,432
|
)
|
||||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
476
|
|
|
(364
|
)
|
||||
Net (loss)/income attributable to CoreLogic stockholders
|
$
|
(2,792
|
)
|
|
$
|
15,988
|
|
|
$
|
45,338
|
|
|
$
|
14,666
|
|
Basic income/(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Loss)/income from continuing operations, net of tax
|
$
|
(0.03
|
)
|
|
$
|
0.29
|
|
|
$
|
0.55
|
|
|
$
|
0.18
|
|
Income/(loss) from discontinued operations, net of tax
|
—
|
|
|
(0.12
|
)
|
|
(0.05
|
)
|
|
(0.02
|
)
|
||||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Net (loss)/income attributable to CoreLogic stockholders
|
$
|
(0.03
|
)
|
|
$
|
0.17
|
|
|
$
|
0.51
|
|
|
$
|
0.16
|
|
Diluted income/(loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Loss)/income from continuing operations, net of tax
|
$
|
(0.03
|
)
|
|
$
|
0.29
|
|
|
$
|
0.54
|
|
|
$
|
0.18
|
|
Income/(loss) from discontinued operations, net of tax
|
—
|
|
|
(0.12
|
)
|
|
(0.05
|
)
|
|
(0.02
|
)
|
||||
Gain/(loss) from sale of discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
Net (loss)/income attributable to CoreLogic stockholders
|
$
|
(0.03
|
)
|
|
$
|
0.17
|
|
|
$
|
0.50
|
|
|
$
|
0.16
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
91,433
|
|
|
91,750
|
|
|
90,518
|
|
|
89,597
|
|
||||
Diluted
|
91,433
|
|
|
93,062
|
|
|
91,987
|
|
|
91,245
|
|
(in thousands)
|
Balance at Beginning of Period
|
|
Charged to Costs & Expenses
|
|
Charged to Other Accounts
|
|
Deductions
|
|
Balance at End of Period
|
|||||||||||
For the Year Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for accounts receivable
|
$
|
10,826
|
|
|
$
|
1,736
|
|
|
$
|
—
|
|
|
$
|
(6,350
|
)
|
(1)
|
$
|
6,212
|
|
|
Claim losses
|
$
|
24,871
|
|
|
$
|
10,448
|
|
|
$
|
—
|
|
|
$
|
(9,975
|
)
|
(2)
|
$
|
25,344
|
|
|
Tax valuation allowance
|
$
|
21,911
|
|
|
$
|
(2,645
|
)
|
|
$
|
(95
|
)
|
|
$
|
—
|
|
|
$
|
19,171
|
|
|
For the Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Allowance for accounts receivable
|
$
|
13,045
|
|
|
$
|
3,228
|
|
|
$
|
—
|
|
|
$
|
(5,447
|
)
|
(1)
|
$
|
10,826
|
|
|
Claim losses
|
$
|
26,128
|
|
|
$
|
11,138
|
|
|
$
|
—
|
|
|
$
|
(12,395
|
)
|
(2)
|
$
|
24,871
|
|
|
Tax valuation allowance
|
$
|
24,173
|
|
|
$
|
(5,506
|
)
|
|
$
|
3,244
|
|
(3
|
)
|
$
|
—
|
|
|
$
|
21,911
|
|
For the Year Ended December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Allowance for accounts receivable
|
$
|
19,511
|
|
|
$
|
5,782
|
|
|
$
|
—
|
|
|
$
|
(12,248
|
)
|
(1)
|
$
|
13,045
|
|
|
Claim losses
|
$
|
26,106
|
|
|
$
|
13,998
|
|
|
$
|
—
|
|
|
$
|
(13,976
|
)
|
(2)
|
$
|
26,128
|
|
|
Tax valuation allowance
|
$
|
30,955
|
|
|
$
|
(5,295
|
)
|
|
$
|
(1,487
|
)
|
(3
|
)
|
$
|
—
|
|
|
$
|
24,173
|
|
(1)
|
Amount represents accounts written off, net of recoveries.
|
(2)
|
Amount represents claim payments, net of recoveries.
|
(3)
|
Amount represents adjustments for acquired net operating loss and credit carryforwards.
|
(i)
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
(ii)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
|
(iii)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
(a)
|
1. The following consolidated financial statements of CoreLogic, Inc. are included in Item 8.
|
|
|
CoreLogic, Inc.
|
|
|
(Registrant)
|
|
|
|
|
|
By: /s/ Anand Nallathambi
|
|
|
Anand Nallathambi
|
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
Date:
|
February 26, 2016
|
|
Signature
|
|
Title
|
Date
|
|
|
|
|
/s/ Anand Nallathambi
|
|
President and Chief Executive Officer
|
February 26, 2016
|
Anand Nallathambi
|
|
(Principal Executive Officer)
|
|
|
|
|
|
/s/ Frank D. Martell
|
|
Chief Operating and Financial Officer
|
February 26, 2016
|
Frank D. Martell
|
|
(Principal Financial Officer)
|
|
|
|
|
|
/s/ James L. Balas
|
|
Senior Vice President Finance and Controller
|
February 26, 2016
|
James L. Balas
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
/s/ Paul F. Folino
|
|
Chairman of the Board, Director
|
February 26, 2016
|
Paul F. Folino
|
|
|
|
|
|
|
|
/s/ J. David Chatham
|
|
Director
|
February 26, 2016
|
J. David Chatham
|
|
|
|
|
|
|
|
/s/ Douglas C. Curling
|
|
Director
|
February 26, 2016
|
Douglas C. Curling
|
|
|
|
|
|
|
|
/s/ John C. Dorman
|
|
Director
|
February 26, 2016
|
John C. Dorman
|
|
|
|
|
|
|
|
/s/ Thomas C. O’Brien
|
|
Director
|
February 26, 2016
|
Thomas C. O’Brien
|
|
|
|
|
|
|
|
/s/ Jaynie Miller Studenmund
|
|
Director
|
February 26, 2016
|
Jaynie Miller Studenmund
|
|
|
|
|
|
|
|
/s/ David F. Walker
|
|
Director
|
February 26, 2016
|
David F. Walker
|
|
|
|
|
|
|
|
/s/ Mary Lee Widener
|
|
Director
|
February 26, 2016
|
Mary Lee Widener
|
|
|
|
Exhibit No.
|
Description
|
|
|
2.1
|
Purchase and Sale Agreement by and among CoreLogic Acquisition Co. I, LLC, CoreLogic Acquisition Co. II, LLC, CoreLogic Acquisition Co. III, LLC, Property Data Holdings, Ltd., DataQuick Lending Solutions, Inc., Decision Insight Information Group S.à r.l., and solely with respect to, and as specified in, Sections 2.5, 2.7, 2.10(f), 5.7, 5.18, 5.21, 8.2(b), 8.7(b), and 9.15 of the Purchase and Sale Agreement, CoreLogic Solutions, LLC, and solely with respect to, and as specified in, Sections 5.4 and 5.7 of the Purchase and Sale Agreement, Property Data Holdings, L.P. (incorporated by reference to Exhibit 2.1 to Current Report on Form 8-K filed on July 5, 2013). † ^
|
|
|
2.2
|
Agreement and Plan of Merger, dated December 17, 2015, by and among CoreLogic Solutions, LLC, CoreLogic Acquisition Co., Inc., FNC Holding Company, Inc. and, solely in his capacity as Shareholder Representative, Dennis S. Tosh, Jr. †^
|
|
|
3.1
|
Amended and Restated Certificate of Incorporation of CoreLogic, Inc., dated May 28, 2010 (Incorporated by reference herein from Exhibit 3.1 to the Company's Current Report on Form 8-K as filed with the SEC on June 1, 2010).
