Try our mobile app

Published: 2021-10-26 00:00:00 ET
<<<  go to CSGP company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 66.146.233.134:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Tue, 26 Oct 2021 20:10:49 GMT server: AmazonS3 x-amz-id-2: T+NBPZGlzhym80kn9PycfZy/B4eSYom3mDo0BrbaBpkP9uyyTdY9rD9tJhAiRCH9yJAHHbQbL5g= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1635279045/atime:1635279045/md5:b426fb3cb5909cb7bba12b09883edcfe/ctime:1635279046 x-amz-replication-status: COMPLETED x-amz-request-id: 8DKB4N4D0DTFW6G7 x-amz-version-id: 1uUzfkfxChxh5Fk88nEAXjOnmw6DT_eb x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 23436 0 pmb=mTOE,2 expires: Fri, 07 Apr 2023 03:10:52 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Fri, 07 Apr 2023 03:10:52 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=240E91687D66640D4F11A2E3FEF6D20B~000000000000000000000000000000~YAAQVm8RYNkr+FiHAQAAggayWROvP29lhNY//my81h44XNKsv+g8W77w9/OK0av8zvREZ4YspB/RLJi/fqaApIvmxm5FUxw8IcfWHakAVEXB2iKuzOntnsD5oHBmrBW9+rXfrnVz2T8QedddjW7BV5rv2X8t6tPCf5cGEcA1Q2btBHf9Lw0t0f9C2fWDyoOH9/uLnOFldCTXRYZCsqU3fws8u3ZwrHXXgGLVidD0001euvcPzKARpSW3YCNxYZEcTEl9AUJOmwnOcWOYz/+d1KYMmsqE0TlQLC/DV4TtJHTaI+aO1kTKXRmXvSmLd7/HrLQGaae3GWvWkIFcqbmuHdkj6ZMV/Xqu8UXrXLDbMwsPU+PJPU6HuDbPzutJ65q9GU7iJmFAUd0=; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 05:10:51 GMT; Max-Age=7199; HttpOnly set-cookie: bm_mi=EB3736357997D0668B8E2E31B33252CF~YAAQVm8RYNor+FiHAQAAggayWRN38foQxgZ0L3XpjqeNeFBHHb0brplSpLsiU+uVnTWoOD7qh5zvLTB9xytwAQOll2LXye8l44QERlpTB11jTz/yrNjHqpThbhAKBM1YSJNSjRc7HrxpY42W0QEoOyhFeR+XZm/AYtPScLjjmQ0K0nSuudC+k8bFyI0bBh4GHdUU+0R8+cUHDseSc33Xw4jjb9aECmL7TyLUbb0miY5vc85ZgzZ/TRRAjD6lVrNofFW8EjZ7ZqH/wVO056ZYqvfyhsWRzOFjKfxzVa5fGHbMZveKJ+q5Noreqs+RskBGUG1SU+MCc/iStY8sbpn/xtgfVjUHtKtVmlQVZWh5FVWgH8L5UyAawDoLgji3TRQrV2jDJWpRgHY/8d9bPZvfhzWURY+a8Yk=~1; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 03:10:52 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 q32021earningspressrelease.htm EX-99.1 Document


Exhibit 99.1
newcostargroupa39a.jpg

CoStar Group Third Quarter 2021 Revenue Increased 17% Year-over-Year,
CoStar Accelerated to Double-Digit Revenue Growth with Net Sales Reaching All-Time High


WASHINGTON – October 26, 2021 - CoStar Group, Inc. (NASDAQ: CSGP), the leading provider of commercial real estate information, analytics, and online marketplaces, announced today that revenue for the quarter ended September 30, 2021, was $499 million, an increase of 17% over revenue of $426 million for the third quarter of 2020.

Net income for the third quarter of 2021 was $64 million, or $0.16 per diluted share. Non-GAAP net income for the third quarter of 2021 (which excludes amortization of acquired intangible assets, stock-based compensation, and other items as described below) was $99 million or $0.25 per diluted share, an increase of $10 million or 11% versus the third quarter of 2020. EBITDA for the third quarter of 2021 was $123 million, an increase of 13% versus EBITDA of $108 million for the third quarter of 2020.

