Company Quick10K Filing
Price45.75 EPS0
Shares81 P/E116
MCap3,715 P/FCF15
Net Debt1,625 EBIT92
TTM 2019-09-30, in MM, except price, ratios
10-Q 2021-03-31 Filed 2021-05-07
10-K 2020-12-31 Filed 2021-03-01
10-Q 2020-09-30 Filed 2020-11-04
10-Q 2020-06-30 Filed 2020-07-27
10-Q 2020-03-31 Filed 2020-05-01
10-K 2019-12-31 Filed 2020-02-27
10-Q 2019-09-30 Filed 2019-10-24
10-Q 2019-06-30 Filed 2019-07-25
10-Q 2019-03-31 Filed 2019-04-25
10-K 2018-12-31 Filed 2019-02-27
10-Q 2018-09-30 Filed 2018-10-25
10-Q 2018-06-30 Filed 2018-07-26
10-Q 2018-03-31 Filed 2018-04-26
10-K 2017-12-31 Filed 2018-02-27
10-Q 2017-09-30 Filed 2017-10-26
10-Q 2017-06-30 Filed 2017-07-26
10-Q 2017-03-31 Filed 2017-04-26
10-K 2016-12-31 Filed 2017-02-24
10-Q 2016-09-30 Filed 2016-10-26
10-Q 2016-06-30 Filed 2016-07-27
10-Q 2016-03-31 Filed 2016-04-22
10-K 2015-12-31 Filed 2016-02-26
10-Q 2015-09-30 Filed 2015-10-23
10-Q 2015-06-30 Filed 2015-07-27
10-Q 2015-03-31 Filed 2015-04-24
10-K 2014-12-31 Filed 2015-02-26
10-Q 2014-09-30 Filed 2014-10-24
10-Q 2014-06-30 Filed 2014-07-25
10-Q 2013-12-31 Filed 2014-04-30
10-K 2013-12-31 Filed 2014-02-27
10-Q 2013-09-30 Filed 2013-10-25
10-Q 2013-06-30 Filed 2013-07-26
10-Q 2013-03-31 Filed 2013-04-26
10-K 2012-12-31 Filed 2013-02-25
10-Q 2012-09-30 Filed 2012-10-26
10-Q 2012-06-30 Filed 2012-07-24
10-Q 2012-03-31 Filed 2012-04-30
10-K 2011-12-31 Filed 2012-02-29
10-Q 2011-09-30 Filed 2011-11-04
10-Q 2011-06-30 Filed 2011-08-08
10-Q 2011-03-31 Filed 2011-05-06
10-K 2010-12-31 Filed 2011-03-14
10-Q 2010-09-30 Filed 2010-11-05
10-Q 2010-06-30 Filed 2010-08-09
10-Q 2010-03-31 Filed 2010-05-03
10-K 2009-12-31 Filed 2010-03-01
8-K 2020-11-20
8-K 2020-11-17
8-K 2020-10-28
8-K 2020-10-22
8-K 2020-09-22
8-K 2020-09-22
8-K 2020-09-15
8-K 2020-09-04
8-K 2020-09-02
8-K 2020-08-14
8-K 2020-08-09
8-K 2020-08-07
8-K 2020-07-23
8-K 2020-07-14
8-K 2020-07-07
8-K 2020-07-06
8-K 2020-06-25
8-K 2020-06-11
8-K 2020-05-01
8-K 2020-04-30
8-K 2020-02-26
8-K 2020-02-19
8-K 2019-10-23
8-K 2019-07-24
8-K 2019-06-21
8-K 2019-05-31
8-K 2019-05-23
8-K 2019-05-14
8-K 2019-05-03
8-K 2019-04-24
8-K 2019-02-26
8-K 2018-12-20
8-K 2018-10-24
8-K 2018-07-25
8-K 2018-05-01
8-K 2018-04-25
8-K 2018-02-26
8-K 2018-02-06

CLGX 10Q Quarterly Report

Part I: Financial Information
Item 1. Financial Statements.
Note 1 - Basis of Condensed Consolidated Financial Statements
Note 2 - Property and Equipment, Net
Note 3 - Goodwill, Net
Note 4 - Other Intangible Assets, Net
Note 5 - Long - Term Debt
Note 6 - Fair Value
Note 7 - Operating Revenues
Note 8 - Share - Based Compensation
Note 9 - Litigation and Regulatory Contingencies
Note 10 - Income Taxes
Note 11 - Earnings per Share
Note 12 - Acquisitions
Note 13 - Segment Information
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Item 4. Controls and Procedures.
Part Ii: Other Information
Item 1. Legal Proceedings.
Item 1A. Risk Factors.
Item 6. Exhibits.
EX-10.1 exhibit-neopbrsu21oga.htm
EX-10.2 exhibit-pbrsueps21oga.htm
EX-31.1 clgx-33121xex31110qng.htm
EX-31.2 clgx-33121xex31210qng.htm
EX-32.1 clgx-33121xex32110qng.htm
EX-32.2 clgx-33121xex32210qng.htm