|
|
|
3.2
|
Amended and Restated Bylaws of CoreLogic, Inc. (incorporated by reference to the Company's Current Report on Form 8-K as filed with the SEC on March 5, 2014).
|
|
|
4.1
|
Specimen Certificate for shares of Common Stock of CoreLogic, Inc. (Incorporated by reference herein from Exhibit 3.3 to the Company's Current Report on Form 8-K as filed with the SEC on June 1, 2010).
|
|
|
4.2
|
Senior Indenture, dated as of April 7, 1998, between The First American Financial Corporation and Wilmington Trust Company as Trustee (Incorporated by reference herein from Exhibit (4) to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 1998 as filed with the SEC on August 14, 1998).
|
|
|
4.3
|
Form of First Supplemental Indenture (Incorporated by reference herein from Exhibit 4.2 of Registration Statement 333-116855 on Form S-3, dated June 25, 2004).
|
|
|
4.4
|
Third Supplemental Indenture to Senior Indenture, dated as of May 10, 2010 (Incorporated by reference herein from Exhibit 4.4 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 as filed with the SEC on August 9, 2010).
|
|
|
4.5
|
Fourth Supplemental Indenture to Senior Indenture, dated as of June 1, 2010 (Incorporated by reference herein from Exhibit 4.5 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 as filed with the SEC on August 9, 2010).
|
|
|
4.6
|
Senior Notes Indenture, dated May 20, 2011, among CoreLogic, Inc., the guarantors named therein and Wilmington Trust FSB, as trustee (Incorporated by reference herein to Exhibit 4.1 to the Company's Current Report on Form 8-K as filed with the SEC on May 25, 2011).
|
|
|
4.7
|
Supplemental Indenture, dated November 13, 2013, among CoreLogic, Inc., the guarantors party thereto and Wilmington Trust, National Association, as trustee (Incorporated by reference herein from Exhibit 4.1 to the Company's Current Report on Form 8-K as filed with the SEC on November 15, 2013).
|
|
|
10.1
|
Separation and Distribution Agreement by and between The First American Corporation and First American Financial Corporation, dated as of June 1, 2010 (Incorporated by reference herein to Exhibit 10.1 to the Company's Current Report on Form 8-K as filed with the SEC on June 1, 2010).
|
|
|
10.2
|
Tax Sharing Agreement by and between The First American Corporation and First American Financial Corporation, dated as of June 1, 2010 (Incorporated by reference herein to Exhibit 10.2 to the Company's Current Report on Form 8-K as filed with the SEC on June 1, 2010).
|
|
|
10.3
|
Restrictive Covenants Agreement among First American Financial Corporation and The First American Corporation, dated June 1, 2010 (Incorporated by reference herein to Exhibit 10.4 to the Company's Current Report on Form 8-K as filed with the SEC on June 1, 2010).
|
|
|
10.4
|
Employment Agreement, dated May 3, 2011, between CoreLogic, Inc. and Anand K. Nallathambi (Incorporated by reference herein from Exhibit 10.6 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2011 as filed with the SEC on May 6, 2011).*
|
|
|
10.5
|
Employment Agreement, dated May 3, 2011, between CoreLogic, Inc. and Barry M. Sando (Incorporated by reference herein to Exhibit 10.11 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2011 as filed with the SEC on August 8, 2011).*
|
|
|
10.6
|
Amendment to Employment Agreement between the Company and Barry Sando effective as of June 16, 2014 (Incorporated by reference herein to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2014 as filed with the SEC on July 25, 2014).*
|
|
|
10.7
|
Amendment to Employment Agreement between the Company and Barry Sando effective as of October 6, 2014 (Incorporated by reference herein from Exhibit 10.7 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.8
|
Form of Employment Agreement (Incorporated by reference herein from Exhibit 10.7 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2011 as filed with the SEC on May 6, 2011).*
|
|
|
10.9
|
Employment Agreement, dated August 29, 2011, between CoreLogic, Inc. and Frank Martell (Incorporated by reference herein to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2011 as filed with the SEC on November 4, 2011).*
|
|
|
10.10
|
Amendment to Employment Agreement between the Company and Frank Martell effective as of June 16, 2014 (Incorporated by reference herein to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2014 as filed with the SEC on July 25, 2014).*
|
|
|
10.11
|
Employment Agreement, dated May 4, 2011, between CoreLogic, Inc. and Stergios Theologides (Incorporated by reference herein from Exhibit 10.86 to the Company's Annual Report on Form 10-K/A for the fiscal year ended December 31, 2011 as filed with the SEC on April 30, 2012).*
|
|
|
10.12
|
Form of Change in Control Agreement (Incorporated by reference herein to Exhibit 10.2 to the Company's Current Report on Form 8-K as filed with the SEC on June 14, 2010).*
|
|
|
10.13
|
Pension Restoration Plan, effective as of June 1, 2010 (Incorporated by reference herein from Exhibit 10.18 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 as filed with the SEC on August 9, 2010).*
|
|
|
10.14
|
Executive Supplemental Benefit Plan, effective as of June 1, 2010 (Incorporated by reference herein from Exhibit 10.19 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 as filed with the SEC on August 9, 2010).*
|
|
|
10.15
|
Amendment No. 1 to the Company's Executive Supplemental Benefit Plan, effective as of December 31, 2010 (Incorporated by reference herein from Exhibit 10.1 to the Company's Current Report on Form 8-K as filed with the SEC on November 24, 2010).*
|
|
|
10.16
|
Amendment No. 2 to the Company's Executive Supplemental Benefit Plan, dated as of January 27, 2011 (Incorporated by reference herein from Exhibit 10.23 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2010 as filed with the SEC on March 14, 2011).*
|
|
|
10.17
|
Management Supplemental Benefit Plan, effective as of June 1, 2010 (Incorporated by reference herein from Exhibit 10.20 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 as filed with the SEC on August 9, 2010).*
|
|
|
10.18
|
Amendment No. 1 to the Company's Management Supplemental Benefits Plan, effective as of December 31, 2010 (Incorporated by reference herein from Exhibit 10.2 to the Company's Current Report on Form 8-K as filed with the SEC on November 24, 2010). *
|
|
|
10.19
|
Amendment No. 2 to the Company's Management Supplemental Benefit Plan, dated as of January 27, 2011 (Incorporated by reference herein from Exhibit 10.25 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2010 as filed with the SEC on March 14, 2011).*
|
|
|
10.20
|
Deferred Compensation Plan, effective as of June 1, 2010 (Incorporated by reference herein from Exhibit 10.21 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2010 as filed with the SEC on August 9, 2010).*
|
|
|
10.21
|