“We achieved another great quarter of strong results, with CoStar Group now at nearly $2 billion in run rate revenue and profit for the third quarter of 2021 well-ahead of our guidance,” commented Andrew C. Florance, Founder and Chief Executive Officer of CoStar Group. “CoStar performance continues to improve, with revenue returning to double-digit growth rates in the third quarter of 2021 and our CoStar sales team produced net sales bookings 57% higher quarter-over-quarter and 566% higher year-over-year," continued Florance. "I’m very happy with the performance of our Ten-X and Residential businesses as well, both of which delivered exceptional revenue growth of 27% for Ten-X and 38% for Homesnap, on a year-over-year and pro forma basis, respectively.”

“With recent record levels of demand for apartments, vacancies have declined to the lowest levels in decades creating some headwinds for demand in apartment advertising. However, traffic to our network of sites increased 17% year-over-year in the third quarter of 2021,” stated Florance, “with Apartments.com generating millions more high-quality leads for our customers year-over-year in a low-vacancy environment while our clients are increasing their rents to record levels. This tremendous growth in leads and rents has positioned Apartments.com to begin initiating pricing adjustments to better capture the value of the lead flow we are delivering to our clients. We are just beginning to implement the new pricing, and I am encouraged by the initial results of the price changes.”

Companywide net bookings for the third quarter of 2021 were $47 million, which includes stronger than expected CoStar sales offset by sales results slowed by the ultra-low vacancy rates in Multifamily.


Year 2020-2021 Quarterly Results - Unaudited
(in millions, except per share data)
20202021
Q1Q2Q3Q4Q1Q2Q3
Revenues$392$397$426$444$458$480$499
Net income73605836746164
Net income per share - diluted(1) 
0.200.160.150.090.190.160.16
Weighted average outstanding shares - diluted(1) 
368377394394394394394
EBITDA10010910888136133123
Adjusted EBITDA124129134167160150144
Non-GAAP net income90888911210810399
Non-GAAP net income per share - diluted(1) 
0.240.230.230.290.270.260.25
__________________________
(1) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in June 2021.

As of September 30, 2021, the Company had approximately $3.8 billion in cash, cash equivalents and restricted cash and outstanding debt of approximately $988 million.

2021 Outlook
“In order to provide additional transparency and insight into the revenue performance of our most promising growth areas, we will now report revenue for both LoopNet and Residential services separately in our quarterly financial results,” said CoStar Group Chief Financial Officer, Scott Wheeler. The Commercial Property and Land sector is being renamed Other Marketplaces and includes Ten-X and the Lands and Businesses for Sale marketplaces.

The Company is adjusting its revenue guidance for the full year of 2021 to a new range of $1.935 billion to $1.940 billion, representing growth of approximately 17% year-over-year at the midpoint of the range. The new guidance includes a reduction in expected revenue from Multifamily which is partially offset by stronger expected revenue from CoStar. Revenue for the fourth quarter of 2021 is expected to be in the range of $498 million to $503 million, representing year-over-year revenue growth of approximately 13% at the midpoint of the range.

The Company is raising its adjusted EBITDA guidance for the full year of 2021 to a new range of $615 million to $620 million, representing growth of approximately 12% at the midpoint of the range. For the fourth quarter of 2021, the Company expects adjusted EBITDA in a range of $161 million to $166 million.

The Company is raising its non-GAAP net income per diluted share guidance for full-year 2021 to a new range of $1.07 to $1.08 per share based on 394 million shares. For the fourth quarter of 2021, we expect non-GAAP net income per diluted share in a range of $0.29 to $0.30 per share based on 394 million shares. These ranges include an estimated non-GAAP tax rate of 25% for the full year and the fourth quarter of 2021.

The preceding forward-looking statements reflect CoStar Group’s expectations as of October 26, 2021, including forward-looking non-GAAP financial measures on a consolidated basis, based on current estimates, expectations, observations, and trends. Given the risk factors, rapidly evolving economic environment, and uncertainties and assumptions discussed in this release and in our quarterly reports on Form 10-Q and annual reports on Form 10-K, including uncertainties as a result of the COVID-19 pandemic and responses to it by, and the impact on, global economies and the commercial real estate industry, actual results may differ materially. Other than in publicly available statements, the Company does not intend to update its forward-looking statements until its next quarterly results announcement.