CoreLogic Earnings 2021-03-31

Balance SheetIncome StatementCash Flow
Assets, Equity
Rev, G Profit, Net Income
Ops, Inv, Fin


Washington, D.C. 20549

For the quarterly period ended March 31, 2021



For the transition period from              to

Commission file number 001-13585
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation or organization)(I.R.S. Employer Identification No.)
40 PacificaIrvineCalifornia92618
(Street Address)(City)(State)(Zip Code)
(949) 214-1000
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:
Title of each class:Trading symbol(s)Name of exchange on which registered
Common Stock, $0.00001 par valueCLGXNew York Stock Exchange
Preferred Stock Purchase RightsCLGXNew York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No   
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes       No   
Indicate by check mark whether the registrant: is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes      No   

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

On May 4, 2021 there were 73,618,482 shares of common stock outstanding.

CoreLogic, Inc.
Table of Contents
Part I:Financial Information
Item 1.Financial Statements (unaudited)
 A. Condensed Consolidated Balance Sheets as of March 31, 2021 and December 31, 2020
 B. Condensed Consolidated Statements of Operations for the three months ended March 31, 2021 and 2020
 C. Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2021 and 2020
 D. Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2021 and 2020
 E. Condensed Consolidated Statements of Stockholders' Equity for the three months ended March 31, 2021 and 2020
 F. Notes to Condensed Consolidated Financial Statements
Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3.Quantitative and Qualitative Disclosures About Market Risk
Item 4.Controls and Procedures
Part II:Other Information
Item 1.Legal Proceedings
Item 1A.Risk Factors
Item 6.Exhibits

Item 1.  Financial Statements.

CoreLogic, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except par value)March 31,December 31,
Current assets:  
Cash and Cash Equivalents$227,102 $167,422 
Accounts receivable (less allowance for credit losses of $8,636 and $9,838 as of March 31, 2021 and December 31, 2020, respectively)
320,609 303,202 
Prepaid expenses and other current assets66,148 82,794 
Assets of discontinued operations166,621 202,417 
Total current assets780,480 755,835 
Property and equipment, net401,552 406,114 
Operating lease assets80,724 82,459 
Goodwill, net2,319,411 2,315,495 
Other intangible assets, net310,226 320,921 
Capitalized data and database costs, net321,528 321,211 
Other assets114,502 81,187 
Total assets$4,328,423 $4,283,222 
Liabilities and Equity  
Current liabilities:  
Accounts payable and other accrued expenses$208,149 $177,606 
Accrued salaries and benefits57,698 57,499 
Contract liabilities, current478,074 411,821 
Liabilities of discontinued operations56,339 44,677 
Current portion of long-term debt9,003 43,230 
Operating lease liabilities, current14,833 15,566 
Total current liabilities824,096 750,399 
Long-term debt, net of current1,763,212 1,828,003 
Contract liabilities, net of current631,019 617,318 
Deferred income tax liabilities99,280 91,853 
Operating lease liabilities, net of current97,953 99,966 
Other liabilities156,778 172,421 
Total liabilities3,572,338 3,559,960 
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; 73,619 and 73,152 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively
1 1 
Additional paid-in capital  
Retained earnings914,622 893,404 
Accumulated other comprehensive loss(158,538)(170,143)
Total stockholders' equity756,085 723,262 
Total liabilities and equity$4,328,423 $4,283,222 
The accompanying notes are an integral part of these condensed consolidated financial statements.

CoreLogic, Inc.
Condensed Consolidated Statements of Operations
For the Three Months Ended
March 31,
(in thousands, except per share amounts)20212020
Operating revenues$422,785 $352,920 
Cost of services (excluding depreciation and amortization shown below)162,559 144,525 
Selling, general and administrative expenses130,008 109,624 
Depreciation and amortization44,781 43,578 
Total operating expenses337,348 297,727 
Operating income85,437 55,193 
Interest expense:  
Interest income98 414 
Interest expense16,401 18,193 
Total interest expense, net(16,303)(17,779)
Loss on investments and other, net(502)(3,857)
Income from continuing operations before equity in earnings of affiliates and income taxes68,632 33,557 
Provision for income taxes13,689 9,785 
Income from continuing operations before equity in earnings of affiliates54,943 23,772 
Equity in earnings of affiliates, net of tax 512 
Net income from continuing operations54,943 24,284 
Income from discontinued operations, net of tax3,907 9,535 
Loss from sale of discontinued operations, net of tax(5,288) 
Net income$53,562 $33,819 
Basic income per share:
Net income from continuing operations$0.75 $0.31 
Income from discontinued operations, net of tax0.05 0.12 
Loss from sale of discontinued operations, net of tax(0.07) 
Net income$0.73 $0.43 
Diluted income per share:  
Net income from continuing operations$0.73 $0.30 
Income from discontinued operations, net of tax0.05 0.12 
Loss from sale of discontinued operations, net of tax(0.07) 
Net income$0.71 $0.42 
Weighted-average common shares outstanding:  
Basic73,228 79,028 
Diluted75,135 80,525 

The accompanying notes are an integral part of these condensed consolidated financial statements.

