Year 2019-2020 Quarterly Results - Unaudited | ||||||||||||||||||||||||||
(in millions, except per share data) | ||||||||||||||||||||||||||
2019 | 2020 | |||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | ||||||||||||||||||||
Revenues | $328 | $344 | $353 | $375 | $392 | $397 | $426 | |||||||||||||||||||
Net income | 85 | 63 | 79 | 88 | 73 | 60 | 58 | |||||||||||||||||||
Net income per share - diluted | 2.33 | 1.73 | 2.15 | 2.39 | 1.98 | 1.60 | 1.48 | |||||||||||||||||||
Weighted average outstanding shares - diluted | 36.6 | 36.6 | 36.7 | 36.7 | 36.8 | 37.7 | 39.4 | |||||||||||||||||||
EBITDA | 113 | 94 | 113 | 125 | 100 | 109 | 108 | |||||||||||||||||||
Adjusted EBITDA | 125 | 110 | 129 | 142 | 124 | 129 | 134 | |||||||||||||||||||
Non-GAAP net income | 92 | 82 | 96 | 103 | 90 | 88 | 89 | |||||||||||||||||||
Non-GAAP net income per share - diluted | 2.53 | 2.23 | 2.61 | 2.82 | 2.44 | 2.34 | 2.26 |
CoStar Group, Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations - Unaudited | ||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Revenues | $ | 425,620 | $ | 352,808 | $ | 1,214,626 | $ | 1,024,993 | ||||||||||||||||||
Cost of revenues | 77,865 | 71,172 | 230,814 | 214,243 | ||||||||||||||||||||||
Gross profit | 347,755 | 281,636 | 983,812 | 810,750 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Selling and marketing (excluding customer base amortization) | 146,634 | 101,582 | 402,202 | 308,751 | ||||||||||||||||||||||
Software development | 40,732 | 32,639 | 121,343 | 89,022 | ||||||||||||||||||||||
General and administrative | 65,322 | 45,530 | 181,598 | 127,943 | ||||||||||||||||||||||
Customer base amortization | 18,258 | 7,616 | 44,677 | 22,473 | ||||||||||||||||||||||
270,946 | 187,367 | 749,820 | 548,189 | |||||||||||||||||||||||
Income from operations | 76,809 | 94,269 | 233,992 | 262,561 | ||||||||||||||||||||||
Interest (expense) income | (7,537) | 4,414 | (9,482) | 13,304 | ||||||||||||||||||||||
Other (expense) income | (338) | 240 | 29 | 779 | ||||||||||||||||||||||
Income before income taxes | 68,934 | 98,923 | 224,539 | 276,644 | ||||||||||||||||||||||
Income tax expense | 10,748 | 20,304 | 33,200 | 49,608 | ||||||||||||||||||||||
Net income | $ | 58,186 | $ | 78,619 | $ | 191,339 | $ | 227,036 | ||||||||||||||||||
Net income per share - basic | $ | 1.49 | $ | 2.16 | $ | 5.07 | $ | 6.26 | ||||||||||||||||||
Net income per share - diluted | $ | 1.48 | $ | 2.15 | $ | 5.04 | $ | 6.20 | ||||||||||||||||||
Weighted-average outstanding shares - basic | 39,159 | 36,333 | 37,718 | 36,293 | ||||||||||||||||||||||
Weighted-average outstanding shares - diluted | 39,401 | 36,652 | 37,970 | 36,615 | ||||||||||||||||||||||
CoStar Group, Inc. | ||||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures - Unaudited | ||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||
Reconciliation of Net Income to Non-GAAP Net Income | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Net income | $ | 58,186 | $ | 78,619 | $ | 191,339 | $ | 227,036 | ||||||||||||||||||
Income tax expense | 10,748 | 20,304 | 33,200 | 49,608 | ||||||||||||||||||||||
Income before income taxes | 68,934 | 98,923 | 224,539 | 276,644 | ||||||||||||||||||||||