Reconciliation of EBITDA, adjusted EBITDA, non-GAAP net income and non-GAAP net income per diluted share to their GAAP basis results are shown in detail below, along with definitions for those terms. A reconciliation of forward-looking non-GAAP guidance to the most directly comparable GAAP measure, net income, can be found within the tables included in this release.

Non-GAAP Financial Measures
For information regarding the purpose for which management uses the non-GAAP financial measures disclosed in this release and why management believes they provide useful information to investors regarding the Company’s financial condition and results of operations, please refer to the Company’s latest periodic report.

EBITDA is a non-GAAP financial measure that represents GAAP net income attributable to CoStar Group before interest (expense) income and other (expense) income, loss on debt extinguishment, income taxes, depreciation and amortization.

Adjusted EBITDA is a non-GAAP financial measure that represents EBITDA before stock-based compensation expense, acquisition- and integration-related costs, restructuring costs, and settlements and impairments incurred outside the Company’s normal course of business.

Non-GAAP net income is a non-GAAP financial measure determined by adjusting GAAP net income attributable to CoStar Group for stock-based compensation expense, acquisition- and integration-related costs, restructuring costs, settlement and impairment costs incurred outside the Company's normal course of business and loss on debt extinguishment, as well as amortization of acquired intangible assets and other related costs, and then subtracting an assumed provision for income taxes. In 2021, the Company is assuming a 25% tax rate in order to approximate our statutory corporate tax rate excluding the impact of discrete items.

Non-GAAP net income per diluted share is a non-GAAP financial measure that represents non-GAAP net income divided by the number of diluted shares outstanding for the period used in the calculation of GAAP net income per diluted share. For periods with GAAP net losses and non-GAAP net income, the weighted average outstanding shares used to calculate non-GAAP net income per share includes potentially dilutive securities that were excluded from the calculation of GAAP net income per share as the effect was anti-dilutive.

Earnings Conference Call
Management will conduct a conference call to discuss third quarter 2021 results and the Company’s outlook at 5:00 PM EDT on Tuesday, October 26, 2021. A live audio webcast of the conference will be available in listen-only mode through the Investors section of the CoStar Group website: https://investors.costargroup.com. A replay of the webcast audio will also be available in the Investors section of our website for a period of time following the call.












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,
2021202020212020
Revenues$499,319 $425,620 $1,437,349 $1,214,626 
Cost of revenues92,597 77,865 270,911 230,814 
Gross profit406,722 347,755 1,166,438 983,812 
Operating expenses:
Selling and marketing (excluding customer base amortization)180,055 146,634 483,354 402,202 
Software development53,143 40,732 148,500 121,343 
General and administrative64,671 65,322 186,747 181,598 
Customer base amortization19,121 18,258 55,885 44,677 
316,990 270,946 874,486 749,820 
Income from operations89,732 76,809 291,952 233,992 
Interest expense, net (7,943)(7,537)(23,698)(9,482)
Other income (expense) 1,546 (338)2,343 29 
Income before income taxes83,335 68,934 270,597 224,539 
Income tax expense19,031 10,748 70,933 33,200 
Net income     $64,304 $58,186 $199,664 $191,339 
Net income per share - basic(1)
$0.16 $0.15 $0.51 $0.51 
Net income per share - diluted(1)
$0.16 $0.15 $0.51 $0.50 
Weighted-average outstanding shares - basic(1)
392,419 391,586 392,101 377,177 
Weighted-average outstanding shares - diluted(1)
394,295 394,013 394,036 379,704 
__________________________
(1) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in June 2021.