Amendment No. 1 to the Company's Deferred Compensation Plan, effective as of December 31, 2010 (Incorporated by reference herein from Exhibit 10.3 to the Company's Current Report on Form 8-K as filed with the SEC on November 24, 2010).*
|
|
|
10.22
|
Amendment No. 2 to the Company's Deferred Compensation Plan, effective as of January 1, 2011 (Incorporated by reference herein from Exhibit 10.27 to the Company's Annual Report on Form 10-K/A for the fiscal year ended December 31, 2010 as filed with the SEC on March 31, 2011).*
|
|
|
10.23
|
Amendment No. 3 to the Company's Deferred Compensation Plan, effective as of September 29, 2011 (Incorporated by reference herein to Exhibit 10.30 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2011 as filed with the SEC on February 29, 2012).*
|
|
|
10.24
|
Amendment No. 4 to the Company's Deferred Compensation Plan, effective as of September 29, 2011 (Incorporated by reference herein to Exhibit 10.31 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2011 as filed with the SEC on February 29, 2012).*
|
|
|
10.25
|
Amendment No. 5 to the Company's Deferred Compensation Plan, effective as of January 1, 2012 (Incorporated by reference herein from Exhibit 10.25 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.26
|
Amendment No. 6 to the Company's Deferred Compensation Plan, effective as of January 1, 2013 (Incorporated by reference herein from Exhibit 10.26 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.27
|
1997 Directors’ Stock Plan (Incorporated by reference herein from Exhibit 4.1 of Registration Statement No. 333-41993 on Form S-8, dated December 11, 1997).*
|
|
|
10.28
|
Amendment No. 1 to 1997 Directors’ Stock Plan, dated February 26, 1998 (Incorporated by reference herein from Exhibit (10)(m) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998 as filed with the SEC on March 22, 1999).*
|
|
|
10.29
|
Amendment No. 2 to 1997 Directors’ Stock Plan, dated July 7, 1998 (Incorporated by reference herein from Exhibit (10)(n) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998 as filed with the SEC on March 22, 1999).*
|
|
|
10.30
|
Amendment No. 3 to 1997 Directors’ Stock Plan, dated July 19, 2000 (Incorporated by reference herein from Exhibit (10)(c) to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2000 as filed with the SEC on August 11, 2000).*
|
|
|
10.31
|
1996 Stock Option Plan (Incorporated by reference herein from Exhibit 4 of Registration Statement No. 333-19065 on Form S-8, dated December 30, 1996).*
|
|
|
10.32
|
Amendment No. 1 to 1996 Stock Option Plan , dated February 26, 1998 (Incorporated by reference herein from Exhibit (10)(i) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998 as filed with the SEC on March 22, 1999).*
|
|
|
10.33
|
Amendment No. 2 to 1996 Stock Option Plan, dated June 22, 1998 (Incorporated by reference herein from Exhibit (10)(j) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998 as filed with the SEC on March 22, 1999).*
|
|
|
10.34
|
Amendment No. 3 to 1996 Stock Option Plan, dated July 7, 1998 (Incorporated by reference herein from Exhibit (10)(k) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998 as filed with the SEC on March 22, 1999).*
|
|
|
10.35
|
Amendment No. 4 to 1996 Stock Option Plan, dated April 22, 1999 (Incorporated by reference herein from Exhibit (10)(a) to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 1999 as filed with the SEC on August 16, 1999).*
|
|
|
10.36
|
Amendment No. 5 to 1996 Stock Option Plan, dated February 29, 2000 (Incorporated by reference herein from Exhibit (10)(o) to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1998 as filed with the SEC on March 22, 1999).*
|
|
|
10.37
|
Amendment No. 6 to 1996 Stock Option Plan, dated July 19, 2000 (Incorporated by reference herein from Exhibit (10)(b) of Quarterly Report on Form 10-Q for the period ended June 30, 2000 as filed with the SEC on August 11, 2000).*
|
|
|
10.38
|
Amendment No. 7 to 1996 Stock Option Plan, dated June 4, 2002 (Incorporated by reference herein from Exhibit (10)(a) to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2002 as filed with the SEC on August14, 2002).*
|
|
|
10.39
|
The CoreLogic, Inc. 2006 Incentive Compensation Plan (formerly The First American Corporation 2006 Incentive Compensation Plan) (Incorporated by reference herein from Exhibit 10.42 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2010 as filed with the SEC on March 14, 2011).*
|
|
|
10.40
|
CoreLogic, Inc.'s Amended and Restated 2011 Performance Incentive Plan (Incorporated by reference herein to Exhibit 10.1 to the Company's Form 8-K as filed with the SEC on August 4, 2014).*
|
|
|
10.41
|
Form of Notice of Restricted Stock Unit Grant and Form of Restricted Stock Unit Award Agreement (Employee), approved January 28, 2015 (Incorporated by reference herein from Exhibit 10.41 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.42
|
Form of Notice of Restricted Stock Unit Grant and Form of Restricted Stock Unit Award Agreement (NEO), approved January 28, 2015 (Incorporated by reference herein from Exhibit 10.42 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.43
|
Form of Notice of Performance-Based Restricted Stock Unit Grant and Form of Performance-Based Restricted Stock Unit Award Agreement, approved January 28, 2015 (Incorporated by reference herein from Exhibit 10.43 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.44
|
Form of Notice of Nonqualified Stock Option Grant and Nonqualified Stock Option Grant Agreement (Employee) (Incorporated by reference herein from Exhibit 10.59 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2010, as filed with the SEC on March 14, 2011).*
|
|
|
10.45
|
Form of Notice of Option Grant and Option Award Agreement (Employee) (Incorporated by reference herein to Exhibit 10.5 to the Company's Current Report on Form 8-K as filed with the SEC on May 25, 2011).*
|
|
|
10.46
|
Form of Performance Unit Grant and Form of Performance Unit Award Agreement, approved January 28, 2015 (Incorporated by reference herein from Exhibit 10.46 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2014 as filed with the SEC on February 26, 2015).*
|
|
|
10.47
|
Form of Indemnification Agreement (Directors and Officers) (Incorporated by reference herein to Exhibit 10.1 to the Company's Current Report on Form 8-K as filed with the SEC on May 25, 2011).*
|
|
|
10.48
|
Credit Agreement, dated as of April 21, 2015, among CoreLogic, Inc., CoreLogic Australia Pty Limited, the guarantors named therein, the lenders party from time to time thereto and Bank of America, N.A., as administrative agent (Incorporated by reference herein to Exhibit 10.1 to the Company's Current Report on Form 8-K as filed with the SEC on April 22, 2015).
|
|
|
10.49
|
Reseller Services Agreement, dated as of November 30, 1997 (Incorporated by reference herein from Exhibit (10)(g) to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1998 as filed with the SEC on May 15, 1998).