Amortization of acquired intangible assets | 24,870 | 12,543 | 63,348 | 37,946 | ||||||||||||||||||||||
Stock-based compensation expense | 16,730 | 13,139 | 41,437 | 38,984 | ||||||||||||||||||||||
Acquisition and integration related costs | 7,887 | 2,287 | 26,631 | 3,028 | ||||||||||||||||||||||
Restructuring and related costs | 413 | 806 | 413 | 3,054 | ||||||||||||||||||||||
Other expense | 113 | — | 113 | — | ||||||||||||||||||||||
Non-GAAP income before income taxes | 118,947 | 127,698 | 356,481 | 359,656 | ||||||||||||||||||||||
Assumed rate for income tax expense * | 25 | % | 25 | % | 25 | % | 25 | % | ||||||||||||||||||
Assumed provision for income tax expense | (29,737) | (31,925) | (89,120) | (89,914) | ||||||||||||||||||||||
Non-GAAP net income | $ | 89,210 | $ | 95,773 | $ | 267,361 | $ | 269,742 | ||||||||||||||||||
Net income per share - diluted | $ | 1.48 | $ | 2.15 | $ | 5.04 | $ | 6.20 | ||||||||||||||||||
Non-GAAP net income per share - diluted | $ | 2.26 | $ | 2.61 | $ | 7.04 | $ | 7.37 | ||||||||||||||||||
Weighted average outstanding shares - basic | 39,159 | 36,333 | 37,718 | 36,293 | ||||||||||||||||||||||
Weighted average outstanding shares - diluted | 39,401 | 36,652 | 37,970 | 36,615 | ||||||||||||||||||||||
* A 25% tax rate is assumed for 2020 and 2019, which approximates our statutory corporate tax rate. | ||||||||||||||||||||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Net income | $ | 58,186 | $ | 78,619 | $ | 191,339 | $ | 227,036 | ||||||||||||||||||
Amortization of acquired intangible assets in cost of revenues | 6,612 | 4,957 | 18,671 | 15,503 | ||||||||||||||||||||||
Amortization of acquired intangible assets in operating expenses | 18,258 | 7,586 | 44,677 | 22,443 | ||||||||||||||||||||||
Depreciation and other amortization | 6,806 | 6,279 | 20,563 | 19,289 | ||||||||||||||||||||||
Interest expense (income) | 7,537 | (4,414) | 9,482 | (13,304) | ||||||||||||||||||||||
Other expense (income) | 338 | (240) | (29) | (779) | ||||||||||||||||||||||
Income tax expense | 10,748 | 20,304 | 33,200 | 49,608 | ||||||||||||||||||||||
EBITDA | $ | 108,485 | $ | 113,091 | $ | 317,903 | $ | 319,796 | ||||||||||||||||||
Stock-based compensation expense | 16,730 | 13,139 | 41,437 | 38,984 | ||||||||||||||||||||||
Acquisition and integration related costs | 7,887 | 2,287 | 26,631 | 3,028 | ||||||||||||||||||||||
Restructuring and related costs | 413 | 806 | 413 | 3,054 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 133,515 | $ | 129,323 | $ | 386,384 | $ | 364,862 | ||||||||||||||||||
CoStar Group, Inc. | ||||||||||||||
Condensed Consolidated Balance Sheets - Unaudited | ||||||||||||||
(in thousands) | ||||||||||||||
September 30, 2020 | December 31, 2019 | |||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash, cash equivalents and restricted cash | $ | 3,867,805 | $ | 1,070,731 | ||||||||||
Accounts receivable | 119,219 | 96,788 | ||||||||||||
Less: Allowance for credit losses | (14,205) | (4,548) | ||||||||||||
Accounts receivable, net | 105,014 | 92,240 | ||||||||||||
Prepaid expenses and other current assets | 34,414 | 36,194 | ||||||||||||