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,
2021202020212020
Net income $64,304 $58,186 $199,664 $191,339 
Income tax expense19,031 10,748 70,933 33,200 
Income before income taxes83,335 68,934 270,597 224,539 
Amortization of acquired intangible assets26,330 24,870 77,450 63,348 
Stock-based compensation expense16,299 16,730 46,988 41,437 
Acquisition and integration related costs5,012 7,887 15,475 26,631 
Restructuring and related costs— 413 — 413 
Other expense934 113 2,791 113 
Non-GAAP income before income taxes131,910 118,947 413,301 356,481 
Assumed rate for income tax expense(1)
25 %25 %25 %25 %
Assumed provision for income tax expense (32,978)(29,737)(103,325)(89,120)
Non-GAAP net income$98,932 $89,210 $309,976 $267,361 
Net income per share - diluted(2)
$0.16 $0.15 $0.51 $0.50 
Non-GAAP net income per share - diluted(2)
$0.25 $0.23 $0.79 $0.70 
Weighted average outstanding shares - basic(2)
392,419 391,586 392,101 377,177 
Weighted average outstanding shares - diluted(2)
394,295 394,013 394,036 379,704 
__________________________
(1) A 25% tax rate is assumed for 2021 and 2020, which approximates our statutory federal and state corporate tax rate.
(2) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in June 2021.
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
Three Months Ended
September 30,		Nine Months Ended
September 30,
2021202020212020
Net income $64,304 $58,186 $199,664 $191,339 
Amortization of acquired intangible assets in cost of revenues7,209 6,612 21,565 18,671 
Amortization of acquired intangible assets in operating expenses19,121 18,258 55,885 44,677 
Depreciation and other amortization6,610 6,806 22,138 20,563 
Interest expense7,943 7,537 23,698 9,482 
Other (income) expense(1,546)338 (2,343)(29)
Income tax expense19,031 10,748 70,933 33,200 
EBITDA$122,672 $108,485 $391,540 $317,903 
Stock-based compensation expense16,299 16,730 46,988 41,437 
Acquisition and integration related costs5,012 7,887 15,475 26,631 
Restructuring and related costs— 413 — 413 
Adjusted EBITDA$143,983 $133,515 $454,003 $386,384 


CoStar Group, Inc.
Condensed Consolidated Balance Sheets - Unaudited
(in thousands)
September 30,
2021		December 31,
2020
ASSETS
Current assets:
Cash, cash equivalents and restricted cash$3,761,587 $3,755,912 
Accounts receivable128,700 119,059 
Less: Allowance for credit losses(13,049)(15,110)
Accounts receivable, net115,651 103,949 
Prepaid expenses and other current assets37,599 28,651 
Total current assets3,914,837 3,888,512 
Deferred income taxes, net1,975 4,983 
Property and equipment, net238,866 126,325 
Lease right-of-use assets105,964 108,740 
Goodwill2,293,514 2,235,999 
Intangible assets, net447,900 426,745 
Deferred commission costs, net96,303 93,274 
Deposits and other assets16,971 15,856 
Income tax receivable14,986 14,986 
Total assets$7,131,316 $6,915,420 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable$17,487 $15,732 
Accrued wages and commissions82,905 80,998 
Accrued expenses86,788 110,305 
Income taxes payable11,828 16,316 
Lease liabilities29,878 32,648 
Deferred revenue92,631 74,851 
Total current liabilities321,517 330,850 
Long-term debt, net987,633 986,715 
Deferred income taxes, net 83,399 72,991 
Income taxes payable 26,188 25,282 
Lease and other long-term liabilities109,156 124,223 
Total liabilities$1,527,893 $1,540,061 
Total stockholders’ equity5,603,423 5,375,359 
Total liabilities and stockholders’ equity$7,131,316 $6,915,420 





CoStar Group, Inc.
Condensed Consolidated Statements of Cash Flows - Unaudited
(in thousands)
 Nine Months Ended
September 30,
 20212020
Operating activities:  
Net income$199,664 $191,339 
Adjustments to reconcile net income to net cash provided by operating activities:
  