CoreLogic, Inc.
Condensed Consolidated Statements of Comprehensive Income
For the Three Months Ended
March 31,
(in thousands)20212020
Net income$53,562 $33,819 
Other comprehensive income/(loss)  
Market value adjustments on interest rate swaps, net of tax13,330 (36,890)
Foreign currency translation adjustments(1,811)(38,690)
Supplemental benefit plans adjustments, net of tax86 187 
Total other comprehensive income/(loss)11,605 (75,393)
Comprehensive income/(loss)$65,167 $(41,574)
The accompanying notes are an integral part of these condensed consolidated financial statements.

CoreLogic, Inc.
Condensed Consolidated Statements of Cash Flows
For the Three Months Ended March 31,
(in thousands)20212020
Cash flows from operating activities:  
Net income$53,562 $33,819 
Less: Income from discontinued operations, net of tax3,907 9,535 
Less: Loss from sale of discontinued operations, net of tax(5,288) 
Net income from continuing operations54,943 24,284 
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities:  
Depreciation and amortization44,781 43,578 
Amortization of debt issuance costs1,237 1,235 
Amortization of operating lease assets3,660 3,656 
Provision for bad debt and claim losses5,089 3,357 
Share-based compensation9,634 7,961 
Equity in earnings of affiliates, net of taxes (512)
Deferred income tax2,942 2,092 
Loss on investments and other, net502 3,857 
Change in operating assets and liabilities, net of acquisitions:  
Accounts receivable(16,570)7,709 
Prepaid expenses and other current assets(5,755)3,538 
Accounts payable and other accrued expenses26,907 (15,459)
Contract liabilities79,954 24,457 
Income taxes20,749 4,930 
Dividends received from investments in affiliates 185 
Other assets and other liabilities(39,936)(9,808)
Net cash provided by operating activities - continuing operations188,137 105,060 
Net cash provided by operating activities - discontinued operations1,156 7,804 
Total cash provided by operating activities$189,293 $112,864 
Cash flows from investing activities:  
Purchases of property and equipment$(12,447)$(12,344)
Purchases of capitalized data and other intangible assets(8,599)(8,540)
Cash paid for acquisitions, net of cash acquired(8,072)(11,760)
Purchases of investments (631)
Cash received from sale of discontinued operations49,838  
Proceeds from investments and other 651 
Net cash provided by/(used in) investing activities - continuing operations20,720 (32,624)
Net cash used in investing activities - discontinued operations(1,694)(2,892)
Total cash provided by/(used in) investing activities$19,026 $(35,516)
Cash flows from financing activities:  
Repayment of long-term debt$(100,708)$(723)
Proceeds from issuance of shares in connection with share-based compensation3,109 2,932 
Payment of tax withholdings related to net share settlements (21,417)(8,051)
Shares repurchased and retired (2,431)
Dividends paid(24,140)(17,374)
Contingent consideration payments subsequent to acquisitions(6,448) 
Net cash used in financing activities - continuing operations(149,604)(25,647)
Net cash used in financing activities - discontinued operations(41) 
Total cash used in financing activities$(149,645)$(25,647)
Effect of exchange rate on cash, cash equivalents, and restricted cash(561)(4,690)
Net change in cash, cash equivalents, and restricted cash58,113 47,011 
Cash, cash equivalents, and restricted cash at beginning of period177,833 114,679 
Less: Change in cash, cash equivalents, and restricted cash - discontinued operations(579)4,912 
Plus: Cash swept from discontinued operations941 4,051 
Cash, cash equivalents, and restricted cash at end of period$237,466 $160,829 
Supplemental disclosures of cash flow information:  
Cash paid for interest$14,505 $16,391 
Cash paid for income taxes$3,827 $2,218 
Cash refunds from income taxes$156 $371 
Non-cash investing activities:
Capital expenditures included in accounts payable and other accrued expenses$13,017 $10,092 

The accompanying notes are an integral part of these condensed consolidated financial statements.