Total current assets | 4,007,233 | 1,199,165 | ||||||||||||
Long-term investments | — | 10,070 | ||||||||||||
Deferred income taxes, net | 3,891 | 5,408 | ||||||||||||
Property and equipment, net | 127,280 | 107,529 | ||||||||||||
Lease right-of-use assets | 106,320 | 115,084 | ||||||||||||
Goodwill | 2,015,079 | 1,882,020 | ||||||||||||
Intangible assets, net | 414,608 | 421,196 | ||||||||||||
Deferred commission costs, net | 93,006 | 89,374 | ||||||||||||
Deposits and other assets | 15,102 | 9,232 | ||||||||||||
Income tax receivable | 14,806 | 14,908 | ||||||||||||
Total assets | $ | 6,797,325 | $ | 3,853,986 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 20,266 | $ | 7,640 | ||||||||||
Accrued wages and commissions | 63,341 | 53,087 | ||||||||||||
Accrued expenses | 54,753 | 38,680 | ||||||||||||
Income taxes payable | 256 | 10,705 | ||||||||||||
Lease liabilities | 31,494 | 29,670 | ||||||||||||
Deferred revenue | 75,001 | 67,274 | ||||||||||||
Total current liabilities | 245,111 | 207,056 | ||||||||||||
Long-term debt, net | 986,413 | — | ||||||||||||
Deferred income taxes, net | 97,022 | 87,096 | ||||||||||||
Income taxes payable | 21,114 | 20,521 | ||||||||||||
Lease and other long-term liabilities | 129,607 | 133,720 | ||||||||||||
Total liabilities | $ | 1,479,267 | $ | 448,393 | ||||||||||
Total CoStar, Inc. stockholders’ equity | 5,318,058 | 3,405,593 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 6,797,325 | $ | 3,853,986 |
CoStar Group, Inc. | |||||||||||
Condensed Consolidated Statements of Cash Flows - Unaudited | |||||||||||
(in thousands) | |||||||||||
Nine Months Ended September 30, | |||||||||||
2020 | 2019 | ||||||||||
Operating activities: | |||||||||||
Net income | $ | 191,339 | $ | 227,036 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 83,911 | 57,235 | |||||||||
Amortization of deferred commissions costs | 45,017 | 39,189 | |||||||||
Amortization of senior notes discount and issuance costs | 1,082 | 657 | |||||||||
Non-cash lease expense | 18,801 | 16,369 | |||||||||
Stock-based compensation expense | 40,783 | 38,984 | |||||||||
Deferred income taxes, net | 6,812 | 13,288 | |||||||||
Credit loss expense | 21,395 | 7,458 | |||||||||
Other operating activities, net | (12) | — | |||||||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||||||
Accounts receivable | (34,131) | (8,797) | |||||||||
Income taxes payable | (9,838) | 7,784 | |||||||||
Prepaid expenses and other current assets | 4,145 | (754) | |||||||||
Deferred commissions | (48,704) | (48,791) | |||||||||
Other assets | 1,521 | (43) | |||||||||
Accounts payable and other liabilities | 47,341 | 7,664 | |||||||||
Lease liabilities | (21,247) | (19,787) | |||||||||
Deferred revenue | 7,123 | 12,525 | |||||||||
Net cash provided by operating activities | 355,338 | 350,017 | |||||||||
Investing activities: | |||||||||||
Proceeds from sale and settlement of investments | 10,259 | — | |||||||||
Purchases of property and equipment and other assets | (42,137) | (44,162) | |||||||||
Cash paid for acquisitions, net of cash acquired | (192,002) | (13,721) | |||||||||
Net cash used in investing activities | (223,880) | (57,883) | |||||||||
Financing activities: | |||||||||||