Depreciation and amortization102,390 83,911 
Amortization of deferred commissions costs46,728 45,017 
Amortization of Senior Notes discount and issuance costs1,742 1,082 
Non-cash lease expense21,118 18,801 
Stock-based compensation expense46,988 40,783 
Deferred income taxes, net16,255 6,812 
Credit loss expense7,797 21,395 
Other operating activities, net10 (12)
Changes in operating assets and liabilities, net of acquisitions:  
Accounts receivable(17,715)(34,131)
Prepaid expenses and other current assets(18,820)4,145 
Deferred commissions(49,798)(48,704)
Accounts payable and other liabilities(27,912)47,341 
Lease liabilities(23,596)(21,247)
Income taxes payable(3,583)(9,838)
Deferred revenue15,800 7,123 
Other assets2,150 1,521 
Net cash provided by operating activities319,218 355,338 
Investing activities:  
Proceeds from sale and settlement of investments— 10,259 
Proceeds from sale of property and equipment and other assets245 — 
Purchase of Richmond assets and other intangibles(123,623)— 
Purchases of property and equipment and other assets(21,533)(42,137)
Cash paid for acquisitions, net of cash acquired(152,594)(192,002)
Net cash used in investing activities(297,505)(223,880)
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(29,306)(34,051)
Proceeds from equity offering, net of transaction costs— 1,689,971 
Proceeds from exercise of stock options and employee stock purchase plan15,025 28,169 
Other financing activities(57)(1,650)
Net cash (used in) provided by financing activities(14,338)2,665,902 
Effect of foreign currency exchange rates on cash and cash equivalents(1,700)(286)
Net increase in cash, cash equivalents and restricted cash5,675 2,797,074 
Cash, cash equivalents and restricted cash at the beginning of period3,755,912 1,070,731 
Cash, cash equivalents and restricted cash at the end of period$3,761,587 $3,867,805 




CoStar Group, Inc.
Disaggregated Revenues - Unaudited
(in thousands)
Three Months Ended September 30,
20212020
North AmericaInternationalTotalNorth AmericaInternationalTotal
CoStar $174,071 $9,194 $183,265 $158,235 $7,753 $165,988 
Information Services29,177 6,749 35,926 26,357 6,817 33,174 
Multifamily171,125 — 171,125 155,184 — 155,184 
LoopNet(1)
52,103 424 52,527 44,938 146 45,084 
Residential(1)
24,747 — 24,747 — — — 
Other Marketplaces(1)
31,729 — 31,729 26,190 — 26,190 
Total revenues$482,952 $16,367 $499,319 $410,904 $14,716 $425,620 
__________________________
(1) As of September 30, 2021, Commercial Property and Land revenue has been further disaggregated into LoopNet, Residential and Other Marketplaces.
Nine Months Ended September 30,
20212020
North AmericaInternationalTotalNorth AmericaInternationalTotal
CoStar $505,470 $26,958 $532,428 $473,363 $22,634 $495,997 
Information Services84,959 20,820 105,779 77,069 19,023 96,092 
Multifamily508,629 — 508,629 438,185 — 438,185 
LoopNet(1)
151,770 1,082 152,852 131,348 256 131,604 
Residential(1)
53,939 — 53,939 — — — 
Other Marketplaces(1)
83,722 — 83,722 52,748 — 52,748 
Total revenues$1,388,489 $48,860 $1,437,349 $1,172,713 $41,913 $1,214,626 
__________________________
(1) As of September 30, 2021, Commercial Property and Land revenue has been further disaggregated into LoopNet, Residential and Other Marketplaces.

CoStar Group, Inc.
Results of Segments - Unaudited
(in thousands)
   
 Three Months Ended
September 30,		Nine Months Ended
September 30,
 2021202020212020
EBITDA    
North America$119,823 $107,906 $385,857 $322,611 
International2,849 579 5,683 (4,708)
Total EBITDA$122,672 $108,485 $391,540 $317,903 