|
|
|
10.50
|
Amendment to Reseller Services Agreement for Resales to Consumers, dated as of November 30, 1997 (Incorporated by reference herein from Exhibit (10)(h) to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 1998 as filed with the SEC on May 15, 1998).
|
|
|
10.51
|
A
greement for Service, dated October 7, 1998, between CoreLogic CREDCO (formerly First American CREDCO) and Equifax Credit Information Services, Inc. (Incorporated by reference herein from Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2011 as filed with the SEC on May 6, 2011).
|
|
|
10.52
|
Addendum to Agreement for Service, dated May 31, 2000, between CoreLogic CREDCO (formerly First American CREDCO) and Equifax Credit Information Services, Inc. (Incorporated by reference herein from Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2011 as filed with the SEC on May 6, 2011).
|
|
|
10.53
|
Reseller Service Agreement, dated April 26, 2011, between CoreLogic, Inc. and Trans Union LLC (Incorporated by reference herein from Exhibit 10.5 to the Company's Quarterly Report on Form 10-Q for the period ended March 31, 2011 as filed with the SEC on May 6, 2011).
|
|
|
10.54
|
Master Professional Services Agreement, dated August 17, 2011, between CoreLogic Real Estate Solutions, LLC and Cognizant Technology Solutions U.S. Corporation (Incorporated by reference herein to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q/A for the period ended September 30, 2011 as filed with the SEC on March 23, 2012).±
|
|
|
10.55
|
Amendment No. 2 to Supplement A, effective as of March 1, 2012, by and between CoreLogic Solutions, LLC and Cognizant Technology Solutions U.S. Corporation, to the Master Professional Services Agreement between CoreLogic Real Estate Solutions, LLC and Cognizant Technology Solutions U.S. Corporation (Incorporated by reference herein to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2013 as filed with the SEC on October 25, 2013). ±
|
|
|
10.56
|
Amendment No. 3 to Supplement A, effective as of September 1, 2013, by and between CoreLogic Solutions, LLC and Cognizant Technology Solutions U.S. Corporation, to the Master Professional Services Agreement between CoreLogic Real Estate Solutions, LLC and Cognizant Technology Solutions U.S. Corporation (Incorporated by reference herein to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2014 as filed with the SEC on July 25, 2014).±
|
|
|
10.57
|
Master Services Agreement by and between the Company and Dell Marketing, L.P., dated as of July 19, 2012 (Incorporated by reference herein from Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the period ended September 30, 2012 as filed with the SEC on October 26, 2012).±
|
|
|
10.58
|
Amendment No. 1 dated October 23, 2012 to the Master Services Agreement by and between CoreLogic Solutions, LLC and Dell Marketing, L.P. (Incorporated by reference herein from Exhibit 10.85 to the Company's Annual Report on Form 10-K for the period ended December 31, 2013 as filed with the SEC on February 25, 2013).
|
|
|
10.59
|
Amendment No. 2 dated October 26, 2012 to the Master Services Agreement and Supplement A between CoreLogic Solutions, LLC and Dell Marketing L.P. (Incorporated by reference herein from Exhibit 10.85 to the Company's Annual Report on Form 10-K for the period ended December 31, 2013 as filed with the SEC on February 25, 2013). ±
|
|
|
10.60
|
Amendment No. 1 to the Master Professional Services Agreement entered into effective as of September 4, 2014 between CoreLogic Real Estate Solutions, LLC and Cognizant Technology Solutions U.S. Corporation (Incorporated by reference herein to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the period ended June 30, 2015 as filed with the SEC on July 24, 2015).±
|
|
|
21.1
|
Subsidiaries of the registrant.
|
|
|
23.1
|
Consent of Independent Registered Public Accounting Firm.
|
|
|
23.2
|
Consent of Independent Registered Public Accounting Firm.
|
|
|
31.1
|
Certification by Principal Executive Officer Pursuant to Rule 13a-14(a) under the Securities Act of 1934, as amended.
|
|
|
31.2
|
Certification by Principal Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.
|
|
|
32.1
|
Certification by Principal Executive Officer Pursuant to 18 U.S.C. Section 1350.
|
|
|
32.2
|
Certification by Principal Financial Officer Pursuant to 18 U.S.C. Section 1350.
|
|
|
99.1
|
Audited Financial Statements of RELS LLC.
|
|
|
101
|
The following financial information from CoreLogic, Inc.'s Annual Report on From 10-K for the year ended December 31, 2014, formatted in Extensible Business Reporting Language (XBRL) and furnished electronically herewith: (I) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive (Loss)/Income, (iv) Consolidated Statements of Changes in Stockholders' Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Consolidated Financial Statements.
|
|
Included in this filing
|
|
|
*
|
Indicates a management contract or compensatory plan or arrangement in which any director or named executive officer participates.
|
|
|
±
|
Confidential treatment has been requested with respect to portions of this exhibit pursuant to Rule 24b-2 of the Securities Exchange Act of 1934 and these confidential portions have been redacted from this exhibit. A complete copy of this exhibit, including the redacted terms, has been separately filed with the Securities and Exchange Commission.
|
|
|
^
|
Schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company hereby agrees to furnish supplementally copies of any of the omitted schedules and exhibits upon request by the Securities and Exchange Commission.
|
|
|
†
|
This agreement contains representations and warranties by us or our subsidiaries. These representations and warranties have been made solely for the benefit of the other parties to the agreement and (i) has been qualified by disclosures made to such other parties, (ii) were made only as of the date of such agreement or such other date(s) as may be specified in such agreement and are subject to more recent developments, which may not be fully reflected in our public disclosures, (iii) may reflect the allocation of risk among the parties to such agreement and (iv) may apply materiality standards different from what may be viewed as material to investors. Accordingly, these representations and warranties may not describe the actual state of affairs at the date hereof and should not be relied upon.
|
|
|
Page
|
Article I Definitions
|
2
|
|
Article II The Merger
|
16
|
|
Section 2.01
|
The Merger
|
16
|
Section 2.02
|
Closing
|
16
|
Section 2.03
|
Closing Deliverables.
|
16
|
Section 2.04
|
Effective Time
|
19
|
Section 2.05
|
Effects of the Merger
|
19
|
Section 2.06
|
Articles of Incorporation; Bylaws
|
19
|
Section 2.07
|
Directors and Officers
|
19
|
Section 2.08
|
Effect of the Merger on Common Stock
|
19
|
Section 2.09
|
Treatment of Options and Corporate Actions.
|
20
|
Section 2.10
|
Dissenting Shares
|
20
|
Section 2.11
|
Surrender and Payment.
|
21
|
Section 2.12
|
Escrow Funds.
|
23
|
Section 2.13
|
No Further Ownership Rights in Holdco Common Stock And Options
|
23
|
Section 2.14
|
Adjustments
|
24
|
Section 2.15
|
Withholding Rights
|
24
|
Section 2.16
|
Lost Certificates
|
24
|
Section 2.17
|
Working Capital Adjustment.
|
24
|
Section 2.18
|
Consideration Spreadsheet.
|
28
|
Section 2.19
|
Non-Core Asset Transactions
|
29
|
Article III Representations and Warranties of Holdco
|
29
|
|
Section 3.01
|
Organization and Qualification
|
29
|
Section 3.02
|
Authority; Board Approval.