Proceeds from long-term debt | 1,744,210 | — | |||||||||
Payments of debt issuance costs | (15,747) | — | |||||||||
Payments of long-term debt | (745,000) | — | |||||||||
Repurchase of restricted stock to satisfy tax withholding obligations | (34,051) | (25,040) | |||||||||
Proceeds from equity offering, net of transaction costs | 1,689,971 | — | |||||||||
Proceeds from exercise of stock options and employee stock purchase plan | 28,169 | 22,970 | |||||||||
Other financing activities | (1,650) | (123) | |||||||||
Net cash provided by (used in) financing activities | 2,665,902 | (2,193) | |||||||||
Effect of foreign currency exchange rates on cash and cash equivalents | (286) | (738) | |||||||||
Net increase in cash, cash equivalents and restricted cash | 2,797,074 | 289,203 | |||||||||
Cash, cash equivalents and restricted cash at the beginning of period | 1,070,731 | 1,100,416 | |||||||||
Cash, cash equivalents and restricted cash at the end of period | $ | 3,867,805 | $ | 1,389,619 |
CoStar Group, Inc. | |||||||||||||||||||||||||||||||||||
Disaggregated Revenues - Unaudited | |||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||||||
North America | International | Total | North America | International | Total | ||||||||||||||||||||||||||||||
Information and analytics | |||||||||||||||||||||||||||||||||||
CoStar Suite | $ | 158,235 | $ | 7,753 | $ | 165,988 | $ | 149,187 | $ | 6,826 | $ | 156,013 | |||||||||||||||||||||||
Information services | 26,357 | 6,817 | 33,174 | 17,382 | 2,089 | 19,471 | |||||||||||||||||||||||||||||
Online marketplaces | |||||||||||||||||||||||||||||||||||
Multifamily | 155,184 | — | 155,184 | 125,707 | — | 125,707 | |||||||||||||||||||||||||||||
Commercial property and land | 71,128 | 146 | 71,274 | 51,508 | 109 | 51,617 | |||||||||||||||||||||||||||||
Total revenues | $ | 410,904 | $ | 14,716 | $ | 425,620 | $ | 343,784 | $ | 9,024 | $ | 352,808 | |||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||||||
North America | International | Total | North America | International | Total | ||||||||||||||||||||||||||||||
Information and analytics | |||||||||||||||||||||||||||||||||||
CoStar Suite | $ | 473,363 | $ | 22,634 | $ | 495,997 | $ | 436,070 | $ | 20,469 | $ | 456,539 | |||||||||||||||||||||||
Information services | 77,069 | 19,023 | 96,092 | 52,632 | 6,466 | 59,098 | |||||||||||||||||||||||||||||
Online marketplaces | |||||||||||||||||||||||||||||||||||
Multifamily | 438,185 | — | 438,185 | 360,463 | — | 360,463 | |||||||||||||||||||||||||||||
Commercial property and land | 184,096 | 256 | 184,352 | 148,418 | 475 | 148,893 | |||||||||||||||||||||||||||||
Total revenues | $ | 1,172,713 | $ | 41,913 | $ | 1,214,626 | $ | 997,583 | $ | 27,410 | $ | 1,024,993 |
CoStar Group, Inc. | |||||||||||||||||||||||
Results of Segments - Unaudited | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
EBITDA | |||||||||||||||||||||||
North America | $ | 107,906 | $ | 115,973 | $ | 322,611 | $ | 326,648 | |||||||||||||||
International | 579 | (2,882) | (4,708) | (6,852) | |||||||||||||||||||
Total EBITDA | $ | 108,485 | $ | 113,091 | $ | 317,903 | $ | 319,796 | |||||||||||||||