CoStar Group, Inc.
Reconciliation of Non-GAAP Financial Measures with 2020-2021 Quarterly Results - Unaudited
(in millions, except per share data)
Reconciliation of Net Income to Non-GAAP Net Income
20202021
Q1Q2Q3Q4Q1Q2Q3
Net income                                                    $72.8$60.4$58.2$35.8$74.2$61.1$64.3
Income tax expense5.616.910.710.719.132.819.0
Income before income taxes78.477.368.946.493.393.983.3
Amortization of acquired intangible assets17.521.024.924.825.825.326.3
Stock-based compensation expense15.29.516.712.715.515.116.3
Acquisition and integration related costs8.710.07.965.98.52.05.0
Restructuring and related costs——0.4————
Other expense ——0.1—1.10.80.9
Non-GAAP income before income taxes119.8117.8118.9149.8144.2137.1131.8
Assumed rate for income tax expense (1)
25%25%25%25%25%25%25%
Assumed provision for income tax expense (30.0)(29.5)(29.7)(37.5)(36.0)(34.3)(33.0)
Non-GAAP net income$89.8$88.3$89.2$112.3$108.2$102.8$98.8
Non-GAAP net income per share - diluted(2)
$0.24$0.23$0.23$0.29$0.27$0.26$0.25
Weighted average outstanding shares - basic(2)
364.7375.2391.6391.4391.6392.3392.4
Weighted average outstanding shares - diluted(2)
367.8377.3394.0394.0393.7394.1394.3
__________________________
(1) A 25% tax rate is assumed for 2021 and 2020, which approximates our statutory federal and state corporate tax rate.
(2) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in June 2021.
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
20202021
Q1Q2Q3Q4Q1Q2Q3
Net income     $72.8$60.4$58.2$35.8$74.2$61.1$64.3
Amortization of acquired intangible assets17.521.024.924.825.825.326.3
Depreciation and other amortization6.87.06.88.28.57.06.6
Interest (income) expense (1.7)3.67.57.97.97.97.9
Other (income) expense (0.8)0.40.30.90.1(0.8)(1.5)
Income tax expense5.616.910.710.719.132.819.0
EBITDA$100.2$109.3$108.4$88.3$135.6$133.3$122.6
Stock-based compensation expense15.19.516.712.715.515.116.3
Acquisition and integration related costs8.710.07.965.98.52.05.0
Restructuring and related costs——0.4————
Adjusted EBITDA$124.0$128.8$133.4$166.9$159.6$150.4$143.9




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 RangeGuidance Range
 For the Three Months For the Year Ending
 Ending December 31, 2021 December 31, 2021
 LowHigh LowHigh
      
Net income$76,000 $80,000 $276,000 $280,000 
Income tax expense25,000 26,000 96,000 97,000 
Income before income taxes101,000 106,000 372,000 377,000 
Amortization of acquired intangible assets26,000 26,000 103,000 103,000 
Stock-based compensation expense17,000 17,000 64,000 64,000 
Acquisition and integration related costs2,000 2,000 17,000 17,000 
Other expense5,000 5,000 8,000 8,000 
Non-GAAP income before income taxes151,000 156,000  564,000 569,000 
Assumed rate for income tax expense(1)
25 %25 %25 %25 %
Assumed provision for income tax expense (37,800)(39,000) (141,000)(142,300)
Non-GAAP net income$113,200 $117,000  $423,000 $426,700 
      
Net income per share - diluted(2)
$0.19 $0.20  $0.70 $0.71 
Non-GAAP net income per share - diluted(2)
$0.29 $0.30  $1.07 $1.08 
      
Weighted average outstanding shares - diluted(2)
394,400 394,400 394,000 394,000 
__________________________     
(1) A 25% tax rate is assumed, which approximates our statutory federal and state corporate tax rate.
(2) Prior period amounts have been retroactively adjusted to reflect the ten-for-one stock split effected in the form of a stock dividend in June 2021.
Reconciliation of Forward-Looking Guidance, Net Income to Adjusted EBITDA
Guidance RangeGuidance Range
For the Three MonthsFor the Year Ending
Ending December 31, 2021 December 31, 2021
LowHighLowHigh
Net income$76,000 $80,000 $276,000 $280,000 
Amortization of acquired intangible assets26,000 26,000 103,000 103,000 
Depreciation and other amortization8,000 8,000 30,000 30,000 
Interest expense 8,000 8,000 32,000 32,000 
Other (income) (1,000)(1,000)(3,000)(3,000)
Income tax expense25,000 26,000 96,000 97,000 
Stock-based compensation expense17,000 17,000 64,000 64,000 
Acquisition and integration related costs2,000 2,000 17,000 17,000 
Adjusted EBITDA$161,000 $166,000 $615,000 $620,000 




Investor Relations:
Bill Warmington
Vice President
CoStar Group Investor Relations
(202) 346-5661
wwarmington@costar.com

News Media:
Matthew Blocher
Vice President
CoStar Group Corporate Marketing & Communications
(202) 346-6775
mblocher@costargroup.com