|
29
|
Section 3.03
|
No Conflicts; Consents
|
30
|
Section 3.04
|
Capitalization.
|
31
|
Section 3.05
|
Financial Statements
|
32
|
Section 3.06
|
Undisclosed Liabilities
|
32
|
Section 3.07
|
Absence of Certain Changes, Events and Conditions.
|
33
|
Section 3.08
|
Material Contracts.
|
35
|
Section 3.09
|
Real Property.
|
37
|
Section 3.10
|
Personal Property
|
38
|
Section 3.11
|
Condition of Assets
|
38
|
Section 3.12
|
Intellectual Property.
|
38
|
Section 3.13
|
Customers and Suppliers.
|
41
|
Section 3.14
|
Insurance
|
42
|
Section 3.15
|
Legal Proceedings; Governmental Orders.
|
42
|
Section 3.16
|
Compliance With Laws; Permits.
|
42
|
Section 3.17
|
Environmental Matters.
|
43
|
Section 3.18
|
Employee Benefit Plans.
|
44
|
Section 3.19
|
Employment Matters.
|
46
|
Section 3.20
|
Taxes.
|
47
|
Section 3.21
|
Books and Records.
|
49
|
Section 3.22
|
Bank Accounts.
|
49
|
Section 3.23
|
Related Party Transactions
|
49
|
Section 3.24
|
Brokers
|
50
|
Section 3.25
|
No Existing Discussions
|
50
|
Article IV Representations and Warranties of Parent and Merger Sub
|
50
|
|
Section 4.01
|
Organization and Authority of Parent and Merger Sub
|
50
|
Section 4.02
|
No Conflicts; Consents
|
50
|
Section 4.03
|
No Prior Merger Sub Operations
|
51
|
Section 4.04
|
Brokers
|
51
|
Section 4.05
|
Sufficiency of Funds
|
51
|
Section 4.06
|
Legal Proceedings.
|
51
|
Section 4.07
|
No Other Representations or Warranties.
|
51
|
Section 4.08
|
Sophisticated Purchaser
|
52
|
Article V Covenants
|
52
|
|
Section 5.01
|
Maintenance and Conduct of Business Prior to the Closing.
|
52
|
Section 5.02
|
Access to Information.
|
53
|
Section 5.03
|
Approval of Shareholders
|
54
|
Section 5.04
|
Employee Matters.
|
54
|
Section 5.05
|
Governmental Approvals and Consents
|
56
|
Section 5.06
|
Directors’ and Officers’ Indemnification and Insurance.
|
56
|
Section 5.07
|
Closing Conditions
|
58
|
Section 5.08
|
Public Announcements
|
58
|
Section 5.09
|
Takeover Statute
|
58
|
Section 5.10
|
Advise of Changes
|
58
|
Section 5.11
|
No Other Negotiations.
|
59
|
Section 5.12
|
Books and Records
|
59
|
Article VI Tax matters
|
60
|
|
Section 6.01
|
Tax Covenants.
|
60
|
Section 6.02
|
Tax Returns.
|
60
|
Article VII Conditions to Closing
|
61
|
|
Section 7.01
|
Conditions to Obligations of All Parties
|
61
|
Section 7.02
|
Conditions to Obligations of Parent and Merger Sub
|
62
|
Section 7.03
|
Conditions to Obligations of Holdco
|
62
|
Article VIII Termination
|
63
|
|
Section 8.01
|
Termination
|
63
|
Section 8.02
|
Effect of Termination
|
64
|
Article IX Miscellaneous
|
64
|
Section 9.01
|
Shareholder Representative
|
64
|
Section 9.02
|
Expenses
|
67
|
Section 9.03
|
Notices
|
67
|
Section 9.04
|
Interpretation.
|
68
|
Section 9.05
|
Headings.
|
69
|
Section 9.06
|
Severability
|
69
|
Section 9.07
|
Entire Agreement
|
69
|
Section 9.08
|
Successors and Assigns
|
70
|
Section 9.09
|
No Third-Party Beneficiaries.
|
70
|
Section 9.10
|
Amendment and Modification; Waiver
|
70
|
Section 9.11
|
Governing Law; Submission to Jurisdiction; Waiver of Jury Trial.
|
70
|
Section 9.12
|
Specific Performance
|
71
|
Section 9.13
|
Counterparts.
|
71
|
Section 9.14
|
Survival
|
71
|
Section 9.15
|
Attorney’s Fees
|
72
|
If to Holdco:
|
FNC Holding Company, Inc.
1214 Office Park Drive
Oxford, Mississippi 38655
Facsimile: (662) 236-2037
E-mail: gevans@fncinc.com
Attention: Glen P. Evans
|
with a copy (which will not constitute notice) to:
|
FNC Holding Company, Inc.
1214 Office Park Drive
Oxford, Mississippi 38655
Facsimile: (662) 236-2037
E-mail: generalcounsel@fncinc.com
Attention: General Counsel
and
Butler Snow LLP
1020 Highland Colony Parkway; Suite 1400
Ridgeland, Mississippi 39157
Facsimile: (601) 985-4500
E-mail: barry.cannada@butlersnow.com
Attention: R. Barry Cannada
|
If to Parent or Merger Sub:
|
c/o CoreLogic, Inc.
40 Pacifica, Suite 900
Irvine, CA 92618
Facsimile: (949) 214-1030
E-mail: ttheologides@corelogic.com
Attention: Stergios Theologides
|
with a copy (which will not constitute notice) to:
|
O’Melveny & Myers LLP
610 Newport Center Drive, 17
th
Floor
Newport Beach, CA 92660
Facsimile: (949) 823-6994
E-mail: mpeterson@omm.com
Attention: Mark Peterson
|
If to Shareholder Representative:
|
Dennis S. Tosh, Jr.
351 North 15
th
Street
Oxford, Mississippi 38655
Facsimile: (662) 236-2037
E-mail until Closing: tosh@fncinc.com
Email after Closing: oxfordtosh@gmail.com
|
|
“
PARENT
”
CORELOGIC SOLUTIONS, LLC
By
/s/ Anand Nallathambi
Name: Anand Nallathambi
Title: President and Chief Executive Officer |
|
“
MERGER SUB
”
CORELOGIC ACQUISITION CO., INC.
By
/s/ Anand Nallathambi
Name: Anand Nallathambi
Title: President and Chief Executive Officer |
|
“
HOLDCO
”
FNC HOLDING COMPANY, INC.
By
/s/ William B. Rayburn
Name: William B. Rayburn
Title: Chairman & CEO |
|
|
|
|
|
“
SHAREHOLDER REPRESENTATIVE
” DENNIS S. TOSH JR.
By
/s/ Dennis S. Tosh Jr.