CoStar Group, Inc. | |||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures with 2019-2020 Quarterly Results - Unaudited | |||||||||||||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||||||||||||
Reconciliation of Net Income to Non-GAAP Net Income | |||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | |||||||||||||||||||||||
Net income | $85.2 | $63.2 | $78.6 | $87.9 | $72.8 | $60.4 | $58.2 | ||||||||||||||||||||||
Income tax expense | 12.5 | 16.8 | 20.3 | 26.4 | 5.6 | 16.9 | 10.7 | ||||||||||||||||||||||
Income before income taxes | 97.7 | 80.0 | 98.9 | 114.3 | 78.4 | 77.3 | 68.9 | ||||||||||||||||||||||
Amortization of acquired intangible assets | 13.2 | 12.2 | 12.5 | 17.4 | 17.5 | 21.0 | 24.9 | ||||||||||||||||||||||
Stock-based compensation expense | 12.0 | 13.8 | 13.1 | 13.3 | 15.2 | 9.5 | 16.7 | ||||||||||||||||||||||
Acquisition and integration related costs | 0.2 | 0.5 | 2.3 | 3.7 | 8.7 | 10.0 | 7.9 | ||||||||||||||||||||||
Restructuring and related costs | 0.1 | 2.2 | 0.8 | — | — | — | 0.4 | ||||||||||||||||||||||
Other (income) expense | — | — | — | (10.8) | — | — | 0.1 | ||||||||||||||||||||||
Non-GAAP income before income taxes | 123.2 | 108.7 | 127.6 | 137.9 | 119.8 | 117.8 | 118.9 | ||||||||||||||||||||||
Assumed rate for income tax expense * | 25% | 25% | 25% | 25% | 25% | 25% | 25% | ||||||||||||||||||||||
Assumed provision for income tax expense | (30.8) | (27.2) | (31.9) | (34.5) | (30.0) | (29.5) | (29.7) | ||||||||||||||||||||||
Non-GAAP net income | $92.4 | $81.5 | $95.7 | $103.4 | $89.8 | $88.3 | $89.2 | ||||||||||||||||||||||
Non-GAAP net income per share - diluted | $2.53 | $2.23 | $2.61 | $2.82 | $2.44 | $2.34 | $2.26 | ||||||||||||||||||||||
Weighted average outstanding shares - basic | 36.2 | 36.3 | 36.3 | 36.4 | 36.5 | 37.5 | 39.2 | ||||||||||||||||||||||
Weighted average outstanding shares - diluted | 36.6 | 36.6 | 36.7 | 36.7 | 36.8 | 37.7 | 39.4 | ||||||||||||||||||||||
* A 25% tax rate is assumed for 2020 and 2019, which approximates our statutory corporate tax rate. | |||||||||||||||||||||||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA | |||||||||||||||||||||||||||||
2019 | 2020 | ||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | |||||||||||||||||||||||
Net income | $85.2 | $63.2 | $78.6 | $87.9 | $72.8 | $60.4 | $58.2 | ||||||||||||||||||||||
Amortization of acquired intangible assets | 13.2 | 12.2 | 12.5 | 17.4 | 17.5 | 21.0 | 24.9 | ||||||||||||||||||||||
Depreciation and other amortization | 6.5 | 6.5 | 6.3 | 6.5 | 6.8 | 7.0 | 6.8 | ||||||||||||||||||||||
Interest (income) expense | (4.2) | (4.7) | (4.4) | (3.4) | (1.7) | 3.6 | 7.5 | ||||||||||||||||||||||
Other (income) expense | — | (0.5) | (0.2) | (9.9) | (0.8) | 0.4 | 0.3 | ||||||||||||||||||||||
Income tax expense | 12.5 | 16.8 | 20.3 | 26.4 | 5.6 | 16.9 | 10.7 | ||||||||||||||||||||||
EBITDA | $113.2 | $93.5 | $113.0 | $124.9 | $100.2 | $109.3 | $108.4 | ||||||||||||||||||||||
Stock-based compensation expense | 12.0 | 13.8 | 13.1 | 13.3 | 15.1 | 9.5 | 16.7 | ||||||||||||||||||||||
Acquisition and integration related costs | 0.2 | 0.5 | 2.3 | 3.7 | 8.7 | 10.0 | 7.9 | ||||||||||||||||||||||