CoreLogic, Inc.
Condensed Consolidated Statement of Stockholders' Equity (Year-to-Date)
Common Stock SharesCommon Stock AmountAdditional Paid-in CapitalRetained EarningsAccumulated Other Comprehensive LossTotal
(in thousands)
For the Three Months Ended March 31, 2021
Balance as of December 31, 202073,152 $1 $ $893,404 $(170,143)$723,262 
Net income— — — 53,562 — 53,562 
Shares issued in connection with share-based compensation467 — 3,109 — — 3,109 
Payment of tax withholdings related to net share settlements— — (13,156)(8,261)— (21,417)
Share-based compensation— — 10,103 — — 10,103 
Dividend on common shares— — (56)(24,083)— (24,139)
Other comprehensive income— — — — 11,605 11,605 
Balance as of March 31, 202173,619 $1 $ $914,622 $(158,538)$756,085 
For the Three Months Ended March 31, 2020
Balance as of December 31, 201978,972 $1 $111,000 $1,006,992 $(166,783)$951,210 
Adoption of new accounting standards— — — 16,827 — 16,827 
Net income— — — 33,819 — 33,819 
Shares issued in connection with share-based compensation489 — 2,932 — — 2,932 
Payment of tax withholdings related to net share settlements— — (8,051)— — (8,051)
Share-based compensation— — 8,085 — — 8,085 
Shares repurchased and retired(50)— (2,431)— — (2,431)
Dividends declared— — (54)54 —  
Other comprehensive loss— — — — (75,393)(75,393)
Balance as of March 31, 202079,411 $1 $111,481 $1,057,692 $(242,176)$926,998 

The accompanying notes are an integral part of these condensed consolidated financial statements.


Note 1 – Basis of Condensed Consolidated Financial Statements

CoreLogic, Inc., together with its subsidiaries (collectively “CoreLogic”, “the Company”, “we”, “us” or “our”), is a leading global property information, insight, analytics and data-enabled solutions provider operating in North America, Western Europe and Asia Pacific. Our combined data from public, contributory, and proprietary sources provides detailed coverage of property, mortgages and other encumbrances, property risk and replacement cost, location, hazard risk and related performance information. The markets we serve include real estate and mortgage finance, insurance, capital markets, and the public sector. We deliver value to clients through unique data, analytics, workflow technology, advisory and managed solutions. Clients rely on us to help identify and manage growth opportunities, improve performance, and mitigate risk.

Our condensed consolidated financial information included in this report has been prepared in accordance with accounting principles generally accepted (“GAAP”) in the United States (“US”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the condensed consolidated financial statements and accompanying notes. Actual amounts may differ from these estimated amounts. Certain information and disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. The 2020 year-end condensed consolidated balance sheet was derived from the Company’s audited financial statements for the year ended December 31, 2020. Interim financial information does not require the inclusion of all the information and footnotes required by GAAP for complete financial statements. Therefore, these financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2020.

The accompanying unaudited condensed consolidated interim financial statements reflect all adjustments, consisting of only normal recurring items which, in the opinion of management, are necessary for a fair statement of the results of operations for the periods shown. The results of operations for such periods are not necessarily indicative of the results expected for the full year or for any future periods.

Merger Agreement

In February 2021, we entered into an Agreement and Plan of Merger (“Merger Agreement”) with Celestial-Saturn Parent Inc., a Delaware corporation (“Acquirer”), and Celestial-Saturn Merger Sub Inc., a Delaware corporation and a wholly-owned subsidiary of the Acquirer (“Acquisition Sub”). Pursuant to the Merger Agreement, and subject to the terms and conditions set forth therein, Acquisition Sub would be merged with and into CoreLogic (“Merger”), with CoreLogic continuing as the surviving corporation in the Merger and a wholly-owned subsidiary of the Acquirer. The Acquirer and Acquisition Sub are affiliates of Stone Point Capital Partners and Insight Partners. If the Merger is consummated, CoreLogic’s securities will be de-listed from the New York Stock Exchange and de-registered under the Securities Exchange Act of 1934, as amended (“Exchange Act”), as soon as practicable following the effective time of the Merger (“Effective Time”).

In the event the Merger is completed, except as otherwise provided in the Merger Agreement, each share of common stock, par value $0.00001 per share, of CoreLogic issued and outstanding immediately prior to the Effective Time would be converted into the right to receive $80.00 per share in cash, without interest (“Merger Consideration”).

Consummation of the Merger is subject to customary closing conditions, including, among other things, (i) the adoption of the Merger Agreement by the holders of a majority of the outstanding shares of our common stock (“Requisite Stockholder Approval”), and (ii) the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 (the “HSR Act”), and the expiration of applicable waiting periods or clearance of the Merger, as applicable, under the antitrust and foreign investment laws of certain other jurisdictions (“Regulatory Approvals”). The Requisite Stockholder Approval was obtained at a special meeting of the Company’s stockholders on April 28, 2021. In addition, the applicable waiting period under the HSR Act expired on March 22, 2021 and clearance to proceed was obtained from the New Zealand Overseas Investment Office on March 8, 2021. CoreLogic made the filing required in Australia in February 2021 and is awaiting approval from the Australian Foreign Investment Review Board.