Dennis S. Tosh Jr., solely in his capacity as Shareholder Representative
|
|
|
Name of Subsidiary
|
State or Country Under Laws of Which Organized
|
ACN 105 907 319 Pty Ltd (formerly Megaw & Hogg National Valuers Pty Ltd)
|
Australia
|
ACN 108 719 197 Pty Ltd
|
Australia
|
ACN 108 794 449 Pty Ltd (formerly Megaw & Hogg Melbourne Pty
|
Australia
|
ADL SOFTWARE PTY LTD*
|
Australia
|
America's Innovative Insurance Solutions, Inc.
|
California
|
BMH Asia Pacific Pty Ltd, t/n COMPARATOR
|
Australia
|
Brennan Partners Trust
|
Australia
|
C & S Appraisal Services, LLC*
|
Minnesota
|
CDS Business Mapping, LLC
|
Connecticut
|
CompuNet Credit Services, LLC
|
Delaware
|
Cordell Information Pty Ltd
|
Australia
|
CoreLogic Acquisition Co., Inc.
|
Mississippi
|
CoreLogic Acquisition Co. I, LLC
|
Delaware
|
CoreLogic Acquisition Co. III, LLC
|
Delaware
|
CoreLogic Acquisition Co. IV, LLC
|
Delaware
|
CoreLogic AG
|
Switzerland
|
CoreLogic Australia Holdings Pty Limited
|
Australia
|
CoreLogic Australia Pty Limited
|
Australia
|
CoreLogic Case-Shiller, LLC
|
Delaware
|
CoreLogic Commercial Real Estate Services, Inc.
|
Florida
|
CoreLogic Credco of Puerto Rico, LLC
|
Delaware
|
CoreLogic Credco, LLC
|
Delaware
|
CoreLogic Default Information Services, LLC
|
Florida
|
CoreLogic Dorado, LLC
|
California
|
CoreLogic Flood Services, LLC
|
Delaware
|
CoreLogic (India) Services Private Limited
|
India
|
CoreLogic Holdings II, Inc.
|
Delaware
|
CoreLogic Information Resources, LLC
|
Delaware
|
CoreLogic Investments Corporation
|
Cayman Islands
|
CoreLogic National Background Data, LLC
|
Delaware
|
Corelogic NZ Limited
|
New Zealand
|
CoreLogic SafeRent, LLC
|
Delaware
|
CoreLogic SARL
|
France
|
CoreLogic Services, LLC
|
Delaware
|
CoreLogic Solutions Canada, ULC
|
British Columbia, Canada
|
CoreLogic Solutions Limited
|
United Kingdom
|
CoreLogic Solutions, LLC
|
California
|
CoreLogic Spatial Solutions, LLC
|
Delaware
|
CoreLogic Tax Collection Services, LLC
|
Delaware
|
CoreLogic Tax Services, LLC
|
Delaware
|
CoreLogic Valuation Services, LLC
|
Delaware
|
CSAU Pty Ltd (formerly Carshow.com.au Pty Ltd)
|
Australia
|
DataQuick Information Systems, Inc.
|
Delaware
|
Decision Insight Information Group (U.S.) I, Inc.
|
Delaware
|
Decision Insight Information Group (U.S.) III, LLC
|
Delaware
|
EQECAT, Inc.
|
Delaware
|
EVR Services Pty Ltd
|
Australia
|
Finiti, LLC*
|
Delaware
|
Finiti Group, LLC*
|
Delaware
|
Finiti Title, LLC*
|
Delaware
|
Finiti Title of Alabama, LLC*
|
Alabama
|
First Canadian Credco, Inc.
|
Ontario, Canada
|
FPS Direct, LLC
|
Delaware
|
Happy Home Buying, Ltd.
|
Cayman Islands
|
HEAU Pty Ltd (formerly Heavy Equipment.com.au Pty Ltd)
|
Australia
|
Jacisa Pty Ltd
|
Australia
|
LandSafe Appraisal Services, Inc.
|
California
|
LeadClick Media, LLC
|
California
|
Listem Australia Pty Ltd
|
Australia
|
Localwise Pty Ltd
|
Australia
|
MARSHALL & SWIFT/BOECKH (CANADA) LTD.
|
Canada
|
Marshall & Swift/Boeckh, LLC
|
Delaware
|
Multifamily Community Insurance Agency, LLC
|
Maryland
|
Myrp.com.au Pty Ltd
|
Australia
|
New Decision Insight Information Group (U.S.) III, Inc.
|
Delaware
|
Prime Valuation Services, LLC
|
Minnesota
|
PropertIQ Pty Limited (formerly CAN 603 672 975)*
|
Australia
|
PropertyIQ Strata Pty Ltd*
|
Australia
|
PropertyWeb Pty Ltd
|
Australia
|
Real Soft Pty Ltd
|
Australia
|
Realtor.com.au Pty Ltd
|
Australia
|
RELS, LLC
|
Delaware
|
RELS Management Company, LLC
|
Delaware
|
RELS Title Services, LLC
|
Delaware
|
RES Direct, LLC
|
Delaware
|
RP (HK) Data Limited
|
Hong Kong
|
RP Data New Zealand Ltd
|
New Zealand
|
RP Data Pty Ltd
|
Australia
|
RP Data Radio Show Pty Ltd
|
Australia
|
RP Data Valuation Services Pty Ltd
|
Australia
|
Screeners Advantage, LLC
|
Delaware
|
Servicios Profesionales Atlas, S. de R.L. de C.V.
|
Mexico
|
Soluciones Prediales de Mexico, S. de R.L. de C.V.
|
Mexico
|
Speedy Title & Appraisal Review Services, LLC*
|
Delaware
|
Statistics Data, Inc.
|
Delaware
|
Teletrack, LLC
|
Georgia
|
Teletrack UK Limited
|
United Kingdom
|
Valex Group Pty Ltd
|
Australia
|
Valuation Exchange Pty Ltd
|
Australia
|
Valuation Information Technology, LLC
|
Iowa
|
Valuation Ventures, LLC
|
Delaware
|
1.
|
I have reviewed this annual report on Form 10-K of CoreLogic, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By: /s/ Anand Nallathambi
|
|
Anand Nallathambi
|
|
President and Chief Executive Officer
|
|
1.
|
I have reviewed this annual report on Form 10-K of CoreLogic, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By: /s/ Frank D. Martell
|
|
Frank D. Martell
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
(1)
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
By: /s/ Anand Nallathambi
|
|
|
Anand Nallathambi
|
|
|
President and Chief Executive Officer
|
|
|
Date:
|
February 26, 2016
|
(1)
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
By: /s/ Frank D. Martell
|
|
|
Frank D. Martell
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
Date:
|
February 26, 2016
|
|
2015
|
2014
|
||||
Assets
|
|
|
||||
|
|
|
||||
Cash and cash equivalents
|
$
|
29,700,379
|
|
$
|
32,195,309
|
|
Accounts receivable, net of allowance for doubtful accounts of $185
|
|
|
||||
and $297, respectively
|
5,513,216
|
|
6,390,669
|
|
||
Prepaid expenses and other assets
|
1,263,861
|
|
1,598,361
|
|
||
Due from related parties
|
1,190,181
|
|
—
|
|
||
Investment in Rels Management Company
|
86,324
|
|
81,150
|
|
||
Property and equipment, net
|
4,410,352
|
|
4,270,355
|
|
||
|
|
|
||||
Total assets
|
$
|
42,164,313
|
|
$
|
44,535,844
|
|
|
|
|
||||
Liabilities and Partners’ Capital
|
|
|
||||
|
|
|
||||
Liabilities:
|
|
|
||||
Accounts payable and other liabilities
|
$
|
3,405,246
|
|
$
|
3,697,417
|
|
Accrued payroll and benefits
|
4,643,924
|
|
4,666,168
|
|
||
Accrued pension costs
|
5,341,406
|
|
6,890,923
|
|
||
Due to related parties
|
—
|
|
722,949
|
|
||
Total liabilities
|
13,390,576
|
|
15,977,457
|
|
||
|
|
|
||||
Commitments and contingencies (Note 6)
|
|
|
||||
|
|
|
||||
Partners’ capital:
|
|
|
||||
Wells Fargo & Co.