Restructuring and related costs | 0.1 | 2.2 | 0.8 | — | — | — | 0.4 | ||||||||||||||||||||||
Adjusted EBITDA | $125.5 | $110.0 | $129.2 | $141.9 | $124.0 | $128.8 | $133.4 |
CoStar Group, Inc. | |||||||||||||||||||||||
Reconciliation of Forward-Looking Guidance - Unaudited | |||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||
Reconciliation of Forward-Looking Guidance, Net Income to Non-GAAP Net Income | |||||||||||||||||||||||
Guidance Range | Guidance Range | ||||||||||||||||||||||
For the Three Months | For the Twelve Months | ||||||||||||||||||||||
Ended December 31, 2020 | Ended December 31, 2020 | ||||||||||||||||||||||
Low | High | Low | High | ||||||||||||||||||||
Net income | $ | 58,000 | $ | 66,000 | $ | 250,000 | $ | 258,000 | |||||||||||||||
Income tax expense | 20,000 | 21,000 | 53,000 | 54,000 | |||||||||||||||||||
Income before income taxes | 78,000 | 87,000 | 303,000 | 312,000 | |||||||||||||||||||
Amortization of acquired intangible assets | 25,000 | 25,000 | 88,000 | 88,000 | |||||||||||||||||||
Stock-based compensation expense | 15,000 | 13,000 | 56,000 | 54,000 | |||||||||||||||||||
Acquisition and integration related costs | 5,000 | 3,000 | 32,000 | 30,000 | |||||||||||||||||||
Restructuring and related costs | — | — | 400 | 400 | |||||||||||||||||||
Non-GAAP income before income taxes | 123,000 | 128,000 | 479,400 | 484,400 | |||||||||||||||||||
Assumed rate for income tax expense * | 25 | % | 25 | % | 25 | % | 25 | % | |||||||||||||||
Assumed provision for income tax expense | (30,600) | (31,700) | (119,900) | (121,100) | |||||||||||||||||||
Non-GAAP net income | $ | 92,400 | $ | 96,300 | $ | 359,500 | $ | 363,300 | |||||||||||||||
Net income per share - diluted | $ | 1.47 | $ | 1.67 | $ | 6.53 | $ | 6.74 | |||||||||||||||
Non-GAAP net income per share - diluted | $ | 2.34 | $ | 2.44 | $ | 9.39 | $ | 9.49 | |||||||||||||||
Weighted average outstanding shares - diluted | 39,500 | 39,500 | 38,300 | 38,300 | |||||||||||||||||||
* A 25% tax rate is assumed, which approximates our statutory corporate tax rate. | |||||||||||||||||||||||
Reconciliation of Forward-Looking Guidance, Net Income to Adjusted EBITDA | |||||||||||||||||||||||
Guidance Range | Guidance Range | ||||||||||||||||||||||
For the Three Months | For the Twelve Months | ||||||||||||||||||||||
Ended December 31, 2020 | Ended December 31, 2020 | ||||||||||||||||||||||
Low | High | Low | High | ||||||||||||||||||||
Net income | $ | 58,000 | $ | 66,000 | $ | 250,000 | $ | 258,000 | |||||||||||||||
Amortization of acquired intangible assets | 25,000 | 25,000 | 88,000 | 88,000 | |||||||||||||||||||
Depreciation and other amortization | 8,000 | 8,000 | 29,000 | 29,000 | |||||||||||||||||||
Interest and other expense, net | 8,000 | 8,000 | 17,000 | 17,000 | |||||||||||||||||||
Income tax expense | 20,000 | 21,000 | 53,000 | 54,000 | |||||||||||||||||||
Stock-based compensation expense | 15,000 | 13,000 | 56,000 | 54,000 | |||||||||||||||||||
Acquisition and integration related costs | 5,000 | 3,000 | 32,000 | 30,000 | |||||||||||||||||||
Restructuring and related costs | — | — | 400 | 400 | |||||||||||||||||||
Adjusted EBITDA | $ | 139,000 | $ | 144,000 | $ | 525,400 | $ | 530,400 |