The consummation of the Merger is not subject to a financing condition, and the Acquirer has obtained equity and debt financing commitments for the purpose of financing the Merger and the other transactions contemplated by the Merger Agreement. Certain debt financing arrangements have already been secured by Acquisition Sub and, subject to the consummation of the Merger, will become indebtedness of CoreLogic at the Effective Time.

Either we or the Acquirer may terminate the Merger Agreement in certain circumstances, including if (i) the Merger shall not have been consummated on or before 5:00 p.m. (New York City time) on August 9, 2021, (ii) any of certain governmental authorities of competent jurisdiction has issued a final non-appealable law or order prohibiting the Merger, (iii) the Requisite Stockholder Approval is not obtained at the stockholders’ meeting duly convened therefor or (iv) the other party materially breaches, and does not cure, any representation or covenant that would cause the related condition to the other party’s obligation to consummate the Merger not to be satisfied, in each case subject to certain limitations set forth in the Merger Agreement. If we terminate the Merger Agreement because (i) the Acquirer or Acquisition Sub materially breaches, and does not cure, any representation or covenant that would cause any conditions to our obligation to consummate the Merger not to be satisfied or (ii) all conditions to the Merger have been and continue to be satisfied (subject to customary exceptions) and the Acquirer fails to consummate the Merger after receiving written notification from us, we would be entitled to receive a termination fee from the Acquirer of $330 million. If the Merger Agreement is terminated by us or the Acquirer under other certain circumstances specified in the Merger Agreement, we would be obligated to pay a termination fee of $165 million to the Acquirer. See the risk factor titled “If the Merger Agreement is terminated, under certain conditions, we may be obligated to pay the Acquirer a substantial termination fee, which could require us to incur additional debt or reduce the amount of cash we have available to fund our operations” under “Risk Factors” in Item 1A of Part I of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 (“2020 10-K”) for further information about the termination fee we may be obligated to pay.

In March 2021, we filed a definitive proxy statement on Schedule 14A with the SEC (as supplemented, the “Definitive Proxy Statement”) related to the special meeting of stockholders called for the purpose of obtaining the Requisite Stockholder Approval. Please refer to the Definitive Proxy Statement for further information about the Merger, the Merger Agreement, and the other transactions contemplated thereby.

Rights Agreement Amendment

In February 2021, in connection with the execution of the Merger Agreement, we also entered into an amendment (“Rights Agreement Amendment”) to the Rights Agreement, dated as of July 6, 2020, by and between CoreLogic and Equiniti Trust Company, as rights agent (“Rights Agreement”), in order to (i) render the Rights Agreement inapplicable to the Merger and the transactions contemplated by the Merger Agreement, (ii) ensure that in connection with the transactions contemplated by the Merger Agreement, none of the Acquirer, Acquisition Sub, or any of their “Affiliates” or “Associates” (each as defined in the Rights Agreement) shall be deemed to be or become an “Acquiring Person” (as defined below) and (iii) provide that the “Expiration Date” (as defined in the Rights Agreement) shall occur immediately prior to the Effective Time.

Unsolicited Proposal and Proxy Contest Proposals

On June 26, 2020, we received an unsolicited proposal from Senator Investment Group, LP (“Senator”) and Cannae Holdings, Inc. (“Cannae”) to acquire the Company for $65.00 per share in cash, which initial proposal was increased by Senator and Cannae on September 14, 2020 by $1.00 per share to $66.00 per share in cash (the “Unsolicited Proposal”). In July 2020, our Board of Directors (“Board”), in consultation with its independent financial and legal advisors, unanimously determined to reject the Unsolicited Proposal. In July 2020, Senator and Cannae issued a press release announcing proposals to remove members of our Board and replace them with up to nine individuals nominated by Senator and Cannae and to amend certain provisions of our Bylaws (“Proxy Contest Proposals”). In August 2020, the Board determined to call a special meeting of CoreLogic’s stockholders to allow our stockholders to consider and vote on the Proxy Contest Proposals. A special meeting of our stockholders to vote on the Proxy Contest Proposals was held in November 2020, with a record date of September 18, 2020, resulting in the removal of three members of our Board and the appointment of three of Senator and Cannae’s nominees to our Board, each with a term expiring at the Company’s 2021 annual meeting of stockholders. In connection with the Unsolicited Proposal, Proxy Contest Proposals, and related strategic transaction process we have incurred expenses of approximately $11.4 million for the three months ended March 31, 2021.