|
—
|
|
19,214,660
|
|
||
CoreLogic, Inc.
|
36,783,732
|
|
19,291,676
|
|
||
Accumulated other comprehensive loss
|
(8,009,995
|
)
|
(9,947,949
|
)
|
||
Total partners’ capital
|
28,773,737
|
|
28,558,387
|
|
||
|
|
|
||||
Total liabilities and partners’ capital
|
$
|
42,164,313
|
|
$
|
44,535,844
|
|
|
|
|
||||
|
|
|
||||
See notes to consolidated financial statements.
|
|
|
|
2015
|
2014
|
2013
|
||||||
Revenues:
|
|
|
|
||||||
Operating revenues
|
$
|
244,646,822
|
|
$
|
221,327,635
|
|
$
|
347,070,726
|
|
|
|
|
|
||||||
Expenses:
|
|
|
|
||||||
Professional fees
|
104,759,982
|
|
76,332,795
|
|
149,332,233
|
|
|||
Salaries and other personnel costs
|
79,086,112
|
|
83,181,626
|
|
103,701,622
|
|
|||
Selling, general and administrative costs
|
22,268,677
|
|
23,692,570
|
|
29,915,994
|
|
|||
Total expenses
|
206,114,771
|
|
183,206,991
|
|
282,949,849
|
|
|||
|
|
|
|
||||||
Other (expense) income:
|
|
|
|
||||||
Equity (loss) income from investment in Rels
|
|
|
|
||||||
Management Company
|
(82,143
|
)
|
(53,043
|
)
|
916,865
|
|
|||
Total other (expense) income
|
(82,143
|
)
|
(53,043
|
)
|
916,865
|
|
|||
|
|
|
|
||||||
Net income
|
38,449,908
|
|
38,067,601
|
|
65,037,742
|
|
|||
|
|
|
|
||||||
Net income attributable to noncontrolling interest
|
—
|
|
(112,680
|
)
|
(654,160
|
)
|
|||
|
|
|
|
||||||
Net income attributable to RELS LLC
|
$
|
38,449,908
|
|
$
|
37,954,921
|
|
$
|
64,383,582
|
|
|
|
|
|
||||||
Other comprehensive income (loss):
|
|
|
|
||||||
Net income
|
38,449,908
|
|
38,067,601
|
|
65,037,742
|
|
|||
Net actuarial gain (loss) adjustment
|
1,937,954
|
|
(3,051,881
|
)
|
2,391,313
|
|
|||
Comprehensive income
|
40,387,862
|
|
35,015,720
|
|
67,429,055
|
|
|||
|
|
|
|
||||||
Comprehensive income attributable to noncontrolling
|
|
|
|
||||||
interest
|
—
|
|
(112,680
|
)
|
(654,160
|
)
|
|||
|
|
|
|
||||||
Comprehensive income attributable to
|
|
|
|
||||||
RELS LLC
|
$
|
40,387,862
|
|
$
|
34,903,040
|
|
$
|
66,774,895
|
|
|
|
|
|
||||||
|
|
|
|
||||||
See notes to consolidated financial statements.
|
|
|
|
|
|
|
Accumulated
|
|
|
|
||||||||||||
|
|
|
Other
|
Total
|
|
|
||||||||||||
|
Wells Fargo
|
CoreLogic,
|
Comprehensive
|
RELS LLC
|
Noncontrolling
|
|
||||||||||||
|
& Co.
|
Inc.
|
Loss
|
Capital
|
Interests
|
Total Capital
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
Balances at December 31, 2012
|
$
|
19,253,026
|
|
$
|
19,330,193
|
|
$
|
(9,287,381
|
)
|
$
|
29,295,838
|
|
$
|
1,031,215
|
|
$
|
30,327,053
|
|
Distributions
|
(34,104,153
|
)
|
(34,240,843
|
)
|
—
|
|
(68,344,996
|
)
|
(1,047,900
|
)
|
(69,392,896
|
)
|
||||||
Net income
|
32,127,406
|
|
32,256,176
|
|
—
|
|
64,383,582
|
|
654,160
|
|
65,037,742
|
|
||||||
Net actuarial gain adjustment
|
—
|
|
—
|
|
2,391,313
|
|
2,391,313
|
|
—
|
|
2,391,313
|
|
||||||
Balances at December 31, 2013
|
17,276,279
|
|
17,345,526
|
|
(6,896,068
|
)
|
27,725,737
|
|
637,475
|
|
28,363,212
|
|
||||||
Distributions
|
(16,926,398
|
)
|
(16,994,239
|
)
|
—
|
|
(33,920,637
|
)
|
(750,155
|
)
|
(34,670,792
|
)
|
||||||
Net income
|
18,939,506
|
|
19,015,415
|
|
—
|
|
37,954,921
|
|
112,680
|
|
38,067,601
|
|
||||||
Acquisition of noncontrolling interest
|
|
|
|
|
|
|
||||||||||||
(Note 5)
|
(1,247,500
|
)
|
(1,252,500
|
)
|
—
|
|
(2,500,000
|
)
|
—
|
|
(2,500,000
|
)
|
||||||
Other (Note 1)
|
1,172,773
|
|
1,177,474
|
|
—
|
|
2,350,247
|
|
—
|
|
2,350,247
|
|
||||||
Net actuarial loss adjustment
|
—
|
|
—
|
|
(3,051,881
|
)
|
(3,051,881
|
)
|
—
|
|
(3,051,881
|
)
|
||||||
Balances at December 31, 2014
|
19,214,660
|
|
19,291,676
|
|
(9,947,949
|
)
|
28,558,387
|
|
—
|
|
28,558,387
|
|
||||||
Distributions
|
(20,046,083
|
)
|
(20,126,429
|
)
|
—
|
|
(40,172,512
|
)
|
—
|
|
(40,172,512
|
)
|
||||||
Net income
|
19,186,504
|
|
19,263,404
|
|
—
|
|
38,449,908
|
|
—
|
|
38,449,908
|
|
||||||
Net actuarial gain adjustment
|
—
|
|
—
|
|
1,937,954
|
|
1,937,954
|
|
—
|
|
1,937,954
|
|
||||||
Acquisition of membership interests
|
|
|
|
|
|
|
||||||||||||
by CoreLogic (Note 5)
|
(18,355,081
|
)
|
18,355,081
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||
Balances at December 31, 2015
|
$
|
—
|
|
$
|
36,783,732
|
|
$
|
(8,009,995
|
)
|
$
|
28,773,737
|
|
$
|
—
|
|
$
|
28,773,737
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
See notes to consolidated financial statements.