About CoStar Group, Inc.
CoStar Group, Inc. (NASDAQ: CSGP) is the leading provider of commercial real estate information, analytics and online marketplaces. Founded in 1987, CoStar conducts expansive, ongoing research to produce and maintain the largest and most comprehensive database of commercial real estate information. Our suite of online services enables clients to analyze, interpret and gain unmatched insight on commercial property values, market conditions and current availabilities. STR provides premium data benchmarking, analytics and marketplace insights for the global hospitality sector. Ten-X provides a leading platform for conducting commercial real estate online auctions and negotiated bids. LoopNet is the most heavily trafficked commercial real estate marketplace online. Apartments.com, ApartmentFinder.com, ForRent.com, ApartmentHomeLiving.com, Westside Rentals, AFTER55.com, CorporateHousing.com, ForRentUniversity.com and Apartamentos.com form the premier online apartment resource for renters seeking great apartment homes and provide property managers and owners a proven platform for marketing their properties. Homesnap is an industry-leading online and mobile software platform that provides user-friendly applications to optimize residential real estate agent workflow and reinforce the agent-client relationship. Homes.com offers real estate professionals advertising and marketing services for residential properties. Realla is the UK’s most comprehensive commercial property digital marketplace. BureauxLocaux is one of the largest specialized property portals for buying and leasing commercial real estate in France. CoStar Group’s websites attract tens of millions of unique monthly visitors. Headquartered in Washington, DC, CoStar maintains offices throughout the U.S. and in Europe, Canada and Asia with a staff of approximately 4,800 worldwide, including the industry’s largest professional research organization. For more information, visit www.costargroup.com.

This news release and the Company’s earnings conference call contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about CoStar Group's plans, objectives, expectations, beliefs and intentions and other statements including words such as “hope,” “anticipate,” “may,” “believe,” “expect,” “intend,” “will,” “should,” “plan,” “estimate,” “predict,” “continue” and “potential” or the negative of these terms or other comparable terminology. Such statements are based upon the current beliefs and expectations of management of CoStar Group and are subject to many risks and uncertainties. Actual results may differ materially from the results anticipated in the forward-looking statements and the assumptions and estimates used as a basis for the forward-looking statements. The following factors, among others, could cause or contribute to such differences: the risk that the trends stated or implied by this release or in the earnings conference call cannot or will not be sustained at the current pace or may increase or decrease or expectations are not met, including trends and expectations related to revenue, net income, non-GAAP net income, EBITDA, adjusted EBITDA, adjusted EBITDA margin, gross margin, sales, net new bookings, site traffic and visitors, leads, and renewal rates; the risk that pricing adjustments for Apartments.com do not achieve the anticipated results, including capturing the value of the lead flow delivered; the risk that the Company is unable to sustain current revenue and earnings, including CoStar, Ten-X and Homesnap revenue growth rates or increase them; the risk that the Company is unable to sustain current CoStar net new bookings; the risk that revenues for the fourth quarter and full year 2021 will not be as stated in this press release; the risk that net income for the fourth quarter and full year 2021 will not be as stated in this press release; the risk that adjusted EBITDA for the fourth quarter and full year 2021 will not be as stated in this press release; the risk that non-GAAP net income and non-GAAP net income per diluted share for the fourth quarter and full year 2021 will not be as stated in this press release; the risk that the tax rate estimates stated in this press release may change; uncertainty surrounding the impact of the COVID-19 pandemic, including volatility in the international and U.S. economy and the commercial real estate industry, employee attrition, absenteeism or decreased productivity, quarantines or other travel or health-related restrictions; the length and severity of the COVID-19 pandemic; the pace of recovery following the COVID-19 pandemic; and government and private actions taken to control the spread of COVID-19. More information about potential factors that could cause results to differ materially from those anticipated in the forward-looking statements include, but are not limited to, those stated in CoStar Group’s filings from time to time with the Securities and Exchange Commission, including in CoStar Group’s Annual Report on Form 10-K for the year ended December 31, 2020 and Quarterly Reports on Form 10-Q for the quarters ended March 31, 2021 and June 30, 2021, each of which is filed with the SEC, including in the “Risk Factors” section of those filings, as well as CoStar Group’s other filings with the SEC (including Current Reports on Form 8-K) available at the SEC’s website (www.sec.gov). All forward-looking statements are based


on information available to CoStar Group on the date hereof, and CoStar Group assumes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.