Reportable Segments

We have organized into the following two reportable segments: Property Intelligence & Risk Management (“PIRM”) and Underwriting & Workflow Solutions (“UWS”). Please refer to Note 13 - Segment Information for further information.


Discontinued Operations

In July 2020, we announced our intention to exit our reseller operations focused on mortgage credit and borrower verification and multi-family tenant screening. These businesses are comprised of our Rental Property Solutions (“RPS”) and Credit Solutions (“CS”) operations. Although market leaders in their respective business areas, these reseller businesses are not compatible with our long-term strategic imperatives. The divestiture of these operations is expected to improve our revenue growth trends and revenue mix, and significantly enhance profit margins. As a result of this strategic decision, the businesses have been reflected in our condensed consolidated financial statements as discontinued operations for all periods presented.

In October 2020, we sold a portion of our multi-family tenant screening business, which resulted in a gain on sale of discontinued operations of $2.7 million, net of tax. In February 2021, we sold the remainder of RPS for $51.2 million which resulted in a loss of $5.3 million, net of tax, for the three months ended March 31, 2021.

In connection with businesses we have previously discontinued, we retain certain contingent liabilities of the businesses that were disposed of. These contingent liabilities include, among other items, liability for certain litigation matters, indemnification obligations and potential breaches of representations or warranties. Please refer to Note 14 - Discontinued Operations for further information.

Client Concentration

We generate the majority of our operating revenues from clients with operations in the US residential real estate, mortgage origination, and mortgage servicing markets. Approximately 40% and 30% of our operating revenues for the three months ended March 31, 2021 and 2020, respectively, were generated from our top ten clients, who consist of the largest US mortgage originators and servicers. None of our clients individually accounted for greater than 10% of our operating revenues during these periods.

Cash, Cash Equivalents, and Restricted Cash

We deem the carrying value of cash, cash equivalents, and restricted cash to be a reasonable estimate of fair value due to the nature of these instruments. Restricted cash is comprised of deposits that are pledged for various letters of credit/bank guarantees secured by us, escrow accounts due to acquisitions and divestitures, as well as short-term investments within our deferred compensation plan trust. The following table provides a reconciliation of cash, cash equivalents, and restricted cash to amounts shown in the statement of cash flows:
(in thousands)March 31, 2021March 31, 2020
Cash and cash equivalents$227,102 $150,937 
Restricted cash included in other assets9,966 9,714 
Restricted cash included in prepaid expenses and other current assets398 178 
Total cash, cash equivalents, and restricted cash$237,466 $160,829 

Operating Revenue Recognition

We derive our operating revenues primarily from US mortgage lenders, servicers, and insurance companies with good creditworthiness. Operating revenue arrangements are written and specify the products or services to be delivered, pricing, and payment terms. Operating revenue is recognized when the distinct good or service (also referred as "performance obligation"), is delivered and control has been transferred to the client. Generally, clients contract with us to provide products and services that are highly interrelated and not separately identifiable. Therefore, the entire contract is accounted for as one performance obligation. At times, some of our contracts have multiple performance obligations where we allocate the total price to each performance obligation based on the estimated relative standalone selling price using observable sales or the cost-plus margin approaches.

For products or services where delivery occurs at a point in time, we recognize operating revenue when the client obtains control of the products upon delivery. When delivery occurs over time, we generally recognize operating revenue ratably over the service period once initial delivery has occurred. For certain of our products or services clients may also pay upfront fees, which we defer and recognize as operating revenue over the longer of the contractual term or the expected client relationship period.


Licensing arrangements that provide our clients with the right to access, or use, our intellectual property are considered functional licenses for which we generally recognize operating revenue based on usage. For arrangements that provide a stand-ready obligation, or, substantive updates to the intellectual property which the client is contractually or practically required to use, we recognize operating revenue ratably over the contractual term.

Client payment terms are standard with no significant financing components or extended payment terms granted. In limited cases, we allow for client cancellations for which we estimate a reserve.

See further discussion in Note 7 - Operating Revenues.

Comprehensive Loss

Comprehensive loss includes all changes in equity except those resulting from investments by stockholders and distributions to stockholders. Specifically, foreign currency translation adjustments, amounts related to supplemental benefit plans, unrealized gains and losses on interest rate swap transactions and investments are recorded in other comprehensive loss. The following table shows the components of accumulated other comprehensive loss, net of taxes, as of March 31, 2021 and December 31, 2020:
(in thousands)20212020
Cumulative foreign currency translation$(100,650)$(98,839)
Cumulative supplemental benefit plans(10,880)(10,966)
Net unrecognized losses on interest rate swaps(46,941)(60,271)
Reclassification adjustment for gain on terminated interest rate swap included in net income(67)(67)
Accumulated other comprehensive loss$(158,538)$(170,143)

Investment in Affiliates, net

Investments in affiliates are accounted for under the equity method of accounting when we are deemed to have significant influence over the affiliate but do not control or have a majority voting interest in the affiliate. Investments are carried at the cost of acquisition, including subsequent impairments, capital contributions and loans from us, plus our equity in undistributed earnings or losses since inception of the investment, less dividends received.