|
|
|
|
|
|
|
2015
|
2014
|
2013
|
||||||
Cash flows from operating activities:
|
|
|
|
||||||
Net income
|
$
|
38,449,908
|
|
$
|
38,067,601
|
|
$
|
65,037,742
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
||||||
provided by operating activities:
|
|
|
|
||||||
Depreciation and amortization
|
3,159,062
|
|
3,573,291
|
|
2,274,829
|
|
|||
Loss on disposal of property and equipment
|
1,756
|
|
522,512
|
|
448,620
|
|
|||
Gain on sale of discontinued operations
|
—
|
|
—
|
|
—
|
|
|||
Accrued pension costs
|
301,120
|
|
(197,473
|
)
|
1,280,542
|
|
|||
Equity loss (income) from investment in Rels
|
|
|
|
||||||
Management Company
|
82,143
|
|
53,043
|
|
(916,865
|
)
|
|||
Changes in operating assets and liabilities, net:
|
|
|
|
||||||
Accounts receivable
|
877,453
|
|
15,825
|
|
4,129,770
|
|
|||
Prepaid expenses and other assets
|
334,500
|
|
(683,144
|
)
|
(615,327
|
)
|
|||
Accounts payable and other liabilities
|
(292,171
|
)
|
(1,695,254
|
)
|
(2,305,792
|
)
|
|||
Accrued payroll and benefits
|
(22,244
|
)
|
(2,373,193
|
)
|
(75,783
|
)
|
|||
Net cash provided by operating activities
|
42,891,527
|
|
37,283,208
|
|
69,257,736
|
|
|||
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
||||||
Purchases of property and equipment
|
(3,300,815
|
)
|
(5,266,860
|
)
|
(3,563,429
|
)
|
|||
Due from/to related parties, net
|
(1,913,130
|
)
|
24,361,191
|
|
10,701,203
|
|
|||
Net cash (used in) provided by investing
|
|
|
|
||||||
activities
|
(5,213,945
|
)
|
19,094,331
|
|
7,137,774
|
|
|||
|
|
|
|
||||||
Cash flows from financing activities:
|
|
|
|
||||||
Capital distributions
|
(40,172,512
|
)
|
(33,920,637
|
)
|
(68,344,996
|
)
|
|||
Distributions to noncontrolling interest holders in
|
|
|
|
||||||
consolidated joint ventures
|
—
|
|
(750,155
|
)
|
(1,047,900
|
)
|
|||
Acquisition of noncontrolling interest
|
—
|
|
(2,500,000
|
)
|
—
|
|
|||
Net cash used in financing activities
|
(40,172,512
|
)
|
(37,170,792
|
)
|
(69,392,896
|
)
|
|||
|
|
|
|
||||||
Net (decrease) increase in cash and
|
|
|
|
||||||
cash equivalents
|
(2,494,930
|
)
|
19,206,747
|
|
7,002,614
|
|
|||
|
|
|
|
||||||
Cash and cash equivalents:
|
|
|
|
||||||
Beginning of year
|
32,195,309
|
|
12,988,562
|
|
5,985,948
|
|
|||
|
|
|
|
||||||
End of year
|
$
|
29,700,379
|
|
$
|
32,195,309
|
|
$
|
12,988,562
|
|
|
|
|
|
||||||
Supplemental disclosures of noncash information:
|
|
|
|
||||||
Forgiveness of due from related parties balance
|
|
|
|
||||||
from Rels Management Company (Note 8)
|
$
|
—
|
|
$
|
12,227,556
|
|
$
|
—
|
|
|
|
|
|
||||||
|
|
|
|
||||||
See notes to consolidated financial statements.
|
|
|
|
Note 1.
|
Description of Business and Significant Accounting Policies
|
Office furniture and equipment
|
5 years
|
Computers, related equipment and software
|
3 years
|
Leasehold improvements
|
Life of lease or economic life; whichever is shorter
|
Note 2.
|
Fair Value Measurements
|
Note 3.
|
Property and Equipment
|
|
December 31
|
|||||
|
2015
|
2014
|
||||
|
|
|
||||
Leasehold improvements
|
$
|
1,329,644
|
|
$
|
1,376,011
|
|
Furniture and equipment
|
12,918,305
|
|
19,629,782
|
|
||
Software
|
19,484,341
|
|
29,424,205
|
|
||
|
33,732,290
|
|
50,429,998
|
|
||
Less accumulated depreciation and amortization
|
(29,321,938
|
)
|
(46,159,643
|
)
|
||
|
$
|
4,410,352
|
|
$
|
4,270,355
|
|
Note 4.
|
Sale of ResDirect
|
Note 5.
|
Acquisition of Noncontrolling Interests
|
Note 6.
|
Commitments and Contingencies
|
Years ending December 31:
|
|
||
2016
|
$
|
2,152,058
|
|
2017
|
325,835
|
|
|
2018
|
264,020
|
|
|
2019
|
58,788
|
|
|
Total minimum payments
|
$
|
2,800,701
|
|
Note 7.
|
Employee Benefit Plans
|
|
Years Ended December 31
|
|||||
|
2015
|
2014
|
||||
Change in benefit obligation:
|
|
|
||||
Benefit obligation at beginning of year
|
$
|
17,784,697
|
|
$
|
14,875,863
|
|
Interest costs
|
711,656
|
|
716,616
|
|
||
Actuarial (gains) losses
|
(1,201,326
|
)
|
3,021,869
|
|
||
Benefits paid
|
(791,351
|
)
|
(829,651
|
)
|
||
Benefit obligation at end of year
|
$
|
16,503,676
|
|
$
|
17,784,697
|
|
|
December 31
|
|||
|
2015
|
2014
|
||
Weighted-average assumptions used to determine benefit
|
|
|
||
obligations:
|
|
|
||
Discount rate
|
4.44
|
%
|
4.09
|
%
|
|
Percentage of Plan Assets
|
|
|
at December 31
|
|
|
2015
|
2014
|
Asset category:
|
|
|
Domestic and international equities
|
3%
|
6%
|
Fixed-income funds
|
97%
|
94%
|
|
100%
|
100%
|
Level 1:
|
Valuations are based on unadjusted quoted market prices in active markets for identical securities. The fair value of equity and certain fixed-income securities are classified as Level 1.
|
Level 2:
|
Valuations are based on observable inputs (other than Level 1 prices), such as quoted prices for similar assets at the measurement date, quoted prices in markets that are not active, or other inputs that are observable, either directly or indirectly.
|
Level 3:
|
Valuations are based on inputs that are unobservable and significant to the overall fair value measurement and involve management judgment.
|
Note 8.
|
Related Parties
|
Note 9.
|
Subsequent Events
|