We have one investment in an affiliate that is fully impaired as of March 31, 2021 and December 31, 2020. For both the three months ended March 31, 2021 and March 31, 2020, we had insignificant revenue, expense, accounts receivable, and accounts payable related to our investments in these affiliates.

In January 2020, we completed the acquisition of the remaining 66% of Location, Inc. ("Location") for $11.5 million, subject to certain working capital adjustments. In connection with this transaction, we remeasured our pre-existing 34% investment balance of $5.6 million to fair value based on the purchase price, resulting in a $0.6 million step-up gain which is reflected within gain/(loss) on investments and other, net, in our condensed consolidated statement of operations for the three months ended March 31, 2020. Prior to the acquisition of the remaining interest, we accounted for Location under the equity method and received dividends of $0.7 million in the first quarter of 2020.


We determine if an arrangement contains a lease at inception and determine the classification of the lease, as either operating or finance, at commencement.

Operating and finance lease assets and liabilities are recorded based on the present value of future lease payments over the lease term which factors in certain qualifying initial direct costs incurred as well as any lease incentives received. If an implicit rate is not readily determinable, we utilize our incremental borrowing rate and inputs from third-party lenders to determine the appropriate discount rate. Lease expense for operating lease payments are recognized on a straight-line basis over the lease term, which, if applicable, may factor in renewal or termination options. Finance leases incur interest expense using the effective interest method in addition to amortization of the leased asset on a straight-line basis, both over the applicable lease term. Lease terms may factor in options to extend or terminate the lease.


If we abandon our right of use to a leased property prior to the lease termination date, and have no intention or ability to sublease the space, we reduce the remaining right of use asset and record an impairment charge in the period we vacate or otherwise cease to use the leased asset. For the three months ended March 31, 2021 and March 31, 2020, we had no impairment charges.

We adhere to the short-term lease recognition exemption for all classes of assets (i.e. facilities and equipment). As a result, leases with an initial term of twelve months or less are not recorded on the balance sheet and are recognized on a straight-line basis over the lease term. In addition, for certain equipment leases, we account for lease and non-lease components, such as services, as a single lease component as permitted.


We record cash dividends as reductions to retained earnings upon declaration, with a corresponding increase to current liabilities, based on common shares outstanding on the record date. In addition, as part of our share-based compensation program, the terms of our restricted stock units (“RSUs”) and performance-based restricted stock units (“PBRSUs”) stipulate that holders of these awards are credited with dividend equivalent units on each date that a cash dividend is paid to holders of common stock. These dividend equivalents are subject to the same vesting and performance requirements of the underlying units and therefore are forfeitable (i.e. non-participating). Upon declaration of a dividend, we record dividend equivalents as a reduction to retained earnings, derived from the number of eligible unvested shares, with a corresponding increase to additional paid-in-capital.

In December 2019, we announced the initiation of a quarterly cash dividend to common shareholders. CoreLogic paid a cash dividend of $0.22 per share of common stock in January 2020 and June 2020 to shareholders of record as of the close of business on January 10, 2020 and June 1, 2020, respectively. In July 2020, our Board announced a 50% increase in our cash dividend and declared a $0.33 per share cash dividend to common stockholders, which was paid in September 2020, December 2020, and March 2021 to stockholders of record as of the close of business on September 1, 2020, December 1, 2020, and March 1, 2021, respectively. Pursuant to the Merger Agreement, we agreed to refrain from declaring or paying any further dividends during the Interim Operating Period, subject to the terms, limitations and exceptions set forth in the Merger Agreement.

Tax Escrow Disbursement Arrangements

We administer tax escrow disbursements as a service to our clients in connection with our tax services business. Funds to be disbursed are deposited and maintained in segregated accounts for the benefit of our clients and totaled $7.4 billion and $0.5 billion as of March 31, 2021 and December 31, 2020, respectively. Because these deposits are held on behalf of our clients, they are not our funds and, therefore, are not included in the accompanying condensed consolidated balance sheets.

These deposits generally remain in the accounts for a period of two to five business days. We record credits from these activities as a reduction to related administrative expenses, including the cost of bank fees and other administration costs.

Under our contracts with our clients, if we make a payment in error or fail to pay a taxing authority when a payment is due, we could be held liable to our clients for all or part of the financial loss they suffer as a result of our act or omission. We maintained total claim reserves relating to incorrect disposition of assets of $27.8 million and $29.6 million as of March 31, 2021 and December 31, 2020, respectively. Within these amounts are $11.7 million and $11.4 million, respectively, which are short-term and are therefore reflected within accounts payable and other accrued expenses within our accompanying condensed consolidated balance sheets. The remaining reserves are reflected within other liabilities.

Recent Accounting Pronouncements

In January 2021, the Financial Accounting Standards Board (“FASB”) issued guidance to clarify that all derivative instruments affected by changes to interest rates used for discounting, margining or contract price alignment can apply certain optional expedients and exceptions mentioned in its reference rate reform guidance. We adopted the guidance in the first quarter of 2021, which has not had a material effect on our condensed consolidated financial statements.


Note 2 - Property and Equipment, Net

Property and equipment, net as of March 31, 2021 and December 31, 2020 consists of the following:
(in thousands)20212020
Land$7,476 $7,476 
Buildings6,487 6,487 
Furniture and equipment62,186 60,433 
Capitalized software878,925 862,984 
Leasehold improvements50,076 50,477 
Construction in progress203 1,275 
 1,005,353 989,132 
Less accumulated depreciation(603,801)(583,018)
Property and equipment, net$401,552 $406,114 

Depreciation expense for property and equipment, net, was approximately $22.0 million and $21.6 million for the three months ended March 31, 2021 and 2020, respectively.

No impairment losses were recorded for the three months ended March 31, 2021 and 2020.

Note 3 – Goodwill, Net

A reconciliation of the changes in the carrying amount of goodwill and accumulated impairment losses, by reporting unit, for the three months ended March 31, 2021 is as follows:
(in thousands)PIRMUWSConsolidated
Balance as of January 1, 2021
Goodwill$1,106,816 $1,216,204 $2,323,020 
Accumulated impairment losses(600)(6,925)(7,525)
Goodwill, net1,106,216 1,209,279 2,315,495 
Acquisition4,641  4,641 
Translation adjustments(725) (725)
Balance as of March 31, 2021
Goodwill, net$1,110,132 $1,209,279 $2,319,411 
See Note 12 - Acquisitions for discussion of current year acquisition.

Note 4 – Other Intangible Assets, Net

Other intangible assets, net consists of the following:
March 31, 2021December 31, 2020
(in thousands)GrossAccumulated AmortizationNetGrossAccumulated AmortizationNet
Client lists$646,539 $(386,923)$259,616 $644,000 $(377,409)$266,591 
Non-compete agreements26,903 (22,905)3,998 26,763 (21,570)5,193 
Tradenames and licenses128,012 (81,400)46,612 127,718 (78,581)49,137 
 $801,454 $(491,228)$310,226 $798,481 $(477,560)$320,921 

Amortization expense for other intangible assets, net was $14.3 million and $14.2 million for the three months ended March 31, 2021 and 2020, respectively.


For the three months ended March 31, 2021 and 2020, there were no impairments.

Estimated amortization expense for other intangible assets, net is as follows:
(in thousands) 
Remainder of 2021$39,927 

Note 5 – Long-Term Debt

Our long-term debt consists of the following:
March 31, 2021December 31, 2020
(in thousands)GrossDebt Issuance CostsNetGrossDebt Issuance CostsNet
Bank debt:
Term loan facility borrowings due May 2024, weighted-average interest rate of 1.63% as of March 31, 2021
$1,472,000 $(10,555)$1,461,445 $1,572,000 $(11,431)$1,560,569 
Revolving line of credit borrowings due May 2024, weighted-average interest rate of 1.63% as of March 31, 2021
300,000 (4,570)295,430 300,000 (4,930)295,070 
7.55% senior debentures due April 2028
9,531 (23)9,508 9,531 (23)9,508 
Other debt:    
 Various debt instruments with maturities through March 20245,832  5,832 6,086  6,086 
Total long-term debt1,787,363 $(15,148)1,772,215 1,887,617 (16,384)1,871,233 
Less current portion of long-term debt9,003  9,003 43,230  43,230 
Long-term debt, net of current portion$1,778,360 $(15,148)$1,763,212 $1,844,387 $(16,384)$1,828,003 

As of March 31, 2021 and December 31, 2020, we recorded $0.5 million and $0.3 million, respectively, of accrued interest expense on our debt-related instruments within accounts payable and other accrued expenses.

Credit Agreement

In May 2019, we amended and restated our credit agreement (the “Credit Agreement”) with Bank of America, N.A., as the administrative agent, and other financial institutions. The Credit Agreement provides for a $1.8 billion 5-year term loan facility (the “Term Facility”), and a $750.0 million 5-year revolving credit facility (the “Revolving Facility”). The Term Facility matures, and the Revolving Facility expires, in May 2024. The Revolving Facility includes a $100.0 million multi-currency revolving sub-facility and a $50.0 million letter of credit sub-facility. The Credit Agreement also